Customer Name: Afrotsion Construction PLC.

Address: Addis Ababa

Date: 18-Aug-17
Performa Invoice No. GSM/124/2016
Project Name: Gondar University Referral Hospital

Item Actual Excuted

No. Description Unit QTY Unit Price Amount
14.1 MECHANICAL INSTALLATION
TOILET VENTILATION

Supply and install supply ceiling mounted extraction fan as shown

on the drawing complete with multi-speed switch, metalic filter
1 back draught shutter, spigot and all fixing accessories.

Price shall include all accessories to make the system complete

Exhaust capacity = 288m3/h
Total static pressure = 11mm H2O No 10 51,240.00 512,400.00
Install, test and commission the supplied ceiling mounted
extraction fan as shown on the drawing complete with all its
2 accessories to make the system functional.
Exhaust capacity = 288m3/h
Total static pressure = 11mm H2O No 28 51,240.00 1,434,720.00
clean, Test and commission the supplied ceiling mounted
extraction fan as shown on the drawing complete with all its
3 accessories to make the system functional.

Exhaust capacity = 288m3/h

Total static pressure = 11mm H2O No 6 51,240.00 307,440.00
Install door grille as shown on the drawign complete with all fixing
4 accessories.
Size: 800 x 300mm No 24 15,960.00 383,040.00
Supply and install galvanized steel sheet for exhaust ventilation
system as shown on the drawing complete with flexible duct,
transition duct, hangers and supports, silencer vibration isolator,
damper, turning and splitter vanes at each fitting, stiffener, flanges
5 etc...
Duct thickness 0.8mm
175 x 150 lm 72 600.60 43,243.20
200 x 200 lm 24 739.20 17,740.80
300 x 300 lm 0 1,108.80 -
350 x 200 lm 12 1,016.40 12,196.80
350 x 300 lm 63 1,201.20 75,675.60
500 x 300 lm 40.2 1,478.40 59,431.68
Clean test and commission the instaled galvanized steel sheet duct
6 system.
175 x 150 lm 17.1 600.60 10,270.26
200 x 200 lm 15 739.20 11,088.00
300 x 300 lm 37.15 1,108.80 41,191.92
350 x 200 lm 5 1,016.40 5,082.00
350 x 300 lm 7.3 1,201.20 8,768.76
500 x 300 lm 12 1,478.40 17,740.80
Item
No. Description Unit QTY Unit Price Amount

Supply and install acoustical lined box type centrifugal exhaust fan
7 with variable speed electric motor and multi-speed switch

Air extraction capacity - 1000lps

Available static pressure - 250pa
Sound level < 55db

The unit price shall included all accessories to make the system
complete such as appropriate bracts, plenium box, silencer, fire
damper, flexible duct, appropriate shade etc… No 8 115,920.00 927,360.00
Install volume control damper which is constructed from
8 aerodynamically balanced aluminium blade
Duct Size: 250x200mm No 8 2,009.00 16,072.00
350 x 200mm No 10 2,009.00 20,090.00
350 x 300mm No 2 2,009.00 4,018.00
400x200mm No 6 2,009.00 12,054.00
450x200mm No 4 2,009.00 8,036.00
Install return air register as shown on the drawing complete with
9 all fixing accessories.
Size: 300 x 200mm No 72 5,964.00 429,408.00
Supply and Install return air register as shown on the drawing
10 complete with all fixing accessories.
Size 300x200 (mm x mm) No 44 5,964.00 262,416.00
HVAC INSTALLATION
WARDS, EXAMINATION, ICU AND ISOLATION ROOM

Clean, install test and commission the supplied packaged air cooled
chiller as shown on the drawing. The price shall include all the
hydronic module, (Isolating valve, Automatic air vent, water tank,
expansion vessel, safety valve, Ball valve, strainer, twin pump,
balancing valve, LWT sensor, RWT sensor, Electronic flow control,
Piping and piping ancillaries, gages etc) refrigerant, control panel,
and make-up water plant (Fiberglass tank, Electric actuated valve,
centrifugal pump, check valve, isolating valve, strainer... etc) Price
11 shall include all accessories to make the system complete
Chiller Capacity = 40kw at 350C ambient
Altitude = 2133 meters
Refrigerant - R-407
Options
the pump static pressure shall be verified and determined by the
contractor No 1 1,008,000.00 1,008,000.00
Clean test and commission the instaled chilled water fan coil units
12 as shown on the drawing and site.

Price shall include all accessories to make the system complete

Type - ducted and cassette type
fan coil unit capacity at medium speed type
FCU-3 6.0kw Ducted ls 4 36,960.00 147,840.00
FCU-5 3.5kw Ducted ls 4 32,424.00 129,696.00
Item
No. Description Unit QTY Unit Price Amount

Supply and install galvanized steel sheet for supply duct system as
shown on the drawing complete with insulated flecible duct,
transition duct, hangers and supports, silencer vibration isolator,
damper, turning and splitter vanes at each fitting, stiffener, flanges
13 volume control damper shall be included for each floor.
Insulation
. 25mm x 48kg/m3 k = 0.033w/mk fiber glass insulation, vapor
barrier and 0.4mm aluminium cladding
Duct thickness 0.6mm
Size (mm x mm)
600 x 200 mt 37.8 1,478.40 55,883.52
500 x 200 mt 6 1,293.60 7,761.60
400 x 200 mt 15.22 1,108.80 16,875.94
300 x 200 mt 5.22 924.00 4,823.28
Clean, install, test and commission the installed galvanized steel
sheet metal duct system as shown on the drawing and site
14 complete with insulated flexible duct.
Insulation
. 25mm x 48kg/m3 k = 0.033w/mk fiber glass insulation, vapor
Duct thickness 0.6mm
Size (mm x mm)
600 x 200 mt 24 1,478.40 35,481.60
500 x 200 mt 12 1,293.60 15,523.20
400 x 200 mt 12 1,108.80 13,305.60
300 x 200 mt 18 924.00 16,632.00
Install air three-way diffuser which is constanted from high quality
15 extruded aluminium
Air flow - 270lps
Size: 375 x 375mm
Sound level < 55db
Through length - 1.5mt
The unit price shall include all necessary accessories to make the
system complete such as flexible coupling, plenium box, fixing
screw etc… No 12 8,232.00 98,784.00
Supply and install supply air grill with register which is constructed
16 from high quality extruded aluminium
Size: 1000 x 250mm
Sound level < 55db

The unit price include all necessary accessories to make the system
complete such as flexible coupling, plenium box, fixing screw etc… No 5 10,080.00 50,400.00
Supply and install return air grill with register which is constructed
17 from high quality extruded aluminium.
Size: 1000 x 250mm
Sound level < 55db
The unit price shall include all necessary accessories to make the
system complete such as flexible coupling, plenium box, fixing
screw etc… No 3 10,080.00 30,240.00

Supply and Install wall mounted supply air grill with register which
18 is constructed from high quality extruded aluminium
Size: 375 x 275mm
Sound level < 55db
The unit price shall include all necessary accessories to make the
system complete such as flexible coupling, plenium box, fixing
screw etc… No 4 6,720.00 26,880.00
Item
No. Description Unit QTY Unit Price Amount

Supply and install Dura or equivalent plastic pipe with schedule

number 40 as shown on the drawign. Price shall include hangers,
shutt-off valves, flexible connection, gages, insulation, regulating
valves, non return valves, strainer, vent, automatic control valves
fittings (elbow, tees, yees) and all accessories to complete the air-
19 water system.
Insulation
Type-closed cell rebber tube insulation.
For Concealed Piping
. 20mm x 48kg/m3 insulation, vapour barrier and 0.4mm
aluminium cladding.
Pipe size (mm)
DN 50 mt 14 4,284.00 59,976.00
DN 40 mt 5 2,604.00 13,020.00
DN 32 mt 5 2,100.00 10,500.00
DN 28 mt 5 1,008.00 5,040.00
DN 20 mt 5 672.00 3,360.00
Install, clean, test and commission the installed plastic pipe with
schedule number 40 as shown on the drawing and site. Price shall
include hangers, shutt-off valves and all accessories to complete
20 the system.
Insulation
Type-closed cell rebber tube insulation.
For Concealed Piping
. 10mm x 48kg/m3 insulation, vapour barrier and adhesive tape
covering.
For Exposed Piping
. 20mm x 48kg/m3 insulation, vapour barrier and 0.4mm
aluminium cladding.
Pipe size (mm)
DN 50 mt 14 4,284.00 59,976.00
DN 40 mt 8 2,604.00 20,832.00
DN 32 mt 12 2,100.00 25,200.00
DN 28 mt 18 1,008.00 18,144.00
DN 20 mt 25 672.00 16,800.00
Supply and install ball valve with PN 16 for chilled water system at
the branch of each floor as shown on the drawing complete with
21 all fixing accessories.
Valve Size (mm)
DN 40 No 1 13,608.00 13,608.00
DN 32 No 1 12,180.00 12,180.00
DN 28 No 4 10,416.00 41,664.00
Supply and install double regulating valve with PN 16 for chilled
water system at the branch of each floor as shown on the drawing
22 complete with all fixing accessories.
Valve Size (mm)
DN 40 No 1 26,880.00 26,880.00
DN 32 No 1 23,520.00 23,520.00
DN 28 No 4 20,160.00 80,640.00

Supply and install hard pvc drainage pipe for fan coil unit as shown
on the drawing and complete with all accessories. The drainage
23 pipe shall be located to the nearest sanitary drainage system
ф20mm mt 65 512.40 33,306.00
Item
No. Description Unit QTY Unit Price Amount

Clean and Install volume control damper which is constructed from

24 aerodynamically balanced aluminium blade
Size: 300 x 200mm pcs 12 -
Test and commission the installed acoustical lined box type
25 centrifugal exhaust fan.
The unit price shall included all accessories to make the system
complete.
Air extraction capacity - 8000lps
Available static pressure - 450pa No 1 294,840.00 294,840.00

Air extraction capacity - 9000lps

Available static pressure - 450pa No 1 344,400.00 344,400.00
Supply and install galvanized sheet metal duct for ward ventilation
system and complete with fitting, reducer, T-branch, elbow,
flexible coupling, duct hanger as per the drawing and as per
26 ASHRA, SMACNA STANDARD
with 0.6mm sheet metal
Duct Size: 200 x 200mm mt 51.6 739.20 38,142.72
250 x 200mm mt 23.55 831.60 19,584.18
300 x 200mm mt 27.6 924.00 25,502.40
350 x 200mm mt 31.2 1,016.40 31,711.68
400 x 200mm mt 53.27 1,108.80 59,065.78
450 x 200mm mt 8.6 1,201.20 10,330.32
500 x 200mm mt 48.8 1,293.60 63,127.68
550 x 200mm mt 27.6 1,386.00 38,253.60
with 0.8mm sheet metal
600x 200mm mt 14.3 1,478.40 21,141.12
600 x 250mm mt 16.33 1,570.80 25,651.16
650 x 200mm mt 4.56 1,570.80 7,162.85
650 x 250mm mt 0 1,663.20 -
700 x 250mm mt 2.16 1,755.60 3,792.10
700 x 500mm mt 0 2,217.60 -
650 x 400mm mt 0 1,940.40 -
600 x 300mm mt 34.85 1,663.20 57,962.52
750 x 400mm mt 4.32 2,125.20 9,180.86
900 x 500mm mt 0 2,587.20 -
1050 x 600mm mt 0 3,049.20 -
1200 x 700mm mt 0 3,511.20 -
Clean, test and commission the installed duct system of ventilation
system. Price shall include all accessories to make the system
27 complete.
Duct size: 200 x 200mm mt 150 739.20 110,880.00
250 x 200mm mt 40 831.60 33,264.00
300 x 200mm mt 40 924.00 36,960.00
350 x 200mm mt 40 1,016.40 40,656.00
400 x 200mm mt 40 1,108.80 44,352.00
450 x 200mm mt 40 1,201.20 48,048.00
500 x 200mm mt 40 1,293.60 51,744.00
550 x 200mm mt 20 1,386.00 27,720.00
600 x 200mm mt 30 1,478.40 44,352.00
600 x 250mm mt 30 1,570.80 47,124.00
650 x 200mm mt 15 1,570.80 23,562.00
650 x 250mm mt 15 1,663.20 24,948.00
Item
No. Description Unit QTY Unit Price Amount
700 x 250mm mt 10 1,755.60 17,556.00
700 x 500mm mt 10 2,217.60 22,176.00
650 x 400mm mt 10 1,940.40 19,404.00
600 x 300mm mt 40 1,663.20 66,528.00
750 x 400mm mt 4 2,125.20 8,500.80
900 x 500mm mt 4 2,587.20 10,348.80
1050 x 600mm mt 4 3,049.20 12,196.80
1200 x 700mm mt 5 3,511.20 17,556.00
Clean and install return air grill with register (RAG-1) which is
28 constructed from high quality extrude aluminium
Air flow: 150lps
Air speed: 4m/sec
Sound level <25db
The unit price shall include all necessary accessories to make the
system complete such as flexible coupling, plenium box, fixing
screw etc… No 20 5,964.00 119,280.00
29 Ditto Item No. 27, but (RAG-5)
Air flow: 250lps
Air speed: 4m/sec
Sound level <25db
The unit price shall include all necessary accessories to make the
system complete such as flexible coupling, plenium box, fixing
screw etc… No 29 6,888.00 199,752.00
Install return air diffuser with register (RAD-1) which is constructed
30 from high quality extrude aluminium
Air flow: 150lps
Air speed: 4m/sec
Size: 300x300mm
Type: Four-way
Sound level <25db
The unit price shall include all necessary accessories to make the
system complete such as flexible coupling, plenium box, fixing
screw etc… No 44 5,964.00 262,416.00
install supply air diffuser with register (ED-1) which is constructed
31 from high quality extrude aluminium
Air flow: 168lps
Air speed: 4m/sec
Size: 300x300mm
Type: Four-way
Sound level <25db
The unit price shall include all necessary accessories to make the
system complete such as flexible coupling, plenium box, fixing
screw etc… No 21 6,972.00 146,412.00
Install inline type duct mounted exhaust centrifugal fan for wards
32 and examination room ventilation system.
Sound level <55db

The unit price shall included all accessories to make the system
complete such as appropriate bracts, plenium box, silencer, fire
damper, flexible duct, appropriate shade etc…
Air extraction capacity -1600lps
Available static pressure - 120pa No 2 101,640.00 203,280.00
Item
No. Description Unit QTY Unit Price Amount

Supply and Install inline type duct mounted exhaust centrifugal

33 fan for wards and examination room ventilation system.
Sound level <55db

The unit price shall included all accessories to make the system
complete such as appropriate bracts, plenium box, silencer, fire
damper, flexible duct, appropriate shade etc…
Air extraction capacity -1600lps
Available static pressure - 120pa No 6 101,640.00 609,840.00

Air extraction capacity -500lps

Available static pressure - 100pa No 1 77,280.00 77,280.00
Install exhaust centrifugal fan for conference room ventilation
34 system
Air extraction capacity -4900lps
Available static pressure - 350pa
Sound level <55db
Power supply - Three-phase

The unit price shall included all accessories to make the system
complete such as appropriate bracts, plenium box, silencer, fire
damper, flexible duct, appropriate shade etc… No 1 261,240.00 261,240.00
MEDICAL GAS INSTALLATION
Installation, testing and commissioning of medical oxygen cylinder
35 manifold.
The unit is supplied as a complete factory tested package. The
plant includes manifold control system, cylinders, fittings valves,
header, cylinder rack, non-return valve and all accessories to make
the system functional.
No of cylinders - 2 x 3 (total 6)

control type - fully automatic

The plant must fulfill HTM 2022 requirements. set 2 1,638,000.00 3,276,000.00

Clean, installation, testing and commissioning of the instaled

medical vacuum plant. The price shall include bacterial filter,
isolation valve lexible pipe, test point, vacuum gage, service
36 connection and all accessories to make the system complete.
The plant must fulfill HTM 2022 requirements.
Duplex type model.
Net plant output - 1233 lpm@450mmHg
Size: 2250 x 1450 x 2000mm
Weight: 1500kg set 2 3,444,000.00 6,888,000.00
Item
No. Description Unit QTY Unit Price Amount
37 MEDICAL GAS TERMINAL UNITS
Supply, installation, testing and commissioning of medical gas
terminal unit.
The unit is supplied as a complete package, fully tested prior to
shipping. The unit includes maintenance valve, safety nut, check
valve, flush box with base block, sealing ring, o-ring, plug-in
coupling, internal and external gas identification, release bushing
and cover plate.
The plant must fulfill HTM 2022 requirements.
Oxygen terminals size: 12mm No 166 4,284.00 711,144.00
Vacuum terminals size: 15mm No 166 6,048.00 1,003,968.00
38 AREA VALVE SERVICE UNIT (AVSU)

Supply, installation, testing and commissioning of medical gas area

valve service unit. The unit is supplied as a complete package, fully
tested prior to shipping. The unit equipped with stamped gas
identification, shut-off valve (100% leakage free), stainless steel
back plate, box, clear emergency glass panel and fixing accessories.
The unit shall be used for all medical gases and vacuum as shown
and specified on the drawing.
The unit must fulfill HTM2022 requirements. set 10 470,400.00 4,704,000.00
39 AREA VALVE SERVICE MODULE (AVSM)

Supply, installation, testing and commissioning of medical gas area

valve service module. The unit is supplied as a complete package,
fully tested prior to shipping. The unit equipped with stamped gas
identification, shut-off valve (100% leakage free), stainless steel
back plate, box, clear emergency glass panel, local area alarm,
pressure switch, PLC display, indication light, access panel internal
battery, delay timer and fully integrated control. The unit shall be
used for all medical gases and vacuum as shown and specified on
the drawing.
The unit must fulfill HTM2022 requirements. set 1 1,092,000.00 1,092,000.00

Supply, installation, testing and commissioning of locable line ball

valve (100% leakage free). The valve is supplied as a complete
package, fully tested prior to shipping. The valve equipped with
40 internal locking mechanism and keyed padlock.
The valve must fulfill HTM 2022 requirements
Size (mm) outside diameter

28 No 10 2,268.00 22,680.00
22 No 10 1,512.00 15,120.00
Supply, installation, testing and commissioning of medical piping
system as follows. All piping shall be hard drawn seamless copper
ASTM B819 tube, type L, except where operating pressure are
41 above a gage pressure of 1275kpa.

Type K shall used for sizes larger than 3" OD. All piping shall be as
specified for oxygen services: factory washed, degressed and
capped and identified by the manufacturer's markings "OXY",
"MED", or "OXY/MED", in blue (type L) or (type K). The piping work
includes all fittings (coupling, reducer, cross, elbow, tees, unions,
adapter, cap), sealant, support and hanger.
The valve must fulfill HTM 2022 requirements
Item
No. Description Unit QTY Unit Price Amount
For Oxygen pipe
Size (mm) outside diameter
12 lm 0 1,008.00 -
15 lm 386.2 1,260.00 486,612.00
22 lm 127.52 1,512.00 192,810.24
28 lm 108.8 2,268.00 246,758.40
35 lm 6 2,856.00 17,136.00
42 lm 0 3,192.00 -
For Vacuum Pipes
Size (mm) outside diameter
15 lm 380 1,260.00 478,800.00
22 lm 108 1,512.00 163,296.00
28 lm 202.9 2,268.00 460,177.20
35 lm 7 2,856.00 19,992.00
42 lm 32.3 3,192.00 103,101.60
54 lm 0 3,864.00 -
76 lm 0 7,644.00 -

Clean, testing, marking of gas identification and commissioning of

medical piping system as follows. All piping shall be hard drawn
seamless copper ASTM B819 tube, type L, except where operating
42 pressure are above a gage pressure of 1275Kpa.

Type K shall used for sizes larger than 3" OD. All piping shall be as
specified for oxygen services: factory washed, degressed and
capped and identified by the manufacturer's markings "OXY",
"MED", or "OXY/MED", in blue (type L) or (type K). The piping work
includes all fittings (coupling, reducer, cross, elbow, tees, unions,
adapter, cap), sealant, support and hanger.
The valve must fulfill HTM 2022 requirements
For Oxygen pipe
Size (mm) outside diameter
12 lm 0 1,008.00 -
15 lm 945.5 1,260.00 1,191,330.00
22 lm 122.45 1,512.00 185,144.40
28 lm 25.6 2,268.00 58,060.80
35 lm 0 2,856.00 -
42 lm 0 3,192.00 -
For Vacuum Pipes
Size (mm) outside diameter
15 lm 716.9 1,260.00 903,294.00
22 lm 226.9 1,512.00 343,072.80
28 lm 94.15 2,268.00 213,532.20
35 lm 0 2,856.00 -
42 lm 0 3,192.00 -
54 lm 0 3,780.00 -
76 lm 0 7,644.00 -
Supply and install medical trunking system as shown on the
43 drawing complete with all fixing accessories.
The unit must fulfill HTM2022 requirements.
Color - White
Profile size - 90mm x 300mm lm 0 2,100.00 -
Sum 33,155,511.56
Vat 15% 4,973,326.73
Total 38,128,838.30