Postive is cut

Negative is fill
Burm,2m
distance from O Elvn Diff H:V Elvn (1:25) diff Adjus ele Req'd adj Final elev.
17.83 15.00 2.00
0.00 0.00 0.00 0.00 0.00 0.00 2.00 -2.00
33.99 33.99 2.00 17.00 1.91 0.09 2.27 1.73 0.27
33.60 67.59 4.00 17.00 3.79 0.21 4.51 1.49 2.51
26.04 93.63 6.00 13.00 5.25 0.75 6.24 1.76 4.24
55.32 148.95 8.00 28.00 8.35 -0.35 9.93 0.07 7.93
25.91 174.86 10.00 13.00 9.81 0.19 11.66 0.34 9.66
37.96 212.82 12.00 19.00 11.93 0.07 14.19 -0.19 12.19
Slope change 11.13 14.00 0.00 0.00
47.06 259.88 14.00 24.00 16.23 -2.23 15.55 -1.55 15.55
30.68 290.56 16.00 15.00 18.99 -2.99 17.74 -1.74 17.74
17.00 307.56 18.00 9.00 20.52 -2.52 18.96 -0.96 18.96
18.39 325.95 20.00 9.00 22.17 -2.17 20.27 -0.27 20.27
10.32 336.27 22.00 5.00 23.10 -1.10 21.01 0.99 21.01
22.06 358.33 24.00 11.00 25.08 -1.08 22.58 1.42 22.58
15.21 373.54 26.00 8.00 26.45 -0.45 23.67 2.33 23.67
15.76 389.30 28.00 8.00 27.86 0.14 24.80 3.20 24.80
389.30

0.00 0.00 -2.00 0,0 0,-2

33.99 2.00 0.27 33.99,2 33.99,0.266
67.59 4.00 2.51 67.59,4 67.59,2.506
93.63 6.00 4.24 93.63,6 93.63,4.242
148.95 8.00 7.93 148.95,8 148.95,7.93
174.86 10.00 9.66 174.86,10 174.86,9.65733333333333
212.82 12.00 12.19 212.82,12 212.82,12.188
259.88 14.00 15.55 259.88,14 259.88,15.5514285714286
290.56 16.00 17.74 290.56,16 290.56,17.7428571428571
307.56 18.00 18.96 307.56,18 307.56,18.9571428571429
325.95 20.00 20.27 325.95,20 325.95,20.2707142857143
336.27 22.00 21.01 336.27,22 336.27,21.0078571428571
358.33 24.00 22.58 358.33,24 358.33,22.5835714285714
373.54 26.00 23.67 373.54,26 373.54,23.67
389.30 28.00 24.80 389.3,28 389.3,24.7957142857143
distance from O

0.00
2.00
4.00
6.00
Actual elevation obtained at the end of 1:15 slope 8.00
12.19 10.00

12.00
14.00
16.00
18.00
20.00
22.00
24.00
26.00
28.00

Assuming 1:6 cover to SW ratio,

For a SW of volume= 556294.28 m3

the needed cover material= 92715.71

 NGL MGL DIFF Av. Elvn Cut Volume

0.00 0.00 2.00 -2.00

93129.00 6887.00 1.87 12858.03
86242.00 2.00 1.73 0.27
81136.00 5106.00 1.61 8241.08 3.50 11993.00
73814.00 4.00 1.49 2.51
60361.00 7322.00 0.75 5469.53
0.88
45135.00 6.00 1.76 4.24
32318.00 13453.00 0.91 12296.04 3.40 20775.00
23996.00 8.00 0.07 7.93
17866.00 15226.00 0.21 3141.63
14488.00 10.00 0.34 9.66
11382.00 12817.00 0.08 991.18 3.60 28043.00
7732.00 12.00 -0.19 12.19
4430.00 8322.00 -0.87 -7237.76
2689.00 14.00 -1.55 15.55
1043.00 6130.00 -1.65 -10096.99 3.55 14452.00
16.00 -1.74 17.74
3378.00 -1.35 -4560.30
18.00 -0.96 18.96
3106.00 -0.61 -1906.86 2.52 6484.00
20.00 -0.27 20.27
3650.00 0.36 1316.61
22.00 0.99 21.01
3302.00 1.20 3976.55 2.46 6952.00
24.00 1.42 22.58
1741.00 1.87 3261.27
26.00 2.33 23.67
1646.00 2.77 4554.72 2.23 3387.00
28.00 3.20 24.80 92086.00
1043.00 1.60 1671.04

TOTAL 93129.00 33975.77

Available Site Capacity= 310430.00 m3

2017 volume Total Available Site Capacity= 344405.77 m3

AREA dist from pt B AVG AVG
Embank,2m
0.00 0.00 NGL 8.30 DIFF 12.30 15.00
0.00 0.00 0.00 0.00 2.00 -2.00
2.00 34.00 34.00 17.00 4.10 -0.10 2.10 2.27
4.00 15.00 49.00 12.25 5.91 0.09 3.91 3.27
6.00 13.00 62.00 10.33 7.47 0.53 5.47 4.13
8.00 15.00 77.00 9.63 9.28 0.72 7.28 5.13
10.00 6.00 83.00 8.30 10.01 -0.01
12.00 9.00 92.00 7.67 11.09 0.91
14.00 7.00 99.00 7.07 11.93 2.07
16.00 7.00 106.00 6.63 12.78 3.22
18.00 9.00 115.00 6.39 13.86 4.14
20.00 5.00 120.00 6.00 14.47 5.53
22.00 10.00 130.00 5.91 15.67 6.33
24.00 8.00 138.00 5.75 16.64 7.36
26.00 33.00 171.00 6.58 20.61 5.39 Slope change=
28.00 15.00 186.00 6.64 22.42 5.58

AVG ELVN CUT VOL N.B Slope changes

0.00 8.30
6100.00 -0.13 -813.33 3.80
-0.27 5.00
3448.00 0.23 804.53
0.73
3083.00 1.30 4007.90
1.87
3906.00 2.37 9244.20
2.87
2622.00 1.43 3758.20
0.00
2588.00 0.28 713.47
0.55
2556.00 0.58 1480.29
0.61
2157.00 0.63 1369.05
0.66
2389.00 0.41 985.41
0.16
2814.00 0.47 1317.05
0.77
4189.00 0.38 1611.51
0.00
4823.00 -0.12 -556.09
-0.23
5270.00 0.03 158.76
0.29
958.00 -0.18 -176.20
-0.65
 46903.00 23904.75
TOTAL
 AVG
Slope change=
DIFF 6.69 3.60

-0.27
0.73
1.87 DIST ELVN MGL DIFF
2.87 0.00 0.00 7.28 0.00
6.00 1.67 8.95 0.00
15.00 4.17 11.45 0.55
22.00 6.11 13.39 0.61
29.00 8.06 15.34 0.66
38.00 10.56 17.84 0.16
43.00 11.94 19.23 0.77
53.00 14.72 22.00 0.00
61.00 16.94 24.23 -0.23
Slope change= 5.10
94.00 18.43 25.71 0.29
109.00 21.37 28.65 -0.65

0.00 0.00
34.00 2.00
49.00 4.00
62.00 6.00
77.00 8.00
83.00 10.00
92.00 12.00
99.00 14.00
106.00 16.00
115.00 18.00
120.00 20.00
130.00 22.00
138.00 24.00
171.00 26.00
186.00 28.00
 DIS FROM SLOPE AVG 4.20
0.00 0.00 0.00 0.00 MGL DIFF
0.00 0.00 0.00 2.00 -2.00
2.00 5.00 5.00 2.50 -0.81 2.81
4.00 12.00 17.00 4.25 2.05 1.95
6.00 10.00 27.00 4.50 4.43 1.57
8.00 9.00 36.00 4.50 6.57 1.43
10.00 4.00 40.00 4.00 7.52 2.48
12.00 3.00 43.00 3.58 8.24 3.76
14.00 15.00 58.00 4.14 11.81 2.19
16.00 15.00 73.00 4.56 15.38 0.62
18.00 8.00 81.00 4.50 17.29 0.71
20.00 3.00 84.00 4.20 18.00 2.00
22.00 7.00 91.00 4.14 19.67 2.33
24.00 17.00 108.00 4.50 23.71 0.29
26.00 13.00 121.00 4.65 26.81 -0.81

0.00 Cut Vol

1.40 504.00 708.00
2.81
2.38 469.00 1116.67
1.95
1.76 927.00 1633.29
1.57
1.50 1196.00 1794.00
1.43
1.95 1429.00 2789.95
2.48
3.12 1289.00 4020.45
3.76
2.98 1592.00 4738.10
2.19
1.40 2082.00 2924.71
0.62
0.67 1785.00 1190.00
0.71
1.36 1752.00 2377.71
2.00
2.17 2852.00 6179.33
2.33
1.31 1996.00 2613.81
0.29
-0.26 1660.00 -434.76
-0.81

TOTAL 19533.00 31651.26

 AVG 6.20
SLOPE DIFF
0.00 0.00 0.00 2.00 -2.00
2.00 15.00 15.00 7.50 0.42 -0.42
4.00 13.00 28.00 7.00 2.52 -0.52
6.00 5.00 33.00 5.50 3.32 0.68
8.00 5.00 38.00 4.75 4.13 1.87
10.00 13.00 51.00 5.10 6.23 1.77
12.00 7.00 58.00 4.83 7.35 2.65
14.00 22.00 80.00 5.71 10.90 1.10
16.00 25.00 105.00 6.56 14.94 -0.94
18.00 10.00 115.00 6.39 16.55 -0.55

AV DEP AREA CUT VOL

0.00
-0.21 1055.00 -221.21
-0.42
-0.47 786.00 -367.65
-0.52
0.08 542.00 43.71
0.68
1.27 354.00 451.06
1.87
1.82 702.00 1279.45
1.77
2.21 414.00 914.81
2.65
1.87 1037.00 1940.19
1.10
0.08 1037.00 83.63
-0.94
-0.74 608.00 -451.10
-0.55
TOTAL 6535.00 3672.90
finished gr F.Garea
0 6118 22112 15994
4 14969 15803
8 23535 15379
12 17379 11475
16 6817 8326
20 6596 5965
24 5734 2992

Total
Height
Control Total No. (Lift Avilable
interval Area of Lifts Ht=4m) Volume
0
27731 4 31 859661
4
24739 6 24 593736
8
17334 5 20 346680
12
6508 4 16 104128
16
6662.9 3 12 79954.8
20
5755.5 2 8 46044
24
88730.4 1 4 354921.6
28
Total 2385125.4
Total Site Capacity=1363416m 3

The landfill is sufficent till 2024[i.e. for 18 years]

Elevation Area bn eleAverage exiLandfill area within th Finised ga Cut depth Cut volume
0 2063

2 2065

4 2067 11993 2065 6118 2063 2 12236

6 2069 2065

8 2071 20775 2069 14969 2067 2 29938

10 2073 2069

12 2075 28043 2073 23535 2071 2 47070

14 2077 2073
16 2079 14452 2077 17379 2075 2 34758

18 2081 2077

20 2083 6484 2081 6817 2079 2 13634

22 2085 2081

24 2087 6952 2085 6596 2083 2 13192

26 2089 2085

28 2091 3387 2089 5734 2087 2 11468

92086 162296
Cut volume

zone1

zone2

zone3
zone4

zone5

zone6

zone7
 Front recess
D 28.00 zone base area
BP 1,177.64 14,969.00 4 59,876.00
TP 913.08 23,535.00 8 188,280.00
VOLUME 3,703.73 17,379.00 12 208,548.00
6,817.00 16 109,072.00
6,596.00 20 131,920.00
Prism V 5,734.00 24 137,616.00
Tot A 82,052.71 835,312.00
D 28.00 Filling volume
VOLUME 2,297,475.88 V+ 1,458,460.15

Cut and Fill Volume

Average
Area bn existing Landfill area
elevation elevation b/n within this
Elevation difference contours elevation range
0 2063

2 2065

4 2067 11993 2065 6118

6 2069

8 2071 20775 2069 14969

10 2073

12 2075 28043 2073 23535

14 2077

16 2079 14452 2077 17379

18 2081

20 2083 6484 2081 6817

22 2085

24 2087 6952 2085 6596

26 2089

28 2091 3387 2089 5734

92086

Excavation Phase 1
 No of cell Top width Top Length B width B length
Land Fill 4 140.768991512 167.2427898 124.36899151 150.842789814

Common Exca 1

Excavation Phase 1 1&2

No of cell Top width Top Length B width B length

Land Fill 15 174.820647861 208.1847774 166.82064786 200.184777433

Zone Area 2nd 3rd 4th 5th 6th

1 27731 12331 1819.33

2 24739 14089.6 6547 1674.9

3 17334 9319.9 3415.5 1085.4

4 6508 874.7

5 6662.9 2012.7

6 5755.5
88730.4

2006 2007 2008 2009 2010 2011

73,279.33 88,682.00 121,507.25 154,498.95 178,120.44 204,957.88

Zone Area 2nd 3rd 4th 5th

1 27731 12331 1819.33

2 24739 14089.6 6547 1674.9

3 17334 9319.9 3415.5

4 6508 874.7

5 6662.9

6 5755.5
88730.4
Height of stock pile 5
Stock pile area 27,145.00
Volume to stockpile 90,483.33

Waste volume at landfill

2028 2029
Daily Cover 243,076.69 1139615 1235381.9
Waste volume Capacity = 1,215,383.46

Finished
grade Cut depth Cut volume

189658

359256
2063 2 12,236.00
470700
2065
278064
2067 2 29,938.00
81804
2069
52768
2071 2 47,070.00
22936
2073
1455186
2075 2 34,758.00

2077

2079 2 13,634.00

2081

2083 2 13,192.00

2085

2087 2 11,468.00
162,296.00
Depth Free B B Area T Area Volume Slope Zx
2 0.1 18760.1656 23542.59885968 44417.9027 2 8.44037914

Depth Free B B Area T Area Volume Slope Zx

4 0.1 33394.9543 36394.99766574 143069.401 2 5.65685425

Cumil A Lift H Cap Capacity with out Capacity with Avg. depthExcavation
27731 4 110,924.00 110924 92,436.67 2.00 55,462.00
- -
64801 4 259,204.00 259204 216,003.33 2.00 49,478.00
- -
98043.93 4 392,175.72 392175.72 326,813.10 2.00 34,668.00
- -
120418.83 4 481,675.32 481675.32 401,396.10 2.00 13,016.00
- -
133046.83 4 532,187.32 532187.32 443,489.43 2.00 13,325.80
- -
141900.43 4 567,601.72 567601.72 473,001.43 2.00 11,511.00
177,460.80
-

2012 2013 2014 2015 2016 2017 2018

234,014.34 265,463.62 299,514.91 336,413.76 372,466.40 ### 453,648.88

6th Cumil A Lift H Cap

27731 4 110,924.00

64801 4 259,204.00

1085.4 98043.93 4 392,175.72

120418.83 4 481,675.32

2012.7 133046.83 4 532,187.32

141900.43 4 567,601.72
me at landfill
 Cut Volume Fill Volume Reusable Hauling soil Imported fill
Zy slope area 0.5 0.2 0.97
8.4403791384 2461.314 22208.9514 4441.79027 10230.9236 7536.2375 0

Cut Volume Fill Volume Reusable Hauling soil Imported fill

Zy slope area 0.5 0.2 0.97
5.6568542495 2121.35103 71534.7007 14306.9401 32953.6521 38581.0486 0

Cumlative excaslope length Slope area Total area to Cumill. ReusaHauling soil
55,462.00 168.00 1,502.64 27,889.64 22,184.80 33,277.2
- - - 0.0
104,940.00 217.3 1,943.59 24,944.19 51,840.80 53,099.2
- - - - 0.0
139,608.00 495.8 4,434.57 17,802.17 78,435.14 61,172.9
- - - - 0.0
152,624.00 326 2,915.83 6,815.83 96,335.06 56,288.9
- - - - 0.0
165,949.80 284.6 2,545.54 6,931.64 106,437.46 59,512.3
- - - - 0.0
177,460.80 198 1,770.97 5,942.47 113,520.34 63,940.5
90,325.94

2019 2020 2021 2022 2023 2024 2025

499,286.65 548,799.05 602,763.28 661,873.99 726,844.48 798,543.56 878,017.45
Lining Selected fill Gravel Access roa Clearing
m² m² m²
19621.6255 2156.08246928 167.2427898139 23542.59886

Lining Selected fill Gravel Access roa Clearing

m² m² m²
34137.4271 2681.03797706 208.1847774334 36394.997666

2026 2027 2028 2029 2030

961,233.54 1,048,299.19 1,139,615.31 1,235,381.90 1,335,798.17
Table: Capacity, Excavation, linning, hauling surpless and daily fill
Additional fill area obtained due to
start of next lift

Capacity Average Cumillative

Cumilative Lift with out depth slope length Reusable (Daily Cumilative
Area (sq. Height daily cover Capacity with daily excavation Cumlative at start of Slope area Total area to be Cumilative area to fill) material hauling soil
Zone Area 2nd 3rd 4th 5th 6th m) (m) Capacity (cu.m) (Cu.m) cover (Cu.m) (m) Excavation (cu. m) excavation (cu. m) next lift (m) (sq.m) lined (sq.m) be lined (sq.m) (cu.m) (cu.m)
1 27731 12331 1819.33 27731 4 110,924.00 110924 92,436.67 2.00 55,462.00 55,462.00 168.00 1,502.64 27,889.64 27,889.64 22,184.80 33,277.2
- - - - -
2 24739 14089.6 6547 1674.9 64801 4 259,204.00 259204 216,003.33 2.00 49,478.00 104,940.00 217.3 1,943.59 24,944.19 52,833.83 51,840.80 53,099.2
- - - - - - -
3 17334 9319.9 3415.5 1085.4 98043.93 4 392,175.72 392175.72 326,813.10 2.00 34,668.00 139,608.00 495.8 4,434.57 17,802.17 70,636.00 78,435.14 61,172.9
- - - - - - -
4 6508 874.7 120418.83 4 481,675.32 481675.32 401,396.10 2.00 13,016.00 152,624.00 326 2,915.83 6,815.83 77,451.83 96,335.06 56,288.9
- - - - - - -
5 6662.9 2012.7 133046.83 4 532,187.32 532187.32 443,489.43 2.00 13,325.80 165,949.80 284.6 2,545.54 6,931.64 84,383.47 106,437.46 59,512.3
- - - - - - -
6 5755.5 141900.43 4 567,601.72 567601.72 473,001.43 2.00 11,511.00 177,460.80 198 1,770.97 5,942.47 90,325.94 113,520.34 63,940.5
88730.4 177,460.80 90,325.94
SANITARY LANDFILL PROJECT Mekelle City Administration

SUMMARY SHEET

NO DESCRIPTION OF WORKS AMOUNT

1 SANITARY LANDFILL
2 DRAINAGE, LEACHATE COLLECTION AND TREATMENT
3 ACCESS ROAD
4 FENCE AND SITE WORK
5 OFFICE BUILDING

TOTAL

VAT(15%)

GRAND TOTAL

Promise Consulting Architects and Engineers Tel 034 4 410725

Sanitary landfill Project Mekelle City Administration

No. Description Unit Qty unit price Amount

1 Sanitary Land fill
1.1 20 cm thick Clearing and Grubbing m² 69,804
1.2 Common excavation m³ 113,082
1.3 Excavation of soft rock m³ 12,565
Hauling excavated surplus material, hauling distance up
1.4 to 1 km m³ 61,173
1.5 Disposal off material to stockpile for reuse m³ 78,435

Supply, fill & compact in two layers (each 20cm thick)

clay or substitute material to achieve premeability of (K)
1.6 10-9m/s m³ 28,254
Supply and place (10-30mm size) gravel filter to a total
1.7 thickness of 30cm m³ 2,364
1.8 Tree planting around Land Fill area m² 10,000
Sub-Total……………………………………………………………………………………
2 Drainage, Leachate Collection & Treatment
Supply and lay DN 200 poreforated PVC pipe for
2.1 leachet collection (dia.=150mm). m 2,215.00

2.2 Supply and lay DN 200 PVC pipe for leachet collection. m 1,550.00
2.3 Trench excavation m³ 279.00
2.4 Masonry Work m³ 372.00
2.5 one meter diameter pipe Culverts m 14.00
2.6 Reinforced Concrete Work C-30 (Pond and manhole) m³ 146.00
2.7 Form Work (pond and manhole) m2 660.00
Sub-Total……………………………………………………………………………………

Promise Consulting Architects and Engineers Tel 034 4 410725 31

 Component Estimated Cost
1 Sanitary Land fill 3,735,000.00
2 Leachet collection & Treatment 168,726.28
Total Works 3,903,726.28
5 Design and Supervision 269,357.11
6 VAT (15%) 625,962.51
7 Contingency (10%) 479,904.59
Total 5,278,950.49

option 1
1 Sanitary Landfill -
2 Leachet collection & Treatment 0
3 Access road 0
4 Fence work 58560
5 Building blocks 153,101.00
211,661.00
243,410.15
deduction 4,726,540.34
appraisal?

Design & supervision 309000

Cons 4,969,950.49

option 2
1 Sanitary Landfill -
2 Leachet collection & Treatment 0
-
With VAT -
deduction 4,969,950.49
-
-
 Six zones
No. Description Unit Quantity Rate Total Amount
ETB ETB
Bill No Solid waste
1 Sanitary Land fill
1.2 20 cm thick Clearing and Grubbing m² 69,804 0 -
1.3 Common excavation m³ 113,082 0 -
1.4 Excavation of soft rock m³ 12,565 0 -
Hauling excavated surplus material, hauling
1.5 distance up to 1 km m³ 61,173 0 -
1.6 Disposal off material to stockpile for reuse m³ 78,435 0 -

Supply, fill & compact in two layers (each 20cm

thick) clay or substitute material to achieve
1.7 premeability of (K) 10exp-9 m³ 28,254 0 -
Supply and place (10-30mm size) gravel filter to a
1.8 total thickness of 30Cm m³ 2,364 0 -
1.9 Tree planting around Land Fill area m² 10,000 0 -
Total for Construction of Land Fill -

2 Drainage, Leachet collection & Treatment

Supply and lay DN 200 poreforated PVC pipe for
2.1 leachet collection (dia.=150mm). m 2,215.00 0 0
Supply and lay DN 200 PVC pipe for leachet
2.2 collection. m 1,550.00 0 -
2.3 Trench excavation m³ 279.00 0 0
2.4 Masonry Work m³ 372.00 0 0
2.5 one meter diameter pipe Culverts m 14.00 0 0
2.6 Reinforced Concrete Work C-30 (Pond and manhole) m³ 146.00 0 0
2.7 Form Work (pond and manhole) m2 660.00 0 0
3 Miscellaneous % 10% 0.00
Total for Leachet collection & Treatme 0
Grand Total -

21.15
372
Grand Total 6193135.593525
 Three zones
Quantity Rate Total Amount
ETB ETB

69,804 1.5 104,706.00

113,082 15 1,696,237.20
12,565 30 376,941.60

61,173 5 305,864.28
78,435 2 156,870.29

28,254 58 1,638,755.15

2,364 120 283,708.73

10,000 3 30,000.00
4,593,083.25

2,215.00 12 26,580.00

1,550.00 11 17,050.00
279.00 15 4,185.00
372.00 220 81,840.00
14.00 60 840.00
146.00 700 102,200.00
660.00 40 26,400.00
10% 25,909.50 -
285,004.50
Grand Total 4,878,087.75 -

4.6
1.84 46 230
ZONE TOTAL AREA TOTAL CUT VOLUME
ONE 93129.00 33975.77
TWO 46903.00 23904.75
THREE 19533.00 31651.26
FOUR 6535.00 3672.90 Stock pile area 27Ha.
Volume (m3)
GRAND T 166100.00 93204.69

assuming cover to SW 1:6 and 4.0m lift height lift base area
19972.43 ele
Available site capacity= 553666.666666667 m3 1 82052
2 59940
volume of cover= 92277.7777777778 3 44137
4 28758
5 17283
6 8957
TOTAL AVAILABLE SITE CAPACITY= 646871.35 7 2992
8 0
The landfill is sufficent till 2018[i.e. for 14 years]
2

23301.171896418 2 2
5825.293
D 28 Zone
BP 1177.635 14969 4 59876 1
TP 913.083 23535 4 94140 2
VOLUME 3703.728 17379 4 69516 3
6817 4 27268 4
6596 4 26384 5
5734 4 22936 6
Tot A 82052.71 300120
D 28
VOLUME 2297475.88 V+ 1993652 0

8
 Hehight(m) 4
Stock pile area 27Ha. 27
Volume (m3) 720000

lift base area

Sw thickne Available volume (m3)
22112 4 88448
15803 8 126424
15379 12 184548
11475 14 160650
8326 16 133216
5965 18 107370
2992 20 59840
0
Sum 860496

2
Added area on previous ones as next zone filling begins
Area 2nd 3rd 4th 5th 6th Cumil A Lift H Cap
27731 12331 1819.33 27731 4 110,924.00
24739 14089.6 6547 1674.9 64801 4 259,204.00
17334 9319.9 3415.5 1085.4 98043.93 4 392,175.72
6508 874.7 120418.8 4 481,675.32
6662.9 2012.7 133046.8 4 532,187.32
5755.5 141900.4 4 567,601.72
88730.4