Sie sind auf Seite 1von 36

Enigneering Cost Estimate Owner: Kombolcha City Administration

No of
Item Description Unit Amount
Block

BOQ-BILLS OF QUANTITYAND COST ESTIMATE

Site Kombolcha Bus Station


Contract kind Admeasurement

1 Bill No.1 Bus Station Buliding Birr 1.0 49,981,459.06


2 Bill No.2 Generator House Birr 1.0 514,269.67
3 Bill No. 3 Fence Birr 1.0 975,618.43
4 Bill No. 4 Guard House Birr 2.0 419,119.03

Sum………. Birr 51,890,466.19


15% VAT…..……. Birr 7,783,569.93
Grand Total.............. Birr 59,674,036.12

Dynamic Planners PLC


1of1 Site: Kombolcha Bus Station
Engineering Cost Estimate Owner: Kombolcha City Administration

SUMMARY OF PRICES

A. SUB STRUCTURE Birr

1 Excavation and Earth Works 4,265,760.28


2 Concrete Works 9,450,560.30
3 Masonry work 420,750.90

Subtotal (A) 14,137,071.48

B. SUPER STRUCTURE

1 Concrete Works 4,265,760.28


2 Block Works 9,450,560.30
3 Roofing 420,750.90
4 Carpentary &Joinery 528,832.00
5 Steel structure work 172,480.00
6 Metal Works 4,762,362.00
7 Finishing 7,899,494.12
8 Painting 476,586.50
Sub total (B) 27,976,826.10
C. UTILITIES / FACILITIES

9 Sanitary installation 990,321.00


10 Electrical installation 1,693,395.00
11 Site Work 5,183,845.48
Subtotal (C) 7,867,561.48

Total (A+B+C) 49,981,459.06

Grand total 49,981,459.06

1 of 1 Bus Terminal
Engineering Cost Estimate Owner: Kombolcha City administration

Item
Description Unit Quantity Rate Amount
no
A. SUBSTRUCTURE
1. EXCAVATION AND EARTH WORK
1.1 Site clearing and removing the top 200 mm thick soil m2 21,242.00 12.00 254,904.00
Bulk excavation in ordinary soil to a depth of 1500 mm from reduced
1.2 level. m3 17,310.00 46.00 796,260.00
Pit excavation in ordinary soil for footing to a depth not exceeding
1.3
3000mm from reduced level. m3 2,810.00 77.00 216,370.00
Trench Excavation to a depth of 1500 mm from reduced level in
1.4 accordance with the drawings. m3 300.80 62.00 18,649.60
1.5 Excavation on Soft rock m3 200.00 85.00 17,000.00
1.6 Excavation on Hard rock m3 300.00 270.00 81,000.00
1.7
Selected borrowed fill around foundation and under hard core in
selected materials from outside well rolled and compact in layers not
exceeding 200 mm thick. Degree of compaction shall be as a percentage
of the maximum density obtained by the test procedure presented in
ASTM, DIN, BS, EN or EBCS standards, abbreviated as percent
laboratory maximum density. Required moisture range is plus 2 percent
and minus 1 percent of optimum moisture content from the standards. m3 5,302.60 181.00 959,770.60
1.7.1
Selected borrowed fill around foundation and under hard core in
selected materials from site well rolled and compact in layers not
exceeding 200 mm thick.Degree of compaction shall be as a percentage
of the maximum density obtained by the test procedure presented in
ASTM, DIN, BS, EN or EBCS standards, abbreviated as percent
laboratory maximum density. Required moisture range is plus 2 percent
and minus 1 percent of optimum moisture content from the standards. m3 200.00 28.00 5,600.00
1.8 Cart away surplus and unsuitable excavated material to distance of 6 km
away from site and spread it at the disposal site as directed by the
Engineer. m3 24,669.20 71.00 1,751,513.20
1.9 250mm thick basaltic stone hardcore well rolled, consolidated and
blinded with crushed stone . m2 2,084.72 79.00 164,692.88
Total Carried to Summary 4,265,760.28
2. CONCRETE WORK
2.1 50mm lean concrete quality C-5, 150 kg of cement/m3,
a) Under footing m2 771.69 112.00 86,429.28
b) Under masonry& grade beam m2 674.62 110.00 74,208.20
Reinforced concrete quality C-25,minimum cement content of 360 kg of
cement/m3 filled in to form work and vibrated around rod
2.2 reinforcement (formwork and reinforcement measured separately)
a) To footing m3 760.69 2,100.00 1,597,449.00
b) To Foundation column m3 24.00 2,100.00 50,400.00
c) To grade beam m3 278.56 2,100.00 584,976.00
d) 10 cm thick ground floor slab m2 2,084.72 2,100.00 4,377,912.00
2.3 Provide,cut and fixing position sawn zigba wood
formwork of approved quality
a) Footing pad m2 906.47 111.00 100,618.17

Dynamic Planners Plc 1 of 13 Site :Bus Terminal


Engineering Cost Estimate Owner: Kombolcha City administration

Item
Description Unit Quantity Rate Amount
no
b) Foundation column m2 564.00 111.00 62,604.00
c) Grade beam m2 1,392.80 111.00 154,600.80
Mild steel bar reinforcement according to structural drawings.
Reinforcement shall be free from dirt, oil, grease, paint, readers paint,
readers, etc and any other substances which may affect the reinforcement
2.4 and concrete bond (price include cutting bend
a) Dia.8 deformed bar kg 10,366.79 35.00 362,837.65
b) Dia.10 deformed bar kg 185.01 35.00 6,475.35
c) Dia.12 deformed bar kg 11,163.27 35.00 390,714.45
d) Dia.14 deformed bar kg 4,104.32 35.00 143,651.20
e) Dia.16 deformed bar kg 34,718.29 35.00 1,215,140.15
f) Dia.20 deformed bar kg 6,929.83 35.00 242,544.05

Dynamic Planners Plc 2 of 13 Site :Bus Terminal


Engineering Cost Estimate Owner: Kombolcha City administration

Item
Description Unit Quantity Rate Amount
no
Total Carried to Summary 9,450,560.30
3. MASONRY WORK
3.1 Retaining wall as per the drawing basaltic stone masonry bedded in
cement mortar(1:3) mix . price shall include cement mortar bed.
a)below ground level m3 176.25 1,342.00 236,527.50
3.2 ditto but above ground level semi dressed and price include one side
pointing m3 128.20 1,437.00 184,223.40
Total Carried to Summary 420,750.90
B. SUPERSTRUCTURE
1. CONCRETE WORK
1.1
C-25 reinforced concrete with a minimum cement content of 360kg/m3
to be poured into formwork around reinforcement bar (unless otherwise
described. formwork and reinforcement measured separately)
a) To elevation columns m3 1,701.26 2,100.00 3,572,646.00
b)Top tie beam m3 647.42 2,100.00 1,359,582.00
c)In stair case m3 23.65 2,100.00 49,665.00
d)In stepped slab and suspended floor slab m3 876.15 2,100.00 1,839,915.00
Provide, cut and fix in position sawn zigba wood formwork which ever
1.2 appropriate.
a) To elevation columns m2 2,292.43 157.00 359,911.51
b)top tie beam m2 4,421.68 157.00 694,203.76
c)In stair case m2 210.00 157.00 32,970.00
d)In stepped slab and suspended floor slab m2 5,841.00 157.00 917,037.00
1.3 Mild steel reinforcement according to structural drawings. Price includes
cutting, bending, placing in position and tying wire and required spacers.

a) Dia.8 deformed bar kg 9,371.54 34.00 318,632.36


b) Dia.10 deformed bar kg 173,885.20 34.00 5,912,096.80
c) Dia.12 deformed bar kg 0.00 34.00 0.00
d) Dia.14 deformed bar kg 4,756.42 34.00 161,718.28
e) Dia.16 deformed bar kg 16,285.66 34.00 553,712.44
f) Dia.20 deformed bar kg 322,123.32 34.00 10,952,192.88
Total Carried to Summary 26,724,283.03
2. BLOCK WORK
2.1 Class A, 200mm thick HCB wall which can satisfy the designed strength ,
bedded in cement mortar (1:3).Price shall include mortar bed to external
HCB. m2 5,080.00 434.00 2,204,720.00
2.2 Ditto but 150 mm thick class A HCB m2 112.00 354.00 39,648.00
Fine dressed stone masonry foundation wall bedded in cement mortar 1:3
2.30
, Quality should be approved by engineer m3 27.30 1,952.00 53,289.60
Total Carried to Summary 2,297,657.60

Dynamic Planners Plc 3 of 13 Site :Bus Terminal


Engineering Cost Estimate Owner: Kombolcha City administration

Item
Description Unit Quantity Rate Amount
no
3.1 Supply and fix EGA 300, 4mm thick nailed on steel purlin .Price shall
includes roof ridge cover & edge trim / roof measured in horizontal
projection/ and includes all the necessary accessories. m2 0.00 294.00 0.00
3.2 3cm thick cement sand screed over light weight
concrete m2 2,024.00 91.00 184,184.00
3.3 Average 12cm thick light weight concrete
over roof slab giving 2%slope to wards down
pipe trowel finished to receive water
proofing material. m2 2,024.00 210.00 425,040.00
3.4 Bituminous modified polymer water proofing
material with 4 mm thick sand finishor equivalent
all accord-ing to manufacturers instruction. m2 2,024.00 250.00 506,000.00
3.5 Damp proofing
Supplay & applay polymer modified Bitumininous/ cementious
high quality water proofing under ceramic floor tile & corridors
testing & quality materials shall be be approved by Engineer m2 870.00 210.00 182,700.00
3.6 Copping with flashing dev. length 450 mm. G-28 flat sheet lm 354.00 121.00 42,834.00
Total Carried to Summary 1,340,758.00
4. CARPENTRY & JOINERY
Supply & fix 40mm thick semi solid , wood framed door both sides
covered with 4mm kerarro ply wood sides ,top, sides covered with 4mm
ply wood sides ,top,includes three coats of varnish ,oil paint & cylindrical
lock.
(glazing measured separately)
NB-All dimensions shall be verifies on site prior to
production. All lockes,handles,springs& lashes
shall be of best quality & approved by the architect.
Doors
4.1 D3 Size 100x275 cm Pcs 2.00 52,250.00 104,500.00
4.2 D4 Size 90x275 cm Pcs 2.00 4,687.00 9,374.00
4.3 D5 Size 80x275 cm Pcs 40.00 4,166.00 166,640.00
4.4 D6 Size 70x275 cm Pcs 62.00 3,640.00 225,680.00
4.5 supply and fix 6mm thick clear glass to Door
and window frame price should include approved type of accessories m2 53.90 420.00 22,638.00
Total Carried to Summary 528,832.00

Dynamic Planners Plc 4 of 13 Site :Bus Terminal


Engineering Cost Estimate Owner: Kombolcha City administration

Item
Description Unit Quantity Rate Amount
no
5. STRUCTURAL STELL WORK
5.1 CURTAIN WALL CLADDING
5.2 Corner pritection with length1.6 m &size 30*30*3mm pcs 784.00 220.00 172,480.00
Total Carried to Summary 172,480.00
6. Metal Works
Aluminium framed windows, window doors ,curtain
& stair case hand rails As per iso standard
aluminium frame with structural glazing system &
profile thickness should be 2mm anodized thickness
15-25 micro unit , 6mm tinted glass & all fixing
accessories should be of same standard as that of
the profile with big T structural Aluminium frame as per dwg.
Complete work according to drawing
production. All lockes,handles,springs& lashes
shall be of best quality & approved by the Arch.
6.1 Window
a FD french door 253x306, variable width ( meter square) m2 1,324.00 2,500.00 3,310,000.00
b W3 153X85 variable width ( meter square) m2 88.00 2,200.00 193,600.00
6.2 Doors
a D1 150x317 (External doors framed with Aluminium) pcs 3.00 12,400.00 37,200.00
b D2 200x317 Swinging door pcs 8.00 16,539.00 132,312.00
c D3 120X317 pcs 7.00 3,500.00 24,500.00
d D4 90x317 pcs 96.00 3,500.00 336,000.00
e D5 80X317 pcs 55.00 3,500.00 192,500.00
6.5 approved Aluminium type Stair case & hand rail & baluster
a complete work H= 90cm m2 165.00 2,500.00 412,500.00
b Ditto, but Simple hand rail to be fix to wall ml 82.50 1,500.00 123,750.00
Total Carried to Summary 4,762,362.00
7.FINISHING
Finishing work shall includes all surface pre cleaning, preparation of
finish, polishing and cleaning at the end of finishing work.
Apply three coats of plastering in cement mortar (1:3)
7.1 External exposed concrete , concrete block and surface m2 4,120.00 100.00 412,000.00
7.2 Internal exposed concrete , concrete block & masonry wall surface
m2 8,634.10 100.00 863,410.00
7.3 Concrete ceiling & belly of stair case surface m2 5,842.00 100.00 584,200.00
7.4 Ditto but two coats of plastering in cement mortar (1:3) m2 4,964.20 78.00 387,207.60
7.5 Final coat of gypsum mortar 5mm thick to internal HCB wall m2 0.00 60.00
7.6 quartize paint to external HCB Wall m2 4,120.00 120.00 494,400.00
7.7 6mm thick glazed ceramic wall tile bedded on & including cement mortar 946.80 250.00
backing and joints grouted in white cement m2 236,700.00
7.8 9mm thick non slippery ceramic floor tile
bedded in cement mortar on & including 41mm
thick cement screed and joints grouted. m2 870.00 310.00 269,700.00

Dynamic Planners Plc 5 of 13 Site :Bus Terminal


Engineering Cost Estimate Owner: Kombolcha City administration

Item
Description Unit Quantity Rate Amount
no
7.90 Ceramic tile skirting bedded on and including
cement mortar backing. m 541.00 85.00 45,985.00
7.10 2mm thick plastic tile flooring laid with
approved type adhesive glue m2 1,228.00 450.00 552,600.00
7.11 48mm thick cement sand screed under
plastic tile flooring finished smooth m2 1,228.00 82.84 101,727.52
7.12 6cm high plastic tile skirting stuck to wall with approved
type adhesive glue,sample should be approved by engineer m 1,104.00 80.00 88,320.00
7.13 2cm thick marble tile flooring bedded
on and including 3cm thick cement screed
& joints grouted, sample should be approved engineer m² 3,407.00 980.00 3,338,860.00
7.14 10/2cm marble tile skirting bedded on and
including cement mortar backing m 781.00 79.00 61,699.00
7.15 Window cill and copping bedded on cement mortar.
with chamfered edge& water drip line
a) Size 30 /3 cm marble m 198.00 250.00 49,500.00
b) Size 27 /5cm Concrete m 180.00 80.00 14,400.00
7.16 Marble tile steps thread & riser
bedded in cement mortar 1:3
a) Thread size 34/3 cm m 156.00 450.00 70,200.00
b) Riser size 14/2 cm m 188.00 320.00 60,160.00
c) Landing pink granite marble m² 164.00 1,200.00 196,800.00
7.17 Semi dressed coble stone pavement on & price including compacting
selected material and 10 cm sand & joints pointed in cement
mortar (1:3) m² 241.50 250.00 60,375.00
718.00 C-15 pre cast concrete Size 500 x 1000 x 100mm on red ash base all as
per detail m² 45.00 250.00 11,250.00
Total to summary ………Birr 7,899,494.12
8. PAINTING
Prepare and apply three coats of plastic emulsion paint to:
8.1 External plastered surface m² 4,120.00 25.00 103,000.00
8.2 Internal plastered surface m² 8,634.10 25.00 215,852.50
8.3 Plastered ceiling & belly and sides of stair m² 5,842.00 27.00 157,734.00
Total to summary ………Birr 476,586.50

Dynamic Planners Plc 6 of 13 Site :Bus Terminal


Engineering Cost Estimate Owner: Kombolcha City administration

Item
Description Unit Quantity Rate Amount
no
SANITARY INSTALLATION
1 WATER SUPPLY SYSTEM
1.1 Water Supply Pipes
Supply, lay and connect Polypropylene pipe
(PPR) pressure pipes with metallic insert,
class E (PN 10), for cold and hot water supply
system to sanitary fixture. Complete with
all the necessary connecting pieces such
as bends,Ys,Ts,reducers,nipples,unions,
galvanized clips, the interval shall be as per
manufacturer's recommendation & supports
(if any) etc…
Unit price shall include, disinfection of the
pipes with chlorine and all the necessary
assistance to the works.
The pipes and fittings shall conform to
BS3505/DIN8062 or equivalent institution.
1.1.1 Diameter 20mm ml 560.00 120.00 67,200.00
1.1.2 Outer diameter 25mm ml 135.00 150.00 20,250.00
1.1.2 Outer diameter 32mm ml 101.00 192.00 19,392.00
1.1.2 Outer diameter 40mm ml 30.00 350.00 10,500.00
1.1.2 Outer diameter 50mm ml 24.00 400.00 9,600.00
1.1.2 Outer diameter75mm ml 6.00 550.00 3,300.00
1.2 Angle valve
Supply and fix chrome plated service (angle)
valves, adjucent to Hand wash basin, water
closets complete with unions,elastic water
proofing, hand wheels of normal quality and
with all other necessary accessories.
dimension of 20mm pcs 365.00 150.00 54,750.00
1.3 Gate Valve
Supply and fix 20mm diameter gate valve
made of bronze, complete with all accessories
(working pressure 16 bar). The quality of
material should satisfy the requirements of
British Standard Specification BS 5154 pcs 4.00 593.00 2,372.00
Ditto item No 1.3 above but dia.25mm pcs 30.00 932.00 27,960.00
Ditto item No 1.3 above but dia.32mm pcs 15.00 1,500.00 22,500.00
Ditto item No 1.3 above but dia.40mm pcs 2.00 1,600.00 3,200.00
Ditto item No 1.3 above but dia.50mm pcs 2.00 2,500.00 5,000.00
Ditto item No 1.3 above but dia.75mm pcs 1.00 3,000.00 3,000.00

Dynamic Planners Plc 7 of 13 Site :Bus Terminal


Engineering Cost Estimate Owner: Kombolcha City administration

Item
Description Unit Quantity Rate Amount
no
2 Waste Drainage System
2.1 Supply lay and connect PVC pipes for
foul drainage. The quality of material
should satisfy the requirements of British
Standard Specification BS 5481 or
equivalent institution complete with all
accessories.
2.1.1 Internal dia.50mm ml 237.00 158.00 37,446.00
2.1.2 Internal dia. 110mm ml 273.00 257.00 70,161.00
3 SANITARY APPLIANCES
3.1 Hand wash Basin
Supply and fix Hand Wash Basin , made
of white vitreous China,with pedestal,type
Tabor,Size 500x405mm,complete with
approved quality chrome plated,plug,
chrome plated chain holder,P-smell trap
connection pipe ,standard cast iron
bracket and all accessories. Nº 68.00 2,500.00 170,000.00
3.4 Water Closet
Supply and fix water closet , of wash down
action , floor mounted , bottom outlet (floor
drainage), close coupled ,made of white
vitreous China , type Tabor Nº 68.00 3,000.00 204,000.00
complete with all the necessary accessories.
4 MISCELLANEOUS SANITARY FIXTURES
4.1 Crystal Glass Mirror
Supply and fix crystal glass mirror
splash backs,with copper back protected.
size 500mm x 400mm Complete with all
the necessary accessories. Nº 62.00 810.00 50,220.00
4.2 Soft Holder
Supply and fix toilet paper holder ,
of approved quality , made of white vitrous
china , type Tabor complete with all the
nessary accessories. Nº 68.00 80.00 5,440.00
4.3 Soap Holder
Supply and fix soap holder made of
white vitreous china, Tabor or equivalent Nº 62.00 75.00 4,650.00
complete with all accessories.
03 Supply and fix Shower trays made from vitreous
enamelled sheet steel.The fixture shall conform to
BS6340-7:1983or equivalent institution. The waste
fittings ,connecting pieces, fixing and supporting
element, shower heads and related equipment other
accessories which complet the set shall comply
with the relevant clauses of BS standards
or equivalent institution.
Size:- 700 x 700 mm Nº 45.00 800.00 36,000.00

Dynamic Planners Plc 8 of 13 Site :Bus Terminal


Engineering Cost Estimate Owner: Kombolcha City administration

Item
Description Unit Quantity Rate Amount
no
08 Supply and fix single tubular chrome plated fixed
on wall towel rails,with chrome plated fastening
screws, complete with all accessories. Nº 45.00 100.00 4,500.00
09 Supply and fix 50 litre internally glass ligned storage
type electric water heater of approved quality
complete with all the necessary accessories. No. 45.00 3,000.00 135,000.00
3.3 Kitchen Sink
Supply and fix approved quality Double Bowel
Kitchen Sink made from stainless steel sheet.
The waste fittings, connecting pieces, fixing
and supporting element and other accessories which
complete the set shall comply with the relevant clauses
of BS standards or equivalent institution.The tap
ware shall comply to BS2878:1980 .
Size 1200 x 600 x150mm (bowel depth) Nº 5.00 1,500.00 7,500.00
4.4 Floor Drain
Supply and fix Ф50mm enameled cast
iron floor drain ,conform to ASME
Standards , A112.6.3 (Light Duty) or
equivalent institution complete with
P-smell trap and all the necessary
accessories. Nº 63.00 260.00 16,380.00
Total Carried to Summary 990,321.00

Dynamic Planners Plc 9 of 13 Site :Bus Terminal


Engineering Cost Estimate Owner: Kombolcha City administration

Item
Description Unit Quantity Rate Amount
no
9.ELECTRICAL WORKS
SUPPLY AND INSTALL
9 Low voltage system earthing
9.1.1 3000x16mm copper bond earthing rod inside 800x800x700 mm pit
(measured elsewhere). Low voltage system earthing 10m of 1x70 mm²
bare copper conductor from earth bar to main board earth terminal. NO 1.00 3,500.00 3,500.00
9.2 Manhole
9.2.1 Manhole in brick or masonry, internally of 800x800x700mm including
reinforced concrete cover with lifting lug. NO 4.00 3,500.00 14,000.00
9.3 Distrubution Boards (Legrand or Equivalent)
9.3.1 Surface mounting metal enclosures main distribution board MDB-BS
with lockable doors earthling lead connections, cable terminals all the
necessary accessories with phase, neutral, and earth bus-bars 320A rating,
and consisting of:-
1pc main MCCB of 250A, 3ph Icu = 25KA
1pc MCB of 50A, 3ph Icu = 10KA
6pcs MCB of 32A, 3ph Icu = 10KA
2pcs MCB of 25A, 3ph Icu = 10KA
1pc MCB of 20A, 1ph Icu = 10KA
25% reserve pitches NO 1.00 36,000.00 36,000.00
9.3.2 Flush mounted metal enclosures sub distribution board SDB-CO-A with
lockable doors earthling lead connections, cable terminals all the
necessary accessories with phase, neutral, and earth bus-bars 63A rating,
and consisting of:-
1pc main MCB of 25A, 3ph Icu = 10KA
8pcs MCB of 10A, 1ph Icu = 6KA
6pcs MCB of 16A, 1ph Icu = 6KA
25% reserve pitches NO 1.00 5,700.00 5,700.00
9.3.3 Flush mounted metal enclosures sub distribution board SDB-CO-B with
lockable doors earthling lead connections, cable terminals all the
necessary accessories with phase, neutral, and earth bus-bars 63A rating,
and consisting of:-
1pc main MCB of 20A, 1ph Icu = 10KA
3pcs MCB of 10A, 1ph Icu = 6KA
1pcs MCB of 16A, 1ph Icu = 6KA
25% reserve pitches NO 1.00 2,750.00 2,750.00
9.3.4 Flush mounted metal enclosures sub distribution board SDB-LB with
lockable doors earthling lead connections, cable terminals all the
necessary accessories with phase, neutral, and earth bus-bars 63A rating,
and consisting of:-
1pc main MCB of 50A, 3ph Icu = 10KA
2pcs MCB of 32A, 3ph Icu = 6KA
25% reserve pitches NO 1.00 7,500.00 7,500.00

Dynamic Planners Plc 10 of 13 Site :Bus Terminal


Engineering Cost Estimate Owner: Kombolcha City administration

Item
Description Unit Quantity Rate Amount
no
9.3.5 Flush mounted metal enclosures sub distribution board SDB-1F-A with
lockable doors earthling lead connections, cable terminals all the
necessary accessories with phase, neutral, and earth bus-bars 80A rating,
and consisting of:-
1pc main MCB of 63A, 3ph Icu = 10KA
1pc MCB of 25A, 1ph Icu = 6KA
4pcs MCB of 16A, 3ph Icu = 6KA
3pcs MCB of 10A, 1ph Icu = 6KA
4pcs MCB of 16A, 1ph Icu = 6KA
25% reserve pitches NO 1.00 15,000.00 15,000.00
9.3.6 Surface mounted metal enclosures sub distribution board SDB-1F-B with
lockable doors earthling lead connections, cable terminals all the
necessary accessories with phase, neutral, and earth bus-bars 100A rating,
and consisting of:-
1pc main MCB of 80A, 3ph Icu = 10KA
2pcs MCB of 25A, 1ph Icu = 6KA
4pcs MCB of 16A, 3ph Icu = 6KA
5pcs MCB of 10A, 1ph Icu = 6KA
6pcs MCB of 16A, 1ph Icu = 6KA
25% reserve pitches NO 1.00 27,000.00 27,000.00
9.3.7 Flush mounted metal enclosures sub distribution board SDB-1F-C with
lockable doors earthling lead connections, cable terminals all the
necessary accessories with phase, neutral, and earth bus-bars 63A rating,
and consisting of:-
1pc main MCB of 20A, 3ph Icu = 10KA
4pcs MCB of 10A, 1ph Icu = 6KA
2pcs MCB of 16A, 1ph Icu = 6KA
25% reserve pitches NO 5.00 4,500.00 22,500.00
9.3.8 Flush mounted metal enclosures sub distribution board SDB-1F-D with
lockable doors earthling lead connections, cable terminals all the
necessary accessories with phase, neutral, and earth bus-bars 63A rating,
and consisting of:-
1pc main MCB of 40A, 3ph Icu = 10KA
2pcs MCB of 25A, 1ph Icu = 6KA
2pcs MCB of 16A, 3ph Icu = 6KA
2pcs MCB of 10A, 1ph Icu = 6KA
3pcs MCB of 16A, 1ph Icu = 6KA
25% reserve pitches NO 1.00 11,000.00 11,000.00
9.3.9 Flush mounted metal enclosures sub distribution board SDB-TFR and
SDB-TRL with lockable doors earthling lead connections, cable terminals
all the necessary accessories with phase, neutral, and earth bus-bars 63A
rating, and consisting of:-
1pc main MCB of 32A, 3ph Icu = 10KA
4pcs MCB of 10A, 1ph Icu = 6KA
14pcs MCB of 16A, 1ph Icu = 6KA
25% reserve pitches NO 6.00 8,500.00 51,000.00

Dynamic Planners Plc 11 of 13 Site :Bus Terminal


Engineering Cost Estimate Owner: Kombolcha City administration

Item
Description Unit Quantity Rate Amount
no
9.3.10 Flush mounted metal enclosures sub distribution board SDB-SH-A,SDB-
SH-B,SDB-SH-C,SDB-SH-D,SDB-SH-E and SDB-SH-F with lockable
doors earthling lead connections, cable terminals all the necessary
accessories with phase, neutral, and earth bus-bars 63A rating, and
consisting of:-
1pc main MCB of 20A, 1ph Icu = 6KA
1pc MCB of 10A, 1ph Icu = 6KA
1pc MCB of 16A, 1ph Icu = 6KA
25% reserve pitches NO 9.00 1,300.00 11,700.00
9.4 Light Points
9.4.1 Flush mounted light points fed through PVC insulated conductors of
3x2.5 mm² inside PVC conduits of 16mm diameter, including junction
boxes with covers insulating screw cap connectors. NO 628.00 240.00 150,720.00
9.5 Extra Over Light Points For : -
(TYPE LEGRAND SUNO OR EQUIVALENT)
9.5.1 Flush mounting single switch NO 93.00 50.00 4,650.00
9.5.2 Flush mounting 2 gang single switch NO 42.00 100.00 4,200.00
9.5.3 Flush mounting two-way switch NO 142.00 75.00 10,650.00
9.5.4 Flush mounting intermidiate switch NO 1.00 100.00 100.00
9.5.5 Flush mounting 2 gang two-way switch NO 42.00 100.00 4,200.00
9.6 Socket Outlet Points
9.6.1 10-16A/1P socket outlet points fed through PVC insulated conductors of
3x2.5mm² inside PVC conduits of 16mm diameter including junction
boxes with covers, and insulating screw cap connectors all for flush
mounting. NO 396.00 260.00 102,960.00
9.6.2
25A/1P socket outlet points fed through PVC insulated conductors of
3x6mm² inside PVC conduits of 21mm diameter including junction boxes
with covers, and insulating screw cap connectors all for flush mounting. NO 5.00 320.00 1,600.00
9.6.3 16A/3P socket outlet points fed through PVC insulated conductors of
5x2.5mm² inside PVC conduits of 25mm diameter including junction
boxes with covers, and insulating screw cap connectors all for flush
mounting. NO 10.00 750.00 7,500.00
9.7 Extra Over Socket Outlet Points
(TYPE LEGRAND SUNO OR EQUIVALENT)
9.7.1 Flush mounting socket outlet of 10-16A/1P, 7740 20 + 77 40 41. NO 256.00 55.00 14,080.00
9.7.2 Ditt but water proof. NO 42.00 125.00 5,250.00
9.7.3 Ditt but with switch for water heater. NO 47.00 55.00 2,585.00

9.7.4 Flush mounting socket outlet of 10-16A/1P twin, 7740 25+ 7740 42. NO 51.00 100.00 5,100.00
9.7.5 Flush mounting socket outlet of 25A/1P Heavy Duity . NO 5.00 170.00 850.00
9.7.6 Flush mounting socket outlet of 16A/3P industrial type . NO 10.00 270.00 2,700.00
9.8 Telecom Points/Outlets
9.8.1 Telephone points fed through twisted pair telephone cable inside PVC
conduit of 16mm diameter. NO 233.00 260.00 60,580.00
9.8.2 RJ 11 outlet type LEGRAND category 6 with 4 contacts complete with
clip on support frame for tele. NO 233.00 450.00 104,850.00

Dynamic Planners Plc 12 of 13 Site :Bus Terminal


Engineering Cost Estimate Owner: Kombolcha City administration

Item
Description Unit Quantity Rate Amount
no
9.9 Tele terminal box
9.9.1 30x30x10cm tele terminal box with plastic cover NO 2.00 350.00 700.00
9.10 T.V. System
9.10.1 TV points fed through co-axial TV cables inside PVC conduits of
25mm diameter including junction boxes with covers, insulating screw
cap connectors, and flush mounted terminal TV sockets . NO 47.00 300.00 14,100.00
9.10.2 TV aerial suitable for local transmission on 2.5m steel pole and fixed
on roof of the building as to receive optimal signal. NO 1.00 750.00 750.00
9.11 TV terminal box
9.11.1 30x30x10cm tele terminal box with plastic cover NO 6.00 350.00 2,100.00
9.12 Type of Light fittings

All fl fittings shall have electronics ballast or compensated with capacitor


9.12.1 PHILIPS TCS097/136 IC P 1x TL-D 36W/840 LAM(NO 1) No 58.00 850.00 49,300.00
9.12.2 PHILIPS TMS022/236 IC 2x TL-D 36W/840 LAMPS.(NO 2) No 18.00 800.00 14,400.00

9.12.3 PHILIPS TCS198/418 IC C6 +4xTLD 18W/840 LAMPS.(NO 10) No 211.00 1,600.00 337,600.00

9.12.4 PHILIPS TCW215/236 IC PI 2x TL-D 36W/840 LAMPS.(NO 13) No 6.00 1,100.00 6,600.00
9.12.5 RZB 22141.003 + A60 60W LAMP(NO 14). No 106.00 500.00 53,000.00
9.12.6 RZB 31650.004.Q with A60 75W lamp(NO 15). No 42.00 850.00 35,700.00
9.12.7 RZB 62582.009 with A60 60W lamp(NO 16). No 60.00 580.00 34,800.00
9.12.8 RZB 24101.002Q with A60 60W lamp(NO 17). No 108.00 900.00 97,200.00

9.12.9 PHILIPS TCS198/218 IC C6+ 2x TL-D 18W/840 LAMS(NO 18). No 19.00 800.00 15,200.00
9.12 Power Cables (Siemens Flexible type or equivalent)
Power riser cables through duct and slab in PVC with the necessary
supporting & fixing accessories
9.13.1 2 x 2.5 sq.mm in PVC diameter 16mm m 30.00 22.00 660.00
9.13.2 3 x 4 sq.mm in PVC diameter 25mm m 295.00 65.00 19,175.00
9.13.3 5 x 4 sq.mm in PVC diameter 32mm m 20.00 98.00 1,960.00
9.13.4 5 x 6 sq.mm in PVC diameter 32mm m 22.00 150.00 3,300.00
9.13.5 5 x 10 sq.mm in PVC diameter 40mm m 295.00 250.00 73,750.00
9.13.6 5 x 16 sq.mm in PVC diameter 40mm m 45.00 320.00 14,400.00
9.13.7 3 x25/16+1x16 sq.mm in PVC diameter 50mm m 25.00 510.00 12,750.00
9.13.8 3 x50/25+1x25 sq.mm in PVC diameter 50mm m 5.00 850.00 4,250.00
9.13.9 3 x120/70 sq.mm in PVC diameter 110mm m 35.00 2,100.00 73,500.00
9.14 Conduits and Pipes
9.14.1 PVC pipe of 110mm diameter for telecom system. m 35.00 85.00 2,975.00
9.15 EEPCo Connection
9.15.1 EEPCo Connection fee for, 9 pcs of 20A/1P, 1pc 160A/3P, 1pc
80A/3P, 1pc 63A/3P, 1pc 40A/3P, and 20A/3P killo watt hour meters
supplied tested and commissioned LS 1.00 55,000.00 135,000.00
Total carried to summary 1,693,395.00

Dynamic Planners Plc 13 of 13 Site :Bus Terminal


No of
Item Description Unit Amount
Block

BOQ-BILLS OF QUANTITYAND COST ESTIMATE

Site Kombolcha Bus Terminal


Contract Kind Admeasurement

1 Site Work Birr 1.0 5,183,845.48


Engineering Cost Estimate Owner: Kombolcha City Administration

Item Rate in
Description Unit Qty Rate
no Birr

SITE WORK

1.0 Excavation and Earth work Birr 4,718,475.48


2.0 Site Sanitary work Birr 196,950.00
3.0 Site Electrical work Birr 268,420.00

5,183,845.48
Total

1 of 5 Bus Terminal
Engineering Cost Estimate Owner: Kombolcha City Administration

Item Rate in
Description Unit Qty Rate
no Birr
1 DEMOLISHING WORK
Demolish all existing building,trees,shrubs and any unnecessary
material on site price shall be in Lump sum LS 80,000.00
2 PAVEMENT , WALK WAY AND
EARTH WORK
Excavation & Earth Work
Ordinary soil Excavation
2.1 To designed level as per the drawings. m³ 112.00 35.00 3,920.00
Trench excavation in ordinary soil to a depth not exceeding
2.2 1000mm in accordance with the drawings. m³ 114.62 34.00 3,897.08
3 Fill
3.1 Ordinary top soil for site landscaping and drainage ,

compacted at every 25 cm and to be covered with grass.Degree of


compaction shall be as a percentage of the maximum density
obtained by the test procedure presented in ASTM, DIN, BS, EN m³ 200.00 165.00 33,000.00
or EBCS standards, abbreviated as percent laboratory maximum
density. Required moisture range is plus 2 percent and minus 1
percent of optimum moisture content from the standards.

Selected borrowed fill on asphalt pavement and side walks.Degree


of compaction shall be as a percentage of the maximum density
obtained by the test procedure presented in ASTM, DIN, BS, EN m³ 267.00 165.00 44,055.00
or EBCS standards, abbreviated as percent laboratory maximum
density. Required moisture range is plus 2 percent and minus 1
3.2 percent of optimum moisture content from the standards.
Cart away surplus and unsuitable excavated material to distance of
3.3 6 km away from site and spread it at the disposal site as directed by m³ 320.00 80.00 25,600.00
the Engineer.
4 Sub Base
4.1 250 mm thick Hard Core m² 8,204.13 70.00 574,289.10
4.2 100 mm thick crushed stone m² 8,204.13 70.00 574,289.10
4.3 60 mm thick Crushed Aggregate m² 8,204.13 70.00 574,289.10
4.4 35mm thick stone chipping m² 8,204.13 70.00 574,289.10
5 Triple Asphalt
5.1 - Prime coat AC 85 / 100 at a rate of 2 kg / m²
. Aggregate size 12 - 20 mm at a rate of 22 kg / m²
- Second coat AC 180 / 200 at a rate of 1.3 kg / m²
. Aggregate size 6 - 10 mm at a rate of 12 kg / m²
- Final coat AC 180 / 200 at a rate of 1.0 kg / m²
.Aggregate size 0-5 mm at a rate of 7kg / m² m² 8,204.13 100.00 820,413.00
6 Walkway
6.1 C-15 pre-cast concrete
6.1.1 Size 500 x 1000 x 100mm on red ash base m² 819.70 1,500.00 1,229,550.00
all as per detail
7 Curb Stone

2 of 5 Bus Terminal
Engineering Cost Estimate Owner: Kombolcha City Administration

Item Rate in
Description Unit Qty Rate
no Birr
7.1 C-15 pre-cast concrete
7.1.1 Size 46 x 15 cm, as per detail lm 443.21 400.00 177,284.00
8 GRASS LAND SCAPE WORK
8.1 Supply and Plant an approved quality grass
either by mulch seeding or sodding, around the building
as shown on site plan, for lanscaping and ground m² 120.00 30.00 3,600.00
cover
TOTAL TO SUMMARY . .. . . . . . 4,718,475.48
9.0 SANITARY SITE WORK
9.1 Manholes
9.11 600mm x 600mm. Depth (600mm-1000mm)
Construct rectangular manhole out of
250mm thick double brick walls, internal
dimension 600mm x 600mm x 800mm
(average depth) ,internally plastered with
three coats of cement/sand mix ratio1:3
on a base of R.C slab size 130x130x15cm
including benching and bottom channeling
with R.C.concrete. Slab shall be reinforced
with diameter 10mm reinforcement bar c/c
200mm both ways. Provide150mm thick
granular materials beneath the slab, on
a compacted earth. Manhole shall have
a precast R.C cover slab, size 74x74x80cm
reinforced with diameter 8mm steel bar
c/c130mm in both ways, including diameter
14mm steel ring handle with supporter bar,
all in according with the given detail drawings.
Unit price shall include excavation of the
pit to a depth of 1250 mm (ave) and cartaway
of the excavated soil, all as shown on the drawing. Nº 18.00 4,200.00 75,600.00

3 of 5 Bus Terminal
Engineering Cost Estimate Owner: Kombolcha City Administration

Item Rate in
Description Unit Qty Rate
no Birr
9.2 DRAINAGE PIPES
Supply and lay diameter 150mm uPVC
pipes,thickness 4.9mm,for foul water
collection and drainage system complete
with all necessary accessoriesThe uPVC
pipes ,accessories,fittings and welding shall
comply with the requirement of BS5481
or DIN19534 or equivalent Institution ml 175.00 210.00 36,750.00

Construct pre-cast half concrete pipe,dia 300mm


open channel arround the pavement , internal joints
should be plastered with mortar (1:3) all according
to the detail drawing.
Size:- 450mm (average depth) ml 178.00 100.00 17,800.00
Supply and fix 6kg Dry Powder fire extinguisher
for ABCE class of fire as shown on the drawing.
The material shall comply ,with TUV or,BSI or ,
NFPA or equivalent institution certification and
approval complete with approved standard
hanging and fixing materials . Nº 10.00 400.00 4,000.00
9.3 Down Pipe
Supply and fix diameter 110mm UPVC
down pipes,(PN 6), min. wall thickness
4.7mm, with mass concrete support at
ground level & complete with UV
reflective oil painting, basket strainer at
inlet on roof gutter, galvanized clips at
every 1.0meters interval and at elbows
complete with all accessories. ml 128.00 100.00 12,800.00
9.4 WATER TANK
Supply , mount and place properly (fix) one
10 m3 water tank on Roof at elevaition of
16 where shown on the roof plan santairy
installation,made of fiber glass including all the
necessary connecting fittings and pipes such as
outlet pipe with gate valve, inlet pipe with gate
valve,drain pipe with gate valve,over flow pipe,
vent pipe including manhole cover and vent
cape.Provide manhole with a strong ,lockable
and easily openable cover(lid) just above the
inlet pipe. Nº 1.00 50,000.00 50,000.00
Total Carried to Summary 196,950.00

4 of 5 Bus Terminal
Engineering Cost Estimate Owner: Kombolcha City Administration

Item Rate in
Description Unit Qty Rate
no Birr
10.ELECTRICAL WORKS
SITE
SUPPLY AND INSTALL
10.1 Manhole
10.1.1 Manhole in brick or masonry, internally of 600x600x700mm
including reinforced concrete cover with lifting lug( No 2). No. 4.00 3,000 12,000.00
10.2 LIGHT POLES
10.2.1 Street lighting pole of 6.0m height above ground level up to the
fitting, with single arm, free fixed door, including removable panel
with clamps for power cables, and protective fuse holder with
1x6A fuse. Price to include foundation work as indicated on detail
drawing and painting of poles. No. 18.00 6,000 108,000.00
10.3 EXTERIOR LIGHT FITTING
10.3.1 GECEM External Fixture with 1xSON-E 250W lamp No. 18.00 3,600 64,800.00
or equivalent approved.
10.4 Extra Over Light Points For : -
(TYPE LEGRAND SUNO OR EQUIVALENT)
10.4.1 1pc contactor of 20A/3ph with photo cell on the nearest light
pole No. 1.00 2,150 2,150.00
10.5 Power Cables (Siemens Flexible type or equivalent)
Power riser cables through duct and slab in PVC with the
necessary supporting & fixing accessories
10.5.1 3 x 4 sq.mm in PVC diameter 25mm m 198.00 65 12,870.00
10.5.2 5 x 4 sq.mm in PVC diameter 32mm m 700.00 98 68,600.00
Total carried to summary 268,420.00

5 of 5 Bus Terminal
Engineering Cost Estimate Owner:Kombolcha City Administration

BILL NO :3 GENERATOR HOUSE


SUMMARY OF PRICES

A. SUB STRUCTURE Birr

1 Excavation and Earth Works 41,258.78


2 Concrete Works 143,716.24
3 Masonry work 41,602.00

Subtotal (A) 226,577.02

B. SUPER STRUCTURE

1 Concrete Works 162,451.20


2 Block Works 26,929.70
3 Roofing 20,825.00
4 Carpentery and joinery 16,023.00
5 Finishing 11,935.00
6 Painting 2,383.75

Subtotal (B) 240,547.65

C. UTILITIES / FACILITIES
7 Electrical installation 47,145.00
Subtotal (C) 47,145.00

Total (A+B+C) 514,269.67

Grand total 514,269.67

Dynamic Planners Plc 1 of 1 Site :Bus Station Generator House


Engineering cost estimated Owner:Kombolcha city administration

Item
Description Unit Qty Rate Amount
no
A. SUBSTRUCTURE
1. EXCAVATION AND EARTH WORK
1.1 Site clearing and removing the top 200 mm thick soil m2 69.56 12 834.72
Bulk excavation in ordinary soil to a depth of 1500 mm from reduced level.
1.2 m3 80.64 46 3,709.44
Pit excavation in ordinary soil for footing to a depth not exceeding
1.3
2000mm from reduced level. m3 5.88 77 452.76
Trench Excavation to a depth of 1500 mm from reduced level around the
1.4 pherephary of the building. m3 32.55 62 2,018.10

Fill around foundation and building in non expansive material 80% from
the site and 20% selected materials from outside well rolled and compact in
layers not exceeding 200 mm thick. Degree of compaction shall be as a
1.5 percentage of the maximum density obtained by the test procedure m3 111.38 181 20,159.78
presented in ASTM, DIN, BS, EN or EBCS standards, abbreviated as
percent laboratory maximum density. Required moisture range is plus 2
percent and minus 1 percent of optimum moisture content from the
standards.
Cart away surplus and unsuitable excavated material to distance of 6 km

1.6 away from site and spread it at the disposal site as directed by the Engineer. m3 188.63 71 13,392.73
250mm thick basaltic stone hardcore well rolled, consolidated and blended
1.7
with crushed stone . m2 8.75 79 691.25
Total Carried to Summary 41,258.78
2. CONCRETE WORK
2.1 50mm lean concrete quality C-5, 150 kg of cement/m3,
a) Under footing m2 10.80 58 626.40
b) Under massonary m2 19.38 58 1,124.04
Reinforced concrete quality C-25,minimum cement content of 360 kg of
cement/m3 filled in to form work and vibrated around rod reinforcement
2.2 (formwork and reinforcement measured separately)
a) To footing m3 2.70 2100 5,670.00
b) To Foundation column m3 1.13 2100 2,373.00
c) To grade beam m3 3.01 2100 6,321.00
d) 10 cm thick ground floor slab m2 43.75 2100 91,875.00
2.3 Provide,cut and fixin position sawn zigba wood
formwork of approved quality
a) Footing pad m2 9.00 157 1,413.00
b) Foundation column m2 16.50 157 2,590.50
c) Grade beam m2 25.20 157 3,956.40
2.4 Mild steel bar reinforcement according to structural drawings.
Reinforcement shall be free from dirt, oil, grease, paint, readers paint,
readers, etc and any other substances which may affect the reinforcement
and concrete bond (price include cutting bend
a) Dia.8 deformed bar kg 284.04 35 9,941.40
b) Dia.12 deformed bar kg 146.51 35 5,127.85
c) Dia.14 deformed bar kg 115.71 35 4,049.85

Dynamic planner Plc 1 of 5 Site :Bus Station Generator House


Engineering cost estimated Owner:Kombolcha city administration

Item
Description Unit Qty Rate Amount
no
d) Dia.16 deformed bar kg 247.08 35 8,647.80
e) Dia.20 deformed bar kg 0.00 35 -
Total Carried to Summary 143,716.24
3. MASONRY WORK
3.1 Retaining wall as per the drawing basaltic stone masonry bedded in cement
mortar(1:3) mix . price shall include cement mortar bed.
a)below ground level m3 23.25 1,342 31,201.50
b)above ground level m3 7.75 1,342 10,400.50
Total Carried to Summary 41,602.00
B. SUPERSTRUCTURE
1. CONCRETE WORK
1.1
C-25 reinforced concrete with a minimum cement content of 360kg/m3 to
be poured into formwork around reinforcement bar (unless otherwise
described. formwork and reinforcement measured separately)
a) To elevation columns m3 2.03 2100 4,263.00
b)Top tie beam m3 3.24 2100 6,804.00
c)150mm roof slab m2 43.75 2100 91,875.00
Provide, cut and fix in position sawn zigba wood formwork which ever
1.2 appropriate.
a) To elevation columns m2 30.15 157 4,733.55
b)top tie beam m2 27.05 157 4,246.85
c)Roof slab m2 43.75 157 6,868.75
1.3 Mild steel reinforcement according to structural drawings. Price includes
cutting, bending, placing in position and tying wire and required spacers.

a) Dia.8 deformed bar kg 256.39 35 8,973.65


b) Dia.10 deformed bar kg 48.36 35 1,692.60
c)Dia.12 deformed bar kg 369.26 35 12,924.10
d) Dia.14 deformed bar kg 119.79 35 4,192.65
e) Dia.16 deformed bar kg 453.63 35 15,877.05
Total Carried to Summary 162,451.20
2. BLOCK WORK
2.1
Class B, 200 mm thick HCB wall which can satisfy the designed strength,
with unit weight of 38 kg/cm2 (individual block weight). bedded in cement
mortar (1:3). (Price shall include mortar bed) to external HCB
m2 62.05 434 26,929.70
Total Carried to Summary 26,929.70
3. ROOFING
3.1 Average 8cm thick light weigth concrete m2 35.00 294 10,290.00
3.2 3cm thick cement screed m2 35.00 91 3,185.00
3.3 Fertland water proofing material as approved by the engineer with
aluminium reflective coat,foilowing manufactuers instruction. m2 35.00 210 7,350.00
Total Carried to Summary 20,825.00

Dynamic planner Plc 2 of 5 Site :Bus Station Generator House


Engineering cost estimated Owner:Kombolcha city administration

Item
Description Unit Qty Rate Amount
no
4.Carpentary and Joinedry
4.1 window and doors made of Clear glass with wooden frame shown on the
drawings, price shall include 4mm thick clear glass
a W1 2100X2100 psc 4.00 3087 12,348.00
b D1 2100X2500 (Internal wooden doors) psc 1.00 3675 3,675.00
Total Carried to Summary 16,023.00
5.FINISHING
5.1 Apply three coats of plastering in cement mortar (1:3).Pre-cleaning and
preparation of the surface up to fine finish To internal and external wall
surface. m² 69.35 100 6,935.00
5.2 Floor Finishing with Trowelled concrete m² 25.00 200 5,000.00
Total Carried to Summary 11,935.00
6. PAINTING
Apply three coats of plastic emulsion paint. Price shall include pre - cleaning
& preparation of the surface.
6.1 To internal and external plastered wall surface. m2 95.35 25 2,383.75
Total Carried to Summary 2,383.75
8.ELECTRICAL WORKS
SUPPLY AND INSTALL
8 Low voltage system earthing
8.1.1 2400x16mm copper bond earthing rod inside 1000x1000x800 mm pit
including the pit. Low voltage system earthing 10m of 1x35 mm²
bare copper conductor from earth bar to main board earth terminal. NO 1.00 3500 3,500.00
8.2 Manhole
8.2.1 Manhole in brick or masonry, internally of 1000x1000x800mm
including reinforced concrete cover with lifting lug. NO 1.00 3500 3,500.00
8.3 Light Points
8.3.1 Flush mounted light points fed through PVC insulated
conductors of 3x2.5 mm² inside PVC conduits of
16mm diameter, including junction boxes with
covers insulating screw cap connectors. NO 4.00 240 960.00
8.4 Extra Over Light Points For : -
(TYPE LEGRAND SUNO OR EQUIVALENT)
8.4.1 Flush mounting 2 gang single switch, 7740 05 + 77 40 42 NO 1.00 100 100.00
8.5 Socket Outlet Points
8.5.1 10-16A/1P socket outlet points fed through
PVC insulated conductors of 3x2.5mm² inside
PVC conduits of 16mm diameter including
junction boxes with covers, and insulating screw
cap connectors all for flush mounting. NO 4.00 260 1,040.00
8.6 Extra Over Socket Outlet Points
(TYPE LEGRAND SUNO OR EQUIVALENT)
8.6.1 Flush mounting socket outlet of 10-16A/1P, 7740 20 + 77 40 41. NO 4.00 55 220.00
8.7 Type of Light fittings
All fl fittings shall have electronmagnetic ballast and compensated

Dynamic planner Plc 3 of 5 Site :Bus Station Generator House


Engineering cost estimated Owner:Kombolcha city administration

Item
Description Unit Qty Rate Amount
no
(with capacitor)

Dynamic planner Plc 4 of 5 Site :Bus Station Generator House


Engineering Cost Estimate Owner: Kombolcha City Administration

BILL NO 3: BUS STATION FENCE


SUMMARY OF PRICES

A. SUB STRUCTURE

1 Excavation and Earth Works 14,137.24


2 Concrete Works 142,497.61
3 Masonry work 79,070.30

Subtotal (A) 235,705.15

B. SUPER STRUCTURE

1 Concrete Works 198,861.60


2 Stractural steel work 505,351.60
3 Carpentery and joinery 33,078.00
4 Finishing 2,622.08

Subtotal (B) 739,913.28

Total (A+B) 975,618.43

Grand total 975,618.43

Dynamic Planners PLC 1 of 1 Site :Bus Station ,Fence


Engineering cost estimated Owner:Kombolcha city administration

Item
Description Unit Qty Rate Amount
no
8.7.1PHILIPS TCW215/236 IC PI 2x TL-D 36W/840 LAMP(NO 2). No 4.00 1100 4,400.00
8.8Conduits and Pipes
8.8.1PVC pipe of 110mm diameter for power intake. M 5.00 85 425.00
8.9Power Cables (Siemens Flexible type or equivalent)
Power riser cables through duct and slab in PVC with the
necessary supporting & fixing accessories
8.9.1 3x70/35+1x35sq.mm. M 20.00 400 8,000.00
8.10 Central Main Distribution Board
8.10.1 Surface mounting distribution board,CMDB in sheet
steel enclosure with lockable door, and with phase
neutral and earth bus-bars of 250A rating, and consisting of :-
1 pc main MCCB of 200A/3P
2 pcs MCB of 63A/3P
2 pcs MCB of 50A/3P
1 pc MCB of 40A/3P
1 pc MCB of 25A/3P
1 pc MCB of 20A/3P
1 pc contactor of 16A/3P with photocell
25% reserve pitches NO 1.00 25000 25,000.00
TOTAL TO SUMMARY . . . . . . . . 47,145.00

Dynamic planner Plc 5 of 5 Site :Bus Station Generator House


Engineering Cost Estimate Owner: Kombolcha City Administration

Item
no Description Unit Qty Rate Amount
A. SUBSTRUCTURE
1. EXCAVATION AND EARTH WORK
Trench Excavation to a depth of 1500 mm from reduced level
1.1 around the pherephary of the building. m3 228.02 62.00 14,137.24
Total Carried to Summary 14,137.24
2. CONCRETE WORK
2.1 50mm lean concrete quality C-5, 150 kg of cement/m3,
a) Under massonary m2 162.87 74.52 12,137.07
2.2 Reinforced concrete quality C-25,minimum cement content of
360 kg of cement/m3 filled in to form work and vibrated
around rod reinforcement (formwork and reinforcement
measured separately)

a) To grade beam m3 32.57 2,491.36 81,143.60


2.3 Provide,cut and fixin position sawn zigba wood
formwork of approved quality
a) To grade beam m2 325.94 151.00 49,216.94
Total Carried to Summary 142,497.61
3. MASONRY WORK
3.1
Provide stone masonry, bedded in cement sand mortar (1:3) mix
in accordance with the drawings . Price shall include cement
mortar bed.
a)below ground level m3 29.96 1,362.47 40,819.60
3
b)above ground level(well dressed stone) m 26.40 1,448.89 38,250.70
Total Carried to Summary 79,070.30
B. SUPERSTRUCTURE
1. CONCRETE WORK
1.1 C-25 reinforced concrete with a minimum cement content of
360kg/m3 to be poured into formwork around reinforcement
bar (unless otherwise described. formwork and reinforcement
measured separately)
a) elevation columns m3 79.38 2500 198450
1.2 Provide, cut and fix in position sawn zigba wood formwork
which ever appropriate.
a) elevation columns m2 1.96 210.00 411.60
Total Carried to Summary 198,861.60
2. STRUCTURAL STELL WORK
2.1 Supply, fabricate and mount steel truss according to the
structural drawing. (Price shall include two coats of anti-rust
treatmentand all other necessary accessories.) The connection
joint shall be approved by the responsible engineer.

RHS truss
a) 40x40x2 mm kg 7149.45 52.00 371,771.40
b) 20x20x1.5 mm kg 2568.85 52.00 133,580.20
Total Carried to Summary 505,351.60

Dynamic Planners Plc 1 of 2 Site :Bus Station Fence


Engineering Cost Estimate Owner: Kombolcha City Administration

Item
no Description Unit Qty Rate Amount

3.Carpentary and Joinery


3.1 Door made of galvanized sheet metal with decorated all as
shown in detail on the drawing and shall be approved by the
responsible engineer. price shall include all the necessary
accessories.
a D1 2710X2000 external main entrance psc 2.00 16,539.00 33,078.00
Total Carried to Summary 33,078.00
4.FINISHING
4.1 Apply pointing to dressed stone finishing m² 154.24 17.00 2,622.08
Total Carried to Summary 2,622.08

Dynamic Planners Plc 2 of 2 Site :Bus Station Fence


Engineering Cost Estimate Owner : Kombolcha City Administration

BILL NO : 2 GUARD HOUSE

SUMMARY SHEET Birr

A. SUBSTRUCTURE
1 Excavation and Earth work 13,048.11
2 Concrete work 12,646.53
3 Masonry work 14,994.83
sub total (A) 40,689.47

B. SUPERSTRUCTURE

1 Concrete work 19,854.95


2 Block work 14,273.00
3 Roofing 15,390.00
4 Carpentry and Joinery 3,131.10
5 Metal work 4,455.00
6 Structural steel work 19,795.50
7 Finishing 25,245.00
8 Painting 9,480.50
9 Glazing 240.00
subtotal (B) 111,865.05

C. UTILITIES / FACILITIES
10 Electrical Installation 57,005.00
subtotal (C ) 57,005.00

Total (A+B+C) 209,559.52

Grand Total 209,559.52

Dynamic Planners Plc 1 of 1 Site : Bus Station Guard House


Engineering Cost Estimate Owner:Kombolcha City administration

Item
No. Description Unit Qty Unit Rate Amount
A. SUBSTRUCTURE
1. EXCAVATION AND EARTH WORK
1.1 Site cleaning and removing the top 200 mm thick soil. m2 38.44 9 345.96
1.2 Trench excavation in ordinary soil to a depth 1000 mm from reduced
level. m3 27.04 62 1,676.48
1.3 Fill around foundation and building by selected materials from outside
well rolled and compacted in layers not exceeding 200 mm
thick.Degree of compaction shall be as a percentage of the maximum
density obtained by the test procedure presented in ASTM, DIN, BS,
EN or EBCS standards, abbreviated as percent laboratory maximum m3 21.49 247 5,308.03
density. Required moisture range is plus 2 percent and minus 1 percent
of optimum moisture content from the standards.

1.4 Cart away surplus and unsuitable excavated material to distance of 6


km away from site and spread it at the disposal site as directed by the
Engineer. m3 34.73 60 2,083.80
1.5 250 mm thick basaltic stone hard-core well rolled, consolidated with
crushed stone. m2 17.64 206 3,633.84
Total carried to Summary 13,048.11
2. CONCRETE WORK
2.01 50 mm lean concrete quality C-5, 150 kg of cement/m3
a) Under masonry foundation m2 6.40 75 476.93
2.02 Reinforced concrete quality C-25, minimum cement content of 360 kg
of cement/m3 filled into formwork and vibrated around rod
reinforcement (formwork and reinforcement measured separately)

a) To grade beam m3 1.05 2491 2,615.55


b) To 100 mm thick of ground floor m3 2.40 206 495.55
2.03 Formwork shall be timbered or steel to a combination of two,
sufficient to contain the wet concrete without leakage. Enough to
support temporary loading and pressure from placing compaction and
vibration without displacement or appreciable deflection.
a) Grade beam m2 10.00 151 1,511.10
2.04 Mild steel bar reinforcement according to structural drawing.
Reinforcement shall be free from dirt, oil, grease, paint, readers paint,
readers, etc and any other substance which may affect the
reinforcement and concrete bond (Price shall include cutting and
bending)
a) Dia.6 plain bar kg 37.30 35 1,305.50
b) Dia.8 deformed bar kg 64.79 35 2,267.65
c) Dia.14 deformed bar kg 113.55 35 3,974.25
Total carried to Summary 12,646.53
3. MASONRY WORK
3.01
400 mm thick basaltic stone masonry bedded in cement mortar (1:3)
mix below ground surface (Price shall include cement mortar bed) m3 6.72 1,362 9,155.80
3.02 400 mm thick basaltic type stone masonry bedded in cement mortar
(1:3) mix above ground surface (Price shall include cement mortar bed
and pointing exposed face) m3 4.03 1449 5,839.03
Total carried to Summary 14,994.83

Dynamic Planners Plc 1 of 5 Site:Bus Station Guard


Engineering Cost Estimate Owner:Kombolcha City administration

Item
No. Description Unit Qty Unit Rate Amount
B. SUPERSTRUCTURE
1. CONCRETE WORK
1.01 C-25 reinforced concrete with a minimum cement content of 360
a) To elevation column m3 0.72 2500 1,800.00
b) To roof tie beam m3 1.05 2500 2,625.00
1.02 150x200 pre-cast lintel reinforced with four 10 mm steel rods bedded
into concrete block wall over opening joined in cement mortar 1:3
(Price shall include formwork and reinforcement) m 2.85 400 1,140.00
1.03 Formwork shall be timbered or steel or a combination of two,
sufficient to contain the wet concrete without leakage. Enough to
support temporary loading and pressure from placing compaction and
vibration without displacement or appreciable deflection.
a) To elevation column m2 14.40 220 3,168.00
b) To roof tie beam m2 14.00 220 3,080.00
1.04 Mild steel bar reinforcement according to structural drawing. (Price
shall include labor cost of cutting, bending, placing in position, tying
wire and required spacer.)
a) Dia.8 deformed bar kg 75.25 35 2,633.75
b) Dia.12 deformed bar kg 154.52 35 5,408.20
Total carried to Summary 19,854.95
2. BLOCK WORK
2.01 Class B, 200 mm thick HCB wall which can satisfy the designed
strength, with unit weight of 38 kg/cm2 (individual block weight).
bedded in cement mortar (1:3). (Price shall include mortar bed) -
external wall m2 26.39 350 9,236.50
2.02 Ditto but 150 mm thick - internal wall m2 14.39 350 5,036.50
Total carried to Summary 14,273.00
3. ROOFING
3.01 Supply and fix EGA 300, 4mm thick .Price shall includes all the
necessary accessories. m2 30.78 500 15,390.00
3.02 Copping with flashing dev. length 450 mm. G-28 flat sheet lm 15.28 0.00
Total carried to Summary 15,390.00
4. CARPENTRY and JOINERY
4.01 Supply and fix chip wood ceiling (Price should include 40x50 mm
wood battens with c/c spacing of 600 mm both way, corner list and all
other necessary accessories to complete the work) m2 14.91 210 3,131.10
Total carried to Summary 3,131.10
5. METAL WORK
5.01 Windows are manufactured from 38x1.5 mm LTZ profiles all as per
the engineer's approval and window-door schedule. (Price should
include one coat of anti-rust, two coats of synthetic enamel paint, best
quality lock with hand-type window as per detail drawing.)

a) W1 size 0.6x0.6 m pcs 1.00 360 360.00


b) W2 size 0.7x1.2 mg pcs 1.00 840 840.00
5.02 38X1.5mm LTZ as per the drawing (Price should include approved
a)D1 size 2.1x0.8m pcs 1.00 1680 1,680.00
b)D2 size 2.1x0.75m pcs 1.00 1575 1,575.00
Total carried to Summary 4,455.00

Dynamic Planners Plc 2 of 5 Site:Bus Station Guard


Engineering Cost Estimate Owner:Kombolcha City administration

Item
No. Description Unit Qty Unit Rate Amount
6. STRUCTURAL STELL WORK g
drawing. (Price shall include two coats of anti-rust treatmentand all
6.01 RHS truss
a) 50x50x3 mm kg 104.41 50 5,220.50
b) 30x30x2 mm kg 35.40 50 1,770.00
6.02 RHS lattice purlin
a) 20x20x1.5 mm kg 49.70 50 2,485.00
6.03 Bolt and nut
a) Dia. 24 mm J-bolt, dev. Length= 400 mm with washer and nut pcs 16.00 25 400.00
b) Dia. 12 mm bolt, dev. Length= 100 mm with washer and nut pcs 32.00 25 800.00
b) 40x40x4 mm size, L= 300 mm pcs 32.00 120 3,840.00
6.05 Metal plate
a) 2(200x200x8 mm) pcs 20.00 120 2,400.00
b) 2(200x200x10 mm) pcs 4.00 120 480.00
Total carried to Summary 19,795.50
7. FINISHING
7.01 Apply three coats of plastering in cement motar (1:3). (Price shall
include exposed surface of beam and column, pre-cleaning and
preparation of surface.)
a) To internal wall surface m2 16.00 210 3,360.00
7.02 Apply two coats of plastering to receive ceramic wall tile. m2 16.00 200
7.03 Tyrolean Renderd to external HCB Wall m2 12.50 350 4,375.00
7.04 Supply and lay terrazzo tile flooring. The pattern of tile and entire
work shall be approved by the engineer. (Price shall include cement
mortar (1:3) bed and grouting.)
m2 14.68 300 4,404.00
7.05 Provide, cut & fix 10mm high Terrazzo skirting for: (Price includes
cement & sand screed bed)
7.06 5mm thick cement screed (1:3) floor finish. m2 14.68 200 2,936.00
7.07 Supply and fix 30 mm thick and 300 mm wide with chamfered edge
and with water drip grooved terrazzo window sill with a minimum
slope. Quality of terrazzo shall be approved by engineer. ml 1.30 100 130.00
7.08
Supply and fix 30x30x3 mm angle iron corner protection up to a
height of 1500 mm from floor finish level flushed to wall. no 14.00 120 1,680.00
7.09
Cement wash plastering to receive oil paint.(for internal wall) m2 16.00 85 1,360.00
7.1 Supply 200x300x6mm glazed ceramic wall tile to toilet to a height m2
10.00 350 3,500.00
7.11 150 ih
heater 50L capacity
b ki dj i d i hi
pcs 1.00 3500 3,500.00
Total carried to Summary 25,245.00
8. PAINTING
8.01 Apply three coats of plastic emulsion paint. (Price shall include pre-
cleaning and preparation of surface.)
8.02 To internal plastered wall surface. m2 108.00 25 2,700.00
8.03 To external Tyrolean and Renderd wall surface. m2 78.01 25 1,950.25
8.04 To exposed beam and column. m2 24.30 25 607.50
8.05 To chip wood ceiling. m2 38.61 25 965.25
Oil paint to cement wash wall surface. m2 130.30 25 3,257.50
Total carried to Summary 9,480.50

Dynamic Planners Plc 3 of 5 Site:Bus Station Guard


Engineering Cost Estimate Owner:Kombolcha City administration

Item
No. Description Unit Qty Unit Rate Amount
9. GLAZING
9.01 Supply and fix 6 mm thick clear sheet glass to metal beads and puttied
with approved quality of putty. m2 1.20 200 240.00
Total carried to Summary 240.00
10. ELECTRICAL WORKS
10.1 CONDUITS AND PIPES
10.1.1 PVC pipe of 50 mm diameter. lm 80.00 65 5,200.00
10.1.2 PVC pipe of 32 mm diameter. lm 120.00 40 4,800.00
Total carried to Summary 10,000.00
10.2 FEEDER CABLES
PVC Sheathed and PVC Insulated power cabel type SEMENS
NYY0.6/1KV or equivalent to be drawn inside cement or PVC
conduit. (measured elsewhere) and of
10.2.1
3X4/2.5+2.5sq. mm from MDB SDB-GH lm 250.00 150 37,500.00
Total carried to Summary 37,500.00
10.3 DISTRIBUTION BOARDS
10.3.1 Flush mounting distribution board,SDB-GH in sheet steel enclosure
with lockable door, and with phase neutral and earth bus-bars of 63A
rating, and consisting of :-
1 pc main ACB of 20A/1P
2 pcs ACB of 16A/1P
1 pc ACB of 10A/1P
25% reserve pitches NO 1.00 2500 2,500.00
Total carried to Summary 2,500.00
10.4 LIGHT POINTS
10.4.1 Flush mounted light points fed through PVC insulated conductors of
3x2.5 mm² inside PVC conduits of 16mm diameter, including junction
boxes with covers insulating screw cap connectors. NO 5.00 240 1,200.00
Total carried to Summary 1,200.00
10.5 EXTRA OVER LIGHT POINTS FOR : -
(TYPE LEGRAND SUNO OR EQUIVALENT)
10.5.1 Flush mounting single switch, 7740 01 + 71850 NO 2.00 50 100.00
8.5.2 Flush mounting 2 gang single switch, 7740 05 + 71850 NO 1.00 100 100.00
Total carried to Summary 200.00
10.6 SOCKET OUTLET POINTS
10.6.1 10-16A/1P flush mounted socket outlet points fed through PVC
insulated conductors of 3x2.5mm² inside PVC conduits of 16mm
diameter including junction boxes with covers and insulating screw cap
connectors. NO 5.00 260 1,300.00
Total carried to Summary 1,300.00

Dynamic Planners Plc 4 of 5 Site:Bus Station Guard


Engineering Cost Estimate Owner:Kombolcha City administration

Item
No. Description Unit Qty Unit Rate Amount
10.7 SOCKETS
(TYPE LEGRAND SUNO OR EQUIVALENT)
10.7.1 Flush mounting socket outlet of 10-16A/1P, 7740 20 + 71850. NO 4.00 55 220.00
10.7.2 Ditto as (9.1), but for water heater. NO 1.00 55 55.00
Total carried to Summary 275.00
10.8 DATA/TELECOM POINTS/OUTLETS
10.8.1 Data/telephone points fed through 2x(twisted pair category 5E UTP
cable) inside PVC conduit of 32mm diameter. NO 1.00 380 380.00
10.8.2 RJ 45 twin outlets type LEGRAND 2(74213) category 5E with 8
contacts complete with clip on support frame. NO 1.00 450 450.00
Total carried to Summary 830.00
10.9 LIGHT FITTINGS AND LAMPS
(Specified type or equivalent)
10.9.1 PHILIPS TMX200XS/136 IC + 1XTLD 36W/840 lamps. NO 2 200 400.00
10.9.2 RZB 31650.002+1x40W lamps. NO 2.00 600 1,200.00
10.9.3 RZB 55154.003+1x60W lamps. NO 2.00 800 1,600.00
Total carried to Summary 3,200.00
Total carried to Summary 57,005.00

Dynamic Planners Plc 5 of 5 Site:Bus Station Guard