Preliminary Shoring Work Quotation
Project: 3B+G+20 Mixed Use Building
Client: ATO MOHAMMED
Location: Addis Ababa,
Quotation No. : JEQ0015/2024
Quotation Date: APRIL- 2024
Foundation works Bole Road, Behind Metrology in front of Brazil Embassy
- Piling Mobile +251 911 21 52 20; +251 911 39 37 91 /
- Shoring Tel. +251-11-5-52 03 95, URL: www.jdawconsult.com
- Anchoring
BILL OF QUANTITY
CLIENT ATO MOHAMMED FOR
3 BASEMENT SHORING
SN Description Unit Amount
SUMMARY OF BILL OF QUANTITIES
FOR
3 BASEMENT SHORING USE OF ATO MOHAMMED
A-SHORING WORKS
1 Shoring Work ........................................................................................................... Birr 51,474,089.00
TOTAL A........... Birr 51,474,089.00
B-SUB STRUCTURE
31 Excavation work ........................................................................................................ Birr 39,816,382.34
TOTAL B........... Birr 39,816,382.34
Total A + B ................... Birr 91,290,471.34
15% VAT ................... Birr 13,693,570.70
Grand Total ................... Birr 104,984,042.04
BILL OF QUANTITY
CLIENT ATO MOHAMMED FOR
3 BASEMENT SHORING
SN Description Unit Qty Rate Amount
A-SHORING WORKS
1 Mobilization of all equipment, tools auxiliary accessories and staff for shoring work
and complete shoring system design LS 1.00 250,000.00 250,000.00
Supply and install 3 strands/1.8 tension wires with grouted anchor blocks at 45
degree inclination including performing the grouted body with grouting pipe, anchor
head, cement and any other related accessories and equipment. Three strands of
different length each shall be used for each pile with anchor blocks of length and as
per the drawing respectively. strands of different length with tensile characteristic
strength of 1770 N/mm2. Ml 2,677.44 5,400.00 14,458,176.00
8
Supply and install 4 strands/1.8 tension wires with grouted anchor blocks at 45
degree inclination including performing the grouted body with grouting pipe, anchor
head, cement and any other related accessories and equipment. Four strands of
different length each shall be used for each pile with anchor blocks of length and as
per the drawing respectively. strands of different length with tensile characteristic
strength of 1770 N/mm2. Ml 4,042.61 5,800.00 23,447,138.00
9 Proof testing of anchor in acc.to DIN 0414 No 386.00 2,500.00 965,000.00
10
Supply and cast in situ C-20 reinforced concrete thickness of 10 cm Shot-Crete wall
between adjacent piles. M2 1,807.05 3,500.00 6,324,675.00
13
Supply and Fix Reinforcement bars of for shot-crete wall and top tie beam cut to size
,bent to shape tied and placed in position according to structural drawings
a)Ф 10 deformed bar Kg 30,145.50 200.00 6,029,100.00
b)Ф 10 deformed bar (labour Rate only) Kg 20.00 -
TOTAL CARRIED TO SUMMARY
……………................ ###
BILL OF QUANTITY
CLIENT ATO MOHAMMED FOR
3 BASEMENT SHORING
SN Description Unit Qty Rate Amount
B-SUB STRUCTURE
DIVISION 31. EXCAVATION & EARTH WORK
31.1 SITE CLEARNG
31.1.1
Clear and remove top soil bushes, scrub, undergrowth and cutting of trees
under 600rnrn girth rneasured at a height of 1 m above ground and grubbing up their
roots to an average depth of 200mm. M2 4,541.10 250.00 1,135,275.50
-
31.2 EXCAVATION AND GATEOUT
31.2.1 Bulk excavation in ordinary soil not exceeding 150cm from NGL. M3 5,903.43 360.00 2,125,235.74
-
31.2.2
Bulk excavation in ordinary soil to a depth of up to 150cm from 300cm reduced
level M3 6,811.65 380.00 2,588,428.14
-
31.2.3
Bulk excavation in ordinary soil to a depth of up to 300cm from 450cm reduced
level M3 6,811.65 410.00 2,792,777.73
-
31.2.4
Bulk excavation in ordinary soil to a depth of up to 450cm from 600cm reduced
level M3 6,811.65 440.00 2,997,127.32
-
31.2.5
Bulk excavation in ordinary soil to a depth of up to 600cm from 750cm reduced
level M3 6,811.65 480.00 3,269,593.44
-
31.2.6
Bulk excavation in ordinary soil to a depth of up to 750cm from 900cm reduced
level M3 6,811.65 500.00 3,405,826.50
-
31.2.7
Bulk excavation in ordinary soil to a depth of up to 900cm from 1050cm reduced
level M3 6,811.65 520.00 3,542,059.56
-
31.2.8
Bulk excavation in ordinary soil to a depth of up to 1050cm from 1200cm reduced
level M3 -
Bulk excavation in Rock at any a depth (Rate Only) M3 1,100.00 -
31.4 DISPOSAL OF EXCAVATED MATERIAL
31.4.1
Cart away surplus excavated material to a distance not exceeding 5kms. M3 51,314.45 350.00 17,960,058.41
TOTAL CARRIED TO
SUMMARY .......................... ###
Project : 6B+G+X Building
Employer: Baraki Ethiopia Group
Contractor : JDAW Engineering PLC
Consultant :
Takeoff for shoring pile
Dimension
Timizing Qty. Description
L*w*H
Total depth of drilling
1 1 106 28 All Side (SP1)
2,968.00 m
2,968.00 m Total Drilling length
1,484.00 m Soil Drilling length
1,484.00 m Rock Drilling length
concrete for pile
1 1 106 0.502 A=πD2/4 =0.283 for dia 0.6 & A=πD2/4 =0.5024 for dia 0.8
28 All Side (SP1)
1,491.12 m3
1,491.12 m3 of pile concrete
concrete for shotcrete
1 1 106 0.90 All Side (SP1)
21.36
2,037.74 m2
2,037.74 m2 Total Area of Shotcrete Concrete
Trimming for shotcrete
1 1 106 0.90 All Side (SP1)
21.36
2,037.74 m2
2,037.74 m2 Total Area of Trimming for shotcrete
Total grouting length
All Side (SP1)
1 1 106 11 1st Layer @ 3m
1,166.00 m
1 1 106 10 2nd Layer @ 7.50m
1,060.00 m
1 1 106 10 3rd Layer @ 12m
1,060.00 m
1 1 106 9 4th Layer @ 16.50
954.00 m
4,240.00 m Total Grouting Length
Total anchor length
All Side (SP1)
1 1 106 25 1st Layer @ 3m
2,650.00 m Triple
1 1 106 22 2nd Layer @ 7.50m
2,332.00 m Triple
1 1 106 20 3rd Layer @ 12m
2,120.00 m
1 1 106 19 4th Layer @ 16.50
2,014.00 m
9,116.00 m Total Anchor Length
proof testing & Stressing of anchor
All Side (SP1)
4 106 1
424.00 No.
424.00 No. of anchor stressing
Top tie beam
Concrete
1 1 179.7 0.30
0.80
43.13 m3
43.13 m3 of tie beam concrete
Form work
1 2 179.7
0.30
107.82 m2
107.82 m2 of tie beam formwork
Project : 6B+G+X Building
Employer: Baraki Ethiopia Group
Contractor : JDAW Engineering PLC
Consultant :
BILL OF QUANTITY
I.No Description unit Qty. U.price Total Amount
1 Drilling m 2,968.00 -
2 Concrete for pile m3 1,491.12 -
5 Concrete for shotcrete m2 2,037.74 -
6 Reinforcement bar for pile -
ø20 Kg. #REF! #REF!
ø10 Kg. #REF! #REF!
ø14 stifning ring Kg. #REF! #REF!
7 Reinforcement bar for shotcrete -
ø10 Kg. #REF! #REF!
8 Trimming m 2
2,037.74 -
9 Triple strand tension wire m 9,116.00 -
9 Quadriple strand tension wire m - -
11 Grouted anchor m 4,240.00 -
12 Total anchor drilling length m 9,116.00 -
13 Proof testing of anchor No. 424.00 -
14 Top tie beam Concrete m3 43.13 -
15 Top tie beam Formwork m2
107.82 -
16 Top tie beam Rebar -
ø14 Kg. #REF! #REF!
ø10 Kg. #REF! #REF!
Total carried to summary…. #REF!
SECTION 1:BILL OF QUANTITIES FOR SHORING SYSTEM CONSTRUCTION WORKS
BARAKI ETHIOPIA GROUP
SPECIFICATION & BILL OF QUANTITY … QUOTATION NO. JEQ009/ 2024 (with material except rebar)
General Offer Assumptions
Maximum dredge level 21.36 Meter
Shoring pile depth 28.00 Meter
Max. perimeter 180.00 Meter
Pile spacing 1.70 Meter
Anchor Length A1@ 3m,
[email protected],A3@12m &
[email protected] 25m/22m/20m & 19m
Pile diameter 0.80 Meter
Soil Type As per SI Report
N.B:- All the required materials shall be supplied by the Contractor except Reinforcement bar & black wire.
*All prices are expressed in ETB (Ethiopian Birr) and are net prices which are subject to 15%
ITEM DESCRIPTION UNIT QTY U.PRICE T.PRICE
A. SUB STRUCTURE
1. SHORING WORKS
Mobilization and demobilization of staff and equipment for pile drilling,
1 LS 1.00 #REF! #REF!
anchoring and shotcrete works
Bored cast in-situ piles to the designed depth with reinforced shotcrete
1.2
wall of 100mm thickness between the bored casted piles.
Drilling for piles of dia. 800mm in all soil formations including in weathered
1.2.1 rock materials and rock socket and fabricate & install steel reinforcement in
accordance with the drawing
a) Soil Formation m #REF! #REF! #REF!
b) Rock Formation m #REF! #REF!
Fabricate & install steel reinforcement in accordance with the drawing details
1.2.2 for bored cast in situ pile diam. 800mm and install the reinforcement cage in
the drilled hole for pile. (rebar & blackwire to be supplied by the Client)
a) Ø20 deformed bar kg #REF! 20.00 #REF!
b) Ø10 deformed bar kg #REF! 20.00 #REF!
c) Ø14 deformed bar kg #REF! 20.00 #REF!
Supply & cast workable concrete in C-30 for piles of dia.800mm.The concrete
mixing, water-cement ratio and pouring shall be executed under the strict
1.2.3 supervision of experienced personal staff of the contractor and shall have the m3 1,491.12 #REF! #REF!
prior approval of the engineer.
Supply & installation of strand tension wires with grouted anchor blocks with
inclination, including performing the grouted body with grouting by OPC
cement mix, grouting pipes, anchor head, and any other related accessories or
1.2.4 equipment with stressing to lock off and proof testing. Each strand is with 7
tension wires of grade 1670/1860 Mpa of diameter 15.2mm with tensile
characteristics strength of 250kN.
a) Triple Strand Anchor m 9,116.00 #REF! #REF!
Reinforcement bars for shotcrete wall cut to size, bent to shapes,tied and placed
1.2.5 in position according to structural drawings. (rebar & blackwire to be supplied
by the Client)
a) Ø10 deformed bar kg #REF! 20.00 #REF!
Supply & casting of shotcrete wall membrane against excavated wall with
concrete quality of C-20 between the installed reinforced concrete piles. The
1.2.6 m2 2,037.74 #REF! #REF!
thickness of the shotcrete wall is 100mm including reinforcement bar
fabrication and installation according to the drawing.
Provide, cut and fix in position sawn structural wood or steel formwork for Tie
1.2.7 m2 107.82 #REF! #REF!
Beam
Supply & cast C-25 concrete in Top tie Beams for piles including trench
1.2.8 m3 43.13 16,000.00 690,048.00
excavation
Fabricate & install steel reinforcement bars for top tie beam cut to size, bent to
1.2.9 shapes,tied and placed in position according to structural drawings. (rebar &
blackwire to be supplied by the Client)
a) Ø14 deformed bar kg #REF! 20.00 #REF!
b) Ø10 deformed bar kg #REF! 20.00 #REF!
Cart away surplus excavated material from bored pile to the appropriate place
1.2.10
from the site. LS 1.00 #REF! #REF!
1.2.11 Installation of temporary casing m Rate Only 1,200.00
TOTAL CARRIED TO SUMMARY . . . #REF!
JDAW Engineering PLC 8/8
