TOC

Somali study design supervision work enterprise

Jigjiga,Ethiopia
CERTIFICATE OF PAYMENT NO. 01
AMOUNT IN
Project: Moyale Water Supply Construction project
Location : Somali Region, Dawa Zone, Moyale District ( Birr )
Client: SRS Irrigation and Development Bureau Main Contract Before VAT: 295,482,332.49
Consultant: SRS, Study, Design & Supervistion Works Enterprise Supplementary Contract: -
Contractor: IQRA General Construction Company Variation Orders : 7,246,757.64
Total Sum without VAT : 302,729,090.12
Escalations
15 % Vat 45,409,363.52
Total Sum After VAT : 348,138,453.64
Previous Payments
Payment Date Amount Amount in Birr
Adv. Payment taken 88,644,699.75 As Per the attached statement the value of work executed and material supplied upto date is 96,345,564.33
Pay 1 With VAT 110,797,398.98
Pay 2 Amount
Deductions /Additions
Pay 3 ( Birr )
Pay 4 Sum of Previous Payment without VAT 0.00
Pay 5 30% Advance repay: 28,903,669.30
Pay 6 Retention :(5%) 4,817,278.22
Pay 7 Variations 7,246,757.64
Pay 8 Release of retention
Total Deductions /Additions : 33,720,947.52
Net Payment without VAT: 62,624,616.81
15% VAT 9,393,692.52

Net Payment With VAT 72,018,309.34

Total Paid Payments 0.00

Total advance Repay 28,903,669.30 ( In Words:- Seventy-Two Million Eighteen Thousand Three Hundred Nine Birr and 34/100 Cents With VAT
Total Adv. Remaining 59,741,030.45

Certified by Approved by Authorised by

Name_____________________ Name_____________________ Name_____________________
Signature_________________ Signature_________________ Signature_________________
Date _____________ Date _____________ Date _____________
Project:
TOC Moyale Water Supply Construction project
Client: SRS Irrigation and Development Bureau
Consultant: SRS, Study, Design & Supervistion Works Enterprise
Contractor: Iqra General Construction Company
SUMMERY OF MOYALE TOWN AND ELGOF WATER SUPPLY PROJECT
Previous Upto Date
Total Amount Current
Bill No. Item Description Unit Number Executed Executed
(Birr) Executed Amount
Amount Amount

Bill 1 GENERAL ITEM LS 12,403,000.0 5,881,000.0 5,881,000.0

Bill 2 Supply of HDPE Pipes for Transmission Main KM 56730 139,771,240.0 59,637,030.0 59,637,030.0
Bill 3 PIPE CIVIL WORK KM 53000 88,567,088.1 16,675,500.0 16,675,500.0
Bill 4 BILL 4 CONSTRUCTION OF 500 m3 RESERVOIR No 1 6,785,369.3 0.0
Bill 5 500 M3 Boosting Reservoir No 1 5,611,469.1 0.0
Bill 6 250 M3 elevated Reservoir - 15 meter No 2 5,368,880.0 0.0
Bill 7 Construction of Wet Well No 1 1,742,844.2 0.0
Bill 8 GUARD HOUSE AT 500M3 RESERVOIR & Booster St. No 2 555,452.7 491,602.1 491,602.1
Bill 9 CONSTRUCTION OF WATER WATER POINTS POINTS No 10 2,446,494.0 1,087,805.2 1,087,805.2
Bill 10 CONSTRUCTION OF CATTLE TROUGHS No 5 934,650.0 0.0
Bill 11 FENCEING WORK No 5 3,999,159.2 0.0
Bill 12 REHABILITATION OF EXISTING 100M3 RC RESERVOIRS AT No 1 425,840.0 0.0
Bill 13 Electro-Mechanical for Bore Holes LS 26,870,846.0 0.0
Bill 16 Electro-Mechanical for booster Station LS 0.0 0.0
Bill-4 100m3 Booster Reservoir 757,031.4 757,031.4
Bill-5 1000m3 SR 3,971,638.7 3,971,638.7
Bill-6 Generator House 599,740.9 599,740.9
Bill-7 Pump House 320,569.6 320,569.6
Construction of Operator Dwelling, Service Quarter, Septic Tank and
Bill-13 1,537,662.3 1,537,662.3
Soak Away Pit
Bil-15 Access Road to 1000m3 SR 5,385,984.3 5,385,984.3
Total 295,482,332.5 0.0 96,345,564.3 96,345,564.3
Vat 15% 44,322,349.9 0.0 14,451,834.6 14,451,834.6
Total Amount 339,804,682.4 0.0 110,797,399.0 110,797,399.0
BILL
TOCNo.1 GENERAL ITEM FOR MOYALE TOWN AND EL-GOF KEBELE WATER SUPPLY PROJECT
Pev Exc Curr Exc Upto Exc Unit Rate Total Amount Previous Executed Current Executed Upto Date Executed
Bill No. Item Description Unit Qty (Birr) (Birr)
Qtty Qtty Qtty Amount Amount Amount
1 GENERAL ITEM
1.1 Establishment of camp (4m*5m six in number ), pipe shed
(9m*25m size) and Engineer's Offices (to be constructed of
with CIS of 50 m2 and be a property of the Employer after LS 1.00 1.00 1.00 2,500,000.00 2,500,000.00 2,500,000.00 2,500,000.00
the completion of the project)

1.2 Maintain full Services for whole duration of the Project LS 1.00 0.50 0.50 2,100,000.00 2,100,000.00 1,050,000.00 1,050,000.00
1.3 Progress photograph and Reporting LS 1.00 0.50 0.50 150,000.00 150,000.00 75,000.00 75,000.00
1.4 Provision and survey labour for the Engineer LS 1.00 0.50 0.50 650,000.00 650,000.00 325,000.00 325,000.00
65,000.00
1.5 Establishment of site sign boards as per the specifiation No. 2.00 0.00 130,000.00 - -
1.6 Independent testing of concrete and geotechnical as 75,000.00
required by the Engineer LS 4.00 3.00 3.00 300,000.00 225,000.00 225,000.00
2,400,000.00
1.7 Mobilization to site all machineries, material, personnel etc. LS 1.00 0.50 0.50 2,400,000.00 1,200,000.00 1,200,000.00
1.8 380,000.00
Transport to site and to tranch all pipes, fittings and
including lining pipes to tranch etc.
LS 1.00 0.20 0.20 380,000.00 76,000.00 76,000.00

Demobilization from site all machineries, material personal 2,900,000.00

1.9
etc.
LS 1.00 0.00 2,900,000.00 - -
1.10 Surveying of all the pipe routes and submitt to the clienet for 300,000.00
approval before supply of Electro Mechanical Equipments
and excavation and supply of pipes LS 1.00 0.70 0.70 300,000.00 210,000.00 210,000.00

1.11 Preparation of asbuilt drawing of the works LS 1.00 0.00 213,000.00 213,000.00 - -
1.12 Motor Cycle for service utility nr 2.00 0.00 80,000.00 160,000.00 - -
Pumping test of BH-3 and BH-6 for constant discharge test
of 24 hours withen the presence of the engineer or it's nr 2.00 2.00 2.00 110,000.00 220,000.00 220,000.00 220,000.00
representative
Car Service for the Engineer nr 12.00 0.00 0.00 - - -

Total of Bill No. 1 12,403,000.00 0.00 5,881,000.00 5,881,000.00

Total Carried To Summary 12,403,000.00 0.00 5,881,000.00 5,881,000.00

TOC Bill 2 : Supply of HDPE Pipes for Transmission Main
Item No. Item Description Unit Contract Pev Exec Curr Exec Upto Date Rate in Birr Cotract Amount Prev Exec Current Exec Upto Date
Qtty Qtty Qtty Exec Qtty in Birr Amount Amount Exec Amount

Supply of HDPE Pipes PN 16 PE100

2.1 From Ceel-Goof Boreholes to 500m3 Storage Reservoir
2.1.1 HDPE OD160 PN16 PE100 m 150 150 150 2,300.00 345,000.00 345,000.00 345,000.00
2.1.2 HDPE OD180 PN16 PE100 m 540 540 540 2,800.00 1,512,000.00 1,512,000.00 1,512,000.00
2.1.3 HDPE OD225 PN16 PE100 m 3,440.00 3440 3440 3,200.00 11,008,000.00 11,008,000.00 11,008,000.00
Sub-Total - 2.1 4,130 4,130 12,865,000.00 - 12,865,000.00 12,865,000.00

2.2 From 500M3 SR to Moyale Booster Station to Moyale 250m3 Service Reservoir
Item Description Unit Quantity Rate in Birr Amount in Birr
Supply of HDPE Pipe to PN 10, PN12.5 and PN 16 PE100, with outer sizes as
indicated in the table here below
2.2.1 -
2.2.2 HDPE OD225 PN10 PE100 m 33281 9,529.80 9,529.80 2,600.00 86,530,600.00 24,777,480.00 24,777,480.00
2.2.3 HDPE OD225 PN12.5 PE100 m 953 0.00 3,350.00 3,192,550.00 - -
2.2.4 HDPE OD225 PN16 PE100 m 6,616.00 6,369.00 6,369.00 3,450.00 22,825,200.00 21,973,050.00 21,973,050.00
Sub-Total - 2.2 40,850 15,899 112,548,350.00 - 46,750,530.00 46,750,530.00
2.3 From 500M3 SR to Elgof Village
Item Description Unit Quantity Rate in Birr Amount in Birr
2.3.1 HDPE OD 75 m 3,800.00 50.00 50 430.00 1,634,000.00 21,500.00 21,500.00
2.3.2 HDPE OD 90 m 1,100.00 - 410.00 451,000.00 - -
2.3.3 HDPE OD 110 m 850.00 - 720.00 612,000.00 - -
2.3.4 HDPE OD 125 m 1,800.00 - 740.00 1,332,000.00 - -
2.3.5 HDPE OD 140 m 400.00 - 950.00 380,000.00 - -
2.3.6 HDPE OD 160 m 3800.00 - 1000.00 3,800,000.00 - -
Sub-Total - 2.3 11,750 0,050
8,209,000.00 - 21,500.00 21,500.00
 Supply and Installation of HDPE fittings for HDPE BUTT WELD for 20,079
2.4
Transmission Main
2.4.1
2.4.1 DCI All Flanged Tee DN 225 * DN 160 * DN 225 PN 16 No 2 25,000.00 50,000.00
2.4.2 HDPE Stright Reducer OD 225 X OD 180 No 2 13,430.00 26,860.00
2.4.3 Stright Reducer OD 225 X OD 160 No 1 12,000.00 12,000.00
2.4.4 HDPE Stub Flange With Backling Ring OD 225 PN 16 No 4 11,000.00 44,000.00
2.4.5 HDPE Stub Flange With Backling Ring OD 160 PN 16 No 2 10,000.00 20,000.00
2.4.6 Gate Valve PN 16 -
2.4.7 DN 225 No 4 28,000.00 112,000.00
2.4.8 DN 160 No 4 27,000.00 108,000.00
2.4.9 DN 90 No 3 12,000.00 36,000.00
2.4.10 DN 75 No 6 10,500.00 63,000.00
HDPE Bends PE 100 PN 16 -
45o -
2.4.11 DN 225 No 20 6,000.00 120,000.00
2.4.12 DN 160 No 2 7,800.00 15,600.00
90o -
2.4.13 DN 225 No 6 12,000.00 72,000.00
2.4.14 Bolt , Nut & washer , M-30 No 600 1,200.00 720,000.00
2.4.15 Bolt , Nut & washer , M-24 No 1000 1,400.00 1,400,000.00
2.4.16 Dia. 225mm*2" flanged Saddle clamp No 10 8,000.00 80,000.00
Airvalve & Washout Fitting
2.4.17 For OD 225 PN 16 Line
2.4.18 DCI All Flanged Tee OD 225 * DN 50 * OD 225 PN 16 No 44 12,800.00 563,200.00
2.4.19 Double Flanged Spigot pipe with Puddle 1 m Length No 11 19,000.00 209,000.00
2.4.20 Flanged Spigot pipe OD 225 1m Length No 4 20,200.00 80,800.00
2.4.21 Dismantling Joint OD 225 PN 16 No 8 18,100.00 144,800.00
2.4.22 Double orfice Airvalve DN 50 PN 16 No 44 13,000.00 572,000.00
2.4.23 HDPE Stub Flange With Backling Ring OD 225 PN 16 No 74 5,300.00 392,200.00
2.4.24 DCI All Flanged Tee OD 225 * DN 80 * OD 225 PN 16 No 30 1,700.00 51,000.00
2.4.25 Gate Valve DN 80 PN 16 No 30 3,200.00 96,000.00
2.4.26 GS Pipe DN 80 All Flanged Pcs 30 2,100.00 63,000.00
2.4.27 Flap Check Valve DN 80 No 30 13,000.00 390,000.00
Sub-Total - 2.4 5,441,460.00 - - -
 Supply and Installation of HDPE fittings for HDPE BUTT WELD
2.5
FLANGE AND
and GS Flanged type for Cross Tee, Equal Tee, Reducers and Ga GS
2.5.1 FLANGED SOCKET FOR CONNECTION TO PVC PIPES
2.5.2 FLANGED SOCKET FOR CONNECTION TO PVC PIPE DN150 No. 11 3,500.00 38500.00
2.5.3 FLANGED SOCKET FOR CONNECTION TO PVC PIPE DN200 No. 1 4,200.00 4200.00
2.5.4 GS 90 DEG BEND 0.00
2.5.5 GS FLANGED 90 DEG BEND DN80 No. 1 3,800.00 3800.00
2.5.6 GS CROSS TEE 0.00
2.5.7 GS FLANGED TEE DN50 No. 12 2,900.00 34800.00
2.5.8 GS FLANGED TEE DN80 No. 10 4,100.00 41000.00
2.5.9 GS FLANGED TEE DN150 No. 6 5,320.00 31920.00
2.5.11 GS EQUAL TEE 0.00
2.5.12 GS FLANGED EQUAL TEE DN50 No. 12 2,800.00 33600.00
2.5.13 GS FLANGED EQUAL TEE DN80 No. 14 3,900.00 54600.00
2.5.14 GS FLANGED EQUAL TEE DN140 No. 3 5,300.00 15900.00
2.5.15 GS FLANGED EQUAL TEE DN160 No. 1 5,750.00 5750.00
2.5.16 HDPE BUTT WELD FLANGE WITH BACKING RINGS 0.00
2.5.17 HDPE OD63 BWF No. 6 2,930.00 17580.00
2.5.18 HDPE OD75 BWF No. 8 3,420.00 27360.00
2.5.19 HDPE OD90 BWF PN16 No. 10 4,250.00 42500.00
2.5.20 HDPE OD140 BWF PN16 No. 6 4,600.00 27600.00
2.5.21 HDPE OD160 BWF PN16 No. 2 1,380.00 2760.00
2.5.22 FLANGED GS GATE VALVE 0.00
2.5.23 GS FLANGED GATE VALVE DN50 No. 10 3,800.00 38,000.00
2.5.24 GS FLANGED GATE VALVE DN65 No. 5 4,000.00 20000.00
2.5.25 GS FLANGED GATE VALVE DN80 No. 12 4,600.00 55200.00
2.5.26 GS FLANGED GATE VALVE DN110 No. 7 5,000.00 35000.00
2.5.27 GS FLANGED GATE VALVE DN140 No. 4 2,700.00 10800.00
2.5.28 GS FLANGED GATE VALVE DN160 No. 2 3,000.00 6000.00
2.5.29 FLANGED GS REDUCER 0.00
2.5.30 GS FLANGED REDUCER DN65 x DN50 No. 4 2,100.00 8400.00
2.5.31 GS FLANGED REDUCER DN80 x DN50 No. 4 2,220.00 8,880.00
2.5.32 GS FLANGED REDUCER DN80 x DN65 No. 3 3,150.00 9450.00
2.5.33 GS FLANGED REDUCER DN100 x DN50 No. 8 3,400.00 27200.00
2.5.34 GS FLANGED REDU8CER DN100 x DN80 No. 2 3,400.00 6800.00
2.5.35 GS FLANGED REDUCER DN150 x DN75 No. 2 4,340.00 8680.00
2.5.36 GS FLANGED REDUCER DN75 x DN90 No. 3 3,950.00 11850.00
2.5.37 GS FLANGED REDUCER DN90 x DN110 No. 3 4,600.00 13800.00
2.5.38 GS FLANGED REDUCER DN110 x DN140 No. 2 3,950.00 7900.00
2.5.39 GS FLANGED REDUCER DN140 x DN160 No. 1 4,600.00 4600.00
2.5.41 GS BLANK FLANGE DN50 No. 10 5,300.00 53000.00
Sub-Total - 2.5 707,430.00 - - -

TOTAL FOR BILL No.16 139,771,240.00 - 59,637,030.00 59,637,030.00

TOTAL CARRIED TO SUMMARY

Project:
TOC Moyale Water Supply Construction project
Client: SRS Irrigation and Development Bureau
Consultant: SRS, Study, Design & Supervistion Works Enterprise
Contractor: Iqra General Construction Company
TAKE OFF FOR HDPE PIPE SUPPLY (DELEVERY PIPE to the site )
Item No Dimension Unit Description
SUPPLY OF HDPE PIPE FOR TRANSMISTION MAIN
Supply of HDPE PIPE to PN 16 PE 100 with outer size as indicated in the table
below
From Ceel- Goof bore hole to 100m3 storage reservior
3,440.00 M a.HDPE OD 225 PN 16 PE 100
150.00 M b.HDPE OD 160 PN 16 PE 100
540.00 M c.HDPE OD 180 PN 16 PE 100
4,130.00 M TOTAL
Supply of HDPE PIPE to PN 10, PN 12.5, and PN 16 PE 100 with outer size as
indicated in the table below
From 100M3 storage reservior to 1000m3 service reservior
9,529.80 M a.HDPE OD 225 PN 10 PE 100
M b.HDPE OD 225 PN 12.5 PE 100
6,369.00 M c. HDPE OD 225 PN 16 PE 100
15,898.80 M TOTAL

For Contractor For Consultant For Client

Name___________________ Name___________________ Name_____________
Sign.___________________ Sign.___________________ Sign.______________
Date___________________ Date__________ Date_____________
 TOC
Bill 3 : PIPE CIVIL WORK
Item No. Item Description Unit Contract Prev Exc Curr Exc Upto date Rate in Contract Prev Exec Current Upto Date
Qtty Qtty Qtty Exc Qtty Birr Amount in Birr Amount Exec Exec
Amount Amount

3.1 EARTHWORK -From BH's - 500m3 GCR

Site Clearing , along Pipe route to a max width of 4m of all
bushes and trees including grubbing of roots of stumps and m2 40.00
3.1.1 removing from site 8,000 12,000 12,000 320,000.00 480,000.00 480,000.00
Excavation for trench in normal soil not less than 1.5m deep
for installation of Rising Main pipe, including disposal of m3 800.00
3.1.2 surplus excavated material 2,873 450 450 2,298,345.00 360,000.00 360,000.00
3.1.3 Excavation for soft rock formation m3 575 1350 1,350 950.00 545,856.94 1,282,500.00 1,282,500.00

3.1.4 Ditto but in hard rock formation m3 383 0 1100.00 421,363.25 - -

Bedding and Pipe Cover 0.35 mm by imported selected
m3 848 650.00
3.1.5 material 0 550,964.68 - -
Backfilling the trench with imported select material as per
m3 705 720.00
3.1.6 drawing 0 507,370.50 - -
3.1.7 Backfilling the trench excavated native material m3 2,114 0 550.00 1,162,724.06 - -
3.1.8 Pressure Testing 0 - - -
Conduct Pressure Testing of this line as per the specification
and check for no leakage, the cost includes supply of all the
required equipments and water as indicated in the m 4,130 180.00 743,400.00
specification
3.1.8.1 0 - -
Sub-Total - 3.1 6,550,024.43 - 2,122,500.00 2,122,500.00

Item No. Item Description Unit Quantity Amount in

Birr
EARTHWORK -From 500m3 GCR - To Moyale 250m3
3.2
SR
Site Clearing , along Pipe route to a max width of 6 m of all
3.2.1 m2 77,700.00 82,200.00 82,200.00 40.00
bushes and trees including 3,108,000.00 3,288,000.00 3,288,000.00
Excavation for trench in normal soil not less than 1.2 m deep
3.2.2 for installation of Transmission Main pipe, including disposal m3 16,935.92 10,350.00 10,350.00 540.00
of surplus excavated material 9,145,396.03 5,589,000.00 5,589,000.00
Distribution line pipes, including disposal o Excavation for
3.2.3 trench in soft rock formation m3 9,165.97 7,650.00 7,650.00 560.00
5,132,942.50 4,284,000.00 4,284,000.00
3.2.4 Excavation for trench in hard rock formation m3 7,396.31 0.00 950.00 7,026,490.27 - -
Bedding and Pipe Cover 0.35 mm by imported selected
3.2.5 m3 9,555.66 0.00 650.00
material 6,211,179.95 - -
Backfilling the trench with imported select material as per
3.2.6 m4 11,154.18 0.00 720.00
drawing 8,031,013.01 - -
3.2.7 Backfilling the trench excavated native material m3 12,788.35 0.00 350.00 4,475,921.34 - -
3.2.8 Pressure, Leakage and Commissioning Test 0.00 - - -
Conduct Testing of this line as per the specification and check
for no leakage, the cost includes supply of all the required
3.2.8.1 equipments and water as indicated in the specification 37,338 0.00 90.00

m 3,360,420.00 - -
Conduct Pressure Testing of this line as per the specification
and check for no leakage, the cost includes supply of all the
3.2.8.2 required equipments and water as indicated in the 12,330 0.00 80.00
specification
m 986,400.00 - -
3.2.9 TRUST AND ANCHOR BLOCKS 0.00 - - -
Construct concrete thrust blocks (C-25), volume not exceeding
3.2.9.1 No. 50.00 0.00 1800.00
0.25m3 as shown in the 90,000.00 - -
Construct concrete anchore blocks (C-25), volume not
3.2.9.2 No. 50.00 0.00 2600.00
exceeding 0.25m3 as shown in the 130,000.00 - -
3.2.10 VALVE CHAMBERS AND ANCILLARY PIPE WORKS 0.00
- - -
Construction of Valve Chambers for all Tee and cross Tee
3.2.10.1 No. 20.00 0.00 17500.00
junctions as per the Standard 350,000.00 - -
Sub-Total - 3.2 48,047,763.10 - 13,161,000.00 13,161,000.00
Item No. Item Description Unit Quantity Amount in
Birr
3.3 EARTHWORK -From 500m3 GCR - To Elgof Village
Site Clearing , along Pipe route to a max width of 4 m of all
3.3.1 m2 17,500 34,800 34,800 40
bushes and trees including 700,000.00 1,392,000.00 1,392,000.00
Excavation for trench in normal soil not less than 1.2 m deep
3.3.2 for installation of Transmission Main pipe, including disposal m3 11,000.0 0 540.00
of surplus excavated material 5,940,000.00 - -
Distribution line pipes, including disposal o Excavation for
3.3.3 trench in soft rock formation m3 5,500.00 0 540.00
2,970,000.00 - -
3.3.4 Excavation for trench in hard rock formation m3 5500.00 0 800.00 4,400,000.00 - -
Bedding and Pipe Cover 0.35 mm by imported selected
3.3.4 m3 4,600.00 0 600.00
material 2,760,000.00 - -
Backfilling the trench with imported select material as per
3.3.5 m4 5,600.00 0 600.00
drawing 3,360,000.00 - -
3.3.7 Backfilling the trench excavated native material m3 9,700.00 0 130.00 1,261,000.00 - -
3.3.8 Leakage and Commissioning Test 0 - - -
Conduct Testing of this line as per the specification and check
for no leakage, the cost includes supply of all the required
3.3.8.1 equipments and water as indicated in the specification 3,800 0 40.00

m 152,000.00 - -
3.3.9 TRUST AND ANCHOR BLOCKS 0 - - -
Construct concrete thrust blocks (C-25), volume not exceeding
3.3.9.1 No. 25 0 1800.00
0.25m3 as shown in the 45,000.00 - -
Construct concrete anchore blocks (C-25), volume not
3.3.9.2 No. 25 0 2800.00
exceeding 0.25m3 as shown in the 70,000.00 - -

3.3.10 VALVE CHAMBERS AND ANCILLARY PIPE WORKS 0

- - -
Construction of Valve Chambers for all Tee and cross Tee
3.3.10.1 No. 20 0 18000.00
junctions as per the Standard 360,000.00 - -
Sub-Total - 3.3 22,018,000.00 - 1,392,000.00 1,392,000.00
3.4 Laying and installation
3.4.1 HDPE OD 75 PN 10 PE 100 m 3,800.00 95.00 361,000.00
3.4.2 HDPE OD 90 PN 10 PE 100 m 1,100.00 106.00 116,600.00
3.4.3 HDPE OD 110 PN 10 PE 100 m 850.00 106.00 90,100.00
3.4.4 HDPE OD 125 PN 10 PE 100 m 1,800.00 106.00 190,800.00
3.4.5 HDPE OD 140 PN 10 PE 100 m 400.00 106.00 42,400.00
3.4.6 HDPE OD 160 PN 10 PE 100 m 3800.00 106.00 402,800.00
3.4.1 HDPE OD160 PN16 PE100 m 150.00 135.00 20,250.00
3.4.2 HDPE OD180 PN16 PE100 m 540.00 135.00 72,900.00
3.4.3 HDPE OD225 PN16 PE100 m 3440.00 135.00 464,400.00
3.4.4 HDPE OD225 PN10 PE100 m 33281.00 155.00 5,158,555.00
3.4.5 HDPE OD225 PN12.5 PE100 m 953.00 155.00 147,715.00
3.4.6 HDPE OD225 PN16 PE100 m 6616.00 155.00 1,025,480.00
Sub-Total - 3.4 8,093,000.00 - - -
3.5 Welding
3.5.1 HDPE OD 75 PN 10 PE 100 WP 76.00 460.00 34,960.00
3.5.2 HDPE OD 90 PN 10 PE 100 WP 22.00 460.00 10,120.00
3.5.3 HDPE OD 110 PN 10 PE 100 WP 34.00 520.00 17,680.00
3.5.4 HDPE OD 125 PN 10 PE 100 WP 72.00 550.00 39,600.00
3.5.5 HDPE OD 140 PN 10 PE 100 WP 33.33 450.00 15,000.00
3.5.6 HDPE OD 160 PN 10 PE 100 WP 316.67 500.00 158,333.33
3.5.7 HDPE OD160 PN16 PE100 WP 12.50 760.00 9,500.00
3.5.8 HDPE OD180 PN16 PE100 WP 45.00 780.00 35,100.00
3.5.9 HDPE OD225 PN16 PE100 WP 382.22 900.00 344,000.00
3.5.10 HDPE OD225 PN10 PE100 WP 2773.42 820.00 2,274,201.67
3.5.11 HDPE OD225 PN12.5 PE100 WP 105.89 1,050.00 111,183.33
3.5.12 HDPE OD225 PN16 PE100 WP 735.11 1,100.00 808,622.22
Sub-Total - 3.5 3,858,300.56 - - -

TOTAL FOR BILL No.3 88,567,088.09 - 16,675,500.00 16,675,500.00

Project: Moyale Water Supply Construction project
Client: SRS Irrigation and Development Bureau
Consultant: SRS, Study, Design & Supervistion Works Enterprise
Contractor: Iqra General Construction Company
TAKE OFF SHEET FOR PIPE EXCAVTION
Item No. L*W*H QTY Unit DESCREPTION
A. SUB - STRUCTURE
1.Excavation & earthwork
from- BH - 100 M3 Storage reservior
1.1 site clearing to remove the top soil
L= 22,000 m W= 6m
13,700.0
6.0
82,200.00 m2 Total

from- 100M3 - 1000 M3 Service reservior

1.2 site clearing to remove the top soil
L= 3,000 m W =6 m
2,000.0
6.0

12,000.00 m2
from- 1000M3 SR- Moyale Distribution
1.3 site clearing to remove the top soil
L= 5,800 m W =6 m
5,800.0
6.0

34,800.00 m2

Mainline Trench excavation FROM 100m3 booster to Elgof

1.4 Ordinary Soil mainline trench excavation
10,000.0 L= 10,000 m w=0.9m d=0.4m
0.9
0.4
3,600.00 m3
1.5 soft rock mainline trench excavation
10,000.0 L= 10,000 m w=0.9m d=0.6m
0.9
0.6
5,400.00 m3

Mainline Trench excavation FROM 100m3 to 1000m3

1.6 Ordinary Soil mainline trench excavation

10,000.0 L= 8,000 m w=0.9m d=0.25m
0.9
0.75
6,750.00 m3
1.6 Soft rock mainline trench excavation
10,000.0 L= 8,000 m w=0.9m d=0.25m
0.9
0.3
2,250.00 m3
1.7 Ordinary Soil mainline trench excavation
2,000.0 L= 2,000 m w=0.9m d=0.25m
0.9
0.3
450.00 m3
1.8 soft rock mainline trench excavation
2,000.0 L= 2,000 m w=0.9m d=0.75m
0.9
0.8
1,350.00 m3

Total soil 10,350.00 m3

Total Soft rock 7,650.00 m3

For Contractor For Consultant For Client

Name___________ Name____________ Name____________
Sign.____________ Sign._____________ Sign.______________
Date___________ Date_______________ Date________________
 TOC MOYALE WATER SUPPLY PROJECT
BILL No. 4: CONSTRUCTION OF 100 m3 BOOSTER STATION RESERVIOR
Contract Prev Exec Curr Exec Upto Date UNIT Contract Prev Exec Curr Exec To Date Exec
ITEM DESCRIPTION UNIT
Qtty Qtty Qtty Exec Qtty PRICE Amount Amount Amount Amount
Birr Birr
4.1 Earth work 2,010.88 2,010.88
4.1.1 Top soil striping to 200mm depth m2
51.53 50.27 50.27 40.00 2,061.20 20,869.16 20,869.16
Foundation excavation in normal soil to a depth not exceeding
4.1.2 1m m3 38.65 38.65 38.65 540.00 20,871.00 16,478.72 16,478.72
4.1.3 Ditto but to a depth of 1.5m m3 25.76 25.75 25.75 640.00 16,486.40 7,338.18 7,338.18
4.1.4 Extra over for excavation in soft rock m3 7.73 7.72 7.72 950.00 7,343.50 - -
4.1.5 Extra over for excavation in hard rock m3 3.87 - 1,100.00 4,257.00 23,078.08 23,078.08
4.1.6 Cartaway all excavated material m3 127.54 72.12 72.12 320.00 40,812.80 66,781.32 66,781.32
4.1.7 Selected granular material fill m3 116.24 92.75 92.75 720.00 83,692.80 26,895.52 26,895.52
4.1.8 Fill hard core with hard basaltic stone m2 51.53 50.27 50.27 535.00 27,568.55 - -
4.2 Concrete Work - 14,076.16 14,076.16
4.2.1 70 mm thick C-20 mass concrete m2 51.53 50.27 50.27 280.00 14,428.40 - -
4.2.2 Reinforced Concrete(C-30) - - -
a) Base slab m3 18.04 - 7,500.00 135,300.00 - -
b) Concrete Wall m3 21.64 - 7,500.00 162,300.00 - -
4.2.3 230 mm thick roof slab (C-25) m3 10.16 - 7,500.00 76,200.00 - -
4.2.4 C-15 10cm thick concrete paving m2 35.06 - 7,500.00 262,950.00 - -
4.3 Provide and fix steel fomwork to - - -
4.3.1 Wall m2 173.12 - 525.00 90,888.00 - -
4.3.2 Soffit of suspended slab m2 51.53 - 525.00 27,053.25 - -
4.4 Provide,cut,bend & fix reinforced steel bar. - 76,947.09 76,947.09
4.4.1 Diametre 10mm deformed bar Kg 570.52 569.98 569.98 135.00 77,020.20 198,341.94 198,341.94
4.4.2 Diametre 12mm deformed bar Kg 1,467.73 1,469.20 1,469.20 135.00 198,143.55 198,341.94 198,341.94
4.4.3 Diametre 14mm deformed bar Kg 2,262.05 784.24 784.24 135.00 305,376.75 105,872.40 105,872.40
4.5 Accessories and Finishing - - -
4.5.1 Provide and apply three coat of Plaster to internal walls m2 182.27 - 303.00 55,227.81 - -
4.5.2 Rendering to external wall m2 86.56 - 59.00 5,107.04 - -
4.5.3 Provide and apply 50 mm cement screed to floor & roof slab m2 95.71 - 290.00 27,755.90 - -

4.5.4 Supply and install external water level indicator complete with No 1.00 - 7,500.00 7,500.00 - -
necessary accessories
Supply and fix external galvanised steel (6m) and internal
4.5.5 stainless steel (4.5m) ladder complete with safety cage as per the No 1.00 - 12,500.00 12,500.00 - -
design to the satisfaction of the engineer.
4.5.6 Provide & install uPVC water stops m 44.61 - 3,000.00 133,830.00 - -
Provide and fix 6mm sheet metal 800x800mm access cover with
4.5.7 40x40 angle iron frame with latck and lock for valve chamber no 1.00 - 3,200.00 3,200.00 - -
and reservoir
4.6 Supply and Installation of Pipes, Valves and Fittings - - -
Supply and Install Steel DN200 Inlet pipes, fittings and
4.6.1 valves of PN10 with all required accessories - - -
4.6.1.1 Flanged Bell Mouth No 1.00 - 6,200.00 6,200.00 - -
4.6.1.2 Double Flanged Pipe With Central Puddle L=1.0m No 1.00 - 16,100.00 16,100.00 - -
4.6.1.3 Double Flanged 90 Degree Bend No 1.00 - 14,060.00 14,060.00 - -
4.6.1.4 Double Flanged Short Pipe L=3.34m No 1.00 - 36,000.00 36,000.00 - -
4.6.1.5 Double Flanged 90 Degree Duck Foot Bend No 1.00 - 14,060.00 14,060.00 - -
4.6.1.6 Double Flanged Short Pipe L=0.25m No 2.00 - 4,500.00 9,000.00 - -
4.6.1.7 Double Flanged Gate Valve No 1.00 - 21,400.00 21,400.00 - -
4.6.1.8 Dismantling Piece No 1.00 - 13,050.00 13,050.00 - -
4.6.1.9 Flanged Adapter No 1.00 - 9,500.00 9,500.00 - -
Supply and fix Pipe support including pipe clamp, wall bracket,
4.6.1.10 foot plate and anchor bolts LS 1 - 10000 10,000.00 - -
Supply and Install Steel DN200 Outlet pipes, fittings and
4.6.2 valves of PN10 with all required accessories - - -
4.6.2.1Flanged Suction Strainer No 1.00 - 20,100.00 20,100.00 - -
4.6.2.2Double Flanged Pipe With Puddle L= 1.0m No 1.00 - 8,500.00 8,500.00 - -
4.6.2.3Double Flanged Gate Valve No 1.00 - 21,400.00 21,400.00 - -
4.6.2.4Double Flanged Woltman Water Meter No 1.00 - 15,000.00 15,000.00 - -
4.6.2.5Dismantling Piece No 1.00 - 13,050.00 13,050.00 - -
4.6.2.6Double Flanged Short Pipe L=0.25m No 1.00 - 4,500.00 4,500.00 - -
4.6.2.7Flanged Adapter No 1.00 - 9,500.00 9,500.00 - -
Supply and Install Steel Over Flow and Drainage pipes,
4.6.3 fittings and valves - - - -
4.6.3.1 DN65, PN10 Steel Flanged Bell Mouth No 1.00 - 4,500.00 4,500.00 - -
4.6.3.2 No 1.00 - 3,500.00 3,500.00 - -
DN65, PN10 Steel Double Flanged Pipe With Puddle L=1.42m
4.6.3.3 DN65, PN10 Steel Double Flanged 90 Degree Bend No 1.00 - 7,500.00 7,500.00 - -
4.6.3.4 DN65, PN10 Steel Double Flanged Short Pipe L=2.92m No 1.00 - 7,500.00 7,500.00 - -
4.6.3.5 DN65/DN65, PN10 Steel All Flanged Tee No 1.00 - 8,500.00 8,500.00 - -
4.6.3.6 DN65, PN10 Steel Flanged Adapter No 1.00 - 3,200.00 3,200.00 - -
4.6.3.7 DN50, PN10 Steel Single Flanged Pipe Short L=0.1m No 1.00 - 3,000.00 3,000.00 - -
4.6.3.8 DN50, PN10 Steel Double Flanged Pipe With Puddle L=1.0m No 1.00 - 2,300.00 2,300.00 - -
4.6.3.9 DN50, PN10 Steel Double Flanged Gate Valve No 1.00 - 7,800.00 7,800.00 - -
DN65/DN50, PN10 Steel Double Flanged Eccentric Reducer
4.6.3.10 No 1.00 - 6,500.00 6,500.00 - -
Supply and fix Pipe support including pipe clamp, wall bracket,
4.6.3.11 foot plate and anchor bolts LS 1.00 - 15000 15,000.00 - -

Total for one 100 m3 Reservoir 2,108,594.15 - 757,031.40 757,031.40

Project:
TOC Moyale Water Supply Construction project
Client: SRS Irrigation and Development Bureau
Consultant: SRS, Study, Design & Supervistion Works Enterprise
Contractor: Iqra General Construction Company
TAKE OFF SHEET FOR 100M3 BOOSTER RERSERVIOR
ITEM L*W*H QTY DESCREPTION
A. SUB - STRUCTURE
1.Excavation & earthwork
1.1 site clearing to remove the top soil
1 16.00 radius (r)= 4. m r2 = 16 m2 Π=3.142
3.14
50.27 m2 Total

1.2 Bulk excavation in ordinary soil to a depth not exceeding 1500 mm

from reduced level.1.2
radius (r)= 4.05 m r2 = 16.4 m2 Π=3.142 D=0.75
1 16.40
3.14
0.75
38.65 m3 Total
1.3 Ditto but to a depth of 1.5m
radius (r)= 4.05 m r2 = 16.4 m2 Π=3.142 D=0.75
1 16.40
3.14
0.50
25.75 m3
1.3 Ditto but in soft rock formation
radius (r)= 4.05 m r2 = 16.4 m2 Π=3.142 D=0.15
1 16.40
3.14
0.15
7.72 m3 Total
1.5 Cart away all excavated material,
radius (r)= 4.05 m r2 = 16.4 m2 Π=3.142 D=1m
1
Total

72.12 m3 total excavated

1.6 Provide and fill with suitable selected granular material

1.7 Provide, fill and compact impermeable clay soil to a finished
thickness of 30 cm
radius (r)= 4.05 m r2 = 16.4 m2 Π=3.142 D=0.3 m
1 16.40
3.14
1.80
92.75 m3
1.7 rovide and fill hard core with hard basaltic or equivalent stone, well
compacted and blinded with crushed stone to a finished thickness of 25
cm
radius (r)= 4. m r2 = 16 m2 Π=3.142 t=0.25m
1 16.00
3.14
50.27 m3

1.8 50mm thick lean concrete with mix ratio (1:3:6) under the reservoir
base slab
radius (r)= 4. m r2 = 16 Π=3.142 t=0.07m
1 16.00
3.14
50.27 m3 Total

For Contractor For Consultant For Client

Name__________ Name__________ Name_________
Sign.__________ Sign.__________ Sign.___________
Date________ Date________ Date_____________
Project:
TOC Moyale Water Supply Construction project
Client: SRS Irrigation and Development Bureau
Consultant: SRS, Study, Design & Supervistion Works Enterprise
Contractor: Iqra General Construction Company
SUBER -STRUCTURE BAR SCHEDULE
Location Shape Dia. Length No. of No. of
(m) Bars Mem. 8 10 12 14 16 20 Remark

BASE SLAB
bottom
reinforcemnt 12 8.02 1.00 2 16.04
12 8.00 2.00 2 32.00
12 7.99 2.00 2 31.96
12 7.96 2.00 2 31.84
12 7.97 2.00 2 31.88
12 7.86 2.00 2 31.44
12 7.79 2.00 2 31.15
12 7.70 2.00 2 30.80
12 7.60 2.00 2 30.40
12 7.49 2.00 2 29.94
12 7.49 2.00 2 29.94
12 7.35 2.00 2 29.42
12 7.20 2.00 2 28.80
12 7.00 2.00 2 28.00
12 6.65 2.00 2 26.60
12 6.40 2.00 2 25.60
12 6.17 2.00 2 24.68
12 5.89 2.00 2 23.56
12 5.56 2.00 2 22.24
12 5.23 2.00 2 20.92
12 4.83 2.00 2 19.32
12 4.37 2.00 2 17.48
12 3.84 2.00 2 15.36
12 3.19 2.00 2 12.74
12 2.30 2.00 2 9.20
12 0.50 2.00 2 2.00

WALL
12 4.60 222.00 1 1,021.20

10 21.49 21.00 1 451.29

22.50 21.00 1 472.50

Total Length 0.00 923.79 1,654.50 0.00 0.00 0.00

Weight per m. 0.395 0.617 0.888 1.209 1.580 2.487
Total weight, kg. 0.00 569.98 1,469.20 0.00 0.00
For Contractor For Consultant For Client
Name_____________________ Name______________ Name_________
Sign.__________________ Sign._____________ Sign.__________
Date______________________ Date_________ Date____________
 TOC MOYALE WATER SUPPLY PROJECT
BILL No. 5: CONSTRUCTION OF 1000 m3 SERVICE RESERVIOR
Contract Prev Exec Curr Exec To Date Contract Prev Exec Curr Exec To Date Exec
Item Description Unit Unit Price
Qtty Qtty Qtty Exec Qtty Amount Amount Amount Amount
5.1 Earth Work
Clearing the top soil and unwanted material to a depth m2 333.73 577.52 577.52 40.00 13,349 23,100.80 23,100.80
5.1.1 of 200 mm
Bulk excavation in the reservoir compound to reduce m3 443.28 132.67 132.67 800.00 354,624 106,132.00 106,132.00
5.1.2 level in normal soil to a depth of 55cm
4.1.4 Extra over for excavation in soft rock m3 1,226.56 1,226.56 950.00 - 1,165,234.38 1,165,234.38
5.1.3 Ditto but in hard rock formation m3 147.76 1681.56 1,681.56 1,100.00 162,536 1,849,718.75 1,849,718.75
Cart away all excavated material, deposit to appropriate m3 657.78 2585.79 2,585.79 320.00 210,490 827,452.80 827,452.80
5.1.4 distance not exceeding 1 km
Provide and fill with suitable selected granular material m3 401.34 - 720.00 288,965 - -
5.1.5 around the reservoir
Provide and fill hard core with hard basaltic or
equivalent stone, well compacted and blinded with m2 259.87 - 535.00 139,030 - -
crushed stone to a finished thickness of 25 cm under
5.1.6 the reservoir and valve chamber
5.2 Concrete and Masonary Work - - -
50mm thick lean concrete with mix ratio (1:3:6) under m2 259.87 - 230.00 59,770 - -
5.2.1 the reservoir base slab and valve chamber

Reinforced concrete type C-30 filled into form work - - -

5.2.2 and vibrated around reinforced bar in Reservior
5.2.3 Base slab m3 82.27 - 7,500.00 617,025 - -
5.2.4 Wall and parapet m3 80.68 - 7,500.00 605,100 - -
5.2.5 Column m3 8.39 - 7,500.00 62,925 - -
5.2.6 Top slab m3 56.75 - 7,500.00 425,625 - -
5.3 Provide and fix formwork for reservoir - - -
5.3.1 Base slab m2 16.03 - 525.00 8,416 - -
5.3.2 Wall m2 603.19 - 525.00 316,675 - -
5.3.3 Column and parapet m2 50.84 - 525.00 26,691 - -
5.3.4 Top slab m2 243.01 - 525.00 127,580 - -
Provide, cut, bend and fix in position reinforced steel
bar. All according to structural drawing. Price - - -
5.4 should include tying wires
5.4.1 Diameter 8 mm plain bar kg 830.03 - 135.00 112,054 - -
5.4.2 Diameter 10 mm deformed bar kg 2948.89 - 135.00 398,100 - -
5.4.3 Diameter 12 mm deformed bar kg 13849.49 - 135.00 1,869,681 - -
5.4.4 Diameter 14 mm deformed bar kg 6742.08 - 135.00 910,181 - -
5.4.5 Diameter 16mm deformed bar kg 10112.43 - 135.00 1,365,178 - -
5.4.6 Diameter 18 mm deformed bar kg 694.89 - 135.00 93,810 - -
Reinforced concrete type C-25 filled into form work m3 35.03 - 7,500.00 262,725 - -
5.4.7 and vibrated around reinforced bar for valve chamber
5.5 Provide and fix formwork for valve chamber to - - -
5.5.1 Base slab m2 7.05 - 525.00 3,701 - -
5.5.2 Wall m2 80.56 - 525.00 42,294 - -
5.5.3 Top slab m2 24.82 - 525.00 13,031 - -
Provide, cut, bend and fix in position reinforced steel
bar. All according to structural drawing. Price - - -
5.6 should include tying wires
5.6.1 Diameter 10 mm deformed bar kg 555.3 - 135.00 74,966 - -
5.6.2 Diameter 12 mm deformed bar kg 2183.16 - 135.00 294,727 - -
5.6.3 Diameter 14 mm deformed bar kg 666.48 - 135.00 89,975 - -
5.7 Accesssories and Finishing - - - -
Provide and apply 50mm cement screed to the reservoir m2 511.66 - 290.00 148,381 - -
5.7.1 floor and roof slab
Provide and apply 3 coats of plaster to internal walls, m2 768.38 - 303.00 232,819 - -
5.7.2 columns and to embedded part of external wall surface
5.7.3 Rendering external wall m2 448.94 - 59.00 26,487 - -

Provided and install access internal and external hatches LS 1 - 21,300.00 21,300 - -
constructed out of 25 mm dia GS pipe and hooked to
5.7.4 the wall as per the drawing; including safety cages
Provide and install water stops made of natural or
synthetic rubber or elastometric plastic compound with m 109 - 650.00 70,850 - -
5.7.5 basic risen
Provide and fix 6 mm sheet metal access cover with No 2 - 3,200.00 6,400 - -
5.7.6 latch and lock for valve chamber and reservoir
Provide and apply two coats of bituminous asphalt over
the plastered surface of the embedded part of the m2 381.69 - 950.00 362,606 - -
5.7.7 reservoir
Provide and place single brick layer cover to protect the m2 54.35 - 1,201.00 65,274 - -
5.7.8 asphalt coat from the backfill material
Supply and Installation of Pipes, Valves and Fittings
5.8 - - -
Supply and Install Steel DN200 Inlet pipes, fittings
and valves of PN10 with all required accessories - - -

5.8.1 Flanged Bellmouth No 1.00 - 6,200.00 6,200 - -

5.8.2 Double Flanged Pipe L = 4.70m No 1.00 - 7,250.00 7,250 - -
5.8.3 Duckfoot Bend 90° No 1.00 - 14,060.00 14,060 - -
5.8.4 Double Flanged Puddled Pipe L=1.0m No 1.00 - 16,100.00 16,100 - -
5.8.5 Gate Valve No 1.00 - 21,400.00 21,400 - -
5.8.6 Dismantling Piece No 1.00 - 13,050.00 13,050 - -
5.8.7 Double Flanged Pipe L = 1.25m No 1.00 - 18,500.00 18,500 - -
5.8.8 Flanged Bend 90° No 2.00 - 14,060.00 28,120 - -
Supply and fix Pipe support including pipe clamp, wall
LS 1.00 - 7,500.00 7,500 - -
5.8.9 bracket, foot plate and anchor bolts
 Supply and Install Steel DN250 Outlet pipes, fittings
5.9 and valves of PN10 with all required accessories - - -

5.9.1Suction Strainer No 1.00 - 20,100.00 20,100 - -

5.9.2Double Puddle Flanged Pipe L=1m No 1.00 - 8,500.00 8,500 - -
5.9.3Flanged Gate Valve No 1.00 - 21,400.00 21,400 - -
5.9.4Dismantling Piece No 1.00 - 13,050.00 13,050 - -
5.9.5Water Meter No 1.00 - 15,000.00 15,000 - -
5.9.6Double Flanged Pipe L = 4.70m No 1.00 - 60,530.00 60,530 - -
5.9.7Double Flanged Bend 90 ° No 2.00 - 14,060.00 28,120 - -
Supply and Install Steel DN250 Over Flow and
5.10 Drainage pipes, fittings and valves - - -

5.10.1 Double Flanged Pipe L=2.4m No 2.00 - 30,912.00 61,824 - -

5.10.2 Double Flanged Bend 90° No 3.00 - 14,060.00 42,180 - -
5.10.3 Centrally Puddled Double Flanged Pipe L = 1m No 1.00 - 17,500.00 17,500 - -
5.10.4 All Flanged Tee No 1.00 - 16,500.00 16,500 - -
5.10.5 Gate Valve No 1.00 - 21,400.00 21,400 - -
5.10.6 Flanged And Puddled Spigot Pipe L=1m No 1.00 - 8,500.00 8,500 - -
5.10.7 Double Flanged Pipe L=3m No 1.00 - 14,500.00 14,500 - -
5.10.8 Flanged Spigot Pipe L=1m No 1.00 - 14,000.00 14,000 - -
Supply and fix Pipe support including pipe clamp, wall
bracket, foot plate and anchor bolts LS 1.00 - 8,100.00 8,100 - -
5.10.9
5.10.1
0 Supply and Install Water level indicator pcs 1.00 - 7,500.00 7,500 - -
5.10.1
1 DN 4"GI ventillation pipe with dome, L =1.0m pcs 4.00 - 15,000.00 60,000 - -
5.11 Clorination Room and chlorine dosing plant - - -
Supply and fix, RHS Section 50 x 50 x 3 mm Vertical m 57.00 - 1,125.00 64,125 - -
5.11.1 Post
Supply and fix, RHS Section 40 x 40 x 3 mm Bottom m 27.30 - 950.00 25,935 - -
5.11.2 and top truss members
m 126.00 - 810.00 102,060 - -
5.11.3 Supply and fix, RHS Section 30 x 30 x 3 mm Bracings

Supply and fix Gage 28, EGA-500 Iron sheet roof cover m2 126.00 - 1,540.00 194,040 - -
5.11.4 and wall, price includes 2 coats of synthetic painting
5.11.5 Agitator for installation in the solution tanks pcs 2.00 - 21,500.00 43,000 - -
5.11.6 PVC Chlorine Solution Preparation tank 50lt volume pcs 2.00 - 15,400.00 30,800 - -

Gravity dozer tank 3-100lt/hr, with built in rotameter 3- pcs 2.00 - 5,400.00 10,800 - -
5.11.7 100lt/hr range inlet outlet adaptors for connection DN20
DN20 GS Service Water Supply System, connected to pcs 2.00 - 5,000.00 10,000 - -
5.11.8 water pump, to feed the solution preparation
Solution pipe system, made of DN20 uPVC pressure
Pipes & fittings, connected rom the preparation tank to pcs 2.00 - 9,500.00 19,000 - -
5.11.9 the inection point of the reservoir
Barbed wire fencing fixed to 150mmx150mm Concrete
5.11.1 Post of 2500 mm high spaced at every 2000 mm, m 100.00 - 30,000.00 3,000,000 - -
0 including all necessary material as per the drawing
Total Construction for 1000m3 Reservoir 13,953,984.75 - 3,971,638.72 3,971,638.72
Project:
TOC Moyale Water Supply Construction project
Client: SRS Irrigation and Development Bureau
Consultant: SRS, Study, Design & Supervistion Works Enterprise
Contractor: Iqra General Construction Company
TAKE OFF SHEET FOR 1000 Service reservior
ITEM L*W*H QTY DESCREPTION
A. SUB - STRUCTURE
1.Excavation & earthwork
site clearing to remove of grupppng trees
1 12.00 A1= L X W L= 12 m w=12 m
12.00
577.52 m2

1.2 excavation in ordinary soil to a depth not from reduced level

1 169.00 dimeter (D)= 26 m Π=3.142 D= 0.25 m

3.14
0.25
132.67 m3 V1

1.3 excavation in Soft Rock to a depth of 2.5

156.25 V2= Phi*r2*h D= 25m Phi=3.14 H=2.5
3.14
2.50
1,226.56 m3 V2

1.4 excavation in hard Rock to a depth of 1.5

V3= Phi*r2*h D= 25m Phi=3.14 H=2.5
156.25
3.14
2.50
1,226.56 m3
1.4 Chamber excavation hard Rock to a depth of 1.5
V3= Phi*r2*h D= 25m Phi=3.14 H=2.5
13.00
14.00
2.50
455.00 m3
1,681.56 m3

1.5 Cart away of all excavated material,

2,585.79 m3 Total cart away volume

For Contractor For Consultant For Client

Name__________ Name__________ Name_________
Sign.__________ Sign.__________ Sign.___________
Date________ Date________ Date_____________
 TOC MOYALE WATER SUPPLY PROJECT
BILL No. 6: CONSTRUCTION OF GENERATOR HOUSE
Contract Prev Exec Curr Exec To Date Contract Prev Exec CurrExec To Date Exec
Unit Unit Rate
Item No. Description Qtty Qtty Qtty Exec Qtty Amount Amount Amount Amount
(Birr) (Birr)
6.1 Earth Work
6.1.1 Clearing of site to remove top soil to a depth of 200 mm m2 81.00 81.00 81.00 40.00 3,240.00 3,240.00 3,240.00
6.1.2 Excavation for footing and foundation wall m3 9.98 7.99 7.99 540.00 5,389.20 4,315.68 4,315.68
6.1.3 Excavation for floor slab 0.3 m depth m3 4.86 15.98 15.98 540.00 2,624.40 8,631.36 8,631.36
Cart away and deposit excavated surplus material to a distance
6.1.4 m3 14.84 23.98 23.98 320.00 4,748.80 7,672.32 7,672.32
not exceeding 1km from site
6.1.5 Fill 250 mm thick hard core m2 8.93 36.21 36.21 535.00 4,777.55 19,372.35 19,372.35
6.2 Concrete, Masonry and Block Work - - -
Reinforced concrete grade C-25 with minimum cement content
6.2.1 360 kg/m3 cast into formwork and vibrated around - - -
reinforcement bars in
6.2.2 R.C. grade beam m3 1.12 1.02 1.02 7500.00 8,400.00 7,680.00 7,680.00
6.2.3 R.C. column and lintels m3 1.45 1.28 1.28 7500.00 10,875.00 9,600.00 9,600.00
6.2.4 R.C. top tie beams m3 1.19 1.02 1.02 7500.00 8,925.00 7,680.00 7,680.00
6.2.5 R.C. generator seat m3 2.03 2.70 2.70 7500.00 15,225.00 20,250.00 20,250.00
6.2.6 Mass concrete fill on floor slab m3 4.69 4.69 4.69 7500.00 35,175.00 35,175.00 35,175.00
Provide, cut, bend and fix in position reinforced steel bar.
6.3 All according to structural drawing. Price shall include - - -
tying wires
6.3.1 Diameter 6 mm bar kg 61.37 59.14 59.14 135.00 8,284.95 7,984.00 7,984.00
6.3.2 Diameter 10 mm deformed bar kg 240.46 232.09 232.09 135.00 32,462.10 31,332.25 31,332.25
6.3.3 Diameter 12 mm deformed bar kg 233.57 233.58 233.58 135.00 31,531.95 31,533.24 31,533.24
6.4 Stone Masonry - - -
Provide and construct 400 mm thick pointed stone masonry for
6.4.1 m3 6.91 7.17 7.17 3800.00 26,258.00 27,238.40 27,238.40
Foundation Wall
6.4.2 Provide, cut and fix formwork to - - - -
6.4.3 Grade beam m2 11.20 10.24 10.24 520.00 5,824.00 5,324.80 5,324.80
6.4.4 Tie beam m2 11.89 16.13 16.13 520.00 6,182.80 8,386.56 8,386.56
6.4.5 Generator seat m2 4.20 5.40 5.40 520.00 2,184.00 2,808.00 2,808.00
6.4.6 Column m2 10.80 21.50 21.50 520.00 5,616.00 11,182.08 11,182.08
6.5 Block work - - -
Supply and raise 200mm thick concrete block wall (class A of
6.5.1 m2 61.68 67.27 67.27 630.00 38,858.40 42,378.84 42,378.84
the ES CD3.301) with cement mortar mix 1:3
Supply and raise 150mm thick concrete block wall (class A of
6.5.2 m2
10.40 - 630.00 6,552.00 - -
the ES CD3.301) with cement mortar mix 1:3
6.6 Carpentry and Roofing - - - -
Supply, assemble and fix in position eucalyptus roof truss price
6.6.1 shall include the application of three coats and external anti- No 4.0 4.0 4.00 2100.00 8,400.00 8,400.00 8,400.00
termite treatment as per the drawing
Supply, assemble and fix in position equalyptus Rafters DN
6.6.2 100mm including three coats of anti - termite external m 26.80 26.80 26.80 570.00 15,276.00 15,276.00 15,276.00
treatment
Supply and fix purlin in Zigba wood size 50 x 70 mm nailed
6.6.3 into eucalyptus truss including three coats of anti - termite m 150.40 150.60 150.60 570.00 85,728.00 85,842.00 85,842.00
external treatment
6.6.4 Verticals, diagonals and chords (DN 100mm) m 105.12 102.40 102.40 570.00 59,918.40 58,368.00 58,368.00
Supply and fix roof cover in G-28 mm corrugated galvanized
6.6.5 iron sheet fixed into zigba wood purlin with dome headed m2
81.78 81.00 81.00 1350.00 110,403.00 109,350.00 109,350.00
galvanized nails (purlin and ridge cover measured separately)
6.6.6 Supply and fix 25 x 250 mm facia board m 25.60 25.60 25.60 1200.00 30,720.00 30,720.00 30,720.00
Supply and fix edge gutter formed in G-28 flat galvanized
metal sheet including support brackets 1mm thick shaped steel
6.6.7 plate spaced at a maximum spacing of 1000 mm c/c and fixed m 16.80 - 950.00 15,960.00 - -
to purlin - price includes metal primer and two coats of
synthetic enamel paint
Supply and fix 120 x 60 mm G-28 galvanized iron down pipe
6.6.8 including 1mm thick metal support brackets fixed at a m 24.00 - 300.00 7,200.00 - -
maximum interval of 1000 mm fixed to walls or columns
6.6.9 Doors and windows as per the drawing - - -
Supply and fix 2.98 x 2 m metal door and three layers of
6.6.10 No 1 - 32000.00 32,000.00 - -
synthetic paint to the frames
6.6.11 Supply and fix 5.4 x 0.63 m metal frame with wires mesh m 5.40 - 18500.00 99,900.00 - -
Supply and fix 1.4 x 0.9 m metal frame window with 2 mm
6.6.12 thick clear glass and three layers of synthetic paint to the No 1 - 17500.00 17,500.00 - -
frames
Supply and fix 0.78 x 0.9 m metal frame window with 2 mm
6.6.13 thick clear glass and three layers of synthetic paint to the No 1 - 16500.00 16,500.00 - -
frames
Supply and fix 0.9 x 2 m metal door and three layers of
6.6.14 No 3 - 16900.00 50,700.00 - -
synthetic paint to the frames
 6.7 Loading & unloading Ramp - - -
6.7.1 Concrete, Masonry and Block Work - - -
6.7.1.1 Mass concrete fill on ramp m3 38.91 - 7500.00 291,825.00 - -

Provide, cut, bend and fix in position reinforced steel bar. All
6.7.1.2 - - -
according to structural drawing. Price shall include tying wires

6.7.1.3 Diameter 10 mm bar kg 1,168 - 135.00 157,680.00 - -

Provide and construct 400 mm thick pointed stone masonry for
6.7.1.4 m3 2.76 - 3800.00 10,488.00 - -
Fuel Tank Seat
6.7.2 Block work - - -
Supply and raise 200mm thick concrete block wall (class A of
6.7.2.1 m2 8.11 - 650.00 5,272.80 - -
the ES CD3.301) with cement mortar mix 1:3
6.8 Finishing - - -
Finishing work shall include all surface pre-cleaning, polishing
6.8.1 - - -
and cleaning at the end of finishing
Apply three coats of plaster in cement mortar to internal
6.8.2 m2
134.35 - 303.00 40,708.05 - -
cement concrete block wall
Apply cement mortar pointing to all external cement concrete
6.8.3 m2
76.80 - 150.00 11,520.00 - -
block wall
Apply 3 coats of plastic paint to internal walls and synthetic
6.8.4 m2 160.85 - 150.00 24,127.50 - -
paint to metal doors and windows
6.8.5 20 mm cement screed m2
35.00 - 290.00 10,150.00 - -
6.9 Electrical Installation - - -
6.9.1 Supply and install the required electrical installation LS 1 - 75000.00 75,000.00 - -
6.10 Miscellaneous - - -
6.10.1 Supply and fix anchor bolt in the R.C. generator seat No 4 - 950.00 3,800.00 - -
6.10.2 Stone pavement around building m2 66.64 - 550.00 36,652.00 - -
TOTAL CARRIED TO SUMMARY 1,480,562.90 - 599,740.87 599,740.87
Project:
TOC Moyale Water Supply Construction project
Client: SRS Irrigation and Development Bureau
Consultant: SRS, Study, Design & Supervistion Works Enterprise
Contractor: Iqra General Construction Company
TAKE OFF SHEET FOR GENERATER HOUSE
ITEM L*W*H QTY DESCREPTION
A. SUB - STRUCTURE
1.Excavation & earthwork
1.1 site clearing to remove the top soil
1 9.00 L= 9 m W= 9m
9.00
81.00 m2 Total

1.2 Excavation for footing and foundation masonry

L= 7.4 m W = 5.4 m D= 0.2m

1 7.40
5.40
0.20
7.99 m3 Total
1.3 Excavation for floor slab 0.3 m depth
L= 7.4 m W = 5.4 m D= 0.15 m
1 7.40
5.40
0.40
15.98 m3

1.5 Cart away all excavated material,

L= 7.4 m W = 5.4 m D= 0.15 m
1
Total

23.98 m3 total excavated =total cart awey

1.6 Provide and fill with suitable selected granular material

1.7 Provide, fill and compact impermeable clay soil to a finished
thickness of 30 cm
L= 7.4 m W = 5.4 m D= 0.1 m
1 7.40
5.40
0.10
4.00 m3
1.7 rovide and fill hard core with hard basaltic or equivalent stone, well
compacted and blinded with crushed stone to a finished thickness of 25
cm

L= 7.1 m W = 5.1 m
1 7.10
5.10
36.21 m2 total
 MASONRY WORK
Bellow NGL
7.40
2 0.40
0.70
4.14 m3 total

2 5.40
0.40
0.70
3.02 m3
7.17 m3 total

2. Concrerte Work
a) In grade beam
2 7.40
0.20
0.20
0.59 m3

2 5.40
0.20
0.20
0.43 m3
1.02 m3 total

Formwork
a) to grade beam
Parimeter= ( 7.4x 2 x 2) + (5.4 x2 x2 ) = 51.2
51.20
0.20
10.24 m3 Total

1.2 In Elevation Column

4.00
8 0.20
0.20
1.28 m3 Total

Formwork for columan

In Elevation Column= (0.2 x 4) x 8 = 115.2 m
102.40
0.21
21.50 m2 total

1.3 top beam

2 7.40
 0.20
0.20
0.59 m3

2 5.40
0.20
0.20
0.43 m3
1.02 m3 total

Formwork for top tim beam

Parimeter= ( 7.4x 2 x 3) + (5.4 x2 x3 ) = 51.2
76.80
0.21
16.13 m3

1.4 generater seat

L= 3 m w=1.5 m D= 0.6m
3.00
1 1.50
0.60
2.70 m3 Total

Formwork for generater seat

9.00 L= 3X2 = 6 w=1.5x2 = 3
0.60
5.40 m2

2. BLOCK WORK
2.01 Class B, 200mm thick HCB wall

2 7.40
3.20
47.36 m2

2 5.40
3.20
34.56 m2
81.92 m2 Total Area of Wall (A)

2 1.50
2.00
7.50 m2 w1

2.98
2.40
7.15 m2 D1
14.65 m2 total window nad door dedaction

67.27 m2 Total Area of HCB (A-B)

 6.Roofing Work
Roof cover in G28 CIS
9.00
9.00
81.00 m2

10 8.40 84.00 ml 5*7 zigba

9 7.40 66.60 ml
150.60
8 7.40 59.20 vertical member
8 5.40 43.20 Diagonal member
102.40

For Contractor For Consultant For Client

Name__________ Name__________ Name_________
Sign.__________ Sign.__________ Sign.___________
Date________ Date________ Date_____________
Project:
TOC Moyale Water Supply Construction project Location:
Client: SRS Irrigation and Development Bureau Block Type:
Consultant: SRS, Study, Design & Supervistion Works Enterprise Bar Schedule No.: 01
Contractor: Iqra General Construction Company Date:
SUB-STRUCTURE AND SUPER STRACTURE BAR SCHEDULE
Location Shape Dia. Length No. of No. of
(m) Bars Mem. 6 8 10 12 14 16 20 Remark
GRADE BEAM
10 5.26 16.00 84.16 0.00
10 5.23 8.00 41.84 0.00
10 3.23 8.00 - 25.84
10 7.26 16.00 116.16
6 0.64 248.00 158.72
6 0.44 58.00 25.52

COLMAN
10 3.38 32.00 108.16
6 0.64 128.00 81.92

GENERATER SEAT
12 3.58 36.00 128.88
12 2.66 36.00 95.76
12 2.38 10.00 23.80
12 1.46 10.00 14.60

Total Length 266.16 0.00 376.16 263.04 0.00 0.00 0.00

Weight per m. 0.2222 0.395 0.617 0.888 1.209 1.578 2.487
Total weight, kg. 59.14 0.00 232.09 233.58 0.00 0.00 0.00

Remark

For Contractor For Consultant For Client

Name_____________________ Name_____________________ Name_____________________
Sign.______________________ Sign.______________________ Sign.______________________
Date______________________ Date______________________ Date______________________
TOC MOYALE WATER SUPPLY PROJECT
BILL No. 7: CONSTRUCTION OF BOOSTER STATION PUMP HOUSE

ITEM Contract Prev Exec Curr Exec To Date UNIT Contract Total Prev Exec Curr Exec To Date Exec
DESCRIPTION UNIT
NO Qtty Qtty Qtty Exec Qtty PRICE Amount (Birr) Amount Amount Amount
7.1 Earth Work

7.1.1 Clearing of site to remove top soil to a depth of 200 mm m2 158.40 150.00 150.00 40.0 6,336.0 6,000.00 6,000.00

7.1.2 Excavation for foundation wall m3 82.00 82.28 82.28 540.0 44,280.0 44,431.20 44,431.20
Cart away and deposit excavated surplus material to a
7.1.3 m3 72.59 82.28 82.28 320.0 23,228.8 26,329.60 26,329.60
distance not exceeding 1km from site

Provide, place and compact in layers approved selected

7.1.4 m3 19.00 19.36 19.36 720.0 13,680.0 13,939.20 13,939.20
granular material for base slab and column foundation

7.1.5 Fill 250 mm thick hard core m2 51.70 48.40 48.40 535.0 27,659.5 25,894.00 25,894.00
7.2 Concrete, Masonry and Block Work - - -
Reinforced concrete grade C-25 with minimum cement
content 360 kg/m3 cast into formwork and vibrated - - -
around reinforcement bars in
7.2.1 R.C. grade beam m3
1.64 - 7,500.0 12,300.0 - -
7.2.2 R.C. column and lintels m3 1.47 - 7,500.0 11,025.0 - -
7.2.3 R.C. top tie beams m3 1.64 - 7,500.0 12,300.0 - -
7.2.4 R.C.pump seat m3 4.75 - 7,500.0 35,625.0 - -
7.2.5 Mass concrete fill on floor slab m3 5.17 - 7,500.0 38,775.0 - -
Provide, cut, bend and fix in position reinforced steel
bar. All according to structural drawing. Price shall - - -
include tying wires
7.2.6 Diameter 6 mm bar kg 93.78 93.78 93.78 135.0 12,660.3 12,660.30 12,660.30
7.2.7 Diameter 10 mm deformed bar kg 1,852.15 1,000.00 1,000.00 135.0 250,040.3 135,000.00 135,000.00
7.2.8 Diameter 12 mm deformed bar kg 417.15 417.15 417.15 135.0 56,315.3 56,315.25 56,315.25

Stone Masonry - - -
Provide and construct 400 mm thick pointed stone
7.2.10 m3 39.78 - 3,800.0 151,164.0 - -
masonry for Foundation Wall
7.3 Provide, cut and fix formwork to - - -
7.3.1 Grade beam m2 16.39 - 520.0 8,522.8 - -
7.3.2 Tie beam m2 14.74 - 520.0 7,664.8 - -
7.3.3 Generator seat m2 4.62 - 520.0 2,402.4 - -
7.3.4 Column and lintels m2 16.98 - 520.0 8,829.6 - -
7.4 Block work - - -
Supply and raise 200mm thick concrete block wall
7.4.1 (class A of the ES CD3.301) with cement mortar mix m2 173.80 - 630.0 109,494.0 - -
1:3
Supply and raise 100mm thick concrete block wall
7.4.2 (class A of the ES CD3.301) with cement mortar mix m2 11.11 - 630.0 6,999.3 - -
1:3
7.5 Carpentry and Roofing - - -
Supply, assemble and fix in position eucalyptus roof
7.5.1 truss price shall include the application of three coats No 4.4 - 2,200.0 9,680.0 - -
and external anti-termite treatment as per the drawing
Supply, assemble and fix in position equalyptus Rafters
7.5.2 DN 100mm including three coats of anti - termite m 134.53 - 570.0 76,682.1 - -
external treatment
Supply and fix purlin in Zigba wood size 50 x 70 mm
7.5.3 nailed into eucalyptus truss including three coats of anti m 75.67 - 570.0 43,131.9 - -
- termite external treatment
7.5.4 Verticals, diagonals and chords (DN 100mm) m 33.55 - 570.0 19,123.5 - -
Supply and fix roof cover in G-28 mm corrugated
galvanized iron sheet fixed into zigba wood purlin with
7.5.5 m2 64.06 - 1,350.0 86,481.0 - -
dome headed galvanized nails (purlin and ridge cover
measured separately)
7.5.6 Supply and fix 25 x 250 mm facia board m 24.53 - 1,200.0 29,436.0 - -
Supply and fix edge gutter formed in G-28 flat
galvanized metal sheet including support brackets 1mm
7.5.7 thick shaped steel plate spaced at a maximum spacing of m 22.88 - 950.0 21,736.0 - -
1000 mm c/c and fixed to purlin - price includes metal
primer and two coats of synthetic enamel pa

Supply and fix 120 x 60 mm G-28 galvanized iron down

pipe including 1mm thick metal support brackets fixed
7.5.8 m 26.40 - 300.0 7,920.0 - -
at a maximum interval of 1000 mm fixed to walls or
columns
Doors and windows as per the drawing - - -
Supply and fix 1.5 x 2 m metal door and three layers of
7.5.8 No 1 - 32,000.0 32,000.0 - -
synthetic paint to the frames
Supply and fix 1.2 x 0.9 m metal frame window with 2
7.5.9 mm thick clear glass and three layers of synthetic paint No 2 - 29,500.0 59,000.0 - -
to the frames
Supply and fix 1.0 x 0.9 m metal frame window with 2
7.5.10 mm thick clear glass and three layers of synthetic paint No 1 - 29,050.0 29,050.0 - -
to the frames
7.6 Finishing - - -
Finishing work shall include all surface pre-cleaning,
- - -
polishing and cleaning at the end of finishing
Apply three coats of plaster in cement mortar to internal
7.6.1 m2 145.13 - 303.0 43,974.4 - -
cement concrete block wall
Apply cement mortar pointing to all external cement
7.6.2 m2 153.93 - 150.0 23,089.5 - -
concrete block wall
Apply 3 coats of plastic paint to internal walls and
7.6.3 m2 151.80 - 150.0 22,770.0 - -
synthetic paint to metal doors and windows
7.6.4 20 mm cement screed m2 47.05 - 290.0 13,644.5 - -
7.7 Electrical Installation - - -
7.7.1 Supply and install the required electrical installation LS 1 - 75,000.0 75,000.0 - -
7.8 Compound Work - - -
7.8.1 Clearing top soil to a depth of 30cm m2 172.75 - 40.0 6,910.0 - -
Provide and fill Selected granular excavated fill
7.8.2 material and compacted every 20cm layer to standard m3
86.38 - 720.0 62,190.0 - -
proctor density.
Type II barbed wires fencing consists of 2.5 mm barbed
wire horizontal and diagonal member fixed to 2100 mm
7.8.3 m 56.00 - 11,500.0 644,000.0 - -
long concrete posts spaced every 2000mm, including all
necessary material as per the drawing
7.8.4 Supply and construct type II gate as per the drawing No. 1.00 - 22,000.0 22,000.0 - -
7.8.5 Compound lighting as per the drawing LS 1.00 - 7,050.0 7,050.0 - -
7.9 Miscellaneous - - -
7.9.1 Supply and fix anchor bolt in the R.C. generator seat No 4 - 950.0 3,800.0 - -
7.9.2 Stone pavement around building m2 33.20 - 550.0 18,260.0 - -
Total Carried to Summary 2,196,230.89 - 320,569.55 320,569.55
Project:
TOC Moyale Water Supply Construction project
Client: SRS Irrigation and Development Bureau
Consultant: SRS, Study, Design & Supervistion Works Enterprise
Contractor: Iqra General Construction Company
TAKE OFF SHEET PUMP HOUSE
ITEM L*W*H QTY DESCREPTION
A. SUB - STRUCTURE
1.Excavation & earthwork
1.1 site clearing to remove the top soil
1 12.00 L= 12 m W = 12.5 m
12.50
150.00 m2 Total

1.2 Excavation for footing and foundation wall

L= 8.8 m W = 5.5 m D= 1.7 m

1 8.80
5.50
1.70
82.28 m3 Total

1.5 Cart away all excavated material,

Cart away of all excavated materials
1 8.80
5.50 Total
1.70
82.28 m3 total excavated

1.6 Provide and fill with suitable selected granular material

1.7 Provide, fill and compact impermeable clay soil to a finished
thickness of 30 cm
L= 8.8 m W = 5.5 m D= 0.1 m
1 8.80
5.50
0.40
19.36 m3
1.7 rovide and fill hard core with hard basaltic or equivalent stone, well
compacted and blinded with crushed stone to a finished thickness of 25
cm
L= 8.8 m W = 5.5 m
1 8.80
5.50
48.40 m2 total

2. Concrerte Work

For Contractor For Consultant For Client

Name__________ Name__________ Name_________
Sign.__________ Sign.__________ Sign.___________
Date________ Date________ Date_____________
TOC MOYALE WATER SUPPLY PROJECT

BILL No. 8: CONSTRUCTION OF GUARD HOUSE AT BOREHOLE, BOOSTER STATION AND 1000M3 RESERVOIR

Item No. Item Description Unit Contract Pev Exec Curr Exec Upto Date Rate in Cotract Prev Exec Current Exec Upto Date
Qtty Qtty Exec Qtty Amount in Amount Amount Exec
Qtty Birr
Birr Amount
8.1 Earth Work and Excavation
8.1.1 Top soil stripping to 200mm depth m2 25.00 25.00 25.00 540.00 13500.00 13,500.00 13,500.00
8.1.2 Stripped level to a depth not exceeding 1m m3 29.70 12.29 12.29 540.00 16038.00 6,635.52 6,635.52
Trench excavation for stone masonry foundation wall in
normal material to a depth not exceeding 1.5m m3 3.04 6727.50 1,974.70 1,974.70
8.1.3 10.35 3.04 650.00
8.1.4 Excavation for foundation in soft rock formation m3 1.50 1.30 1.30 450.00 675.00 585.90 585.90
8.1.5 Ditto but in hard rock formation m3 1.00 0.00 500.00 500.00 - -
Filling and compacting at every 15 cm layer selected
m3 2.88 1937.00 1,873.95 1,873.95
8.1.6 granular materials under floor slab 2.98 2.88 650.00
8.1.7 Ditto but around the stone masonry foundation wall m3 1.73 1.40 1.40 1460.00 2525.80 2,036.70 2,036.70

8.1.8 250mm thick hard core well blinded with crushed stone m2 2.98 9.00 9.00 535.00 1594.30 4,815.00 4,815.00

Disposal of surplus excavated materials as directed by

8.1.9 m3 48.49 16.63 16.63 450.00 21820.50 7,482.60 7,482.60
th engineer
8.2 Masonry Work 0.00 000.00 - -
50cm Basaltic or equivalent stone masnory foundation
wall bedded in cement sand mortar of mix ratio 1:3 m3 4.80 15694.00 18,240.00 18,240.00
8.2.1 below and above NGL 4.13 4.80 3,800.00
8.3 Concrete Work 0.00 000.00 - -
50mm thick lean concrete in C-10 under stone masonry
8.8.1 m2 5.90 7.84 7.84 4,500.00 26550.00 35,280.00 35,280.00
foundation wall
8.3.2 Ditto but underfloor above the hard core m2 9.30 6.20 6.20 4,500.00 41850.00 27,900.00 27,900.00
8.4 Grade C-25 Reinforced concrete 0.00 000.00 - -
10cm concrete Above the hard core for the floor with
dia. 8mm bar mesh on both directions with 15cm c/c m3 1.57 13950.00 11,760.00 11,760.00
8.8.1 1.86 1.57 7,500.00
8.8.2 For Grade beams, column, lintels and Top tie beam m3 1.50 1.50 1.50 7,500.00 11250.00 11,280.00 11,280.00
8.8.4 Form Work for floor slab, beams, and columns m2 21.00 26.76 26.76 7,500.00 157500.00 200,730.00 200,730.00
8.8.5 High yield reinforced steel bars to specification 0.00 000.00 - -
8.8.8.1 φ10 mm kg 147.88 147.88 147.88 135.00 19963.80 19,963.80 19,963.80
8.8.8.2 φ12 mm kg 144.56 144.56 144.56 135.00 19515.60 19,515.60 19,515.60
8.5 Carpentry and Joiney 0.00 000.00 - -
Truss made eculyptus poles of diam. 8cm for upper and
lower chords and 8cm for vertical and inclined members 5.00 10500.00 10,500.00 10,500.00
as per the drawing at 80cm spacing
8.5.1 nr. 5.00 5.00 2,100.00
8.5.2 5x7cm zigba wood purlin as shown in the drawing m 44.00 44.00 44.00 570.00 25080.00 25,080.00 25,080.00
8.5.3 G- 28 C.I.S Roof cover m2 19.80 19.36 19.36 1350.00 26730.00 26,136.00 26,136.00
 8.6 Electrical Installation 0.00 000.00 - -
Light points in thermoplastic conduit of diam.13mm fed
through PVC insulated conductors of 2x2.5mm2 0.00 5500.00 - -
8.6.1 nr 2.00 2,750.00
Flush mounting switch points in thermoplastic conduit of
dia 16mm fed through PVC insulated conductors of 0.00 1300.00 - -
8.6.2 nr 2.00 650.00
16A/1P sockets points in thermoplastic conduit of
dia.16mm fed through PVC insulated conductors of
2x2.5mm2 including junction boxes with covers & 0.00 6400.00 - -
insulating screw cap connectors all for flush mounting
8.6.3 nr 2.00 3,200.00
Flourescent fittings type philips TMS 022/1181+1xTLD
8.6.4 nr 1.00 0.00 2,800.00 2800.00 - -
18 W/840 lamp
4x16mm2 PVC insulated power cable inside dia.32mm
8.6.5 sum 1.00 0.00 15,000.00 15000.00 - -
PVC conduit
Distribution board (DB-R2) for flush mounting with
8.6.6 sum 1.00 0.00 4,000.00 4000.00 - -
lockable door and accessories
8.6.7 4 pcs of ABB of 10A, 1-ph nr 1.00 0.00 1,800.00 1800.00 - -
8.6.8 1 pcs of ABB of 16A, 1-ph nr 1.00 0.00 1,800.00 1800.00 - -
8.6.9 3 pc of ABB of 20A, 1-ph nr 1.00 0.00 1,800.00 1800.00 - -
8.6.10 3 pc of ACB of 25A, 1-ph nr 1.00 0.00 1,800.00 1800.00 - -
8.7 Metal Work 0.00 000.00 - -
LTZ steel framed doors and windows including as per
the drawings with approved cylinderical lock,hinges and 0.00 000.00 - -
8.7.1 all necessary asseseries
8.7.1.1 Door of size 1000x2000mm nr. 1.00 0.00 15,000.00 15000.00 - -

8.7.1.2 Window of size 1000x1000mm nr. 1.00 0.00 13,000.00 13000.00 - -

8.8 Wall Works with its Finishing 0.00 000.00 - -

200mm thick HCB wall bedded in cement sand mortar
8.8.1 m2 34.53 35.63 35.63 630.00 21753.90 22,446.90 22,446.90
of 1:3 mix ratio
Three coats of plastering in cement sand mortar of 1:3
m2 71.26 20925.18 21,591.78 21,591.78
8.8.2 mix ratio for external and internal surface of wall 69.06 71.26 303.00
8.8.3 30mm thick cement sand screed for the floor m2 9.30 7.84 7.84 290.00 2697.00 2,273.60 2,273.60
Three coats of Painting of internal and external walls
including beam and column surface with plastic m2 0.00 5870.10 - -
8.8.4 emulsion paint 69.06 85.00
8.8.5 Painting of metal doors and windows sum 1.00 0.00 105.00 105.00 - -

TOTAL FOR BILL No. 8 555,452.68 0.00 491,602.05 491,602.05

Total Carried To Summary Three in No. 1,666,358.04 491,602.05 491,602.05
Project:
TOC Moyale Water Supply Construction project
Client: SRS Irrigation and Development Bureau
Consultant: SRS, Study, Design & Supervistion Works Enterprise
Contractor: Iqra General Construction Company
TAKE OFF SHEET FOR GURD HOUSE
ITEM L*W*H QTY DESCREPTION
A. SUB - STRUCTURE
1.Excavation & earthwork
1.1 site clearing to remove the top soil
1 5.00 L= 5m W= 5m
5.00
25.00 m2 Total

excavation of level to a depth not exceeding 1m

L= 3.20 m W = 3.2 m D= 1.2 m
1 3.20
3.20
1.20
12.29 m3 Total
Trench excavation for stone masonry foundation
L= 3.1 m W = 3.1 m D= 0.15 m
4 3.10
0.70
0.35
3.04 m3 soil

Excavation for foundation in soft rock formation

L= 3.1 m W = 3.1 m D= 0.15 m
4 3.10
0.70 Total
0.15
1.30 m3 total soft rock

Cart awey of excavated materials

16.63 m3 Cart awey volume

backfiing with selected matrial
1 3.10
3.10
0.30
2.88 m3
backfiing with selected matrial
4 3.10
0.30
1.50
1.40 m3
 provide and fill hard core with hard basaltic or equivalent stone, well
compacted and blinded with crushed stone to a finished thickness of 25
cm
L= 3 m W = 3 m

1 3.00
3.00
9.00 m2 total

MASONRY WORK
Bellow NGL
3.00
4 0.40
0.50
2.40 m3 total
4 3.00 Masnry above OGL
0.40
0.50
2.40 m3
4.80 m3 total

2. Concrerte Work
A. under Grade beam 50mm thick lean concrete
2.80
2.80
7.84 m3

b) Under masonery
Along Y-axis
3.10
2 0.50
3.10 m2
Along X-axis
2 3.10
0.50
3.10 m2
6.20 m2
C In Ground floor slab
2.80
2.80
0.20
1.57 m3
a) In grade beam and top tie beam Concrete work
4 3.10 Grade beam
0.20
0.20
0.50 m3

4 3.10 Top tie beam

0.20
0.20
0.50 m3
b, In Elevation Column concrete work
3.20
4 0.20
0.20
0.51 m3 Total
1.50 m3 total for all
 Formwork for grade beam and top tie beam
a) to grade beam
Parimeter= ( 3.1x 2 x 2) + (3.1 x2 x2 ) =24.8
8 3.10
0.25
6.20 m3 Total
b) For top tie beam
12 3.10
0.25
9.30 m3 Total

c In Elevation Column
In Elevation Column= (0.2 x 4) x 4 = 3.2 m
16 3.20
0.22
11.26 m2 Total
26.76 m2 Total for all
2. BLOCK WORK
2.01 Class B, 200mm thick HCB wall

4 3.10
3.20
39.68 m2 all area of the wall

1 0.90
2.50
2.25 m2 area of door
1 1.20
1.50
1.80 m2 area of window
35.63 m2 Total Area of Wall (A)

6.Roofing Work
Roof cover in G28 CIS
4.40
4.40
19.36 m2

7. Plastering work
3.10
8 3.20
79.36 m2
2 0.90
2.50
4.50 m2 area of door
2 1.20
1.50
3.60 m2 area of window
71.26 m2 Total Area of Wall (A)

8 cemnent screed floor finsh

2.80
2.80
7.84 m2

For Contractor For Consultant For Client

Name__________ Name__________ Name_________
Sign.__________ Sign.__________ Sign.___________
Date________ Date________ Date_____________
 TOC
Bill-9:- constructions of Water Points
Ite Contract Prev Exec Curr Exec To Date Unit Rate Total Amount
m Item Description Unit (Birr) (Birr)
Qtty Qtty Qtty Exec Qtty
No.
9.1 Earth work
Site clearing up to adepth of 20cm to remove top
9.1.1 m2 18.00 18.00 18.00 40.00 720.00 720.00 720.00
vegitative soil
Excavation work up to a depth of 50 cm to reduce level for
9.1.2 m3 8.00 7.60 7.60 540.00 4320.00 4,104.00 4,104.00
placing hard core
9.1.3 Excavation in soft rock formation m3 1.00 - 800.00 800.00 - -
9.1.4 Ditto but in hard rock farmation m3 0.80 - 950.00 760.00 - -
cart away surplus excavated material to a distance not
9.1.5 m3 8.00 7.60 7.60 680.00 5440.00 5,168.00 5,168.00
exceeding 1kmfrom the site
Filling and spread under hard core with selected site
material & compact in layers not exceeding to a thickness
of 15cm as per the recommendation of the supervising m3 3.00 3.04 3.04 260.00 780.00 790.40 790.40
Engineer
9.1.6
9.2 Masonry work - 0.00 - -
25 cm thick basaltic or equivalent stone Hard core well
m2 18.00 15.20 15.20 3500.00 63000.00 53,200.00 53,200.00
9.2.1 rolled, consolidated & blinded with crushed stone
Hard stone masonry work for foundation bedded with
m3 4.00 1.47 1.47 1700.00 6800.00 2,499.00 2,499.00
9.2.2 cemement sand mortar 1:3 in ratio
Hard stone masonry work for stand bedded with cemement
m3 2.00 0.40 0.40 1600.00 3200.00 640.00 640.00
9.2.3 sand mortar 1:3 in ratio
15 cm wide dressed stone open channel drainage to soak
9.2.4 m2 10.00 16.20 16.20 650.00 6500.00 10,530.00 10,530.00
away pit
9.3 Concrete work - 0.00 - -
15cm thick mass concrete over hard core as shown in the
9.3.1 m2 18.00 15.20 15.20 1360.00 24480.00 20,672.00 20,672.00
drawing
9.3.2 pointening of the masonary stand m2 18.00 17.58 17.58 90.00 1620.00 1,581.84 1,581.84

9.3.3 cement screeding m2 10.00 10.40 10.40 320.00 3200.00 3,328.00 3,328.00
Provide,cut,bend and fix in position 10mm reinforced
steel bar for foundation @200mm c/c in both direction
for top and bottom mesh.price shall include tying wires - 0.00 - -
9.4
9.4.1 Diameter 10mm ribbed bar kg 4.80 87.58 87.58 120.00 576.00 10,509.00 10,509.00
supply and install the required pipes,fittings,gate,water
han,water meter and other fitttingss as per the drawing IS 1.00 0.75 0.75 9500.00 9500.00 7,125.00 7,125.00
9.4.2
9.5 Fencing and Gate Work - 0.00 - -
Excavation for foundation of posts for fencing, dimensions
50 x 50 x 70cm including disposal of surplus material m3 2.00 - 230.00 460.00 - -
9.5.1
Supply & fix mesh wire up to a height not less than 2.50m,
fixed to the concrete poles by caped including all m 24.00 - 1200.00 28800.00 - -
9.5.2 necessary fixing materials.
Supply & installation precasted concrete poles 13X13cm
Pcs 8.00 - 1150.00 9200.00 - -
9.5.3 for fencing, length 3m fixed at 2m interval
9.5.4 Cyclopean concrete work for foundation of fencing Poles m3 2.00 - 3989.00 7978.00 - -
Supply and fix (2x2m)double leaf grilled size gate made of
nr 1.00 - 1615.00 1615.00 - -
9.5.5 60x60mm RHS frame of thickness 10mm
9.6 Drainage system and water disposal - 0.00 - -
Supply & installation of mesh wire of height not less than
2.20meter ,tied to the posts by tying wires, including all m2 46.64 - 650.00 30316.00 - -
9.6.1 necessary fixing materials
Stone pitched trapizoidal drainage ditch pointed with
mortar (1:3) (top width=40cm,bottom width =20cm and m 24.80 - 453.00 11234.40 - -
9.6.2 depth=30cm)around the public tap as per the drawing
Supply and instalaltion of HDPE OD 75 PN10 pipe for
connections to water points from the new pipe m 50.00 - 467.00 23350.00 - -
9.7
Total for Bill No 9 244,649.40 - 120,867.24 120,867.24

Grand Total of 25 water points 2,446,494.00 - 1,087,805.16 1,087,805.16

Carried to Summary 2,446,494.00

Project:
TOC Moyale Water Supply Construction project
Client: SRS Irrigation and Development Bureau
Consultant: SRS, Study, Design & Supervistion Works Enterprise
Contractor: Iqra General Construction Company
TAKE OFF SHEET FOR WATER POINT
ITEM L*W*H QTY DESCREPTION
A. SUB - STRUCTURE
1.Excavation & earthwork
1.1 site clearing to remove the top soil
1 4.50 L= 4.5 m W=4m
4.00
18.00 m2 Total

Bulk excavation in Normal Soil

L= 3.8 m W= 4 m D= 0.5m
1 3.80
4.00
0.50
7.60 m3 Total

Cart away excavated material to 1 km distance

Vcart = Vsite clearing +Vexca

1
7.60 m3

BackFill selected granual material under slab

L= 3.8m W= 4m t= 0.20cm
3.80
4.00
0.20
3.04 m3

Hard core with hard basaltic or equivalent stone

L= 4.5 m W= 4 m
3.80
4.00
15.20 m2

Concrete work
lean concrete over hard core mix (1:3:6) under slab
L= 4.5 m W= 4m
3.80
4.00

15.20 m2
15 mm thick Mass concrete mix (1:3:6) under slab
3.80 L= 4.5 m W= 4m
4.00
0.15
2.28 m3
 87.58 kg Diameter 10mm ribbed bar for slab mass concrete

hard stone masonry work for Poat Seat

B= 1.5 m b= 2 m h= 0.6 W=1.4
1.50
2.00
0.60
1.40 1.47 m3

hard stone masonry work for Fucet holder

t= 0.4 m h= 1 m W=1
1.00
1.00
0.40
0.40 m3
Drainage ditch around water point to dispose water
L= 4*2 m =8 W= 4 x 2m = 8
16.00
1 0.20
16.20 m2
pavement work around the water point
L= 4.1 x 1.55 m =6.35 W= 4.1 x 1.55m = 6.35
6.35
1 6.35
m2

pointing work
3.38 L= 1,3 X 1.3 X 2 = 3.38 W= 2X 1.3X2 =5
5.20
17.58 m2
cement screening
L= 4.5 m W= 4m
1.30
4 2.00
10.40 m2

For Contractor For Consultant For Client

Name__________ Name__________ Name_________
Sign.__________ Sign.__________ Sign.___________
Date________ Date________ Date_____________
 TOC MOYALE WATER SUPPLY PROJECT
BILL No.13: CONSTRUCTION OF OPERATORS DWELLING
Contract
Contract Prev Exec Curr Exec To Date Prev Exec Curr Exec To Date Exec
Item No. Description Unit Unit Rate Amount
Qtty Qtty Qtty Exec Qtty Amount Amount Amount
13.1 Earth Work
13.1.1 Clearing of site to remove top soil to a depth of 200 mm m2 102.935 100.00 100.00 40 4,117.40 4,000.00 4,000.00

13.1.2 Excavation for stone masonry foundation; 0.6m width and 1.0 m3 20.45 18.84 18.84 540 11,043.00 10,173.60 10,173.60
m depth
13.1.3 Backfill to depth of not less than 450mm m3 7.1575 7.54 7.54 720 5,153.40 5,425.92 5,425.92

13.1.4 Cart away and deposit excavated surplus material to a distance m3 41.037 38.84 38.84 320 13,131.84 12,428.80 12,428.80
not exceeding 1km.
13.1.5 Supply, fill and compact layer by layer of selected material m3 24.31575 17.52 17.52 720 17,507.34 12,614.40 12,614.40

Provide and fill hard core with hard basaltic or equivalent

13.1.6 stone, well compacted and blinded with crushed stone to a m2 54.035 57.60 57.60 535 28,908.73 30,816.00 30,816.00
finished thickness of 25 cm
13.2 Masonry Work - - -
Supply and raise 500 mm thick and 1000mm high trachitic or
13.2.1 equivalent stone masonry foundation wall below ground level m3 24.54 15.70 15.70 3800 93,252.00 59,660.00 59,660.00
bedded in cement mortar mix 1:3
13.3 Concrete Work - - -
13.3.1 Provide 50mm thick lean concrete with mix ratio (1:3:6) m2 20.45 57.60 57.60 630 12,883.50 36,288.00 36,288.00
Reinforced concrete grade C-25 with minimum cement
content 360 kg/m3 cast into formwork and vibrated around - - -
reinforcement bars in:price shall include form work
13.3.2 For beams and and top tie beam m3 5.2779 4.08 4.08 7500 39,584.25 30,615.00 30,615.00
13.3.3 For columns m3 1.498 1.15 1.15 7500 11,235.00 8,640.00 8,640.00
13.3.4 Mass concrete fill on floor slab (100mm) m3 5.4035 8.86 8.86 7500 40,526.25 66,420.00 66,420.00
13.3.5 Concrete grade C-20 for the drainage ditch and walkaway m3 14.25 - 7500 106,875.00 - -
Provide and fix formwork for - - -
13.3.6 For beams and top tie beam m2 64.646 49.77 49.77 525 33,939.15 26,128.73 26,128.73
13.3.7 For columns m2 29.96 24.19 24.19 525 15,729.00 12,700.80 12,700.80
13.3.8 Drainage Ditch m2 68.28 - 525 35,847.00 - -
Provide, cut, bend and fix in position reinforced steel bar. All
13.4 according to structural drawing. Price shall include tying - - -
wires
13.4.1 Diameter 6 mm reinforcement bar kg 140 140 140.00 135 18,900.00 18,900.00 18,900.00
13.4.2 Diameter 8 mm reinforcement bar kg 429.68 429.68 429.68 135 58,006.80 58,006.80 58,006.80
13.4.3 Diameter 12 mm reinforcement bar kg 1541 1541 1,541.00 135 208,035.00 208,035.00 208,035.00
13.4.4 Diameter 14 mm reinforcement bar kg 494.31 - 135 66,731.85 - -
13.5 Block work - - -
Supply and raise 200mm thick concrete block (class B of the
13.5.1 ES CD3.301) wall laid in cement mortar mix 1:3 m2 149.52 113.86 113.86 630 94,197.60 71,729.28 71,729.28

13.6 Roofing and Carpentry - - -

Supply, assemble and fix in position Φ120 mm eucalyptus top
and bottom roof truss member, price shall include the
13.6.1 application of three coats and external anti-termite treatment m 122.9 122.9 122.90 2100 258,090.00 258,090.00 258,090.00
as per the drawing

Supply, assemble and fix in position Φ80 mm eucalyptus

bracing roof truss member, price shall include the application
13.6.2 of three coats and external anti-termite treatment as per the m 130.8 148.00 148.00 1800 235,440.00 266,400.00 266,400.00
drawing

Supply and fix purlin in zigba wood size 50 x 70 mm nailed

13.6.3 into eucalyptus truss including three coats of anti - termite m 99.8 99.80 99.80 1350 134,730.00 134,730.00 134,730.00
external treatment
Supply and fix roof cover in G-28 mm corrugated galvanized
13.6.4 iron sheet fixed into zigba wood purlin with dome headed m2 70.36 90.00 90.00 1350 94,986.00 121,500.00 121,500.00
galvanized nails (purlin and ridge cover measured separately)

Supply and fix edge gutter formed in G-28 flat galvanized

metal sheet including support brackets 1mm thick shaped steel
13.6.5 plate spaced at a maximum spacing of 1000 mm c/c and fixed m 25.1 - 250 6,275.00 - -
to purlin - price includes metal primer and two coats of
synthetic enamel paint

Supply & fix diameter 100mm down pipe in G-30 including

1mm thick metal support brackets fixed at a maximum
13.6.6 m 27.2 - 150 4,080.00 - -
interval of 1000 mm fixed to walls or columns

13.6.7 Supply and fix 25 x 250 mm fascia board to purlin m 35.4 148.00 148.00 570 20,178.00 84,360.00 84,360.00
13.6.8 Supply and fix 40 x 50 mm ceiling battons m 313 - 150 46,950.00 - -
13.6.9 Supply and fix chipwod ceiling m2 41.035 - 1200 49,242.00 - -
13.6.10 Supply and fix ribbed sheet m2
21.06 - 120 2,527.20 - -
Supply and fix metal door size 900 x 2200 mm price includes
13.6.11 4mm thick glass and three layers of synthetic paint to the No 2 - 28000 56,000.00 - -
frames
Supply and fix wooden door size 900 x 2200 mm price
13.6.12 includes scynthetic paintings No 1 - 27000 27,000.00 - -
Supply and fix metal door size 800 x 2200 mm price includes
13.6.13 4mm thick glass and three layers of synthetic paint to the No 2 - 28000 56,000.00 - -
frames
Supply and fix metal door size 700 x 2100 mm price includes
13.6.13 4mm thick glass and three layers of synthetic paint to the No 1 - 26000 26,000.00 - -
frames
Supply and fix metal window size 1000 x 1000 mm price
13.6.15 includes 4mm thick glass and three layers of synthetic paint to No 1 - 21000 21,000.00 - -
the frames
Supply and fix metal window size 1200 x 1400 mm price
13.6.16 includes 4mm thick glass and three layers of synthetic paint to No 2 - 24000 48,000.00 - -
the frames
 Supply and fix metal window size 750 x 500 mm price
13.6.17 includes 4mm thick glass and three layers of synthetic paint to No 1 - 17500 17,500.00 - -
the frames
 13.7 Finishing - - -
Finishing work shall include all surface pre-cleaning,
polishing and cleaning at the end of finishing - - -

13.7.1 Floor screed in cement mortar 20 mm thick m2 54.035 - 290 15,670.15 - -

13.7.2 Plastic tile floor finish for the main house m2 38.675 - 950 36,741.25 - -
13.7.3 Ceramic tile floor and wall finish for the service quarter m2 34.41 - 950 32,689.50 - -
Apply three coats of plaster in cement mortar to internal
13.7.4 cement concrete blocks, all beams and columns m2 168.185 - 303 50,960.06 - -

Apply cement mortar pointing to all external cement concrete

13.7.5 block wall m 2
149.52 - 250 37,380.00 - -

13.7.6 Apply 3 coats of plastic paint to internal walls m2 168.185 - 120 20,182.20 - -
13.8 Electrical Installation - - -

Sub-Distribution board for operators dwelling - - -

13.8.1 1 pcs Main MCB of 10A/1P, Icu=6kA no 1 - 2500 2,500.00 - -
13.8.2 2pcs MCB of 16A/1P, Icu=6kA no 1 - 2500 2,500.00 - -
13.8.3 1pcs MCB of 63A/3P, Icu=25kA no 1 - 4500 4,500.00 - -
13.8.4 With 25% reserve space No 1 - 5000 5,000.00 - -
13.8.5 Light Fitting and Lamps - - -
13.8.6 TMS 012/1.36 or 1X36w Fluorescent No 5 - 550 2,750.00 - -
13.8.7 TMS 095/1.36 or 1X36w Fluorescent No 3 - 550 1,650.00 - -
13.8.8 Sockets and Switch Outlets - - -
13.8.9 16A/1P socket outlet points No 8 - 600 4,800.00 - -
13.8.10 25A/1P socket outlet points NO 1 - 600 600.00 - -
13.8.11 wall mounted single pole switch NO 3 - 600 1,800.00 - -
13.8.12 wall mounted 2 pole switch NO 6 - 600 3,600.00 - -

Pvc Pipe - - -
PVC conduit of 16mm diameter including junction boxes with
13.8.13 covers and insulating screw cap connectors. M 40 - 100 4,000.00 - -

PVC conduit of 20mm diameter including junction boxes with

13.8.13 covers and insulating screw cap connectors. M 30 - 150 4,500.00 - -

Electrical Wires and Cables - - -

13.8.15 PVC insulated copper cables of 2x2.5mm2 for lighting M 50 - 350 17,500.00 - -
13.8.16 PVC insulated copper cables of 3x2.5mm2 for socket outlet M 50 - 420 21,000.00 - -
PVC insulated copper cables of 3x4mm2 for stove socket
13.8.17 outlet M 10 - 650 6,500.00 - -

Installation cost for Operators Dwelling - - -

13.8.18 sub distribution board points 4 - 650 2,600.00 - -
13.8.19 socket installation points 9 - 350 3,150.00 - -
13.8.20 switches and corresponding lighting bulb points 17 - 350 5,950.00 - -
13.9 Construction of Septic Tank - - -
13.9.1 Site clearing to depth of 20cm m2 22.96 - 40 918.40 - -
13.9.2 Excavation of soil to depth of 2mts. In ordinary soil m3 18.90 - 540 10,206.00 - -

13.9.3 Cart away of surplus excavated materials to a distance of 1- m3 23.49 - 320 7,517.44 - -
2kms
13.9.4 Supply and compact approved backfill selected material m3 7.56 - 720 5,443.20 - -

13.9.5 Basaltic or equivalent stone masonry wall bedded in cement m3 17.1 - 3800 64,980.00 - -
mortar 1:3
13.9.6 Lean concrete in C-15 under foundation slab. m2 7.56 - 520 3,931.20 - -
13.9.7 Reinforced concrete slab (C-25) as per the drawing m3 2.56 - 7500 19,200.00 - -

13.9.8 Provide, cut and fix in position zigba formwork including m2 9.84 - 520 5,116.80 - -
soffit and scaffolding for cover slab.
13.9.9 Supply and construct H.C.B baffle partition wall m2 4.2 - 650 2,730.00 - -

13.9.10 Plastering of internal wall and partition wall in cement mortar m2 8.4 - 303 2,545.20 - -
1:3
13.9.11 Supply and install PVC vent pipe with cover cap as per the Ls 2 - 350 700.00 - -
drawing
13.9.12 Supply and install drainage PVC pipe DN100 m 6 - 1200 7,200.00 - -

13.9.13 Supply and install reinforced precast concrete cover to septic No. 2 - 9500 19,000.00 - -
tank.
Provide, cut, bend and fix in position reinforced steel bar. All
according to structural drawing. Price shall include tying - - -
wires
13.9.13 Diameter 8 mm plain bar kg 78.42 - 135 10,586.70 - -
13.10 Construction of Soakaway Pit - - - -
13.10.1 Site clearing to depth of 20cm m2 23.04 - 40 921.60 - -
13.10.2 Excavation of soil to depth of 2.5mts. In ordinary soil m3 17.5 - 540 9,450.00 - -

13.10.3 Cart away of surplus excavated materials to a distance of 1- m3 22.108 - 320 7,074.56 - -
2kms
13.10.4 Supply and compact approved backfill selected material m3 7 - 720 5,040.00 - -

13.10.5 Basaltic or equivalent stone masonry wall bedded in cement m3 16.8 - 3800 63,840.00 - -
mortar 1:3
13.10.6 Lean concrete in C-15 under masonry wall. m2 6.72 - 720 4,838.40 - -

13.10.7 Reinforced concrete slab (C-25) as per the drawing price m3 1.18 - 7500 8,850.00 - -
includes dia, 8 bar with a spacing of 200 mesh
13.10.8 Provide, cut and fix in position zigba formwork including m 2
7.84 - 520 4,076.80 - -
soffit and scaffolding for cover slab.
13.10.9 Supply and install PVC vent pipe with cover cap Ls 1 - 700 700.00 - -

13.10.10 Supply and install reinforced precast concrete cover to septic No. 1 - 9500 9,500.00 - -
tank.

13.10.11 Supply and put in place coarse gravel, fine gravel and sand Ls 1 - 7500 7,500.00 - -
depth as per the drawing
Total to be carried to Summary 2,589,991.77 - 1,537,662.33 1,537,662.33
Project:
TOC Moyale Water Supply Construction project
Client: SRS Irrigation and Development Bureau
Consultant: SRS, Study, Design & Supervistion Works Enterprise
Contractor: Iqra General Construction Company
TAKE OFF SHEET FOR OPERATOR DWELLING AND SERVICE QUARTER
ITEM L*W*H QTY

1 10.00
10.00
100.00 m2

1 31.40
1.00
0.60
18.84 m3

1 31.40
0.60
0.40
7.54 m3

38.84 m3

1 8.00
7.30
 0.30
17.52 m3

1 8.00
7.20
57.60 m2

8.20
2 1.00
0.50
8.20 m3

2 7.50
1.00
0.50
7.50 m3
15.70 m3

1 8.00
7.20
57.60 m2

2 8.20
0.30
0.30
1.48 m3

2 7.50
0.30
0.30
1.35 m3
2.83 m3
2 8.20
0.20
0.20
0.66 m3

2 7.50
0.20
0.20
0.60 m3
1.26 m3
4.08 m3

3.20
9 0.20
0.20
1.15 m3

62.80
0.32
20.10 m3

141.30
0.21
29.67 m3
49.77 m3

9 12.80
0.21
24.19 m2

1 8.20
7.20
0.15
 8.86 m3

2 8.20
3.20
52.48 m2

2 7.50
3.20
48.00 m2
1 8.20
3.20
26.24 m2
126.72 m2

2 1.50
2.00
7.50 m2

2 2.98
0.90
5.36 m2
12.86 m2

113.86 m2

10.00
9.00
90.00 m2

10 10.00 100.00 ml
9 8.50 76.50 ml
176.50
8 10.00 80.00
8 8.50 68.00
148.00
For Contractor For Consultant For Client
Name__________ Name__________ Name_________
Sign.__________ Sign.__________ Sign.___________
Date________ Date________ Date_____________
Construction project
elopment Bureau
n & Supervistion Works Enterprise
ruction Company
ET FOR OPERATOR DWELLING AND SERVICE QUARTER
DESCREPTION
A. SUB - STRUCTURE
1.Excavation & earthwork
1.1 site clearing to remove the top soil
L= 9m W= 9m

Total

1.2 Excavation for stone masonry foundation; 0.6m width and 1.0 m
depth
L= 8.2 m W = 7.5 m D= 0.6m

Total
1.3 Backfill to depth of not less than 450mm
L= 8.2 m W = 7.5 m D= 0.3 m

1.4 Cart away all excavated material,

L= 8.2 m W = 7.5 m D= 0.3 m

Total

total excavated =total cart awey

1.5 Provide and fill with suitable selected granular material

1.6 Supply, fill and compact layer by layer of selected material
L= 8 m W = 7.3 m D= 0.25 m
1.7 Provide and fill hard core with hard basaltic or equivalent stone,
well compacted and blinded with crushed stone to a finished thickness
of 25 cm
L= 8 m W = 7.2 m D= 0.25 m

total

MASONRY WORK
Bellow NGL

total

total Volume of masonry

2. Concrerte Work
2.1 Provide 50mm thick lean concrete with mix ratio (1:3:6)

total lean concrete

a) concrete In grade beam

total
b) top beam
total
Total of grade beam and top tie beam
1.2 In Elevation Column

Total
Formwork
a) to grade beam
Parimeter= ( 8.2x 2 x 2) + (7.5 x2 x2 ) = 62.8

Total
Formwork for top tim beam
Parimeter= ( 8.2x 3 x 3) + (7.5 x3 x3 ) = 141.3

total for grade beam and top tie beam

Formwork for columan

In Elevation Column= (3.2*4) x 9 = 24.19 m

total

d) mass concrete for floor slab

2. BLOCK WORK
2.01 Class B, 200mm thick HCB wall

Total Area of Wall (A)

w1

D1
total window nad door dedaction

Total Area of HCB (A-B)

6.Roofing Work
Roof cover in G28 CIS

5*7 zigba

Facia board
For Consultant For Client
Name__________ Name_________
Sign.__________ Sign.___________
Date________ Date_____________
radius (r)= 4.05 m D = 16.4 m2 Π=3.142 t= 0.35m

3.14

7.1
#REF! 2 6.6

#REF!
3.14
8.1
0.1
2.5434
7.4

4 29.6
5.4
4
21.6
51.2

7.1
#REF! 2 6.6

#REF!
3.14
 TOC MOYALE WATER SUPPLY PROJECT
BILL No.15: ACCESS ROAD (3km) TO 1000 m3
15 EARTH WORK For 3km (ACCESS ROAD TO 1000 m3)

Contract Prev Exec Curr Exec Upto Date Contract Prev Exec Curr Exec Upto Date Exec
S/N Description Unit Rate
Qtty Qtty Qtty Exec Qtty Amount Amount Amount Amount
15.1 CLEARING AND GRUBBING
Clearing, grubbing and disposing of excavated
materials along both sides road alignment
15.1.1 ha 0.75 1.56 1.56 55,000.00 41,250.00 85,984.25 85,984.25
including excavtion not exceeding 200mm as
directed

Grade and compact to form road formation

15.1.2 inculding soft rock excavated not exceeding m3 2,400.00 2,800.00 2,800.00 950.00 2,280,000.00 2,660,000.00 2,660,000.00
500mm in depth and filling not exceeding
500mm in depth
Excavation in Hard rock and placing in spoil
15.1.3 m3 960.00 2,400.00 2,400.00 1,100.00 1,056,000.00 2,640,000.00 2,640,000.00
tips or as directed

Total 3,377,250.00 - 5,385,984.25 5,385,984.25

Project:
TOC Moyale Water Supply Construction project
Client: SRS Irrigation and Development Bureau
Consultant: SRS, Study, Design & Supervistion Works Enterprise
Contractor: Iqra General Construction Company
TAKEOFF SHEET FOR ACCESS ROAD
ITEM L*W*H QTY DESCREPTION
A. SUB - STRUCTURE
1.CLEARING AND GRUBBING
1.1 Clearing, grubbing and disposing of excavated materials along both
sides road alignment

1 2,000.00 A1= L X W L= 2000m w=7m

7.00
14,433.50 m2 Total Area clerarance for Road

1 40.00 A2= L X W L= 40m w= 30 m

30.00
1,200.00 m2 working and store area

15,633.50 m2 Total area of clerarance

1.56 ha
Excavation works
A. Excavation, Grade and compact to form road formation
L= 1000 m W=7m d= 0.5m
1,000.00
7.00
0.40
2,800.00 m3 total soft rock excavation

1 40.00 V= L WD L= 40m w= 25 m D=1m

25.00
1.00 1,000.00 m3 hard rock excavation of working and store area

B. Excavation in hard rock

L= 600 m W=7m d= 0.5m
400.00
7.00
0.50
1,400.00 m3 Total Excavation in hard rock
Total Hard rock 2,400.00 m3

For Contractor For Consultant For Client

Name__________ Name__________ Name_________
Sign.__________ Sign.__________ Sign.___________
Date________ Date________ Date_____________
 TOC
BILL No.10: CONSTRUCTION OF CATTLE TROUGHS
Item No. Item Description Unit Quantity Rate in Birr Amount in Birr

10.1 Earth work

m2
10.1.1 Site clearing up to adepth of 20cm to remove top vegitative soil 100 40.00 4,000.00
Excavation work up to a depth of 50 cm to reduce level for m3
10.1.2 placing hard core 150 550.00 82,500.00
10.1.3 Excavation in soft rock formation m3 1 850.00 850.00
10.1.4 Ditto but in hard rock farmation m3 0.8 1100.00 880.00
cart away surplus excavated material to a distance not
10.1.5 m3 100 65.00
exceeding 1kmfrom the site 6,500.00

Filling and spread under hard core with selected site material &
compact in layers not exceeding to a thickness of 15cm as per
10.1.6 the recommendation of the supervising Engineer m3 30 640.00 19,200.00
10.2 Standard Masonary works including finishing works -
Construction of Camel, cows, sheeps and goats cattle troughs as
10.3 No. 3 18,000.00
per the drawings 54,000.00
Supply and installation of all pipe works as per the standard
10.3.1 ls 1 19,000.00
drawings 19,000.00
Total for Bill No 10 186,930.00
Grand Total of 5 Cattle Troughs 934,650.00
 TOC
BILL No.11: FENCEING WORK
Item No. Item Description Unit Quantity Unit Rate Total Amount
11.1 AT TWO BORE HOLES (Birr) (Birr)
Excavation for foundation of posts for fencing, dimensions 50 x 50 x 70cm
11.1.1 including disposal of surplus material and foundation for the gate having area m3 9.00 340.00 3,060.00
of 60x60x100cm.
11.1.2 Cyclopean concrete work for foundation of fencing Poles m3 8.60 4,300.00 36,980.00
Supply & installation precasted concrete poles 13X13cm for fencing, length
11.1.3 3m fixed at 2m interval Pcs 40.00 2,400.00 96,000.00
11.1.4 Supply & fix mesh wire up to a height not less than 2.50m, fixed to the concret m 100.00 400.00 40,000.00
Construction of concrete columns to support the gate having area of 60x60cm
11.1.5 having a total height fo 4m with it foundation under the surface having a depth No. 2.00 13,000.00 26,000.00
of 1m.
11.1.6 Supply & fix metal gate with its locks -
11.1.7 a/ 2x2.5m No. 1.00 21,500.00 21,500.00
Sub-Total 223,540.00
Sub-Total for two - 447,080.00
11.2 FENCEING WORK AT CONTROLE STATION
Unit Rate Total Amount
Item No. Item Description Unit Quantity (Birr) (Birr)
Excavation for foundation of posts for fencing, dimensions 50 x 50 x 70cm
11.2.1 including disposal of surplus material and foundation for the gate having area m3 28.22 340.00 9,594.80
of 60x60x100cm.
11.2.2 Cyclopean concrete work for foundation of fencing Poles m3 21.96 2,300.00 50,508.00
Supply & installation precasted concrete poles 13X13cm for fencing, length
11.2.3 3m fixed at 2m interval Pcs 96.00 13,500.00 1,296,000.00
Supply & fix mesh wire up to a height not less than 2.50m, fixed to the
11.2.4 concrete poles by caped including all necessary fixing materials. m 196.00 1,800.00 352,800.00
Construction of concrete columns to support the gate having area of 60x60cm
11.2.5 having a total height fo 4m with it foundation under the surface having a depth No. 2.00 52,300.00 104,600.00
of 1m.
11.2.6 Supply & fix metal gate with its locks -
11.2.6.1 a/ 2x2.5m No. 1.00 19,400.00 19,400.00
11.2.6.2 b/ 1x2m No. 1.00 19,000.00 19,000.00
Sub-Total 1,851,902.80
TOTAL CARRIED TO SUMMARY 1,851,902.80

11.3 FENCEING WORK AT 500m3 M3 RESERVOIR & Booster St.

Item No. Unit Rate Total Amount

Item Description Unit Quantity (Birr) (Birr)
Excavation for foundation of posts for fencing, dimensions 50 x 50 x
11.3.1 70cm including disposal of surplus material and foundation for the gate m3 28.22 310.00 8,748.20
having area of 60x60x100cm.
11.3.2 Cyclopean concrete work for foundation of fencing Poles m3 21.96 6,500.00 142,740.00
Supply & installation precasted concrete poles 13X13cm for fencing,
11.3.3 length 3m fixed at 2m interval Pcs 96.00 5,500.00 528,000.00
Supply & fix mesh wire up to a height not less than 2.50m, fixed to the
11.3.4 concrete poles by caped including all necessary fixing materials. m 196.00 450.00 88,200.00

Construction of concrete columns to support the gate having area of

11.3.5 60x60cm having a total height fo 4m with it foundation under the No. 2.00 22,000.00 44,000.00
surface having a depth of 1m.
11.3.6 Supply & fix metal gate with its locks -
a/ 2x2.5m No. 1.00 19,400.00 19,400.00
b/ 1x2m No. 1.00 19,000.00 19,000.00
TOTAL TO BILL No.14 850,088.20
Sub-Total for two - 1,700,176.40
TOTAL CARRIED TO SUMMARY 3,999,159.20
 TOC
BILL No.12:- REHABILITATION OF EXISTING 100M3 RC RESERVOIRS AT ELGOF
Bill No. Unit Rate Total Amount
Item Description Unit Qty (Birr) (Birr)
12.1 Earth Work
12.1.1 Site clearing around Clear water tank m2 200.00 40.00 8,000.00
12.1.2 Excavation to 30cm depth and 8cm width around Clear water tank m3 8.00 310.00 2,480.00
12.1.3 Cart away m3 8.00 140.00 1,120.00
12.1.4 Filling and compacting at every 15 cm layer selected granular materials
m3 8.00 280.00 2,240.00
under concrete floor
12.2 concrete work -
12.2.1 50mm thick lean concrete in C-10 under concrete floor m2 16.00 7,500.00 120,000.00
12.2.2 Grade C-25 Reinforced concrete 15cm m3 2.40 7,500.00 18,000.00
12.2.3 precated concrete drain dech araound Clear water tank tank m 20.00 5,500.00 110,000.00
12.3 Disiltation -
12.3.1 Dissiltationin the tank m3 10.00 3,800.00 38,000.00
12.4 Maintenance of pipe work -
12.4.1 Maintenance on diffrante size gate valves and elbwos with all
accessery bolt, gasket and blank ring etc.. -
12.4.1.1 Flanged GS DN200 elbwo No. 2.00 11,500.00 23,000.00
12.4.1.2 Flanged DN200 Tee No. 1.00 16,500.00 16,500.00
12.4.1.3 Gate valve DN200 No. 2.00 21,000.00 42,000.00
12.5 clearing and washing
12.5.1 clearing and washing intair both compartments Ls 1.00 44,500.00 44,500.00
TOTAL FOR BILL No. 12 425,840.00
TOTAL CARRIED TO SUMMARY 425,840.00
 TOC
13 Bill 27 BH-3 MECHANICAL @ El-gof
Item Unit Rate Total Amount
Description of works Unit Qty
(Birr) (Birr)
13.1 PART1c-SUPPLY OF PLANT, BOREHOLE MECHANICAL,
MBH3
Borehole Pump & Piping
Electric submersible pump 380V, autotransformer/impedance
type motor, complete with non-return valve, DN50 threaded
outlet, power cable, level control cable & all other accessories
required for installation in boreholes with casing dia. Of 6inch,
Q=17 l/s, H=193m, power cable (1*4*50mm2) length = 100
13.1.1 No. 1 1,850,000.00 1,850,000.00
meter, control cable (1*1.5mm2) length = 100 meter, with the
following water temprature conditions. Maximum water
temperature: 30 ◦c

13.1.2 GS Flange 8" to be welded to the 8" steel casing No. 1 165,000.00 165,000.00
GS Wellhead with a 8" flange, DN100 short piece with a DN100
PN25 threaded socket welded on the inside & DN100 short
13.1.3 piece with a DN100 PN25 flange welded on the outside & all No. 1 80,000.00 80,000.00
accessories as shown in the drawing & as per the specification

GS riser pipe, heavy grade, threaded DN100, PN40 L = 76,550.00

13.1.4 No. 12 918,600.00
3000mm c/w socket
13.1.5 Double flanged GS bend DN100 PN25 - 90° No. 3 32,000.00 96,000.00
13.1.6 Single flanged GS pipe DN100, PN25 L = 4000mm No. 1 42,345.00 42,345.00
13.1.7 dismantling piece DN100 PN25 No. 2 28,550.00 57,100.00
12,981.00
13.1.8 Double flanged GS pipe with puddle DN100, PN25,L = 500mm No. 1 12,981.00
18,750.00
13.1.9 Double flanged GS pipe with puddle DN100, PN25,L = 1200mm No. 1 18,750.00
15,750.00
13.1.1 Double flanged GS pipe with puddle DN100, PN25,L = 1000mm No. 1 15,750.00
Double flanged GS pipe DN100, PN25 L = 1000mm with two 15,750.00
13.1.11 1/2" female sockets welded for the attachment of pressure No. 1 15,750.00
gauge and pressure switch
Double flanged GS pipe DN100, PN25 L = 1000mm, with one 15,865.00
13.1.12 No. 1 15,865.00
DN 3/4" welded socket
13.1.13 Single flanged GS pipe DN100, PN25 L = 2000mm No. 1 21,600.00 21,600.00
13.1.14 Double flanged GS tee DN 80/50/80 PN25 - 90° No. 2 19,725.00 39,450.00
22,050.00
13.1.15 Double Air relief valve DN100, PN25, with isolating gate valve No. 1 22,050.00
13.1.16 Double flanged Dismantling piece DN100, PN25 No. 1 10,800.00 10,800.00
Pressure gauge, glycerin filled, 100mm dia., 1/2” male 10,800.00
13.1.17 No. 1 10,800.00
connection, 0-15 bar with isolating cock
3/4" pipe, elbows, nipples, unions and faucet for sample water 17,325.00
13.1.18 Sum 1 17,325.00
tapping & compound supply
Double Flanged woltman water meter, turbine type, DN100, 23,205.00
13.1.19 No. 1 23,205.00
PN25
Double flanged Non return valve DN100 PN25- spring-loaded 17,400.00
13.1.2 No. 1 17,400.00
type
13.1.21 Double Flanged Gate valve DN100 PN25 No. 1 17,400.00 17,400.00
13.1.22 Double Flanged Gate valve DN100 PN25 No. 1 14,000.00 14,000.00
13.1.23 single flanged GS elbow DN100 PN25, 90° No. 1 11,538.00 11,538.00
13.1.24 double flanged reducer, GS, DN100/150 PN25 No. 1 17,885.00 17,885.00
13.1.25 flanged Socket piece, PVC DN150 PN25 No. 1 17,405.00 17,405.00
13.1.26 Pipe support with pipe clamp, foot plate, anchor bolts etc. Sum 1 36,000.00 36,000.00
Necessary pipes, fittings bolts, nuts, gaskets etc. required to 180.00
13.1.27 complete installation & to connect to the discharge (collector) Sum 1 180.00
pipe
Sub-Total 13.1 3,565,179.00
 13.2 BH-6 MECHANICAL @ El-gof
Item Unit Rate Total Amount
Description of works Unit Qty
(Birr) (Birr)
PART1f-SUPPLY OF PLANT, BOREHOLE MECHANICAL,
13.2.1 MBH6
Borehole Pump & Piping
13.2.1 Electric submersible pump 380V, star delta motor, complete
with non-return valve, DN80 threaded outlet, power cable, level
control cable & all other accessories required for installation in
boreholes with casing dia. Of 8inch, Q=9.2 l/s, H=193m, η>75%
power cable (1*4*16) length = 500meter, control cable length = No. 2 1,850,000.00 3,700,000.00
500 meter, with the following water temprature conditions.
Maximum water temperature: 45 ◦c

13.2.2 GS Flange 8" to be welded to the 8" steel casing No. 1 165,000.00 165,000.00
13.2.3 GS Wellhead with a 8" flange, DN80 short piece with a DN80
PN25 threaded socket welded on the inside & DN80 short piece
with a DN80 PN25 flange welded on the outside & all No. 1 80,000.00 80,000.00
accessories as shown in the drawing & as per the specification

13.2.4 GS riser pipe, heavy grade, threaded DN80, PN40 L = 3000mm 35,691.00
No. 10 356,910.00
c/w socket
13.2.5 Double flanged GS bend DN80 PN25 - 90° No. 3 21,250.00 63,750.00
13.2.6 Single flanged GS pipe DN80, PN25 L = 4000mm No. 1 35,963.00 35,963.00
13.2.7 dismantling piece DN80 PN25 No. 2 19,723.00 39,446.00
13.2.8 14,711.00
Double flanged GS pipe with puddle DN80, PN25,L = 500mm No. 1 14,711.00
13.2.9 21,250.00
Double flanged GS pipe with puddle DN80, PN25,L = 1200mm No. 1 21,250.00
13.2.1 17,850.00
Double flanged GS pipe with puddle DN80, PN25,L = 1000mm No. 1 17,850.00
13.2.11 Double flanged GS pipe DN80, PN25 L = 1000mm with two 1/2" 17,850.00
female sockets welded for the attachment of pressure gauge No. 1 17,850.00
and pressure switch
13.2.12 Double flanged GS pipe DN80, PN25 L = 1000mm, with one 17,980.00
No. 1 17,980.00
DN 3/4" welded socket
13.2.13 Single flanged GS pipe DN80, PN25 L = 2000mm No. 1 24,480.00 24,480.00
13.2.14 Double flanged GS tee DN80/50/80 PN25 - 90° No. 2 22,335.00 44,670.00
13.2.15 Double Air relief valve DN80, PN25, with isolating gate valve No. 1 24,990.00 24,990.00
13.2.16 Double flanged Dismantling piece DN80, PN25 No. 1 19,720.00 19,720.00
13.2.17 Pressure gauge, glycerin filled, 100mm dia., 1/2” male 12,240.00
No. 1 12,240.00
connection, 0-15 bar with isolating cock
13.2.18 3/4" pipe, elbows, nipples, unions and faucet for sample water 19,635.00
Sum 1 19,635.00
tapping & compound supply
13.2.19 26,299.00
Double Flanged woltman water meter, turbine type, DN80, PN25 No. 1 26,299.00
13.2.2 Double flanged Non return valve DN80 PN25- spring-loaded 19,720.00
No. 1 19,720.00
type
13.2.21 Double Flanged Gate valve DN80 PN25 No. 1 14,535.00 14,535.00
13.2.22 Double Flanged Gate valve DN80 PN25 No. 1 15,700.00 15,700.00
13.2.23 single flanged GS elbow DN80 PN25, 90° No. 1 14,000.00 14,000.00
13.2.24 double flanged reducer, GS, DN80/150 PN25 No. 1 23,800.00 23,800.00
13.2.25 flanged Socket piece, PVC DN150 PN25 No. 1 19,728.00 19,728.00
13.2.26 Pipe support with pipe clamp, foot plate, anchor bolts etc. Sum 1 30,600.00 30,600.00
13.2.27 Necessary pipes, fittings bolts, nuts, gaskets etc. required to 840.00
complete installation & to connect to the discharge (collector) Sum 1 840.00
pipe
Sub-Total .13-2 4,841,667.0
 13.3 BH'S ELECTRICAL EQUIPMENTS @ El-gof
Item Unit Rate Total Amount
Description of works Unit Qty
(Birr) (Birr)
13.3.1 PART1g-SUPPLY OF PLANT, BOREHOLES ELECTRICAL
Borehole Electrical Equipment
Main Switchgear complete, consisting of generating set manual
control switch panel, and distribution panel, including all
13.3.1 protection, metering relays, controls, surge- diverters, glands, No. 1 397,500.00 397,500.00
contactors, starter panels etc. as specified at MBH1.

Main Switchgear complete, consisting of distribution panel and

submersible pump motor control panel, including all protection,
13.3.2 metering relays, controls, surge- diverters, glands, contactors, No. 1 480,000.00 480,000.00
starter panels etc. as specified at MBH2.

Main Switchgear complete, consisting of generating set manual

control switch panel, and distribution panel, including all
13.3.3 protection, metering relays, controls, surge- diverters, glands, No. 1 675,000.00 675,000.00
contactors, starter panels etc. as specified at MBH3.

Main Switchgear complete, consisting of generating set manual

control switch panel, and distribution panel, including all
13.3.4 protection, metering relays, controls, surge- diverters, glands, No. 1 690,000.00 690,000.00
contactors, starter panels etc. as specified at MBH4.

Main Switchgear complete, consisting of generating set manual

control switch panel, and distribution panel, including all
13.3.5 protection, metering relays, controls, surge- diverters, glands, No. 1 465,000.00 465,000.00
contactors, starter panels etc. as specified at MBH5.

Main Switchgear complete, consisting of generating set manual

control switch panel, and distribution panel, including all
13.3.6 protection, metering relays, controls, surge- diverters, glands, No. 1 525,000.00 525,000.00
contactors, starter panels etc. as specified at MBH6.

power Cabling between the main switch panel, diesel 142,500.00

13.3.7 generating set panels and the pump switchgears in the switch Sum 1 142,500.00
rooms at boreholes.
powerCabling between the pump motor control panels and the 142,500.00
13.3.8 Sum 1 142,500.00
weatherproof termination cabinets at BHs.
All other power cable requirements not covered by the above 142,500.00
13.3.9 Sum 1 142,500.00
items and required to complete the specified works
control Cabling between the pump motor control panel and the 142,500.00
13.3.1 Sum 1 142,500.00
weatherproof termination cabinets at BHs.
All other control cable requirements not covered by the above 142,500.00
13.3.11 Sum 1 142,500.00
item and required to complete the specified works
Weatherproof termination cabinets at the head of each 142,500.00
13.3.12 borehole at BHs including all glands, termination blocks, No. 1 142,500.00
supports, fixings as required for the complete works
Low & high level water sensors for installation within each 142,500.00
13.3.13 borehole at BHs., including all control units, relays etc. as No. 2 285,000.00
required for the complete works
All other control, protection, monitoring cabling and wiring 142,500.00
13.3.14 Sum 1 142,500.00
required to meet the specified requirements
Earthing materials, including all inspection chambers, rods, tape 142,500.00
13.3.15 bonding straps etc. as necessary for the earthing requirements Sum 1 142,500.00
at BHs.
Cable tray, cable trunking, cable supports etc. as required at 142,500.00
13.3.16 Sum 1 142,500.00
BHs.
Sub-Total .13-3 4,800,000.00
 13 PART 8-DISINFECTION @ El-gof
Item Unit Rate
Description of works Unit Qty
(Birr) Amount
13.4.1 PART1h-SUPPLY OF PLANT, DISINFECTION
Disinfection equipment at service reservoir
PVC Chlorine solution preparation tank, complete with all 294,000.00
13.4.1 No. 2 588,000.00
accessories required for installation, content 500 liter
Agitator for installation in the solution tanks, c/w electrical motor 126,000.00
13.4.2 No. 2 252,000.00
and all accessories required for installation
gravity doser tank 50-150 ltr/hr, with built in rotameter 5-150 81,200.00
13.4.3 ltr/hr range, inlet outlet adapters for connection with DN40 No. 2 162,400.00
UPVC pipe, qty = 2
water pump to be installed in main reservor valve chamber, 196,000.00
13.4.4 No. 1 196,000.00
1ltr/sec, 10mtr head
Main Switchgear complete, consisting of distribution panel and 77,000.00
motor control panel for mixing plant and water pump, within
13.4.5 chlorination shed on top of main reservoir, including all Sum 1 77,000.00
protection, relays, metering, controls, surge diverters, glands
contactors starter panels etc. as sp
Cabling between the diesel generating set panel and the main 72,800.00
13.4.6 Sum 1 72,800.00
switchgear in the chlorination shed
All power cabling between motor control panel in chlorination 119,000.00
13.4.7 Sum 1 119,000.00
shed and mixers and water pump
All other power cable requirements not covered by the above 67,200.00
13.4.8 Sum 1 67,200.00
items and required to complete the specified works
All control cabling and wiring within Chlorination shed and to 56,000.00
13.4.9 Sum 1 56,000.00
water pump
All other control, protection and monitoring cabling and wiring 33,600.00
13.4.1 required within the chlorination shed to meet the specified Sum 1 33,600.00
requirements
Earthing materials, including all inspection chambers, rods tape, 67,200.00
13.4.11 bonding straps etc. as necessary for the earthing requirements Sum 1 67,200.00

13.4.12 Cable tray, cable trunking, cable supports etc. as required Sum 1 100,800.00 100,800.00
DN25 Service water supply system, connected to water pump, 179,200.00
13.4.13 to feed the solution preparation tanks including all valves & Sum 1 179,200.00
fittings
Solution pipe system, made of DN20 uPVC pressure pipes & 112,000.00
13.4.14 fittings, connection from the preparation tank to the injection Sum 1 112,000.00
point at the top of the reservoir
swiveling type gantry crane 1/4 ton to be installed on top of the 134,400.00
13.4.15 Sum 1 134,400.00
reservoir
Sub-Total .13-4 2,217,600.00

Total Amount
13.5 PART 7-BH'S POWER PLANTS @ El-gof
(Birr)
Item Unit Rate
Description of works Unit Qty
(Birr)
13.5.1 PART 7-SUPPLY OF PLANT, POWER PLANT
Power Plant
Diesel generator set, PRIME RATING, as per the technical
specification, engine & alternator pre-installed on a common
rigid frame, switchgear including manual changeover switch
panel, day tank incorporated into the frame, exhaust piping
system and all accessories required for installation, alternator:
13.5.3 No. 1 6,500,000.00 6,500,000.00
150 KVA, 3 phase, 400 V, 1500 RPM (woking environment =
45 degree centigrade at an average elevation of 888 masl).and
with all fast moving spare parts, to be installed at MBH3.

Diesel generator set, PRIME RATING, OF MAKE PERKINS, as

per the technical specification, engine & alternator pre-installed
on a common rigid frame, switchgear including manual
changeover switch panel, day tank incorporated into the frame,
exhaust piping system and all accessories required for
13.5.6 No. 1 4,500,000.00 4,500,000.00
installation, alternator: 80 KVA, 3 phase, 400 V, 1500 RPM
(woking environment = 45 degree centigrade at an elevation of
1092 masl).and with all fast moving spare parts, to be installed
at MBH6.

49,500.00
13.5.7 Hot air discharge louver for wall installation with all accessories No. 2 99,000.00
Ducting & framework between hot air discharge wall outdoor 46,500.00
13.5.8 louver and engine radiator with all accessories required for No. 2 93,000.00
installation
90,750.00
13.5.9 Storage fuel storage tank, 5000 ltr capacity with all accessories No. 2 181,500.00
Fuel pipe work consisting of DN1 1/2" black mallable iron pipes, 19,500.00
13.5.1 No. 2 39,000.00
fittings & valves
Fuel hand pump suitable for standard oil barrels with three 16,950.00
13.5.11 No. 2 33,900.00
meters long flexible hose 1"
Sub-Total .13-5 11,446,400.00
TOTAL CARRIED TO SUMMARY 26,870,846.00
BILL
TOC
5 CONSTRUCTION OF 500 m3 BOOSTER STATION
ITEM DESCRIPTION UNIT QNTY UNIT PRICE TOTAL
Birr Birr
BILL 5: CONSTRUCTION OF 500 m3 RESERVOIR
5.1 EARTH WORK
Site Clr m2 60.00 40.00 2,400.00
5.1.1 Bulk excavation in normal soil to a depth not exceeding 1m m3 153.94 540.00 83,126.54
5.1.2 Ditto but in soft rock formation m3 30.79 450.00 13,854.42
5.1.3 Ditto but in hard rock formation m3 15.39 1100.00 16,933.18
5.1.4 Cart away all excavated material, deposit to appropriate distance not exceeding 1 km m3 200.12 320.00 64,038.22
5.1.5 Provide and fill with suitable selected granular material not exceeding 50cm m3 76.97 720.00 55,417.69
5.1.6 Provide and fill hard core with hard basaltic or equivalent stone, well compacted and blinded with m2 535.00
crushed stone to a finished thickness of 25 cm under the reservoir and valve chamber 132.73
71,011.77
5.2 CONCRETE WORK -
5.2.1 50mm thick lean concrete C-10 under the reservoir base slab and valve chamber m2 132.73 230.00 30,528.43
5.2.3 Reinforced concrete type C-30 filled into form work and vibrated around reinforced bar
-
5.2.3.1 Base slab m3 46.84 7500.00 351,302.26
5.2.3.2 Concrete wall m3 56.80 7500.00 426,023.53
5.2.3.3 Concrete column m3 1.11 7500.00 8,340.85
5.2.3.5 Top slab m3 66.37 7500.00 497,746.09
5.2.2.5 Valve Box m3 14.48 7500.00 108,624.75
5.2.4 Provide and fix formwork to: -
5.2.4.1 Base slab m2 14.29 525.00 7,504.48
5.2.4.2 Wall m2 378.69 525.00 198,810.98
5.2.5 Column m2 7.70 525.00 4,040.87
5.2.4.4 Top slab m2 9.82 525.00 5,154.18
5.2.4.5 Valve Chamber m2 0.06 525.00 33.60
5.2.5 Provide, cut, bend and fix in position reinforced steel bar. All according to structural drawing.
Price should include tying wires -
5.2.5.1 Diameter 8 mm plain bar kg 11.49 135.00 1,551.15
5.2.5.2 Diameter 10 mm deformed bar kg 5,351.25 135.00 722,418.75
5.2.5.3 Diameter 12 mm deformed bar kg 9,918.05 135.00 1,338,936.75
5.2.5.4 Diameter 20 mm deformed bar kg 117.53 135.00 15,866.55
5.3 ACCESSORIES AND FINISHING -
5.3.1 Provide and apply 50mm cement screed to the reservoir floor and roof slab m2 245.44 290 71,176.71
5.3.2 40cm thick masonry wall (1:3) for valve chamber house m2 30.00 320 9,600.00
5.3.3 Stone Pavement around the reservoir embedded with mortar (1:4) m2 19.43 290 5,634.92
5.3.4 300mm dia half ditch concrete drainage around the stone pavement embedded with mortar (1:4) 850.00
m 43.98
37,384.95
5.3.5 Provide and apply 3 coats of plaster to internal walls, columns and to embedded part of external
wall surface m2 386.38 303.00
117,074.50
5.3.6 Rendering external wall m2 193.96 59.00 11,443.75
5.3.7 Provided and install access internal and external ladder constructed out of 1 1/2" dia GS pipe and
hooked to the wall as per the drawing; including safety cages LS 2.00 21,300
42,600.00
5.3.8 Provide and install water stops made of natural or synthetic rubber or elastometric plastic 650
m 81.37
compound with basic risen polyvinyl chloride (PVC) 52,888.71
5.3.9 Provide and fix 6 mm sheet metal access cover with latch and lock for valve chamber and reservoir No 3200
2
6,400.00
5.3.10 Provide and apply two coats of bituminous asphalt over the plastered surface of the embedded part
of the reservoir m2 40.68 950.00
38,649.44
5.3.11 1201
m2 40.68
Provide and place single brick layer cover to protect the asphalt coat from the backfill material 48,861.03
5.3.12 Metal doors, size.1.50 x 2.10m Pcs 1.00 10080 10,080.00
5.4 PIPES, VALVES AND FITTINGS -
5.4.1 Installation of K9 DCI inlet pipes and fittings and valves of PN10 with all required accessories,
rubber sealing flat gaskets, bolts, nuts with washers, as per the specifications
-
5.4.1.1 DN 225 DCI flanged bell mouth No 1 6200 6,200.00
5.4.1.2 DN 225 DCI 90 deg double flanged bend No 2 7250 14,500.00
5.4.1.3 DN 225 DCI double flanged pipe, L = 5.0 meters No 1 40200 40,200.00
5.4.1.4 DN 225 DCI double flanged pipe, L = 500 mm No 1 40200 40,200.00
5.4.1.5 DN 225 DCI duckfoot 90 deg double flanged bend No 1 14060 14,060.00
5.4.1.6 DN 225 flanged gate valve No 1 21400 21,400.00
5.4.1.7 DN 225 dismantling joint No 1 13050 13,050.00
5.4.1.8 DN 225 DCI double flanged anchoring pipe with single puddle flange, L = 1.0 meters, puddled at 8500
the centre No
2 17,000.00
5.4.1.9 DN 225 flange adopter No 1 6200 6,200.00
5.4.1.10 DN 225 float valve No 1 8250 8,250.00
5.4.1.11 Pipe support with pipe clamp, wall bracket, foot plate and anchor bolts LS 1 7500 7,500.00
5.4.2 Installation of K9 DCI outlet pipes and fittings and valves of PN10 with all requred accessories,
rubber sealing flat gaskets, bolts, nuts with washers as per the spicifcations -
5.4.2.1 DN 225 flanged suction strainer No 1 20,100.0 20,100.00
5.4.2.2 DN 225 DCI 90 deg double flanged bend No 1 14,050.0 14,050.00
5.4.2.3 DN 225 DCI double flanged anchoring pipe with single puddle flange, L = 0.6 meters, puddled at
the centre No 8,500.0
2 17,000.00
5.4.2.4 DN 225 DCI double flange pipe, L= 250 mm No 2 8,500.0 17,000.00
5.4.2.5 DN 225 double flanged gate valve No 1 21,500.0 21,500.00
5.4.2.6 DN 225 flanged dismantling piece No 1 16,000.0 16,000.00
5.4.2.7 DN 225 flanged water meter No 1 15,000.0 15,000.00
5.4.2.8 DN 225 flanged adopter No 1 6,150.0 6,150.00
5.4.2.9 Pipe support with pipe clamp, wall bracket, foot plate and anchor bolts LS -
5.5 Installation of K9 DCI over flow and drainage pipes and fittings and valves of PN10 with all
requred accessories, rubber sealing flat gaskets, bolts, nuts with washers as per the specifications
-
5.5.1 DN 225 DCI flanged bell mouth No 2 12,400.0 24,800.00
5.5.2 DN 225 DCI double flanged 90 deg bend No 3 14,050.0 42,150.00
5.5.3 DN 225 DCI double flanged pipe, L= 1.0m No 2 16,100.0 32,200.00
5.5.4 DN 225 DCI double flanged anchoring pipe with single puddle flange, L = 1.0 meters, puddled at
the centre No 8,600.0
1 8,600.00
5.5.5 DN 225 DCI double flanged pipe, L= 50m No 1 644,000.0 644,000.00
5.5.6 DN 225 all flanged tee No 1 8,500.0 8,500.00
5.5.7 DN 225 flanged gate valve No 1 14,500.0 14,500.00
5.5.8 DN 225 flanged dismantling piece No 1 14,000.0 14,000.00
5.5.9 DN 225 flanged spigot piece No 1 8,100.0 8,100.00
5.5.10 Pipe support with pipe clamp, wall bracket, foot plate and anchor bolts LS 1 7500 7,500.00
5.4.4 Supply and install level indicator pcs 1 15,000.00 15,000.00
5.4.5 Supply and install DN 50 ventillation pipe with dome, L =1.0 meters pcs 2 650.00 1,300.00
Total of Bill 5. Construction of 500m3 reservoir 5,611,469.06
BILL
TOC
4 CONSTRUCTION OF 500 m3 RESERVOIR
ITEM DESCRIPTION UNIT QNTY UNIT PRICE TOTAL
Birr Birr
BILL 4: CONSTRUCTION OF 500 m3 RESERVOIR
4.1 EARTH WORK
Site Clr m2 60.00 40.00 2,400.00
4.1.1 Bulk excavation in normal soil to a depth not exceeding 1m m3 153.94 800.00 123,150.43
4.1.2 Ditto but in soft rock formation m3 30.79 950.00 29,248.23
4.1.3 Ditto but in hard rock formation m3 15.39 1100.00 16,933.18
4.1.4 Cart away all excavated material, deposit to appropriate distance not exceeding 1 km m3 200.12 650.00 130,077.64
4.1.5 Provide and fill with suitable selected granular material not exceeding 50cm m3 76.97 720.00 55,417.69
4.1.6 Provide and fill hard core with hard basaltic or equivalent stone, well compacted and blinded with m2 550.00
crushed stone to a finished thickness of 25 cm under the reservoir and valve chamber 132.73
73,002.76
4.2 CONCRETE WORK -
4.2.1 50mm thick lean concrete C-10 under the reservoir base slab and valve chamber m2 132.73 280.00 37,165.04
4.2.3 Reinforced concrete type C-30 filled into form work and vibrated around reinforced bar
-
4.2.3.1 Base slab m3 46.84 7500.00 351,302.26
4.2.3.2 Concrete wall m3 56.80 7500.00 426,023.53
4.2.3.3 Concrete column m3 1.11 7500.00 8,340.85
4.2.3.4 Top slab m3 66.37 7500.00 497,746.09
4.2.2.5 Valve Box m3 14.48 7500.00 108,624.75
4.2.4 Provide and fix formwork to: -
4.2.4.1 Base slab m2 14.29 900 12,864.82
4.2.4.2 Wall m2 378.69 800 302,950.06
4.2.4 Column m2 7.70 530 4,079.36
4.2.4.4 Top slab m2 9.82 530 5,203.26
4.2.4.5 Valve Chamber m2 0.06 530 33.92
4.2.5 Provide, cut, bend and fix in position reinforced steel bar. All according to structural drawing.
Price should include tying wires -
4.2.5.1 Diameter 8 mm plain bar kg 11.49 135.00 1,551.15
4.2.5.2 Diameter 10 mm deformed bar kg 5,351.25 135.00 722,418.75
4.2.5.3 Diameter 12 mm deformed bar kg 9,918.05 135.00 1,338,936.75
4.2.5.4 Diameter 20 mm deformed bar kg 117.53 135.00 15,866.55
4.3 ACCESSORIES AND FINISHING -
4.3.1 Provide and apply 50mm cement screed to the reservoir floor and roof slab m2 245.44 560 137,444.68
4.3.2 40cm thick masonry wall (1:3) for valve chamber house m2 30.00 460 13,800.00
4.3.3 Stone Pavement around the reservoir embedded with mortar (1:4) m2 19.43 400 7,772.30
4.3.4 300mm dia half ditch concrete drainage around the stone pavement embedded with mortar (1:4) 740.00
m 43.98
32,546.90
4.3.5 Provide and apply 3 coats of plaster to internal walls, columns and to embedded part of external
wall surface m2 386.38 240.00
92,732.28
4.3.6 Rendering external wall m2 193.96 326.00 63,231.59
4.3.7 Provided and install access internal and external ladder constructed out of 1 1/2" dia GS pipe and
hooked to the wall as per the drawing; including safety cages LS 2.00 16,000
32,000.00
4.3.8 Provide and install water stops made of natural or synthetic rubber or elastometric plastic 450
m 81.37
compound with basic risen polyvinyl chloride (PVC) 36,615.26
4.3.9 Provide and fix 6 mm sheet metal access cover with latch and lock for valve chamber and reservoir No 1500
2
3,000.00
4.3.10 Provide and apply two coats of bituminous asphalt over the plastered surface of the embedded part
of the reservoir m2 40.68 580.00
23,596.50
4.3.11 750
m2 40.68
Provide and place single brick layer cover to protect the asphalt coat from the backfill material 30,512.72
4.3.12 Metal doors, size.1.50 x 2.10m Pcs 1.00 11000 11,000.00
4.4 PIPES, VALVES AND FITTINGS -
4.4.1 Installation of K9 DCI inlet pipes and fittings and valves of PN10 with all required accessories,
rubber sealing flat gaskets, bolts, nuts with washers, as per the specifications
-
4.4.1.1 DN 225 DCI flanged bell mouth No 3 14000 42,000.00
4.4.1.2 DN 225 DCI 90 deg double flanged bend No 6 12000 72,000.00
4.4.1.3 DN 225 DCI double flanged pipe, L = 5.0 meters No 3 22000 66,000.00
4.4.1.4 DN 225 DCI double flanged pipe, L = 500 mm No 3 25000 75,000.00
4.4.1.5 DN 225 DCI duckfoot 90 deg double flanged bend No 3 14060 42,180.00
4.4.1.6 DN 225 flanged gate valve No 3 28000 84,000.00
4.4.1.7 DN 225 dismantling joint No 3 56000 168,000.00
4.4.1.8 DN 225 DCI double flanged anchoring pipe with single puddle flange, L = 1.0 meters, puddled at 13500
the centre No 6
81,000.00
4.4.1.9 DN 225 flange adopter No 3 6200 18,600.00
4.4.1.10 DN 225 float valve No 3 8250 24,750.00
4.4.1.11 Pipe support with pipe clamp, wall bracket, foot plate and anchor bolts LS 3 7500 22,500.00
4.4.2 Installation of K9 DCI outlet pipes and fittings and valves of PN10 with all requred accessories,
rubber sealing flat gaskets, bolts, nuts with washers as per the spicifcations -
4.4.2.1 DN 225 flanged suction strainer No 3 20,100.0 60,300.00
4.4.2.2 DN 225 DCI 90 deg double flanged bend No 3 14,050.0 42,150.00
4.4.2.3 DN 225 DCI double flanged anchoring pipe with single puddle flange, L = 0.6 meters, puddled at
the centre No 6 8,500.0
51,000.00
4.4.2.4 DN 225 DCI double flange pipe, L= 250 mm No 6 8,500.0 51,000.00
4.4.2.5 DN 225 double flanged gate valve No 3 21,500.0 64,500.00
4.4.2.6 DN 225 flanged dismantling piece No 3 16,000.0 48,000.00
4.4.2.7 DN 225 flanged water meter No 3 15,000.0 45,000.00
4.4.2.8 DN 225 flanged adopter No 3 6,150.0 18,450.00
4.4.2.9 Pipe support with pipe clamp, wall bracket, foot plate and anchor bolts LS -
4.4 Installation of K9 DCI over flow and drainage pipes and fittings and valves of PN10 with all
requred accessories, rubber sealing flat gaskets, bolts, nuts with washers as per the specifications
-
4.4.1 DN 225 DCI flanged bell mouth No 6 12,400.0 74,400.00
4.4.2 DN 225 DCI double flanged 90 deg bend No 9 14,050.0 126,450.00
4.4.3 DN 225 DCI double flanged pipe, L= 1.0m No 3 16,100.0 48,300.00
4.4.4 DN 225 DCI double flanged anchoring pipe with single puddle flange, L = 1.0 meters, puddled at
the centre No 3 8,600.0
25,800.00
4.4.5 DN 225 DCI double flanged pipe, L= 40m No 3 108,000.0 324,000.00
4.4.6 DN 225 all flanged tee No 3 8,500.0 25,500.00
4.4.7 DN 225 flanged gate valve No 3 25,000.0 75,000.00
4.4.8 DN 225 flanged dismantling piece No 3 14,000.0 42,000.00
4.4.9 DN 225 flanged spigot piece No 3 8,100.0 24,300.00
4.4.10 Pipe support with pipe clamp, wall bracket, foot plate and anchor bolts LS 3 9000 27,000.00
4.4.4 Supply and install level indicator pcs 3 41,000.00 123,000.00
4.4.5 Supply and install DN 50 ventillation pipe with dome, L =1.0 meters pcs 6 8,000.00 48,000.00
Total of Bill 4. Construction of 500m3 reservoir 6,785,369.30
 TOC

Unit Quantity Unit Rate Amount

Item No. Description
(Birr) (Birr)
6 Reservoirs
6.1 Moyale Elevated Reservoirs (250 m3) #2
6.1.1 Excavation for structure
6.1.1.1 Topsoil stripping to 250 mm depth m3 28 750.00 21,000.00
6.1.1.2 Normal material to depth n.e. 2.0 m m 3
196 800.00 156,800.00
6.1.1.3 Normal material to depth 2.0 to 4.0 m m3 101 800.00 80,800.00
6.1.1.4 Extra over for excavation in rock m3 163 950.00 154,850.00
6.1.1.5 Disposal of surplus excavated material as
directed by the Engineer m3 325 180.00 58,500.00
6.1.2 Filling to stated depth or thickness including
compacting 0.00
6.1.2.1 300 mm thick selected granular material m2 111 720.00 79,920.00
6.1.2.2 250 mm thick hard-core m2 111 780.00 86,580.00
6.1.3 Structural works 0.00
6.1.3.1 Provide and place in-situ-concrete class C-15/
blinding concrete 100 mm thick m3 12 3,800.00 45,600.00
6.1.3.2 Ditto, but C-20/ mass concrete 1300mm thick for
base slab m3 144 5,400.00 777,600.00
6.1.3.3 Ditto, but C-35/ reinforced concrete 250 mm
thick for shaft walls m3 44 7,500.00 330,000.00
6.1.3.4 Ditto, but C-35/ reinforced concrete for sloping
reservoir floor and horizontal base slab
m3 16 7,500.00 120,000.00
6.1.3.5 Ditto, but C-35/ reinforced concrete 200 mm
thick for shaft walls (inside reservoir) m3 27 7,500.00 202,500.00
6.1.3.6 Ditto, but C-35/ reinforced concrete 225 mm
thick for reservoir vertical walls m3 6 7,500.00 45,000.00
6.1.3.7 Ditto, but C-35/ reinforced concrete 200 mm
thick for reservoir roof slab m3 15 7,500.00 112,500.00
6.1.3.8 High yield reinforcement steel to specifications
kg 10800 135.00 1,458,000.00
6.1.3.9 "Expandit" supercast rearguard "R" PVC water
stop m 30 850.00 25,500.00
6.1.4 Form work 0.00
6.1.4.1 F1 Finish - plane vertical forms to floor slabs m2 55 530.00 29,150.00
6.1.4.2 F2 Finish -plane horizontal soffit of suspended
slab m2 6 530.00 3,180.00
Carried forward 3,787,480.00

5-73
 Unit Quantity Unit Rate Amount
Item No. Description
(Birr) (Birr)
B/F
6.1.4.3 F2 Finish to curved vertical forms to walls m2 166 530.00 87,980.00
6.1.4.4 F2 Finish -plane vertical forms to columns m 2
1060 530.00 561,800.00
6.1.4.5 F2 Finish to curved vertical forms to shaft
m2 26 530.00 13,780.00
6.1.4.6 F3 Finish -plane horizontal to soffit of suspended
slab m2 15 530.00 7,950.00
6.1.4.7 F3 Finish to curved vertical forms to walls m2 161 530.00 85,330.00
6.1.4.8 F3 Finish to curved vertical forms to shaft
m2 35 530.00 18,550.00
6.1.4.9 F2 Finish plane horizontal forms to 250 step
round the reservoir m2 12 530.00 6,360.00
6.1.5 Pipe Laying 0.00
6.1.6.1 Laying DN 225 mm DCI inlet pipe including
excavation and backfilling m 38 5,082.00 193,116.00
6.1.5.2 Laying DN 225 mm DCI outlet pipe including
excavation and backfilling m 32 5,082.00 162,624.00
6.1.5.3 Laying DN 200 mm DCI drain pipe including
excavation and backfilling m 40 5,082.00 203,280.00
6.1.6 Surface Finishing 0.00
6.1.6.1 U2 Finish to vertical walls to reservoir (including
for ribbed finish) m2 116 70.00 8,120.00
6.1.6.2 U2 finish to reservoir roof m2 15 70.00 1,050.00
6.1.6.3 U3 finish to reservoir floor slab m2 6 70.00 420.00
6.1.6.4 Waterproof sheeting of 500 gauge polythene to
upper surfaces inclined at an angle n.e. 30
degree to the horizontal; between floor slab and
blinding m2 111 1,400.00 155,400.00
6.1.6.5 2 layers bituminous ply on bituminous paint at
wall/roof slab interface (250mm wide) m 30 1,200.00 36,000.00
6.1.7 Pipe work 0.00
6.1.7.1 Install 200 nominal bore inlet pipe stack and
fittings as detailed LS 4,200.00 4,200.00
6.1.7.2 Install 200 nominal bore outlet pipe stack and
fittings as detailed LS 4,200.00 4,200.00
6.1.7.3 Install 200 nominal bore overflow pipe stack and
fittings as detailed LS 4,200.00 4,200.00
6.1.8 Miscellaneous work 0.00
6.1.8.1 Open grid flooring at upper platform level m2 3 680.00 2,040.00
6.1.8.2 Approved hinged manhole cover to fit
726x762mm opening (including for frame) nr 2 12,500.00 25,000.00
Carried forward 1,581,400.00

Carried to Summary of Bills 5,368,880.00

5-74
 TOC Name of Project:-Construction of Moyale Supply Civil Works

Bill no 7 Construction of Artificail Wet Well a Boosting Station

ITEM NO DESCRIPTION UNIT Quantity UNIT PRICE Contract Total
Amount (Birr)
`

7 Construction of Wet Well

7.1 Earth work
7.1.1 Clearing the top soil and unwanted material to a depth m2 16.0 40.00 640.00
of 200 mm
7.1.2 Bulk excavation in ordinary soil to a depth not greater m3 4.80 750.00 3,600.00
than 7.5 m
7.1.3 Extra over for bulk excavation in soft rock m3 9.6 800.00 7,680.00

7.1.4 Extra over for bulk excavation in soft rock m3 19.2 800.00 15,360.00

7.1.5 Cart away all excavated material, deposit to appropriate m3 33.60 540.00 18,144.00
distance not excedding 1 km
7.1.6 250 mm thick hard trachyte stone hard core m2 76.97 500.00 38,485.00
7.1.7 Provide and fill hard core with hard basaltic or m 3
132.73 1,800.00 238,914.00
equivalent stone, well compacted and blinded with
7.2 crushed
Concretestone
and masonary work
7.2.2 50 mm thick lean concrete with mix ratio (1:3:6) under m2 132.73 2,500.00 331,825.00
the reservoir base slab and valve chamber
7.2.3 Reinforced concrete type C-25 filled into form work and
vibrated around reinforcement bar mix ratio should be
1:2:3
7.2.4 In base slab m3 7.98 7,500.00 59,850.00
7.2.5 In concrete wall m3 7.98 7,500.00 59,850.00
7.2.6 In top slab m3 7.98 7,500.00 59,850.00
7.2.7 Valve box m3 14.48 7,500.00 108,600.00
7.2.8 Provide and fix formwork
7.2.9 In base slab m2 9.90 3,500.00 34,650.00
7.2.10 To wall m2 9.9 3,500.00 34,650.00
7.2.11 To top slab m2 9.90 3,500.00 34,650.00
total of sheet 1,046,748.00
7.30 Provide, cut, bend and fix in position reinforced steel
bar. All according to structural drawing. Price should
include tying wires.
7.3.1 Diameter 8 mm deformed bar kg 11.5 135.00 1,551.15
7.3.2 Diameter 10 mm deformed bar kg 900.0 135.00 121,500.00
7.4 Accesssories and finishing
7.4.1 Provide and install access internal and external ladder Ls 1.0 18,000.00 18,000.00
constructed out of 1 1/2'' dia GS pipe and hooked to the
wall as per the drawing; including safety cages

total of sheet 141,051.15

 TOC Name of Project:-Construction of Moyale Supply Civil Works

Bill no 7 Construction of Artificail Wet Well a Boosting Station

ITEM NO DESCRIPTION UNIT Quantity UNIT PRICE Contract Total
Amount (Birr)
`
7.5 Pipes valves and Fitttings -
7.5.1 Pipes and Fitttings supply for PN 16 DN 225 -
4.11 Install DN 225 DCI flanged bell moth No 1 12,000.00 12,000.00
4.12 Install DN 225 DCI 90o degree double flanged bend No 4 13,450.00 53,800.00

4.13 Install DN 225 DCI double flanged pipe L=5.0m No 3 35,500.00 106,500.00
4.14 Install DN 225 DCI double flanged pipe L=5.0 m No 2 35,500.00 71,000.00
4.15 Install DN 225 DCI 90o degree double flanged bend No 3 21,240.00 63,720.00

4.16 Install DN 225 flanged gate valve No 3 23,500.00 70,500.00

4.17 Install DN 225 dismantling joint No 3 19,950.00 59,850.00
4.18 water meter DN 225 PN 16 No 3 25,000.00 75,000.00
4.19 DN 225 Non swing check valve No 1 20,625.00 20,625.00
4.20 Manometer (PRESSURE Guage) 60 Bar No 3 7,350.00 22,050.00
________________ Total Carried to Summary 555,045.00
Grand Total 1,742,844.15
Table of Contents
1. Certificate 1
2. Summery
3. Bill 1 GIT
4. Bill 2 Supply
5. Pipe supply takeoff
6. Biil-3 PCW
7. Pipe CW takeoff
8. Bill-4 100m3
9. 100m3 takeoff
10. 100m3 bar schedule
11. Bill-5 1000m3SR
12. 1000m3 takeoff
13. Bill-6 Generator House
14. Generator House Takeoff
15. Gen H bar sched
16. Bill-7 Pump House
17. Pump House takeoff
18. Bill 8 Guard Houses
19. Gurad h Takeoff
20. Bill 9 WP
21. WP takeoff
22. Bill-13 Operator Dwelling
23. Operator Dwelling takeoff
24. Bill-15 Access Road
25. Access Road takeoff
26. Bill 10 CT
27. Bill 11 - Fencing Work
28. Bill 12 Rehab-100M3
29. Bill 13 EM BH
30. bill 5 500m3 BS
31. Bill - 4 500m3 GCR
32. Bill 6 250 m3 -#2
33. Bill 7 Wet Well