GOLO ELECTROMECHANICAL SUMMARY

Total Readout Total Corrected

S/N Item Description Unit Qty Unit Price
Price Price
General Items Ls 1 495,000.00 1,200,375.00 495,000.00
Golo Borehole Ls 1 7,413,296.50 7,389,062.50 7,413,296.50
Golo 200m3 Reservoir Ls 1 274,900.00 315,200.00 274,900.00
Total 8,589,437.50 8,183,196.50
Difference

(705,375.00)
24,234.00
(40,300.00)
(406,241.00)
General Items
Amount Supply
Item Description Unit Qty. Unit Price
Allow for mobilization and demobilization
40,000.00
1 to the project town Ls 1
2 Inland transportation Ls 1 40,000.00
3 Preparation of as built drawings Ls 1 40,000.00

Allow for the preparation and submission of 35,000.00

all the necessary drawings and relevant
4 documents for the approval of the Engineer Ls 1
Allow for the preparation and submission 30,000.00
5 operation and maintenance manual Ls 1
Allow for the cost and commissioning and
30,000.00
6 pre-commissioning Ls 1
Allow for the training on site for operation 30,000.00
7 and maintenance crew Ls 1
Allow for the supply of spare parts for 2
years operation as recommended by the 100,000.00
manufacturer (list items with their
8 respective rates) Ls 1

Allow for contingent works; the quantities

of which are not detailed. To be executed in 50,000.00
9 and when ordered by the Engineer. Ls 1
10 Two (2) standard tool sets (mechanical) Ls 1 50,000.00
11 Two (2) standard tool sets (electrical) Ls 1 50,000.00
Total Readout Total Corrected
Difference
Price, ETB Price, ETB

40,000.00 40,000.00
-
40,000.00 40,000.00 -
40,000.00 40,000.00 -

35,000.00 35,000.00
-

30,000.00 30,000.00
-
30,000.00 30,000.00
-
30,000.00 30,000.00
-

100,000.00 100,000.00
-

50,000.00 50,000.00
-
50,000.00 50,000.00 -
50,000.00 50,000.00 -
1,200,375.00 495,000.00 (705,375.00)
GOLO Kebele BH , BOQ
Amount
Item Description Supply Unit Amount Supply
Unit Qty. Price Total Price
Solar Power driven submersible pump with discharge, Q= 35.5 l/s, H =
204m, 380ACV, 50 Hz, complete with power and control cables, dry run
Set 1 480000 480,000.00
protection level electrodes, vulcunized kits and all accessories that can be
1 installed in 8” casing
GS heavy duty threaded riser pipe DN150, PN25 with one side
Pcs 1 6500 6,500.00
2 reduced/enlarged to suit pump discharge connection, L = 1000mm
3 GS heavy duty threaded riser pipe DN150, PN25, L = 3000mm Pcs 37 3500 129,500.00
Well head GS pipe with one end threaded & the other flanged DN150, PN25,
Pcs 1 900 900.00
4 L= 1000mm
5 GS counter pipe DN200, PN10 Pcs 1 6500 6,500.00
6 GS d/f 90° bend DN150, PN25 with DN50 flanged connection for air valve Pcs 1 6500 6,500.00
7 Flanged air release valve DN150, PN25 with isolating gate valve Pcs 1 6000 6,000.00
8 Double flanged pipe DN150, PN25, L= 2500mm Pcs 1 4500 4,500.00
9 Double flanged expansion joint DN150, PN25 Pcs 1 3500 3,500.00
10 GS d/f pipe with puddle DN150, PN25, L = 700mm Pcs 1 10500 10,500.00
11 Flanged water meter DN150, PN25 Pcs 1 3500 3,500.00
12 Flanged adaptor DN150, PN25 Pcs 2 3500 7,000.00
Single flanged pipe DN150, PN25 with welded connection for pressure gauge
Pcs 1 7000 7,000.00
13 and pressure switch, L= 2400mm
14 Pressure gauge with pressure switch and stop cock (0-25bar) Pcs 1 8000 8,000.00
15 Double flanged check valve DN150, PN25 Pcs 1 6500 6,500.00
Single flanged GS pipe DN150, PN25 with welded connection for water tap,
Pcs 1 6000 6,000.00
16 L= 800mm
17 Water tap with 3/4" GS pipe and all accessories Pcs 1 8500 8,500.00
18 Flanged gate valve DN150, PN25 Pcs 1 5000 5,000.00
GS double flanged pipe with puddle DN150, PN25 with welded DN50
19 flanged branch for pressure relief valve and air valve connection, L = Pcs 1 4500 4,500.00
1000mm
20 GS double flanged 90° bend DN150, PN25 Pcs 1 3000 3,000.00
21 Double flanged GS pipe DN150, PN16, L= 1500mm Pcs 1 3000 3,000.00
22 GS double flanged 90° bend DN150, PN25 Pcs 1 6500 6,500.00
23 GS Flanged reducer DN200/150, PN25 Pcs 1 7000 7,000.00
24 GS Flanged spigot DN200, PN25 Pcs 1 7000 7,000.00
25 Flanged air release valve DN50, PN25 with isolating gate valve Pcs 1 2000 2,000.00
Single flanged tee DN50, PN25 welded with two single flanged DN50, PN25,
Pcs 1 3000 3,000.00
26 90° bends
27 Flanged pressure relief valve DN50, PN25 Pcs 1 2500 2,500.00
Plain ended pipe DN50, PN25, L= 1000mm welded with single flanged
Pcs 1 3500 3,500.00
28 DN50, PN25, 90° bend and non flanged DN50, PN25, 45° bend
29 Steel pipe support Ls 1 2500 2,500.00
30 Pipe Clamp suitable for pipe DN150 Pair 2 2500 5,000.00
Electrical Part -
Solar Panels, Polycrystalline PV Solar Modules 330 Wp, internationally
certified by ISO, IEC, BS standards with required certificates. Pcs 600 8500 5,100,000.00
31 ( 20 x 30 moudles; 15 deg tilted. )
32 PV panel connection boxes, Earthling & Protection System Set 1 50000 50,000.00
Appropriate size of LV power and control cables with all connections
33 between Solar Panels, charge controller, inverter,Terminal Electrical Boxes. Set 1 80000 80,000.00
2, 4 cores DC/AC Copper earth Cables with all required accessories.
Pumping Controller System (Including Smart Inverter,
MPPT, Pump Controller, Frequency Drive, Dry Running Sensors, Filter/Sine
Wave Filter, Circuit Breakers,
34 Set 1 27000 27,000.00
Surge Protection & Protection System with all other fittings, accessories and
required works.
 Amount
Item Description Supply Unit Amount Supply
Unit Qty. Price Total Price

PV Module Support steel Structure and Concrete Foundation for Solar Panels
of required height (according to the site requirements) for mounting the solar
35 panels required to power the submersible pumps. The structure will be made Set 1 60000 60,000.00
of square hollow galvanized steel with vandal proofing. The steel structure
for the support of the PV module will be made of galvanized medium gauge
square hollow sections and angle iron anchored to the RC base, with
galvanized bolt and nut

Standby Generator set rated 230kVA, 400 Volt, 50Hz complete with control
36 panel, starter battery, battery charger, auxiliary cabling, exhaust system, Set 1 950000 950,000.00
Canopy, fuel supply and return pipes and all associated auxiliary items
Manual Changeover switch, 400A, 400V, 50Hz, to transfer power from Solar
37 Set 1 45000 45,000.00
supply to Standby Diesel Generator
38 Fire Extinguisher, 5 Kg Pcs 1 8000 8,000.00
TOTAL
 Total Readout Total Corrected
Installation Difference
Price, ETB Price, ETB
Total Price

56,250.00 536,250.00 536,250.00 -

625.00 7,125.00 7,125.00 -

625.00 130,125.00 130,125.00 -

625.00 1,525.00 1,525.00 -

2,500.00 9,000.00 9,000.00 -

2,500.00 9,000.00 9,000.00 -
1,250.00 7,250.00 7,250.00 -
1,200.00 5,700.00 5,700.00 -
625.00 4,125.00 4,125.00 -
625.00 11,125.00 11,125.00 -
625.00 4,125.00 4,125.00 -
1,250.00 8,250.00 8,250.00 -

1,250.00 8,250.00 8,250.00 -

625.00 8,625.00 8,625.00 -

625.00 7,125.00 7,125.00 -

1,250.00 7,250.00 7,250.00 -

1,250.00 9,250.00 9,750.00 500.00

625.00 5,625.00 5,625.00 -

1,250.00 5,750.00 5,750.00 -

625.00 3,625.00 3,625.00 -

625.00 3,625.00 3,625.00 -
625.00 7,225.00 7,125.00 (100.00)
625.00 7,625.00 7,625.00 -
625.00 7,625.00 7,625.00 -
625.00 2,625.00 2,625.00 -

625.00 3,625.00 3,625.00 -

625.00 3,125.00 3,125.00 -

321.50 3,812.50 3,821.50 9.00

625.00 3,125.00 3,125.00 -

625.00 5,625.00 5,625.00 -
- -

150,000.00 5,250,000.00 5,250,000.00 -

5,625.00 55,625.00 55,625.00 -

10,000.00 90,000.00 90,000.00 -

10,125.00 37,125.00 37,125.00 -

 Total Readout Total Corrected
Installation Difference
Price, ETB Price, ETB
Total Price

625.00 60,625.00 60,625.00 -

70,000.00 1,020,000.00 1,020,000.00 -

8,750.00 53,750.00 53,750.00 -

625.00 8,625.00 8,625.00 -
7,413,296.50 7,413,296.50
 GOLO 200m3 Service Reservoir BOQ
It/N Description Unit Qty.
1 Double flanged GS pipe DN200, PN16, L=1000mm Pcs 1
2 Flanged gate valve DN200, PN16 Pcs 1
3 Dismantling joint DN200, PN16 Pcs 1
4 Flanged GS 90° bend, DN200, PN16 Pcs 2
5 Double flanged GS pipe, DN200, PN16, L=2000mm Pcs 1
6 Double flanged SS pipe with puddle DN200, PN16, L=750mm Pcs 1
7 Flanged SS float valve DN200, PN16 Pcs 1
8 Single flanged SS 90° bend welded with bellmouth, DN150, PN10 Pcs 1
9 Flanged SS 90° bend, DN150, PN10 Pcs 1
10 Double flanged SS pipe with puddle, DN150, Pn10, L=900mm Pcs 1
11 Flanged GS 90° bend, DN150, PN10 Pcs 1
12 Double flanged GS pipe DN150, PN10, L=2000mm Pcs 1
13 All flanged tee DN150/150, PN10 Pcs 1
14 Flanged gate valve DN150, PN10 Pcs 1
15 Single flanged SS pipe with puddle, DN150, PN10, L=650mm Pcs 1
16 Flanged SS strainer DN150, PN10 Pcs 1
17 Double flanged SS pipe with puddle, DN150, PN10, L=750m Pcs 1
18 Flanged gate valve DN150, PN10 Pcs 1
19 Dismantling joint DN150, PN10 Pcs 1
20 Double flanged GS pipe, DN150, PN10, L=1100mm Pcs 1
21 Flanged GS 90° bend, DN150, PN10 Pcs 2
22 GS Flanged spigot DN150, PN10 Pcs 1
23 Steel pipe support Ls 1
Chlorine solution preparation tanks for gravity dosing system with all
24 accessories and adjustable flow controller to disinfect drinking water Set 2
supply.
Total
Supply Unit Supply Total Installation Total Readout Total Corrected
Difference
Rate [Birr] Rate [Birr] Rate[Birr] Price, ETB Price, ETB
650.00 650.00 1,250.00 1,900.00 1,900.00 -
12,500.00 12,500.00 625.00 13,125.00 13,125.00 -
12,000.00 12,000.00 1,250.00 13,250.00 13,250.00 -
10,000.00 20,000.00 1,250.00 21,250.00 21,250.00 -
6,500.00 6,500.00 1,250.00 7,750.00 7,750.00 -
8,000.00 8,000.00 1,250.00 9,250.00 9,250.00 -
10,000.00 10,000.00 1,250.00 11,250.00 11,250.00 -
10,000.00 10,000.00 1,250.00 11,250.00 11,250.00 -
7,500.00 7,500.00 1,250.00 8,125.00 8,750.00 625.00
10,000.00 10,000.00 1,250.00 11,250.00 11,250.00 -
8,000.00 8,000.00 1,250.00 9,250.00 9,250.00 -
10,000.00 10,000.00 1,250.00 11,250.00 11,250.00 -
10,000.00 10,000.00 1,250.00 11,250.00 11,250.00 -
8,000.00 8,000.00 1,250.00 9,250.00 9,250.00 -
6,000.00 6,000.00 1,250.00 7,250.00 7,250.00 -
8,000.00 8,000.00 1,250.00 9,250.00 9,250.00 -
12,000.00 12,000.00 1,250.00 13,250.00 13,250.00 -
10,000.00 10,000.00 1,250.00 11,250.00 11,250.00 -
6,000.00 6,000.00 1,250.00 7,250.00 7,250.00 -
8,000.00 8,000.00 1,250.00 9,250.00 9,250.00 -
8,000.00 16,000.00 1,250.00 17,250.00 17,250.00 -
4,000.00 4,000.00 625.00 4,625.00 4,625.00 -
3,000.00 3,000.00 1,250.00 4,250.00 4,250.00 -

20,000.00 40,000.00 1,250.00 41,250.00 41,250.00 -

274,900.00 274,900.00