TAKEOFF SHEET

Project: Bole-Bulbula 40*60 Saving Houses Takeoff #8

Block: F-2 Page #1
Work Type:- Painting work
No size Qty Unit Location/Description No size Qty Unit Location/Description

7.FINISHING

7.06, Supply & fix white marble tile flooring

to stair case threads, risers and landing area
bedded on and including cement sand mortar
mix 1:3 and joints grouted in appropriate
color filler setting coat mortar. Pattern and
color of the tile shall be approved by the
Architect. (Material supplied by Contractor)

**** Tread size 30x330mm

** stair case (1st-5thfloor )

100 1.50

150.00 ML

** Fire escape stair (1st-10th floor )

200 1.00

200.00 ML

350.00 TOTAL

**** Riser size 20x120mm

100 1.50 ** stair case (1st-5thfloor )
150.00 ML

200 1.00 ** Fire escape stair (1st-10thfloor )

200.00 ML

350.00 TOTAL

Chiseling & Clearing work

** stair case (1st-5thfloor )
100 1.45

0.30

43.50 m2

100 1.45

0.20

29.00 m2

** Fire escape stair (1st-10thfloor )

200 1.45

0.30

87.00 m2

200 1.45

0.20

58.00 m2

217.50 TOTAL
_______________________ _______________________________ ______________________________

Prepared By: Checked By: Approved By:

 Bridge Construction Plc
Bill of Quantity
Project: Bolle bulbula Saving Houses .
Location :- Addis Ababa, Bolle
Contractor:- Bridge Construction Plc
Client:- Bolle bulbula Saving Houses Development Enterprise
Sub Contractor/SP:-Fire hiwot Berhe Commencemet Date:-14/11/2016
Month:-September Block:- F-1,F2&F3
Pay Quantity Amount Remaining
Contract Unit Contract Remaining
Item Description Unit
Quantity Rate Amount (ETB) %age
No. Prev. This Month To date Prev. This Month To date Quantity Amount
Summary of BOQ
BLOCK F3
7.FINISHING
Supply & fix white marble tile flooring to stair case
7.06 threads, risers and landing area bedded on and
including cement sand mortar mix 1:3

**** Tread size 30x330mm ML 40 - 400.00 400.00 16,000.00 - 16,000.00 (400.00) (16,000.00) #DIV/0!

**** Riser size 20x120mm ML 40 - 400.00 400.00 16,000.00 - 16,000.00 (400.00) (16,000.00) #DIV/0!

9. PAINTING -
Apply painting to(all materials will be supplied
by the contractor -
9.01 Quartz paint to external plastered surface M2 8312.55 19.00 157,938.45 8,748.40 8,748.40 166,219.61 - 166,219.61 (435.85) (8,281.16) -5.24

BLOCK F2
Supply & fix white7.FINISHING
marble tile flooring to stair case
threads, risers and landing area bedded on and
7.06
including cement sand mortar mix 1:3
ML 40 350.00 350.00 - 14,000.00 14,000.00 (350.00) (14,000.00) #DIV/0!
**** Tread size 30x330mm -
ML 40 350.00 350.00 - 14,000.00 14,000.00 (350.00) (14,000.00) #DIV/0!
**** Riser size 20x120mm -
*** Chiseling & Clearing work M2 15.00
217.50 217.50 - 3,262.50 3,262.50 (217.50) (3,262.50) #DIV/0!

9. PAINTING
Apply painting to(all materials will be supplied
by the contractor
9.01 Quartz paint to external plastered surface M2 8312.55 19.00 157,938.45 5,984.89 5,984.89 113,713.00 - 113,713.00 2,327.66 44,225.45 28.00
BLOCK F1
9. PAINTING
Apply painting to(all materials will be supplied
by the contractor
9.01 4,261.90 4,261.90 80,976.01 - 80,976.01 4,050.66 76,962.45 48.73
Quartz paint to external plastered surface M2 8312.55 19.00 157,938.45

Total 473,815.35 18,995.19 917.50 20,712.69 392,908.61 31,262.50 424,171.11 4,224.96 49,644.24
__________________ ___________________ _____________________
Prepared By: Checked By: Approved By: Authorized by______________
 Bridge Construction Plc
Summary Sheet
Project: Bolle bulbula Saving Houses
Location :- Addis Ababa, Bolle
Contractor:- Bridge Construction Plc
Client:- Bolle bulbula Saving Houses Development Enterprise
Sub Contractor/SP:-Fire hiwot Berhe Commencemet Date:-14/11/2015
Month:-September Block:- F-1,F2&F3

No. of Commulative Amount for Amount During This Months

Series Description Total upto date (ETB) Remaining Amount (ETB)
Labors Previous Months (ETB) (ETB)

Price Summary & Percentage Amount %age Amount %age Amount %age Amount %age

9 PAINTING 392,908.61 82.92 31,262.50 6.60 424,171.11 89.52 49,644.24 10.48

Total 392,908.61 82.92 31,262.50 424,171.11 49,644.24

__________________ ___________________ _____________________

Prepared By: Checked By: Approved By: Authorized by______________
 CERTIFICATE OF PAYMENT No. (8)
Project: Bolle bulbula Saving Houses
Location :- Addis Ababa, Bolle Contract Value Amount(birr)
Contractor:- Bridge Construction Plc Main Service Sum -
Client:- Bolle bulbula Saving Houses Development Enterprise Supplementary Contract
Sub Contractor/SP:-Fire hiwot Berhe Varation Order No.01
Month:September Varation Order No.02 -
Date:-20/01/2013 E.c Sub- Total
VAT (15%) -
Grand Total -

According to the measurements taken by supervisor(s) of the works Mr____________________________on

the measurement and value of the work and/or materials supplied up to date is:-
Advance Payment (if any __________________________________

Excuted Amount
Previous Payments ( Birr)
No. Date Service Sum VAT(15%) Service Sum (A) 424,171.11
Advance Deductions Amount ( Birr)
1st IPC 88,627.39 13,294.11 1. Prev.Payment (only Service Sum) 373,263.18
2nd IPC 34,422.67 5,163.40 2. Retention 5%(A) 21,208.56
3rd IPC 42,504.54 6,375.68 3.Advance Re-Pay 20%of (A)
4th IPC 76,927.20 11,539.08 4.Penality -
5th IPC 69,281.24 10,392.19 B=Total Deduction 394,471.74
6th IPC 31,100.14 4,665.02 C=Net pay to the ContractorA-B 29,699.38
7th IPC 30,400.00 4,560.00 D=VAT 15%(A) 63,625.67
8th IPC - E=Previous paid VAT 55,989.48
9th IPC - F=VAT from Retention 15% (2) 3,181.28
10th IPC - G=VAT from Adv.15% (3) -
11th IPC - H=Net VAT (D-E-F-G) 4,454.91
12th IPC - I= Net Pay to the Contractor (C+H) 34,154.28
13th IPC -
14th IPC
15th IPC

Total 373,263.18 55,989.48

Service Sum Vat Sum
Repaid Up to date
Advance
Remaining Advance Payment
Sum

We certify that the contractor is now entiteled to the sum of birr:-_______ 34,154.28
(Thrity Four Thousand One Hundred Fifty Four 28/100 )

Prepared by______________ Checked by _________ Approved by______________ Authorized by______________