ውሉ የተፈረመበት ቀን:- 06/03/2023

Date of Singature of Contract: DEC 16,2023

አፍሪ ፓናሺ ኃ/የተ/የግ/ማ

AFRI PANASHE PLC
የክፍያ ምስክር ወረቀት 04
Payment Certificate 04
የውል ቁጥር:- 01
Contract No:- 01

ሥራው
PROJECT:-B+G+12 APARTMENT BUILDING
ቦታው
LOCATION:- ADIS ABEBA
አሰሪው መ/ቤት ውል/ Main Contract 22,340,232.69
CLIENT:- WEHEDEBO REALSTATE S.C ተቀጽላ ውል/ Supplementary Contract
አማካሪ
COSULTANT- HG CONSULTING PLC VAT 15% 3,351,034.90
ጠቅላላ ድምር/ Total Sum 25,691,267.59
የሥራ ተቋራጩ
CONTRACTOR:- AFRI PANASHE PLC

6,927,061.48

Paid Amount (Birr) Total Work Excuted Amount

ተ.ቁ NO ቀን Date
Before VAT VAT Total
ADVANCE ተቀናሽ/DEDACTIONS መጠን/AMOUNT(birr) 6,927,061.48
1 1st payement 1.አስቀድሞ የተከፈለ Previous
2 2nd payement Payments
3 - 2.መያዣ
Retention 5% 346,353.07
4 -
5 - 3.መቀጫ
6 - Penality

7 - 4.የቅድሚያ ክፍያ Advance

Repayment 20% before vat -
8 -
9 - 5.Others
−
10 -
ጠቅላላ ተቀናሽ
Total Deduction 346,353.07 346,353.07
Total የተጣራ ለተቋራጩ የሚከፈል ገንዘብ
- - - Net payable for this payment due
Contractor 6,580,708.41

Advance Repayment detail vat VAT Payments

Amount of Taken Birr 0.00 0.00 Detalis Deduction
Amount of Advance repaid Birr Total executed amount 6,580,708.41
Outstanding Advance Repayment Total VAT 15% 987,106.26
Previous VAT -
Net Payable VAT for this Payment 987,106.26
Total payable due to Contractor inclu.VAT 7,567,814.67

ለስራ ተቋራጩ 7,562,150.20 (ሰባት ሚሊዮን አምስት መቶ ስድሳ ሁለት ሺ አንድ መቶ ሃምሳ ብር ከ20/100) ሊከፈል መ ቻሉን

We certify that The contractor is now entitled to the sum of Birr 7,562,150.20 ( Seven milion five hundred sixty two thousand one hundred fifty birr 20/100 cent Only )

CONTRACTOR CLIENT
የሥራ ተቋራጩ አሰሪው መ/ቤት
 AFRI PANASHE
È ------------------- Addis Ababa,

Contract No 1

CERTIFICATE OF PAYMENT

FOR MEASUREMENT No

Project WEHEDEBO B+G+12 APARTMRNT BUILDING

Location ADDIS ABABA, ETHIOPIA

Employer WEHEDEBO REAL ESTATE S.C

Consultant HG BUILDING CONSULTANTS PLC.

Contractor AFRI PANASHE PLC.

According to the supervisor (s) of the work, the contractor has excuted an amount of birr, ,
on this date of Dec 18, 2023

Previous Advance Payment

No Date Amount (birr)

No Date Amount (birr)

1
2
3
4
5
6
7
8
9
10 We certify that contracto
11
12 Birr
13
14
15
Remaining advance
payment With Out VAT Birr0.00 CERTIFIED

CONSTRUCTION
SUPERVISOR
PANASHE PLC.
-------- Addis Ababa, Ethiopia

03

03

Amount (birr)

G Main Contract (befor VAT) 22,340,232.69

3% rebet

Total Sum(after Rebet) Birr22,340,232.69

an amount of birr, ,
Amount (birr)

Work Executed 6,927,061.48

CUMULATIVE DEDUCTIONS Amount (birr)

1 Previous Payment
2 Rebate 3 %
 3 Advance Re-Payment 20%
4 Retention 5 % 346,353.07
5 Performance bond 5%
6 Penalty
TOTAL 346,353.07 346,353.07

Net sum due to the Contractor Birr6,580,708.41

15% VAT Birr987,106.26
Total sum due to the Contractor Birr7,567,814.67

We certify that contractor is now entitled to the sum of Birr7,567,814.67

three million seve hundred fourty thousand seven hundred two birr 44/100 Bir

Addis Ab 12/24/2023

CERTIFIED APPROVED AUTHORIZED

CONSTRUCTION CLIENT CONSULTANT

SUPERVISOR
 GRAND SUMMARY

PROJECT:- B+G+12
CLIENT :- - WEHEDEBO REALSTATE S.C
CONSULTANT:- HG BUILDING CONSULTANT PLC
CONTRACT :AFRI PANSHE PLC
LOCATION:- ADIS ABABA,ETHIOPIA
DATE:- OCT 09, 2023

Contract previous
ITEM DESCRIPTION OF WORK UNIT current Amount Todate Amount
amount Amount

1 SUPPER STRUCTURE

1.1 CONCRETE WORK Birr 2,326,214.60 - 2,166,313.59 2,166,313.59

1.2 FORM WORK Birr 1,709,488.00 - 1,680,523.26 1,680,523.26
1.3 REBAR Birr 3,411,041.63 - 3,022,295.43 3,022,295.43
ELETRICAL AND SANITORY
1.4 Birr
INSTALATION - 57,929.20 57,929.20

-
-
TOTAL AMOUNT Birr 22,340,232.69 - 6,927,061.48 6,927,061.48
VAT 15% Birr 3,351,034.90 - 1,039,059.22 1,039,059.22
GRAND TOTAL Birr 25,691,267.59 - 7,966,120.70 7,966,120.70

-
 BILL OF QUANTITIES
PROJECT:- B+G+12 APARTMENT BUILDI
CLIENT :- WEHEDEBO REAL ESTATE S.C
COSULTANT- HG CONSULTING PLC
CONTRACTOR :- AFRI PANSHE PLC
LOCATION:- ADIS ABEBA,ETHIOPIA
DATE:- Oct 09, 2023
EXCUTED QUANTITY EXCUTED AMOUNT
CONTRACT CONTRACT PREVIOU
Rate CURENT TO DATE PREVIOUS CURENT TO DATE
QUANTITY AMOUNT S
SUPPER STRUCTURE -
1 CONCRETE WORKS

reinforced concrete in class c-30(with

a 28 day 15cm cube crushing strength
of 30mpa) cast in to form work and
vibrated around steel bars. form work
and reinforcement bars measured
separately.

a.elivation column m3 24.85 15,740.00 391,139.00 26.33 26.33 - 414,412.16 414,412.16

m3
b.intermidate and top tie beam 25.65 15,740.00 403,731.00 15.08 15.08 - 237,431.60 237,431.60
c. shear wall m3 16.46 15,740.00 259,080.40 14.32 14.32 - 225,411.28 225,411.28
d.lift wall m3 12.69 15,740.00 199,740.60 9.32 9.32 - 146,740.87 146,740.87
e.slab m3 68.14 15,740.00 1,072,523.60 72.57 72.57 - 1,142,317.67 1,142,317.67
137.63 -
- -
- -
- -
total carried to summary 2,326,214.60 137.63 - 2,166,313.59 2,166,313.59

1.2 sawn ziigba wood face surface using

high quality plywood
a.elivation column M2 162.18 1,760.00 285,436.80 177.93 177.93 - 313,160.32 313,160.32

M2
b.intermidate and top tie beam 166.4 1,760.00 292,864.00 150.22 150.22 - 264,392.94 264,392.94
c. shear wall M 2
109.73 1,760.00 193,124.80 107.47 107.47 - 189,150.72 189,150.72
d.lift wall M2 73.44 1,760.00 129,254.40 64.77 64.77 - 114,002.24 114,002.24
e.slab M2 459.55 1,760.00 808,808.00 454.44 454.44 - 799,817.04 799,817.04
total carried to summary 1,709,488.00 - 1,680,523.26 1,680,523.26

reinforcement steel bar acording to

1.3 structural drawingce includes
cuting, bending ,placing in posion
and tying with wires -
a. dia 8mm deformed bar kg 3635.45 151 548,952.95 3,359.08 3,359.08 507,221.11 507,221.11
b. dia 10 mm deformed bar kg 13431.33 151 2,028,130.83 7,563.94 7,563.94 1,142,154.22 1,142,154.22
c. dia 12 mm deformed bar kg 276.78 165 45,668.70 836.42 836.42 138,009.87 138,009.87
d. dia 14 mm deformed bar kg 2261.12 165 373,084.80 2,198.66 2,198.66 362,778.43 362,778.43
e. dia 16mm deformed bar kg 870.2 165 143,583.00 2,089.86 2,089.86 344,827.19 344,827.19
f. dia 20 mm deformed bar kg 1646.19 165 271,621.35 3,195.79 3,195.79 527,304.60 527,304.60
TOTAL CARRIED TO SUMMARY 3,411,041.63 3,022,295.43 3,022,295.43

4.electrical and sanitory instalation

a.electrical conduit instalation point 140.0 346.06 150.0 140.0 290.0 48,448.4 48,448.4
b.sanitory pvc pipe instalation point 40.0 237.02 40.0 40.0 80.0 9,480.8 9,480.8
TOTAL CARRIED TO SUMMARY - 57,929.200 57,929.200

GRAND SUMMARY 7,446,744.23 6,927,061.48 6,927,061.48

#REF!
 TAKEOFF SHEET

PROJECT:- B+G+12 APAR WEHEDEBO REAL STATE S.C

CLIENT :- WEHEDEBO REAL STATE S.C
CONTRACTOR :- AFRI PANASHE
LOCATION:- ADIS ABABA, ETHIOPIA
DATE:- Oct 09, 2023

T D S DESCRIPTION T D S DESCRIPTION
1.1 CONCRETE WORK 1 1.1
18 0.8 0.3
0.5 3.06
3.06 1.0 m3 for LW4
22 m3 for column 1 0.9
2 0.5 1.1
0.3 0.3
3.2 0.3 m3 for LW4 above the door
1.0 m3 for stair column 9.3228 m3 for lift wall total
2 1.15 1 25.4
0.5 19.6
3.06 0.16
3.5 m3 for column 79.7 m3 for 1st floor slab
6 -0.1
0.1 1 14.48
3.04
-0.1824 Deduction for section minimized column
26.3 m3 of total column
1 1.45 2.15
0.3 0.02
m3 for 1st floor slab cantiliver along
3.06 0.6 axis 1
1.3 m3 for sw1 1 5.66
1 1.15 2
0.3 -0.16
3.06 (1.8) m3 dededuction for void along axis 1
1.1 m3 for sw2 1 3.58
1 5.1 1.9
0.3 -0.16

3.06 (1.1) m3 dededuction for void along axis A

4.7 m3 for sw3 1 4.1
1 4.24 1.96
0.3 -0.16

3.06 (1.3) m3 dededuction for void along axis A

3.9 m3 for sw4 1 2
1 3.5 1.05
0.3 -0.16
3.2 (0.3) m3 dededuction for void along axis 6
3.4 m3 for sw5 1 2.15
14.3 m3 for shear wall total 2
-0.16
(0.7) m3 dededuction for void along axis E
1 2.5
2.3
2 3.2 -0.16
0.3 (0.9) m3 dededuction for void along axis E
3.2 1 4.6
6.1 m3 for LW1 &LW2 2.55
1 1.95 -0.16
0.3 (1.9) m3 dededuction for Lift
3.2
1.9 m3 for LW3
T D S DESCRIPTION T D S DESCRIPTION
1 2.8 1 6.15
4.15 0.24
-0.16 0.25
(1.9) m3 dededuction for stair 0.4 m3 for beam on axis C
2 2.8 1 7.4
1.25 0.24
0.16 0.25
1.1 m3 for stair sofit 0.4 m3 for beam on axis C'
1 2.6 1 3.7
1.05 0.24
0.16 0.25
0.4 m3 for stair landing 0.2 m3 for beam on axis C'
19 1.25 1 14.55
0.3 0.44
0.085 0.3
0.6 m3 for stair riser 1.92 m3 for beam on axis D
73 m3 for 1st floor slab total 1 8.3
1 14.77 0.24
0.24 0.25
0.25 0.50 m3 for beam on axis D'
0.9 m3 for beam on axis 1 1 6.05
1 16.1 0.24
0.24 0.25
0.25 0.36 m3 for beam on axis E
1.0 m3 for beam on axis 2 1 2.35
2 13.4 0.14
0.24 0.3
0.25 0.10 m3 for beam on axis E
1.6 m3 for beam on axis 3 and 4 1 5.7
2 17 0.24
0.24 0.3
0.25 0.41 m3 for beam on axis E
2.0 m3 for beam on axis 5 and 6 1 1.5
0.2
1 4.9 0.3
0.24 0.09 m3 for beam on axis E
0.25 1 4.725
0.3 m3 for beam on axis A 0.24
1 4.7 0.25
0.24 0.28 m3 for beam on axis E'
0.25 1 2.425
0.3 m3 for beam on axis A' 0.24
1 4.85 0.25
0.25 0.15 m3 for beam on axis E'
0.24 1 6.67
0.3 m3 for beam on axis A' 0.24
1 1.9 0.2
0.34 0.32 m3 for beam on axis 1'
0.3 1 1.75
0.2 m3 for beam on axis A'' 0.24
1 7.104 0.2
0.24 0.08 m3 for FB4
0.25 1 2.7
0.4 m3 for beam on axis A' 0.3
1 19.25 0.45
0.24 0.36 m3 for LB1
0.25 3 1.4
1.2 m3 for beam on axis B 0.3
1 4.9 0.5
0.24 0.63 m3 for LB2
0.25 1 4.35
0.3 m3 for beam on axis B' 0.4
0.25
0.44 m3 for LB3
 15.08 m3 total of beam
T D S DESCRIPTION T D S DESCRIPTION
2.1 FORM WORK 1 25.4
18 2.6 19.6
3.04 c=.5*2+.8*2=2.6 498 m2 total for slab
142.3 m2 1 3.5
2 3.3 c= 1.15*2+.5*2 -2
3.04 -7 m2 deduction for void along axis 1
20.1 m2 for c6&c7 1 2
2 1.6 -2
 3.2 c=.5*2+.3*2=1.6 -4 m2 deduction for void along axis 1
10.2 m2 for stair column 1 3.58
1 3 -1.9
2.9 -6.802 m2 deduction for void along axis A
8.7 1 4.1
181.276 m2 for column total -2
1 3.5 -8.2 m2 deduction for void along axis A
3.04 1 2
10.64 m2 for sw1 internal and external -1.05
2 1.45 -2.1 m2 deduction for void along axis 6
3.04 1 2
8.816 m2 for sw2 internal and external -2.15
1 5.7 -4.3 m2 deduction for void along axis E
3.04 1 4.6
17.328 m2 for sw3 internal and external -5.39
1 5.1 -24.794 m2 deduction for void at lift and stair
3.2 2 2.8
16.32 m2 for sw3 external and external 1.25
1 4.8 7 m2 for stair sofit
3.2 1 2.6
15.36 m2 for sw4 external and external 1
1 4.2 2.6 m2 for stair sofit
3.04 19 1.25
12.768 m2 for sw4 internal 0.17
2 4.1 4.0375 m2 for stair sofit
3.2 454.4415 m2 total for slab
26.24 m2 for sw5 internal
107.472 m2 total for shear wall 2 15.17
2 3.2 0.24
3.2 7.2816 m2 for beam on axis 1
20.48 m2 for lw1&lw2 external 2 17.67
2 2.6 0.24
3.2 8.48 m2 for beam on axis 2
16.64 m2 for lw1&lw2 internal ###
4 13.375
1 1.95 ### 0.24
3.2 6.42 m2 for beam on axis 3 and axis 4
6.24 m2 for lw3 internal ###
2 16.8
1 2.55 ### 0.24
3.04 8.06 m2 for beam on axis 5
7.752 m2 for lw3 external ###
2 17.1
1 1.95 ### 0.24
3.2 8.21 m2 for beam on axis 6
6.24 m2 for lw4 ###
2 4.85
1 2.55 ### 0.24
3.04 2.33 m2 for beam on axis A
7.752 m2 for lw4 ###
2 4.7
### 0.24
1 2.1 2.26 m2 for beam on axis A'
-1.1 ###
2 1.775
-2.31 deduction for door ### 0.24
1 1.1 0.85 m2 for beam on axis A''
1.2 ###
2 5.2
1.32 m2 above the door ### 0.24
2 1.1 2.50 m2 for beam on axis A'
0.3 ###
2 5.902
0.66 m2 door side ### 0.24
64.774 m2 total for lift wall 2.83 m2 for beam on axis A'
###
2 16.675
### 0.24
8.00 m2 for beam on axis B
###
2 4.55
### 0.24
2.18 m2 for beam on axis B'
###
2 7.625
### 0.24
3.66 m2 for beam on axis C'
T D S DESCRIPTION T S D DESCRIPTION
2 4.4
0.24
2.11 m2 for beam on axis C' ###
2 2.45
2 6.65 0.54
0.24 2.65 m2 for beam along axis E(5-4)
3.19 m2 for beam on axis C ###
2 0.75
2 8.425 0.24
0.24 0.36 m2 for FB4
4.04 m2 for beam on axis D' ###
2 4.55
2 12.95 0.5
0.24 4.55 m2 for landing beam
6.22 m2 for beam on axis D ###
2 1.4
2 1.75 0.5
0.2 1.40 m2 for landing beam
0.70 m2 for beam on axis D ###
1 23.8
2 6.05 0.16
0.2 3.808 m2 side form work along axis 6
2.42 m2 for beam on axis E ###
1 1.4
2 2.35 0.4
0.3 0.56 m2 side form work along axis 6
1.41 m2 for beam on axis E ###
1 4.6
2 5.95 0.4
0.24 1.84 m2 side form work along axis E
2.86 m2 for beam on axis E ###
1 2.4
2 1.5 0.7
0.2 1.68 m2 side form work along axis E
0.60 m2 for beam on axis E ###
1 2.8
2 4.725 0.4
0.24 1.12 m2 side form work for void along lw1
2.27 m2 for beam on axis E' ###
1 4.5
2 2.425 0.4
0.24 1.8 m2 side form work along axis E
1.16 m2 for beam on axis E' ###
1 1.65
2 6.67 0.6
0.24 0.99 m2 side form work along axis E
3.20 m2 for beam on axis 1' ###
1 3.6
2 5.95 0.4
0.24 1.44 m2 side form work for void along w5
2.86 m2 for beam on axis 1' ###
1 13.925
2 1.75 0.4
0.24 5.57 m2 side form work for void along w5
0.84 m2 for FB4 150.22 M2 TOTAL OF BEAM
1 2.7
1.2
3.2 M2 FOR LB1
3 1.4 m3 for LB1
1.3
5.5 m3 for LB2
1 4.35
1.05
4.6 m2 for LB3
2 1.775
0.8
2.8 m2 for FB5
1 9.97
0.16
1.5952 m2 side formwork for void
1 3.65
0.4
1.46 m2 side form work along axis A
1 5.5
0.64
3.52 m2 side form work along axis A'
1 4.42
 0.64
2.8288 m2 side form work along axis A

4.electrical instalation & sanitory

1 140
140.0 total electric point
1 40
40.0 total sanitory pvc point
Description Shape Dia No. bars L No. mem Σ Length for each diamet
6 8 10 12

rebar for vertical

structuring

c1 20 14 4 6
c2 20 14 4 1
c3 20 14 4 1
c4 20 16 4 1
c5 20 14 4 3
c5' 20 20 4 1
c3' 20 14 4 3
c2' 20 14 4 1
c4' 20 14 4 1
c6 20 18 4 1
c7 20 18 4 1
columns on stair 16 10 4 2

stirup
sec 1-1@1 10 19 2.76 6 314.64
10 7 2.76 6 111.504
@2 10 19 2.08 6 237.12
10 7 2.08 6 84.032
@3 10 19 2.08 6 237.12
10 7 2.08 6 87.36
@4 10 19 0.64 6 73.188
10 7 0.64 6 26.964
section 5-5
@1 10 19 2.76 5 262.2
10 7 2.76 5 96.6
@2 10 19 2.08 5 197.6
10 7 2.08 5 72.8
@3 10 19 2.08 5 197.6
10 7 2.08 5 72.8
@4 10 19 0.64 5 60.99
10 7 0.64 5 22.47
sec 6-6
@1 10 19 2.76 7 367.08
10 7 2.76 7 135.24
@2 10 19 2.08 7 276.64
10 7 2.08 7 101.92
@3 10 19 2.08 7 276.64
10 7 2.08 7 101.92
@4 10 19 0.64 7 85.386
10 7 0.64 7 31.458
sec 7-7
10 19 1.22 2 46.36
10 7 1.22 2 17.08
10 19 3.06 2 116.28
10 7 3.06 2 42.84
10 19 2.58 2 98.04
10 7 2.58 2 36.12
10 19 0.54 2 20.596
10 7 0.54 2 7.588
10 19 1.29 2 49.096
10 7 1.29 2 18.088
shear wall
vertical
sw1 15 20 30 4 1
sw2 12 20 24 4 1
sw3 16 44 3.86 1
14 16 3.86 1
sw4 16 32 3.86 1
14 12 3.86 1
sw5 16 36 3.86 1
14 8 3.86 1
Lw1 14 62 3.86 1
Lw2 14 48 3.86 1
Lw3 14 36 3.86 1
Lw4 16 40 3.86 1

horizontal
sw1 3.42 10 27 3.42 1 92.34
sw2 10 27 2.68 1 72.36
sw3 10 19 10.8 1 204.44
sw4 10 19 11.6 1 220.02
sw5 7.56 10 19 7.56 1 143.64
Lw1 10 19 9.76 1 605.12
Lw2 10 19 9.76 0
Lw3 10 21 5.66 1 118.86
Lw4 10 19 1.9 1 36.1
c-bar
sw1 10 342 0.5 1 171
sw2 10 114 0.5 1 57
sw3 10 399 0.5 1 199.5
10 38 1.65 1 62.7
sw4 10 342 0.5 1 171
10 38 1.4 1 53.2
adtional striup
sw1 10 0
sw2 10 117.04
sw3 10 38 3.45 1 131.1
sw4 10 38 3.5 1 133
sw5 10 38 3.08 1 117.04
10 304 0.5 1 152

Total Length in m 0 0 6840.82 0

Conversion Factor 0.222 0.395 0.617 0.888
Total mass in kg 0 0 4220.786 0
GRAND TOTAL 8333
Length for each diameter
14 16 20 24

336
56
56
64
168
80
168
56
56
72
72
80
 120
96
169.84
61.76
123.52
46.32
138.96
30.88
239.32
185.28
138.96
154.4
 702.52 666.72 1400
1.209 1.579 2.467 3.555
849.3467 1052.751 2210.6
Description Dia No. bars L No. mem Σ Length for each d
6 8 10

1st floor slab

BOTTOM BAR
Along x-axis
b/n 1&1'(A-C) 8 11 7.37 1 80.04639
b/n 1&2(A-B) 8 29 5.925 1 168.8625
b/n 2&3(a'-c) 8 14 8.625 1 120.75
B/N 3&4'(A-B) 8 28 7.625 1 213.5
B/N 4'&5(A-B) 8 12 7.605 1 89.9925
B/N 5&6(A-B) 8 10 6.315 1 63.15
b/n 1&2(B-C') 8 25 6.34 1 159.9265
b/n 2&3(B-C) 8 41 5.8 1 236.1889
B/N 3&4(B-D) 8 16 11.67 1 186.72
B/N 3&4(B-D) 8 16 9.975 1 162.925
B/N4&4'(B-C') 8 14 7.255 1 99.15167
B/N 4'&5(B-C') 8 22 6.85 1 150.7
B/N 5&6(B-C') 8 29 6.9 1 196.65
b/n 1&2(C'-D) 8 29 4.7 1 134.6028
B/N 1' &1(D-E) 8 12 8.46 1 101.52
B/N 1&2(D-E) 8 29 6.41 1 188.0267
b/n 2&3(C-E) 8 13 5.7 1
B/N 4&5(C'-E) 8 12 8.17 1 98.04
B/N 4&5(C'-E) 8 15 9.025 1 131.9906
B/N 5&6(C'-E) 8 24 10.68 1 257.655
X drn top
b/n A&B(1-1') 10 16 7.65 1 122.7242
b/n D'&D(1-1') 10 16 3.885 1 60.54125
 10 0
12 34 2.84 1
10 29 3.32 1 96.28
10 29 3.22 1 93.38
10 29 2.89 1 83.16778
10 20 3.345 1 65.74212
B/N 3&4@B 10 26 3.95 1 102.1953
B/N 4&5(@B) 10 19 3.65 1 70.56667
10 21 4.37
b/n 1&2@c' 10 33 3.22 1 107.3333
b/n 2&3(@C) 10 13 3.23 1 41.99
B/N 3&4@C 10 28 3.25 1 91
B/N 5&6(@C) 10 19 3.3 1 63.8
b/n 1&2@D 10 28 2.89 1 80.75944
b/n 1&2 (@D) 10 14 3.345 1 46.08667
B/N 4&5(@D) 10 28 2.3 1 64.27222
B/N 5&6(@D) 10 19 2.9 1 56.06667
B/N 5&6(@E) 10 45 3.42 1 154.2109
10 28 3.3 1 92.21667
10 42 3.75 1 157.5
10 18 3.3 1 59.21667
10 18 3.65 1 65.49722

Y driction 1
BOTTOM BAR 8 7 9.09 1 63.63
8 12 7.57 1 89.7045
8 11 3.8 1 43.48889
8 20 8.137 1 162.74
8 13 7.95 1 103.7917
 8 11 5.525 1 61.69583
8 22 6.297 1 140.8954
8 20 10.25 1 201.0139
8 41 5.25 1 215.25
8 35 10.28 1 361.5133
8 18 10.625 1 191.25
8 17 9.715 1 162.7263
8 10 10.5 1 109.6667
8 15 9.09 1 137.865
8 17 5.25 1 87.9375
8 22 6.845 1 148.3083
8 20 5.205 1 104.1
8 10 7.81 1 74.42471
top y drn 12 120 4.39 1
10 59 6.12 1 360.927
10 17 4.645 1 77.48705
10 19 2.45 1 47.36667
10 25 3.545 1 89.21583
10 14 3.32 1 45.37333
10 24 3.32 1 78.5844
10 22 3.32 1 74.33111
10 27 2.75 1 73.33333
10 75 3 1 225.6667
10 18 4.25 1 75.72727
10 135 2.85 1 383.4346
chair 10 360 1.5 1 540
disturbution bar 10 220 3 1 660
10 160 2.4 1 384
10 240 2 1 480
Beams
on axis 1 14 3 8.14 1
14 3 5.525 1
14 3 7.385 1
16 3 2.06 1
20 3 3.32 1
20 3 3.32 1
20 3 1.98 1
20 4 3.32 1
16 3 2.89 1
BOTTOM BAR 16 3 10.89 1
16 1 6.24 1
16 3 9.56 1
on axis 1' 16 3 9.445 1
14 3 9.445 1
on axis 2 14 3 9.535 1
14 3 5.525 1
14 3 6.96 1
16 1 3 1
16 3 3.6 1
16 3 3.21 1
16 3 2.6 1
16 2 1.98 1
16 3 6.46 1
16 4 7.05 1
16 3 8.71 1
on axis 3 14 3 9.535 1
14 3 7.715 1
20 2 2.37 1
 20 3 3.93 1
20 3 3.21 1
16 2 1.97 1
16 3 6.46 1
16 3 7.05 1
16 3 4.94 1
on axis 4 14 3 9.53 1
14 3 7.715 1
20 2 2.37 1
20 4 3.93 1
20 3 3.21 1
20 3 1.97 1
16 4 6.46 1
20 4 7.05 1
16 3 4.94 1
on axis 5 14 3 8.585 1
14 3 5.625 1
14 3 7.81 1
20 3 2 1
16 3 3.65 1
20 2 3.28 1
20 3 2.88 1
20 2 2.26 1
16 3 5.41 1
20 4 7.52 1
20 2 9.56 1
on axis 6 14 3 8.585 1
14 3 5.625 1
14 3 7.81 1
20 3 2 1
20 3 3.65 1
20 3 3.28 1
 20 3 2.88 1
16 3 2.26 1
16 3 5.41 1
20 3 7.25 1
16 3 9.56 1
on axis A 14 3 4.345 2
B/N 3&4 16 3 8.73 2
16 3 6.15 2

on axis A' 14 3 6.12 2

20 3 2.26 1
20 4 2.895 1
16 3 2.895 1
ON AXIS B 14 3 12 1
14 3 9.645 1
16 2 3.32 1
16 2 2.55 1
16 2 2.66 1
20 4 4.36 1
16 3 5.935 1
16 3 8.45 1
16 3 7.96 1
14 4 3.75 1
ON AXIS B' 14 3 7.27 1
16 3 7.27 1
14 2 3.14 1
16 2 2.84 1
ON AXIS C' 14 3 9.795 1
16 4 9.795 1
 20 1 3.14 1
14 2 1.89 1
14 2 2.135 1
14 3 7.995 1
16 3 7.995 1
20 3 4.16 1
20 1 2.135 1

ON AXIS C 14 3 8.77 1
16 3 8.77 1
14 1 2.18 1
14 2 2.55 1
14 1 1.49 1
ON AXIS D 14 3 7.31 1
14 3 9.31 1
14 1 2.55 1
14 2 2.63 1
20 4 4.36 1
16 3 5.96 1
16 4 10.76 1
14 4 3.325 3
14 2 2.36 1

ON AXIS D' 14 3 10.845 1

14 3 10.845 1
14 2 3.14 1
14 2 2.88 1
14 2 2.135 1
ON AXIS E 14 3 8.47 1
16 3 8.47 1
14 2 2.94 1
14 4 4.325 1
 14 3 8.32 1
16 3 8.32 1
14 1 2.26 1
20 4 4.34 1
14 3 5.995 1
14 4 5.995 1
14 2 2.2 1
14 3 3.595 1
16 3 3.595 1
20 1 1.295 1
LB1 16 3 4.12 2
LB2 20 4 4.58 2
16 4 4.58 2
LB3 16 3 5.97 2
FB2 16 3 8.04 2

Beam stirup 8 2300 1.3 1 2990

8 20 1.5 1 30

stair case 12 11 4.87 1

12 11 2.99 1
12 11 1.93 1
12 11 2.57 1
12 11 1.54 1
8 17 1 6 102
8 17 1.2 1 20.4
8 51 1.2 1 61.2
 10 16 3.5 1 56
12 11 5.42 1
12 11 1.46 1
12 11 2.48 1
12 11 1.66 1
12 11 2.9 1
0 8504 5425.994
0.222 0.395 0.617
0 3359.08 3347.838
grand total slab 10861

vertical 0 0 4220.786
1st floor slab 0 3359.08 3347.838
total vertical+1st flor slab 0 3359.08 7568.624

grand total 19195.

Σ Length for each diameter
12 14 16 20 24
97.50667
526.8
 24.42
16.575
22.155
6.18
9.96
9.96
5.94
13.28
8.67
32.67
6.24
28.68
28.335
28.335
28.605
16.575
20.88
3
10.8
9.63
7.8
3.96
19.38
28.2
26.13
28.605
23.145
4.74
 11.79
9.63
3.94
19.38
21.15
14.82
28.59
23.145
4.74
15.72
9.63
5.91
25.84
28.2
14.82
25.755
16.875
23.43
6
10.95
6.56
8.64
4.52
16.23
30.08
19.12
25.755
16.875
23.43
6
10.95
9.84
 8.64
6.78
16.23
21.75
28.68
26.07
52.38
36.9

36.72
6.78
11.58
8.685
36
28.935
6.64
5.1
5.32
17.44
17.805
25.35
23.88
15
21.81
21.81
6.28
6.28
29.385
39.18
 3.14
3.78
4.27
23.985
23.985
12.48
2.135

26.31
26.31
2.18
5.1
1.49
21.93
27.93
2.55
5.26
17.44
17.88
43.04
39.9
4.72

32.535
32.535
6.28
5.76
4.27
25.41
25.41
5.88
17.3
 24.96
24.96
2.26
17.36
17.985
23.98
4.4
10.785
10.785
1.295
24.72
36.64
36.64
35.82
48.24

55.59917
34.13583
22.03417
29.34083
17.58167
61.87833
16.66833
28.31333
18.95167
33.10833
941.9183 977.095 965.62 387.89 0
0.888 1.209 1.579 2.467 3.555
1524.7 612.4783
836.4235 1181.308
10861.8344031318

0 849.3467 1052.751 2210.6

836.4235 1181.308 1524.706 612.4783
836.4235 2030.655 2577.457 2823.078

19195.3179031318
 4321
2483.76

3460.2
5182.8
1815
959.04
T D S DESCRIPTION T D S
2.1 FORM WORK 1 25.4
18 2.6 19.6
3.04 c=.5*2+.8*2 498.0
142.3 m2 1 3.5
2 3.3 c= 1.15*2+.5*2 -2
3.04 (7.0)
20.1 m2 for c6&c7 1 2
2 1.6 -2
3.2 c=.5*2+.3*2=1.6 (4.0)
10.2 m2 for stair column 1 3.58
1 3 -1.9
2.9 (6.8)
8.7 1 4.1
11 0.1
3.04
(3.3)

177.9 m2 for column total -2

1 3.5 (8.2)
3.04 1 2
10.64 m2 for sw1 internal and external -1.05
2 1.45 (2.1)
3.04 1 2
8.816 m2 for sw2 internal and external -2.15
1 5.7 (4.3)
3.04 1 4.6
17.328 m2 for sw3 internal and external -5.39
1 5.1 (24.8)
3.2 2 2.8
16.32 m2 for sw3 external and external 1.25
1 4.8 7.0
3.2 1 2.6
15.36 m2 for sw4 external and external 1
1 4.2 2.6
3.04 19 1.25
12.768 m2 for sw4 internal 0.17
2 4.1 4.0
 3.2 454.4
26.24 m2 for sw5 internal
107.472 m2 total for shear wall 2 15.17
2 3.2 0.24
3.2 7.3
20.48 m2 for lw1&lw2 external 2 17.67
2 2.6 0.24
3.2 8.5
16.64 m2 for lw1&lw2 internal 4 13.375
1 1.95 0.24
3.2 6.4
6.24 m2 for lw3 internal 2 16.8
1 2.55 0.24
3.04 8.1
7.752 m2 for lw3 external 2 17.1
1 1.95 0.24
3.2 8.2
6.24 m2 for lw4 2 4.85
1 2.55 0.24
3.04 2.3
7.752 m2 for lw4 2 4.7
0.24
1 2.1 2.3
-1.1 2 1.775
-2.31 deduction for door 0.24
1 1.1 0.9
1.2 2 5.2
1.32 m2 above the door 0.24
2 1.1 2.5
0.3 2 5.902
0.66 m2 door side 0.24
64.774 m2 total for lift wall 2.8
2 16.675
0.24
8.0
2 4.55
0.24
2.2
2 7.625
0.24
3.7
T D S DESCRIPTION T S D
2 4.4
0.24
2.11 m2 for beam on axis C' 2 2.45
2 6.65 0.54
0.24 2.6
3.19 m2 for beam on axis C 2 0.75
2 8.425 0.24
0.24 0.4
4.04 m2 for beam on axis D' 2 4.55
2 12.95 0.5
0.24 4.6
6.22 m2 for beam on axis D 2 1.4
2 1.75 0.5
0.2 1.4
0.70 m2 for beam on axis D 1 23.8
2 6.05 0.16
0.2 3.8
2.42 m2 for beam on axis E 1 1.4
2 2.35 0.4
0.3 0.6
1.41 m2 for beam on axis E 1 4.6
2 5.95 0.4
0.24 1.8
2.86 m2 for beam on axis E 1 2.4
2 1.5 0.7
0.2 1.7
0.60 m2 for beam on axis E 1 2.8
2 4.725 0.4
0.24 1.1
2.27 m2 for beam on axis E' 1 4.5
2 2.425 0.4
0.24 1.8
1.16 m2 for beam on axis E' 1 1.65
2 6.67 0.6
0.24 1.0
3.20 m2 for beam on axis 1' 1 3.6
2 5.95 0.4
0.24 1.4
2.86 m2 for beam on axis 1' 1 13.925
2 1.75 0.4
0.24 5.6
0.84 m2 for FB4 150.2
1 2.7
1.2
3.2 M2 FOR LB1
3 1.4 m3 for LB1
1.3
5.46 m3 for LB2
1 4.35
1.1
4.5675 m2 for LB3
2 1.78
0.80
2.84 m2 for FB5
1 10.0
0.16
1.5952 m2 side formwork for void
1 3.65
0.40
1.46 m2 side form work along axis A
1 5.50
0.64
3.52 m2 side form work along axis A'
1 4.42
0.6
2.8288 m2 side form work along axis A
DESCRIPTION

m2 total for slab

m2 deduction for void along axis 1

m2 deduction for void along axis 1

m2 deduction for void along axis A

m2 deduction for void along axis A

m2 deduction for void along axis 6

m2 deduction for void along axis E

m2 deduction for void at lift and stair

m2 for stair sofit

m2 for stair sofit

m2 for stair sofit

m2 total for slab

m2 for beam on axis 1

m2 for beam on axis 2

m2 for beam on axis 3 and axis 4

m2 for beam on axis 5

m2 for beam on axis 6

m2 for beam on axis A

m2 for beam on axis A'

m2 for beam on axis A''

m2 for beam on axis A'

m2 for beam on axis A'

m2 for beam on axis B

m2 for beam on axis B'

m2 for beam on axis C'

DESCRIPTION

m2 for beam along axis E(5-4)

m2 for FB4

m2 for landing beam

m2 for landing beam

m2 side form work along axis 6

m2 side form work along axis 6

m2 side form work along axis E

m2 side form work along axis E

m2 side form work for void along lw1

m2 side form work along axis E

m2 side form work along axis E

m2 side form work for void along w5

m2 side form work for void along w5
M2 TOTAL OF BEAM