Hans Construction and Business Plc

BILL OF QUANTITIES AND SPECIFICATION

FOR MENZIL REAL ESTATE PLC.
2B+ G+15 MIXED USE BUILDING

SUMMARY

I.No. Description Unit Amount

A. SUB STRUCTURE

1 EXCAVATION AND EARTHWORKS Birr 703,500.00

2 CONCRETE WORKS Birr 5,360,488.60

TOTAL A .......... Birr 6,063,988.60

B. SUPER STRUCTURE

1 CONCRETE WORKS Birr 19,060,863.15

TOTAL B ............. Birr 19,060,863.15

TOTAL A+B ............. Birr 25,124,851.75

15% VAT ............. Birr 3,768,727.76

GRAND TOTAL .............. Birr 28,893,579.51

 2B+ G+15 MIXED USE BUILDING FOR MENZIL REAL ESTATE PLC.
Hans Construction and Business Plc

I. No. DESCRIPTION UNIT QTY U.PRICE T.PRICE

A. SUB STRUCTURE

1. EXCAVATION AND EARTHWORKS

Backfill in ribbed mat slab with selected granular, borrowed

1.1 material, imported from outside the site and compacted and m3 285.00 1,600.00 456,000.00
watered in layers not exceeding 90cm
The sub soil draining system around the building under the
Mat slab and a perforated pipe with gravel pack, suppy and -
1.2 lay the following material including excavation.
a) diameter 160mm perforated pipe PN-6 with geo-textile
ml 125.00 1,500.00 187,500.00
lining
b) different size of aggregates m3 20.00 3,000.00 60,000.00

TOTAL CARRIED TO SUMMARY ……………………………………....…………… 703,500.00

2. CONCRETE WORKS
2.1 50 mm lean concrete quality C-5, with minimum cement
content of 150 kg /m3, of concrete:
a) Under mat Foundation m2 530.00 350.00 185,500.00
b) Under Basement Floor slab m2 285.00 350.00 99,750.00
2.2 Reinforced concrete filled in to formwork and vibrated
around rod reinforcement bars. (formwork and
reinforcement measured separately.)
Ready Mix Concrete Grade C-40
a) In Basement columns m3 36.50 650.00 23,725.00
b) In Basement shear wall m3 45.50 650.00 29,575.00
c) In Basement lift shaft m 3
18.20 650.00 11,830.00
d) In Basement Retaining wall m 3
70.00 650.00 45,500.00
2.3 Reinforced concrete filled in to formwork and vibrated
around rod reinforcement bars. (formwork and
reinforcement measured separately.)
Ready Mix Concrete Grade C-40
a) In Mat Slab m3 450.50 650.00 292,825.00
b) In Mat beam m 3
175.00 650.00 113,750.00
Ready Mix Concrete Grade C-30
c) In 10cm thick 2nd Basement floor slab. m3 28.50 650.00 18,525.00
d) In 250 mm thick flat 1st basement & Ground
m3 242.50 650.00 157,625.00
floor slab & beams
e) In Stair case & landing. m3 7.00 650.00 4,550.00
2.4 Provide, cut and fix in position sawn ZIGBA formwork or
steel form work which ever is appropriate, strictly you
should use molded oil paint, form work should not removed
be before 24 hours.
a) In Mat Foundation m2 470.00 1,000.00 470,000.00
b) In Basement Columns. m 2
205.00 1,000.00 205,000.00
c) In Basement shear wall m 2
260.00 1,000.00 260,000.00
d) In Basement lift shaft m 2
165.00 1,000.00 165,000.00
e) In Basement Retaining wall m 2
700.00 1,000.00 700,000.00
f) In 250 mm thick flat 1st basement & Ground floor
m2 970.00 1,000.00 970,000.00
slab & beams
g) In Stair case & landing. m2 50.00 1,000.00 50,000.00

PAGE 2
 2B+ G+15 MIXED USE BUILDING FOR MENZIL REAL ESTATE PLC.
Hans Construction and Business Plc

I. No. DESCRIPTION UNIT QTY U.PRICE T.PRICE

2.5 Mild Steel re-bar according to structural drawings. Price
shall include cutting, bending, placing in position and tying
with ø1.5mm wire
a) ø 8mm deformed bar. kg 2,167.81 11.00 23,845.91
b) ø 10mm deformed bar. kg 26,267.19 11.00 288,939.09
c) ø 12mm deformed bar. kg 23,086.67 11.00 253,953.37
d) ø 14mm deformed bar. kg 12,586.35 11.00 138,449.85
e) ø 16mm deformed bar. kg 19,786.46 11.00 217,651.06
f) ø 20mm deformed bar. kg 39,619.38 11.00 435,813.18
g) ø 24mm deformed bar kg 11,243.74 11.00 123,681.14
2.05 10x100mm Styrofoam expansion joint filler between ground
Ml 250.00 300.00 75,000.00
beam and floor slab.
TOTAL CARRIED TO SUMMARY ……………………………………....…………… 5,360,488.60

B. SUPER STRUCTURE
1. CONCRETE WORKS
1.1 Reinforced concrete filled in to formwork and vibrated
around rod reinforcement bars. (formwork and
reinforcement measured separately.)
Ready Mix Concrete Grade C-40
a) In elevation Columns. m3 215.00 650.00 139,750.00
b) In shear wall m 3
340.00 650.00 221,000.00
c) In lift Shaft m 3
135.00 650.00 87,750.00
1.2 Reinforced concrete filled in to formwork and vibrated
around rod reinforcement bars. (formwork and
reinforcement measured separately.)
Ready Mix Concrete Grade C-30
a) In 250 mm thick flat slab & beams m3 1,915.00 650.00 1,244,750.00
b) Stair case & landing. m 3
56.00 650.00 36,400.00
c) In water tanker slab & beam m 3
12.00 650.00 7,800.00
1.3 Provide, cut and fix in position sawn ZIGBA formwork or
steel form work which ever is appropriate, strictly you
should use molded oil paint, form work should not removed
be before 24 hours.
a) In elevation Columns. m2 1,450.00 1,000.00 1,450,000.00
b) In shear wall m 2
2,160.00 1,000.00 2,160,000.00
c) In lift shaft m2 1,220.00 1,000.00 1,220,000.00
d) In 250 mm thick flat slab & beams m 2
7,925.00 1,000.00 7,925,000.00
e) In stair case & landing. m 2
390.00 1,000.00 390,000.00
f) In water tanker slab & beam m 2
54.00 1,000.00 54,000.00
1.4 Mild Steel re-bar according to structural drawings. Price
shall include cutting, bending, placing in position and tying
with ø1.5mm wire,
a) ø8mm deformed bar. kg 8,437.14 11.00 92,808.54
b) ø10mm deformed bar. kg 84,233.33 11.00 926,566.63
c) ø12mm deformed bar. kg 121,073.33 11.00 1,331,806.63
d) ø14mm deformed bar. kg 74,428.57 11.00 818,714.27
e) ø16mm deformed bar. kg 17,804.76 11.00 195,852.36
f) ø20mm deformed bar. kg 68,969.52 11.00 758,664.72
g) ø24mm deformed bar. kg - 11.00 -
TOTAL CARRIED TO SUMMARY ……………………………………....…………… 19,060,863.15

PAGE 3
 Company Name:
ሐንስ ኮንስትራክሽን እና ቢዝነስ ኃ/የተ/የግ/ማህበር
HANS CONSTRUCTION AND BUSINESS PLC.
Title:
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: 2B+ G+15 MIXED USE APARTMENT BUILDING /Menzil Real Estate Plc
WORK ITEM: () Reinforced concrete quality C-30/40 filled in to form work and vibrated LABOUR HOURLY OUTPUT: 1.97 m3/hr.
around rod reinforcement EQUIPEMENT: Tool
(Ready Mix Concrete to be supplied by Client)
TOTAL QANTITY OF WORK ITEM: 1.00 m3 RESULT: 650.00 Birr/m3

Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

Labour by ** Indexed Type of Hourly Hourly
Type of Material Unit Qty * Rate Cost per Unit No. UF Hourly Cost No.
Grade Hourly Cost Equipment Rental Cost
- Foreman 1.00 1.00 68.75 68.75
- Mason 2.00 1.00 87.50 175.00 Vibrator 2.00 137.50 275.00
- D/L 12.00 1.00 37.50 450.00 -
- operator 1.00 1.00 56.25 56.25 -
- - -
- - -
- - -
Total (1:-01) - Total (1:02) 750.00 Total (1:03) 275.00

A= Materials Unit Cost - Birr/m3 B= Manpower Unit Cost 380.71 Birr/m3 C= Equipment Unit Cost 139.59 Birr/m3

Direct Cost of Work Item = A+B+C = 520.30 Birr/m3

Over head cost : 15% 78.05 "
Profit Cost: 10% 52.03 "
Total Unit Cost : 650.00 Birr/m3
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 Company Name:
ሐንስ ኮንስትራክሽን እና ቢዝነስ ኃ/የተ/የግ/ማህበር
HANS CONSTRUCTION AND BUSINESS PLC.
Title:
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: 2B+ G+15 MIXED USE APARTMENT BUILDING /Menzil Real Estate Plc
WORK ITEM: () Provide, cut and fix in position sawn ZIGBA formwork or steel form LABOUR HOURLY OUTPUT: 1.28 m2/hr.
work which ever is appropriate EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1.00 m2 RESULT: 1,000.00 Birr/m2

Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

Labour by ** Indexed Type of Hourly Hourly
Type of Material Unit Qty * Rate Cost per Unit No. UF Hourly Cost No.
Grade Hourly Cost Equipment Rental Cost
H-frame set 0.17 695.65 115.94 Foreman 1.00 0.25 68.75 17.19 -
RHS 60x60mm ml 2.50 64.44 161.11 Carpenter 1.00 1.00 87.50 87.50 Reciprocal lift 0.20 250.00 50.00
Plywood, 1.22x2.44 pcs 1.00 204.26 204.26 Helper 1.00 1.00 50.00 50.00 -
Nails d/t size kg 0.18 200.00 36.00 D/L 1.00 1.00 37.50 37.50 -
black wire, 2.5mm kg 0.05 200.00 10.00 -
purlin 5x7cm ml 0.40 68.75 27.50 -
Mould Oil Lit. 0.05 282.61 14.13 -
Eucalyptus 4m ml 0.40 40.00 16.00 - -
Eucalyptus 8m ml 0.40 65.00 26.00 - -

Total (1:-01) 610.94 Total (1:02) 192.19 Total (1:03) 50.00

A= Materials Unit Cost 610.94 Birr/m2 B= Manpower Unit Cost 150.15 Birr/m2 C= Equipment Unit Cost 39.06 Birr/m2

Direct Cost of Work Item = A+B+C = 800.15 Birr/m2

Over head cost : 15% 120.02 "
Profit Cost: 10% 80.02 "
Total Unit Cost : 1,000.00 Birr/m2
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 Company Name:
ሐንስ ኮንስትራክሽን እና ቢዝነስ ኃ/የተ/የግ/ማህበር
HANS CONSTRUCTION AND BUSINESS PLC.
Title:
ANALYSIS SHEET FOR DIRECT & INDIRECT UNIT COSTS

PROJECT: 2B+ G+15 MIXED USE APARTMENT BUILDING /Menzil Real Estate Plc
WORK ITEM: () Mild Steel re-bar according to structural drawings. Price shall include cutting, bending, LABOUR HOURLY OUTPUT: 31.25 kg/hr.
placing in position and tying with ø1.5mm wire EQUIPEMENT: Tool
TOTAL QANTITY OF WORK ITEM: 1.00 kg RESULT: 11.00 Birr/kg

Material Cost (1:01) Labour Cost (1:02) Equipment Cost (1:03)

Labour by ** Indexed Type of Hourly Hourly
Type of Material Unit Qty * Rate Cost per Unit No. UF Hourly Cost No.
Grade Hourly Cost Equipment Rental Cost
- Foreman 1.00 0.25 68.75 17.19 tools 2.00 1.00 2.00
black wire 1.5mm kg 0.01 200.00 2.00 Barbender 1.00 1.00 56.25 56.25 0.30 62.50 18.75
- D/L 1.00 2.00 37.50 75.00 Grinder with disc -
- Reciprocal lift 0.20 250.00 50.00
- -
- -
- -
- - -

Total (1:-01) 2.00 Total (1:02) 148.44 Total (1:03) 70.75

A= Materials Unit Cost 2.00 Birr/kg B= Manpower Unit Cost 4.75 Birr/kg C= Equipment Unit Cost 2.26 Birr/kg

Direct Cost of Work Item = A+B+C = 9.01 Birr/kg

Over head cost : 15% 1.35 "
Profit Cost: 10% 0.90 "
Total Unit Cost : 11.00 Birr/kg
Remark _____________________________________________________________________________
UF: UTILIZATION FACTOR
*: INCLUSIVE OF WASTAGE, TRANSPORTING, HANDLING, ETC.
**: INCLUSIVE OF BENEFITS, TRAVEL SUBSIDES AND COST OF OVERTIME RELATED TO TARGETED OUTPUT.
 1. Direct Material
No. TYPE OF MATERIALS UNIT Rate
1 Water m 3
15.00
2 Black wire
- Wire 1.5mm kg. 200.00
- Wire 2.5mm kg. 200.00
3 Nails Different size kg. 200.00
4 H-frame set 10,434.78 695.65
5 RHS 60x60mm Pcs. 5,800.00 966.67
6 Plywood Pcs. 2,434.78 817.04
7 Mould Oil lit 282.61
8 Purlin size 5 x 7 cm. Pcs. 1,100.00 275.00
9 Eucalyptus 4m Pcs. 160.00
10 Eucalyptus 8m Pcs. 260.00

2. Direct Labour
WADGE/ WADGE/
No. TYPE OF Labour
DAY HR
1 Daily Labourer 300.00 37.50
2 Helper/Gang leader/Chisler 400.00 50.00
3 Bar bender 450.00 56.25
4 Mason 700.00 87.50
5 Carpenter 700.00 87.50
6 Formen 550.00 68.75
7 Operator 450.00 56.25

3. Direct Equipment & Machinaries

No. TYPE OF Labour RENT/DAY RENT/HR
1 Vibrator 1,100.00 137.50
2 Grinder with disc 500.00 62.50
3 Reciprocal lift Set 2,000.00 250.00

4. Overhead & Profit cost

No Type %
1 Overhead 15%
2 Profit 10%
 Page 14 of 22
ሥራው
Project : AAMZLA
ቦታው
Location : Addis Ababa
አሠሪው መ/ቤት
Client : Meles Zenawi Leadership Academy
የሥራው ተቋራጭ
Contractor : Yotek Construction P.L.C.
አማካሪው መሀንዲስ
Consultant : Yohannes Abay Cosulting Architects & Engineers PLC.
የክፍያ ጥያቄ ማጠቃለያ ቁጥር-01
Summary Page
ድምር በከፊል/ብር/ Sub.Total ድምር ብር / Total
የተሠራዉBirr
It. መግለጫ
No Description የዉለታዉ የተሠራዉ የዉለታዉ
Contract Executed Cont.Amount Execu.Amount
VARIATION ORDER NO-01
12 SANITARY INSTALLATION
SUB-SURFACE DRAINAGE SYSTEM
BLOCK F - 489,564.52
BLOCK G - 555,409.20
BLOCK H - 464,294.40
BLOCK E - 489,393.24

TOTAL CARRIED TO SUMMARY…BIRR - 1,998,661.36

እኛ አቶ ተከስተ ታደሰ እና አቶ ግደይ ገ/ኪዳን ከዚህ በላይ የተዘረዘሩ ሂሳቦች ትክክል መሆናቸዉን በዚህም መሠረት
እስከ ዛሬ ድረስ የተሠራዉ ሥራና ወይም የቀረበዉ ዕቃ ጠቅላላ ዋጋ ብ 1,998,661.36 ()
መሆኑን እናረጋግጣለን ፡ ፡

I Mr. here by certify that the above figures are correct and that the total
value of work executed and/ormaterial supplied to date is birr 1,998,661.36 ()
Birr only.

___________________ የሥራ ተቋረጭ Contractor

______________________የሥራ ተቆጣጣሪ/ዎችSupervisor
___________________ አማካሪ መሐንዲስ...Consultant.,...
 Page 15 of 22
ሥራው
Project : AAMZLA
ቦታው
Location : Addis Ababa
አሠሪው መ/ቤት
Client : Meles Zenawi Leadership Academy
የሥራው ተቋራጭ
Contractor : Yotek Construction P.L.C.
አማካሪው መሀንዲስ
Consultant : Yohannes Abay Cosulting Architects & Engineers PLC.
የክፍያ ጥያቄ ማጠቃለያ ቁጥር-01
Summary Page
ድምር በከፊል/ብር/ Sub.Total ድምር ብር / Total
የተሠራዉBirr
It. መግለጫ
No Description የዉለታዉ የተሠራዉ የዉለታዉ
Contract Executed Cont.Amount Execu.Amount
VARIATION ORDER NO-01
BLOCK F
12 SANITARY INSTALLATION
SUB-SURFACE DRAINAGE SYSTEM 489,564.52
SUB TOTAL BLOCK F…..BIRR - 489,564.52

እኔ አቶ ከዚህ በላይ የተዘረዘሩ ሂሳቦች ትክክል መሆናቸዉን በዚህም መሠረት

እስከ ዛሬ ድረስ የተሠራዉ ሥራና ወይም የቀረበዉ ዕቃ ጠቅላላ ዋጋ ብ 489,564.52 ()
መሆኑን እናረጋግጣለን ፡ ፡

I Mr. here by certify that the above figures are correct and that the total
value of work executed and/ormaterial supplied to date is birr 489,564.52 ()
Birr only.

___________________ የሥራ ተቋረጭ Contractor

______________________የሥራ ተቆጣጣሪ/ዎችSupervisor
___________________ አማካሪ መሐንዲስ...Consultant.,...
 Page 17 of 22
ሥራው
Project : AAMZLA
ቦታው
Location : Addis Ababa
አሠሪው መ/ቤት
Client : Meles Zenawi Leadership Academy
የሥራው ተቋራጭ
Contractor : Yotek Construction P.L.C.
አማካሪው መሀንዲስ
Consultant : Yohannes Abay Cosulting Architects & Engineers PLC.
የክፍያ ጥያቄ ማጠቃለያ ቁጥር-01
Summary Page
ድምር በከፊል/ብር/ Sub.Total ድምር ብር / Total
የተሠራዉBirr
It. መግለጫ
No Description የዉለታዉ የተሠራዉ የዉለታዉ
Contract Executed Cont.Amount Execu.Amount
VARIATION ORDER NO-01
BLOCK G
12 SANITARY INSTALLATION
SUB-SURFACE DRAINAGE SYSTEM 555,409.20
SUB TOTAL BLOCK F…..BIRR - 555,409.20

እኛ አቶ ተከስተ ታደሰ እና አቶ ግደይ ገ/ኪዳን ከዚህ በላይ የተዘረዘሩ ሂሳቦች ትክክል መሆናቸዉን በዚህም መሠረት
እስከ ዛሬ ድረስ የተሠራዉ ሥራና ወይም የቀረበዉ ዕቃ ጠቅላላ ዋጋ ብ 555,409.20 ()
መሆኑን እናረጋግጣለን ፡ ፡

I Mr. here by certify that the above figures are correct and that the total
value of work executed and/ormaterial supplied to date is birr 555,409.20 ()
Birr only.

___________________ የሥራ ተቋረጭ Contractor

______________________የሥራ ተቆጣጣሪ/ዎችSupervisor
___________________ አማካሪ መሐንዲስ...Consultant.,...
 Page 19 of 22
ሥራው
Project : AAMZLA
ቦታው
Location : Addis Ababa
አሠሪው መ/ቤት
Client : Meles Zenawi Leadership Academy
የሥራው ተቋራጭ
Contractor : Yotek Construction P.L.C.
አማካሪው መሀንዲስ
Consultant : Yohannes Abay Cosulting Architects & Engineers PLC.
የክፍያ ጥያቄ ማጠቃለያ ቁጥር-01
Summary Page
ድምር በከፊል/ብር/ Sub.Total ድምር ብር / Total
የተሠራዉBirr
It. መግለጫ
No Description የዉለታዉ የተሠራዉ የዉለታዉ
Contract Executed Cont.Amount Execu.Amount
VARIATION ORDER NO-01
BLOCK E
12 SANITARY INSTALLATION
SUB-SURFACE DRAINAGE SYSTEM 464,294.40
SUB TOTAL BLOCK F…..BIRR - 464,294.40

እኔ አቶ ከዚህ በላይ የተዘረዘሩ ሂሳቦች ትክክል መሆናቸዉን በዚህም መሠረት

እስከ ዛሬ ድረስ የተሠራዉ ሥራና ወይም የቀረበዉ ዕቃ ጠቅላላ ዋጋ ብ 464,294.40 ()
መሆኑን እናረጋግጣለን ፡ ፡

I Mr. here by certify that the above figures are correct and that the total
value of work executed and/ormaterial supplied to date is birr 464,294.40 ()
Birr only.

___________________ የሥራ ተቋረጭ Contractor

______________________የሥራ ተቆጣጣሪ/ዎችSupervisor
___________________ አማካሪ መሐንዲስ...Consultant.,...
 Page 21 of 22
ሥራው
Project : AAMZLA
ቦታው
Location : Addis Ababa
አሠሪው መ/ቤት
Client : Meles Zenawi Leadership Academy
የሥራው ተቋራጭ
Contractor : Yotek Construction P.L.C.
አማካሪው መሀንዲስ
Consultant : Yohannes Abay Cosulting Architects & Engineers PLC.
የክፍያ ጥያቄ ማጠቃለያ ቁጥር-01
Summary Page
ድምር በከፊል/ብር/ Sub.Total ድምር ብር / Total
የተሠራዉBirr
It. መግለጫ
No Description የዉለታዉ የተሠራዉ የዉለታዉ
Contract Executed Cont.Amount Execu.Amount
VARIATION ORDER NO-01
BLOCK H
12 SANITARY INSTALLATION
SUB-SURFACE DRAINAGE SYSTEM 489,393.24
SUB TOTAL BLOCK F…..BIRR - 489,393.24

እኔ አቶ ከዚህ በላይ የተዘረዘሩ ሂሳቦች ትክክል መሆናቸዉን በዚህም መሠረት

እስከ ዛሬ ድረስ የተሠራዉ ሥራና ወይም የቀረበዉ ዕቃ ጠቅላላ ዋጋ ብ 489,393.24 ()
መሆኑን እናረጋግጣለን ፡ ፡

I Mr. here by certify that the above figures are correct and that the total
value of work executed and/ormaterial supplied to date is birr 489,393.24 ()
Birr only.

___________________ የሥራ ተቋረጭ Contractor

______________________የሥራ ተቆጣጣሪ/ዎችSupervisor
___________________ አማካሪ መሐንዲስ...Consultant.,...
 VARIATION ORDER NO-01
BLOCK F Page 16 of 22
Bill ብዛት/Qty ድምር
መለኪያ ነጠላ ዋጋ ድምር ብር
It. መግለጫ Description በከፊል/ብር/
Unit የዉለታዉ የተሠራዉ U.Rate Total Birr
No. Contract Executed Sub.Total
SANITARY INSTALLATION
Sub-Surface Drainage System
Excavation & Earthwork
Bulk excavation:
Bulk excavation in an ordinary soil to a depth not
1 exceeding 300 cm from Cleared Level m3 430.62 CP 122.00 52,535.64
Ditto item No. 1 but exceeding 300 cm But not
2 exceeding 600 cm from Cleared Level m3 430.62 CP 218.00 93,875.16
Ditto item No. 1 but exceeding 300 cm But not
3 exceeding 750 cm from Cleared Level m3 65.15 CP 334.00 21,760.10
Load and cart away surplus excavated material to a
4 suitable damping area m3 926.39 CP 94.00 87,080.66
Filter Material:
Supply and fill filter materials in layers in accordance
with the detail drawing given. The material shall be
washed, clear and free of any dust, mud, suspended
materials, etc. not to reduce the void area of the filter
materials.
4 Borrowed Fill Material, D=0.25H m3 697.36 CP 336.00 234,312.96
5 Coarse Aggregate, Size 40-70mm, D=0.45H m3 891.72
6 Coarse Aggregate, Size 20-30mm, D=0.3H m3 400.40
7 Sand bed, D=150mm m3 31.56
Pipe Laying:
Supply, lay and connect semi-slotted/perforated u PVC
pipe, PN-6, dia. 200mm, min wall thickness 11.9mm,
2slots shall staggered on top half perimeter of u PVC
pipe complete with all the necessary accessories, bends ml 116.13
and fittings, method of welding shall comply with the
requirements of BS5911 or DIN8062 or equivalent
8 institution.
Maximum Slot Length: 65mm
Maximum Slot width: 4mm
Minimum number of slots per m(row): 13
Pitch (Spacing b/n slots in a row) number of slots per
m(row): 75mm
Minimum Slot Area: 4914mm2/m
Provide 5cm thick and 140-240cm wide lean concrete
9 under dia. 200mm semi-slotted/perforated uPVC pipe m2 204.14
Geosynthetic:
Supply and wrap a UV stabilized, polypropylene, needle
punched, woven, geotextile intended use for filtration +
Separation + Drainage in accordance with the given m2 553.72
drawing. The material shall achieve EN13252, Test
10 method and have hydraulic property of:
Weight: 200g/m2 Geotextile
Water Flow Capacity: (5-10)% ≤ characteristic water
flow rate
Soil retention Capability: (AOS) ≤ D85
Damp Proofing membrane:
Supply and fix 4mm thick APP modified, Polyster and
11
Slates water proofing membrane to concrete retaining m2 333.90
wall.
Single Layer Brick or Protection Board:
12 Supply and Fix 4mm thick double reinforced Bitu board m2 333.90
membrane protection to protect damp proof membrane.
TOTAL CARRIED TO SUMMARY…BIRR 489,564.52
VARIATION ORDER NO-01
BLOCK G Page 18 of 22
Bill ብዛት/Qty ድምር
መለኪያ ነጠላ ዋጋ ድምር ብር
It. መግለጫ Description የዉለታዉ የተሠራዉ በከፊል/ብር/
Unit U.Rate Total Birr
No. Contract Executed Sub.Total

__________________ የሥራ ተቋራጭ Contructor

_______________________የሥራ ተቆጣጣሪ/ዎችSupervisor__________________ አማካሪ መሐንዲስ ..Consultant.....
 SANITARY INSTALLATION
Sub-Surface Drainage System
Excavation & Earthwork
Bulk excavation:
Bulk excavation in an ordinary soil to a depth not
1 exceeding 300 cm from Cleared Level m3 430.62 CP 122.00 52,535.64
Ditto item No. 1 but exceeding 300 cm But not
2 exceeding 600 cm from Cleared Level m3 430.62 CP 218.00 93,875.16
Ditto item No. 1 but exceeding 300 cm But not
3 exceeding 750 cm from Cleared Level m3 73.50 CP 334.00 24,549.00
Load and cart away surplus excavated material to a
4 suitable damping area m3 934.74 CP 94.00 87,865.56
Filter Material:
Supply and fill filter materials in layers in accordance
with the detail drawing given. The material shall be
washed, clear and free of any dust, mud, suspended
materials, etc. not to reduce the void area of the filter
materials.
4 Borrowed Fill Material, D=0.25H m3 882.69 CP 336.00 296,583.84
5 Coarse Aggregate, Size 40-70mm, D=0.45H m3 1,121.35
6 Coarse Aggregate, Size 20-30mm, D=0.3H m3 468.41
7 Sand bed, D=150mm m3 50.46
Pipe Laying:
Supply, lay and connect semi-slotted/perforated u PVC
pipe, PN-6, dia. 200mm, min wall thickness 11.9mm,
2slots shall staggered on top half perimeter of u PVC
pipe complete with all the necessary accessories, bends ml 116.13
and fittings, method of welding shall comply with the
requirements of BS5911 or DIN8062 or equivalent
8 institution.
Maximum Slot Length: 65mm
Maximum Slot width: 4mm
Minimum number of slots per m(row): 13
Pitch (Spacing b/n slots in a row) number of slots per
m(row): 75mm
Minimum Slot Area: 4914mm2/m
Provide 5cm thick and 140-240cm wide lean concrete
9 under dia. 200mm semi-slotted/perforated uPVC pipe m2 307.75
Geosynthetic:
Supply and wrap a UV stabilized, polypropylene, needle
punched, woven, geotextile intended use for filtration +
Separation + Drainage in accordance with the given m2 553.72
drawing. The material shall achieve EN13252, Test
10 method and have hydraulic property of:
Weight: 200g/m2 Geotextile
Water Flow Capacity: (5-10)% ≤ characteristic water
flow rate
Soil retention Capability: (AOS) ≤ D85
Damp Proofing membrane:
Supply and fix 4mm thick APP modified, Polyster and
11
Slates water proofing membrane to concrete retaining m2 333.90
wall.
Single Layer Brick or Protection Board:
12 Supply and Fix 4mm thick double reinforced Bitu board m2 333.90
membrane protection to protect damp proof membrane.
TOTAL CARRIED TO SUMMARY…BIRR 555,409.20
VARIATION ORDER NO-01
BLOCK E Page 20 of 22
Bill ብዛት/Qty ድምር
መለኪያ ነጠላ ዋጋ ድምር ብር
It. መግለጫ Description በከፊል/ብር/
Unit የዉለታዉ የተሠራዉ U.Rate Total Birr
No. Contract Executed Sub.Total
SANITARY INSTALLATION
Sub-Surface Drainage System
Excavation & Earthwork
Bulk excavation:

__________________ የሥራ ተቋራጭ Contructor

_______________________የሥራ ተቆጣጣሪ/ዎችSupervisor__________________ አማካሪ መሐንዲስ ..Consultant.....
 Bulk excavation in an ordinary soil to a depth not
1 exceeding 300 cm from Cleared Level m3 430.62 CP 122.00 52,535.64
Ditto item No. 1 but exceeding 300 cm But not
2 exceeding 600 cm from Cleared Level m3 430.62 CP 218.00 93,875.16
Ditto item No. 1 but exceeding 600 cm But not
3 exceeding 750 cm from Cleared Level m3 14.13 CP 334.00 4,719.42
Load and cart away surplus excavated material to a
4 suitable damping area m3 875.37 CP 94.00 82,284.78
Filter Material:
Supply and fill filter materials in layers in accordance
with the detail drawing given. The material shall be
washed, clear and free of any dust, mud, suspended
materials, etc. not to reduce the void area of the filter
materials.
4 Borrowed Fill Material, D=0.25H m3 761.84 CP 336.00 255,978.24
5 Coarse Aggregate, Size 40-70mm, D=0.45H m3 1,016.28
6 Coarse Aggregate, Size 20-30mm, D=0.3H m3 473.99
7 Sand bed, D=150mm m3 44.19
Pipe Laying:
Supply, lay and connect semi-slotted/perforated u PVC
pipe, PN-6, dia. 200mm, min wall thickness 11.9mm,
2slots shall staggered on top half perimeter of u PVC
pipe complete with all the necessary accessories, bends ml 142.20
and fittings, method of welding shall comply with the
requirements of BS5911 or DIN8062 or equivalent
8 institution.
Maximum Slot Length: 65mm
Maximum Slot width: 4mm
Minimum number of slots per m(row): 13
Pitch (Spacing b/n slots in a row) number of slots per
m(row): 75mm
Minimum Slot Area: 4914mm2/m
Provide 5cm thick and 140-240cm wide lean concrete
9 under dia. 200mm semi-slotted/perforated uPVC pipe m2 270.78
Geosynthetic:
Supply and wrap a UV stabilized, polypropylene, needle
punched, woven, geotextile intended use for filtration +
Separation + Drainage in accordance with the given m2 689.25
drawing. The material shall achieve EN13252, Test
10 method and have hydraulic property of:
Weight: 200g/m2 Geotextile
Water Flow Capacity: (5-10)% ≤ characteristic water
flow rate
Soil retention Capability: (AOS) ≤ D85
Damp Proofing membrane:
Supply and fix 4mm thick APP modified, Polyster and
11
Slates water proofing membrane to concrete retaining m2 426.57
wall.
Single Layer Brick or Protection Board:
12 Supply and Fix 4mm thick double reinforced Bitu board m2 426.57
membrane protection to protect damp proof membrane.
TOTAL CARRIED TO SUMMARY…BIRR 489,393.24

__________________ የሥራ ተቋራጭ Contructor

_______________________የሥራ ተቆጣጣሪ/ዎችSupervisor__________________ አማካሪ መሐንዲስ ..Consultant.....
 VARIATION ORDER NO-01
BLOCK H Page 22 of 22
Bill ብዛት/Qty ድምር
መለኪያ ነጠላ ዋጋ ድምር ብር
It. መግለጫ Description በከፊል/ብር/
Unit የዉለታዉ የተሠራዉ U.Rate Total Birr
No. Contract Executed Sub.Total
SANITARY INSTALLATION
Sub-Surface Drainage System
Excavation & Earthwork
Bulk excavation:
Bulk excavation in an ordinary soil to a depth not
1 exceeding 300 cm from Cleared Level m3 430.62 CP 122.00 52,535.64
Ditto item No. 1 but exceeding 300 cm But not
2 exceeding 600 cm from Cleared Level m3 430.62 CP 218.00 93,875.16
Load and cart away surplus excavated material to a
3 suitable damping area m3 861.24 CP 94.00 80,956.56
Filter Material:
Supply and fill filter materials in layers in accordance
with the detail drawing given. The material shall be
washed, clear and free of any dust, mud, suspended
materials, etc. not to reduce the void area of the filter
materials.
4 Borrowed Fill Material, D=0.25H m3 705.14 CP 336.00 236,927.04
5 Coarse Aggregate, Size 40-70mm, D=0.45H m3 921.90
6 Coarse Aggregate, Size 20-30mm, D=0.3H m3 419.04
7 Sand bed, D=150mm m3 34.32
Pipe Laying:
Supply, lay and connect semi-slotted/perforated u PVC
pipe, PN-6, dia. 200mm, min wall thickness 11.9mm,
2slots shall staggered on top half perimeter of u PVC
pipe complete with all the necessary accessories, bends ml 116.13
and fittings, method of welding shall comply with the
requirements of BS5911 or DIN8062 or equivalent
8 institution.
Maximum Slot Length: 65mm
Maximum Slot width: 4mm
Minimum number of slots per m(row): 13
Pitch (Spacing b/n slots in a row) number of slots per
m(row): 75mm
Minimum Slot Area: 4914mm2/m
Provide 5cm thick and 140-240cm wide lean concrete
9 under dia. 200mm semi-slotted/perforated uPVC pipe m2 217.98
Geosynthetic:
Supply and wrap a UV stabilized, polypropylene, needle
punched, woven, geotextile intended use for filtration +
Separation + Drainage in accordance with the given m2 553.90
drawing. The material shall achieve EN13252, Test
10 method and have hydraulic property of:
Weight: 200g/m2 Geotextile
Water Flow Capacity: (5-10)% ≤ characteristic water
flow rate
Soil retention Capability: (AOS) ≤ D85
Damp Proofing membrane:
Supply and fix 4mm thick APP modified, Polyster and
11
Slates water proofing membrane to concrete retaining m2 333.90
wall.
Single Layer Brick or Protection Board:
12 Supply and Fix 4mm thick double reinforced Bitu board m2 333.90
membrane protection to protect damp proof membrane.
TOTAL CARRIED TO SUMMARY…BIRR 464,294.40

__________________ የሥራ ተቋራጭ Contructor

_______________________የሥራ ተቆጣጣሪ/ዎችSupervisor__________________ አማካሪ መሐንዲስ ..Consultant.....