በደ/ብ/ብ/ህ/ክ/ መንግስት የደቡብ ኦሞ ዞን SNNPR South Omo Zone Construction

ኮንስትራክሽን መምሪያ Departement

½¬ú>ú a _________________ ¾Ñî lØ` ______________
Contract No. Page No.
yKFÃ MSKR wrqT q$_R
CERTIFICATE OF PAYMENT NO. / FIRST PAYMENT
Y^¨<
TITLE የገንዘቡ ልክ ብር
Project:- JINKA GENERAL HOSPITAL EXPANSION PROJECT WORK
x¨< መግለጫ AMOUNT /Birr/
Location:- S/OMO ZONE JINKA TOW ዋናው ውል
›W]¨< S/u?ƒ Main agreement 87,574,819.35
Variation Order
Employer:- Southern Nations Nationalities Peoples Regional State Health Bureau
No.-1 -
¾Y^¨< }s^ß Suppl Agr. -
Contractor:- DAMAT CONSTRUCTION Total Sum
›T"] SG”Ç=e ድምር 87,574,819.35
Consultant:- SOUTH OMO ZONE URBAN & CONSTRUCTION DEPARTMENT VAT 15%
15%ተ.ዕ.ታ 13,136,222.90
ጠቅላላ ድምር
Total with 15%
100,711,042.25
V.A.T.

የገንዘቡ ልክ ብር
አባሪ በሆነው የክፍያ ሰነድ ጥያቄ መሰረት እስከ ዛሬ ድረስ ተቋራጩ የሠራው ሥራና ያቀረበው ዕቃ ዋጋ Total Amount
As per the attached statement the value of work executed and for material supplied to date is 11,953,162.46
Privious Payment/አስቀድሞ የተከፈለ 11,953,162.46
ቁጥር ቀን የገንዘቡ ልክ ብር ተ.እ.ታ
No. Date Amount /Birr/ Vat
1 Advance Pay 17,514,963.87 2,627,244.58 ተቀናሽ የገንዘቡ ልክ ብር
2 1st pay 5,065,314.37 810,450.30 Deductions Amount/Birr
3 2nd pay - - 1.አስቀድሞ የተከፈለ
4 - - Previous paymen 5,065,314.37
5 2.ቅናሽ
6 Rebate 2% 239,063.25
7 3.መያዣ
ድምር Retention (5%) 585,704.96
Total 5,065,314.37 810,450.30 4.መቀጫ
Penalty -
5. የቅድምያ ክፍያ
20% Advance Payment Chek Advance Payment (20%) 2,342,819.84
Amount of advance taken 17,514,963.87 6. ድምር
Amount of advance repaied 2,342,819.84 Total 8,232,902.42 8,232,902.42
Out standing advance payment 15,172,144.03 7. የተጣራ ክፍያ
Net Sum Before 15% VAT 3,720,260.04
8. 15% ተ.ዕ.ታ
VAT 15% 595,241.61
9. ጠቅላላ ድምር+15%ተ.ዕ.ታ
Total with 15% VAT 4,315,501.65

We certify that the contractor is now entitled to the sum of birr 4,315,501.65//Four Million Three hundred fifteenThousand
five hundred one & 65/100 // including 15% VAT.

ÃzUjW ፊርማ ቀን
Prepared By:- ____________________________ Signature Date __________________________

ÃidqW ፊርማ ቀን
Approved By:- _____________________________ Signature ______________________ Date __________________________

NB. To be paid if only approved by the DCS's Construction work process.

¥úsb!ý የዲ/ግ/አ/ቁ/የሥራ ሂደት µLidq tkÍY xYçNMÝÝ
 በደ/ብ/ብ/ሕ/ክ/ የደቡብ ኦሞ ዞን SNNPR South Omo Zone
ኮንስትራክሽን መምሪያ Construction Department
የተ.ዕ.ታ ክፍያ ምስክር ወረቀት ቁጥር
For Certificate of VAT

Y^¨< ዋናው ውል
Project:- JINKA GENERAL HOSPITAL EXPANSION PROJECT WORK Main Contract 87,574,819.35
x¨< Supplementry Contract
Location:- S/OMO ZONE JINKA TOWN 1 -
›W]¨< S/u?ƒ -
[Link]
Employer:- SNN Peoples Regional State Health Bureau
¾Y^¨< }s^ß 87,574,819.35
Contractor:- DAMAT CONSTRUCTION 15% VAT 13,136,222.90
›T"] SG”Ç=e ድምር
Consultant:- SOUTH OMO ZONE URBAN & CONSTRUCTION DEPARTMENT Total sum 100,711,042.25

Previous VAT
የተከናወነው ሥራ መጠን
አስቀድሞ የተከፈለ ተ.ዕ.ታ
Amount // Birr//
ተ.ቁ
ቀን የገንዘቡ ልክ የተ.እ.ታ. Excuted Amount (Birr)
DATE Amount (Birr) Amount (Birr)
11,953,162.46
No.

1.0 Advance Pay. 17,514,963.87 2,627,244.58 15% VAT 1,792,974.37

2.0 1st pay 5,065,314.37 810,450.30 ተቀናሽ የገንዘቡ ልክ /ብር/
3.0 2nd pay - - Deductions AMOUNT (BIRR)
4.0 3rd pay - - 1. Rebate 2%
- - ቅናሽ 35,859.49
- - 2. Advance vat repayment
- - የቅድምያ ክፍያ ተ.እ.ታ 351,422.98
3. Previous VAT
አስቀድሞ የተከፈለ 810,450.30
4. VAT Retention 5 %
. መያዣ -
5. Total Deduction
Previous VAT ጠቅላላ ተቀናሽ 1,197,732.76 1,197,732.76
ድምር(Total ) 5,065,314.37 810,450.30 6. Net VAT 595,241.61
ድምር(Total )

ÃzUjW ፊርማ ቀን
Prepared By:- __________________________ Signature Date __________________________

ÃidqW ፊርማ ቀን
Approved By:- _____________________________ Signature ______________________ Date ______________________
Project Name: Jinka General Hospita Expansion
Client : Southern Nations Nationalities Peoples Regional State Health Bureau
Contractor: Damat Construction

TOTAL COST SUMMARY

DESCRIPTION Contract Amount Excuted Amount
Cost Summary
1 IPD BLOCK ........................ 8,754,674.59 3,115,294.05
2 OPD BLOCK.......................... 6,380,419.84 2,445,749.45
3 MCH BLOCK.................. 15,110,686.14 4,925,221.47
1 DIAGNOSTIC BLOCK.................... 4,083,530.89 1,466,897.49
2 STAFF RESIDENCE APARTMENT… 39,729,079.79 -
3 SITE WORK....................... 15,303,669.31 -

Total Summary 89,362,060.56 11,953,162.46

3
Project Name: Jinka General Hospita Expansion
Client : Southern Nations Nationalities Peoples Regional State Health Bureau
Contractor: Damat Construction

Block Id IPD BLOCK

DESCRIPTION Contract Amount Excuted Amount
A Sub-Structure
1 Excavation & EarthWork 712,421.17 1,397,615.36
2 Concrete Works 1,148,587.74 987,266.71
3 Masonry Works (stone) 1,036,562.50 287,375.00
Sub-Total A 2,897,571.41 2,672,257.07
B Super-Structure
1 Concrete Works 854,052.69 443,036.98
2 Block Works 388,991.57 -
3 Roofing Works 750,839.15 -
4 Carpentary 750,174.21 -
5 Metal Works 408,878.53 -
6 Finishing Works 1,812,209.09 -
7 Painting Works 172,072.65 -
8 Glazing Works 94,419.00 -
9 Electrical Installation 376,627.57 -
10 Sanitary Installation 250,826.30 -
Sub-Total B 5,859,090.76 443,036.98

Total Summary (A + B) 8,756,662.18 3,115,294.05

4
[Link] IPD BLOCK

Block ID :- IPD BLOCK

Quantity
ITEM DESCRIPTION Unit RATE Amount Excuted
Contract Excuted
A. SUB- STRUCTURE
1. EXCAVATION & EARTH WORK

Demolish existing morge block and any stracture exist on the

1.01 construction site and relocate existing utilities to an approprate
place. Price shall include excavation,demolishing, cartaway
transported soil and other related works to clear and prepare
the site for the new building to be constructed. Ls 1.00 1.00 50,000.00 50,000.00

Trees average 70cm in diameter shall be Cut or up rooted,

1.02 bushes, racked and disposed off or deposited as directed by the
engineer. Price shall include filling holes with suitable material
and disposal and other related works. No 2.00 20.00 5,000.00 100,000.00

1.03 Clear off site to remove top soil to an average depth of 20cm m2 946.00 979.63 17.75 17,388.34
Bulk excavation in ordinary soil to a depth not exceeding 2.5 m
1.04 starting from reduced level m3 1,050.00 2,449.06 120.75 295,724.30

Trench excavation in ordinary soil for masonry foundation to

a depth not exceeding 1000 mm from reduced level.
1.05 m3 305.56 - 135.40 -
Selected borrowed fill brought from out side under hard core
1.06 well ram in layers not exceeding 20cm thick. m3 1,135.00 2,925.60 238.35 697,316.61

1.07 Cart away surplus excavated material to ana ppropriate tip m3 1,960.06 2,644.99 53.40 141,242.33
25cm thick basaltic or equivalent stone hard core well rolled
1.08 consolidated and blinded with crushed stones. m2 640.58 666.05 144.05 95,943.78
Total Carried to Summary [Link] 1,397,615.36
2. CONCRETE WORK -
2.10 5cm thick lean concrete class C-7, with -
minimum cement content of 150kg /m3 -

[Link] massonary foundation ,retaining wall and grade beam m2 331.83 161.02 123.23 19,842.49
2.20 10cm thick reinforced concrete floor slab class -
C-20,with minimum cement content of 320 kg /m3 -
well spread and leveled steel bar m. separately) m2 640.58 666.05 315.94 210,430.26
2.30 Reinforced concrete class C -25, with minimum -
cement content of 360 kg / m3 filled into form -
work and vibrated around rod reinforcement. -
steel bar and form work measured separately -
[Link] grade beam ,strip beam ,ramp & Steps m3 59.89 36.22 3,159.41 114,448.05
2.40 Provide, cut and fix in position sawn structural -
wood or steel formwork which ever is appropriate. -
[Link] Grade beam ,strip beam and ramp m2 322.70 310.45 264.92 82,244.41
b. To Steps m2 25.00 - 264.92 -
2.50 Reinforcement steel bar according to [Link] -
price shall includes cutting, bending, placing in -
position and tying wires. -
Dia 8 mm deformed bar kg 3,999.53 3,602.68 78.50 282,810.11
Dia 12 mm deformed bar kg 344.97 392.58 78.50 30,817.72
Dia 14 mm deformed bar kg 3,157.89 2,599.95 78.50 204,096.17
10X2 cm chip wood expansion joint between [Link] and slab
2.60 painted with two coats of asphalt ml 467.50 567.70 75.00 42,577.50
Total Carried to Summary [Link] 987,266.71
3. MASONRY WORK
3.10 Trychitic or equivalent stone masonry foundation -
wall BNGL bedded in cement mortar 1:3 m3 83.05 76.80 2,500.00 192,000.00
3.20 Ditto but above natural ground level externally -
(price includes poiting). m3 124.58 38.15 2,500.00 95,375.00

5/39
[Link] IPD BLOCK
Quantity
ITEM DESCRIPTION Unit RATE Amount Excuted
Construct Trychitic or equivalent stone masonry Retaining wall
bedded in cement mortar of 1:3, Price shall include pointing
exposed faces,5cm thick concrete copping and back fill with
3.30 selected material. m3 345.00 - 1,500.00 -
Total Carried to Summary [Link] 287,375.00
B. SUPER - STRUCTURE -
[Link] WORK -
1.10 Reinforced concrete class C -25, with minimum -
cement content of 360 kg / m3 filled into form -
work and vibrated around rod reinforcement. -
steel bar and form work measured separately -
[Link] elevation column m3 6.32 4.40 3,159.41 13,901.40
[Link] beams and lintel m3 44.21 20.69 3,159.41 65,380.83
1.20 Provide, cut and fix in position sawn structural -
wood or steel formwork which ever is appropriate. -
a. To Elevation column m2 139.04 88.00 264.92 23,312.96
[Link] Beam and lintel m2 576.24 275.92 264.92 73,096.73
1.30 Reinforcement steel bar according to [Link] -
price includes cutting, bending, placing in -
position and tying wires. -
Dia 8 mm deformed bar kg 1,508.93 779.14 78.50 61,162.29
Dia 12mm deformed bar kg 3,423.12 1,910.21 78.50 149,951.65
Dia 14mm deformed bar kg 1,500.13 716.32 78.50 56,231.12
Total Carried to Summary [Link] 443,036.98
2. BLOCK WORK -
2.10 200mm thick class C- HCB wall with the designed -
compressive strength capacity, bedded in cement -
mortar ratio (1:3) and both sides left for plastering. m2 600.84 - 363.83 -
2.20 Ditto as Item 2.01 but 150mm thick HCB wall. m2 501.72 - 311.60 -
2.30 Ditto as Item 2.01 but 100mm thick HCB wall. m2 51.56 - 272.54 -
Total Carried to Summary [Link] -

6/39
Employer: Southern Nations Nationalities Peoples Regional State Health Bureau Takeoff sheet
Consultant: S/N/N/P/R State Construction Authority IPD block
Contractor: Daemat Construction Location Jinka
Project: Jinka General Hospital Expantion Project
page 1
No L*W*H Description No L*W*H Description

A. SUB- STRUCTURE 0.20 1.07 Cart away

1. EXCAVATION & EARTH WORK 979.63
1.01 Demolish existing store and covered
walkways 195.93 m3 for site clearance
1.00 1.00 2,449.06 m3 for bulk excavation
1.00 Ls total 2,644.99 m3 total
1.02 cutting Trees oruprooted,bushes 1.08 Hardcore
20.00 1.00 20.00 1 36.90 L=38.50-(8*0.20)=36.90
20.00 No total 18.05 W=19.05-(5*0.20)=18.05
1.03 Site clearance 666.05 m2 total
1 42.50 L=38.50+(2*2)=42.50 2. CONCRETE WORK
23.05 W=19.05+(2*2)=23.05 2.10 Lean concrete
979.63 m2 a,under strip beam &masonry
979.63 m2 total 2 38.50 foundation
1.04 Bulk excavation 0.50 at axis Y01&Y05
1 42.50 L=38.50+(2*2)=42.50 38.50 m2
23.05 W=19.05+(2*2)=23.05 2 19.05 at aixs X01&X08
2.50 D=2.50 0.50
2,449.06 m3 19.05 m2
2,449.06 m3 total b, under grade beam
1.06 Back fill 5 38.50 at axis Y02, Y03&Y04
under hardcore 0.30
1 38.50 L=38.50 57.75 m2
19.05 W=19.05 8 19.05 at axis X02-X07
3.25 D=2.50+0.6+0.15=3.25 0.30
2,383.63 m3 45.72 m2
around building 161.02 m2 total
2 43.50 L=39.50+2*2=43.50m 2.20 Floor slab
2.00 W=2.00m 666.05 refer area of hard core
2.50 D=2.50m 666.05 m2 total
435.52 m3 2.30 RC concrete c-25
2 19.05 L=19.05 a, strip beam
2.00 W=2.00m 2 38.50 at axis Y01&Y05
2.50 D=2.50m 0.50
190.73 m3 0.15
3,009.88 m3 5.78 m3
deduction 2 19.05 at aixs X01&X08
2 38.50 L=38.50m 0.50
0.50 W=0.50m 0.15
1.15 D=1+0.15=1.15 2.86 m3
-44.28 m3/masonry wall & strip beam 8.63 m3 total
1 38.50 L=38.50m Grade beam
0.50 W=0.50m 5 38.50 at axis Y01-Y05
1.00 D=1 0.20
-19.25 m3/masonry wall 0.40
2 18.05 L=19.05-2*0.50=18.05 15.40 m3
0.50 W=0.50m 8 19.05 at axis X01-X08
1.15 D=1+0.15=1.15 0.20
-20.76 m3/masonry wall on lean concrete 0.40
2,925.60 m3 total 12.19 m3
27.59 m3 total
Employer: Southern Nations Nationalities Peoples Regional State Health Bureau Takeoff sheet
Consultant: S/N/N/P/R State Construction Authority IPD block
Contractor: Daemat Construction Location Jinka
Project: Jinka General Hospital Expantion Project
page 2
No L*W*H Description No L*W*H Description
2.40 Formwork B. SUPER- STRUCTURE
 strip beam [Link] WORK
2 38.50 at axis Y01&Y05 1.1 reiforsd concrete class C-25
0.30 W=2*0.15=0.30 40 2.75 [Link] elevation column
23.10 m2 0.20
2 19.05 at axis X02&X05 0.20
0.30 W=2*0.15=0.30 4.40 m3
11.43 m2 4.40 m3 total
Grade beam b. in top tie beam
5 38.50 at axis Y01-Y05 5 38.50
0.80 W=2*0.40=0.80 0.20
154.00 m2 0.30

8 19.05 at axis X01-X08 11.55 m3

0.80 W=2*0.40=0.80 8 19.05
121.92 m2 0.20
310.45 m2 total 0.30
2.50 Reinforcement steel bar 9.14 m3
refer bar schedule tabel 20.69 m3 total
3,602.68 kg total Dia 8 mm deformed bar 1.20 formwork
392.58 kg total Dia 12 mm deformed bar [Link] elevation column
2,599.95 kg total Dia 14 mm deformed bar 40 2.75 L=2.75
2.60 10X2 cm chip wood expansion 0.80 W=(4*0.20)=0.80
4 at axis Y01-Y05 88.00 m2
2 38.50 88.00 m2 total
308.00 ml b. in top tie beam
7 5 38.50 L=38.50
2 18.55 at axis X01-X08 0.80 W=(2*0.30)+0.2=0.80
259.70 ml 154.00 m2
567.70 ml total 8 19.05 L=19.05
3. MASONRY WORK 0.80 W=(2*0.30)+0.2=0.80
3.1 Masonry BNGL 121.92 m2
3 38.50 at axis Y01&Y05 275.92 m2 total
0.50
1.00
57.75 m3 1.30 Reinforcement steel bar
2 19.05 at axis X02&X05 //refer bar schedule tabel
0.50 779.14 kg total Dia 8 mm deformed bar
1.00 1,910.21 kg total Dia 12 mm deformed bar
19.05 m3 716.32 kg total Dia 14 mm deformed bar
76.80 m total
3

3.2 Masonry ANGL

3 38.50 at axis Y01&Y05
0.50
0.50 Davge=0.45
28.88 m3
2 18.55 at axis X02&X05
0.50
0.50 Davge=0.45
9.28 m3
38.15 m3 total
 SUB-STRUCTURE-IPD

Total Length of bar (m)

Bar Location Bar dia (mm) Bar Length (M) Bar per membr No Of member Total no of bar ɸ8 ɸ10 ɸ12 ɸ14 ɸ16 ɸ20
STRIP BEAM
sb1 ɸ12 12.00 9.00 2.00 18.00 216.00
ɸ12 6.00 3.00 2.00 6.00 36.00
STRRUP ɸ8 0.50 193.00 2.00 386.00 193.00
sb2 ɸ12 12.00 6.00 2.00 12.00 144.00
ɸ12 7.60 3.00 2.00 6.00 45.60
STRRUP ɸ8 0.50 96.00 2.00 192.00 96.00
GRADE BEAM
GB1 & GB2 on axis X01 to X05
TOP ɸ14 11.45 3.00 5.00 15.00 171.75
ɸ14 10.90 3.00 5.00 15.00 163.50
ɸ14 9.70 3.00 5.00 15.00 145.50
ɸ14 9.03 3.00 5.00 15.00 135.45
BOTTOM ɸ14 7.05 3.00 5.00 15.00 105.75
ɸ14 11.05 3.00 5.00 15.00 165.75
ɸ14 9.65 3.00 5.00 15.00 144.75
ɸ14 9.97 3.00 5.00 15.00 149.55
STRRUP ɸ8 1.10 193.00 5.00 965.00 1061.50
GB3 & GB4 on axis Y01 to Y08
TOP ɸ14 8.18 3.00 8.00 24.00 196.32
ɸ14 12.00 3.00 8.00 24.00 288.00
BOTTOM ɸ14 9.50 3.00 8.00 24.00 228.00
ɸ14 10.60 3.00 8.00 24.00 254.40
STRRUP ɸ8 1.10 95.00 8.00 760.00 836.00
FLOOR SLAB ɸ8 6.00 94.00 3.00 282.00 1692.00
ɸ8 5.90 94.00 2.00 188.00 1109.20
ɸ8 4.65 94.00 1.00 94.00 437.10
ɸ8 2.45 94.00 1.00 94.00 230.30
L=7.2+2.5*2+5.85=18.05 ɸ8 18.05 31.00 5.00 155.00 2797.75
ɸ8 18.05 13.00 1.00 13.00 234.65
ɸ8 18.05 24.00 1.00 24.00 433.20

Total Length (M) 9,120.70 - 441.60 2,148.72 - -

Weight per Kg 0.395 0.617 0.889 1.210 1.580 2.469
Total Kg 3,602.68 - 392.58 2,599.95 - -
 SUPPER-STRUCTURE-IPD

Total Length of bar (m)

Bar Location Bar dia (mm) Bar Length (M) Bar per membr No Of member Total no of bar ɸ8 ɸ10 ɸ12 ɸ14 ɸ16 ɸ20
COLUMN ɸ14 3.70 4.00 40.00 160.00 592.00
STRRUP ɸ8 0.70 15.00 40.00 600.00 420.00
TOP TIE BEAM
TTB1&TTB2 ON AXIS X01-X05
TOP ɸ12 11.45 3.00 5.00 15.00 171.75
ɸ12 10.90 3.00 5.00 15.00 163.50
ɸ12 9.70 3.00 5.00 15.00 145.50
ɸ12 9.03 3.00 5.00 15.00 135.45
BOTTOM ɸ12 7.05 3.00 5.00 15.00 105.75
ɸ12 11.05 3.00 5.00 15.00 165.75
ɸ12 9.65 3.00 5.00 15.00 144.75
ɸ12 9.97 3.00 5.00 15.00 149.55
STRRUP ɸ8 0.90 193.00 5.00 965.00 868.50
TTB3&TTB4 ON AXIS Y01-Y08
TOP ɸ12 8.18 3.00 8.00 24.00 196.32
ɸ12 12.00 3.00 8.00 24.00 288.00
ɸ12 9.50 3.00 8.00 24.00 228.00
BOTTOM ɸ12 10.60 3.00 8.00 24.00 254.40
ɸ8 0.90 95.00 8.00 760.00 684.00

Total Length (M) 1,972.50 - 2,148.72 592.00 - -

Weight per Kg 0.395 0.617 0.889 1.210 1.580 2.469
Total Kg 779.14 - 1,910.21 716.32 - -
Project Name: Jinka General Hospita Expansion
Client : Southern Nations Nationalities Peoples Regional State Health Bureau
Contractor: Damat Construction

Block Id OPD BLOCK

DESCRIPTION Contract Amount Excuted Amount
A Sub-Structure
1 Excavation & EarthWork 910,184.84 1,066,326.24
2 Concrete Works 905,794.47 745,246.93
3 Masonry Works (stone) 345,975.00 247,125.00
Sub-Total A 2,161,954.32 2,058,698.17
B Super-Structure
1 Concrete Works 444,090.17 387,051.28
2 Block Works 266,428.87 -
3 Roofing Works 469,647.20 -
4 Carpentary 650,825.13 -
5 Metal Works 226,264.25
6 Finishing Works 1,494,907.71
7 Painting Works 155,244.90 -
8 Glazing Works 52,442.00 -
9 Electrical Installation 220,382.07 -
10 Sanitary Installation 238,231.60 -
Sub-Total B 4,218,463.90 387,051.28

Total Summary( A + B) 6,380,418.22 2,445,749.45

11
[Link] OPD BLOCK

Block ID :- OPD BLOCK

Quantity
ITEM DESCRIPTION Unit RATE Amount Excuted
Contract Excuted
A. SUB- STRUCTURE
1. EXCAVATION & EARTH WORK

Demolish any stracture exist on the construction site and

relocate existing utilities to an approprate place. Price shall
1.1 include excavation,demolishing, cartaway transported soil
and other related works to clear and prepare the site for the
new building to be constructed. Ls 1.00 1.00 50,000.00 50,000.00

Trees average 60cm in diameter shall be Cut or up rooted,

1.2 bushes, racked and disposed off or deposited as directed by
the engineer. Price shall include filling holes with suitable
material and disposal and other related works. No 66.00 20.00 5,000.00 100,000.00
1.1 Clear off site to remove top soil to an average -
depth of 20cm m2 619.13 672.52 17.75 11,937.23
1.2 Bulk excavation in ordinary -
soil to a depth not exceeding 1.5m starting -
from reduced level m3 928.69 1,681.30 120.85 203,185.11
1.30 Excavation for foundation to a depth not exceeding 1500mm in 148.50 - 135.40
ordinary soil with 0.25m working space on both ways. m3 -

1.40 Excavation for isolated footing foundation to a depth not exceeding 99.00 - 166.18
2500mm in ordinary soil with 0.25m working space on both way. m3 -
Trench excavation in ordinary soil for masonry foundation to a
1.5 depth not exceeding 1100 mm from reduced level. m3 149.93 - 135.40 -
1.6 Selected borrowed fill brought from out side -
under hard core well ram in layers not -
exceeding 20cm thick. m3 895.72 2,286.78 238.35 545,052.82
1.7 Cart away surplus excavated material to an -
appropriate tip m3 1,449.95 1,815.80 53.44 97,036.57
1.8 25cm thick basaltic or equivalent stone hard -
core well rolled consolidated and blinded with -
crushed stones. m2 410.44 410.38 144.05 59,114.52
Total Carried to Summary [Link] 1,066,326.24
2. CONCRETE WORK
2.1 5cm thick lean concrete class C-7, with
minimum cement content of 150kg /m3
[Link] footing foundation m2 48.40 48.60 123.23 5,988.98
[Link] massonary foundation m 2
79.08 66.15 123.23 8,151.66
[Link] grade beam m2 44.84 37.80 123.23 4,658.09
2.2 10cm thick reinforced concrete floor slab class -
C-25,with minimum cement content of 360 kg /m3 -
well spread and leveled steel bar m. separately) m2 410.44 410.38 315.94 129,653.88
2.3 Reinforced concrete class C -25, with minimum -
cement content of 360 kg / m3 filled into form -
work and vibrated around rod reinforcement. -
steel bar and form work measured separately -
[Link] footing pads m3 11.00 7.25 3,159.41 22,913.62
[Link] foundation columns m3 4.40 - 3,159.41 -
[Link] grade beam ,ramps & Steps m3 32.32 22.52 3,159.41 71,149.91
2.4 Provide, cut and fix in position sawn structural -
wood or steel formwork which ever is appropriate. -
[Link] footing pads m2 48.40 29.01 264.92 7,685.33
[Link] foundation columns m2 88.00 - 264.92 -
[Link] Grade beam m2 225.20 253.89 264.92 67,260.54
[Link] Steps and ramps m2 25.00 - 264.92 -
2.5 Reinforcement steel bar according to [Link] -
price shall includes cutting, bending, placing in -
position and tying wires. -
a) Dia 8 mm deformed bar kg 2,308.62 2,442.82 78.50 191,761.23
b) Dia 12 mm deformed bar kg 468.86 330.71 78.50 25,960.58
c) Dia 14 mm deformed bar kg 3,196.22 2,230.45 78.50 175,090.60

12/39
[Link] OPD BLOCK

Quantity
ITEM DESCRIPTION Unit RATE Amount Excuted
2.60 10X2 cm chip wood expansion joint between -
[Link] and slab painted with two coats of asphalt ml 436.86 466.30 75.00 34,972.50
Total Carried to Summary [Link] 745,246.93
3. MASONRY WORK
3.1 50cm thick Trychitic or equivalent stone masonry
foundation wall BNGL bedded in cement mortar 1:3. m3 65.90 65.90 2,500.00 164,750.00
3.2 Ditto but above natural ground level externally -
(price includes pointing). m3 72.49 32.95 2,500.00 82,375.00
Total Carried to Summary [Link] 247,125.00
B. SUPER - STRUCTURE
[Link] WORK
1.10 Reinforced concrete class C -25, with minimum
cement content of 360 kg / m3 filled into form
work and vibrated around rod reinforcement.
steel bar and form work measured separately
[Link] elevation column m3 5.28 4.40 3,159.41 13,901.40
[Link] beams and lintel m3 19.09 16.89 3,159.41 53,362.43
1.2 Provide, cut and fix in position sawn structural -
wood or steel formwork which ever is appropriate. -
a. To Elevation column m2 116.16 88.00 264.92 23,312.96
[Link] toptie Beam and lintel m2 247.72 225.20 264.92 59,659.98
1.3 Reinforcement steel bar according to [Link] -
price includes cutting, bending, placing in -
position and tying wires. -
a) Dia 8 mm deformed bar kg 775.37 669.29 78.50 52,539.11
b) Dia 12mm deformed bar kg 1,800.58 1,631.14 78.50 128,044.27
c) Dia 14mm deformed bar kg 872.41 716.32 78.50 56,231.12
Total Carried to Summary [Link] 387,051.28

13/39
Employer: Southern Nations Nationalities Peoples Regional State Health Bureau Takeoff sheet
Consultant: S/N/N/P/R State Construction Authority OPD block
Contractor: Daemat Construction Location Jinka
Project: Jinka General Hospital Expantion Project
page 1
No L*W*H Description No L*W*H Description
A. SUB- STRUCTURE 2. CONCRETE WORK
1. EXCAVATION & EARTH WORK 2.10 Lean concrete
1.01 Demolish existing stracture a,under strip beam
2 35.10 at axia X01',X01&X04
1 1.00 1.00 pcs 0.50
1.00 pcs total 35.10 m2
1.02 Trees Removing 2 13.50 at axia Y01&Y08
20 1.00 20.00 pcs 0.50
20.00 pcs total 13.50 m2
1.03 Site clearance 48.60 m2 total
1 39.10 L=35.10+(2*2)=39.10 under masonry
17.20 W=13.20+(2*2)=17.20 3 35.10 at axia X01',X01&X04
672.52 m2 0.50
672.52 m2 total 52.65 m2
1.04 Bulk excavation 2 13.50 at axia Y01&Y08
1 39.10 L=35.10+(2*2)=39.10 0.50
17.20 W=13.20+(2*2)=17.20 13.50 m2
2.50 D=2.50 66.15 m2 total
1,681.30 m2 under grade beam
1,681.30 m2 total 2 35.10 at axis X01'-X04
1.06 Back fill 0.25
1 39.10 L=35.10+(2*2)=39.10 17.55 m2
17.20 W=13.20+(2*2)=17.20 6 13.50 at axis Y01-Y08
3.25 D=2.50+0.60+0.15=3.25 0.25
2,185.69 m3 20.25 m2
Deduction 37.80 m2 total
2 35.10 L=35.10m 2.20 Floor slab
0.50 W=0.50m 410.38 referb area of hard core
1.15 D=1.150m 410.38 m2 total
40.37 m2 ------ deduct beam+masonry 2.30 RC concrete c-25
2 13.20 L=13.20m 2 35.10 a, strip beam
2.00 W=0.50m 0.50 at axia X01',X01&X04
1.15 D=1.150m 0.15
60.72 m2 ------ deduct beam+masonry 5.27 m3
2,286.78 m3 total 2 13.25 at axis Y01 & Y08
1.07 Cart away 0.50
672.52 0.15
0.20 1.9875 m3
134.50 m3 for site clearance 7.25 m3 total
1,681.30 m for bulk excavation
3
b, grade beam
1,815.80 m3 total 5 35.10 at axis X01 - X05
1.08 Hard core 0.20 m2
1.0 33.50 L=35.10-(8*0.20)=33.50 0.40
12.25 W=13.20-(5*0.20)=12.20 14.04 m3
410.38 m2 2 13.25 at axis Y01 & Y08
410.38 m2 total 0.20
0.40
2.12 m3

Employer: Southern Nations Nationalities Peoples Regional State Health Bureau Takeoff sheet
Consultant: S/N/N/P/R State Construction Authority OPD block
Contractor: Daemat Construction Location Jinka
Project: Jinka General Hospital Expantion Project
page 2
No L*W*H Description No L*W*H Description
6.00 13.25 at axis Y02-Y07 3.2 Masonry ANGL
0.20 3 35.10 at axis X01',X01&X04
0.40 0.50
6.36 m3 0.50
 22.52 m3 total 26.33 m3
2.40 Formwork 2 13.25 at axis Y01 & Y08
strip beam 0.50
2 35.10 at axia X01',X01&X04 0.50
0.30 W=2*0.15=0.30 6.63 m3
21.06 m2 32.95 m3 total
2 13.25 at axis Y01 & Y08
0.30 W=2*0.15=0.30 B. SUPER- STRUCTURE
7.95 m2 [Link] WORK
b,grade beam 1.1 reiforsd concrete class C-25
5 35.10 40 2.75 [Link] elevation column
0.80 W=2*0.40=0.80 0.20
140.40 m2 0.20
8 13.20 at axis Y02-Y07 4.40 m3
0.80 W=2*0.40=0.80 4.40 m3 total
84.48 m2 b. in top tie beam
253.89 m2 total 5 35.10
2.50 Reinforcement steel bar 0.20
refer bar schedule tabel 0.30
2,442.82 kg total Dia 8 mm deformed bar 10.53 m3
330.71 kg total Dia 12 mm deformed bar 8 13.25
2,230.45 kg total Dia 14 mm deformed bar 0.20
2.60 10X2 cm chip wood expansion 0.30
4.00 6.36 m3
2.00 35.10 16.89 m3 total
280.80 ml 1.20 formwork
7.00 [Link] elevation column
2.00 13.25 40 2.75 L=2.75
185.50 ml 0.80 W=(4*0.20)=0.80
466.30 ml total 88.00 m2
3. MASONRY WORK 88.00 m2
3.1 Masonry BNGL b. in top tie beam
3.00 35.10 at axis X01',X01&X04 5 35.10
0.50 0.80 W=(2*0.30)+0.2=0.80
1.00 140.40 m2
52.65 m3 8 13.25 L=13.25
2.00 13.25 at axis Y01 & Y08 0.80 W=(2*0.30)+0.2=0.80
0.50 84.8 m2
1.00 225.20 m2
13.25 m3 1.30 Reinforcement steel bar
65.90 m3 total //refer bar schedule tabel
669.29 kg total Dia 8 mm deformed bar
1,631.14 kg total Dia 12 mm deformed bar
716.32 kg total Dia 14 mm deformed bar
 SUB-STRUCTURE-OPD
Total Length of bar (m)
Bar Location Bar dia (mm) Bar Length (M) Bar per membr No Of member Total no of bar ɸ8 ɸ10 ɸ12 ɸ14 ɸ16 ɸ20
STRIP BEAM
sb1 ɸ12 12.00 9.00 2.00 18.00 216.00
ɸ8 0.50 176.00 2.00 352.00 176.00
sb2 ɸ12 12.00 6.00 2.00 12.00 144.00
ɸ12 2.00 3.00 2.00 6.00 12.00
STRRUP ɸ8 0.50 96.00 2.00 192.00 96.00
GRADE BEAM
GB1 & GB2 on axis X01 to X05
TOP ɸ14 11.88 3.00 5.00 15.00 178.20
ɸ14 10.60 3.00 5.00 15.00 159.00
ɸ14 5.92 3.00 5.00 15.00 88.80
ɸ14 9.25 3.00 5.00 15.00 138.75
BOTTOM ɸ14 9.30 3.00 5.00 15.00 139.50
ɸ14 10.45 6.00 5.00 30.00 313.50
ɸ14 6.40 3.00 5.00 15.00 96.00
STRRUP ɸ8 1.10 176.00 5.00 880.00 968.00
GB3 & GB4 on axis Y01 to Y08
TOP ɸ14 9.75 3.00 8.00 24.00 234.00
ɸ14 6.95 3.00 8.00 24.00 166.80
BOTTOM ɸ14 7.10 3.00 8.00 24.00 170.40
ɸ14 6.60 3.00 8.00 24.00 158.40
STRRUP ɸ8 1.10 67.00 8.00 536.00 589.60
FLOOR SLAB ɸ8 3.70 66.00 1.00 66.00 244.20
ɸ8 4.80 66.00 5.00 330.00 1584.00
ɸ8 5.80 66.00 1.00 66.00 382.80
L=4*2+2.4+1.85=12.25 ɸ8 12.25 20.00 1.00 20.00 245.00
ɸ8 12.25 25.00 5.00 125.00 1531.25
ɸ8 12.25 30.00 1.00 30.00 367.50
 Total Length (M) 6,184.35 - 372.00 1,843.35 - -
Weight per Kg 0.395 0.617 0.889 1.210 1.580 2.469
Total Kg 2,442.82 - 330.71 2,230.45 - -
SUPER-STRUCTURE-OPD

Total Length of bar (m)

Bar Location Bar dia (mm) Bar Length (M) Bar per membr No Of member Total no of bar ɸ8 ɸ10 ɸ12 ɸ14 ɸ16 ɸ20
COLUMN ɸ14 3.70 4.00 40.00 160.00 592.00
STRRUP ɸ8 0.70 15.00 40.00 600.00 420.00
TOP TIE BEAM
TTB1&TTB2 ON AXIS X01-X05
TOP ɸ12 11.73 3.00 5.00 15.00 175.95
ɸ12 10.60 3.00 5.00 15.00 159.00
ɸ12 5.92 3.00 5.00 15.00 88.80
ɸ12 9.15 3.00 5.00 15.00 137.25
BOTTOM ɸ12 9.30 3.00 5.00 15.00 139.50
ɸ12 10.45 3.00 5.00 15.00 156.75
ɸ12 10.45 3.00 5.00 15.00 156.75
ɸ12 6.40 3.00 5.00 15.00 96.00
STRRUP ɸ8 0.90 176.00 5.00 880.00 792.00
TTB3&TTB4 ON AXIS Y01-Y08
TOP ɸ12 9.65 3.00 8.00 24.00 231.60
ɸ12 6.85 3.00 8.00 24.00 164.40
ɸ12 7.10 3.00 8.00 24.00 170.40
BOTTOM ɸ12 6.60 3.00 8.00 24.00 158.40
ɸ8 0.90 67.00 8.00 536.00 482.40

Total Length (M) 1,694.40 - 1,834.80 592.00 - -

Weight per Kg 0.395 0.617 0.889 1.210 1.580 2.469
Total Kg 669.29 - 1,631.14 716.32 - -
OPD BLOCK SUB-STRUCTURE
Total Length of bar (m)
Bar Location Bar dia (mm) Bar Length (M) Bar per membr No Of member Total no of bar ɸ8 ɸ10 ɸ12 ɸ14 ɸ16 ɸ20
STRIP BEAM
sb1 ɸ12 12.00 9.00 2.00 18.00 216.00
0.00
STRRUP ɸ8 0.50 176.00 2.00 352.00 176.00
sb2 ɸ12 12.00 6.00 2.00 12.00 144.00
ɸ12 2.00 3.00 2.00 6.00 12.00
STRRUP ɸ8 0.50 96.00 2.00 192.00 96.00
GRADE BEAM
GB1 & GB2 0n axis X01 to X05
TOP ɸ14 3.00 5.00 15.00 0.00
ɸ14 3.00 5.00 15.00 0.00
ɸ14 3.00 5.00 15.00 0.00
ɸ14 3.00 5.00 15.00 0.00
BOTTOM ɸ14 3.00 5.00 15.00 0.00
ɸ14 6.00 5.00 30.00 0.00
ɸ14 3.00 5.00 15.00 0.00
STRRUP ɸ8 176.00 5.00 880.00 0.00
GB3 & GB4 on axis Y01 to Y08
TOP ɸ14 3.00 8.00 24.00 0.00
ɸ14 3.00 3.00 9.00 0.00
BOTTOM ɸ14 3.00 8.00 24.00 0.00
ɸ14 3.00 3.00 9.00 0.00
STRRUP ɸ8 67.00 8.00 536.00 0.00
FLOOR SLAB ɸ8 66.00 1.00 66.00 0.00
ɸ8 66.00 5.00 330.00 0.00
ɸ8 66.00 1.00 66.00 0.00
L=7.2+2.5+2.3=12 ɸ8 19.50 1.00 19.50 0.00
ɸ8 25.00 5.00 125.00 0.00
ɸ8 30.00 1.00 30.00 0.00

Total Length (M) 272.00 - 372.00 - - -

Weight per Kg 0.395 0.617 0.889 1.210 1.580 2.469

Total Kg 107.44 - 330.71 - - -

Project Name: Jinka General Hospita Expansion
Client : Southern Nations Nationalities Peoples Regional State Health Bureau
Contractor: Damat Construction

Block Id DIAGNOSTIC BLOCK

DESCRIPTION Contract Amount Excuted Amount
A Sub-Structure
1 Excavation & EarthWork 246,159.20 522,852.50
2 Concrete Works 494,968.73 402,660.75
3 Masonry Works (stone) 360,875.00 169,781.25
Sub-Total A 1,102,002.93 1,095,294.50
B Super-Structure
1 Concrete Works 366,123.21 182,823.22
2 Block Works 298,235.12 188,779.77
3 Roofing Works 302,071.56 -
4 Carpentary 473,126.13
5 Metal Works 113,524.35
6 Finishing Works 986,598.63 -
7 Painting Works 108,264.44 -
8 Glazing Works 21,105.50 -
9 Electrical Installation 186,285.40 -
10 Sanitary Installation 123,998.90 -
Sub-Total B 2,979,333.25 371,602.99

Total Summary( A + B) 4,081,336.18 1,466,897.49

19
[Link] DIAGNOSTIC BLOCK

Block ID :- DIAGNOSTIC BLOCK

Quantity
ITEM DESCRIPTION Unit RATE Amount Excuted
Contract Excuted
A. SUB- STRUCTURE
1. EXCAVATION & EARTH WORK
1.1 Clear off site to remove top soil to an average depth of 20cm m2 382.98 424.28 17.75 7,531.01
Bulk excavation in ordinary soil to a depth not exceeding 2.0m starting
1.2 from reduced level m3 574.47 1,060.71 120.85 128,186.35
Trench excavation in ordinary soil for masonry foundation to a depth
1.3 not exceeding 1500 mm from reduced level. m3 72.60 - 135.40 -
Selected borrowed fill brought from out side under hard core well ram
1.4 in layers not exceeding 20cm thick. m3 364.26 1,224.02 238.35 291,744.72
1.5 Cart away surplus excavated material to an appropriate tip m3 731.93 1,145.56 53.44 61,218.87
1.6 25cm thick basaltic or equivalent stone hard -
core well rolled consolidated and blinded with -
crushed stones. m2 237.22 237.22 144.05 34,171.54
Total Carried to Summary [Link] 522,852.50
2. CONCRETE WORK -
2.1 5cm thick lean concrete class C-7, with -
minimum cement content of 150kg /m3 -
a./ under massonary foundation, retaining wall and grade beam m2 197.17 76.29 123.23 9,400.60
2.2 10cm thick reinforced concrete floor slab class -
C-20,with minimum cement content of 320 kg /m3 -
well spread and leveled steel bar m. separately) m2 237.22 237.22 315.94 74,947.29
2.3 Reinforced concrete class C -25, with minimum -
cement content of 360 kg / m3 filled into form -
work and vibrated around rod reinforcement. -
steel bar and form work measured separately -
[Link] grade beam ,strip beams ramps & Steps m3 31.84 19.14 3,159.41 60,471.11
2.4 Provide, cut and fix in position sawn structural -
wood or steel formwork which ever is appropriate. -
[Link] Grade beam and strip beam m2 164.81 132.54 264.92 35,112.50
b. To Steps and ramps m2 25.00 - 264.92 -
2.5 Reinforcement steel bar according to [Link] -
price shall includes cutting, bending, placing in -
position and tying wires. -
Dia 8 mm deformed bar kg 1,590.92 1,396.25 78.50 109,605.31
Dia 12 mm deformed bar kg 215.27 253.10 78.50 19,868.22
Dia 14 mm deformed bar kg 1,113.84 1,054.26 78.50 82,759.48
2.6 10X2 cm chip wood expansion joint between -
[Link] and slab painted with two coats of asphalt ml 208.50 139.95 75.00 10,496.25
Total Carried to Summary [Link] 402,660.75
3. MASONRY WORK -
Trychitic or equivalent stone masonry foundation wall BNGL bedded in
3.1 cement mortar 1:3 m3 33.50 45.28 2,500.00 113,187.50
Ditto but above natural ground level externally left for pointing (price
3.2 includes pointing). m3 50.25 22.64 2,500.00 56,593.75
construct Trychitic or equivalent stone masonry Retaining wall bedded
in cement mortar of 1:3, Price shall include pointing exposed faces and
3.30 5cm thick concrete copping. m3 101.00 - 1,500.00 -
Total Carried to Summary [Link] 169,781.25
B. SUPER - STRUCTURE -
[Link] WORK -
1.10 Reinforced concrete class C -25, with minimum -
cement content of 360 kg / m3 filled into form -
work and vibrated around rod reinforcement. -
steel bar and form work measured separately -
[Link] elevation column m3 3.21 1.98 3,159.41 6,255.63
[Link] beams ,intermidiate and lintel m3 16.36 8.40 3,159.41 26,529.57
1.2 Provide, cut and fix in position sawn structural -

20/39
[Link] DIAGNOSTIC BLOCK

ITEM DESCRIPTION Unit RATE Amount Excuted

Contract Excuted
wood or steel formwork which ever is appropriate. -
a. To Elevation column m2 71.10 39.60 264.92 10,490.83
[Link] Beam and intermidiate beam m2 221.04 111.96 264.92 29,660.44
[Link] m2 21.00 - 264.92 -
1.3 Reinforcement steel bar according to [Link] -
price includes cutting, bending, placing in -
position and tying wires. -
Dia 8 mm deformed bar kg 631.15 322.08 78.50 25,283.52
Dia 12mm deformed bar kg 1,602.11 769.78 78.50 60,427.43
Dia 14mm deformed bar kg 613.69 322.34 75.00 24,175.80
Total Carried to Summary [Link] 182,823.22
2. BLOCK WORK -
2.1 200mm thick class C- HCB wall with the designed -
compressive strength capacity, bedded in cement -
mortar ratio (1:3) and both sides left for plastering. m2 393.82 139.60 363.82 50,790.55
2.2 Ditto as Item 2.01 but 150mm thick HCB wall. m2 411.12 442.84 311.60 137,989.22
2.30 Ditto as Item 2.01 but 100mm thick HCB wall. m2 51.74 272.54 -
50cm thick brick wall for X-ray Room .price shall include three coats of
2.30 plastering in cement mortar 1:3 m2 30.00 425.00 -
Total Carried to Summary [Link] 188,779.77

21/39
Employer: Southern Nations Nationalities Peoples Regional State Health Bureau Takeoff sheet
Consultant: S/N/N/P/R State Construction Authority DIAGNOSTIC block
Contractor: Daemat Construction Location Jinka
Project: Jinka General Hospital Expantion Project
page 1
No L*W*H Description No L*W*H Description

A. SUB- STRUCTURE 2. CONCRETE WORK

1. EXCAVATION & EARTH WORK 2.10 Lean concrete
1.1 Site clearance under strip beam
1 25.95 L=21.95+(2*2)=25.95 2 21.95 at axis X01,X02&X03
16.35 W=12.35+(2*2)=16.35 0.50
424.28 m2 21.95 m2
424.28 m2 total 2 12.35 at axis Y01 & Y06
1.2 Bulk excavation 0.50
1 25.95 12.35 m2
16.35 under grade beam
2.50 3 21.95 at axis X01,X02 & X03
1,060.71 m2 0.30
1,060.71 m2 total 19.76 m2
1.4 Back fill 6 12.35 at axis Y01-Y06
under hardcore 0.30
1 21.95 L=21.95 22.23 m2
12.35 W=12.35 76.29 m2 total
3.25 D=2.50+0.6+0.15=3.25 2.20 Floor slab
881.02 m3 237.22 m2 total // refer area of hard core
around building 2.30 RC concrete c-25
2 21.95 L=21.95 strip beam
2.00 W=2.00m 2 21.95 at axis X01,X02&X03
2.50 D=2.50m 0.50
219.50 m3 0.15
2 12.35 L=12.95m 3.29 m3
2.00 W=2.00m 2 12.35 at axis Y01 & Y06
2.50 D=2.50m 0.50
123.50 m3 0.15
1,224.02 m3 total 1.85 m3
1.5 Cart away 3 21.95 in grade beam
424.28 0.25 at axis X01,X02 & X03
0.20 0.40
84.86 m3 for site clearance 6.59 m3
1,060.71 m for bulk excavation
3
6 12.35 at axis Y01-Y06
- 0.25
1,145.56 m3 total 0.40
1.08 Hard core 7.41 m3
20.45 L=21.95-6*.25=20.45 19.14 m3 total
11.60 W=12.35-3*.25=11.60 2.40 Formwork
237.22 m2 strip beam
237.22 m2 total 2 21.95 at axis X01,X02&X03
0.30 W=2*0.15=0.30
13.17 m2
2 12.35 at axis Y01 & Y06
0.30 W=2*0.15=0.30
7.41 m2

Employer: Southern Nations Nationalities Peoples Regional State Health Bureau Takeoff sheet
Consultant: S/N/N/P/R State Construction Authority DIAGNOSTIC block
Contractor: Daemat Construction Location Jinka
Project: Jinka General Hospital Expantion Project
page 2
No L*W*H Description No L*W*H Description
grade beam B. SUPER- STRUCTURE
at axis X01,X02 & X03 [Link] WORK
3 21.95 W=2*0.40=0.80 a. in elevation column
 0.80 18 2.75
52.68 m2 0.20
6 12.35 at axis Y01-Y06 0.20
0.80 W=2*0.40=0.80 1.98 m3
59.28 m 2
1.98 m3 total
132.54 m2 total b. in top tie beam
2.50 Reinforcement steel bar 3 21.95
refer bar schedule tabel 0.20 m2
1,396.25 kg total Dia 8 mm deformed bar 0.30
253.10 kg total Dia 12 mm deformed bar 3.95 m3
1,054.26 kg total Dia 14 mm deformed bar 6 12.35 m2
2.60 10X2 cm chip wood expansion 0.20
3 21.95 65.85 0.30
65.85 ml 4.45 m3
6 12.35 74.10 8.40 m3 total
74.10 ml 1.2. formwork
139.95 ml total 18 2.75 a. in elevation column
3. MASONRY WORK 4 0.20
3.1 Masonry BNGL 39.60 m2
3 21.95 at axis X01,X02 & X03 39.60 m2 total
0.50 b. in top tie beam
1.00 0
32.93 m3 3 21.95
2 12.35 at axis Y01 & Y06 0.80
0.50 52.68 m2
1.00 6 12.35
12.35 m3 0.80
45.28 m3 total 59.28 m2
3.2 Masonry ANGL 111.96 m2 total
3 21.95 at axis X01,X02 & X03 1.30 Reinforcement steel bar
0.50 refer bar schedule tabel
0.50 Davge=0.5(0.3+.7)=0.50m 322.08 kg total Dia 8 mm deformed bar
16.46 m3 769.78 kg total Dia 12 mm deformed bar
2 12.35 at axis Y01 & Y06 322.34 kg total Dia 14 mm deformed bar
0.50
0.50 Davge=0.5(0.3+.7)=0.50m
6.18 m3
22.64 m3 total

Employer: Southern Nations Nationalities Peoples Regional State Health Bureau Takeoff sheet
Consultant: S/N/N/P/R State Construction Authority DIAGNOSTIC block
Contractor: Daemat Construction Location Jinka
Project: Jinka General Hospital Expantion Project
page 2
No L*W*H Description No L*W*H Description
2.0 .Block Work deductions
 2.1 .20 cm thick 8 0.80 W=0.9
2 18.25 L=21.95-(6*.20)=20.75-2.50=18.25 2.73 H=2.73
2.73 H=2.73 -17.47 m2 D7
99.65 m2 13 0.70 W=0.7
2 11.75 L=12.35-(3*.20)=11.75 2.73 H=2.10
2.73 H=2.73 -24.84 m2 D8
64.16 m2 1 1.40 W=1.20
163.80 m2 2.73 H=2.
deductions -3.82 m2 D15
7 1.50 W=1.50 1 0.80 W=1.20
1.63 H=1.63 2.73 H=2.
-17.12 m2 W2 -2.18 m2 D16
1 1.05 W=1.03 4 1.20 W=1.20
1.63 H=1.63 1.5 H=0.6
-1.71 m2 W13 -7.20 m2 W19
4 1.20 W=1.20 1 0.80 W=0.8
0.6 H=0.6 1 H=0.6
-2.88 m2 W20 -0.80 m2 W3
1 4.15 W=4.15 1 1.20 W=1.20
0.6 H=0.6 0.6 H=0.6
-2.49 m2 W26 -0.72 m2 W20
-24.20 442.84 m2 total
139.60 m total
2

2.2 .15 cm thick

2 11.75 L=12.35-(3*.20)=11.75
2.73 H=2.73
64.16 m2 on axis Y/02&05)
2 10.35 L=12.35-(2*.20)=11.95-1.60=10.35
3.03 H=3.03
62.72 m2 on axis Y/04 & b/n ,04,05)
1 9.35 L=12.35-(3*.20)=11.75-2.4=9.35
2.73 H=2.73
25.53 m2 on axis Y/03
1 9.60 L=2.7+2.05*2+2.80=9.60
3.03 H=3.03
29.09 m2 on axis b/n Y/02 & Y/03
1 12.35 L=3.25+3.50+1.45*2+2.70=12.35
3.03 H=3.03
37.42 m2 on axis b/n Y/04,Y05 & Y/03
1 45.28 L=4.2*4+1.93+2.6+2.55*3+4.7+5.8*2=45.28
3.03 H=3.03
137.20 m2 on axis b/n X/01&X02
1 47.45 L=4.2*4+2*2.6+2.55*3+1.5+4.7+5.8*2=47.45
3.03 H=3.03
143.77 m2 on axis b/n X/01&X02
499.88 m2
DIAGNOSTIC BLOCK SUB-STRUCTURE
Total Length of bar (m)
Bar Location Bar dia (mm) Bar Length (M) Bar per membr No Of member Total no of bar ɸ8 ɸ10 ɸ12 ɸ14 ɸ16 ɸ20
STRIP BEAM
sb1 ɸ12 12.00 3.00 2.00 6.00 72.00
ɸ12 10.45 3.00 2.00 6.00 62.70
STRRUP ɸ8 0.50 112.00 2.00 224.00 112.00
sb2 ɸ12 12.00 6.00 2.00 12.00 144.00
ɸ12 1.00 3.00 2.00 6.00 6.00
STRRUP ɸ8 0.50 62.00 2.00 124.00 62.00
GRADE BEAM
GB1 & GB2 0n axis X01 to X03
TOP ɸ14 11.75 3.00 3.00 9.00 105.75
ɸ14 11.55 3.00 3.00 9.00 103.95
BOTTOM ɸ14 11.65 3.00 3.00 9.00 104.85
ɸ14 11.20 3.00 3.00 9.00 100.80
STRRUP ɸ8 1.20 112.00 3.00 336.00 403.20
GB3 & GB2 on axis Y01 to Y06
TOP ɸ14 6.78 3.00 6.00 18.00 122.04
ɸ14 7.05 3.00 6.00 18.00 126.90
BOTTOM ɸ14 11.50 3.00 6.00 18.00 207.00
STRRUP ɸ8 1.20 60.00 6.00 360.00 432.00
FLOOR SLAB ɸ8 4.15 58.00 3.00 174.00 722.10
ɸ8 5.80 58.00 1.00 58.00 336.40
ɸ8 2.50 58.00 1.00 58.00 145.00
L=7.2+2.5+2.3=12 ɸ8 11.70 24.00 3.00 72.00 842.40
ɸ8 11.70 12.00 1.00 12.00 140.40
ɸ8 11.70 29.00 1.00 29.00 339.30

Total Length (M) 3,534.80 - 284.70 871.29 - -

Weight per Kg 0.395 0.617 0.889 1.210 1.580 2.469

Total Kg 1,396.25 - 253.10 1,054.26 - -

DIAGNOSTIC BLOCK SUPER-STRUCTURE
Total Length of bar (m)
Bar Location Bar dia (mm) Bar Length (M) Bar per membr No Of member Total no of bar ɸ8 ɸ10 ɸ12 ɸ14 ɸ16 ɸ20
COLUMN ɸ14 3.70 4.00 18.00 72.00 266.40
STRRUP ɸ8 0.70 15.00 18.00 270.00 189.00
TT- BEAM
TTB1 & TTB2 0n axis X01 to X03
TOP ɸ12 11.65 3.00 3.00 9.00 104.85
ɸ13 11.45 3.00 3.00 9.00 103.05
BOTTOM ɸ14 11.65 3.00 3.00 9.00 104.85
ɸ15 11.20 3.00 3.00 9.00 100.80
STRRUP ɸ8 0.90 112.00 3.00 336.00 302.40
TTB3 & TTB2 on axis Y01 to Y06
TOP ɸ15 6.68 3.00 6.00 18.00 120.24
ɸ14 6.95 3.00 6.00 18.00 125.10
BOTTOM ɸ14 11.50 3.00 6.00 18.00 207.00
STRRUP ɸ8 0.90 60.00 6.00 360.00 324.00

Total Length (M) 815.40 - 865.89 266.40 - -

Weight per Kg 0.395 0.617 0.889 1.210 1.580 2.469
Total Kg 322.08 - 769.78 322.34 - -
Project Name: Jinka General Hospita Expansion
Client : Southern Nations Nationalities Peoples Regional State Health Bureau
Contractor: Damat Construction

Block Id MCH BLOCK

DESCRIPTION Contract Amount Excuted Amount
A Sub-Structure
1 Excavation & EarthWork 675,916.43 850,849.17
2 Concrete Works 1,817,484.45 1,894,049.02
3 Masonry Works (stone) 479,525.00 346,095.63
Sub-Total A 2,972,925.87 3,090,993.82
B Super-Structure
1 CONCRETE WORK 4,284,025.54 1,834,227.66
2 BLOCK WORK 514,926.80 -
3 ROOFING 462,634.20 -
4 METAL WORK 687,795.25
5 CARPENTARY AND JOINERY 1,094,244.53
6 PAVING AND FLOORING 1,896,158.36
7 GLAZING 100,750.00
8 PLASTERING AND POINTING 984,572.79
9 PAINTING 728,396.25 -
10 TREATMENT CONCRETE GUTTER 270,300.00 -
11 GLAZING -
12 ELECTRICAL INSTALLATION 156,985.20 -
13 SANITARY INSTALATION 946,022.20 -
Sub-Total B 12,126,811.13 1,834,227.66

Total Summary (A + B) 15,099,737.00 4,925,221.47

27
[Link] MCH BLOCK

A B C D E F G
1
2 Block ID :- MCH BLOCK
3 Quantity
ITEM DESCRIPTION Unit RATE Amount Excuted
4 Contract Excuted
5 A. SUB STRUCTURE
6 [Link] & Earth work

Demolish any stracture exist on the construction site and relocate existing
7 1.1 utilities to an approprate place. Price shall include excavation,demolishing,
cartaway transported soil and other related works to clear and prepare the
site for the new building to be constructed. Ls 1.00 1.00 50,000.00 50,000.00

Trees average 70cm in diameter shall be Cut or up rooted, bushes, racked

8 1.2 and disposed off or deposited as directed by the engineer. Price shall
include filling holes with suitable material and disposal and other related
works. No 6.00 20.00 5,000.00 100,000.00
9 1.1 Clear off site to remove top soil to an average m2 612.00 582.90 17.75 10,346.48
10 depth of 30cm -
11 1.2 Bulk excavation in ordinary m3 673.20 874.35 120.85 105,665.20
12 soil to a depth not exceeding 1.5 m starting -
13 from reduced level -
Trench excavation in ordinary soil for masonry foundation to a depth not
14 1.3
exceeding 1100 mm from reduced level. m3 200.16 201.44 135.40 27,275.38
Pit excavation in ordinary soil for foundation to a depth not exceeding
15 1.3
1500 mm from reduced level. m3 291.60 295.83 135.40 40,055.38
Pit excavation in ordinary soil foundation to a depth not exceeding 3000
16 1.4
mm from reduced level.
m3 291.60 295.83 135.40 40,055.38
Backfill around stone masonry foundation, isolated and combined footings
with selected excavated material from quarry site and well compacted in
17 1.5 layers of 20cm by sprinkling water to ensure a proctor dry density of 95%.
m3 603.33 611.25 238.35 145,690.36
Backfill under hard core with selected excavated material from quarry site
18 1.6 and well compacted in layers of 20cm by sprinkling water to ensure a
proctor dry density of 95%. m3 459.94 771.28 238.35 183,835.01
19 1.7 Cart away surplus excavated material to an m3 1,640.16 1,842.32 53.44 98,453.74
20 appropriate tip -
21 1.8 25cm thick basaltic or equivalent stone hard m2 392.57 343.44 144.05 49,472.24
22 core well rolled consolidated and blinded with -
23 crushed stones. -
24 Total Carried to Summary [Link] 850,849.17
25 2. Concrete Work
26 2.1 5cm thick lean concrete class C-7, with
27 minimum cement content of 150kg /m3
28 [Link] footing m2 143.11 127.52 123.23 15,714.29
29 b. under Grade Beam m2 29.08 46.48 123.23 5,728.04
30 c. under masonary foundation m2 114.38 89.47 123.23 11,024.77
31 c. under retaining wall m2 99.40 - 315.94 -
Reinforced Concrete class C-25 ,a minimum cement content of 360kg /m3 of
concrete, filled in to formwork and vibrated around reinforcements,
32 2.2 formwork and reinforcements shall be measured separately.
-
33 [Link] grade beam & Ramps m3 22.77 22.51 3,159.41 71,114.53
34 [Link] footing pad m3 67.28 72.06 3,159.41 227,679.72
35 [Link] foundation coloumn m3 9.59 11.34 3,159.41 35,827.71
36 d. In 10cm thick floor slab and ramp slab m2 392.57 343.44 960.93 330,019.88
37 2.4 Provide, cut and fix in position sawn structural -
38 wood or steel formwork which ever is appropriate. -
39 a. To grade beam steps and ramp slab m2 201.34 371.09 264.92 98,308.63
40 [Link] footing pad m2 139.02 140.36 264.92 37,184.17
41 [Link] foundation coloumn m2 100.19 151.20 264.92 40,055.90
42 2.5 Reinforcement steel bar according to [Link] -
43 price shall includes cutting, bending, placing in -
44 position and tying wires. -
45 Dia 8 mm deformed bar kg 2,107.74 2,553.73 78.50 200,467.83
46 Dia. 14mm deformed bar kg 6,686.68 6,359.40 78.50 499,212.66
47 Dia 16 mm deformed bar kg 2,999.46 3,722.56 78.50 292,220.88
48 2.60 10X2 cm chip wood expansion joint between -

28/39
[Link] MCH BLOCK

A B C D E F G
49 [Link] and slab painted with two coats of ml 216.00 393.20 75.00 29,490.00
50 Total Carried to Summary [Link] 1,894,049.02
51
52 3. Masonary Work
53 Trychitic or equivalent stone masonry foundation
Supply and Construct 50cm thick basaltic or equivalent stone masonry
54 3.1 foundation below NGL, bedded and jointed in cement and sand mortar,
1:[Link] to the drawing. m3 143.80 93.78 2,500.00 234,451.88
Ditto item 3.1,but roughly dressed Trachytic stone masonry foundation
55 3.2 above NGL , bedded , jointed and one side pointed in cement and sand
mortar,1:3. m3 32.25 44.66 2,500.00 111,643.75
56 3.3 Ditto as Itm 3.2, but for steps and ramps m3 15.76 - 2,500.00 -
57 Total Carried to Summary [Link] 346,095.63
58
59 B) SUPER STRUCTURE
60 1 . Concrete Work
Reinforced Concrete class C-25, a minimum cement content of 360kg /m3 of
concrete, filled in to formwork and vibrated around reinforcements,
61 1.1 formwork and reinforcements shall be measured separately.

62 [Link] elevation column m3 26.73 16.84 3,169.41 53,381.10

63 b. In floor beams ,ramp beam and toptie beam m3 106.57 30.64 3,169.41 97,110.72
64 c. In 16cm slab 1st & 2nd floor and Ramp m2 673.93 336.09 960.93 322,958.96
65 d. In stair case and landing m3 10.37 2.81 3,169.41 8,913.27
66 e. In concrete gutter m3 11.04 - 3,169.41 -
67 1.2 Provide, cut and fix in position sawn structural -
68 wood or steel formwork which ever is appropriate. -
69 [Link] elevation column m2 292.85 116.69 264.92 30,912.98
70 b. In floor beams ,ramp beam and toptie beam m2 535.09 266.87 264.92 70,700.26
71 c. In 16cm slab 1st & 2nd floor and Ramp m2 673.93 336.09 264.92 89,036.96
72 d. In stair case and landing m2 73.00 21.93 264.92 5,810.38
73 e. In concrete gutter m2 142.46 - 264.92 -
74 1.3 Steel reinforcement -
75 a) Ø 8mm deformed bar kg 4,168.39 1,466.05 78.50 115,084.88
76 b) Ø 10mm deformed bar kg 10,165.07 5,368.31 78.50 421,412.30
77 c) Ø 14mm deformed bar kg 5,495.50 431.97 78.50 33,909.65
78 d) Ø 16mm deformed bar kg 14,452.97 7,452.18 78.50 584,996.18
79 Total Carried to Summary [Link] 1,834,227.66

29/39
Employer: Southern Nations Nationalities Peoples Regional State Health Bureau Takeoff sheet
Consultant: S/N/N/P/R State Construction Authority MCH block
Contractor: Daemat Construction Location Jinka
Project: Jinka General Hospital Expantion Project
page 1
No L*W*H Description No L*W*H Description

A. SUB- STRUCTURE 1.7 Pit excavation to D=3m

1. EXCAVATION & EARTH WORK 16 2.60 at F1
1.1 Demolish existing Guard House 2.60
1 1.00 1.00 1.50
1.00 Ls total 162.24 m3
1.2 cutting Trees oruprooted,bushes 8 2.50 at F2
20 1.00 20.00 2.50
20.00 No total 1.50
1.3 Site clearance 75.00 m3
1 29.00 L=25.00+(2*2)=29.00 6 3.10 CF1
20.10 W=16.10+(2*2)=20.10 2.10
582.90 m2 1.50
582.90 m2 total 58.59 m3
1.4 Bulk excavation 295.83 m3 total
1 29.00 L=25.00+(2*2)=29.00 1.8 Back fill
20.10 W=16.10+(2*2)=20.10 16 2.60 at footing pad 1
1.50 D=1.5 2.60
874.35 m3 3.00 D=3.00
874.35 m3 total 324.48 m3
1.5 Trench excavation 8 2.50 at footing pad 2
3 25.50 at axis X01'-X04 2.50
1.00 3.00 D=3.00
1.10 150.00 m3
84.15 m3 6 3.10 at footing pad 3
2 27.00 at axis X02-X03 2.10
1.00 3.00 D=3.00
1.10 117.18 m3
59.40 m3 5 25.50 at axis X01'-X04
3 16.51 at axis Y01,Y02&Y06 0.50
1.00 1.10
1.10 70.13 m3
54.48 m3 3 16.51 at axis Y01,Y02&Y06
1 3.10 at axis Y00 0.50
1.00 1.10
1.10 27.24 m3
3.41 m3 1 6.10 at axis Y00
201.44 m3 total 0.50
1.6 Pit excavation to D=1.5m 1.10
16 2.60 at F1 3.36 m3
2.60 692.38 m3 total
1.50 Dedaction
162.24 m3 16 2.10 F1
8 2.50 at F2 2.10
2.50 0.60
1.50 42.34 m3
75.00 m3 8 2.00 F2
6 3.10 at CF1 2.00
2.10 0.50
1.50 16.00 m3
58.59 m3
295.83 m3 total
Employer: Southern Nations Nationalities Peoples Regional State Health Bureau Takeoff sheet
Consultant: S/N/N/P/R State Construction Authority MCH block
Contractor: Daemat Construction Location Jinka
Project: Jinka General Hospital Expantion Project
page 2
No L*W*H Description No L*W*H Description
6 2.60 CF1 3 16.01 at axis Y01,Y02&Y06
1.60 0.50
0.55 24.02 m2
 13.73 m3 1 5.90 L=2.60+1.65*2=5.90
42 2.40 L=3-0.6(pad tickness)=2.40M(BNGL) 0.50
0.30 2.95 m2
0.30 89.47 m2 total
9.07 m3 c,under grade beam
81.14 m3 total dd 3 25.00 at axis X01'-X04
611.25 m3 total 0.25
1.8 Back fill 18.75 m2
under haed core 2 26.50 at axis X02 & X03
1 23.50 0.25
16.01 13.25 m2
2.05 D=1.50+0.5+.05=2.05 3 16.01 at axis Y01,Y02&Y06
771.28 m3 total 0.25
1.9 Cart away 12.01 m2
1 582.90 1 4.70 stair beam at axis b/n X01,X02&Y03,Y04
0.30 0.25 L=4.40
174.87 m3 for site clearance 1.18 m2
874.35 m for bulk excavation
3
1 2.60 L=2.60
201.44 m3 for trench excavation 0.50 at axis Y01' & X02 & X03
295.83 m3 for pit excavation D=1.50m 1.30 m2
295.83 m3 for pit excavation D=3.00m 46.48 m2 total
1,842.32 m3 total 2.3 RC concrete C-25
1.10 Hard core 5 25.00 a,in grade beam
1 23.80 L=25-(6*0.2)=23.80 0.20 at axis X01''-X04
14.31 W=16.01-(7*0.2)=14.31 0.40
340.58 m2 10.00 m3
1 2.20 6 12.91 at axis Y01-Y06
1.30 0.20
2.86 m2 0.40
343.44 m2 total 6.20 m3
2. CONCRETE WORK 6 3.10 at axis Y01-Y06
2.1 Lean concrete 0.20
16 2.10 a,under footing pad 0.40
2.10 F1 1.49 m3
70.56 m 2
2 26.50
8 2.00 F2 0.20 at axis X02-X03
2.00 0.40
32.00 m2 4.24 m3
6 2.60 CF 1 2.60 at axis Y01' & X02 & X03
1.60 0.20 L=2.60
24.96 m2 0.40
127.52 m2 total 0.21 m3
b,under masonry foundation 1 4.70 stair beam at axis b/n X01,X02&Y03,Y04
5 25.00 at axis X01'-X04 0.20
0.50 0.40
62.50 m2 0.38 m3
22.51 m3 total
Employer: Southern Nations Nationalities Peoples Regional State Health Bureau Takeoff sheet
Consultant: S/N/N/P/R State Construction Authority MCH block
Contractor: Daemat Construction Location Jinka
Project: Jinka General Hospital Expantion Project
page 3
No L*W*H Description No L*W*H Description
b,in footing pad 6 8.40 p=2(2.60+1.60)=8.40
16 2.10 F1 0.55
2.10 27.72 m2/F3
0.60 140.36 m2 total
42.34 m3 42 3.00 c,to foundation column
8 2.00 F2 4 0.30
2.00 151.20 m2 total
0.50 2.5 Reinforcement steel bar
16.00 m3 refer bar schedule tabel
6 2.60 CF1 2,553.73 kg total Dia 8 mm deformed bar
1.60 6,359.40 kg total Dia 14 mm deformed bar
0.55 3,722.56 kg total Dia 16 mm deformed bar
13.73 m3 2.6 10X2 cm chip wood expansion
 72.06 m3 total 10 23.80 238.00 ml
10 14.80 148.00 ml
2 3.60 7.20 ml
42 3.00 c,in foundation column 393.20 ml total
0.30 3. MASONRY WORK
0.30 3.1 Masonry BNGL
11.34 m3 3.00 25.00 at axis X01'-X04
11.34 m3 total 0.50
d,floor slab 1.05
343.44 m2 total // refer area of hard core 39.38 m3
2.40 Formwork 2.00 26.50 at axis X02-X03
a, to grade beam 0.50
7 25.00 at axis X01''-X04 1.05
2 0.40 27.83 m3
140.00 m2 3.00 16.01 at axis Y01,Y02&Y06
7 26.50 at axis X02-X03 0.50
2 0.40 1.05
148.40 m2 25.22 m3
6 12.91 1.00 2.60 at axis Y01' & X02 & X03
2 0.40 0.50 L=2.60
61.97 m2 1.05
6 3.10 at axis Y01-Y06 1.37 m3
2 0.40 93.78 m3 total
14.88 m2 3.2 Masonry ANGL
1 4.70 stair beam at axis b/n X01,X02&Y03,Y04 3.00 25.00 at axis X01'-X04
2 0.40 0.50
3.76 m2 0.50 Davge=(0.3+0.6)/2=0.45
1 2.60 at axis Y01' & X02 & X03 18.75 m3
2 0.40 2.00 26.50 at axis X02-X03
2.08 m2 0.50
371.09 m2 total 0.50 Davge=(0.3+0.6)/2=0.45
b,to footing pad 13.25 m3
16 8.40 p=4*2.10=8.40 3.00 16.01 at axis Y01,Y02&Y06
0.60 0.50
80.64 m2/F1 0.50 Davge=(0.3+0.6)/2=0.45
8 8.00 p=4*2.00=8.00 12.01 m3
0.50 1.00 2.60 at axis Y01'
32.00 m2/F2 0.50
0.50 Davge=(0.3+0.6)/2=0.45
0.65 m3
44.66 m3 total
Consultant: S/N/N/P/R State Construction Authority MCH block
Project: Jinka General Hospital Expantion Project
No L*W*H Description No L*W*H Description
b. In floor beams ,ramp beam and toptie
B. SUPER- STRUCTURE beam
[Link] WORK 6 3.10 RMB1
1.1,RC concrete C-25 0.25 on axis Y01-Y06
31 2.90 a,inElevation column 0.40
0.30 on Groud Floor 1.86 m3
0.30 RMB2
8.09 m3 4 25.00 on axis X03''-X01'
25 2.90 0.25
0.30 first floor to second 0.40
0.30 10.00 m3
6.53 TO FIRST FLOOR BEAM
2 25.00 at FFB1
6 1.25 Ramp column 0.25
0.30 0.40
0.30 5.00 m3
0.68 m 3
2 26.50 at FFB2
8 0.87 Ramp column Frist fliet 0.25
0.30 Lavge=(0.42+0.73+.99+1.34)=0.87 0.40
0.30 5.30 m3
0.63 m 3
1 13.00 at FFB3
4 2.57 Ramp column to second flyt 0.25
0.30 Lavge=(2.26+2.88)/2=2.57 0.40
 0.30 1.30 m3
0.93 m3 2 2.60 at FFB4
16.84 m3 total 0.25
0.40
0.52 m3
1 6.00 at FFB4'
0.25
0.40
0.60 m3
4 13.00 at FFB5
0.25
0.40
5.20 m3
2 4.30 at FFB6 &6'
0.25
0.40
0.86 m3
30.64 m3 total
c. In 16cm slab 1st floor and Ramp
Ramp
1 23.75 L=25-(5*.25)=23.75
2.60 W=3.1-(2*.25)=2.6
61.75 m2
Floor slab
1 23.75 L=25-(5*.25)=23.75
5.75 W=6-(1*.25)=5.75
136.56 m2
Employer: Southern Nations Nationalities Peoples Regional State Health Bureau Takeoff sheet
Consultant: S/N/N/P/R State Construction Authority MCH block
Contractor: Daemat Construction Location Jinka
Project: Jinka General Hospital Expantion Project
page 2
No L*W*H Description No L*W*H Description
1 25.00 L=(25+1.50)-(6*.25)=25.00 FIRST FLOOR BEAM
2.05 W=2.30-(1*.25)= 2 25.00 L=25.00
51.25 m2 0.89 W=0.4+0.25+0.24=0.89
1 8.70 L=(5.00+4.20)-(2*.25)=8.7 44.50 m2 on axis X02 & X03
4.15 W=4.40-(1*.25)=4.15 2 27.00 L=25.00+1.50=27
36.11 m2 0.73 W= 0.24*2+0.25=0.73
1 12.15 L=(4.55+5.3+5.65)-2.6)-(3*.25= 39.42 m2 on axis X01 & X04
4.15 W=4.40-(1*.25)=4.15 5 13.00 L=13
50.42 m2 0.89 W=0.24+0.25+0.4=0.89
336.09 m2 total 57.85 m2 on axis Y01- Y05
[Link] BEAM 2 2.60 L=2.6
1 2.65 on axis X01 0.89 W=0.24+0.25+0.4=0.89
0.25 4.63 m2 on axis Y00 & Y05'
0.40 stair beam 1 6.30 L=6+0.3=6.30
0.27 m3 0.89 W=0.24+0.25+0.4=0.89
1 2.65 on axis X01 5.61 m2 on axis Y06
1.45 landing slab 1 4.70 L=4.40+0.3=4.70
0.16 0.89 W=0.24+0.25+0.4=0.89
0.61 m3 4.18 m2 on axis Y06
2 3.45 on axis X01 2 4.10 L=4.40-0.3=4.10
1.22 flight slab 0.89 W=0.24+0.25+0.4=0.89
0.16 7.30 m2
1.35 m 3
2 1.50 L=1.50
20 1.22 on axis X01 0.89 W=0.24+0.25+0.4=0.89
0.50 0.30 riser 2.67 m2
0.16 266.87 m2 total
0.59 m3 c. In 16cm slab 1st floor and Ramp
2.81 m3 total 336.09 //refer area of concrete slab
1.2. Formwork 336.09 m2 total
a,inElevation column d. In stair case and landing
on groud stair case second flight
- 2.90 L=2.9 2 3.54 l=3.54
1.20 W=4*.3=1.2 1.22 first fliet slab
 - m2 8.64 m2
first floor to second 1 2.65 l=2.95
25 2.90 L=2.9 1 1.50 landing slab
1.20 W=4*.3=1.2 3.98
87.00 m2 2 3.45 l=2.95
Ramp column 2 0.34 flight slab side cover
6 1.25 L=1.25 4.69
1.20 W=4*.3=1.2 2 1.50 l=2.95
9.00 m2 1 0.16 landing slab side
8 0.87 Ramp column Frist fliet 0.48
1.20 Lavge=(0.42+0.73+.99+1.34)=0.87 10 1.22 l=2.95
8.35 m2 2 0.17 riser
4 2.57 Ramp column to second fliet 4.15
1.20 Lavge=(2.26+2.88)/2=2.57 21.93 m2 total
12.34 m 2
1.3 Steel reinforcement
116.69 m2 total a) Ø 8mm deformed bar
b. In floor beams ,ramp beam and toptie
beam b) Ø 10mm deformed bar
Ramp beam c) Ø 14mm deformed bar
6 3.10 L=3.10 d) Ø 16mm deformed bar
0.63 W=.25+2*0.24=0.63
11.72 m2
4 25.00 L=25.00
0.89 W=0.4+0.25+0.24=0.89
89.00 m2
MCH BLOCK SUB-STRUCTURE
Total Length of bar (m)
Bar Location Bar dia (mm) Bar Length (M) Bar per membr No Of member Total no of bar ɸ8 ɸ10 ɸ12 ɸ14 ɸ16 ɸ20
Footing pad
F1 ɸ14 3.00 36.00 16.00 576.00 1728.00
F1 ɸ14 2.70 34.00 8.00 272.00 734.40
CF1 ɸ14 3.40 28.00 6.00 168.00 571.20
ɸ14 2.40 44.00 6.00 264.00 633.60
Foundation column
C1 ɸ16 4.85 10.00 16.00 160.00 776.00
Strrup ɸ8 1.10 23.00 16.00 368.00 404.80
C2 ɸ16 4.85 10 8.00 80 388.00
Strrup ɸ8 1.10 23.00 8.00 184.00 202.40
C3 ɸ16 4.85 8.00 18.00 144.00 698.40
Strrup ɸ8 1.10 23.00 18.00 414.00 455.40
Grade Beam
GB1 on axis X01 ",X01',X01,X04
ɸ14 8.00 6.00 4.00 24.00 192.00
Top ɸ14 11.25 3.00 4.00 12.00 135.00
ɸ14 5.50 3.00 4.00 12.00 66.00
ɸ14 11.70 3.00 4.00 12.00 140.40
Bottom ɸ14 10.40 3.00 4.00 12.00 124.80
Strrup ɸ8 1.10 126.00 4.00 504.00 554.40
GB2 on axis X02,X03
ɸ14 9.45 3.00 2.00 6.00 56.70
ɸ14 11.25 3.00 2.00 6.00 67.50
Top ɸ14 8.00 3.00 2.00 6.00 48.00
ɸ14 5.50 3.00 2.00 6.00 33.00
ɸ14 6.90 3.00 2.00 6.00 41.40
ɸ14 10.40 3.00 2.00 6.00 62.40
Bottom ɸ14 10.30 3.00 2.00 6.00 61.80
Strrup ɸ8 1.10 133.00 2.00 266.00 292.60
GB3 on axis Y01 -Y06
ɸ14 6.75 3.00 6.00 18.00 121.50
Top ɸ14 7.70 3.00 6.00 18.00 138.60
ɸ14 7.60 3.00 6.00 18.00 136.80
Bottom ɸ14 6.40 3.00 6.00 18.00 115.20
Strrup ɸ8 1.10 66.00 6.00 396.00 435.60
GB4 on axis b/n Y03 & Y04 0.00 0.00
Top ɸ14 5.35 3.00 1.00 3.00 16.05
Bottom ɸ14 4.85 3.00 1.00 3.00 14.55
Strrup ɸ8 1.10 18.00 1.00 18.00 19.80
GB3' on axisY00 0.00 0.00
Top ɸ14 3.20 3.00 1.00 3.00 9.60
Bottom ɸ14 2.40 3.00 1.00 3.00 7.20
Strrup ɸ8 1.10 14.00 1.00 14.00 15.40
RMB on axis X00,X001
ɸ16 8.00 6.00 3.00 18.00 144.00
Top ɸ16 11.25 3.00 3.00 9.00 101.25
ɸ16 5.50 3.00 3.00 9.00 49.50
ɸ16 11.70 3.00 3.00 9.00 105.30
Bottom ɸ16 10.40 3.00 3.00 9.00 93.60
Strrup ɸ8 1.10 118.00 3.00 354.00 389.40

Floor Slab
L=5-0.2=4.80 ɸ8 4.80 30.00 1.00 30.00 144.00
ɸ8 4.80 12.00 1.00 12.00 57.60
ɸ8 4.80 22.00 1.00 22.00 105.60
ɸ8 4.80 14.00 1.00 14.00 67.20
L=4.2-0.2=4 ɸ8 4.00 30.00 1.00 30.00 120.00
ɸ8 4.00 12.00 1.00 12.00 48.00
ɸ8 4.00 22.00 1.00 22.00 88.00
ɸ8 4.00 14.00 1.00 14.00 56.00
L=5.65-0.2=5.45 ɸ8 5.45 30.00 1.00 30.00 163.50
ɸ8 5.45 12.00 1.00 12.00 65.40
ɸ8 5.45 22.00 1.00 22.00 119.90
ɸ8 5.45 14.00 1.00 14.00 76.30

L=5.35-0.2=5.15 ɸ8 5.15 30.00 1.00 30.00 154.50

ɸ8 5.15 12.00 1.00 12.00 61.80

ɸ8 5.15 22.00 1.00 22.00 113.30

ɸ8 5.15 14.00 1.00 14.00 72.10
L=4.55-0.2=4.35 ɸ8 4.35 30.00 1.00 30.00 130.50
ɸ8 4.35 12.00 1.00 12.00 52.20
ɸ8 4.35 22.00 1.00 22.00 95.70
ɸ8 4.35 14.00 1.00 14.00 60.90
L=16.01-7*0.2=14.61 ɸ8 14.61 124.00 1.00 124.00 1811.64
L=2.30-0.2=2.10 ɸ8 2.10 8.00 1.00 8.00 16.80
L=1.50-0.2=1.20 ɸ8 1.20 12.00 1.00 12.00 14.40

Total Length (M) 6,465.14 - - 5,255.70 2,356.05 -

Weight per Kg 0.395 0.617 0.889 1.210 1.580 2.469
Total Kg 2,553.73 - - 6,359.40 3,722.56 -
 SUPER-STRUCTURE-MCH
Total Length of bar (m)
Bar Location Bar dia (mm) Bar Length (M) Bar per membr No Of member Total no of bar ɸ8 ɸ10 ɸ12 ɸ14 ɸ16 ɸ20

Elevation column From Ground To First

C1 ɸ16 4.10 10.00 6.00 60.00 246.00
Strrup ɸ8 1.10 19.00 6.00 114.00 125.40
C1'(STAIR COLUMN) ɸ16 4.90 10.00 1.00 10.00 49.00
Strrup ɸ8 1.10 19.00 1.00 19.00 20.90
C2 ɸ16 4.00 10.00 18.00 180.00 720.00
Strrup ɸ8 1.10 19.00 18.00 342.00 376.20
C3'(VARENDA COLUMN) ɸ14 4.30 6.00 2.00 12.00 51.60
Strrup ɸ8 1.10 19.00 2.00 38.00 41.80
C3 ɸ16 3.50 6.00 4.00 24.00 84.00
Strrup ɸ8 1.10 19.00 4.00 76.00 83.60
C3 ɸ16 3.12 6.00 2.00 12.00 37.44
Strrup ɸ8 1.10 16.00 2.00 32.00 35.20
C3 ɸ16 1.80 6.00 4.00 24.00 43.20
Strrup ɸ8 1.10 8.00 4.00 32.00 35.20
C3 ɸ16 1.42 6.00 4.00 24.00 34.08
Strrup ɸ8 1.10 6.00 4.00 24.00 26.40
Elevation Column From First Floor to Second Floor
C1 ɸ16 4.10 8.00 7.00 56.00 229.60
ɸ8 1.10 18 7.00 126.41 139.05
C2 ɸ16 4.00 8.00 18.00 144.00 576.00
ɸ8 1.10 18 18.00 325.06 357.56
STAIR CASE FROM GROUND TO FIRST

STAIR LANDING BM on axis X00 b/n Y03 &Y04

TOP ɸ16 3.85 3.00 1.00 3.00 11.55

BOTTOM ɸ16 3.35 3.00 1.00 3.00 10.05
STRRUP ɸ8 1.20 17.00 1.00 17.00 20.40
STAIR FLIGHT SLAB ɸ14 8.10 10.00 2.00 20.00 162.00
ɸ14 3.05 10.00 1.00 10.00 30.50
ɸ14 2.40 10.00 1.00 10.00 24.00
ɸ14 3.95 10.00 1.00 10.00 39.50
ɸ14 3.10 10.00 1.00 10.00 31.00
ɸ10 1.95 20.00 1.00 20.00 39.00
ɸ10 3.20 8.00 1.00 8.00 25.60
ɸ10 2.60 20.00 1.00 20.00 52.00
ɸ10 2.85 8.00 1.00 8.00 22.80
ɸ10 2.10 8.00 1.00 8.00 16.80
ɸ10 1.45 20.00 2.00 40.00 58.00
RISER ɸ8 0.75 7.00 20.00 140.00 105.00
FIRST FLOOR BEAM
FFB 1
TOP ɸ16 8.00 4.00 2.00 8.00 64.00
ɸ16 11.20 4.00 2.00 8.00 89.60
ɸ16 8.05 4.00 2.00 8.00 64.40
L=3.1+3.3+3.7+3.4=13.5 ɸ16 13.50 2.00 2.00 4.00 54.00
ɸ14 2.30 4.00 2.00 8.00 18.40
BOTTOM ɸ16 5.50 5.00 2.00 10.00 55.00
ɸ16 11.00 5.00 2.00 10.00 110.00
ɸ16 10.40 5.00 2.00 10.00 104.00
Strrup ɸ8 1.20 170.00 2.00 340.00 408.00

Total Length (M) 1,774.72 214.20 - 357.00 2,581.92 -

Weight per Kg 0.395 0.617 0.889 1.210 1.580 2.469
Total Kg 701.01 132.16 - 431.97 4,079.43 -

Total Length of bar (m)

Bar Location Bar dia (mm) Bar Length (M) Bar per membr No Of member Total no of bar ɸ8 ɸ10 ɸ12 ɸ14 ɸ16 ɸ20
FFM 2
TOP ɸ16 9.45 4.00 2.00 8.00 75.60
ɸ16 11.20 4.00 2.00 8.00 89.60
 ɸ16 8.05 4.00 2.00 8.00 64.40
L=3.1+3.3+3.7+3.4=13.5 13.50 2.00 2.00 4.00 54.00
ɸ16 4.35 1.00 2.00 2.00 8.70
ɸ16 2.30 1.00 2.00 2.00 4.60
BOTTOM ɸ16 7.00 5.00 2.00 10.00 70.00
ɸ16 11.00 5.00 2.00 10.00 110.00
ɸ16 10.40 5.00 2.00 10.00 104.00
Strrup ɸ8 1.20 181.00 2.00 362.00 434.40
FFB 3
TOP ɸ16 7.00 4.00 1.00 4.00 28.00
7.70 4.00 1.00 4.00 30.80
1.90 1.00 1.00 1.00 1.90
L=(2.4*3)+1.9+2.9=12.00 12.00 2.00 1.00 2.00 24.00
BOTTOM 7.60 4.00 1.00 4.00 30.40
6.40 4.00 1.00 4.00 25.60
Strrup ɸ8 1.20 85.00 1.00 85.00 102.00
FFB 4
TOP 3.20 3.00 2.00 6.00 19.20
BOTTOM 2.70 3.00 2.00 6.00 16.20
Strrup ɸ8 1.20 17.00 2.00 34.00 40.80
FFB 4'
TOP 6.95 4.00 1.00 4.00 27.80
2.40 4.00 1.00 4.00 9.60
BOTTOM 6.45 5.00 1.00 5.00 32.25
Strrup ɸ8 1.20 41.00 1.00 41.00 49.20
FFB 5
TOP 6.75 4.00 4.00 16.00 108.00
7.70 4.00 4.00 16.00 123.20
1.90 2.00 4.00 8.00 15.20
2.40 4.00 4.00 16.00 38.40
2.90 2.00 4.00 8.00 23.20
BOTTOM 7.60 5.00 4.00 20.00 152.00
6.40 5.00 4.00 20.00 128.00
Strrup ɸ8 1.20 88.00 4.00 352.00 422.40
FFB 6 & 6'
TOP 5.35 3.00 2.00 6.00 32.10
BOTTOM 4.85 3.00 2.00 6.00 29.10
Strrup ɸ8 1.20 30.00 2.00 60.00 72.00
RMB on axis X00, X001

TOP ɸ16 8.00 3.00 4.00 12.00 96.00

ɸ16 11.25 3.00 4.00 12.00 135.00
ɸ16 8.05 3.00 4.00 12.00 96.60
BOTTOM ɸ16 5.50 3.00 4.00 12.00 66.00
ɸ16 11.70 3.00 4.00 12.00 140.40
ɸ16 10.40 3.00 4.00 12.00 124.80
STRRUP ɸ8 1.20 170.00 4.00 680.00 816.00

Total Length (M) 1,936.80 - - - 2,134.65 -

Weight per Kg 0.395 0.617 0.889 1.210 1.580 2.469
Total Kg 765.04 - - - 3,372.75 -

Total Length of bar (m)

Bar Location Bar dia (mm) Bar Length (M) Bar per membr No Of member Total no of bar ɸ8 ɸ10 ɸ12 ɸ14 ɸ16 ɸ20
FIRST FLOOR SLAB 0.00
ON X-DIRECTION ɸ10 11.63 39.00 1.00 39.00 453.57
ɸ10 6.40 39.00 1.00 39.00 249.60
ɸ10 11.93 39.00 1.00 39.00 465.27
ɸ10 9.70 15.00 1.00 15.00 145.50
ɸ10 5.00 15.00 1.00 15.00 75.00
ɸ10 6.40 15.00 1.00 15.00 96.00
ɸ10 11.73 15.00 1.00 15.00 175.95
ɸ10 7.43 29.00 1.00 29.00 215.47
ɸ10 6.43 29.00 1.00 29.00 186.47
 ɸ10 9.93 29.00 1.00 29.00 287.97
ɸ10 6.73 29.00 1.00 29.00 195.17
NEGATIVE BAR 0.00
LT= 3.1+3.3+3.7+3.4=13.50 ɸ10 13.50 52.00 1.00 52.00 702.00
LT= 3.1+3.7+3.4=10.20 ɸ10 10.20 29.00 1.00 29.00 295.80
DISTRBUTION BAR 0.00
LT=1.8+1.40+2.9+1.8+1.60=9.50 ɸ10 9.50 3.00 6.00 18.00 171.00
ON Y-DIRECTION ɸ10 8.93 145.00 1.00 145.00 1294.85
ɸ10 8.63 160.00 1.00 160.00 1380.80
LT= 8.63+2.10=10.73 ɸ10 10.73 3.00 1.00 3.00 32.19
NEGATIVE BAR
LT=2.3+2.8=5.10 ɸ10 5.10 123.00 1.00 123.00 627.30
LT= 3.1+3.7+3.4=10.20 ɸ10 2.30 19.00 1.00 19.00 43.70
ɸ10 2.30 37.00 1.00 37.00 85.10
LT=2.55+2*0.9=4.35 ɸ10 4.35 9.00 1.00 9.00 39.15
DISTRBUTION BAR 0.00
LT=1.5+0.8+2.3=4.60 ɸ10 4.60 3.00 10.00 30.00 138.00
RAMP SLAB 0.00
ON X-DIRECTION ɸ10 6.32 20.00 1.00 20.00 126.40
ɸ10 6.40 20.00 1.00 20.00 128.00
ɸ10 11.93 20.00 1.00 20.00 238.60
ɸ10 7.12 20.00 1.00 20.00 142.40
ON Y-DIRECTION ɸ10 2.89 170.00 1.00 170.00 491.30
Total Length (M) - 8,482.56 - - - -
Weight per Kg 0.395 0.617 0.889 1.210 1.580 2.469
Total Kg - 5,236.15 - - - -