Sintec Ethiopia PLC

Interim Payment Certificate No. 01

Main Contract 21,198,125.99
Construcation of Saponfication & ETP Electro mechanical work Supplementary agreement -
Repi Soap & Detergent PLC Factory Alemgena Variation
Repi Soap & Detergent PLC
Sintec Ethiopia PLC
29-Oct-21 Sum 21,198,125.99
15% VAT 3,179,718.90
Total sum 24,377,844.89

1. As per the attachment the amount of work executed as of this Pay. Is

Birr. 1,373,140.43

Total Sum 1,373,140.43

Amount(Birr)
2.Previous Payment -
3. Rebate
4.this payment Retention 10% 137,314.04
Previous Payment 4' pervious payment retention(10%)
(A1) No (A2) Date (A3) Amount(Birr(A4) VAT 5.Penality
Advances (As per
the actual invoice
amount) 4,239,625.20 635,943.78 6.Advance repayment 20% 274,628.09
1st payment - 7. Material Deduction
2nd payment - 8. Total Deduction 411,942.13 411,942.13
3rd payment - 9. Payable before VAT 961,198.30
VAT 15% of this payemnt 144,179.75
Retention Vat 20,597.11
Withholding (.02 (21,970.25)
9'. Net payable for this payment due to the Contractor 1,104,004.91

TOTAL - -

ADVANCE PAYEMENT CHECK

BEFOR VAT VAT
Amount of adv. Taken (Birr) 4,239,625.20 635,943.78
Amount of adv. Repaid (Birr) To Date 274,628.09 41,194.21
Outstanding Adv. Payment 3,964,997.11 594,749.57 VAT PAYMENT CHECK
10.Total executed amount (1) 1,373,140.43
11. Material Cost deduction(7) -
12.Excuted amount after Mat. Ded.(10-11) 1,373,140.43
13.Total 15% VAT (15%*(12)) 205,971.06
14.Previous payment Vat((6*0.15)+∑[A4] 41,194.21
15. Net Payable VAT for this Payment(13-14) 164,776.85
16. Total payable due to the
Contractor inclu.VAT (15+9) 1,125,975.15

We certify that the Contractor is now entitled to the sum of birr 1,104,004.91
( One Million Four Hundred Seventy Thousand Three Hundred Two Birr and 33/100 Cents Only.)

Checked
by
(Contracto Approved by
Prepared by Serkalem Asfaw r) (Client)
Date Monday, February 14, 2022 Date Monday, February 14, 2022 Date Monday, February 14, 2022
2/33 576392303.xlsx 02/14/2022

Payment take of sheet from July to september

Sr. No. Plant Unit Part Description Remark

Mechanical equipment erection and tank fabrication and

Part One
1 erection 493,826.91
Mechanical Mechanical pipe line erection includes fitting pipe and
Part Two
2 instrumentation
Process Saponification
3 Part Three Fabrication work
Installing Of Cable Tray ,Pulling Cables ,Termination
Electrical Part One Each Necessary Point And Verification Checks for
4 instrument cable and powder cable
Mechanical equipment erection and tank fabrication and
Part One
5 erection 487,411.38
Mechanical
Part Two Mechanical pipe line erection includes fitting pipe and
6 Saponification Tank Farm instrumentation
Installing Of Cable Tray ,Pulling Cables ,Termination
Electrical Part One Each Necessary Point And Verification Checks for
7 instrument cable and powder cable
8 Part One Mechanical Tank Fabrication and Erection 391,902.14
9 Part Two Mechanical Equipment Erection
Mechanical Mechanical pipe line erection includes fitting pipe and
Part Three
10 instrumentation
11 ETP Part Four Fabrication work
Part One Installing Of Cable Tray ,Pulling Cables , And
12 Verification Checks for powder cable
Electrical
13 Part Two Termination
14 Part Three Instrumentation
Total 1,373,140.43
VAT 205,971.06
Grand total 1,579,111.50
 COMPANY NAME :- REPI SOAP & DETERGENT PLC - ALEMGENA , ETHIOPIA

PROJECT NAME:- SAPONIFICATION PROJECT (PROCESS )

LOCATION :- ALEMGENA SEBETA AWASE KEBELE 08

PART ONE
MATERIAL PERCENT
Sr. No. LOCATION TAG NO. EQUIPMENT NAME UOM QTY RATE AMOUNT COMPLETION

Erection work
1 Ware House PS-104.1 ERECTION OF EDTA SOLUTION TANK PCS 1 3,185.05 3,185.05
2 Ware House D-126.3 ERECTION OF WATER FEED TANK PCS 1 17,031.17 17,031.17
3 Ware House SM-126.1 ERECTION OF IN-LINE MIXER FOR WASHING LYES PCS 1 442.37 442.37
4 Ware House R-126.2 ERECTION OF TUBULAR REACTOR PCS 1 17,801.63 17,801.63
5 Ware House E-201.1 ERECTION OF HEAT EXCHANGER HE-12-115-60 1 6,386.69 6,386.69
Plate and frame heat exchanger complete with supporting frames. Material of
6 E-206.3 construction: AISI 316 stainless steel (plates) and carbon steel (frame). PCS 1 6,967.30 6,967.30
7 Ware House SD-204.1 ERECTION OF VACUUM CHAMBER ME 1000/1505 PCS 1 14,192.64 14,192.64
8 Ware House DC-205.1 ERECTION OF FINES SEPARATOR " SP-1100 " PCS 1 9,630.72 9,630.72
9 Ware House PL-205.1 ERECTION OF SOAP FINES EXTRUDER PCS 1 3,091.97 3,091.97
10 Ware House DC-205.2 ERECTION OF FINES SEPARATOR " SP-1100 " PCS 1 9,934.85 9,934.85
11 Ware House T-205.2 ERECTION OF SOAP FINES WORM CONVEYOR DSC-158 PCS 1 2,027.52 2,027.52
12 Ware House PL-204.1 ERECTION OF PLODDER PCS 1 76,032.00 76,032.00
13 Ware House ERECTION OF DUCTS pcs 12 2,443.16 29,317.94

14 Ware House E-126.1 ERECTION OF PREHEATING /HEAT EXCHANGER FOR OILS PCS 1 658.94 658.94

15 Ware House E-126.2 ERECTION OF PREHEATING /HEAT EXCHANGER FOR CAUSTIC SODA PCS 1 587.98 587.98
16 Ware House C-206.1 ERECTION OF BAROMETRIC CONDENSER PCS 1 11,658.24 11,658.24

17 Ware House D-121.6A/B Erection BRINE SOLUTION STORAGE TANK PCS 2 18,800.64 37,601.28
18 Ware House PJ-206.1 ERECTION OF THERMOCOMPRESSION PCS 1 27,684.86 27,684.86
19 Ware House PX-249.1A ERECTION OF CHILLER WATER UNIT PCS 1 38,744.06 38,744.06
20 ERECTION HEAT EXCHANGER PCS 1 1,013.76 1,013.76
21 Ware House D-203.1 ERECTION OF SILICATE SOLUTION FEED TANK PCS 1 3,916.80 3,916.80

317,907.76

Fabrication and Erection work

1 Ware House D-206.2 FABRICATION AND ERECTION OF HOT WELL PCS 1 65,111.66 65,111.66 93%
2 Ware House D-126.2 FABRICATION AND ERECTION OF CAUSTIC SODA FEED TANK PCS 1 42,577.92 42,577.92 10%

3 Ware House D-124.3A/B FABRICATION AND ERECTION OF SOAP KETTLE FOR SLOP PCS 2 149,216.17 298,432.35 65%
4 Ware House D-124.6 FABRICATION AND ERECTION OF SPENT LYE TANK PCS 1 104,076.39 104,076.39 90%

5 Ware House D-121.3 FABRICATION AND ERECTION OF BRINE SOLUTION TANK PCS 1 79,419.75 79,419.75 90%

6 Ware House D-121.14 FABRICATION AND ERECTION OF CAUSTIC SODA FEED TANK PCS 1 36,551.71 36,551.71 10%
 7 Ware House D-120.5 FABRICATION AND ERECTION OF CONDENSATE TANK PCS 1 88,310.06 88,310.06 75%
8 Ware House FABRICATION AND ERECTION OF PROCESS STEEL STRACTURE price/KG 15000 483,840.00 483,840.00
Ware House and
tank farm (pipe
9 rack) FABRICATION AND ERECTION OF PIPE RACK AND ELECTRICAL SUPORT price/KG 30000 967,680.00 967,680.00

2,165,999.84

Pump Erection and Fabrication & Erection of Pump Stand

ERECTION OF EDTA DOSING PUMP WITH FABRICATION AND ERECTION OF
1 Ware House P-104.1 ITS SIT STAND PCS 1 1,175.04 1,175.04
ERECTION OF HOT WATER PUMP WITH FABRICATION AND ERECTION OF
2 Ware House P-120.1 ITS SIT STAND PCS 1 1,175.04 1,175.04
ERECTION OF CONDESATE PUMPWITH FABRICATION AND ERECTION OF ITS
3 Ware House P-120.5 SIT STAND PCS 1 1,175.04 1,175.04
ERECTION OF SEWAGE RECOVERY PUMP WITH FABRICATION AND
4 Ware House P-120.7 ERECTION OF ITS SIT STAND PCS 1 1,175.04 1,175.04
ERECTION OF NaCl SOLUTION RECYCLE PUMP WITH FABRICATION AND
5 Ware House P-121.3 ERECTION OF ITS SIT STAND PCS 1 1,175.04 1,175.04
ERECTION OF SOAP PUMP KETTLE WITH FABRICATION AND ERECTION OF
6 Ware House P-124.3 ITS SIT STAND PCS 1 1,175.04 1,175.04
ERECTION OF LYES PUMP FROM KETTLE WITH FABRICATION AND
7 Ware House P-124.6 ERECTION OF ITS SIT STAND PCS 1 1,175.04 1,175.04
ERECTION OF PFAD / PALM OIL FEEDING PUMP WITH FABRICATION AND
8 Ware House P-126.1A ERECTION OF ITS SIT STAND PCS 2 2,663.42 5,326.85
ERECTION OF PALM KERNEL OIL FEEDING PUMP WITH FABRICATION AND
9 Ware House P-126.1B ERECTION OF ITS SIT STAND PCS 2 1,895.73 3,791.46
ERECTION OF CAUSTIC SODA FEEDING PUMP WITH FABRICATION AND
10 Ware House P-126.2 ERECTION OF ITS SIT STAND PCS 1 940.03 940.03
ERECTION OF PROCESS WATER FEEDING PUMP WITH FABRICATION AND
11 Ware House P-126.3 ERECTION OF ITS SIT STAND PCS 1 1,253.38 1,253.38
ERECTION OF BRINE DOSING PUMP WITH FABRICATION AND ERECTION OF
12 Ware House P-126.4 ITS SIT STAND PCS 1 1,175.04 1,175.04
ERECTION OF REACTOR RECYCLE PUMP WITH FABRICATION AND
13 Ware House P-126.20 ERECTION OF ITS SIT STAND PCS 2 6,501.89 13,003.78
ERECTION OF SILICATE FEEDING PUMP WITH FABRICATION AND ERECTION
14 Ware House P-203.1 OF ITS SIT STAND PCS 1 3,133.44 3,133.44
ERECTION OF VACUUM PUMP WITH FABRICATION AND ERECTION OF ITS
15 Ware House P-206.1 SIT STAND PCS 1 7,833.60 7,833.60
16 Ware House P-206.1 ERECTION OF VACUUM PUMP PCS 1 7,833.60 7,833.60
ERECTION OF BAROMETRIC WATER TO COOLING TOWER PUMP WITH
17 Ware House P-206.3 FABRICATION AND ERECTION OF ITS SIT STAND PCS 1 7,833.60 7,833.60
ERECTION OF PERFUME / COLOUR FEEDING PUMP WITH FABRICATION AND
18 Ware House P-209.1 ERECTION OF ITS SIT STAND PCS 1 4,465.15 4,465.15

64,815.21

Total 2,548,722.81
 COMPANY NAME :- REPI SOAP & DETERGENT PLC - ALEMGENA , ETHIOPIA
PROJECT NAME:- SAPONIFICATION PROJECT (TANK FARM)
LOCATION :- ALEMGENA SEBETA AWASE KEBELE 08

PART ONE
MATERIAL
Sr. No. LOCATION TAG NO. EQUIPMENT NAME TOTAL KG QTY RATE AMOUNT
1 Tank Farm UNIT - 1 COMPRESSED AIR PRODUCTION 1.00
1.1 Tank Farm 1.DG.1 ERECTION OF AIR DRYER 2,500.00 1.00 25,344.00 25,344.00
1.2 Tank Farm 1.E.1 ERECTION OF AIR COOLER (INCLUDED IN K1) 1,500.00 1.00 8,363.52 8,363.52
1.4 Tank Farm 1.V.1 ERECTION OF AIR STORAGE TANK 1.00 10,644.48 10,644.48
1.3 Tank Farm 1.K.1 ERECTION AIR COMPRESSOR 2,500.00 1.00 25,344.00 25,344.00
FABRICATION & ERECTION OF ROOFING & WALL CLADDING OF COMPRESSER ROOM INCLUDING TO ALL
STRUCTURE 2,500.00
1.5 Tank Farm 32.26 80,640.00
2 Tank Farm UNIT - 2 WATER TREATMENT / WATER DEMINERALIZATION 1.00 - -
ERECTION OF WATER TREATNENT PLANT PACKAGE EXCLUDING FABRICATION AND ERECTION OF
2.U.1 STORAGE TANKS 1.00
2.1 Tank Farm 159,293.95 159,293.95
_
FABRICATION & ERECTION OF WATER TANK INCLUDING SPARIAL LADDER 2.00
2.2 Tank Farm 314,333.50 628,667.01
2.3 Tank Farm FABRICATION & ERECTION OF WATER TANK INCLUDING SPARIAL LADDER _ 1.00 437,827.90 437,827.90
2.4 Tank Farm FABRICATION & ERECTION OF WATER TANK INCLUDING SPARIAL LADDER _ 1.00 811,429.28 811,429.28
2.5 Tank Farm positioning of PLCand MCC panel for water treatment plant 200.00 19.35 3,870.72
1,000.00
SUPPLY FABRICATION & ERECTION OF MCC AND PLC stand 1,000.00
2.6 Tank Farm 110.59 110,592.00
8,000.00
FABRICATION & ERECTION OF WATER TREATMANT PLANT & UTILITY ROOM 8,000.00
2.7 Tank Farm 32.26 258,048.00
3 Tank Farm UNIT - 3 STEAM PRODUCTION - -
3.1 Tank Farm 3.H.1A ERECTIONOF STEAM BOILER WITH ALL ACESSORY( 10,000.00 1.00 41,472.00 41,472.00
3.2 Tank Farm 3.V.2 FABRICATION AND ERECTION OF CONDENSATE COLLECTING TANK 1.00 44,642.30 44,642.30
4 Tank Farm UNIT - 4 COOLING WATER SYSTEM - -
4.1 Tank Farm 4.CT.1A ERECTION OF COOLING WATER TOWER _ 1.00 33,767.42 33,767.42
4.2 Tank Farm 4.CT.1B ERECTION OF COOLING WATER TOWER _ 1.00 33,767.42 33,767.42
4.3 Tank Farm 4.P.1A ERECTION OF COOLING WATER TRANSFER PUMP WITH SIT STAND 700.00 1.00 2,304.00 2,304.00
4.4 Tank Farm 4.P.1B ERECTION OF COOLING WATER TRANSFER PUMP WITH SIT STAND 700.00 1.00 2,304.00 2,304.00
4.5 Tank Farm 4.P.2A ERECTION OF COOLING WATER TRANSFER PUMP WITH SIT STAND 700.00 1.00 2,304.00 2,304.00
4.6 Tank Farm 4.P.2B ERECTION OF COOLING WATER TRANSFER PUMP WITH SIT STAND 700.00 1.00 2,304.00 2,304.00
4.7 Tank Farm 4.P.3A ERECTION OF COOLING WATER TRANSFER PUMP WITH SIT STAND 700.00 1.00 2,304.00 2,304.00
4.8 Tank Farm 4.P.3B ERECTION OF COOLING WATER TRANSFER PUMP SIT FABRICA5IOB 700.00 1.00 2,304.00 2,304.00
5 Tank Farm UNIT - 5 HOT WATER PRODUCTION - -
5.1 Tank Farm 5.P.1 ERECTION OF HOT WATER RECYCLE PUMP WITH SIT STAND 1.00 2,257.92 2,257.92
5.2 Tank Farm 5.V.1 ERECTION OF HOT WATER TANK WITH STEAM EJECTOR 300.00 1.00 1,935.36 1,935.36
6 Tank Farm UNIT - 6 TANK FARM - -
6.1 Tank Farm 6.P. ERECTIONOF DMFA CHARGING PUMP WITH FABRICATION AND ERECTION OF ITS SIT STAND 250.00 1.00 1,843.20 1,843.20
6.2 Tank Farm 6.P.3 ERECTION OF PFAD CHARGING PUMP WITH FABRICATION AND ERECTION OF ITS SIT STAND 250.00 1.00 1,843.20 1,843.20
6.3 Tank Farm 6.P.4 ERECTIONOF PALM OIL CHARGING PUMP WITH FABRICATION AND ERECTION OF ITS SIT STAND 300.00 1.00 1,843.20 1,843.20
6.4 Tank Farm 6.P.5 ERECTIONOF PKO TRANSFER PUMP WITH FABRICATION AND ERECTION OF ITS SIT STAND 200.00 1.00 1,843.20 1,843.20
200.00
6.P.10B ERECTION OF SODIUM SLICATE TRANSFER PUMP WITH FABRICATION & ERECTION OF ITS SIT STAND 1.00
6.5 Tank Farm 1,843.20 1,843.20
6.6 Tank Farm 6.P.12A ERECTION OF CAUSTIC SODA TRANSFER PUMP WITH FABRICATION & ERECTION OF ITS SIT STAND 300.00 1.00 1,843.20 1,843.20
 300.00
6.P.12B ERECTIONOF CAUSTIC SODA TRANSFER PUMP WITH FABRICATION AND ERECTION OF ITS SIT STAND 1.00
6.7 Tank Farm 1,843.20 1,843.20
6.8 Tank Farm 6.V.4 FABRICATION AND ERECTION OF PKO .STORAGETANK WITH Spairal LADDER & ALL ACCESSORIES 2.00 324,288.92 648,577.84
6.9 Tank Farm 6.V.2A/B FABRICATION & ERECTION OF DMFA & PFAD STORAGE TANK WITH LADDER & ALL ACCESSORIES 2.00 1,282,314.24 2,564,628.48
6.1 Tank Farm 6.V.3 FABRICATION & ERECTION OF PALM OIL STORAGE TANK WITH LADDER & ALL ACCESSORIES 1.00 1,356,595.20 1,356,595.20
6.11 Tank Farm 6.V.10 FABRICATION & ERECTION OF CAUSTIC SODA STORAGE TANK WITH LADDER & ALL ACCESSORIES 1.00 243,210.24 243,210.24
6.12 Tank Farm 6.V.14 A ERECTION OF PFAD EMPTYING BASIN WITH GUARD RAIL AND SPARIAL LADDER 1.00 81,561.60 81,561.60
6.13 Tank Farm 6.V.14 B/C/D FABRICATION & ERECTION OF PFAD EMPTYING BASIN WITH GUARD RAIL, & SPARIL LADDER 3.00 71,884.80 215,654.40
6.14 6.V.14 A SUPPLY Fabrication and ERECTION OF ROOFING & WALL CLADDING OF MELTING PIT ROOM 5,000.00 147.46 737,280.00
6.15 Tank Farm 6.V.14 A FABRICATION AND ERECTION OF ROOFING & WALL CLADDING OF MELTING PIT ROOM 5,000.00 32.26 161,280.00
6.16 Ware House POSITIONING OF MCC AND PLC TFOR TANK FARM AND PROCESS 900KG 2.00 5,806.08 11,612.16
6.17 Ware House FABRICATION AND ERECTION OF MCC STAND 3000KG 3,000.00 32.26 96,768.00
6.18 Ware House SUPPLY ,FABRICATION AND ERECTION OF MCC STAND 3000KG 3,000.00 110.59 331,776.00
6.19 Ware House FABRICATION AND ERECTION OF MCC ROOM 4,000.00 32.26 129,024.00
7 Tank Farm UNIT - 7 CAUSTIC SODA DISSOLUTION 1.00 - -
7.1 Tank Farm 123.E.1 ERECTION OFCAUSTIC SODA COOLER (INCL. IN 123 V 1) 900KG 1.00 9,123.84 9,123.84
350.00
123.P.1 ERECTION OF CAUSTIC SODA RECYCLE&TRAN. PUMP WITH FABRICATION AND ERECTION SIT STAND 1.00
7.2 Tank Farm 3,548.16 3,548.16
7.3 Tank Farm 123.V.1 FABRICATION & ERECTION OF CAUSTIC SODA DISSOLVING BASIN 1.00 101,376.00 101,376.00
7.4 Tank Farm FABRICATION & ERECTION OF CAUSTIC SODA HOUSE ROOF & WALL CLADDING 1.00 82,020.56 82,020.56
8 Tank Farm UNIT - 8 SUMP PITS 900KG 1.00 - -
8.1 Tank Farm FABRICATION AND ERECTION OF SUMP PIT TANK 4.00 42,799.66 171,198.63
8.2 FABRICATION AND ERECTION OF DITCH TROUGH 2.00 89,835.72 179,671.45
8.3 Tank Farm Erection of Sump pits pump WITH FABRICATION & ERECTION OF SIR STAND _ 4.00 3,548.16 14,192.64
9 Tank Farm UNIT - 9 FIRE FIGHTING - -
9.1 Tank Farm FABRICATION AND ERECTION OF FIRE FIGHTING WATER TANK 1.00 670,924.80 670,924.80
Total sum 10,554,657.69
 Project: Cargill (Alphonso)
Calculations for: MCC ROOM
Civil Bill Of Quantity
Discipline CS Doc no A3530-05-CS-90-BOQ-022
Calc by RS Date 1-Apr-14
Checked by VA Date 1-Apr-14
SUMMARY
SECTION ITEM DESCRIRPTION AMOUNT (RS.)
1 #REF! #REF!
2 #REF! #REF!
3 #REF! #REF!
4 #REF! #REF!
5 Section 5 - Plumbing & Sanitary Work
6 #REF! #REF!
7 #REF! #REF!
8 #REF! #REF!
9 Section 9 - Roads & Storm Water Drain
10 #REF! #REF!
11 #REF! #REF!
12 Section 12 - Miscellaneous
A Total Amount #REF!
B Taxes
C VAT
D Service Tax
E Grand Total (A+B+C+D)
Add labour cess 1%, if applicable
CONTRACT VALUE
F
(Grand Total (E) + Add labour cess 1%, if applicable)
 Project: #REF!
Calculations for:
#REF!
Discipline #REF! Job No. #REF!
Calc by #REF! Date #REF!
Checked by #REF! Date #REF!
Section 5 - Plumbing & Sanitary Work
Sr No Item Description Unit Quantity Rate Amount

Providing and fixing in position Indian Type wall

5.1 mounted WC Hindustan Sanitary Ware (HSW) or Each 0
equivalent approved make comprising of following :-
Indian type water closet pan with "P" or "S" trap in
a)
glazed earthware approved colour with or without vent.

Flush valve with flush pipe of required length bent and

b) positioned in grooves including making of grooves in
walls and floor and making good to match.

12mm dia Brass screwdown type heavy approved type

c)
stop cock & bib tap

100mm UPVC soil pipe and bend with cleaning caps

d) extending upto main soil pipes, or upto chamber, as per
required including lead joint, bends, etc., complete.

Same as above 5.1 but with floor mounted EWC of HSW

5.2 Each 0
or equivalent.
Rebate for providing and fixing 7.5 litre plastic flushing
5.3 Each 0
cistern instead of flush valve on item 5.1,5.2

Providing and fixing glazed earthenware in approved

colour flat back lipped front urinal with heavy CP bottle
5.4 trap, CP wastewater coupling of HSW or equivalent with Nos 0
flush valve of approved make, supported on brackets
with screws including water connections.

Providing and fixing of HSW or equivalent make wash

5.5 Nos 0
basin of approved size & colour comprising of following:

a) Antisplash rim with tap holes

Pair of C.I. brackets painted with one coat of primer and

two coats of synthetic enamel paint and fixed on walls at
b)
required levels including cutting and making good the
wall.

c) 12mm dia CP pillar cock (Jaguar make)

32mm dia CP Waste coupling with rubber plug, chain,

d)
stay, etc.
CP Brass bottle trap of approved make with extension
e)
pieces and CP wall flange etc.
12mm dia CP stop cock of approved make and 12mm
f)
dia PVC inlet connections with union etc. complete.

g) Outlet connection upto Nahani trap.

Same as 5.5 but with oval type wash basin of HSW or

5.6 Nos 0
equivalent make.
 Project: #REF!
Calculations for:
#REF!
Discipline #REF! Job No. #REF!
Calc by #REF! Date #REF!
Checked by #REF! Date #REF!
Section 5 - Plumbing & Sanitary Work
Sr No Item Description Unit Quantity Rate Amount

Same as item 5.5 but Supplying, fitting and fixing

stainless steel sink with drain board, of with necessary
5.7 CI brackets, CP waste, CP bottle trap of required size Nos 0
and Swan neck tap etc. complete (size of sink with drain
board - 838 x 560 mm, and size.

Same as item no. 5.7 but for providing and fixing S.S.
5.8 Nos 0
circular wash basin 450mm dia .
Same as item no.5.7 with SS sink of size 600 x 450 x
5.9 Nos 0
250 mm deep without drain board.

Providing, laying and fixing one piece marble platform of

min. 25mm thk as counter top above 40mm thick
5.10 unpolished balck cuddapah ston (bottom side of Sqm 0
cuddapha stone polished) including 125mm wide facia
marble stone for washs incl. cutting required holes.

5.11 Same as 5.10 but using granite instead of marble. Sqm 0

Providing and fixing 600 x 450mm size approved make

plate glass mirror with masonite backing including
5.12 Nos 0
providing and fixing wooden plugs, screws, etc.
complete as directed .

Providing and fixing 6 mm thick mirror of superior glass

of approved quality fixed on 8mm thick marine grade ply
5.13 mounted on wall. The item also includes providing and Sqm 0
fixing 15mm thick, 20mm wide teak wood moulding and
also french polish on the moulding etc.

Providing and fixing 25mm dia CP towel rail 600mm in

5.14 length, including providing and fixing wooden plugs, CP Nos 0
Brass screws and brackets, etc. complete as directed.

Providing and fixing soap dispenser with SS body

5.15 Nos 0
including fixing etc. complete. Recessed type soap dish

Providing and fixing CP brass shower rose of approved

5.16 make and model including CP stop cock, concealed Nos 0
piping, etc, complete.

Providing and fixing surface mounted CP toilet paper

5.17 holder with necessary rawl plugs, CP brass screws etc. Nos 0
complete.

Supplying and fixing Photo electric operated on/off urinal

5.18 flushing system with necessary sensors, timers etc. Nos 0
complete.

Supplying and fixing approved make hand drier with

5.19 necessary sensor, indicator and turner auto sheet off Nos 0
arrangement etc. complete (Industrial Type).
 Project: #REF!
Calculations for:
#REF!
Discipline #REF! Job No. #REF!
Calc by #REF! Date #REF!
Checked by #REF! Date #REF!
Section 5 - Plumbing & Sanitary Work
Sr No Item Description Unit Quantity Rate Amount

Providing and fixing 15mm dia CP Brass screwed down

5.20 Each 0
Bib Cocks of approved quality and make

Providing and fixing 15mm dia CP Brass screwed down

5.21 Half turn tap push type flush valve for urinals of Nos 0
approved quality and make
Providing and fixing 15mm dia CP Brass screwed down
5.22 Water jet Faucet with flexible hose (browser) of Nos 0
approved quality & make
Providing and fixing CP 15mm stop cock of approved
5.23 Each 0
quality & make

Providing and fixing CP automatic flush valve including

5.24 making necessary connection with supply line, etc. Each 0
complete.

Supplying and fixing 20 mm thk. machine cut polished

marble out of 600 x 1200 mm size with top portion
5.25 curved to shape for urinal partitions and fixing the same Nos 0
firmly into the wall with CC (1:2:4) and covering the
joints neatly with white cement, comple as directed

5.26 Same Item 5.26 but in Granite instead of marble Nos 0

Providing and fixing Leader or equivalent make gun

5.27
metal gate valves of heavy duty quality as per IS.

a) 15 mm dia Nos 0
b) 20 mm dia Nos 0
c) 25 mm dia Nos 0
d) 40 mm dia Nos 0
e) 50 mm dia Nos 0

Providing, installing, testing and commissioning 25 lt

capacity pressure type vertical storage type water heater
5.28 2 KW heating element inside sheet made of copper and Nos 0
outside shell with porcelain enamelled MS with fibre
glass insulation sandwitched in bet

Providing and fixing 150mmx150mm GSW gully trap

with 100mm outlet with 230mm thick brick masonry in
CM (1:4) chamber 600mm x 600mm clear in plan with
5.29 Nos 0
20mm thick cement plaster 1:4 inisde on 150thick M10
concerte bediing with CI cover fixed etc. complete as
directed
 Project: #REF!
Calculations for:
#REF!
Discipline #REF! Job No. #REF!
Calc by #REF! Date #REF!
Checked by #REF! Date #REF!
Section 5 - Plumbing & Sanitary Work
Sr No Item Description Unit Quantity Rate Amount

Providing and fixing CI Nahani trap including CP grating

confirmig to IS 5219 fixed in cement concrete with CI
5.30 soil variety plug bends of required arm including cutting
holes in walls and making good the same in CM (1:4)
etc. complete.

a) 100mm inlet and 75mm outlet Nos 0

Supplying , laying, jointing and testing salt glazed

stoneware pipe confirming to IS 651 and of approved
5.31 make laying & jointing to required slopes and proper
alignment with joints in CM (1:1) including beds,
functions, curing the joints, necessary excavation.

a) 100mm dia Rm 0
b) 150mm dia Rm 0

c) 230mm dia Rm 0
d) 300mm dia. Rm 0
e) 450mm dia. Rm 0
f) 600mm dia. Rm 0

Supplying, laying and jointing CI Pipes including all

specials and fittings for soil, waste and vent purpose,
5.32 laid in slope and on walls, with lead caulked joints,
painting the pipes with two coats of bitumastic paint etc.
on walls with MS clamps and

a) 150mm dia Rm 0
b) 100mm dia Rm 0
c) 75mm dia Rm 0

Supplying, laying, jointing and testing class "A" CI pipes

under floors including all special and fittings for process
5.33 drains and floor drains laid in slope with lead caulked
joints two, coats of bitumastic paint, required excavation
and refilling etc.

a) 150mm dia Rm 0
b) 100mm dia Rm 0
c) 80mm dia Rm 0

Providing, laying and jointing, UPVC pipes and fittings

conforming to IS 4985 chasing of walls, making good the
5.34
walls, fixing on wall with clamps, etc. complete for waste
pipes & soil pipes.
 Project: #REF!
Calculations for:
#REF!
Discipline #REF! Job No. #REF!
Calc by #REF! Date #REF!
Checked by #REF! Date #REF!
Section 5 - Plumbing & Sanitary Work
Sr No Item Description Unit Quantity Rate Amount

a) 40mm dia Rm 0
b) 55mm dia Rm 0
c) 82mm dia Rm 0

d) 110mm dia Rm 0
e) 160mm dia Rm 0

Providing, laying and jointing HDPE pipes and fittings

conforming to IS-4989 (wall thickness to match 4 bar
5.35 pressure) of approved make, including laying to
required slope and alignment with joints as per
manufacturers information, etc. complete as directed.

a) 110mm dia Rm 0
b) 160mm dia Rm 0
c) 200mm dia. Rm 0

d) 300mm dia. Rm 0
e) 450mm dia. Rm 0

Supplying. laying and jointing SS Pipes, grade SS 304,

(including all specials and fittings)for cold and hot water
5.36 supply, concealed on walls, complete with leak proof
joins etc. complet with required cutting / chasing of walls
and making good the surface etc. complete as directed

a) 50mm dia Rm 0
b) 40mm dia Rm 0
c) 32mm dia Rm 0
d) 25mm dia Rm 0
e) 20mm dia Rm 0
f) 15mm dia Rm 0

Supplying and fixing 'C' class heavy galvanised mild

steel screwed and socketted pipes with necessary
5.37 fittings, such as bends, tees, elbows, nipple, plugs, etc.
(Allow for fixing with clamps etc. to walls and in trenches
and painting with 2 coat of bituminus etc) as directed

a) 50mm dia Rm 0
b) 38mm dia Rm 0
c) 32mm dia Rm 0
d) 25mm dia Rm 0
 Project: #REF!
Calculations for:
#REF!
Discipline #REF! Job No. #REF!
Calc by #REF! Date #REF!
Checked by #REF! Date #REF!
Section 5 - Plumbing & Sanitary Work
Sr No Item Description Unit Quantity Rate Amount

e) 20mm dia Rm 0
f) 15mm dia Rm 0

Constructing block masonry inspection chambers,

900mm x 600mm internal clear dimension including
a) excavation & carting of debris as directed
5.38
b) 200mm thick PCC (1:3:6) in foundation with 75 mm
offsets
c) 200 mm thick block masonry wall

a) Depth upto 900mm Each 0

b) Depth from 900 to 1200mm Each 0

Providing and fixing in position Septic Tank as per

drawing including necessary excavation, brick masonry
5.39 walls, RCC bottom & Top Slab, PCC, Precast RC
covers, water proof cement plaster,providing 150mm dia
vent pipe etc. as directed.

a) 50 persons capacity Nos 0

b) 100 persons capacity Nos 0

Constructing Brick masonry Septic tank for 300 person

capacity as per approved drawing including
a) excavation & carting of debris as directed
5.40
b) 200mm thick PCC (1:3:6) in foundation with 75 mm
offsets
c) 230 mm thick brick masonry wall

a) Depth upto 900mm Each 0

b) Depth from 900 to 1200mm Each 0

Making soak pit with 600 x 600mm dry brick honey

comb shaft around S.W. pipe outlet including
5.41 excavation, filling brick bat, stone aggregate, gravel as
per drawings , including 230mm thick brickbund, lean
concrete footing, plaster, etc. complete as directed

a) 3.2m x3.2x2.5m Nos 0

b) 3.0m x3.0x2.5m Nos 0

c) 2.8m x2.8x2.5m Nos 0

Providing and fixing floor traps 200 x 200mm size in

clean room areas made using SS 304 grade stainless
5.42 steel with double water seal and cover including fixing in
floor with PCC (1:3:6) to required level etc. complete as
per details.

a) 300 x 300mm size sterile floor drain Nos 0

 Project: #REF!
Calculations for:
#REF!
Discipline #REF! Job No. #REF!
Calc by #REF! Date #REF!
Checked by #REF! Date #REF!
Section 5 - Plumbing & Sanitary Work
Sr No Item Description Unit Quantity Rate Amount

b) 150 x 150mm size below sterile sinks drains Nos 0

Same as above 5.42 but for clean out purpose 250 x

5.43 250 mm size Specification for seal traps (for non sterile Nos 0
drains & QC Lab etc)

Supplying and fixing HDPE watertank "Sintex" or equal

including necessary arrangement for inlet, outlet,
5.44
overflow, drain , mosquito proof cover, etc. complete as
directed.
a) 1000 litre capacity Each 0
b) 2000 litre capacity Each 0
c) 5000 litre capacity Each 0

d) More than 5000 liter capacity Liter 0

Providing and fixing on wall face cast iron Rain water

Pipes including filling the joints with spun yarn soaked in
5.45 neat cement slurry and cement mortar (1:2), necessary
M.S. holder bat clamps embedded including all specials
etc., necessary cutting in floo

a) 150 mm diameter Rm 0
b) 100 mm diameter Rm 0
c) 80 mm diameter Rm 0

Providing, laying and jointing, PVC rain water pipes with

5.46 fittings, chasing of walls, making good the walls, fixing
on wall with clamps, etc. complete.

a) Downtake Pipe 100mm Dia - PVC Rm 0

b) Downtake Pipe-150mm Dia - PVC Rm 0

c) Downtake Pipe 200mm Dia - PVC Rm 0

Providing, laying and jointing HDPE Rain water pipes

and fittings (wall thickness to match 2 bar pressure) of
5.47 approved make, including laying to required slope and
alignment with joints as per manufacturers information,
etc. complete.

a) Downtake Pipe 100mm Dia - HDPE Rm 0

b) Downtake Pipe-150mm Dia - HDPE Rm 0
c) Downtake Pipe 200mm Dia - HDPE Rm 0

Providing and fixing PVC dome strainer for rain water

5.48
inlet

a) 82 F Nos 0
 Project: #REF!
Calculations for:
#REF!
Discipline #REF! Job No. #REF!
Calc by #REF! Date #REF!
Checked by #REF! Date #REF!
Section 5 - Plumbing & Sanitary Work
Sr No Item Description Unit Quantity Rate Amount

b) 110 F Nos 0
c) 160 F Nos 0
Total of Section 5
0
Carried Over to Summary
E-in-C = Engineer In Charge
QRO = Quote Rate only (All the items where Qty is QRO and if they are operated then contractor has to submit
Rate analysis and shall be approved before the rates are accepted)
 Project: #REF!
Calculations for:
#REF!
Discipline #REF! Job No. #REF!
Calc by #REF! Date #REF!
Checked by #REF! Date #REF!
Section 9 - Roads & Storm Water Drain
Sr No Item Description Unit Quantity Rate Amount

Earth-work excavation for roads, trenches, pipes of

drains in all types of soils (ordinary/hard soil) hard and
9.1 soft murrum, soil in both dry and wet conditions to Cum 0
required slope and level including shoring, bailing out of
water dressing etc. complete as directed by E-in-C.

Extra over item 9.1 for Disposal of surplus earth for lead
9.2 outside the premises and disposed off suitably to Cum 0
approved dumping yards

Earth work in embankment by using mechanical means

with approved material obtained from borrow areas
9.3 outside row having 4 days soaked CBR equal to or more Cum 0
than 6%, laying in layers not exceeding 250 mm loose,
breaking clods, dressing to the required lines etc.

Providing & doing dry 230Thk rubble stone packing

from stone available at site under pavement, roads,
9.4a ramps & other similar situations, handset vertically in Cum 0
regular lines, interstices filled in with smaller stone
chips including watering etc.

Same as Item no. 9.4a but with rubble brought from

9.4b Cum 0
outside

Providing and laying kerb stone of size 150x300x450mm

lenghts of correct line & level including dressing of
9.5 exposed surface to correct profile, excavate, fixing in Rm 0
position by PCC (1:3:6), refilling etc., complete as
specified and as directed.

Providing and laying precast concrete interlocking paver

block of approved make and design 80 mm thick
9.6 including laying on compacted sand bed of 30 mm thick,
edge protection at ends with cement concrete (1:3:6 )
curing etc., complete.

a) 80 mm thk paver block Sqm 0

b) 65 mm thk paver block Sqm 0

Providing, mixing, placing, consolidating and curing,

plain cement concrete for foundations, encasing,
9.7 copings at all depths and at all levels, including fixing
and removing shuttering wherever required etc.
compete as directed

a) In mix 1:3:6 Cum 0

b) In mix 1:2:4 Cum 0
 Project: #REF!
Calculations for:
#REF!
Discipline #REF! Job No. #REF!
Calc by #REF! Date #REF!
Checked by #REF! Date #REF!
Section 9 - Roads & Storm Water Drain
Sr No Item Description Unit Quantity Rate Amount

Providing, mixing, placing, vibrating, curing, reinforced

cement concrete to required levels and shape using
9.8 20mm. maximum size of aggregate as per drawings
& specifications, including cost of shuttering and
excluding cost of reinforcement etc.

For Road M-25 Grade Concrete (TREMIX or VDF as per

a) Cum 0
item no. 2.2 of BOQ)

b) For drains using M20 grade Cum 0

Cold-worked steel high yield strength deformed bars

9.9 MT 0
conforming to IS : 1786. (Grade Fe 415)

Providing and applying 15 mm thick water proof

cementplaster in 1:3 cement mortar for trenches, storm
9.10 Sqm 0
water drains, chambers, etc. finished smooth in one
operation, curing, etc. complete as directed by E-in-C.

Providing and laying and jointing PVC pipes sleeve

dia 150 mm to required slopes as per drawing including
9.11 collars, jointing with CM (1:2) cutting of pipes curing Rm 0
and testing all as specified and complete as directed by
E-in-C.

Providing and laying and jointing RCC Hume pipes

sleeve dia 150 mm to required slopes as per drawing
9.12 including collars, jointing with CM (1:2) cutting of
pipes curing and testing all as specified and complete as
directed by E-in-C.

a) 300mm dia Rm 0
b) 450 mm dia Rm 0
c) 600 mm dia Rm 0

Providing and laying in situ PCC M15 grade for drains,

retaining wall etc. with stone metal, natural or crushed
sand, including necessary form work, centering, mixing
9.13 Cum 0
with mechanical mixers, compacting, vibrating, curing
by sprinkling / ponding of water etc compete as directed
by E-in-C

Providing and laying in M20 Grade concrete precast

reinforced cement concrete cover over trenches / storm
water drains of required length and width with lifting
9.14 Cum 0
hooks, shuttering to give smooth finish, lifting, placing in
position and sealing of joints etc. compete as directed by
E-in-C
 Project: #REF!
Calculations for:
#REF!
Discipline #REF! Job No. #REF!
Calc by #REF! Date #REF!
Checked by #REF! Date #REF!
Section 9 - Roads & Storm Water Drain
Sr No Item Description Unit Quantity Rate Amount

Earth work in excavation by mechanical means for

roadway in all types of strata other than rock requiring
blasting including dressing section to the required
9.16 Sqm 0
grade, camber and side slopes and conveying and/or
disposing off the excavated material etc. complete as
directed by E-in-C

Earth work in filling and compaction for subgrade by

using mechanical means with approved material
obtained from borrow areas outside row having 4 days
9.17 Sqm 0
soaked CBR equal to or more than 8%, laying in layers
not exceeding 250 mm loose, breaking clods, dressing
in line etc. complete as directed by E-in-C.

Providing and laying Wet Mix Macadam (WMM) with

paver finisher in specified thickness, each layer not
exceeding 200mm compacted thickness including
9.18 Sqm 0
premixing in pug mill/plant well graded crushed stone
aggregate with watering and spreading by to required
amount etc. complete as directed by E-in-C.

Providing and applying Prime Coat using bituminous

emulsion complying to IS - 8887 over prepared surface
of granular base with emulsion at a temperature
9.19 Sqm 0
between 20 - 60 degree centigrade and applying a
uniform coat with the aid of self propelled bitumen etc.
complete as directed by E-in-C.

Providing and applying Tack Coat using bituminous

emulsion complying to IS -8887 over prepared surface
of granular base with emulsion at a temperature
9.2 Sqm 0
between 20 - 70 degree centigrade and applying a
uniform coat with the aid of self propelled bitumen etc.
complete as directed by E-in-C.

Providing and Laying Dense graded Bituminous

Maccadam (DBM) with a single layer of 50 to 100 mm
compacted thick batch type HMP crushed aggregates of
9.21 Sqm 0
specified grading, premixed with bituminous binder @
4.5 per cent by weight of total mix and filler,
transportation etc. complete as directed by E-in-C.

Total of Section 9
0
Carried Over to Summary
E-in-C = Engineer In Charge
QRO = Quote Rate only (All the items where Qty is QRO and if they are operated then contractor has to submit
Rate analysis and shall be approved before the rates are accepted)
 Project: #REF!
Calculations for:Admin building
#REF!
Discipline #REF! Job No. #REF!
Calc by #REF! Date #REF!
Checked by #REF! Date #REF!
Section 12 - Miscellaneous
Sr No Item Description Unit Quantity Rate Amount

Providing and constructing masonry compound wall 1.5

m / 2.0m high stone / bricks (bricks having minimum
12.1
compressive strength of 50 kg/sq.cm.& thickness of
230mm or more thick in cement mortar (1:5) etc.

with 230 mm thk brick work (PCC and RCC required shall
a) Cum 0
be paid as per relevant items)

with 450 mm thk Uncoursed Rubble masonry approved

quality Stone Available on site with 150 x 150 mm thick
b) square header stone places at 1000 mm c/c in stagered Cum 0
fashion along the height and length of the wall (PCC shall
be paid as per relevant items)

with 450 mm thk Uncoursed Rubble masonry approved

quality Stone Brought from outside with 150 x 150 mm
c) thick square header stone places at 1000 mm c/c in Cum 0
stagered fashion along the height and length of the wall
( PCC shall be paid as per relevant items)

Making Recess pointing on the UCR walls including

d) cleaning and raking all joints and applying cement slurry Sqm 0
as directed by E-inC.

Making Raised pointing on the UCR walls including

e) cleaning and raking all joints and applying cement slurry Sq,m 0
as directed by E-inC.

Same as item No. 12.2 but with fly ash bricks of 230 mm
12.3 thickness (PCC / RCC shall be paid as per the relevant Cum 0
items)

Same as Item no. 12.3 decorative compound wall as per

12.4 Architectural and Strucutral details and as directed by E-in- Cum 0
C

Providing, fabricating and fixing M.S.gate made of MS,

beams, channels angle and flats or bars or grills with all
12.5 fixture fastening and hardware complete as directed and Kgs 0
specified. All surfaces painted with two coats of approved
oil paint etc. completed as directed by E-in-C.

Same as item no. 12.5 but with circular, square,

12.6 Kgs 0
rectangular, hollw sections

Making cutouts in concrete slab walls upto 300 mm thick

by adjusting, cutting, reinforcement, shuttering as required
12.7 of any shape circular, rectangular or as desired including Sqm 0
making good the surface by replastering, disposal of waste
material, curing etc
 Project: #REF!
Calculations for:Admin building
#REF!
Discipline #REF! Job No. #REF!
Calc by #REF! Date #REF!
Checked by #REF! Date #REF!
Section 12 - Miscellaneous
Sr No Item Description Unit Quantity Rate Amount

12.8 Making cutouts in masonry wall upto 230mm. thick Sqm 0

Supplying and fixing PVC pipe spout in curbs and parapets

12.9
including making holes and making good the same.

a) 50mm dia x 300mm long Nos. 0

b) 75mm dia x 300mm long Nos. 0

c) 100mm dia pipes x 450 mm long Nos. 0

Supplying and fixing in position CI gratings over floor

12.10 drains and trenches floor drains and trenches of sizes as Sqm 0
directed. item for MS grating also can be considered.

12.11 Same as Item no. 12.10 but with MS gratings Sqm 0

Providing, fabricating & erecting in position chain link

fencing 1.8m high consisting of 2.25m GI Pipe 80mm dia
12.12 sizepost with 6mm dia holes embedded in 350 x 350 x Rm 0
600mm deep c.c (1:3:6) block spaced at 2.5m and chain
link mesh 18 gauge fixed on the angle

Providing, fabricating & erecting in position chain link

fencing door consisting of MS flat frame all around and
12.13 chain link mesh 18 gauge diamond shape including Sqm 0
painting of steel with 2 coats of approved oil paint,
stretching of wire & making tight as required

Demolition of Existing Buildings and strucutres with all

leads and lifts including all foundations by mechnical
12.14 means or by manual means as directed and as per a) Cum 0
sorting the selected debris, Bearking the selected
demolished debris to a size of 150-200mm

a) Reinforced concrete Columns, Beams, Slabs, Walls etc. Cum 0

b) Stone masonry work Cum 0

c) Asphalt roads upto bottom of soling Cum 0

d) CGI / A.C. Sheetings Sqm 0

e) Structural Steel work Sqm 0

Demolishing miscellaneous items like MS grills , Aluminium

Griils, Fixed, Sliding and openable windows, teak wood,
12.15 alumiium and different tyopes of doors and windows Sqm 0
including Frames, stone jambs, sills, and lintel, complete
etc.
 Project: #REF!
Calculations for:Admin building
#REF!
Discipline #REF! Job No. #REF!
Calc by #REF! Date #REF!
Checked by #REF! Date #REF!
Section 12 - Miscellaneous
Sr No Item Description Unit Quantity Rate Amount

Making chasing in walls (upto 75mm under) by using

mechanical means for conduits, etc & making good after
12.16 Rm 0
laying conduit by filling the gap with cement mortar,
chicken wire mesh etc. complete as required.

Providing & fabricating sliding or openable MS gate with

openable gates of guide rails and groung mounted rails
12.17 and the sliding gates with tower bolts , hinges etc complete MT 0
with all the fixtures and accessories two coats of primer
and two coats of paint etc.

Same as above with motorised sliding gate complete in all

12.18 respect in cluding the cost of the motorization ( Weight of MT 0
the MS work shall be considered for paiting.

Providing and Fixing MS grills as per the architectural

drawings & consisting of MS angles, Hollow Section MS
12.19 flats, Square rods, circualr rods, complwet with welding
and fixing to the walls and places at Directed By E-in-C,
complete with two coats of zincoxide.

a) Flushed Grill Sqm 0

b) Boxed Grill with Box depth of 150mm to 300mm Sqm 0

Providing and laying prefabricating precast RCC manhole

covers of thickness varying from 75 mm to 110 mm as
12.20 directed by E-in-C and as per details given including , Sqm 0
casting, formwork, reinforcements, curing, transportation
ans placing etc complete as directed by E-in-C.

Providing and Fixing Crane Rails of Size CR-80 and Cr-

100 and other Crane rails Conforming to IS-3443-1980 /
1999 with edge protection angle to the edge of contrete,
12.21 Rm 0
fixing of 300 x 300x 12 thk filling up of the rail trench with
concrete sluury including all required to complete as
directed by E-in-C.

Providing and fixing barbed wire fencing concertina type

with Y shaped Angle frame made out of ISA50x50x6
12.22 placed at every 1.5 c/c with height 600-750 mm and Rm 0
appropriately grouted in RCC coping beam. The MS angle
Frame shall be painted with two coats of zincoxide etc.

Alternatively with Y shaped Frames anf Barbed wires on

12.23 Rm 0
the Y-shaped & vertical plane of the frame

Providing and fixing 150 mm. wide PVC rubber water bar
12.24 of approved make including fixing in position etc. Rm 0
complete.
 Project: #REF!
Calculations for:Admin building
#REF!
Discipline #REF! Job No. #REF!
Calc by #REF! Date #REF!
Checked by #REF! Date #REF!
Section 12 - Miscellaneous
Sr No Item Description Unit Quantity Rate Amount
Total of Section 12
0
Carried Over to Summary
E-in-C = Engineer In Charge
QRO = Quote Rate only (All the items where Qty is QRO and if they are operated then contractor has to submit Rate
analysis and shall be approved before the rates are accepted)
Amount

0
Amount

0
Amount

0
Amount

Rate
 Project

NOBLE NATURAL RESOURCES

Calculations for Discipline Job No.

P
Ring Wall Foundation for 16 x 21 m Tank Calc by q Date Sheet
Checked by Date of

Tank Details:- ha
Tank Diameter (dia. of ring wall) D =16.000m
NGL
Tank Empty Weight = 1157.0 kN h
Tank wall Load (verti. on ring wall) = 23.0 kN/m
Tank operating Weight = hb kN
32133.0
Surcharge Load (due to tank load) q = 159.8 kN/m2
Moment at the base = 53341.0 kN.m
tf
Total Load on Ring wall P = 288.3 kN/m A
Kagh Ka q
Foundation Dimensions:- 265.30

Height of ring wall from FGL ha = 1.60m

Top of Foundation from FGL hb = 1.55m
Base projection (outside) at = 0.90m
Base projection (inside) ah = 0.90m
Thickness of ring wall tw = 0.45m tw
Thickness of Base Slab tf = 0.45m ah
at b
Soil Data:-

Net SBC = 240 kN/m²

Gross SBC at = 276 kN/m²
founding depth

Filling material density g = 18 kN/m³

Density of concrete gcn = 25 kN/m³ Total height of ring wall h = 3.15m
Coeff. of Active pre. Ka = 0.33 Total width of Base Slab b = 2.25m
Coeff. of Active pre. Kp = 3.00
Factor of Permissible increase in Net SBC = 1.25 (Table 1, IS:1893(I) for Raft)
Gross SBC at founding depth = 336 kN/m²
(for seismic condition)

Ratio H²/Dt = 1.378

Taking Moment coefficients from IS:3370 part IV,
Moment Co-eff1 = #NAME? ( Table-10 for triangular load on ring wall)
Moment Co-eff2 = #NAME? ( Table-18 for uniform load on ring wall)

PM10 Jun 91 Sheet 29 of 33

 Project

NOBLE NATURAL RESOURCES

Calculations for Discipline Job No.

P
Ring Wall Foundation for 16 x 21 m Tank Calc by q Date Sheet
Checked by Date of

Footing Base Slab check for SBC:-

Case I : Dead Load + Live Load + Seismic Condition:-
Calculations of Forces:
Sr Force Description Force Calculation Vertical Load Point of Application Moment from Point A
No from A

1 Weight of Wall h x tw x gcn 35.44 kN 1.125 m 39.87 kN.m

2 Weight of Footing b x tf x gcn 25.31 kN 1.125 m 28.48 kN.m
3 Silo Surcharge q x ah 143.83 kN 0.450 m 64.73 kN.m
4 Total Wall Load P 288.31 kN 1.125 m 324.35 kN.m
5 Wt. of Soil on heel h x ah x g 51.03 kN 0.450 m 22.96 kN.m
6 Wt. of Soil on toe hb x at x g 25.11 kN 1.800 m 45.20 kN.m
7 Hori. Earth Pre.
(active) M=Co-eff1 x Ka x g x H3 #NAME?
8 Hori. Press. Due to
Surcharge M=Co-eff2 x Ka x q x H2 #NAME?
9 Hori. Earth
Pressure (passive) -0.5 x Kp x g x hb -41.85 kN 0.517 m -21.62 kN.m
Total Load P = 569.04 kN #NAME?

Distance of point of application of force from A, a = M/P = #NAME?

Eccentrcity e = a - b/2 = #NAME?

Maximum Pressure pmax =( P/b) (1+ 6e/b) = #NAME? ### 336 kN/m² #NAME?
Minimum Pressure pmin = (P/b) (1- 6e/b) = #NAME? ### 0 #NAME?
Case II : Dead Load + Live Load:-
Calculations of Forces:
Sr Force Description Force Calculation Vertical Load Point of Application Moment from Point A
No from A
1 Weight of Wall h x tw x gcn 35.44 kN 1.125 m 39.87 kN.m
2 Weight of Footing b x tf x gcn 25.31 kN 1.125 m 28.48 kN.m
3 Silo Surcharge q x ah 143.83 kN 0.450 m 64.73 kN.m
4 Silo Wall Load P 23.02 kN 1.125 m 25.90 kN.m
5 Wt. of Soil on heel h x ah x g 51.03 kN 0.450 m 22.96 kN.m
6 Wt. of Soil on toe hb x at x g 25.11 kN 1.800 m 45.20 kN.m
7 Hori. Earth Pre.
(active) M=Co-eff1 x Ka x g x H3 #NAME?
8 Hori. Press. Due to
Surcharge M=Co-eff2 x Ka x q x H2 #NAME?
9 Hori. Earth
Pressure (passive) -0.5 x Kp x g x hb -41.85 kN 0.517 m -21.62 kN.m
Total Load P = 303.74 kN #NAME?

Distance of point of application of force from A, a = M/P = #NAME?

Eccentrcity e =a-b/2 = #NAME?

Maximum Pressure pmax =( P/b) (1+6e/b)= #NAME? ### 276 kN/m² #NAME?
Minimum Pressure pmin = (P/b) (1-6e/b) = #NAME? ### 0 #NAME?

PM10 Jun 91 Sheet 30 of 33

 Project

NOBLE NATURAL RESOURCES

Calculations for Discipline Job No.

P
Ring Wall Foundation for 16 x 21 m Tank Calc by q Date Sheet
Checked by Date of
Design of wall :
Concrete Grade = M25 sbc = 8.5N/mm² m= 11
Reinf. Grade = Fe415
Fst = 230.0N/mm²
Calculating Hoop Tension from IS 3370 (IV) for H²/Dt)
Hoop Tension T = #DIV/0!

Check for wall thickness:

Allowable Tensile stress of Concrete = 3.2N/mm²

Ac =450000.0mm²
Ast provided =2680.8mm²
Actual Tensile Stress of Concrete = Ft/(Ac+mAst)= ### N/mm2 ### 3.2 N/mm² ###

Horizontal Reinforcement required :-

Ast = T / Fst
Ast reqd. #DIV/0! on both faces
#DIV/0! (on each face)
Ast (Min.) = 0.160% ( Pt min= 0.24 for D=100 & 0.16 for D=450 as per Cl. 7.1 IS-3370-II-1965)
= 720 mm²/m
= 360 mm²/m (on each face)
Provide 16 f at 150 c/c Pt.= 0.503% =1340.4mm² ###
on each face

Vertical Reinforcement required :-

Max. Moment in wall = #NAME?

= #NAME?
Factored moment Mu = #NAME?
Thickness provided = 450 mm
Effective depth d = 395 mm Effec. Cover = 55 mm

Ast reqd. #NAME?

Ast (Min.) = 0.160% ( Pt min= 0.24 for D=100 & 0.16 for D=450 as per Cl. 7.1 IS-3370-II-1965)
= 720 mm²/m
= 360 mm²/m (on each face)

Provide 12 f at 100 c/c Pt.= 0.503% =1131.0mm² ###

on each face

PM10 Jun 91 Sheet 31 of 33

 Project

NOBLE NATURAL RESOURCES

Calculations for Discipline Job No.

P
Ring Wall Foundation for 16 x 21 m Tank Calc by q Date Sheet
Checked by Date of
Design of Footing :-
Net uplift pressure pnet= Maximum Pressure Including soil weight-(hb+tf)xg
= ### kN/m2
Maximum Projection of Footing
7y from wall face amax= 900 mm
Projection of footing at critical section for shear, ie deff from wall face a'max= 510 mm
Muxx = 1.5 pnetx a max
2
/2= ### kNm
Vuxx= 1.5pneta'max= ### kN
d req = ### mm
Do =tf= 450 mm
b = 1000 mm
de = 400 mm
Bottom Reinforcement:
Mu/bd2 =###
Pt = ###
Ast = ### mm2/m
Astmin 540 mm m 2/

16 dia bars 150 c/c on bottom face Provided Reinforcement

Ast Provided = 1340 mm2 ### ### mm2 ###
Tv = Vu/bxd = ###
ks = 1
pt provided = 0.3351
Tc= 0.4137
Tv<kTc
### N/mm2 ### 0.4137 N/mm2 Table-19 IS:456
Main reinforcement at Top of wall:
Mu = Wall Moment= #DIV/0! kNm
Do =tf= ### mm
b = 1000 mm
de = ### mm
Mu/bd2 ###
=
Pt = ###
Ast = #DIV/0! mm2/m
Astmin 540 mm2/m
16 dia bars 135 c/c on top face Provided Reinforcement
Ast Provided = 1489.3 mm2 ### #DIV/0! mm2 ###
Longitudinal Reinforcement :-
Provide Minimum Distribution Steel:0.12 bD
Ast = 540 mm2/m
on each fase 270 mm2/m
Provide 8 Dia at 150 c./c
Ast pro =335.103 mm2/m OK

PM10 Jun 91 Sheet 32 of 33

COMPANY NAME :- REPI SOAP & DETERGENT PLC - ALEMGENA , ETHIOPIA
PROJECT NAME:- ETP PROJECT
LOCATION :- ALEMGENA SEBETA AWASE KEBELE 08

1 TANK LIST

PERCENTAGE
Sr. No. Area TAG NO. EQUIPMENT NAME QTY RATE AMOUNT PERCENT
FROM THE TOTAL COMPLETION AMOUNT
CONTRACT

1 ETP TK1801 Fabrication and Erection Accident Tank and its all accessories (ladder walkway hand 1.00 10% 27,306.36
rail ) 273,063.56 273,063.56 1.29%
2 ETP TK1802 Fabrication and Erection Equalization Tank and its all accessories (ladder walkway hand 1.00 10% 35,166.60
rail ) 351,666.01 351,666.01 1.66%
3 ETP TK1830 Fabrication and Erection Aeration Tank and its all accessories (ladder walkway hand 1.00 10% 59,608.68
rail ) 596,086.75 596,086.75 2.81%
4 ETP TK1850 Fabrication and Erection Sludge Tank and its all accessories (ladder walkway hand rail ) 1.00 10% 20,767.55
207,675.48 207,675.48 0.98%

CL1831+ Fabrication and Erection Aerobic Clarifier we are this

+
5 ETP TK1840+ Chemical Reactor + 2.00 15% 94,224.16 percentage
CL1841 complition
Final Chemical Clarifier and its all accessories(ladder walkway hand rail ) 628,161.09 628,161.09 2.96%
6 ETP _ FABRICATION AND ERECTION OF STRUCTURE AND ROOF (HOUSE) FOR PRESSURE FILTER 40,000.00 774,144.00 774,144.00 3.65% 20% 154,828.80

7 ETP _ FABRICATION AND ERECTION OF STRUCTURE AND ROOF (HOUSE) FOR CAF 40,000.00
774,144.00 774,144.00 3.65%
Total 3,604,940.88 17.01% 391,902.14

33/33 02/14/2022