PURCHASE ORDER SUMMATION OF OUR PRICE

PURCHASE ORDER SUMMATION OF OUR PRICE

Bill of Quantity(BOQ) for Drilling,Construction,and Pumping Test of One Production
Borehole(320±20% Depth),10 Inch Line Casing

Project Name:ADISS ABABA (JONE ) (BH-1)

Location(Adindan,UTM reading 37N) X:231947E,Y:743394(Datum;WHS84)Zone N37 elv:945m Drilling
Method:DTH/Air rotary system and or Mud rotary( Most probably mud for zone 1 ethiopian regines)
Item Description Unit Qty. Rate in Br.
1 GENERAL Item

Mobilization of all machinery, materials, equipment,

1.10 personal,required to drill,install and develop well and conduct LS 1 250,000.00
pumping test from Addis Ababa

Demobilization of all machinery, materials, equipment,

1.20 personal,required to drill,install and develop well and conduct LS 1 250,000.00
pumping test from Site

Sub Total-1
2 BORE HOLE DRILLING
Clearing of site before and after construction, setting up and
2.1. Ls 1
dismantling equipment and material 50,000.00
2.20 DRILLNG IN SOFT FORMATION -
Well Diameter10" M 20 18,000.00
2.30 DRILLNG IN ALL CONSOLIDATED FORMATION -
6" Inch Dia M 300 14,062.50
2.40 Lithological Logging with 2m interval Ls 1 39,062.50
Geophysical Borehole Logging with logging techniques(SP,short
2.50 Ls 1
and Long Normal) 93,750.00
Sub Total-2
3 SUPPLY, INSTALLATION AND CONSTRUCTION
3.10 Supply and Install Retrievable OD Φ 12" HDPE Surface Casing M 20 4,716.74
3.20 Supply and Install Steel Blind Casing Φ 8" ID M 146 5,268.69
3.30 Supply and Install Steel Screen Casing Φ 8" ID M 84 5,770.47
Supply and Install Galvanized Observation pipe, Φ 3/4" Class B
3.40 M 200 100.36
GI pipe
Sub Total-2
WELL COMPLETION AND SANITARY PROTECTION
4
WORK

4.10 Supply and pack well rounded basaltic origin river gravel M3 10 12,937.50

Well development by air compressor or by conventional bailing

4.20 Hrs. 10 10,125.00
method
4.30 Supply and place sand bridge Ls 1 12,375.00
4.40 Supply and place puddle clay seal Ls 1 10,125.00
Supply and weld iron cover on the top of the borehole minimum
4.50 Ls 1 11,250.00
thickness 6mm
Trapizoidal shape/Well head construction (1.5m x 1.5mx0.9
4.60 Ls 1 56,250.00
m)with concrete mix ratio 1:3:6
Grout the well up to 6m with 1:2:3 ratio (cement,sand, and
4.70 Ls 1 45,000.00
aggregate)
Sub Total-4
5 PUMPING TEST
5.10 Installation and removal of pumping unit for Pumping test Ls. 1 4,500.00
5.20 Provisional(Pretest) Hrs. 6 6,750.00
5.30 Step draw down test(four steps,one hour for each) Hrs. 12 6,750.00
5.40 Constant discharge test Hrs. 35 6,750.00
5.50 Monitoring recovery test Hrs. 12 337.50
5.60 Fenching with angle iron and wire mesh around well head(2*2m) Ls 1 9,562.50
Sub Total-5
6 Completion and Miscellaneous
Chemical analyses of water samples taken by regional water
6.10 Ls 1 180,000.00
laboratory
Production of report in hard copies and CD (4 copies including soft
6.20 Nr. 2 67,500.00
copy with CD)
Sub Total-6
7 pipe and fitings
7.1 Pipes and fittings 2/1/2 ‘’ RST Pipes QTY 45 QTY PIPES
Hervey duty socket No 45 1,775.29
7.2 Elbow and nipples check valve, gate valve e.t.c 0
And necessary equipment’s LS 1 23,670.58
7.3 Discharge pipes and fittings (HDP)Pipes including 0
adapter ,elbow ,and coupling ls 1 66,573.52
7.4 Submersible pump and accessories power 18.5kw franklin 0
submersible pump power cable length 300m (size 250mm2, ls 1 985,650.00
7.5 Switch board sensor electrode and wires 600m size 1*1.5mm 2
0
clamp vulcanize and bundle of cable kit ls 1 43,346.76
7.6 Electrical material (circuit breaker and power cable e 0
stimated length 30 m m 30 9,246.32
7.7 Installation of pampe and pipes and switch board connection 0
with the power source and discharge pipe laying works 0
7.8 Consulting LS 1 221,911.73
0
7.9 Supervision of drilling wrack us per specification and design LS 1 281,088.19
Sub Total-7
TOTAL COST
VAT (15%)
Grand Total With VAT
t of One Production
g

lv:945m Drilling
opian regines)
Amount in Br.

250,000.00

250,000.00

500,000.00

50,000.00

360,000.00

4,218,750.00
39,062.50

93,750.00
4,761,562.50

94,334.71
769,229.32
484,719.85
20,071.22
1,368,355.09

129,375.00

101,250.00
 12,375.00
10,125.00

11,250.00

56,250.00

45,000.00

365,625.00

4,500.00
40,500.00
81,000.00
236,250.00
4,050.00
9,562.50
375,862.50

180,000.00

135,000.00
315,000.00
-

79,888.22
-
23,670.58
-
66,573.52
-
985,650.00
-
43,346.76
-
277,389.66
-
-
221,911.73
-
281,088.19
1,979,518.66
9,665,923.76
1,449,888.56
11,115,812.32