You are on page 1of 109

MOHAMMED ABDI OUMER GENERAL CONTRACTOR & WATER WORKS CONTRACTOR

Sheet : 1 of 1 Date ________________


Tel:- 0257736169/0251119010, Email: jacfaris@gmail.com Dire Dawa, Ethiopia Amount Birr
CERTIFICATE OF PAYMENT NO. 03 Main Contract : 98,985,712.36
Project:- Bike Water Supply and Sanitation Project Supplementary Contract: -
Client:- Somali Regional State Water Bureau Variation Orders :
Contractor:-Mohammed Abdi Oumer General Contractor & Water Works Contractor Escalations
Previous Payments Total Sum with Vat 113,833,569.21
Payment No. Date Amount(Birr) Amount( Birr )
Adv. Payment 22,766,713.9 Total executed to date 16,243,748.32
Re Payment #1 8,352,354.0 With VAT 18,680,310.57
Re Payment #2 6,332,398.5 Deductions /Additions Amount( Birr )
Re Payment #3 5,604,093.2 Previous Payment
Re Payment #4 Advance Re Payment (30%) 5,604,093.17
Retention :(5%) 812,187.4
Release of Retention
Total Deductions /Additions : 6,416,280.59 12,264,029.98
Net Payment without VAT: 10,664,373.90
Total Re Payments 20,288,845.7
Remaining Amount 2,477,868.2
Summary of all Works

Project: Bike Water Supply and Sanitation Project


Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client:- Somali Regional State Water Bureau
Cost Summary all Works
Previous Current Total Contract
Item No Item Description Quantity
Amount Amount Amount Amount
A-1 General Items 1 1,736,500 333,500 2,032,500 2,950,000
A-2 Pipe works 1 26,327,209 1,618,698 27,945,907 44,370,054
A-3 Civil works 1 13,788,268 5,664,145 19,789,529 33,390,372
A-4 Electromecnical 1 0 8,627,405 8,627,405 19,067,334
TOTAL 41,851,976 16,243,748 58,395,341 99,777,759
15% VAT 6,277,796 2,436,562 8,759,301 14,966,664
GRAND TOTAL 48,129,773 18,680,311 67,154,642 114,744,423
Contractor Client
Name: _________________________________ Name: ____________________________________________
Signature:________________________ Signature:_________________________________
Date:__________________________ Date:_____________________________

Page 2 of 109
Civil Work Summary

Project:- Bike Water Supply and Sanitation Project


D-0.1 CIVIL WORK SUMMERY
S.No Description of Item No Previous Current Total Executed Total Amount
Amount Amount Amount
C-1 Ground Reservior of 1000m3 1 2,999,507.7 1,959,896.1 4,959,403.8 4,869,082.2
C-2 Ground Reservior of 500m3 1 2,245,837.2 774,844.4 3,020,681.6 3,019,106.7
C-3 Construction of 200m3 underground at cooling basin 1 2,084,407.8 306,706.6 2,391,114.4 2,657,289.6
C-4 Ground reservior 50m3 @ source 1 0.0 543,592.0 543,592.0 623,881.7
C-5 Water Point (6f) 12 0.0 900,933.5
C-6 Cattle Trought 6 0.0 433,689.2
C-7 Generator and Guard house at BH and 500m3 2 1,646,033.1 72,169.9 1,718,202.9 1,704,664.0
C-8 construction of Guard house at 1000m3 1 0.0 34,981.2 34,981.2 322,598.3
construction of toilet at 1000m3, 500m^3, BS1 &
C-9 Town 3 714,905.9 357,452.9 1,072,358.8 2,647,289.9

Artificail well at Boster Station 500m3 and at 200m3


C-10 2 180,000.0 135,000.0 315,000.0 1,073,294.9
Underground RCC
C-11 Utility Admin. & Auxiliary Buildings 1 0.0 1,093,375.4 1,093,375.4 11,960,939.2
C-12 Solid Waste Disposal pit 1 514,670.0 18,720.0 533,390.0 1,193,350.0
C-14 Maintenance of old massonary reservoir 1 0.0 71,983.3 71,983.3 268,783.8
C-15 Rectangular water cooling tank 1 3,402,906.0 0.0 3,402,906.0 1,339,280.3
C-16 Clorination room at 200m3 reservoir 1 0.0 295,423.2 295,423.2 376,188.6
C-17 construction of public toilet at Town 1 337,116.2 337,116.2
Sub Total 13,788,267.6 5,664,145.0 19,789,528.8 33,390,371.9
Contractor Client
Name: Name: __________________________________
Signature________________ Signature_______________________________
Date____________________ Date___________________________________

Page 3 of 109
Electro-Mechanical Summary

Project:- BIKE WATER SUPPLY AND SANITATION PROJECT


SUMMARY OF COSTS FOR SUPPLY, INSTALLATION. TEST AND COMMISSIONING OF ELECTRO-MECHANICAL EQUIPMENT
Previous Total Executed Total Amount in
PART NO DESCRIPTION OF ELECTRO-MECHANICAL WORKS Quntity Current Amount
Amount Amount Local Currency
PART1a-SUPPLY OF PLANT, BOREHOLE MECHANICAL,
1a BH1 @ BIKE Welfield 2 0.0 0.0 0.0 3,634,315.1

1b PART1b-SUPPLY OF PLANT, BOREHOLES ELECTRICAL 0.0 494,100.0

1c PART1c-SUPPLY OF PLANT, BIKE WET-WELL BS 1 0.0 2,367,872.5


MECHANICAL

1d PART1d-SUPPLY OF PLANT, BIKE WET-WELL BS 2 0.0 2,464,941.0


MECHANICAL
PART1e-SUPPLY OF PLANT, BOOSTER PUMPS
1e 0.0 1,129,500.0
ELECTRICAL
1f PART1f-SUPPLY OF PLANT, POWER PLANT 2 8,627,405.2 8,627,405.2 8,627,405.2
1g PART1g-SUPPLY OF PLANT, DISINFECTION 0.0 349,200.0
SUB TOTAL 0.0 8,627,405.2 8,627,405.2 19,067,333.7
Contractor Client
Name: Eng Abiyot Demissie Name: ________________________________________
Signature__________________________ Signature________________________________
Date_________________________ Date___________________________________

Page 4 of 109
Pipe Summary

Project:- Bike Water Supply and Sanitation Project


Summary of Pipe works
S.No Description of Item No Previous Amount Current Amount Total Executed Total Amount
Supply of HDPE - Raising main and Fitting :- From
B-1 Borhole To 500m3 Booster Station and from booster 1 1 20,160,000.0 195,000 20,355,000 20,355,000
to Service Reservior
B-2 Mainline welding,laying & fitting 1 1,199,520.0 0 1,199,520 1,414,000
Main Line Trench excavation from BH to Service
B-3 1 4,075,965.5 1,261,300.0 5,337,265.5 5,725,424.0
Reservoir
B-4 Mainline pipe Civil Works 1 891,723.4 162,398.1 1,054,121.5 483,824.2
B-5 Distribution pipe and fitting supply 1 0.0 0.0 0.0 8,815,776.5
B-6 Distribution laying , welding and trench excavation 1 0.0 0.0 0.0 7,576,029.1
Sub Total 26,327,208.9 1,618,698.1 27,945,907.0 44,370,053.8
Contractor Client
Name: Name:
Signature Signature
Date Date

Page 5 of 109
General Item

Bill No A: General Items


Unit Rate Previous Current Contract
Item Description Unit Quantity Previous Current Total Total Amount
Amount Amount Amount
A1 Contractor's Mobilization & demobilization
Mobilization of contractor's man power, construction materilas
A1.1 Ls 1 0.85 0.00 0.85 600,000 510,000 0 510,000 600,000
and equipment to construction site
Demobilization of contractor's man power, construction
A1.2 Ls 1 0.3 0.2 0.5 480,000 144,000 96,000 240,000 480,000
materilas and equipment from construction site
Erect Contractor's camp site including connection to water and
A1.3 power supply, fencing of the camp and site safety material for Ls 1 1 1 550,000 550,000 0 550,000 550,000
including all necessary material as directed by the engineers
Provide survey control and setting out of the work for
A1.4 construction of transmission mains, reservoirs, pumping Ls 1 0.5 0.0 0.5 60,000 30,000 0 30,000 60,000
stations and distribution network

Provide concrete tests(compresive strength test ,slumb test,


water permeability test) ,soil tests ( bearing capacity test,
specific gravity test,moisture content tes) ,reinforcement test
A1.5 Ls 1 0.25 0.25 0.25 150,000 37,500 37,500 37,500 150,000
(tensile strength bend and re-bend test) and construction
material quality testing including all nesecary test as directed
by Engineer

Fabricate and erect metallic project sign board (4 in No) for


A1.6 project identification including printing of the tilles. (titles, and No 4 0 0.0 35,000 0 0 0 140,000
size of the board to be provided by the client)
Provide Engineers Office for supervision with a minumum of
40 sqm furnished with four executive desks, four swivel chairs,
A1.7 8 guest chairs, 4 shelves and all other furniture for the office Ls 1 0.5 0.25 0.75 300,000 150,000 75,000 225,000 300,000
including one drawing table, desktop with A3 color printer,
water supply , internet connection and power supply, .
Provide all insurances for personnel, works and ,aterials
A1.8 liability as well as third part liability insurances for the whole Ls 1 0.5 0.25 0.8 500,000 250,000 125,000 375,000 500,000
period of the works
Prepare and provide shop drawings , as built-drawings albuns
A1.9 of all the constructed water supply components to the scale as No 2 1 1.0 65,000 65,000 0 65,000 130,000
approved by the Engineer
Prepare and provide operation and maintenance manual of the
A1.10 Ls 1 0 0.0 40,000 0 0 0 40,000
works as approved by the Engineer
TOTAL CARRIED TO SUMMARY FROM Bill No 1 1,736,500 333,500 2,032,500 2,950,000
Contractor Client
Name: Name:
Signature Signature
Date Date

Page 6 of 109
Main Line civil works

BILL NO. B-0.4.1 Construction of Valve chambers, crossings and Thrust & anchor blocks for pressure line
River Crossing Type OD 250mm HDPE #2
Previous Current Total Previous Current Contract
B-04.1.0 Description Unit Quantity Unit Rate Total Amount
Quantity Quantity Quantity Amount Amount Amount
Foumdation Excavation of (1m *1m ) width and
B-4.1.1 m3 45.0 0.0 0.0 0.0 104.0 0.0 0.0 0.0 4,680.0
depth respectively
B-4.1.2 C- 30 Concrete Casting works m3 12.5 31.5 0.0 31.5 3,899.0 122,818.5 0.0 122,818.5 48,737.5
provide ,cutt ,bend and fix of reinforcement Price
B-04.2
should include tying wires.
B-04.2 diameter 12 mm. plain bars kg 177.6 383.6 0.0 383.6 75.2 28,847.9 0.0 28,847.9 13,358.1
B-4.1.3 diameter 6mm plain bar kg 88.8 0.0 248.9 248.9 101.9 0.0 25,357.8 25,357.8 9,050.8
B-4.1.4 Blackwire kg 10.0 0.0 0.0 90.0 0.0 0.0 0.0 900.0
B-04.3 Form work m2 50.0 105.0 0.0 105.0 500.0 52,500.0 0.0 52,500.0 25,000.0
B-04.3 Back fill m3 35.0 178.5 0.0 178.5 80.0 14,280.0 0.0 14,280.0 2,800.0
Subtotal for B-04.1 one River Crossing 218,446.4 25,357.8 243,804.2 104,526.4
Subtotal for Two River Crossing 4.1 436,892.8 50,715.6 487,608.5 209,052.7
B-04.4 River Crossing Type OD 250mm HDPE #2
Foumdation Excavation of (1m *1m ) width and
B-04.6 m3 20.0 0.0 0.0 0.0 104.0 0.0 0.0 0.0 2,080.0
depth respectively
B-04.7 C- 30 Concrete Casting works m3 5.0 27.0 0.0 27.0 3,899.0 105,273.0 0.0 105,273.0 19,495.0
provide ,cutt ,bend and fix of reinforcement
B-04.8
Price should include tying wires.
B-04.9 diameter12 mm.plain bars kg 85.3 626.6 0.0 626.6 75.2 47,118.3 0.0 47,118.3 6,411.6
B-04.10 diameter 6mm plain bars kg 35.5 0.0 213.3 213.3 101.9 0.0 21,735.3 21,735.3 3,620.5
B-04.12 Form work m2 20.0 108.0 0.0 108.0 500.0 54,000.0 0.0 54,000.0 10,000.0
B-04.13 Back fill m3 14.0 216.0 0.0 216.0 80.0 17,280.0 0.0 17,280.0 1,120.0
Subtotal for B-04.2 one River Crossing 223,671.3 21,735.3 245,406.5 42,727.1
Subtotal for Two River Crossing 447,342.5 43,470.5 490,813.1 85,454.1
River Crossing Type OD 250mm HDPE #1
Foumdation Excavation of (1m *1m ) width and
B-4.1.1 m3 45.0 72.0 0.0 72.0 104.0 7,488.0 0.0 7,488.0 4,680.0
depth respectively
B-4.1.2 C- 30 Concrete Casting works m3 12.5 0.0 4.8 4.8 3,899.0 0.0 18,715.2 18,715.2 48,737.5
provide ,cutt ,bend and fix of reinforcement Price
B-04.2
should include tying wires.
B-04.2 diameter 12 mm. plain bars kg 177.6 0.0 413.5 413.5 75.2 0.0 31,091.7 31,091.7 13,358.1
B-4.1.3 diameter 6mm plain bar kg 88.8 0.0 71.1 71.1 101.9 0.0 7,245.1 7,245.1 9,050.8
B-4.1.4 Blackwire kg 10.0 0.0 0.0 90.0 0.0 0.0 0.0 900.0
B-04.3 Form work m2 50.0 0.0 10.8 10.8 500.0 0.0 5,400.0 5,400.0 25,000.0
B-04.3 Back fill m3 35.0 0.0 72.0 72.0 80.0 0.0 5,760.0 5,760.0 2,800.0
Subtotal for B-04.1 one River Crossing 7,488.0 68,211.9 75,699.9 104,526.4
B-04.14 Concrete Valve Chamber #4

Page 7 of 109
Main Line civil works

B-4.15 Excavation in normal soil m3 27.0 0.0 0.0 0.0 104.0 0.0 0.0 0.0 2,808.0
B-4.16 Hard Core m3 5.8 0.0 0.0 0.0 203.0 0.0 0.0 0.0 1,177.4
B-4.17 Concrete C -20 for wall m3 2.0 0.0 0.0 0.0 3,424.0 0.0 0.0 0.0 6,779.5
B-4.18 Back fill m3 3.7 0.0 0.0 0.0 80.0 0.0 0.0 0.0 296.0
B-4.19 Concrete cover slab
B-4.20 Concrete C-20 m3 1.0 0.0 0.0 0.0 3,424.0 0.0 0.0 0.0 3,314.4
B-4.21 Form Work m2 11.8 0.0 0.0 0.0 500.0 0.0 0.0 0.0 5,920.0
B-4.22 Bar kg 12.0 0.0 0.0 0.0 75.2 0.0 0.0 0.0 902.4
sub-Total 0.0 0.0 0.0 21,197.8
Total for four Concrete valve chamber 4.3 0.0 0.0 0.0 84,791.0
Grand Total for pipe civil works 891,723.4 162,398.1 1,054,121.5 483,824.2
Contractor Client
Name: Name:
Signature Signature
Date Date

Page 8 of 109
ML civil work takeoff

TAKE OFF SHEET 1 of 1


Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client:- Somali Regional State Water Bureau
BILL NO. B-0.4.1 Construction of Valve chambers, crossings and Thrust & anchor blocks for pressure line
Dimensions in m
No Quantity Unit DESCRIPTION
Length Width Depth
River Crossing Type OD 250mm HDPE #2 Rc1&2
Foumdation Excavation of (1m *1m ) width and
1 105 1.2 2 0 m3
depth respectively
0 105 0.5 0.6 0 m3 C- 30 Concrete Casting works
provide ,cutt ,bend and fix of reinforcement
Price should include tying wires.
0 36 12.0 0.888 0 kg diameter 12 mm. plain bars
1 350 1.8 0.395 248.85 kg diameter 6mm plain bar
kg Blackwire
0 210 0.5 0 m2 Form work
0 105 2.0 1 0 m3 Back fill
River Crossing Type OD 250mm HDPE #2
Foumdation Excavation of (1m *1m ) width and
1 90 1.2 2 0 m3
depth respectively
0 90 0.5 0.6 0 m3 C- 30 Concrete Casting works
provide ,cutt ,bend and fix of reinforcement
Price should include tying wires.
0 58.8 12.0 0.888 0 kg diameter12 mm.plain bars
1 300 1.8 0.395 213.3 kg diameter 6mm plain bars
0 90 0.6 0 m2 Form work
0 90 2.0 1.2 0 m3 Back fill
River Crossing Type OD 250mm HDPE #1
Foumdation Excavation of (1m *1m ) width and
0 30 1.2 2 0 m3
depth respectively
2 8 0.5 0.6 4.8 m3 C- 30 Concrete Casting works
provide ,cutt ,bend and fix of reinforcement
Price should include tying wires.
1 38.8 12.0 0.888 413.4528 kg diameter 12 mm. plain bars
1 100 1.8 0.395 71.1 kg diameter 6mm plain bar
1 30 0.6 0.6 10.8 m2 Form work
1 30 2.0 1.2 72 m3 Back fill
Concrete Valve Chamber #4
m3 Excavation in normal soil
m3 Hard Core
m3 Concrete C -20 for wall
m3 Back fill
Concrete cover slab
m3 Concrete C-20
m2 Form Work
kg Bar
Contractor Client
Name: Name:
Signature Signature
Date Date

Page 9 of 109
Main Line Trench Excavation

BILL NO. B-03:-MAIN LINE TRENCH EXCAVATION (RAISING AND TRANSMISSION MAIN) EARTHWORK
B-03.1 FROM BH TO BOOSTER STATION 1

Contract Previous Current Total Unit Previous Current Total Contract


Item No Item Description Unit
Qntity Qntity Qntity Quantity Rate Amount Amount Amount Amount

site clearance cutting bushes ,tree with 2.5m width and 2,500m length
B-03.1.1.1 m2 6,250 11,550 0 11,550 35 404,250 0 404,250 218,750
for the raising mainlienes to make acces road accesible
Trench excavation in ordinary soil to a dimension
(1mx1.2mx2,421.6m )width ,depth and length respectively required
B-03.1.1.2 m3 2,906 4,093 0 4,093 104 425,632 0 425,632 302,224
disposal of surplus excavated material as per standard drawing trench
depth detail
Trench excavation in soft rock for pressure mains to a
B-03.1.1.3 1mx1.2mx1,480m width ,depth and length and disposal of surplus m3 1,776 0 1,338 1,338 320 0 428,160 428,160 568,320
excavated material
Trench excavation in Hard rock for pressure pipes to a
B-03.1.1.4 (1mx1.2mx1,102m) width ,depth and length and disposal of surplus m3 1,322 1,421 0 1,421 410 582,774 0 582,774 542,184
excavated material
Supply and spread 150 mm deep approved bedding material below the
B-03.1.1.5 m3 897 0 0 0 225 0 0 0 201,852
pipe in all Trench excavation,
Backfill with excavated native material above the pipe in Trench
B-03.1.1.6 m3 2,542 3,643 0 3,643 80 291,411 0 291,411 203,360
excavation, for normal soil

Back filling with imported approved selected material from the site
B-03.1.1.7 m3 2,711 0 803 803 240 0 192,672 192,672 650,640
not more than 1km for soft rock and hard rock for Trench excavation,

SUB TOTAL B-03.1.1.7 0 1,704,068 620,832 2,324,900 2,687,330


B-03.2 From Booster 1 to Bike Service Reservoir 0 0 0
site clearance cutting bushes ,tree with 2.5m width ,2,000m length for
B-03.2.1.1 m^2 6,250 11,000 0 11,000 35 385,000 0 385,000 218,750
the raising mainliene
Trench excavation in ordinary soil to a depth of 1.2m *1m wide and
B-03.2.1.2 disposal of surplus excav`ated material as per standard drawing trench m3 3,116 1,107 0 1,107 104 115,128 0 115,128 324,064
depth detail
Trench excavation in soft rock for pressure mains to a depth of 1.2m
B-03.2.1.3 m3 1,200 1,845 0 1,845 320 590,400 0 590,400 384,000
& 1m wide and disposal of surplus excavated material
Trench excavation in Hard rock for pressure pipes to a depth of 1.2m
B-03.2.1.4 m3 1,800 1,241 1,394 2,635 410 508,810 571,540 1,080,350 738,000
& 1m wide and disposal of surplus excavated material
Supply and spread 150 mm deep approved bedding material below
B-03.2.1.5 m3 1,680 0 0 0 225 0 0 0 378,000
the pipe in all Trench excavation,
Back filling with imported approved granular material from the site
B-03.2.1.6 m3 2,625 0 862 862 80 0 68,928 68,928 210,000
for hard rock and soft rock Trench excavation,
Back filling with Native material in ordinary soil for Trench
B-03.2.1.7 m3 3,272 2,352 0 2,352 240 564,480 0 564,480 785,280
excavation
SUB TOTAL FOR B-03.2 3,867,886 640,468 2,804,286 3,038,094
Grand Total FOR B-03 4,075,965.5 1,261,300.0 5,337,265.5 5,725,424.0

Page 10 of 109
Main Line Trench Excavation

Contractor Client
Name: Name:
Signature Signature
Date Date

Page 11 of 109
takeoff Trench Excavation

TAKE OFF SHEET 1 of 1


Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client:- Somali Regional State Water Bureau
BILL NO. B-03:-MAIN LINE TRENCH EXCAVATION (RAISING AND TRANSMISSION MAIN) EARTHWORK
Chainage Length Width Depth Area (m2) /
Item No Item Description Remarks
Start End (m) (m) (m) Volume (m3)
site clearance cutting bushes ,tree with 2.5m width and
B-03.1.1.1 2,500m length for the raising mainlienes to make 2.5 0.0
acces road accesible
Total Areas 0.0
Trench excavation in ordinary soil to a dimension
(1mx1.2mx2,421.6m )width ,depth and length
B-03.1.1.2 1 2 0.0
respectively required disposal of surplus excavated
material as per standard drawing trench depth detail
Total Volume 0.0
Trench excavation in soft rock for pressure mains to a
B-03.1.1.3 1mx1.2mx1,480m width ,depth and length and 0+260 0+367 1 1.2 0.0
disposal of surplus excavated material
0+741 0+889 148 1 1 148.0
3+420 4+610 1190 1 1 1,190.0
Total Volume 1,338.0
Trench excavation in Hard rock for pressure pipes to a
B-03.1.1.4 (1mx1.2mx1,102m) width ,depth and length and 1 0.9 0.0
disposal of surplus excavated material
Total Volume 0.0
Supply and spread 150 mm deep approved bedding
B-03.1.1.5 0+260 0+367 107 1 0.15 16.1
material below the pipe in all Trench excavation,
0+741 0+889 148 1 0.15 22.2
3+420 4+610 1190 1 0.15 178.5
Total Volume
Backfill with excavated native material above the
B-03.1.1.6 1 1.2 0.0
pipe in Trench excavation, for normal soil

Page 12 of 109
takeoff Trench Excavation

Total Volume 0.0


Back filling with imported approved selected material
B-03.1.1.7 from the site not more than 1km for soft rock and hard 0+260 0+367 1 1.2 0.0
rock for Trench excavation,
0+741 0+889 148 1 0.6 88.8
3+420 4+610 1190 1 0.6 714.0
Total Volume 802.8
Contractor Client
Name: Name:
Signature Signature
Date Date
From Booster 1 to Bike Service Reservoir
Chainage Length Width Depth Area(m2)/
Item No Item Description Remarks
Start End (m) (m) (m) Volume(m3)
site clearance cutting bushes ,tree with 2.5m
B-03.2.1.1 2.5 0.0
width ,2,000m length for the raising mainliene
Total Areas 0.0
Trench excavation in ordinary soil to a depth of 1.2m
B-03.2.1.2 *1m wide and disposal of surplus excav`ated material 1 1.2 0.0
as per standard drawing trench depth detail
Total Volume 0.0
Trench excavation in soft rock for pressure mains to a
B-03.2.1.3 depth of 1.2m & 1m wide and disposal of surplus 1 0.9 0.0
excavated material
Total Volume 0.0
Trench excavation in Hard rock for pressure pipes to a
B-03.2.1.4 depth of 1.2m & 1m wide and disposal of surplus 0+000 1+034 1034 1 1 1,034.0
excavated material
3+050 3+900 720 1 0.5 360.0
Total Volume 1,394.0
Supply and spread 150 mm deep approved bedding
B-03.2.1.5 0+000 1+090 1090 1 0.15 163.5
material below the pipe in all Trench excavation,
Total Volume

Page 13 of 109
takeoff Trench Excavation

Back filling with imported approved granular material


B-03.2.1.6 from the site for hard rock and soft rock Trench 0+000 1+090 1090 1 0.6 654.0
excavation,
3+050 4+400 346 1 0.6 207.6
Total Volume 861.6
Back filling with Native material in ordinary soil for
B-03.2.1.7 1 1.2 0.0
Trench excavation
Total Volume 0.0
Contractor Client
Name: Name:
Signature Signature
Date Date

Page 14 of 109
Cooling Tank

Bill No. C- 06 Construction of Rectangular Cooling Structures


Previous Current Total Previous
Item No Description Unit Quantity Unit Rate Current Amount Total Amount Contract Amount
Quantity Quantity Quantity Amount
C-06.1.0 EARTH WORK
D-0.6.2 Site Clearing of Top Soil up to 20cm Depth m2 285.0 650.0 650.0 26.5 17,225.0 0.0 17,225.0 7,552.5

C-06.1.1 Bulk excavation in normal soil to a depth not exceeding 1.5m m3 115.2 302.0 302.0 177.0 53,449.6 0.0 53,449.6 20,390.4

D-0.6.3 Ditto but in soft rock formation m3 76.8 78.7 78.7 331.0 26,056.3 0.0 26,056.3 25,420.8
C-06.1.2 Ditto but in hard rock formation m3 38.4 0.0 0.0 468.0 0.0 0.0 0.0 17,971.2
Cart away all excavated material, deposit to appropriate
D-0.6.4 m3 230.4 510.7 510.7 52.0 26,556.1 0.0 26,556.1 11,980.8
distance not exceeding 1 km
Provide and fill with suitable selected granular material not
C-06.1.3 m3 100.0 0.0 0.0 707.0 0.0 0.0 0.0 70,700.0
exceeding 50cm
D-0.6.5 MASSONARY WORK
construct stone massonary trapezoidal foundation wall of the
C-06.1.4 m3 124.8 73.9 73.9 523.0 38,660.2 0.0 38,660.2 65,270.4
birka with 700mm at base and 600mm at the top
construct stone massonary trapezoidal wall of the birka with
D-0.6.6 m3 230.2 234.9 234.9 1,701.0 399,564.9 0.0 399,564.9 391,570.2
600mm at base and 500mm at the top
50 cm thick basaltic or equivalent stone Hard core well rolled,
C-06.1.5 m3 126.0 143.8 143.8 189.0 27,168.8 0.0 27,168.8 23,814.0
consolidated & blinded with crushed stone
D-0.6.7 CONCRETE WORK
C-06.1.6 50mm thick lean concrete C-10 above the hard core m2 100.0 509.8 509.8 140.0 71,366.4 0.0 71,366.4 14,000.0
Reinforced concrete type C-30 filled into form work and
D-0.6.8
vibrated around reinforced bar
D-0.6.8 to base floor and grade beam m3 27.4 172.5 172.5 4,750.0 819,375.0 0.0 819,375.0 130,150.0
* to columns m3 7.0 7.0 4,750.0 33,131.3 0.0 33,131.3 0.0
* to top tie beam m3 21.6 21.6 4,750.0 102,600.0 0.0 102,600.0 0.0
* Provide and fix formworks
** to grade beam m2 76.8 76.8 500.0 38,400.0 0.0 38,400.0 0.0
** to columns m2 55.8 55.8 500.0 27,900.0 0.0 27,900.0 0.0
** to top tie beam m2 115.2 115.2 500.0 57,600.0 0.0 57,600.0 0.0
Provide, cut, bend and fix in position reinforced steel bar.
C-06.1.7 All according to structural drawing. Price should include
tying wires
D-0.6.9 Diameter 8 mm plain bar kg 100.0 263.1 263.1 64.4 16,941.7 0.0 16,941.7 6,440.0
C-06.1.8 Diameter 10 mm deformed bar kg 2,500.0 1,224.4 1,224.4 66.8 81,788.2 0.0 81,788.2 167,000.0
** Diameter 12 mm deformed bar kg 14,916.6 14,916.6 69.2 1,032,225.5 0.0 1,032,225.5 0.0

D-0.6.10 ACCESSORIES AND FINISHING


Provided and install access ladder internal and external
C-06.1.9 constructed out of 1 1/2" dia GS pipe and hooked to the wall LS 2.0 8.0 8.0 4,500.0 36,000.0 0.0 36,000.0 9,000.0
as per the drawing; including safety cages
D-0.6.11 three coats of plastering for the wall internal and external m2 720.0 716.8 0.0 716.8 114.0 81,715.2 0.0 81,715.2 82,080.0
C-06.1.10 floor cement screeding m2 200.0 241.5 0.0 241.5 109.0 26,323.5 0.0 26,323.5 21,800.0
D-0.6.12 rendering external wall m2 360.0 153.6 0.0 153.6 74.0 11,366.4 0.0 11,366.4 26,640.0

Page 15 of 109
Cooling Tank

Bill No. C- 06 Construction of Rectangular Cooling Structures


Previous Current Total Previous
Item No Description Unit Quantity Unit Rate Current Amount Total Amount Contract Amount
Quantity Quantity Quantity Amount
250mm thick cemented stone pavement around the building
missed item 1m wide, price includes excavation & all materials, including m2 104.0 104.0 523.0 54,392.0 0.0 54,392.0 0.0
selected material bedding
C-06.1.11 PIPES, VALVES AND FITTINGS
D-0.6.13 inlet fittings all PN16
C-06.1.12 Pipe and Fittings Supply for cooling basin at borhole
D-0.6.14 DN 250 DCI double flanged bell mouth PN16 No 1 1 1 7,500 7,500.0 0.0 7,500.0 7,500.0
C-06.1.13 DN 250 DCI 90 deg double flanged bend No 6 6 6 7,500 45,000.0 0.0 45,000.0 45,000.0
D-0.6.15 DN 250 DCI double flanged pipe, L = 6.0 meters No 6 6 6 7,500 45,000.0 0.0 45,000.0 45,000.0
C-06.1.14 Tee DN 250 DCI double flanged PN16 No 1 1 1 7,500 7,500.0 0.0 7,500.0 7,500.0
D-0.6.16 DN 250 duoble flanged gate valve No 1 1 1 7,500 7,500.0 0.0 7,500.0 7,500.0
C-06.1.15 DN 250 dismantling joint No 3 3 3 7,500 22,500.0 0.0 22,500.0 22,500.0
D-0.6.17 WATER METER DN 250 PN 16 No 1 1 1 7,500 7,500.0 0.0 7,500.0 7,500.0
C-06.1.16 DN 250Non Swing Check Valve No 1 1 1 7,500 7,500.0 0.0 7,500.0 7,500.0
DN 250, double flanged L=1m with centrally welded puddle
No 2 2 13,600 27,200.0 0.0 27,200.0 0.0
flange
D-0.6.18 outlet fitting all PN16
C-06.1.17 DN 250DCI flanged bell mouth No 1 1 1 7,500 7,500.0 0.0 7,500.0 7,500.0
D-0.6.19 DN 250 DCI 90 deg double flanged bend No 6 6 6 7,500 45,000.0 0.0 45,000.0 45,000.0
C-06.1.18 DN 250 DCI double flanged pipe, L = 6.0 meters No 3 3 3 7,500 22,500.0 0.0 22,500.0 22,500.0
D-0.6.20 DN 250 DCI double flanged Tee No 1 1 1 7,500 7,500.0 0.0 7,500.0 7,500.0
C-06.1.19 DN 250 flanged gate valve No 1 1 1 7,500 7,500.0 0.0 7,500.0 7,500.0
D-0.6.21 DN 250 dismantling joint No 1 1 1 7,500 7,500.0 0.0 7,500.0 7,500.0
DN 250, double flanged L=1m with centrally welded puddle
No 4 4 13,600 54,400.0 0.0 54,400.0 0.0
flange
Total of Bill . Construction of rectangular cooling 3,402,906.0 0.0 3,408,906.0 1,339,280.3
Contractor Client
Name: Name: ____________________________________________________
Signature: ____________________________________ Signature: _________________________________________
Date: _________________________________ Date: _____________________________________________

Page 16 of 109
200M3 UNDERGROUND TANK

Bill No. C- 03 Construction of Underground 200m3 RCC Reservoir @ Borehole


Previous Current Total Previous Current
Item No Description Unit Quantity Unit Rate Total Amount Contract Amount
Quantity Quantity Quantity Amount Amount
C-03.1 EARTH WORK
C-03.1.1 Site Clearing to remove top soil m2 105.62 107.46 0.00 107.46 26.50 2,847.65 0.00 2,847.65 2,798.93
C-03.1.2 Bulk excavation in ordinary soil upto depth of 1.5m m3 161.28 132.67 0.00 132.67 177 23,481.71 0.00 23,481.71 28,546.36
C-03.1.3 Ditto but in soft rock formation m3 129.50 281.25 0.00 281.25 331 93,093.68 0.00 93,093.68 42,865.14
C-03.1.4 Ditto but in hard rock formation m3 104.32 116.75 0.00 116.75 468 54,636.75 0.00 54,636.75 48,822.23
Cart away all excavated material, deposit to appropriate
C-03.1.5
distance not exceeding 1 km
m3 233.82 552.15 0.00 552.15 52 28,711.89 0.00 28,711.89 12,158.79
C-03.1.6 Provide and fill with suitable selected granular material m3 87.50 0.00 287.35 287.35 707 0.00 203,157.16 203,157.16 61,861.38
Provide, fill and compact impermeable clay soil to a finished
C-03.1.7
thickness of 30 cm
m3 65.62 0.00 0.00 0.00 246 0.00 0.00 0.00 16,143.46

Provide and fill hard core with hard basaltic or equivalent


stone, well compacted and blinded with crushed stone to a
C-03.1.8
finished thickness of 25 cm under the reservoir and valve
m3 98.52 73.90 0.00 73.90 189 13,966.74 0.00 13,966.74 18,620.39
chamber
C-03.1.9 CONCRETE WORK
50mm thick lean concrete with mix ratio (1:3:6) under the
C-03.1.10
reservoir base slab and valve chamber
m2 173.52 107.53 0.00 107.53 1,465 157,527.19 0.00 157,527.19 254,207.64

Reinforced concrete type C-30 filled into form work &


C-03.1.11
vibrated around reinforced bar mix ratio should be 1:2:3

C-03.1.12 Base slab m3 44.46 25.86 0.00 25.86 3,899 100,845.06 0.00 100,845.06 173,335.89
C-03.1.13 Concrete wall m3 45.64 49.37 0.00 49.37 3,899 192,481.88 0.00 192,481.88 177,938.66
C-03.1.14 Concrete column m3 1.66 0.00 0.00 3,899 0.00 0.00 0.00 6,484.82
C-03.1.15 Top slab m3 23.30 0.00 16.26 16.26 3,899 0.00 63,396.74 63,396.74 90,860.35
C-03.1.16 Parapet m3 2.99 0.00 0.86 0.86 3,899 0.00 3,344.43 3,344.43 11,658.01
C-03.1.17 Provide and fix formwork to
C-03.1.18 Base slab m2 47.39 12.19 0.00 12.19 500 6,094.69 0.00 6,094.69 23,696.85
C-03.1.19 Wall m2 275.34 348.36 0.00 348.36 500 174,177.75 0.00 174,177.75 137,671.00
C-03.1.20 Column m2 8.70 0.00 0.00 500 0.00 0.00 0.00 4,348.90
C-03.1.21 Top slab m2 88.26 0.00 65.04 65.04 500 0.00 32,519.49 32,519.49 44,129.39
C-03.1.22 Parapet m2 16.18 0.00 8.58 8.58 500 0.00 4,288.83 4,288.83 8,088.75
Provide, cut, bend and fix in position reinforced steel bar.
C-03.1.23 All according to structural drawing. Price should include
tying wires
C-03.1.24 Diameter 8 mm plain bar kg 31.2 944.0 0.0 943.98 64.4 60,792.07 0.00 60,792.07 2,009.28
C-03.1.25 Diameter 10 mm deformed bar kg 3,436.6 0.0 0.0 0.00 66.8 0.00 0.00 0.00 229,564.88
C-03.1.26 Diameter 12 mm deformed bar kg 3,630.0 2,252.3 0.0 2,252.31 69.2 155,860.15 0.00 155,860.15 251,196.00
C-03.1.27 Diameter 14 mm deformed bar kg 2,811.0 3,479.4 0.0 3,479.35 71.0 247,034.06 0.00 247,034.06 199,581.00
C-03.1.28 Diameter 16 mm deformed bar kg 772.7 3,708.1 0.0 3,708.1 71.0 263,274.81 0.00 263,274.81 54,862.51

Page 17 of 109
200M3 UNDERGROUND TANK

Reinforced concrete type C-25 filled into form work and


C-03.1.29 vibrated around reinforced bar mix ratio should be 1:2:3 for m3 9.80 0.00 0.00 3,592 0.00 0.00 0.00 35,201.60
valve chamber
C-03.1.30 Block work
Provide and erect 20cm HCB wall for one side of the valve
C-03.1.31 chamber, having internal plastering and external rendering m2 15.00 0.00 0.00 306 0.00 0.00 0.00 4,590.00
finish
C-03.1.32 Stone masonry foundation wall m3 20.00 0.00 0.00 1,701 0.00 0.00 0.00 34,020.00
C-03.1.33 ACCESSORIES AND FINISHING
Provide and apply 50mm cement screed to the reservoir floor
C-03.1.34
and roof slab
m2 157.10 113.49 0.00 113.49 109 12,370.41 0.00 12,370.41 17,123.90
Provide and apply 3 coats of plaster to internal walls, columns
C-03.1.35
and to embedded part of external wall surface
m2 281.06 253.78 0.00 253.78 114 28,930.68 0.00 28,930.68 32,040.77
C-03.1.36 Rendering external wall m2 153.18 140.08 0.00 140.08 74 10,366.19 0.00 10,366.19 11,335.32
Provided and install access internal and external ladder
C-03.1.37 constructed out of 25 mm dia GS pipe and hooked to the wall LS 1.00 1.00 0.00 1.00 9,200 9,200.00 0.00 9,200.00 9,200.00
as per the drawing; including safety cages
Provide and install water stops made of natural or synthetic
C-03.1.38 rubber or elastometric plastic compound with basic risen m 69.12 57.30 0.00 57.30 750 42,974.40 0.00 42,974.40 51,843.00
polyvinyl chloride (PVC)
C-03.1.39 Plaster with water proof of internal wall surfaces m2 105.20 0.00 0.00 185 0.00 0.00 0.00 19,462.00
provide and insert plastic sheet for the base slab of the
C-03.1.40
embeded part
m2 50.24 0.00 0.00 135 0.00 0.00 0.00 6,782.40
Provide and fix 6 mm sheet metal access cover with latch and
C-03.1.41
lock for valve chamber and reservoir
No 2 0 0.00 3,500 0.00 0.00 0.00 7,000.00

Mesh wires fencing consists of 2.5 mm barbed wire


horizontal and diagonal member fixed to 2500 mm long
C-03.1.42 m2 480 0 0.00 250 0.00 0.00 0.00 120,000.00
concrete post spaced every 2000mm, including all
necessary material as per the drawing
Gate, 6mm angle iron with metal sheet C/C 40 mm fixed
to 60*60*3 mm RHS frame, as shown in the drawing;
C-03.1.43 no 1 0 0.00 1,500 0.00 0.00 0.00 1,500.00
price includes lock & latches & earth work (width
4.0m*height 2.60m)
C-03.1.44 PIPES, VALVES AND FITTINGS
C-03.1.45 Install inlet pipe
C-03.1.46 DN 250, L=330cm double flanged pipe No 1 1 1.00 11,500 11,500.00 0.00 11,500.00 11,500.00
C-03.1.47 DN 250, 90 degree Duck foot bend No 1 1 1.00 16,800 16,800.00 0.00 16,800.00 16,800.00
DN 250, double flanged L=1m with centrally welded puddle
C-03.1.48
flange
No 1 1 1.00 13,600 13,600.00 0.00 13,600.00 13,600.00
C-03.1.49 DN 250 dismantling piece No 1 1 1.00 7,920 7,920.00 0.00 7,920.00 7,920.00
C-03.1.50 DN 250 flanged gate valve No 1 1 1.00 18,400 18,400.00 0.00 18,400.00 18,400.00
C-03.1.51 DN 250 double flanged pipe L=1.25 m No 1 1 1.00 7,600 7,600.00 0.00 7,600.00 7,600.00
C-03.1.52 DN 250, 90 degree double flanged elbow No 1 1 1.00 9,600 9,600.00 0.00 9,600.00 9,600.00
C-03.1.53 DN 250, double flanged pipe L=4m No 1 1 1.00 14,200 14,200.00 0.00 14,200.00 14,200.00

Page 18 of 109
200M3 UNDERGROUND TANK

C-03.1.54 DN 250, double flanged pipe L=1.00m No 1 1 1.00 5,600 5,600.00 0.00 5,600.00 5,600.00
C-03.1.55 DN 250 flanged spigot No 1 1 1.00 7,600 7,600.00 0.00 7,600.00 7,600.00
C-03.1.56 DN 250 express collar No 1 1 1.00 7,200 7,200.00 0.00 7,200.00 7,200.00
C-03.1.57 DN 250 flanged float valve No 1 1 1.00 12,800 12,800.00 0.00 12,800.00 12,800.00
C-03.1.58 Install outlet pipe
C-03.1.59 DN 250 suction strainer No 1 1 1.00 13,600 13,600.00 0.00 13,600.00 13,600.00
DN 250 double flanged pipe L=1m with centrally welded
C-03.1.60
puddle flange
No 1 1 1.00 4,400 4,400.00 0.00 4,400.00 4,400.00
C-03.1.61 DN 250 dismantling piece No 1 1 1.00 7,920 7,920.00 0.00 7,920.00 7,920.00
C-03.1.62 DN 250 flanged gate valve No 1 1 1.00 18,400 18,400.00 0.00 18,400.00 18,400.00
C-03.1.63 DN 250, 900 double flanged bend No 1 1 1.00 9,600 9,600.00 0.00 9,600.00 9,600.00
C-03.1.64 DN 250*150 double flanged reducer No 1 1 1.00 17,600 17,600.00 0.00 17,600.00 17,600.00
C-03.1.65 DN 250 double flanged pipe L=1m No 1 1 1.00 4,400 4,400.00 0.00 4,400.00 4,400.00
C-03.1.66 DN 250 flanged spigot No 1 1 1.00 4,400 4,400.00 0.00 4,400.00 4,400.00
C-03.1.67 DN 250 express collar No 1 1 1.00 7,200 7,200.00 0.00 7,200.00 7,200.00
C-03.1.68 DN 250 water meter No 1 1 1.00 25,000 25,000.00 0.00 25,000.00 25,000.00
C-03.1.69 Install Overflow and Drain pipes
C-03.1.70 DN 250 Flanged bell mouth No 1 1 1.00 9,600 9,600.00 0.00 9,600.00 9,600.00
C-03.1.71 DN 250 double flanged pipe L=180cm with puddle flange No 1 1 1.00 4,400 4,400.00 0.00 4,400.00 4,400.00
C-03.1.72 DN 250, 90 degree double flanged elbow No 2 2 2.00 9,600 19,200.00 0.00 19,200.00 19,200.00
DN 250, double flanged pipe L=1.0m with centrally welded
C-03.1.73
puddle flange
No 1 1 1.00 4,400 4,400.00 0.00 4,400.00 4,400.00
C-03.1.74 DN 250x250 all flanged Tee No 1 1 1.00 17,600 17,600.00 0.00 17,600.00 17,600.00
C-03.1.75 DN 250 flanged gate valve No 1 1 1.00 18,400 18,400.00 0.00 18,400.00 18,400.00
C-03.1.76 DN 250 flanged spigot No 2 2 2.00 4,400 8,800.00 0.00 8,800.00 8,800.00
C-03.1.77 Install level indicator Ls 1 1 1.00 65,000 65,000.00 0.00 65,000.00 65,000.00
Provide and install DN 50 ventillation pipe with dome, L =1.0
C-03.1.78
meters
pcs 2 2 2.00 6,500 13,000.00 0.00 13,000.00 13,000.00
Total Carried for BILL NO. D-02 Summary 2,084,407.8 306,706.6 2,391,114.4 2,657,289.6
Contractor Client
Name: Name:
Signature Signature
Date Date

Page 19 of 109
takeoff 200m3

TAKE OFF SHEET 1 of 1


Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client: Client:- Somali Regional State Water Bureau
Structure :Bill No. C- 03 Construction of Underground 200m3 RCC Reservoir @ Borehole
N D T/H/Con Quantity Unit DESCRIPTION
C-03.1 EARTH WORK
0 3.14 C-03.1.1 Site Clearing to remove top soil
5.850 r=4.85m+1 =5.85, depth=20cm, Area= 107.5m2
Rdius =r, Area=πr2 = 3.14*5.352 = 107.5m2
0.00 m2
0 3.14 C-03.1.2 Bulk excavation in ordinary soil upto depth of 1.5m
5.850 6.50 depth=1m, radius r= 4.85m
1
0.00 m3
0 3.14 C-03.1.3 Ditto but in soft rock formation
5.850 6.50 depth=2.5m, radius r= 4.85m
0.5
0.00 m3
0 3.14 C-03.1.4 Ditto but in hard rock formation
5.850 6.50 depth=0.5m, radius r= 4.85m
2.5
0.00 m3
C-03.1.5 Cart away all excavated material, deposit to appropriate
0 0.2
distance not exceeding 1 km
0.00 m3 for clearing
0.00 m3 for excavation
0.00 m3

1 14 3.142 C-03.1.6 Provide and fill with suitable selected granular material

4 5 287.35 m3
C-03.1.7 Provide, fill and compact impermeable clay soil to a finished
0 11
thickness of 30 cm
0.3 0.00 m3
C-03.1.8 Provide and fill hard core with hard basaltic or equivalent
0 9.7 stone, well compacted and blinded with crushed stone to a finished
thickness of 25 cm under the reservoir and valve chamber
0.25
0.7854 0.00 m3
C-03.1.9 CONCRETE WORK
C-03.1.10 50mm thick lean concrete with mix ratio (1:3:6) under the
0 5.85
reservoir base slab and valve chamber
0.07
3.1420 0.00 m2
C-03.1.11 Reinforced concrete type C-30 filled into form work &
vibrated around reinforced bar mix ratio should be 1:2:3
0 9.7 0.35 C-03.1.12 Base slab
0.7854 0.00 m3
0 9.7 0.30 C-03.1.13 Concrete wall
4.1
3.142 0.00 m3
C-03.1.14 Concrete column

Page 20 of 109
takeoff 200m3

1 9.1 0.25 C-03.1.15 Top slab


0.7854 16.26 m3
1 9.1 0.2 C-03.1.16 Parapet
3.142 0.15 0.86 m3

C-03.1.17 Provide and fix formwork to


0 9.7 0.40 C-03.1.18 Base slab
3.142 0.00 m2
C-03.1.19 Wall
0 9.1 4.30
0 8.5 4.30
3.142 0.00 m2
1 9.100 0.785 65.04 m2 C-03.1.21 Top slab
2 9.100 0.150 C-03.1.22 Parapet
3.142 8.58 m2
C-03.1.23 Provide, cut, bend and fix in position reinforced steel
bar. All according to structural drawing. Price should include
tying wires
0 943.98 0.00 kg C-03.1.24 Diameter 8 mm plain bar
0 0.00 0.00 kg C-03.1.25 Diameter 10 mm deformed bar
0 2252.31 0.00 kg C-03.1.26 Diameter 12 mm deformed bar
0 3479.35 0.00 kg C-03.1.27 Diameter 14 mm deformed bar
0 3708.10 0.00 kg C-03.1.28 Diameter 16 mm deformed bar
C-03.1.29 Reinforced concrete type C-25 filled into form work and
vibrated around reinforced bar mix ratio should be 1:2:3 for valve
chamber
C-03.1.30 Block work
C-03.1.31 Provide and erect 20cm HCB wall for one side of the valve
chamber, having internal plastering and external rendering finish
C-03.1.32 Stone masonry foundation wall
C-03.1.33 ACCESSORIES AND FINISHING
C-03.1.34 Provide and apply 50mm cement screed to the reservoir
0 8.5 0.7854 0.00 m2
floor and roof slab
C-03.1.35 Provide and apply 3 coats of plaster to internal walls,
0 9.1 4.3/4.9
columns and to embedded part of external wall surface
8.5 3.142 0.00 m2
0 9.1 4.9 C-03.1.36 Rendering external wall
3.142 0.00 m2
C-03.1.37 Provided and install access internal and external ladder
LS constructed out of 25 mm dia GS pipe and hooked to the wall as per the
drawing; including safety cages
C-03.1.38 Provide and install water stops made of natural or synthetic
0 28.6496 0.00 m rubber or elastometric plastic compound with basic risen polyvinyl
chloride (PVC)
m2 C-03.1.39 Plaster with water proof of internal wall surfaces
C-03.1.40 provide and insert plastic sheet for the base slab of the
m2
embeded part
C-03.1.41 Provide and fix 6 mm sheet metal access cover with latch
No
and lock for valve chamber and reservoir
C-03.1.42 Mesh wires fencing consists of 2.5 mm barbed wire
horizontal and diagonal member fixed to 2500 mm long concrete post
m2
spaced every 2000mm, including all necessary material as per the
drawing
C-03.1.43 Gate, 6mm angle iron with metal sheet C/C 40 mm fixed to
no 60*60*3 mm RHS frame, as shown in the drawing; price includes lock
& latches & earth work (width 4.0m*height 2.60m)

Page 21 of 109
takeoff 200m3

Contractor Client
Name: Name:
Signature Signature
Date Date

Page 22 of 109
Bar Schedule 200m3

bottom reinforcement
Base Slab
16mm@130mm c/c
D 9.63
so 0.13
cc 35 0.035
ts 350 0.35
I Di Hook Li No of bars L
0 9.63 0.63 10.26 2 20.52
1 9.63 0.63 10.26 4 41.03
2 9.62 0.63 10.25 4 40.98
3 9.60 0.63 10.23 4 40.91
4 9.57 0.63 10.20 4 40.81
5 9.54 0.63 10.17 4 40.69
6 9.50 0.63 10.13 4 40.53
7 9.46 0.63 10.09 4 40.35
8 9.40 0.63 10.03 4 40.13
9 9.34 0.63 9.97 4 39.89
10 9.27 0.63 9.90 4 39.61
11 9.20 0.63 9.83 4 39.30
12 9.11 0.63 9.74 4 38.96
13 9.02 0.63 9.65 4 38.59
14 8.92 0.63 9.55 4 38.18
15 8.80 0.63 9.43 4 37.74
16 8.69 0.63 9.32 4 37.26
17 8.56 0.63 9.19 4 36.74
18 8.42 0.63 9.05 4 36.19
19 8.27 0.63 8.90 4 35.59
20 8.11 0.63 8.74 4 34.94
21 7.93 0.63 8.56 4 34.25
22 7.75 0.63 8.38 4 33.51
23 7.55 0.63 8.18 4 32.71
24 7.33 0.63 7.96 4 31.86
25 7.11 0.63 7.74 4 30.94
26 6.86 0.63 7.49 4 29.95
27 6.59 0.63 7.22 4 28.89
28 6.30 0.63 6.93 4 27.74
29 5.99 0.63 6.62 4 26.48
30 5.65 0.63 6.28 4 25.11
31 5.27 0.63 5.90 4 23.60
32 4.85 0.63 5.48 4 21.92
33 4.37 0.63 5.00 4 20.01
34 3.82 0.63 4.45 4 17.80
35 3.15 0.63 3.78 4 15.12
36 2.26 0.63 2.89 4 11.58
37 0.44 0.63 1.07 4 4.27
1,214.69 14mm

Page 23 of 109
Bar Schedule 200m3

top reinforcement
Base Slab
14mm@130mm c.c
0 9.63 0.10 9.73 2 19.46
1 9.63 0.10 9.73 4 38.91
2 9.62 0.10 9.72 4 38.86
3 9.60 0.10 9.70 4 38.79
4 9.57 0.10 9.67 4 38.69
5 9.54 0.10 9.64 4 38.57
6 9.50 0.10 9.60 4 38.41
7 9.46 0.10 9.56 4 38.23
8 9.40 0.10 9.50 4 38.01
9 9.34 0.10 9.44 4 37.77
10 9.27 0.10 9.37 4 37.49
11 9.20 0.10 9.30 4 37.18
12 9.11 0.10 9.21 4 36.84
13 9.02 0.10 9.12 4 36.47
14 8.92 0.10 9.02 4 36.06
15 8.80 0.10 8.90 4 35.62
16 8.69 0.10 8.79 4 35.14
17 8.56 0.10 8.66 4 34.62
18 8.42 0.10 8.52 4 34.07
19 8.27 0.10 8.37 4 33.47
20 8.11 0.10 8.21 4 32.82
21 7.93 0.10 8.03 4 32.13
22 7.75 0.10 7.85 4 31.39
23 7.55 0.10 7.65 4 30.59
24 7.33 0.10 7.43 4 29.74
25 7.11 0.10 7.21 4 28.82
26 6.86 0.10 6.96 4 27.83
27 6.59 0.10 6.69 4 26.77
28 6.30 0.10 6.40 4 25.62
29 5.99 0.10 6.09 4 24.36
30 5.65 0.10 5.75 4 22.99
31 5.27 0.10 5.37 4 21.48
32 4.85 0.10 4.95 4 19.80
33 4.37 0.10 4.47 4 17.89
34 3.82 0.10 3.92 4 15.68
35 3.15 0.10 3.25 4 13.00
36 2.26 0.10 2.36 4 9.46
37 0.44 0.10 0.54 4 2.15
1,135.19 16mm
Total of Base Slab 2,349.87 16mm
Spacer 14mm 73.90 295.59 1.22 360.62 14mm

Page 24 of 109
Bar Schedule 200m3

Wall Vertical 14mm@150mm


D 9.065 8.535
so 0.15
cc 35 0.035
ts 300 0.3
Main Vertical No of bars Li
inner 191 5.70 1,088.0 14mm
outer 191 5.70 1,088.0 14mm
Friction key 191 1.80 343.6 14mm
Circumfrential
inner 29 26.82 2 1,230.0 12mm
outer 29 28.48 2 1,306.4 12mm

Top Tie Beam


12mm 48 12 0 12mm
8mm 240 1.3 0 8mm

Description Diameter unit qty


8 kg 943.98
10 kg
12 kg 2,252.31
14 kg 3,479.35
16 kg 3,708.10
Total Kg 10,383.74
Contractor Client
Name: Name:
Signature Signature
Date Date

Page 25 of 109
Chlorination Room

Construction of clorine dosing room


Previous Current Total Previous Current Total Contract
Item No Description Unit Quantity Unit Rate
Quantity Quantity Quantity Amount Amount Amount Amount
C- 013.1.0 Construction of clorination room
C- 013.1.1 Earth Work
Clearing of site to remove top soil to a depth of
C- 013.1.2 m2 12.0 0.0 26.5 0.0 0.0 0.0 318.0
200 mm
Excavation for stone masonry foundation 0.5 m
C- 013.1.3 m3 2.9 0.0 88.0 0.0 0.0 0.0 250.8
width and 0.5 m depth
Cart away and deposit excavated surplus material
C- 013.1.4 m3 14.9 0.0 52.0 0.0 0.0 0.0 772.2
to a distance not exceeding I km
C- 013.1.5 fill for the selected material m2 12.0 0.0 133.0 0.0 0.0 0.0 1,596.0
C- 013.1.6 Masonry Work
Supply and place 250 mm thick hard core
C- 013.1.7 m2 24.0 0.0 189.0 0.0 0.0 0.0 4,536.0
compacted to receive reinforced floor slab
Supply and place 500 mm thick hard core for
C- 013.1.8 m2 12.0 0.0 189.0 0.0 0.0 0.0 2,268.0
founation wall
C- 013.1.9 Concrete and Block Work
Reinforced concrete grade C-25 with minimum
C- 013.1.10 cement content 1440 kg/m3 cast into formwork
and vibrated around reinforcement bars in
C- 013.1.11 RC floor tie beam m3 4.0 1.7 1.7 3,592.0 0.0 6,142.3 6,142.3 14,368.0
C- 013.1.12 RC column m3 2.3 0.4 0.4 3,592.0 0.0 1,350.6 1,350.6 8,082.0
C- 013.1.13 Mass concrete fill on floor slab (100 mm) m2 12.0 20.0 20.0 3,592.0 0.0 71,840.0 71,840.0 43,104.0
C- 013.1.14 Lintel m3 0.1 0.1 0.1 3,592.0 0.0 431.0 431.0 179.6
C- 013.1.15 RC roof tie beams m3 7.2 0.9 0.9 3,592.0 0.0 3,385.1 3,385.1 25,862.4
Provide, fix in position, cut and bend reinforced
C- 013.1.16 steel bar. All according to structural drawing.
Price should include tying wires
C- 013.1.17 Diameter 8 mm deformed bar kg 120.0 151.7 151.7 64.4 0.0 9,768.2 9,768.2 7,728.0
C- 013.1.18 Diameter 10 mm deformed bar kg 110.0 134.3 134.3 66.8 0.0 8,968.5 8,968.5 7,348.0
C- 013.1.19 Provide, cut, and fix formwork beam column m2 19.2 27.6 27.6 500.0 0.0 13,800.0 13,800.0 9,600.0
C- 013.1.20 Block work
C- 013.1.21 HCB block for wall m2 650.0 558.9 558.9 306.0 0.0 171,023.4 171,023.4 198,900.0
C- 013.1.22 Carpentry and Roofing
Supply, assemble and fix in position roof truss
C- 013.1.23 price shall include the application of three coats m2 25.0 0.0 0.0 28.9 0.0 0.0 0.0 723.7
and external anti-termite treatment

Page 26 of 109
Chlorination Room

Supply and fix purl in in zigba wood size 50 x 70


C- 013.1.25 mm nailed into eucalyptus truss including three ml 30.0 0.0 0.0 37.1 0.0 0.0 0.0 1,111.5
coats of anti - termite external treatment
Supply and fix roof cover in G-28 mm corrugated
galvanized iron sheet fixed into zigba wood purl in
C- 013.1.26 m2 24.0 0.0 0.0 354.0 0.0 0.0 0.0 8,496.0
with dome headed galvanized nails (purlin and
ridge cover measured separately)

Supply and fix edge gutter formed in G- 28 flat


galvanized metal sheet including support brackets
1 mm thick shaped steel plate spaced at a
C- 013.1.27 m 5.0 0.0 0.0 321.0 0.0 0.0 0.0 1,605.0
maximum spacing of 1000 mm clc and fixed to
purl in - price includes metal primer and two coats
of synthetic enamel paint

Supply & fix diameter 100mm down pipe in G-28


including I mm thick metal support brackets fixed
C- 013.1.28 m 15.0 0.0 0.0 397.0 0.0 0.0 0.0 5,955.0
at a maximum interval of 1000 mm fixed to walls
or columns
C- 013.1.30 Supply and fix 25x 250 mm fascia board to purl in m 9.8 0.0 0.0 167.1 0.0 0.0 0.0 1,637.2
Supply and fix metal windows size 1x1.8m price
C- 013.1.31 Pcs 1.8 0.0 5,040.0 0.0 0.0 0.0 9,072.0
includes lock hachs
Supply and fix metal doors size 2.1 Ox1 with
C- 013.1.32 Pcs 2.1 0.0 5,880.0 0.0 0.0 0.0 12,348.0
figured glass in upper half portion
Finishing; finishing work shall include all surface
C- 013.1.33 pre-cleaning, polishing and cleaning at the end of
finishing
C- 013.1.34 Floor screed in cement mortar 20 mm thick m2 1.8 20.0 20.0 109.0 0.0 2,180.0 2,180.0 196.2
Apply cement mortar pointing to all external
C- 013.1.35 m2 34.0 54.0 54.0 74.0 0.0 3,996.0 3,996.0 2,516.0
cement concrete block wall
Apply 3 coats of plastic paint to
C- 013.1.36 internal ,externalwalls and synthetic paint to metal m2 45.0 54.0 54.0 47.0 0.0 2,538.0 2,538.0 2,115.0
doors and windows
C- 013.1.37 Electrical Installation
C- 013.1.38 Supply and install the required electrical works LS 1.0 0.0 0.0 5,500.0 0.0 0.0 0.0 5,500.0
Sub-Total 0.0 295,423.2 295,423.2 376,188.6
Contractor Client
Name: Name: _____________________________________
Signature: ________________________________ Signature: ________________________________
Date: __________________________________ Date: _____________________________

Page 27 of 109
TAKE OFF SHEET 1 of 1
Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client: Client:- Somali Regional State Water Bureau
Structure :Bill No. C- 03 Construction of Chlorination and Dosing Room
N D T/H/Con Quantity Unit

1 m2

1 m3

1 m3

1 m2

1 m2

1 m2

2 9.5 0.3 1.71 m3


4 2.35 0.2 0.376 m3
1 4 5 20 m2
2 1.5 0.2 0.12 m3
2 11.78 0.2 0.9424 m3

2 180 0.8
2 60 0.8 151.68 kg
4 38.4 0.617
16 4 0.617 134.2592 kg
1 27.6 27.6 m2

2 9 2.3 558.9 m2

1 5.5 4.5 m2

1 29.8 ml

1 5.5 4.5 m2

2 3 m

Page 28 of 109
2 3 m

2 5 m

1 1 Pcs

1 1 Pcs

1 4 5 20 m2

2 9 3 54 m2

2 9 3 54 m2

1 1 LS
Contractor
Name:
Signature
Date

Page 29 of 109
TAKE OFF SHEET 1 of 1

ater Works Contractor

nation and Dosing Room


DESCRIPTION
C- 013.1.1Earth Work
C- 013.1.2Clearing of site to remove top soil to a depth of
200 mm
C- 013.1.3Excavation for stone masonry foundation 0.5 m
width and 0.5 m depth
C- 013.1.4Cart away and deposit excavated surplus material
to a distance not exceeding I km
C- 013.1.5fill for the selected material
C- 013.1.6Masonry Work
C- 013.1.7Supply and place 250 mm thick hard core
compacted to receive reinforced floor slab
C- 013.1.8Supply and place 500 mm thick hard core for
founation wall
C- 013.1.9Concrete and Block Work
C- 013.1.10Reinforced concrete grade C-25 with minimum
cement content 1440 kg/m3 cast into formwork and
vibrated around reinforcement bars in
C- 013.1.11RC floor tie beam
C- 013.1.12RC column
C- 013.1.13Mass concrete fill on floor slab (100 mm)
C- 013.1.14Lintel
C- 013.1.15RC roof tie beams
C- 013.1.16Provide, fix in position, cut and bend reinforced
steel bar. All according to structural drawing. Price should
include tying wires
C- 013.1.17Diameter 8 mm deformed bar

C- 013.1.18Diameter 10 mm deformed bar

C- 013.1.19Provide, cut, and fix formwork beam column


C- 013.1.20Block work
C- 013.1.21HCB block for wall
C- 013.1.22Carpentry and Roofing
C- 013.1.23Supply, assemble and fix in position roof truss
price shall include the application of three coats and
external anti-termite treatment

C- 013.1.25Supply and fix purl in in zigba wood size 50 x 70


mm nailed into eucalyptus truss including three coats of
anti - termite external treatment

C- 013.1.26Supply and fix roof cover in G-28 mm corrugated


galvanized iron sheet fixed into zigba wood purl in with
dome headed galvanized nails (purlin and ridge cover
measured separately)

C- 013.1.27Supply and fix edge gutter formed in G- 28 flat


galvanized metal sheet including support brackets 1 mm
thick shaped steel plate spaced at a maximum spacing of
1000 mm clc and fixed to purl in - price includes metal
primer and two coats of synthetic enamel paint

Page 30 of 109
C- 013.1.28Supply & fix diameter 100mm down pipe in G-28
including I mm thick metal support brackets fixed at a
maximum interval of 1000 mm fixed to walls or columns

C- 013.1.30Supply and fix 25x 250 mm fascia board to purl in

C- 013.1.31Supply and fix metal windows size 1x1.8m price


includes lock hachs
C- 013.1.32Supply and fix metal doors size 2.1 Ox1 with
figured glass in upper half portion

C- 013.1.33Finishing; finishing work shall include all surface


pre-cleaning, polishing and cleaning at the end of finishing

C- 013.1.34Floor screed in cement mortar 20 mm thick


C- 013.1.35Apply cement mortar pointing to all external
cement concrete block wall
C- 013.1.36Apply 3 coats of plastic paint to
internal ,externalwalls and synthetic paint to metal doors
and windows
C- 013.1.37Electrical Installation
C- 013.1.38Supply and install the required electrical works
Client
Name:
Signature
Date

Page 31 of 109
Wet well@BH

Bill No. C- 07 Construction of Artificial Well @ 200m3 underground Booster and at 500m3 rcc ground Booster I
Previous Current Total Previous Current Total Contract
Item No Description Unit Quantity Unit Rate
Quantity Quantity Quantity Amount Amount Amount Amount
C-07.1 EARTH WORK
C-0.7.2 Site Clearing to remove Top Soil up to 20cm Depth m2 14.4 0.0 26.5 0.0 0.0 381.6
C-07.2 Bulk excavation in normal soil to a depth not exceeding 3m m3 20.0 0.0 303 0.0 0.0 6,060.0
C-0.7.3 Ditto but in soft rock formation not exceeding 2.5m m3 26.5 0.0 331 0.0 0.0 8,771.5
C-07.3 Ditto but in hard rock formation 2m m3 20.0 0.0 468 0.0 0.0 9,360.0
Cart away all excavated material, deposit to appropriate distance not
C-0.7.4 m3 66.5 0.0 52 0.0 0.0 3,458.0
exceeding 1 km
Provide and fill with suitable selected granular material not
C-07.4 m3 3.0 0.0 707 0.0 0.0 0.0 2,121.0
exceeding 50cm
Provide and fill hard core with hard basaltic or equivalent stone, well
C-0.7.5 compacted and blinded with crushed stone to a finished thickness of m3 7.9 0.0 189 0.0 0.0 0.0 1,493.1
25 cm under the artificial and valve chamber
C-07.5 CONCRETE WORK 0.0 0.0 0.0 0.0 0.0
30cm thick lean concrete C-10 under the artificial base slab and
C-0.7.6 m2 3.6 0.0 180 0.0 0.0 0.0 648.0
valve chamber
Reinforced concrete type C-30 filled into form work and
C-07.6 0.0 0.0 0.0 0.0 0.0
vibrated around reinforced bar
C-0.7.7 Base slab m3 3.2 0.0 3,899 0.0 0.0 0.0 12,632.8
C-07.7 Concrete wall m3 9.9 0.0 3,899 0.0 0.0 0.0 38,600.1
C-0.7.8 Top slab m3 3.6 0.0 3,899 0.0 0.0 0.0 14,036.4
C-07.8 Valve Box m3 5 0.0 3,899 0.0 0.0 0.0 19,495.0
C-0.7.9 Provide and fix formwork to: 0.0 0.0 0.0 0.0 0.0
C-07.9 Base slab m2 6.6 0.0 500 0.0 0.0 0.0 3,300.0
C-0.7.10 Wall m2 39.6 0.0 500 0.0 0.0 0.0 19,800.0
C-07.10 Top slab m2 5.6 0.0 500 0.0 0.0 0.0 2,800.0
Provide, cut, bend & fix in position reinforced steel bar. All
C-0.7.11 according to structural drawing. Price should include tying 0.0 0.0 0.0 0.0 0.0
wires
C-07.11 Diameter 8 mm plain bar kg 80 0.0 64.4 0.0 0.0 0.0 5,152.0
C-0.7.12 Diameter 12 mm deformed bar kg 515 0.0 69.2 0.0 0.0 0.0 35,638.0
C-07.12 ACCESSORIES AND FINISHING 0.0 0.0 0.0 0.0 0.0
Provided and install access ladder constructed out of 1 1/2" dia GS
C-0.7.13 pipe and hooked to the casing as per the drawing; including safety LS 1 0.0 18,400 0.0 0.0 0.0 18,400.0
cages
C-0.7.14 supply and install of steel casing DN600mm m 60 0.0 240 0.0 0.0 0.0 14,400.0
provide top acces consisting of GI pipe wellded and fixed in position
C-0.7.15 m2 48 0.0 2,450 0.0 0.0 0.0 117,600.0
as per the drwimg
C-0.7.16 PIPES, VALVES AND FITTINGS ALL ARE PN16 0.0 0.0 0.0 0.0 0.0

Page 32 of 109
Wet well@BH

Inlet Pipe & Fittings Supply for artificial well @ BS 500M3 and
C-0.7.17 0.0 0.0 0.0 0.0 0.0
at BH
C-0.7.18 DN 250DCI double cross Tee No 1 1 1.0 7,500 7,500.0 0.0 7,500.0 7,500.0
C-0.7.19 DN 250 DCI 90 deg double flanged bend No 5 5 1 6.0 7,500 37,500.0 7,500.0 45,000.0 37,500.0
C-0.7.20 DN 250 DCI double flanged pipe, L = 6 meters No 1 1 2 3.0 7,500 7,500.0 15,000.0 22,500.0 7,500.0
C-0.7.21 DN 250 DCI double flanged short pipe,L = 1.5 mm No 3 3 3 6.0 7,500 22,500.0 22,500.0 45,000.0 22,500.0
C-0.7.22 DN 250 duoble flanged gate valve No 1 1 1.0 7,500 7,500.0 0.0 7,500.0 7,500.0
C-0.7.23 DN 250 dismantling joint No 3 3 3.0 7,500 22,500.0 0.0 22,500.0 22,500.0
C-0.7.24 250 OD HDPE PE100 stub flange with backing ring No 2 2 2.0 7,500 15,000.0 0.0 15,000.0 15,000.0
C-0.7.25 DN 250Non Swing Check Valve No 1 1 1.0 7,500 7,500.0 0.0 7,500.0 7,500.0
C-0.7.26 outlet Pipe and Fittings Supply for BS PN 16 DN 250 0.0 0.0 0.0 0.0 0.0
C-0.7.27 DN 250 DCI 90 deg double flanged bend No 3 3 3.0 7,500 22,500.0 0.0 22,500.0 22,500.0
C-0.7.28 DN 250 DCI double flanged pipe, L = 6.0 meters No 1 1 1.0 7,500 7,500.0 0.0 7,500.0 7,500.0
C-0.7.29 DN 250 DCI double flanged pipe, L = 500 mm No 1 1 1.0 7,500 7,500.0 0.0 7,500.0 7,500.0
C-0.7.30 DN 250 DCI duckfoot 90 deg double flanged bend No 1 1 1.0 7,500 7,500.0 0.0 7,500.0 7,500.0
C-0.7.31 DN 250 dismantling joint No 1 1 1.0 7,500 7,500.0 0.0 7,500.0 7,500.0
C-0.7.32 DN 250 Non Swing Check Valve No 3 3 3.0 7,500 0.0 22,500.0 22,500.0 22,500.0
Total of Bill . Construction of Artificial Wet Well 180,000.0 67,500.0 247,500.0 536,647.5
Contractor Client
Name: Name: _________________________________________
Signature ___________________________ Signature ___________________________
Date ____________________________ Date __________________________

Page 33 of 109
takeoff wetwell

TAKE OFF SHEET 1 of 1


Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client:- Somali Regional State Water Bureau
Structure :Bill No. C- 07 Construction of Artificial Well @ 200m3 underground Booster and
at 500m3 rcc ground Booster I
N D S DESCRIPTION
C-06.1.0EARTH WORK
2 4 D-0.6.2Site Clearing of Top Soil up to 20cm Depth
6 D=14m, depth=20cm, Area=153.9m2
48 m2
2 4 C-06.1.1Bulk excavation in normal soil to a depth not exceeding 1.5m
6 depth=80cm, diameter=13m
0.8
38.4 m3
2 4 D-0.6.3Ditto but in soft rock formation
6 depth=1m, diameter=13m
1
48 m3
2 4 C-06.1.2Ditto but in hard rock formation
6 depth=2.2m, diameter=13m
5.2
249.6 m3
D-0.6.4Cart away all excavated material, deposit to appropriate
2 0.2
distance not exceeding 1 km
9.6 m3 for clearing
336 m3 for excavation
345.6 m3

For Contractor For Client


Name: Name: ___________________________
Sign:_________________ Sign:____________________________.
Date:_________________ Date:____________________________.

Page 34 of 109
Pipe Supply

BILL NO. B-01 SUPPLY OF RAISING MAIN PIPE


SUPPLY OF HDPE PE100 PN16 - RAISING MAIN:- From Bh To 500m3 Booster Station and from booster 1 to Srvice Reservior
ITEM Previous Current Total Unit Previous Current Total Amount Contract
DESCRIPTION UNIT QNTY
NO Quantity Quantity Quantity Rate Amount Amount Amount
CLASS B-01: PIPE WORK - PIPES
B-01: SUPPLY
Supply, Transport to Site and Store, including jointing materials, bolts
B-01 gaskets, packing, jointing glue etc., as applicable. Excluding laying
and joining.
B-01.1 HDPE PE 100 Pipes PN 16/SDR 11
B-1.1.1 OD 250mm m 10,000 10,000 10,000 2,016 20,160,000 0 20,160,000 20,160,000
B-02 MAIN LINE FITTING SUPPLY HDPE PE100 PN16
B-1.1.2 Fitting Supply
B-1.1.3 Air Release & Washout Fittings
B-1.1.4 Air Valve FOR OD250 PN16
B-1.1.5 Stub flange DN250 NO 4 4 4 6,500 0 26,000 26,000 26,000
B-1.1.6 HDPE butweld Tee DN250*250*100 NO 3 3 3 7,500 0 22,500 22,500 22,500
B-1.1.7 Flanged gate valve DN100 NO 4 4 4 12,000 0 48,000 48,000 48,000
B-1.1.8 Flanged air realease valve DN100 NO 3 3 3 9,000 0 27,000 27,000 27,000
B-1.1.9 backing ring DN250 NO 5 5 5 2,000 0 10,000 10,000 10,000
B-1.1.10 WASH-OUT FOR OD 250 PN16 NO
B-1.1.11 HDPE butweld Tee DN250*250*250 NO 3 3 3 8,500 0 25,500 25,500 25,500
B-1.1.12 Flanged gate valve DN250 NO 2 2 2 18,000 0 36,000 36,000 36,000
TOTAL FOR PIPE AND FITTING 20,160,000 195,000 20,355,000 20,355,000
Contractor Client
Name: Name:
Signature Signature
Date Date

Page 35 of 109
Bill No. C- 05 Generator and Guard House at Borehole
Previous
Item No Description Unit Quantity Previous Current Total Unit Rate Current Amount Total Amount Contract Amount
Amount
C-05.1 Earth Work
site clearing up to a depth of 20cm to remove top
C-05.2 m2 76.8 80.0 80.0 26.5 2,120.0 0.0 2,120.0 2,035.2
vegetative soil
Excavation of trench in foundation, minimum of
C-05.3 m3 8.2 7.5 7.5 88.0 660.0 0.0 660.0 718.1
0.5meter depth
C-05.4 Back filling of excavated trench m3 4.6 1.5 5 6.3 133.0 199.5 638.4 837.9 611.8
Excavation work up to a depth of 50 cm to reduce level
C-05.5 for placing hard core & carting away of exacted soil to m3 15.0 21.3 21.3 52.0 1,108.6 0.0 1,108.6 782.1
a distance not exceeding 500meter
C-05.6 Masonary
25 cm thick basaltic or equivalent stone Hard core well
C-05.7 m3 32.6 13.5 18.0 31.5 189.0 2,551.5 3,402.0 5,953.5 6,165.2
rolled, consolidated & blinded with crushed stone
Stone masonry work in cemement Sand mortar 1:3in
C-05.8 m3 15.5 6.0 12.0 18.0 1,701.0 10,206.0 20,412.0 30,618.0 26,365.5
ratio in foundation
250mm thick cemented stone pavement around the
C-05.9 building 1m wide, price includes excavation & all m3 16.3 19.2 19.2 523.0 10,041.6 0.0 10,041.6 8,535.4
materials, including selected material bedding
C-05.10 Concrete
C-05.11 10cm thick Lean concrete work above hard core m2 8.7 126.0 126.0 140.0 17,640.0 0.0 17,640.0 1,213.8
RCC work 1:2:4 vibrated in to form work around
C-05.12 m3 6.6 6.1 6.1 3,592.0 22,004.6 0.0 22,004.6 23,664.1
reinforcement in floor slab
C-05.13 Grade beam m3 12.0 7.0 7.0 3,592.0 25,215.8 0.0 25,215.8 43,104.0
C-05.14 top tei beam m3 6.0 3.5 3.5 3,592.0 12,607.9 0.0 12,607.9 21,552.0
C-05.15 in Lintels m3 1.5 0.4 0.4 3,592.0 1,551.7 0.0 1,551.7 5,388.0
in Columns m3 0.8 1.6 1.6 3,592.0 5,862.1 0.0 5,862.1 3,017.3
in footing m3 2.2 0.0 2.2 2.2 3,592.0 0.0 7,902.4 7,902.4 7,758.7
C-05.16 generator seat m3 3.6 6.0 6.0 3,592.0 21,552.0 0.0 21,552.0 12,931.2
missed Provide and fix formwork to
missed to grade beam m2 62.4 62.4 500.0 31,200.0 0.0 31,200.0 0.0
missed to columns m2 49.0 49.0 500.0 24,480.0 0.0 24,480.0 0.0
C-05.17 Block work
C-05.18 20cm thick hallow concrete block for wall no 1,662.5 1,607.5 12 1,620 306.0 491,879.7 3,730.1 495,609.8 508,725.0
C-05.19 Roof work
Upper & lower truss member of 10cm dia eucalyptus
C-05.20 ml 480.0 480.0 480 28.9 13,895.8 0.0 13,895.8 13,895.8
wood with 50cm c/c,well seasoned & free of defects
Vertical & Diagonal truss member of 8cm dia
C-05.21 ml 350.0 62.2 62 33.2 2,065.1 0.0 2,065.1 11,627.9
eucalyptus wood ,well seasoned & free of defects
Zigba wood purling 5cm X 7cm fixed to the truss at
C-05.22 ml 350.0 350.0 350 37.1 12,967.6 0.0 12,967.6 12,967.6
90cm C/C
C-05.23 Roofing with G-28 corrugated iron sheet m2 65.0 81.6 82 354.0 28,886.4 0.0 28,886.4 23,010.0
Galvanized sheet gutter G-30 ,150 X150mm, price
C-05.24 m 11.2 11.2 11 321.0 3,595.2 0.0 3,595.2 3,595.2
includes brackets and two coats of metal paint
C-05.25 Ditto but down pipes,120 X60mm m 10.2 10.2 10 78.0 795.6 0.0 795.6 795.6
C-05.26 supply & fix 25 X 200mm facial board m 11.2 11.2 11 167.1 1,871.1 0.0 1,871.1 1,871.1

Page 36 of 109
Bill No. C- 05 Generator and Guard House at Borehole
Previous
Item No Description Unit Quantity Previous Current Total Unit Rate Current Amount Total Amount Contract Amount
Amount
C-05.27 Door and window
Supply & fix locally made metal window , with all
necessary iron monger locks ,mesh for protection & one
C-05.28 m2 2.5 7.0 7 4,704.0 32,928.0 0.0 32,928.0 11,760.0
coat of anti rust & two coats of metal paint as per the
drawing 1400mm X1200mm
Supply & fix locally made metal door , with all
necessary iron monger locks & one coat of anti rust &
C-05.29 no 3.0 3.0 3 8,400.0 25,200.0 0.0 25,200.0 25,200.0
two coats of metal paint as per the drawing 1500mm
X2000mm
C-05.30 Renforcement
Steel reinforcement work according to the structural
C-05.31 drawing price includes cutting, bending, tying, &
placing in a position
C-05.32 8mm kg 200.0 237.6 238 64.4 15,303.5 0.0 15,303.5 12,880.0
C-05.33 10mm kg 120.0 204.8 205 66.8 13,683.6 0.0 13,683.6 8,016.0
C-05.34 12mm kg 100.0 170.5 170 69.2 11,798.3 0.0 11,798.3 6,920.0
C-05.35 Finishing
C-05.36 Plastering in cement sand mortar for internal walls m2 166.0 117.7 118 114.0 13,412.1 0.0 13,412.1 18,924.0
C-05.37 plastering & tyrolyn render to the external surface m2 99.0 138.0 138 74.0 10,212.0 0.0 10,212.0 7,326.0
C-05.38 Cement screeding in floor m2 26.8 56.8 57 109.0 6,186.8 0.0 6,186.8 2,925.6
C-05.39 Electricity 0.0
Lights to fed through PVC sheated cable of 2 X 2.5
mm2 in thermoplastic conduit of 13.3mm in /under
C-05.40 m 4 0 0 0 350 0 0.0 0 1,400
surface including junction boxes ,screw type connectors
& flash mounted switches
Flush mounted socket outlet of 16Amp fed through
PVC sheathed cable of 3 X2.5mm2 in thermoplastic
C-05.41 no 3 0 0 0 250 0 0.0 0 750
conduit of 13.5mm in /under surface including junction
boxes ,screw type insulating caps & cover
Flouresent lamp laminar type Philips or
C-05.42 no 3 0 0 0 500 0 0.0 0 1,500
equivalent ,TMS02/240 with 1X40Watt
C-05.43 Supply and fix anchor bolt in the R.C. generator seat No 8 0 0 0 1,800 0 0.0 0 14,400
Total for BILL NO C-05 Generator and Guard House(9.32x7.6) At Borehole and At Booster I 873,682.25 36,084.94 909,767.19 852,332.00
Contractor Client
Name: Name:
Signature Signature
Date Date

Page 37 of 109
takeoff ggh

TAKE OFF SHEET 1 of 1


Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client:- Somali Regional State Water Bureau
Bill No. C- 05 Generator and Guard House at Borehole
N D S UNIT DESCRIPTION
C-06.1.0EARTH WORK
C-05.2site clearing up to a depth of 20cm to remove top vegetative
0 10
soil
8 0 m2 D=14m, depth=20cm, Area=153.9m2
C-05.3Excavation of trench in foundation, minimum of 0.5meter
0 9 7
depth
1 depth=80cm, diameter=13m
0.5 0 m3
1 9 7 C-05.4Back filling of excavated trench
0.6 0.5 4.8 m3 depth=1m, diameter=13m
C-05.5Excavation work up to a depth of 50 cm to reduce level for
0 8.2 6.2 placing hard core & carting away of exacted soil to a distance not
exceeding 500meter
0.5
0 m3
C-05.6Masonary
C-05.725 cm thick basaltic or equivalent stone Hard core well rolled,
0.5 9 7 31.5 m3
consolidated & blinded with crushed stone
C-05.8Stone masonry work in cemement Sand mortar 1:3in ratio in
0 9 7
foundation
0.4
0.4 0 m3
250mm thick cemented stone pavement around the building 1m
1 32 0.8 25.6 m2 wide, price includes excavation & all materials, including selected
material bedding

Concrete
0 9 7 0 m2 10cm thick Lean concrete work above hard core
RCC work 1:2:4 vibrated in to form work around reinforcement in
0 8.2 6.2
floor slab
0.15 -1.5 m3
0 9.0 7.0 Grade beam
0.3 0.3 0 m3
0 9.0 7.0 top tei beam
0.3 0.3 0 m3
0 11 0.2 0 m3 in Lintels
0 3.4 0.2 0 m3 in Columns
in footing
0 4 3 generator seat
0.5 0 m3
Provide and fix formwork to
0 9 7 to grade beam
0.4 0 m2
0 3.4 0.3 0 m2 to columns
Block work
Upper & lower truss member of 10cm dia eucalyptus wood with
1 9 2.8 25.2
50cm c/c,well seasoned & free of defects
1 9 3.8 34.2

Page 38 of 109
takeoff ggh

1 7 3.8 26.6
2 7 2.8 39.2
1 2 2.8 5.6
130.8 m2 total wall area
1 2 2.1 deduction for door
2 0.9 2.1 deduction for door
4 0.6 1.2 deduction for windows
10.86 m2 deduction total
119.94 m2 net area
1619.19 No
Roof work
Upper & lower truss member of 10cm dia eucalyptus wood with
0 480 0 ml
50cm c/c,well seasoned & free of defects
Vertical & Diagonal truss member of 8cm dia eucalyptus
62.16 ml
wood ,well seasoned & free of defects
0 10 12 0 ml Zigba wood purling 5cm X 7cm fixed to the truss at 90cm C/C
0 10 8.16 0 m2 Roofing with G-28 corrugated iron sheet
Galvanized sheet gutter G-30 ,150 X150mm, price includes brackets
0 m
and two coats of metal paint
m Ditto but down pipes,120 X60mm
0 23 0 m supply & fix 25 X 200mm facial board
Door and window
Supply & fix locally made metal window , with all necessary iron
0 7 0 no monger locks ,mesh for protection & one coat of anti rust & two
coats of metal paint as per the drawing 1400mm X1200mm
Supply & fix locally made metal door , with all necessary iron
0 3 0 no monger locks & one coat of anti rust & two coats of metal paint as
per the drawing 1500mm X2000mm
Renforcement
Steel reinforcement work according to the structural drawing
price includes cutting, bending, tying, & placing in a position
0 237.632 0 kg 8mm
0 204.844 0 kg 10mm
0 170.496 0 kg 12mm
Finishing
0 17.2 19.8 3 Plastering in cement sand mortar for internal walls
0 3.5 0.95 0 m2
0 18 28 plastering & tyrolyn render to the external surface
3 0 m2
0 8.6 6.6 0 m2 Cement screeding in floor

For Contractor For Client


Name: Name:
Sign:___________________________. Sign:____________________________.
Date:_____________________. Date:____________________________.

Page 39 of 109
Bill No. C- 02 Construction of 500M3 @ BOOSTER I
Previous Executed Contract
Item Description Unit Quantity Previous Current Total Unit Rate Current Amount
Amount Amount Amount
C-02.1 EARTH WORK
Clearing the top soil and unwanted material to a depth of
C-02.1.1 200mm m2 254.3 176.7 176.7 26.5 4,682.9 0.0 4,682.9 6,739.0
C-02.2 Bulk excavation in ordinary soil to depth not greater than 0.6m m3 120.0 85.9 94.1 180.0 88.0 7,557.7 8,280.5 15,838.3 10,560.0
C-02.1.2 Ditto but to a depth not greater than 1m m3 86.5 0.0 0.0 132.5 0.0 0.0 0.0 11,461.3
C-02.3 Extra over for bulk excavation in hard rock m3 15.0 0.0 0.0 468.0 0.0 0.0 0.0 7,020.0
C-02.1.3 Back fill around reservoir walls with selected material from off m3 56.4 0.0 160.2 160.2 133.0 0.0 21,312.2 21,312.2 7,494.6
site and well ram in layers every 25cm interval.
C-02.1.4 Cart away all excavated material, deposit to appropriate m3 221.5 121.2 121.2 52.0 6,303.8 0.0 6,303.8 11,518.0
distance not exceeding 1 km
C-02.5 50cm thick basaltic or equivalent stone base for foundation m2 25.0 143.1 143.1 850.5 121,739.6 0.0 121,739.6 21,262.5
C-02.1.5 50cm thick hard trachyte stone hard core filling m2 133.2 143.1 143.1 189.0 27,053.2 0.0 27,053.2 25,176.7
C-02.6 CONCRETE AND MASONRY WORK
C-02.1.6 200mm thick lean concrete with mix ratio (1:3:6) under the m2 133.2 143.1 143.1 140.0 20,039.4 0.0 20,039.4 18,649.4
reservoir base slab
C-02.7 Masonary pavment around the reservoir wih mass concrete m3 52.7 0.0 42.4 42.4 865.4 0.0 36,707.7 36,707.7 45,606.6
C-02.1.7 Reinforced concrete type C-30 filled into form work and
vibrated around reinforced bar.with mix ratio (1:2:3)
C-02.8 In base slab( C-30) m3 50.0 47.9 47.9 3,899.0 186,749.3 0.0 186,749.3 194,950.0
C-02.1.8 In 25cm thick concrete wall(C-30) m3 57.3 29.7 24.2 53.9 3,899.0 115,753.7 94,532.2 210,285.9 223,412.7
C-02.9 in concrete column(C-30) m3 2.8 0.0 0.8 0.8 3,899.0 0.0 3,244.0 3,244.0 10,839.2
C-02.1.9 In top slab(C-25) m3 32.0 0.0 31.2 31.2 3,592.0 0.0 111,971.7 111,971.7 114,944.0
C-02.10 in ring and fillet(C-30) m3 21.5 0.0 3.0 3.0 3,899.0 0.0 11,576.9 11,576.9 83,672.5
C-02.1.10 Provide and fix formwork
C-02.11 In base slab m2 20.1 21.2 21.2 500.0 10,602.9 0.0 10,602.9 10,055.0
C-02.1.11 To wall m2 385.0 378.7 23.2 401.9 500.0 189,343.8 11,592.5 200,936.3 192,500.0
C-02.12 To column m2 26.2 0.0 8.3 8.3 500.0 0.0 4,160.0 4,160.0 13,105.0
C-02.1.12 To top slab m2 118.2 0.0 124.7 124.7 500.0 0.0 62,345.1 62,345.1 59,100.0
C-02.13 To ring and fillet m2 16.0 0.0 23.8 23.8 500.0 0.0 11,876.8 11,876.8 8,015.0
Provide, cut, bend and fix in position reinforced steel bar.
C-02.1.13 All according to structural drawing. Price should include
tying wires.
C-02.1.14 Diameter 8 mm deformed bar kg 130.7 0.0 15.9 15.9 64.4 0.0 1,021.3 1,021.3 8,417.1
C-02.15 Diameter 10 mm deformed bar kg 4,650.2 0.0 0.0 0.0 66.8 0.0 0.0 0.0 310,633.4
C-02.1.15 Diameter 12 mm deformed bar kg 6,550.6 2,430.0 2,979.6 5,409.5 69.2 168,153.1 206,187.3 374,340.4 453,301.5
C-02.16 Diameter 14 mm deformed bar kg 1,650.0 12,853.3 1,322.7 14,176.0 71.0 912,587.8 93,908.7 1,006,496.5 117,150.0
C-02.1.16 Diameter 16 mm deformed bar kg 360.0 0.0 79.6 79.6 71.0 0.0 5,650.3 5,650.3 25,560.0
C-02.17 Diameter 20 mm deformed bar kg 300.1 0.0 41.3 41.3 71.0 0.0 2,929.5 2,929.5 21,307.1
Provide and construct 400 mm thick pointed stone masonry
C-02.1.17 valve chamber for inlet, outlet, overflow and drain valves as per Lps 1.0 0.0 0.0 4,500.0 0.0 0.0 0.0 4,500.0
the drawing( top slab c-25)
C-02.18 ACCESSORIES & FINISHING

Page 40 of 109
Bill No. C- 02 Construction of 500M3 @ BOOSTER I
Previous Executed Contract
Item Description Unit Quantity Previous Current Total Unit Rate Current Amount
Amount Amount Amount

C-02.1.18 Provide and apply 50mm cement screed to the reservoir floor m2 239.8 0.0 237.6 237.6 109.0 0.0 25,903.5 25,903.5 26,138.2
and roof slab and to valve chamber
C-02.19 Provide and apply 3 coats of plaster to internal walls, columns m2 315 0 404 404 114 0 46,050 46,050 35,910
and to embeded part of external wall surface
C-02.1.19 Rendering external wall m2 157 0 211 211 74 0 15,595 15,595 11,618
C-02.20 Supply and install external water level indicator complete with No 1 0 0 65,000 0 0 0 65,000
necessary accessories
Supply and fix external galvanised steel (6m) and internal
C-02.1.20 stainless steel (5.5m) ladder complete with safety cage as per the No 2 2 2 9,200 18,400 0 18,400 18,400
design to the satisfaction of the engineer.
Provide and install water stops made of natural or synthetic
C-02.21 rubber or elastometric plastic compound with basic risen m 120 120 120 750 90,330 0 90,330 90,000
polyvinyl chloride (PVC)
C-02.1.21 water proofing of internal walls m2 221.6 0.0 0.0 750.0 0.0 0.0 0.0 166,200.0
C-02.22 provide and insert plastic sheet for the base slab of the embeded part m2 124.6 0.0 0.0 135.0 0.0 0.0 0.0 16,825.1

C-02.1.22 Provide and fix 6 mm sheet metal access cover with latch and No 4.0 0.0 0.0 3,500.0 0.0 0.0 0.0 14,000.0
lock for valve chamber and reservoir
C-02.24 Installation of Pipes ,Valves & Fittings Supplied by the
client
C-02.1.24 PIPES, VALVES AND FITTINGS
C-02.25 Install inlet pipe
C-02.1.25 DN 250mm flanged bell mouth No 1 1 1 9,600 9,600 0 9,600 9,600
C-02.26 DN 250, L=330cm double flanged pipe No 1 1 1 11,500 11,500 0 11,500 11,500
C-02.1.26 DN 250, 900 Duck foot bend No 1 1 1 16,800 16,800 0 16,800 16,800
C-02.27 DN 250, double flanged L=1m with centrally welded puddle flange No 1 1 1 13,600 13,600 0 13,600 13,600
C-02.1.27 DN 250 dismantling piece No 1 1 1 7,920 7,920 0 7,920 7,920
C-02.28 DN 250 flanged gate valve No 1 1 1 18,400 18,400 0 18,400 18,400
C-02.1.28 DN 250 double flanged pipe L=1.25 m No 1 1 1 7,600 7,600 0 7,600 7,600
C-02.29 DN250, 900 double flanged bend No 1 1 1 9,600 9,600 0 9,600 9,600
C-02.1.29 DN 250, double flanged pipe L=3.50m No 2 2 2 14,200 28,400 0 28,400 28,400
C-02.30 DN 250, double flanged pipe L=1.00m No 1 1 1 5,600 5,600 0 5,600 5,600
C-02.1.30 DN 250 flanged spigot No 1 1 1 7,600 7,600 0 7,600 7,600
C-02.31 DN 250 express collar No 1 1 1 7,200 7,200 0 7,200 7,200
C-02.1.31 DN 250 flanged float valve No 1 1 1 12,800 12,800 0 12,800 12,800
C-02.32 Pipe support with pipe clamp, wall bracket, foot plate and anchor bolts LS 1 1 1 7,500 7,500 0 7,500 7,500
C-02.1.32 Install outlet pipe
C-02.33 DN 250 suction strainer No 1 1 1 13,600 13,600 0 13,600 13,600
DN 250 double flanged pipe L=1m with centrally welded puddle
C-02.1.33 flange No 1 1 1 4,400 4,400 0 4,400 4,400
C-02.34 DN 250 dismantling piece No 1 1 1 7,920 7,920 0 7,920 7,920

Page 41 of 109
Bill No. C- 02 Construction of 500M3 @ BOOSTER I
Previous Executed Contract
Item Description Unit Quantity Previous Current Total Unit Rate Current Amount
Amount Amount Amount
C-02.1.34 DN 250 flanged gate valve No 1 1 1 18,400 18,400 0 18,400 18,400
C-02.35 DN 250, 900 double flanged bend No 1 1 1 9,600 9,600 0 9,600 9,600
C-02.1.35 DN 250*150 double flanged reducer No 1 1 1 17,600 17,600 0 17,600 17,600
C-02.36 DN 250 double flanged pipe L=1m No 1 1 1 4,400 4,400 0 4,400 4,400
C-02.1.36 DN 250 flanged spigot No 1 1 1 4,400 4,400 0 4,400 4,400
C-02.37 DN 250 express collar No 1 1 1 7,200 7,200 0 7,200 7,200
C-02.1.37 DN 250 water meter No 1 1 1 25,000 25,000 0 25,000 25,000
C-02.38 Pipe support with pipe clamp, wall bracket, foot plate and anchor bolts LS 1 1 1 7,500 7,500 0 7,500 7,500
C-02.1.38 Install Overflow and Drain pipes
C-02.39 DN 250 Flanged bell mouth No 1 1 1 9,600 9,600 0 9,600 9,600
C-02.1.39 DN 250 double flanged pipe L=180cm with puddle flange No 1 1 1 4,400 4,400 0 4,400 4,400
C-02.40 DN 250, 900 double flanged bend No 2 2 2 9,600 19,200 0 19,200 19,200
DN 250, double flanged pipe L=1.0m with centrally welded puddle
C-02.1.40 flange No 1 1 1 4,400 4,400 0 4,400 4,400
C-02.41 DN 250x250 all flanged Tee No 1 1 1 17,600 17,600 0 17,600 17,600
C-02.1.41 DN 250 flanged gate valve No 1 1 1 18,400 18,400 0 18,400 18,400
C-02.42 DN 250 flanged spigot No 2 2 2 4,400 8,800 0 8,800 8,800
C-02.1.42 Install level indicator pcs 1 0 0 65,000 0 0 0 65,000
C-02.43 Provide and install DN100 ventillation pipe with dome, L =1.0 meters pcs 2 0 0 6,500 0 0 0 13,000
C-02.1.43 Supply and istall hooper ( Staineless steel) No 1 0 0 1,500 0 0 0 1,500
C-02.44 Supply and Install level indicator with all its accessories ls 1 0 0 6,500 0 0 0 6,500
C-02.1.44 Compound Work
mesh wires fencing consists of 2.5 mm barbed wire horizontal
C-02.45 and diagonal member fixed to 2500 mm long concrete post m2 205 0 0 250 0 0 0 51,250
spaced every 2000mm, including all necessary material as per the
drawing
Stripping top soil from whole area surrounded by fence,
C-02.1.45 including running to spoil and sterilization to prevent vegetation m2 1,450 0 0 27 0 0 0 38,425
growth
Gate, 6mm angle iron with metal sheet C/C 40 mm fixed to
60*60*3 mm RHS frame, as shown in the drawing; price
C-02.49 includes lock & latches & earth work (width 4.0m*height 2.60m) No 1 0 0 15,000 0 0 0 15,000

C-02.1.50 Supply & install sign boards as specified by the Engineer ( at No 1 0 0 850 0 0 0 850
gate entrance & main road)(1-3)m2
Total For C-02 Carried to Summary 2,245,837.2 774,844.4 3,020,681.6 3,019,106.7
Contractor Client
Name: Name:
Signature Signature
Date Date

Page 42 of 109
takeoff 500m3

TAKE OFF SHEET 1 of 1


Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client: Client:- Somali Regional State Water Bureau
Bill No. C- 02 Construction of 500M3 @ BOOSTER I
N Constants D T S Unit DESCRIPTION
EARTH WORK
0 0.7854 15 0.2 0.0 m2 Clearing the top soil and unwanted material to a depth of 200mm
1 0.7854 149.76 0.8 94.1 m3 Bulk excavation in ordinary soil to depth not greater than 0.6m
m3 Ditto but to a depth not greater than 1m
m3 Extra over for bulk excavation in hard rock
Back fill around reservoir walls with selected material from off
1 15 6.8 0.5 160.2 m3 site and well ram in layers every 25cm interval.

Cart away all excavated material, deposit to appropriate distance


94.1 m3 not exceeding 1 km
0 0.7854 13.5 0.0 m2 50cm thick basaltic or equivalent stone base for foundation
0 0.7854 13.5 0.0 m2 50cm thick hard trachyte stone hard core filling
CONCRETE AND MASONRY WORK
200mm thick lean concrete with mix ratio (1:3:6) under the
0 0.7854 13.5 0.0 m2 reservoir base slab
1 3.142 13.5 1 42.4 m3 Masonary pavment around the reservoir wih mass concrete
Reinforced concrete type C-30 filled into form work and
vibrated around reinforced bar.with mix ratio (1:2:3)
0 0.7854 13.20 0.25 0.0 m3 In base slab( C-30)
1 3.142 12.60 0.25 In 25cm thick concrete wall(C-30)
2.5 24.2 m3
1 0.4 0.40 5.2 0.8 m3 in concrete column(C-30)
1 12.6 0.25 0.7854 31.2 m3 In top slab(C-25)
1 3.142 12.60 0.25 3.0 m3 in ring and fillet(C-30)
Provide and fix formwork
0 3.142 13.2 0.3 0.0 m2 In base slab
1 3.142 12.6 0.3 To wall
12.0 23.2 m2
4 0.40 5.2 8.3 m2 To column
1 12.6 0.7854 124.7 m2 To top slab
2 12.6 0.3 3.142 23.8 m2 To ring and fillet
Provide, cut, bend and fix in position reinforced steel bar. All
according to structural drawing. Price should include tying
wires.
1 15.9 15.9 kg Diameter 8 mm deformed bar
0 0.0 0.0 kg Diameter 10 mm deformed bar
1 2,979.6 2,979.6 kg Diameter 12 mm deformed bar
1 1,322.7 1,322.7 kg Diameter 14 mm deformed bar
1 79.58 79.6 kg Diameter 16 mm deformed bar
1 41.2608 41.3 kg Diameter 20 mm deformed bar
Provide and construct 400 mm thick pointed stone masonry valve
Lps chamber for inlet, outlet, overflow and drain valves as per the
drawing( top slab c-25)
ACCESSORIES & FINISHING
Provide and apply 50mm cement screed to the reservoir floor and
2 12.3 0.7854 237.6 m2 roof slab and to valve chamber

Provide and apply 3 coats of plaster to internal walls, columns


403.9 m2 and to embeded part of external wall surface
1 12.3 5 3.142
1 12.9000 5.2 3.142
1 12.9 5.2 3.142 210.7 m2 Rendering external wall
Supply and install external water level indicator complete with
No necessary accessories

Page 43 of 109
takeoff 500m3

Supply and fix external galvanised steel (6m) and internal


No stainless steel (5.5m) ladder complete with safety cage as per the
design to the satisfaction of the engineer.
Provide and install water stops made of natural or synthetic
m rubber or elastometric plastic compound with basic risen
polyvinyl chloride (PVC)
m2 water proofing of internal walls
provide and insert plastic sheet for the base slab of the embeded
m2 part

Provide and fix 6 mm sheet metal access cover with latch and
No lock for valve chamber and reservoir

Contractor Client
Name: Name:
Signature Signature
Date Date

Page 44 of 109
Bar Schedule 500m3

BASE SLAB diameter in cm spacing in cm


Bottom mesh ϕ12@150mm 1313 15
overlap in cm 70

i Di hook overlap no lt
0 1,313.0 50 1 2 2,866.0 2,766.0
1 1,312.7 50 1 4 5,730.6 5,530.6
2 1,311.6 50 1 4 5,726.5 5,526.5
3 1,309.9 50 1 4 5,719.6 5,519.6
4 1,307.5 50 1 4 5,710.0 5,510.0
5 1,304.4 50 1 4 5,697.6 5,497.6
6 1,300.6 50 1 4 5,682.4 5,482.4
7 1,296.1 50 1 4 5,664.4 5,464.4
8 1,290.9 50 1 4 5,643.5 5,443.5
9 1,284.9 50 1 4 5,619.8 5,419.8
10 1,278.3 50 1 4 5,593.1 5,393.1
11 1,270.9 50 1 4 5,563.4 5,363.4
12 1,262.7 50 1 4 5,530.7 5,330.7
13 1,253.7 50 1 4 5,495.0 5,295.0
14 1,244.0 50 1 4 5,456.1 5,256.1
15 1,233.5 50 1 4 5,413.9 5,213.9
16 1,222.1 50 1 4 5,368.5 5,168.5
17 1,209.9 50 1 4 5,319.6 5,119.6
18 1,196.8 50 1 4 5,267.3 5,067.3
19 1,182.8 50 1 4 5,211.3 5,011.3
20 1,167.9 50 1 4 5,151.6 4,951.6
21 1,152.0 50 1 4 5,087.9 4,887.9
22 1,135.1 50 0 4 4,740.3 4,540.3
23 1,117.1 50 0 4 4,668.3 4,468.3
24 1,098.0 50 0 4 4,591.9 4,391.9
25 1,077.7 50 0 4 4,510.9 4,310.9
26 1,056.2 50 0 4 4,424.8 4,224.8
27 1,033.4 50 0 4 4,333.5 4,133.5
28 1,009.1 50 0 4 4,236.6 4,036.6
29 983.4 50 0 4 4,133.6 3,933.6
30 956.0 50 0 4 4,024.1 3,824.1
31 926.9 50 0 4 3,907.4 3,707.4
32 895.8 50 0 4 3,783.0 3,583.0
33 862.5 50 0 4 3,649.9 3,449.9
34 826.8 50 0 4 3,507.1 3,307.1
35 788.3 50 0 4 3,353.3 3,153.3
36 746.7 50 0 4 3,186.8 2,986.8
37 701.3 50 0 4 3,005.3 2,805.3
38 651.4 50 0 4 2,805.7 2,605.7
39 595.9 50 0 4 2,583.5 2,383.5
40 532.9 50 0 4 2,331.5 2,131.5
41 459.4 50 0 4 2,037.7 1,837.7
42 369.3 50 0 4 1,677.1 1,477.1
43 244.7 50 0 4 1,178.7 978.7
44
174 195,190 186,490 14mm

no Li Lt

Page 45 of 109
Bar Schedule 500m3

Radial 592.5 293 173,600.0 14mm


spacer 547.4 200 109,478.5 14mm
Sump 12 280 3,360.0 14mm
Circumfrential 11ϕ16mm spacing 15 cm
i Li Overlap Lt
0 4147.4 4 4427.4
1 4021.8 4 4301.8
2 3896.1 4 4176.1
3 3770.4 4 4050.4
4 3644.7 4 3924.7
5 3519.0 4 3799.0
24679.4 14mm
Wall No of bars
vertical inner 37.7 251.4 5.00 6.40 1,608.70 14mm
vertical outer 39.6 263.9 5.00 6.40 1,689.14 14mm
horizontal inner 33.3 37.7 2.40 1,336.80 12mm
horizontal outer 33.3 39.6 2.40 1,399.64 12mm
friction key 39.6 263.9 1.57 414.37 14mm
Column
vertical 8.0 6.30 50.40 16mm
stirrup 27.5 1.46 40.15 8mm

Floor Slab, Wall and Columns Total


Diameter mm Quantity in m Quantity in kg
ϕ8 40.2 15.9
ϕ10 0.0 0.0
ϕ12 0.0
ϕ14 0.0
ϕ16 50.4 79.6
ϕ16 16.8 41.3
ROOF SLAB diameter in cm spacing in cm
Bottom mesh ϕ12@150mm 12.5 0.15
overlap in cm 0.7

i Di hook overlap no lt
0 12.500 0.5 0 2 26.0 25.0
1 12.496 0.5 0 4 52.0 50.0
2 12.486 0.5 0 4 51.9 49.9
3 12.468 0.5 0 4 51.9 49.9
4 12.442 0.5 0 4 51.8 49.8
5 12.410 0.5 0 4 51.6 49.6
6 12.370 0.5 0 4 51.5 49.5
7 12.322 0.5 0 4 51.3 49.3
8 12.267 0.5 0 4 51.1 49.1
9 12.205 0.5 0 4 50.8 48.8
10 12.135 0.5 0 4 50.5 48.5
11 12.057 0.5 0 4 50.2 48.2
12 11.970 0.5 0 4 49.9 47.9
13 11.876 0.5 0 4 49.5 47.5
14 11.773 0.5 0 4 49.1 47.1
15 11.662 0.5 0 4 48.6 46.6
16 11.542 0.5 0 4 48.2 46.2
17 11.412 0.5 0 4 47.6 45.6

Page 46 of 109
Bar Schedule 500m3

18 11.273 0.5 0 4 47.1 45.1


19 11.125 0.5 0 4 46.5 44.5
20 10.966 0.5 0 4 45.9 43.9
21 10.796 0.5 0 4 45.2 43.2
22 10.616 0.5 0 4 44.5 42.5
23 10.423 0.5 0 4 43.7 41.7
24 10.218 0.5 0 4 42.9 40.9
25 10.000 0.5 0 4 42.0 40.0
26 9.768 0.5 0 4 41.1 39.1
27 9.521 0.5 0 4 40.1 38.1
28 9.257 0.5 0 4 39.0 37.0
29 8.976 0.5 0 4 37.9 35.9
30 8.675 0.5 0 4 36.7 34.7
31 8.352 0.5 0 4 35.4 33.4
32 8.006 0.5 0 4 34.0 32.0
33 7.632 0.5 0 4 32.5 30.5
34 7.226 0.5 0 4 30.9 28.9
35 6.782 0.5 0 4 29.1 27.1
36 6.294 0.5 0 4 27.2 25.2
37 5.748 0.5 0 4 25.0 23.0
38 5.127 0.5 0 4 22.5 20.5
39 4.400 0.5 0 4 19.6 17.6
40 3.500 0.5 0 4 16.0 14.0
41 2.227 0.5 0 4 10.9 8.9
42 0.0 0.0
166 1,719 1,636 12mm

no Li Lt
Radial 219.9 2.93 644.4 14mm
spacer 498.8 1.035 516.2 14mm
Circumfrential 11ϕ16mm spacing 0.15 cm 12.6
i Li Overlap Lt
0 39.6 4 42.4
1 38.3 4 41.1
2 37.1 4 39.9
3 35.8 4 38.6
162.0 14mm

Roof Slab
Diameter mm Quantity in m Quantity in kg
ϕ8 0.0 0.0
ϕ10 0.0 0.0
ϕ12 3,355.4 2,979.6
ϕ14 1,322.7 1,597.8

Page 47 of 109
Bill No. D- 01 BOQ of 1000m3 Service Reservoirs
Item Description Unit Qtty Previous Current Total Unit Rate Previous Current Executed Contract Amount
Amount Amount Amount
C-01.1 EARTHWORKS
Site Clearing to remove top soil to depth not
C-01.1.1 exceeding 200mm m2 314.0 314.2 0.0 314.2 26.5 8,325.2 0.0 8,325.2 8,321.0
C-0.1.2 Excavation
Excavation shall includs from strutting , shuttering
,stabilising excavated surfaces and keeping
C-01.1.2 excavations free of water by bailing out,pumping
or other means. ( Excluding disposal of excavated
material )
C-0.1.1.3 Excavation for foundations
Bulk excavation in ordinary soil to depth not
C-01.1.3 M3 51.2 127.2 0.0 127.2 132.5 16,858.6 0.0 16,858.6 6,784.0
greater than 1m
Hard Rock : commencing surface 0.8m above final
C-0.1.1.4 surface M3 10.0 0.0 10.0 10.0 177.0 0.0 1,770.0 1,770.0 1,770.0

C-01.1.4 Soft Rock : commencing surface 0.8m above final M3 10.0 0.0 10.0 10.0 331.0 0.0 3,310.0 3,310.0 3,310.0
surface
C-0.1.1.5 General Excavation

Maximum depth shall be depth of excavation from


C-01.1.5 thr orginal surface to 0.8m above the final surface

C-0.1.1.6 Topsoil: maximum depth n.e. 0.25m M3 200.0 0.0 200.0 200.0 26.5 0.0 5,300.0 5,300.0 5,300.0
C-01.1.6 Common material; maximum depth 1.0m - 2.0m M3 400.0 152.7 247.0 399.7 184.0 28,093.4 45,448.0 73,541.4 73,600.0
C-0.1.1.7 Common material; maximum depth 2.0 -5m M3 440.0 0.0 440.0 440.0 303.0 0.0 133,320.0 133,320.0 133,320.0
C-01.1.7 Hard Rock ; maximum depth 2.0m - 5.0m M3 20.0 0.0 20.0 20.0 468.0 0.0 9,360.0 9,360.0 9,360.0
C-0.1.1.8 Ditto soft Rock M3 10.0 0.0 10.0 10.0 331.0 0.0 3,310.0 3,310.0 3,310.0
C-01.1.8 Disposal of Excavated Material
Approved material shall be retained for filling/
C-0.1.1.9 backfilling and unsuitabel material shall be
disposed to tip as directed by the Engineer.
C-01.1.9 Topsoil; maximum distance of haul n.e. 1 km M3 180.0 342.7 0.0 342.7 52.0 17,822.9 0.0 17,822.9 9,360.0
C-0.1.1.10 Ditto but haulage exceeding 1 km M3 20.0 0.0 20.0 20.0 52.0 0.0 1,040.0 1,040.0 1,040.0
Common material ; maximum distace to haul n.e. 1
C-01.1.10 km M3 640.0 0.0 640.0 640.0 52.0 0.0 33,280.0 33,280.0 33,280.0
C-0.1.1.11 Ditto but haulage exceeding 1 km M3 200.0 0.0 200.0 200.0 52.0 0.0 10,400.0 10,400.0 10,400.0
C-01.1.11 Hard Rock ; maximum distance of haul n.e. 1 km M3 20.0 0.0 20.0 20.0 52.0 0.0 1,040.0 1,040.0 1,040.0
C-0.1.1.12 Soft Rock ; maximum distance of haul n.e 1 km M3 10.0 0.0 10.0 10.0 52.0 0.0 520.0 520.0 520.0
C-01.1.12 Back Filling
Include for compaction as specified and Filling to
C-0.1.1.13
Completed Structures
C-01.1.13 Filling of Excavated topsoil M3 200.0 0.0 200.0 200.0 133.0 0.0 26,600.0 26,600.0 26,600.0
C-0.1.1.14 Non- selected excavated common material M3 300.0 152.7 0.0 152.7 246.0 37,559.6 0.0 37,559.6 73,800.0

K09+000Page 48 of 109
Bill No. D- 01 BOQ of 1000m3 Service Reservoirs
Item Description Unit Qtty Previous Current Total Unit Rate Previous Current Executed Contract Amount
Amount Amount Amount

C-01.1.14 Non-selected excavated common material M3 375.0 0.0 375.0 375.0 246.0 0.0 92,250.0 92,250.0 92,250.0
( General )
C-0.1.1.15 To stated depth or thickness 0.0
C-01.1.15 250mm approved hardcore below blinding M3 100.0 254.5 0.0 254.5 189.0 48,094.6 0.0 48,094.6 18,900.0
concrete level
C-0.1.1.16 Drain
C-01.1.16 Earth drain with slopes at 45 degrees , depth n.e. M3 310.0 0.0 310.0 310.0 35.0 0.0 10,850.0 10,850.0 10,850.0
1.5m
C-01.1.17 CONCRETE WORK
300mm thick lean concrete with mix ratio (1:3:6)
C-01.1.18 under the reservoir base slab and valve chamber M2 393.7 254.5 0.0 254.5 140.0 35,625.7 0.0 35,625.7 55,111.0

Reinforced concrete type c-30 filled into from


C-01.1.19 work and vibrated around reniforced bar mix ratio
should 1:2:3
C-01.1.20 Base slab (C-30) M3 100.4 105.2 0.0 105.2 3,899.0 410,032.3 0.0 410,032.3 391,537.6
C-01.1.21 Concrete wall (C-30) M3 82.9 0.0 31.9 31.9 3,899.0 0.0 124,378.1 124,378.1 323,305.1
C-01.1.22 Concrete column (C-30) M3 6.6 0.0 6.7 6.7 3,899.0 0.0 26,201.3 26,201.3 25,850.4
C-01.1.23 Top slab(C-25) M3 45.9 0.0 56.1 56.1 3,592.0 0.0 201,437.6 201,437.6 164,980.6
C-01.1.24 Parapet (C-25) M3 22.0 0.0 16.1 16.1 3,592.0 0.0 57,860.7 57,860.7 79,024.0
C-01.1.25 Provide and fix formwork to
C-01.1.26 Base slab M2 16.5 33.0 0.0 33.0 500.0 16,493.4 0.0 16,493.4 8,245.0
C-01.1.27 Wall M2 547.8 521.6 208.6 730.2 500.0 260,786.0 104,314.4 365,100.4 273,900.0
C-01.1.28 Column M2 10.1 0.0 80.6 80.6 500.0 0.0 40,320.0 40,320.0 5,025.0
C-01.1.29 Top slab M2 240.4 0.0 224.3 224.3 500.0 0.0 112,159.0 112,159.0 120,200.0
C-01.1.30 Parapet M2 150.0 0.0 53.1 53.1 500.0 0.0 26,549.9 26,549.9 75,000.0
Provide cut,bend and fix in position renifoced steel
C-01.1.31 bar.All according to structural drawing . Price
should include tying wires.
C-01.1.32 Diameter 8mm plain bar kg 650.0 0.0 184.9 184.9 64.4 0.0 11,905.0 11,905.0 41,860.0
C-01.1.33 Diameter 12mm deformed bar kg 7,705.0 2,618.2 0.0 2,618.2 69.2 181,179.2 0.0 181,179.2 533,186.0
C-01.1.34 Diameter 14mm deformed bar kg 10,849.0 17,617.5 10,297.3 27,914.8 71.0 1,250,843.1 731,109.3 1,981,952.4 770,279.0
C-01.1.35 Diameter 16mm deformed bar kg 700.0 0.0 412.9 412.9 71.0 0.0 29,318.4 29,318.4 49,700.0
C-01.1.36 Diameter 20mm deformed bar kg 450.0 0.0 129.0 129.0 71.0 0.0 9,160.5 9,160.5 31,950.0
C-01.1.37 valve chambere
C-01.1.38 Concrete
Reniforced concrete type C-25 filled into from work
C-01.1.39 and vibrated around reniforced bar mix ratio M3 16.2 0.0 0.0 3,592.0 0.0 0.0 0.0 58,190.4
should be 1:2:3: for valve chambere
C-01.1.40 Provide and fix formwork for valve chamber to
C-01.1.41 Base slab M2 9.9 0.0 0.0 500.0 0.0 0.0 0.0 4,925.0
C-01.1.42 wall M2 112.2 0.0 0.0 500.0 0.0 0.0 0.0 56,100.0
C-01.1.43 Column M2 6.1 0.0 0.0 500.0 0.0 0.0 0.0 3,065.0

K09+000Page 49 of 109
Bill No. D- 01 BOQ of 1000m3 Service Reservoirs
Item Description Unit Qtty Previous Current Total Unit Rate Previous Current Executed Contract Amount
Amount Amount Amount
C-01.1.44 Top slab M2 13.8 0.0 0.0 500.0 0.0 0.0 0.0 6,895.0
Provide cut,bend and fix in position renifoced steel
C-01.1.45 bar.All according to structural drawing . Price
should include tying wires.
C-01.1.46 Diameter 8mm plain bar kg 797.0 0.0 0.0 64.4 0.0 0.0 0.0 51,326.8
C-01.1.47 Diameter 10mm deformed bar kg 190.0 0.0 0.0 66.8 0.0 0.0 0.0 12,692.0
C-01.1.48 Block work

Provide and construct 400mm thick pointed stone


C-01.1.49 masonary valve chamber for inlet ,outlet,overflow Lps 1.0 0.0 0.0 4,500.0 0.0 0.0 0.0 4,500.0
and drain valves as per the drawing (top slab C-25)

C-01.1.50 ACCESSEORIES AND FINISHING


Provide and apply 50cm cement screed to the
C-01.1.51 reservoir floor and roof slab M2 256.9 0.0 417.3 417.3 109.0 0.0 45,490.7 45,490.7 28,002.1

Provide and apply 3 coats of plaster to internal


C-01.1.52 walls columns and to embedded part of external M2 281.5 0.0 329.2 329.2 114.0 0.0 37,530.9 37,530.9 32,085.3
wall
C-01.1.53 Rendering external wall M2 276.4 0.0 329.2 329.2 74.0 0.0 24,362.2 24,362.2 20,453.6
Supply and fix external galvanised steel (6m) and
C-01.1.54 internal stainless steel (5.5m) ladder complete with NO 1.0 2.0 2.0 15,000.0 30,000.0 0.0 30,000.0 15,000.0
saftly cage as per design to satisfaction of the
Engineer

C-01.1.55 Supply and install external water level indicator NO 1.0 0.0 0.0 65,000.0 0.0 0.0 0.0 65,000.0
complete with necessary accessories

Provide and install water stops made of natural or


C-01.1.56 synthetic rubber or elastometric plastic compound M 156.4 162.5 162.5 750.0 121,853.7 0.0 121,853.7 117,277.5
with basic risen polyvinyl chloride ( PVC)

provide and fix 6mm sheet metal access cover with


C-01.1.57 NO 3.0 0.0 0.0 3,500.0 0.0 0.0 0.0 10,500.0
latch and lock for valve chamber and reservoir

C-01.1.59 paint with water proof for the wall and floorbase M2 302.0 0.0 0.0 185.0 0.0 0.0 0.0 55,870.0

Provide and place single brick layer cover to


C-01.1.60 protect the asphalt coat from the backfill material M2 52.2 0.0 0.0 570.0 0.0 0.0 0.0 29,725.5

PIPES, VALVES AND FITTINGS


C-01.1.61 Install inlet pipe
C-01.1.62 DN 250mm flanged bell mouth No 1 1 1 9,600 9,600 0 9,600 9,600
C-01.1.63 DN 250, L=330cm double flanged pipe No 1 1 1 11,500 11,500 0 11,500 11,500
C-01.1.64 DN 250, 900 Duck foot bend No 1 1 1 16,800 16,800 0 16,800 16,800

K09+000Page 50 of 109
Bill No. D- 01 BOQ of 1000m3 Service Reservoirs
Item Description Unit Qtty Previous Current Total Unit Rate Previous Current Executed Contract Amount
Amount Amount Amount
DN 250, double flanged L=1m with centrally welded
C-01.1.65 puddle flange
No 1 1 1 13,600 13,600 0 13,600 13,600
C-01.1.66 DN 250 dismantling piece No 1 1 1 7,920 7,920 0 7,920 7,920
C-01.1.67 DN 250 flanged gate valve No 1 1 1 18,400 18,400 0 18,400 18,400
C-01.1.68 DN 250 double flanged pipe L=1.25 m No 1 1 1 7,600 7,600 0 7,600 7,600
C-01.1.69 DN250, 90 degree double flanged elbow No 1 1 1 9,600 9,600 0 9,600 9,600
C-01.1.70 DN 250, double flanged pipe L=4.5m No 3 3 3 14,200 42,600 0 42,600 42,600
C-01.1.71 DN 250, double flanged pipe L=1.00m No 1 1 1 5,600 5,600 0 5,600 5,600
C-01.1.72 DN 250 flanged spigot No 1 1 1 7,600 7,600 0 7,600 7,600
C-01.1.73 DN 250 express collar No 1 1 1 7,200 7,200 0 7,200 7,200
C-01.1.74 DN 250 flanged float valve No 1 1 1 12,800 12,800 0 12,800 12,800
Pipe support with pipe clamp, wall bracket, foot plate
C-01.1.75 and anchor bolts
LS 1 1 1 7,500 7,500 0 7,500 7,500
C-01.1.76 Install outlet pipe
C-01.1.77 DN 250 suction strainer No 1 1 1 13,600 13,600 0 13,600 13,600
DN 250 double flanged pipe L=1m with centrally welded
C-01.1.78 puddle flange
No 1 1 1 4,400 4,400 0 4,400 4,400
C-01.1.79 DN 250 dismantling piece No 1 1 1 7,920 7,920 0 7,920 7,920
C-01.1.80 DN 250 flanged gate valve No 1 1 1 18,400 18,400 0 18,400 18,400
C-01.1.81 DN 250, 90 degree double flanged bend No 1 1 1 9,600 9,600 0 9,600 9,600
C-01.1.82 DN 250 double flanged pipe L=1m No 1 1 1 4,400 4,400 0 4,400 4,400
C-01.1.83 DN 250 flanged spigot No 1 1 1 4,400 4,400 0 4,400 4,400
C-01.1.84 DN 250 express collar No 1 1 1 7,200 7,200 0 7,200 7,200
C-01.1.85 DN 250 water meter No 1 1 1 25,000 25,000 0 25,000 25,000
Pipe support with pipe clamp, wall bracket, foot plate
C-01.1.86 and anchor bolts
LS 1 1 1 7,500 7,500 0 7,500 7,500
C-01.1.87 Install Overflow and Drain pipes
C-01.1.88 DN 250 Flanged bell mouth No 1 1 1 9,600 9,600 0 9,600 9,600
C-01.1.89 DN 250 double flanged pipe L=180cm with puddle flange No 1 1 1 4,400 4,400 0 4,400 4,400
C-01.1.90 DN 250, 90 degree double flanged bend No 2 2 2 96,000 192,000 0 192,000 192,000
DN 250, double flanged pipe L=1.0m with centrally
C-01.1.91 welded puddle flange
No 1 1 1 4,400 4,400 0 4,400 4,400
C-01.1.92 DN 250x250 all flanged Tee No 1 1 1 17,600 17,600 0 17,600 17,600
C-01.1.93 DN 250 flanged gate valve No 1 1 1 18,400 18,400 0 18,400 18,400
C-01.1.94 DN 250 flanged spigot No 2 2 2 4,400 8,800 0 8,800 8,800
C-01.1.95 Install level indicator pcs 1 0 0 65,000 0 0 0 65,000
Provide and install DN 100 ventillation pipe with
C-01.1.96 dome, L =6meters No 2 0 0 6,500 0 0 0 13,000
C-01.1.98 Compound Work

K09+000Page 51 of 109
Bill No. D- 01 BOQ of 1000m3 Service Reservoirs
Item Description Unit Qtty Previous Current Total Unit Rate Previous Current Executed Contract Amount
Amount Amount Amount
Filling and compacting of selected material
C-01.1.99 excavated from site in layers not exceeding 20cm M3 175 0 0 246 0 0 0 43,050
thickness

Construction of 200mm*300m wide and 20cm thick


C-20 reinforced concrete drian around the reservoir
C-01.1.101 wall including the drinage ditch as shown in the M3 68 0 0 523 0 0 0 35,564
drawing. The work including excavation, cart away
and selected backfill material.

Mesh wires fencing consists of 2.5 mm wire


horizontal and diagonal member fixed to 2.5m long
C-01.1.103 M2 250.0 0.0 0.0 250.0 0.0 0.0 0.0 62,500.0
concret post spaced C/C 2000mm, including all
necessary material as per the drawing.
Supply and construct gate type III as per the
C-01.1.104 drawing NO 1.0 0.0 0.0 15,000.0 0.0 0.0 0.0 15,000.0
C-01.1.105 Compound Lighiting as per the drawing Ls 1.0 0.0 0.0 8,500.0 0.0 0.0 0.0 8,500.0
C-01.1.106 Testing, Disinfection and Commissioning Ls 1.0 0.0 0.0 7,500.0 0.0 0.0 0.0 7,500.0
C-01.1.107 Electrical Installation
Supply and install within guard house; distribution
C-01.1.108 board for flush mounting with lockl abel door
consisting of
C-01.1.109 1PC of ACD of 10A, 1-ph NO 1.0 0.0 0.0 7,334.8 0.0 0.0 0.0 7,334.8
C-01.1.110 2pc of ACB of 16A , 1-ph NO 1.0 0.0 0.0 1,504.8 0.0 0.0 0.0 1,504.8
Light points with switches, fed through Pvc
C-01.1.111 insulated wire 2x2.5 mm 2 cable NO 2.0 0.0 0.0 81.7 0.0 0.0 0.0 163.4

Flush mounted socket outlets of 16a, 220V ,50HZ ,


C-01.1.112 fed through PVC 3x2.5mm 2 cable , laid on the roof NO 2.0 0.0 0.0 147.4 0.0 0.0 0.0 294.8
and in 16mm conduit in the wall
Light fittings type philips TMS 012/136 or equvalent
C-01.1.113 with 1x36 W lamps NO 2.0 0.0 0.0 501.8 0.0 0.0 0.0 1,003.6

C-01.1.114 Power line of PVC conductor of 2x 4mm2 from NO 20.0 0.0 0.0 1,400.0 0.0 0.0 0.0 28,000.0
EEPCO meter.

C-01.1.118 Supply & install sign boards as specified by the NO 1.0 0.0 0.0 850.0 0.0 0.0 0.0 850.0
Engineer ( at gate entrance & main road)(1-3)m2
Total For BILL NO. C-01 (1000 m3) Balancing Reservoir 2,999,507.7 1,959,896.1 4,959,403.8 4,869,082.2
Contractor Client
Name: Name:
Signature Signature
Date Date

K09+000Page 52 of 109
takeoff 1000m3

TAKE OFF SHEET 1 of 1


Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client: Client:- Somali Regional State Water Bureau
Structure :Bill No. D- 01 BOQ of 1000m3 Service Reservoir
N D t Quantity Unit DESCRIPTION
EARTHWORKS
0 0.7854 C-01.1.1Site Clearing to remove top soil to depth not exceeding 200mm
20 r=10m, depth=20cm, Area= 314.16m2
0.00 m2
C-0.1.2Excavation
C-01.1.2Excavation shall includs from strutting ,
shuttering ,stabilising excavated surfaces and keeping excavations
free of water by bailing out,pumping or other means. ( Excluding
disposal of excavated material )
C-0.1.1.3Excavation for foundations
0 18 0.50 C-01.1.3Bulk excavation in ordinary soil to depth not greater than 1m
0.78539816 0.00 m3
C-0.1.1.4Hard Rock : commencing surface 0.8m above final surface
C-01.1.4Soft Rock : commencing surface 0.8m above final surface
C-0.1.1.5General Excavation
C-01.1.5Maximum depth shall be depth of excavation from thr orginal
surface to 0.8m above the final surface
C-0.1.1.6Topsoil: maximum depth n.e. 0.25m
0 18 0.60 C-01.1.6Common material; maximum depth 1.0m - 2.0m
0.78539816 0.00 m3
C-0.1.1.7Common material; maximum depth 2.0 -5m
C-01.1.7Hard Rock ; maximum depth 2.0m - 5.0m
C-0.1.1.8Ditto soft Rock
C-01.1.8Disposal of Excavated Material
C-0.1.1.9Approved material shall be retained for filling/ backfilling
and unsuitabel material shall be disposed to tip as directed by the
Engineer.
0 0.00 0.20 C-01.1.9Topsoil; maximum distance of haul n.e. 1 km
0.00
0.00 m3
C-01.1.12Back Filling
C-0.1.1.13Include for compaction as specified and Filling to Completed
Structures
1 25 0.75 177.30 m3 C-01.1.13Filling of Excavated topsoil
0 18 C-0.1.1.14Non- selected excavated common material
0.7854 0.30 0.00 m3
C-01.1.14Non-selected excavated common material ( General )
C-0.1.1.15To stated depth or thickness
0 18 C-01.1.15250mm approved hardcore below blinding concrete level
0.7854 0.25 0.00 m3
C-0.1.1.16Drain
C-01.1.16Earth drain with slopes at 45 degrees , depth n.e. 1.5m
C-01.1.17CONCRETE WORK
C-01.1.18300mm thick lean concrete with mix ratio (1:3:6) under the
0 18
reservoir base slab and valve chamber
0.7854 0.00 m2 diameter D = 18m, thickness t= 0.1m, A=m/4*D^2
C-01.1.19Reinforced concrete type c-30 filled into from work and
vibrated around reniforced bar mix ratio should 1:2:3
0 17.5 0.30 C-01.1.20Base slab (C-30)

Page 53 of 109
takeoff 1000m3

0.7854
0 0.4375 2.10 column sump
0 17.5 0.25 sump
3.142 2.00 0.00 m3
1 3.142 16.90 C-01.1.21Concrete wall (C-30)
0.25 2.00 26.55 m3
6 5.6 C-01.1.22Concrete column (C-30)
0.5 0.40 6.72 m3
1 16.9 0.25 56.08 m3 C-01.1.23Top slab(C-25)
1 16.9 0.45 16.11 m3 C-01.1.24Parapet (C-25)
67.26 16.11 C-01.1.25Provide and fix formwork to
0 17.5 0.60 C-01.1.26Base slab
3.142 0.00 m2
16.9 2.00 C-01.1.27Wall
1
16.3 3.14 208.63 m2
24 5.6 0.60 80.64 m2 C-01.1.28Column
1 16.9 0.79 224.32 m 2
C-01.1.29Top slab
2 16.9 0.50 53.10 m2 C-01.1.30Parapet
C-01.1.31Provide cut,bend and fix in position renifoced steel bar.All
according to structural drawing . Price should include tying wires.
1 184.9 184.9 kg C-01.1.32Diameter 8mm plain bar
1,440.0 0.0 kg C-01.1.33Diameter 12mm deformed bar
1 10,297.3 10,297.3 kg C-01.1.34Diameter 14mm deformed bar
1 412.9 412.9 kg C-01.1.35Diameter 16mm deformed bar
1 129.0 129.0 kg C-01.1.36Diameter 20mm deformed bar
C-01.1.37valve chambere
C-01.1.38Concrete
C-01.1.39Reniforced concrete type C-25 filled into from work and
M3 vibrated around reniforced bar mix ratio should be 1:2:3: for valve
chambere
C-01.1.40Provide and fix formwork for valve chamber to
M2 C-01.1.41Base slab
M2 C-01.1.42wall
M2 C-01.1.43Column
M2 C-01.1.44Top slab
C-01.1.45Provide cut,bend and fix in position renifoced steel bar.All
according to structural drawing . Price should include tying wires.
kg C-01.1.46Diameter 8mm plain bar
kg C-01.1.47Diameter 10mm deformed bar
C-01.1.48Block work
C-01.1.49Provide and construct 400mm thick pointed stone masonary
Lps valve chamber for inlet ,outlet,overflow and drain valves as per the
drawing (top slab C-25)
C-01.1.50ACCESSEORIES AND FINISHING
C-01.1.51Provide and apply 50cm cement screed to the reservoir floor
2 0.7854 16.3 417.3 M2
and roof slab
C-01.1.52Provide and apply 3 coats of plaster to internal walls columns
329.2 M2
and to embedded part of external wall
1 16.3 5.6
1 16.9 6.2
1 16.9 6.2 329.2 M2 C-01.1.53Rendering external wall
C-01.1.54Supply and fix external galvanised steel (6m) and internal
NO stainless steel (5.5m) ladder complete with saftly cage as per design to
satisfaction of the Engineer

Page 54 of 109
takeoff 1000m3

Contractor Client
Name: Name:
Signature Signature
Date Date

Page 55 of 109
bar schedule 1000m3

Column
numbers length for one total l
vertical 8ϕ20mm 8 654 5,232 20mm
vertical 8ϕ16mm 40 654 26,160 16mm
stirrups ϕ8mm@150mm 260 180 46,800 8mm
Wall
vertical ϕ14mm@140mm
outer faces 379 220 83,443 14mm
inner faces 366 220 80,480 14mm

circular ϕ12mm@140mm
outer faces 15 5,610 82,280 12mm
inner faces 15 5,447 79,883 12mm
friction key ϕ14mm@140mm 379 190 72,064

Wall & Column Total


L cm Quantity kg
ϕ8 46,800.0 184.9
ϕ12 162,163.1 1,440.0
ϕ14 235,986.6 2,850.7
ϕ16 26,160.0 412.9
ϕ20 5,232.0 129.0

Roof Slab
Bottom mesh ϕ14@140mm 1690 spacing 14
cover 3 overlap 70
thickness 55
i Di hook overlap no bottom bar top bar
0 1,690.0 98 1 2 3,716.0 3,520.0
1 1,689.8 98 1 4 7,431.1 7,039.1
2 1,689.1 98 1 4 7,428.3 7,036.3
3 1,687.9 98 1 4 7,423.6 7,031.6
4 1,686.3 98 1 4 7,417.1 7,025.1
5 1,684.2 98 1 4 7,408.8 7,016.8
6 1,681.6 98 1 4 7,398.5 7,006.5
7 1,678.6 98 1 4 7,386.4 6,994.4
8 1,675.1 98 1 4 7,372.4 6,980.4
9 1,671.1 98 1 4 7,356.4 6,964.4
10 1,666.6 98 1 4 7,338.6 6,946.6
11 1,661.7 98 1 4 7,318.8 6,926.8
12 1,656.3 98 1 4 7,297.0 6,905.0
13 1,650.3 98 1 4 7,273.3 6,881.3
14 1,643.9 98 1 4 7,247.6 6,855.6
15 1,637.0 98 1 4 7,219.9 6,827.9
16 1,629.5 98 1 4 7,190.2 6,798.2
17 1,621.6 98 1 4 7,158.3 6,766.3

Page 56 of 109
bar schedule 1000m3

18 1,613.1 98 1 4 7,124.4 6,732.4


19 1,604.1 98 1 4 7,088.3 6,696.3
20 1,594.5 98 1 4 7,050.1 6,658.1
21 1,584.4 98 1 4 7,009.6 6,617.6
22 1,573.7 98 1 4 6,966.9 6,574.9
23 1,562.5 98 1 4 6,921.9 6,529.9
24 1,550.7 98 1 4 6,874.6 6,482.6
25 1,538.2 98 1 4 6,824.9 6,432.9
26 1,525.2 98 1 4 6,772.6 6,380.6
27 1,511.5 98 1 4 6,717.9 6,325.9
28 1,497.1 98 1 4 6,660.6 6,268.6
29 1,482.1 98 1 4 6,600.6 6,208.6
30 1,466.5 98 1 4 6,537.8 6,145.8
31 1,450.1 98 1 4 6,472.2 6,080.2
32 1,432.9 98 1 4 6,403.7 6,011.7
33 1,415.0 98 1 4 6,332.1 5,940.1
34 1,396.4 98 1 4 6,257.4 5,865.4
35 1,376.8 98 1 4 6,179.4 5,787.4
36 1,356.5 98 1 4 6,097.9 5,705.9
37 1,335.2 98 1 4 6,012.9 5,620.9
38 1,313.0 98 1 4 5,924.1 5,532.1
39 1,289.8 98 1 4 5,831.3 5,439.3
40 1,265.6 98 1 4 5,734.3 5,342.3
41 1,240.2 98 1 4 5,633.0 5,241.0
42 1,213.7 98 1 4 5,526.9 5,134.9
43 1,186.0 98 0 4 5,135.8 4,743.8
44 1,156.8 98 0 4 5,019.4 4,627.4
45 1,126.3 98 0 4 4,897.1 4,505.1
46 1,094.1 98 0 4 4,768.6 4,376.6
47 1,060.3 98 0 4 4,633.2 4,241.2
48 1,024.6 98 0 4 4,490.3 4,098.3
49 986.8 98 0 4 4,339.1 3,947.1
50 946.6 98 0 4 4,178.5 3,786.5
51 903.8 98 0 4 4,007.3 3,615.3
52 858.0 98 0 4 3,824.0 3,432.0
53 808.6 98 0 4 3,626.4 3,234.4
54 755.0 98 0 4 3,411.8 3,019.8
55 696.1 98 0 4 3,176.2 2,784.2
56 630.5 98 0 4 2,913.8 2,521.8
57 555.8 98 0 4 2,615.1 2,223.1
58 467.7 98 0 4 2,262.7 1,870.7
59 356.4 98 0 4 1,817.5 1,425.5
60 183.6 98 0 4 1,126.3 734.3
61
242.0 356,181.08 332,465.08
no Li Lt
spacer ϕ14mm 4/sqrm 835 1.15 960 14mm
column Sump 1 ϕ14mm @140mm

Page 57 of 109
bar schedule 1000m3

52 323.5 16,822 14mm


drain Sump 2 ϕ14mm @140mm
391 275 107,513 14mm
Circumfrential 10ϕ14mm 150mm 14 cm
i Li Overlap Lt
0 5,310.0 4 5,630.0
1 5,266.0 4 5,586.0
2 5,222.0 4 5,542.0
3 5,178.0 4 5,498.0
4 5,134.0 4 5,454.0
5 5,090.0 4 5,410.0
6 5,046.1 4 5,366.1
38,486 14mm
Roof Slab Total L cm Qty kg
ϕ14 852,426.7 10,297.3
ϕ16 0.0
Total
Diam mm Length in cm Quantity kg
ϕ8 46,800.0 184.9
ϕ12 162,163.1 1,440.0
ϕ14 1,088,413.3 13,148.0
ϕ16 26,160.0 412.9
ϕ20 5,232.0 129.0

Page 58 of 109
BILL NO.C.12.0 Solid waste disposal site
Previous Current Total Unit Previous Current Contract
Item No Description Unit Quantity Total Amount
Quantity Quantity Quantity Rate Amount Amount Amount
C-12.2 EARTH WORK
C-12.3 Site Clearing of Top Soil up to 20cm Depth m2 900 900 0 900 27 23,850 0 23,850 23,850
Bulk excavation in normal soil to a depth not exceeding m3 1,350 1,400 0 1,400 177 247,800 0 247,800 238,950
C-12.4 1.5m
C-12.5 Ditto but in soft rock formation below 1.5m up to 2.5m m3 450 420 0 420 331 139,020 0 139,020 148,950
C-12.6 Ditto but in hard rock formation 1.5m m3 900 0 0 468 0 0 0 421,200
Cart away all excavated material, and deposit to
circumference of the pit asprotection embank 2m distance m3 2,700 2,000 360 2,360 52 104,000 18,720 122,720 140,400
C-12.7 from the pit
C-12.8 Provide in and out entrance for the solid waste pit m 100 0 0 1,200 0 0 0 120,000
C-12.9 fencing and protection

Mesh wire fencing consists of 2m heigth barbed wire with m2 400 0 0 250 0 0 0 100,000
horizontal and diagonal member fixed to 2.5m c/c angl iron
C-12.10 pole , including all necessary material as per the drawing
TOTAL 514,670.0 18,720.0 533,390.0 1,193,350.0
Contractor Client
Name: Name:
Signature Signature
Date Date

Page 59 of 109
TAKE OFF SHEET 1 of 1
Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client:- Somali Regional State Water Bureau
BILL NO.C.12.0 Solid waste disposal site
Dimensio
No DESCRIPTION
ns in m Quantity Unit
L W D
0 m2 Site Clearing of Top Soil up to 20cm Depth
0 m3 Bulk excavation in normal soil to a depth not exceeding 1.5m
0 m3 Ditto but in soft rock formation below 1.5m up to 2.5m
1 30 30 3 360 m3 Ditto but in hard rock formation 1.5m
Cart away all excavated material, and deposit to circumference of
360 m3
the pit asprotection embank 2m distance from the pit
1 100 100 m Provide in and out entrance for the solid waste pit
fencing and protection
Mesh wire fencing consists of 2m heigth barbed wire with
4 100 400 m2 horizontal and diagonal member fixed to 2.5m c/c angl iron pole ,
including all necessary material as per the drawing

Contractor Client
Name: _______________________Name: ___________________________________
Signature: ____________________Signature: _____________________________
Date: ________________________Date: ________________________________

Page 60 of 109
BILL NO.C-09 UTILITY ADMIN. AUXILAR BUILDINGS
BILL NO.C-09 Utility Office Construction
Previous Current Total Previous
Item No Description Unit Quantity Unit Rate Current Amount Total Amount Contract Amount
Quantity Quantity Quantity Amount
C-0.9.1 Earth work
Site clearing up to a depth of 20cm to remove top soil including trench of
C-09.2 m2 375.0 0.0 0.0 26.5 0.0 0.0 0.0 9,937.5
compound fence
C-0.9.2 Normal soil excavation for foundation up to a depth of 0.5meters m3 82.5 0.0 0.0 88.0 0.0 0.0 0.0 7,260.0
C-09.3 Soft rock excavation for foundation up to a depth of 0.3 meters m3 45.8 28.0 28.0 331.0 0.0 9,274.6 9,274.6 15,163.1
C-0.9.3 cart away excavated material m3 128.3 0.0 0.0 52.0 0.0 0.0 0.0 6,672.1
C-09.4 Backfill and compaction with excavated material m3 127.0 0.0 0.0 133.0 0.0 0.0 0.0 16,891.0
C-0.9.4 Masonry and block work
C-09.5 50cm thick stone masonry for foundation m3 106.8 104.2 104.2 1,465.0 0.0 152,634.7 152,634.7 156,462.0
C-0.9.5 25cm hard core for floor m3 79.6 0.0 0.0 189.0 0.0 0.0 0.0 15,035.0
C-09.6 HBC block for the walls including fence no. 13,987.0 0.0 0.0 306.0 0.0 0.0 0.0 4,280,022.0
C-0.9.6 concrete work
C-09.7 C-20 concrete (50cm thick) for base slab mass concrete m3 127.2 73.2 73.2 3,357.7 0.0 245,835.7 245,835.7 427,102.3
C-0.9.7 Concrete columns including fence columns m3 25.2 0.0 0.0 3,592.0 0.0 0.0 0.0 90,518.4

C-09.8 Grade beam and top tie beams the cost includes grade beams of fencing m3 106.9 0.0 0.0 3,592.0 0.0 0.0 0.0 383,984.8

C-0.9.8 Provide and fix formwork to


C-09.9 Column including the fence columns m2 283.2 0.0 0.0 500.0 0.0 0.0 0.0 141,600.0
C-0.9.9 Grade beam and top tie beams cost includes grade beams of fencing m2 315.0 0.0 0.0 500.0 0.0 0.0 0.0 157,500.0
C-09.10 Parapet m2 54.0 0.0 0.0 500.0 0.0 0.0 0.0 27,000.0

Provide, cut, bend and fix in position reinforced steel bar. All
C-0.9.10
according to structural drawing. Price should include tying wires

C-09.11 Diameter 8 mm plain bar kg 1,172.3 0.0 0.0 64.4 0.0 0.0 0.0 75,496.1
C-0.9.11 Diameter 10 mm deformed bar kg 1,003.0 0.0 0.0 66.8 0.0 0.0 0.0 67,000.4
C-09.12 Diameter 12 mm deformed bar kg 1,194.0 0.0 0.0 69.2 0.0 0.0 0.0 82,624.8
C-0.9.12 Roofing
C-09.13 Fabrication and installation of Eucalyptus truss ml 2,105.0 0.0 0.0 28.9 0.0 0.0 0.0 60,938.8
Fabrication and installation of standing Eucalyptus pole of diameter
C-0.9.13 ml 2,105.0 0.0 0.0 33.2 0.0 0.0 0.0 69,933.7
100mm.
C-09.14 70*50 purlin ml 2,105.0 0.0 0.0 37.1 0.0 0.0 0.0 77,990.6
C-0.9.14 CIS G-28 roof m2 440.0 0.0 0.0 354.0 0.0 0.0 0.0 155,760.0
C-09.15 chip wood for corners m2 69.9 0.0 0.0 390.3 0.0 0.0 0.0 27,280.0
C-0.9.15 chip wood for wall m2 190.5 0.0 0.0 390.3 0.0 0.0 0.0 74,338.9
Supply and fix edge gutter formed in G-28 flat galvanized metal sheet
including support brackets 1mm thick shaped steel plate spaced at a max.
C-09.16 m 325.0 0.0 0.0 321.0 0.0 0.0 0.0 104,325.0
spacing 1000mm c/c and fixed to purlin .price includes metal primer and two
coats of synthetic enamel paint.
Supply & fix dia.100mm down pipe in G-28 including 1mm thick metal
C-0.9.16 m 30.0 0.0 0.0 167.1 0.0 0.0 0.0 5,011.8
support brackets fixed to walls or columns.
C-09.17 Fascia board by 20cm m 53.4 0.0 0.0 167.1 0.0 0.0 0.0 8,921.0
C-0.9.17 Finishing
C-09.18 5cm cement screed floor m2 318.0 0.0 0.0 109.0 0.0 0.0 0.0 34,662.0
C-0.9.18 three coats of plastering cost includes fence plastering m2 1,080.0 0.0 0.0 114.0 0.0 0.0 0.0 123,120.0
C-09.19 painting works m2 355.0 0.0 0.0 47.0 0.0 0.0 0.0 16,685.0
C-0.9.19 Metal works
C-09.20 Door and windows

1.2m*1.8m L- Z metal double opening windows (1.5mm thick) with


C-0.9.20 m2 20.4 0.0 0.0 6,048.0 0.0 0.0 0.0 123,379.2
suitable mirror , hinges and lock and key system approved by the Engineer.

Page 61 of 109
Previous Current Total Previous
Item No Description Unit Quantity Unit Rate Current Amount Total Amount Contract Amount
Quantity Quantity Quantity Amount
1.2*2.1 Single open L-Z metal doors(1.5mm thick) with suitable mirrors,
C-09.21 m2 28.6 0.0 0.0 7,056.0 0.0 0.0 0.0 201,801.6
hinges and lock and key system approved by the Engineer.
C-0.9.21 entrance gate 4m*3m with all locks and hinges m2 15.0 0.0 0.0 1,000.0 0.0 0.0 0.0 15,000.0
Electrical works including ampols ,power meter ,wires(2.5mm) all
C-09.22 LS 1.0 0.0 0.0 5,500.0 0.0 0.0 0.0 5,500.0
accessories approved by the engineer.
C-0.9.22 Compound Fencing and decoration M 350.0 0.0 0.0 50.0 0.0 0.0 0.0 17,500.0
C-09.23 Office facilities
C-0.9.23 Table No. 2.0 0.0 0.0 7,500.0 0.0 0.0 0.0 15,000.0
C-09.24 Chair manager No. 3.0 0.0 0.0 11,696.7 0.0 0.0 0.0 35,090.0
C-0.9.24 Chair normal No. 20.0 0.0 0.0 2,500.0 0.0 0.0 0.0 50,000.0
Printer with accessories continuous supply till project period to be used by
C-09.25 No. 5.0 0.0 0.0 14,036.0 0.0 0.0 0.0 70,180.0
both firms.
C-0.9.25 Computer (Desk Top) with ups and cpu No. 14.0 0.0 0.0 12,000.0 0.0 0.0 0.0 168,000.0
C-09.26 Shelf of four window No. 8.0 0.0 0.0 2,500.0 0.0 0.0 0.0 20,000.0
C-0.9.26 Bajaj force Four Stroke three wheeler No 1.0 0.0 0.0 20,000.0 0.0 0.0 0.0 20,000.0
C-09.27 Motorcycle bike two wheeler Ls 2.0 0.0 0.0 45,000.0 0.0 0.0 0.0 90,000.0
C-0.9.27 Utility spare parts and Necessary tools Ls 1.0 0.0 0.0 35,000.0 0.0 0.0 0.0 35,000.0
C-09.28 training and work shop for utility staff ls 1.0 0.0 0.0 3,500.0 0.0 0.0 0.0 3,500.0
Total For BILL NO.C-09 carried to summary 0.00 407,744.98 407,744.98 7,589,187.15
BILL NO.C-09.29 Heavy Material Store
C-0.9.30 Earth work
C-09.31 Site clearing up to a depth of 20cm m2 120.0 0.0 0.0 26.5 0.0 0.0 0.0 3,180.0
C-0.9.31 Normal soil excavation for foundation up to a depth of 0.5meters m3 12.0 8.6 8.6 88.0 0.0 756.8 756.8 1,056.0
C-09.32 cart away excavated material m3 12.0 0.0 0.0 52.0 0.0 0.0 0.0 624.0
C-0.9.32 Hard core including foundation and floor m2 37.5 0.0 0.0 189.0 0.0 0.0 0.0 7,087.5
C-09.33 Backfill and compaction with selected material m3 30.0 0.0 0.0 246.0 0.0 0.0 0.0 7,380.0
C-0.9.33 concrete work
C-09.34 concrete columns m3 4.0 0.0 0.0 3,592.0 0.0 0.0 0.0 14,224.3
C-0.9.34 Grade beam and top tie beams m3 7.0 0.0 0.0 3,592.0 0.0 0.0 0.0 25,072.2
C-09.35 Provide and fix formwork to 0.0
C-0.9.35 Column m2 33.6 0.0 0.0 500.0 0.0 0.0 0.0 16,800.0
C-09.36 Grade beam and top tie beams m2 57.6 0.0 0.0 500.0 0.0 0.0 0.0 28,800.0
C-0.9.36 Parapet m2 20.0 0.0 0.0 500.0 0.0 0.0 0.0 10,000.0
Provide, cut, bend and fix in position reinforced steel bar. All according to
C-09.37
structural drawing. Price should include tying wires
C-0.9.37 Diameter 8 mm plain bar kg 465.0 0.0 0.0 64.4 0.0 0.0 0.0 29,946.0
C-09.38 Diameter 10 mm deformed bar kg 90.0 0.0 0.0 66.8 0.0 0.0 0.0 6,012.0
C-0.9.38 Diameter 12 mm deformed bar kg 109.1 0.0 0.0 69.2 0.0 0.0 0.0 7,549.7
C-09.39 C-20 concrete (50cm thick) for floor slab mass concrete m3 16.3 42.4 42.4 3,592.0 0.0 152,426.5 152,426.5 58,370.0
C-0.9.39 Roofing
Fabrication and installation of Eucalyptus truss horizontally of diameter
C-09.40 ml 260.0 0.0 0.0 28.9 0.0 0.0 0.0 7,526.9
80mm
Fabrication and installation of standing Eucalyptus pole transversally of
C-0.9.40 ml 260.0 0.0 0.0 33.2 0.0 0.0 0.0 8,637.9
diameter 80mm.
C-09.41 70*50 purlin ml 210.0 0.0 0.0 37.1 0.0 0.0 0.0 7,780.5
C-0.9.41 CIS G-28 roof m2 110.0 0.0 0.0 354.0 0.0 0.0 0.0 38,940.0
C-09.42 chip wood for corners m2 32.0 0.0 0.0 390.3 0.0 0.0 0.0 12,488.7
C-0.9.42 HBC block for the wall m2 2,000.0 0.0 0.0 306.0 0.0 0.0 0.0 612,000.0
Supply and fix edge gutter formed in G-28 flat galvanized metal sheet
including support brackets 1mm thick shaped steel plate spaced at a max.
C-09.43 m 16.0 0.0 0.0 321.0 0.0 0.0 0.0 5,136.0
spacing 1000mm c/c and fixed to purlin .price includes metal primer and two
coats of synthetic enamel paint.

Page 62 of 109
Previous Current Total Previous
Item No Description Unit Quantity Unit Rate Current Amount Total Amount Contract Amount
Quantity Quantity Quantity Amount
Supply & fix dia.100mm down pipe in G-28 including 1mm thick metal
C-0.9.43 m 15.8 0.0 0.0 397.0 0.0 0.0 0.0 6,252.8
support brackets fixed to walls or columns.
C-09.44 Fascia board by 20cm m 35.0 0.0 0.0 167.1 0.0 0.0 0.0 5,847.1
C-0.9.44 Finishing
C-09.45 25mm cement screed floor m2 28.0 0.0 0.0 109.0 0.0 0.0 0.0 3,052.0
C-0.9.45 Door and windows
1.2m*2m and metal sheet double opening windows(1.5mm thick) with
C-09.46 suitable hinges , lock and key including upper part mesh system approved m2 7.4 0.0 0.0 6,720.0 0.0 0.0 0.0 49,728.0
by the Engineer.
2.4m*2.5m horizontal sliding and (1*2 ) entrance door of metal sheet
C-0.9.46 (4mm thick) with suitable hinges and lock and key system approved by the m2 8.0 0.0 0.0 16,800.0 0.0 0.0 0.0 134,400.0
Engineer.
C-09.47 Electrical works including all accessories approved by the engineer. LS 1.0 0.0 0.0 55,000.0 0.0 0.0 0.0 55,000.0
Total carried FOR BILL NO. C-0.9.29 0.0 153,183.3 153,183.3 1,162,891.5
BILL NO.C-09.108 Meeting Hall
C-0.9.108 Earth work
C-0.9.109 Site clearing up to a depth of 20cm m2 120.0 0.0 0.0 26.5 0.0 0.0 0.0 3,180.0
C-0.9.110 Normal soil excavation for foundation up to a depth of 0.5meters m3 13.2 14.2 14.2 88.0 0.0 1,251.8 1,251.8 1,161.6
C-0.9.111 cart away excavated material m3 13.2 14.2 14.2 52.0 0.0 739.7 739.7 686.4
C-0.9.112 Hard core including foundation m2 48.7 0.0 0.0 189.0 0.0 0.0 0.0 9,204.3
C-0.9.113 Backfill and compaction with excavated material m3 36.0 0.0 0.0 133.0 0.0 0.0 0.0 4,788.0
C-0.9.114 concrete work
C-0.9.115 concrete columns m3 3.1 0.0 0.0 3,592.0 0.0 0.0 0.0 11,027.4
C-0.9.116 Grade beam and top tie beams m3 17.2 0.0 0.0 3,592.0 0.0 0.0 0.0 61,638.7
C-0.9.117 Provide and fix formwork to 0.0
C-0.9.118 Column m2 30.7 0.0 0.0 500.0 0.0 0.0 0.0 15,360.0
C-0.9.119 Grade beam and top tie beams m2 70.4 72.9 72.9 500.0 0.0 36,450.0 36,450.0 35,200.0
C-0.9.120 Parapet m2 32.0 0.0 0.0 500.0 0.0 0.0 0.0 16,000.0

Provide, cut, bend and fix in position reinforced steel bar. All
C-0.9.121
according to structural drawing. Price should include tying wires

C-0.9.122 Diameter 8 mm plain bar kg 535.7 0.0 0.0 64.4 0.0 0.0 0.0 34,497.1
C-0.9.123 Diameter 10 mm deformed bar kg 100.0 0.0 0.0 66.8 0.0 0.0 0.0 6,680.0
C-0.9.124 Diameter 12 mm deformed bar kg 213.3 0.0 0.0 69.2 0.0 0.0 0.0 14,762.4
C-0.9.125 C-20 concrete (50cm thick) for base slab mass concrete m3 24.0 71.5 71.5 3,424.0 0.0 244,816.0 244,816.0 82,176.0
C-0.9.126 Roofing
C-0.9.127 Fabrication and installation of Eucalyptus truss ml 440.0 0.0 0.0 28.9 0.0 0.0 0.0 12,737.8
Fabrication and installation of standing Eucalyptus pole of diameter
C-0.9.128 ml 400.0 0.0 0.0 33.2 0.0 0.0 0.0 13,289.1
100mm.
C-0.9.129 70*50 purlin ml 250.0 0.0 0.0 37.1 0.0 0.0 0.0 9,262.5
C-0.9.130 CIS G-28 roof m2 98.0 0.0 0.0 354.0 0.0 0.0 0.0 34,692.0
C-0.9.131 chip wood for corners m2 32.0 0.0 0.0 390.3 0.0 0.0 0.0 12,488.7
C-0.9.132 HBC block for the wall m2 1,750.0 0.0 0.0 306.0 0.0 0.0 0.0 535,500.0
Supply and fix roof formed in G-28 caps iron sheet including support
brackets 1mm thick shaped steel plate spaced at a max. spacing 1000mm c/c
C-0.9.133 m2 126.0 0.0 0.0 45.0 0.0 0.0 0.0 5,670.0
and fixed to purlin .price includes metal primer and two coats of synthetic
enamel paint.
Supply & fix dia.100mm down pipe in G-28 including 1mm thick metal
C-0.9.134 m 15.8 0.0 0.0 397.0 0.0 0.0 0.0 6,252.8
support brackets fixed to walls or columns.
C-0.9.135 Fascia board by 20cm m 45.0 0.0 0.0 167.1 0.0 0.0 0.0 7,517.7
C-0.9.136 Finishing
C-0.9.137 25mm cement screed floor m2 120.0 0.0 0.0 109.0 0.0 0.0 0.0 13,080.0

Page 63 of 109
Previous Current Total Previous
Item No Description Unit Quantity Unit Rate Current Amount Total Amount Contract Amount
Quantity Quantity Quantity Amount
Apply three coats of plaster in cement mortar to internal cement concrete
C-0.9.138 m2 132.0 0.0 0.0 114.0 0.0 0.0 0.0 15,048.0
block wall

C-0.9.139 Apply cement mortar pointing to all external cement concrete block wall m2 132.0 0.0 0.0 74.0 0.0 0.0 0.0 9,768.0

Apply 3 coats of plastic paint to internal walls and synthetic paint to metal
C-0.9.140 m2 132.0 0.0 0.0 47.0 0.0 0.0 0.0 6,204.0
doors and windows
C-0.9.141 celling to roof m2 144.0 0.0 0.0 63.0 0.0 0.0 0.0 9,072.0
C-0.9.142 Door and windows

1.2m*1.8m and metal sheet double opening windows(1.5mm thick)with


C-0.9.143 no. 3.0 0.0 0.0 3,500.0 0.0 0.0 0.0 10,500.0
suitable mirror, hinges and lock and key system approved by the Engineer.

*2.m*2.5m double open metal sheet doors(1.5mm thick) with suitable


C-0.9.144 m2 5.8 0.0 0.0 3,500.0 0.0 0.0 0.0 20,160.0
hinges and lock and key system approved by the Engineer.
C-0.9.145 Electrical works including all accessories approved by the engineer. LS 1.0 0.0 0.0 5,500.0 0.0 0.0 0.0 5,500.0
chairs of the meeting hall no. 40.0 0.0 0.0 5,000.0 0.0 0.0 0.0 200,000.0
Total carried FOR BILL NO.C -09.108 0.0 283,257.5 283,257.5 1,223,104.6
BILL NO.C-09.146 MOSQUE
C-0.9.146 Earth work
C-0.9.147 Site clearing up to a depth of 20cm m2 113.2 0.0 0.0 26.5 0.0 0.0 0.0 2,999.8
C-0.9.148 Normal soil excavation for foundation up to a depth of 0.5meters m3 12.8 17.6 17.6 88.0 0.0 1,548.8 1,548.8 1,124.6
C-0.9.149 cart away excavated material m3 12.8 0.0 0.0 52.0 0.0 0.0 0.0 664.6
C-0.9.150 Hard core including foundation m3 55.2 0.0 0.0 189.0 0.0 0.0 0.0 10,432.8
C-0.9.151 Backfill and compaction with excavated material m3 36.0 0.0 0.0 133.0 0.0 0.0 0.0 4,788.0
C-0.9.152 concrete work
C-0.9.153 concrete columns m3 3.8 0.0 0.0 3,592.0 0.0 0.0 0.0 13,685.5
C-0.9.154 Grade beam and top tie beams m3 16.6 0.0 0.0 3,592.0 0.0 0.0 0.0 59,677.5
C-0.9.155 Provide and fix formwork to
C-0.9.156 Column m2 30.7 0.0 0.0 500.0 0.0 0.0 0.0 15,360.0
C-0.9.157 Grade beam and top tie beams m2 70.4 0.0 0.0 500.0 0.0 0.0 0.0 35,200.0
C-0.9.158 Parapet m2 32.0 0.0 0.0 500.0 0.0 0.0 0.0 16,000.0
Provide, cut, bend and fix in position reinforced steel bar. All according to
C-0.9.159
structural drawing. Price should include tying wires
C-0.9.160 Diameter 8 mm plain bar kg 535.7 0.0 0.0 64.4 0.0 0.0 0.0 34,497.1
C-0.9.161 Diameter 10 mm deformed bar kg 100.0 0.0 0.0 66.8 0.0 0.0 0.0 6,680.0
C-0.9.162 Diameter 12 mm deformed bar kg 213.3 0.0 0.0 69.2 0.0 0.0 0.0 14,762.4
C-0.9.163 C-20 concrete (50cm thick) for base slab mass concrete m3 24.0 72.3 72.3 3,424.0 0.0 247,640.8 247,640.8 82,176.0
C-0.9.164 Roofing
C-0.9.165 Fabrication and installation of Eucalyptus truss ml 440.0 0.0 0.0 28.9 0.0 0.0 0.0 12,737.8
Fabrication and installation of standing Eucalyptus pole of diameter
C-0.9.166 ml 400.0 0.0 0.0 33.2 0.0 0.0 0.0 13,289.1
100mm.
C-0.9.167 70*50 purlin ml 250.0 0.0 0.0 37.1 0.0 0.0 0.0 9,262.5
C-0.9.168 CIS G-28 roof m2 98.0 0.0 0.0 354.0 0.0 0.0 0.0 34,692.0
C-0.9.169 chip wood for corners m2 32.0 0.0 0.0 390.3 0.0 0.0 0.0 12,488.7
C-0.9.170 HBC block for the wall m2 1,700.0 0.0 0.0 306.0 0.0 0.0 0.0 520,200.0
Supply and fix edge gutter formed in G-28 flat galvanized metal sheet
including support brackets 1mm thick shaped steel plate spaced at a max.
C-0.9.171 m 25.0 0.0 0.0 321.0 0.0 0.0 0.0 8,025.0
spacing 1000mm c/c and fixed to purlin .price includes metal primer and two
coats of synthetic enamel paint.
Supply & fix dia.100mm down pipe in G-28 including 1mm thick metal
C-0.9.172 m 15.8 0.0 0.0 397.0 0.0 0.0 0.0 6,252.8
support brackets fixed to walls or columns.
C-0.9.173 Fascia board by 20cm m 45.0 0.0 0.0 167.1 0.0 0.0 0.0 7,517.7
C-0.9.174 Finishing
C-0.9.175 25mm cement screed floor m2 120.0 0.0 0.0 109.0 0.0 0.0 0.0 13,080.0

Page 64 of 109
Previous Current Total Previous
Item No Description Unit Quantity Unit Rate Current Amount Total Amount Contract Amount
Quantity Quantity Quantity Amount
Apply three coats of plaster in cement mortar to internal cement concrete
C-0.9.176 m2 132.0 0.0 0.0 114.0 0.0 0.0 0.0 15,048.0
block wall

C-0.9.177 Apply cement mortar pointing to all external cement concrete block wall m2 132.0 0.0 0.0 74.0 0.0 0.0 0.0 9,768.0

Apply 3 coats of plastic paint to internal walls and synthetic paint to metal
C-0.9.178 m2 132.0 0.0 0.0 47.0 0.0 0.0 0.0 6,204.0
doors and windows
C-0.9.179 Door and windows

1.2m*1.8m and metal sheet double opening windows(1.5mm thick)with


C-0.9.180 no. 3.0 0.0 0.0 6,048.0 0.0 0.0 0.0 18,144.0
suitable mirror, hinges and lock and key system approved by the Engineer.

*2.m*2.5m double open metal sheet doors(1.5mm thick) with suitable


C-0.9.181 m2 5.8 0.0 0.0 14,000.0 0.0 0.0 0.0 80,640.0
hinges and lock and key system approved by the Engineer.
C-0.9.182 Electrical works including all accessories approved by the engineer. LS 1.0 0.0 0.0 5,500.0 0.0 0.0 0.0 5,500.0
Total carried FOR BILL NO. C-09.146 0.0 249,189.6 249,189.6 1,070,897.9
BILL NO. C-09.183 Construction of light spare parts & Guard House
C-0.9.184 Earth Work
C-0.9.185 Clearing of site to remove top soil to a depth of 200 mm m2 29.0 0.0 0.0 26.5 0.0 0.0 0.0 768.5

C-0.9.186 Excavation for stone masonry foundation; 0.5 m width and 0.5 m depth m3 6.5 0.0 0.0 88.0 0.0 0.0 0.0 575.5

Cart away and deposit excavated surplus material to a distance not exceeding
C-0.9.187 m3 35.5 0.0 0.0 52.0 0.0 0.0 0.0 1,848.1
I km
C-0.9.189 fill in selected material m3 24.0 0.0 0.0 246.0 0.0 0.0 0.0 5,904.0
Supply and place 250 mm thick hard core compacted to receive reinforced
C-0.9.190 m2 27.7 0.0 0.0 189.0 0.0 0.0 0.0 5,239.1
floor slab
C-0.9.191 Concrete and Block Work

Reinforced concrete grade C-25 with minimum cement content 1440


C-0.9.192
kg/m3 cast into formwork and vibrated around reinforcement bars in

RC floor tie beam and grade beam m3 8.5 0.0 0.0 3,592.0 0.0 0.0 0.0 30,532.0
C-0.9.193
RC column m3 1.3 0.0 0.0 3,592.0 0.0 0.0 0.0 4,561.8
Mass concrete fill on floor slab (100 mm) m2 2.4 0.0 0.0 3,592.0 0.0 0.0 0.0 8,620.8
C-0.9.194
Lintel m3 0.1 0.0 0.0 3,592.0 0.0 0.0 0.0 359.2

Provide, fix in position, cut and bend reinforced steel bar. All according
C-0.9.195
to structural drawing. Price should include tying wires

Diameter 8 mm deformed bar kg 120.0 0.0 0.0 64.4 0.0 0.0 0.0 7,728.0
C-0.9.196 Diameter 10 mm deformed bar kg 110.0 0.0 0.0 66.8 0.0 0.0 0.0 7,348.0
Provide, cut, and fix formwork beam column m2 21.8 0.0 0.0 500.0 0.0 0.0 0.0 10,900.0
C-0.9.197 Block work
HCB block for wall m2 1,200.0 0.0 0.0 306.0 0.0 0.0 0.0 367,200.0
C-0.9.198 Carpentry and Roofing
Supply, assemble and fix in position roof truss price shall include the
ml 70.0 0.0 0.0 28.9 0.0 0.0 0.0 2,026.5
application of three coats and external anti-termite treatment

Supply and fix purl in in zigba wood size 50 x 70 mm nailed into eucalyptus
C-0.9.200 ml 86.0 0.0 0.0 37.1 0.0 0.0 0.0 3,186.3
truss including three coats of anti - termite external treatment

Supply and fix roof cover in G-28 mm corrugated galvanized iron sheet
fixed into zigba wood purl in with dome headed galvanized nails (purlin and m2 36.0 0.0 0.0 354.0 0.0 0.0 0.0 12,744.0
ridge cover measured separately)
Supply and fix edge gutter formed in G- 28 flat galvanized metal sheet
including support brackets 1 mm thick shaped steel plate spaced at a
C-0.9.21 m 15.0 0.0 0.0 321.0 0.0 0.0 0.0 4,815.0
maximum spacing of 1000 mm clc and fixed to purl in - price includes metal
primer and two coats of synthetic enamel paint

Page 65 of 109
Previous Current Total Previous
Item No Description Unit Quantity Unit Rate Current Amount Total Amount Contract Amount
Quantity Quantity Quantity Amount
Supply & fix diameter 100mm down pipe in G-28 including I mm thick
C-0.9.158 metal support brackets fixed at a maximum interval of 1000 mm fixed to m 15.0 0.0 0.0 397.0 0.0 0.0 0.0 5,955.0
walls or columns
C-0.9.200 Supply and fix 25x 250 mm fascia board to purl in m 20.0 0.0 0.0 167.1 0.0 0.0 0.0 3,341.2
Supply and fix metal windows size 600mm*500mm price includes 4mm
m2 2.0 0.0 0.0 500.0 0.0 0.0 0.0 1,000.0
thick glass
Supply and fix metal doors size 2.1m x1m with figured glass in upper half
C-0.9.21 Pcs 7.4 0.0 0.0 500.0 0.0 0.0 0.0 3,675.0
portion
finishing work shall include all surface pre-cleaning, polishing and
C-0.9.158
cleaning at the end of finishing
C-0.9.200 Floor screed in cement mortar 20 mm thick m2 25.2 0.0 0.0 109.0 0.0 0.0 0.0 2,746.8
Apply three coats of plaster in cement mortar to internal cement concrete
C-0.9.242 m2 61.8 0.0 0.0 114.0 0.0 0.0 0.0 7,045.2
block wall

C-0.9.284 Apply cement mortar pointing to all external cement concrete block wall m2 61.8 0.0 0.0 74.0 0.0 0.0 0.0 4,573.2

Apply 3 coats of plastic paint to internal walls and synthetic paint to metal
C-0.9.326 m2 123.6 0.0 0.0 59.8 0.0 0.0 0.0 7,391.3
doors and windows
C-0.9.368 Sanitary Work
Supply and fix hand wash basin made of white vitreous china equipped with
concealed brackets made of gray malleable cast iron white painted complete
C-0.9.410 Pcs 1.0 0.0 0.0 850.0 0.0 0.0 0.0 850.0
with plug, claim & traps. Price includes installation of galvanized steel pipe,
all the necessary concrete
C-0.9.452 Supply and fix Turkish type WC. with high flush cistern Pcs 2.0 0.0 0.0 1,200.0 0.0 0.0 0.0 2,400.0
C-0.9.494 Electrical Installation
C-0.9.536 Supply and install the required electrical works LS 1.0 0.0 0.0 5,500.0 0.0 0.0 0.0 5,500.0
Total carried FOR BILL NO. C-09.183 0.0 0.0 0.0 518,834.5
Construction of Soakaway Pit,Toilet & Bathroom
C-09.49 Clearing of site to remove top soil to a depth of 200 mm m2 12.0 26.5 318.0
C-0.9.49 Bulk excavation in ordinary soil to depth of 1.5m m3 15.6 177.0 2,761.2
C-09.50 Bulk excavation in soft rock depth not greater than 1.5m m3 15.0 331.0 4,965.0
C-0.9.50 Bulk excavation in hard rock m3 12.0 468.0 5,616.0
C-09.51 Curt away excavated material m3 42.6 52.0 2,215.2
C-0.9.51 Masonry Work 0.0
C-09.52 masonry wall with 50cm at the base and 40cm at top m3 35.0 1,701.0 59,535.0
C-0.9.52 concrete work 0.0

Reinforced concrete septic cover C30 (Cement 1440 kg/m3) filled into form
C-09.53 0.0
work and vibrated around reinforced bars, mix ratio should be 1 :2:3 in

C-0.9.53 Soak pit top slab m3 2.3 3,592.0 8,082.0


C-09.54 Reinforcement 0.0
Provide, cut, bend and fix in position reinforced steel bar. All according to
C-0.9.54 0.0
structural drawing. Price shall include tying wires
C-09.55 diameter 12 kg 555.5 69.2 38,440.6
C-0.9.55 diameter 10 kg 90.0 66.8 6,012.0
C-09.56 diameter 8 kg 80.0 64.4 5,152.0
C-0.9.56 Miscellaneous 0.0
Supply and lay 100 mm dia. PVC pipe as shown on the drawing, price
C-09.57 m 100.0 167.1 16,706.0
including excavation of earth and back filling drainage connection
C-0.9.57 Supply and fix 100x100 mm tee No 4.0 7,500.0 30,000.0
Supply and fix 100 mm dia. PVC ventilation pipe hood shaped covering
C-09.58 No 2.0 7,500.0 15,000.0
(cowl)

C-0.9.60 Supply and fix 40*40cm manhole cover concrete with handling frame No 2.0 7,500.0 15,000.0

Page 66 of 109
Previous Current Total Previous
Item No Description Unit Quantity Unit Rate Current Amount Total Amount Contract Amount
Quantity Quantity Quantity Amount
Sub total for SOAK AWAY PIT 0.0 0.0 0.0 209,803.0
Construction of Toilet
Earth Work
C-09.58 Clearing of site to remove top soil to a depth of 200 mm m2 20.0 26.5 530.0
C-0.9.60 Excavation for foundation 0.5 m width and 0.5 m depth m3 5.4 88.0 475.2
Cart away and deposit excavated surplus material to a distance not exceeding
C-09.59 m3 5.4 52.0 280.8
I km
C-0.9.61 fill for the selected material m2 3.6 133.0 478.8
C-09.60 Masonry Work
Supply and place 250 mm thick hard core compacted to receive reinforced
C-0.9.62 m2 15.0 189.0 2,835.0
floor slab
C-09.61 Supply and place 500 mm thick hard core for foundation wall m2 10.0 189.0 1,890.0
C-09.62 Concrete and Block Work

Reinforced concrete grade C-25 with minimum cement content 1440


C-0.9.64
kg/m3 cast into formwork and vibrated around reinforcement bars in

C-09.63 RC floor tie beam m3 3.0 3,592.0 10,776.0


C-0.9.65 RC column m3 1.3 3,592.0 4,525.9
C-09.64 Mass concrete fill on floor slab (100 mm) m3 1.3 3,592.0 4,490.0
C-0.9.66 Lintel m3 0.1 3,592.0 179.6
C-09.65 RC roof tie beams m3 2.5 3,592.0 8,980.0

Provide, fix in position, cut and bend reinforced steel bar. All according
C-0.9.67
to structural drawing. Price should include tying wires

C-09.66 Diameter 8 mm deformed bar kg 98.0 64.4 6,311.2


C-0.9.68 Diameter 10 mm deformed bar kg 110.0 66.8 7,348.0
C-09.67 Provide, cut, and fix formwork beam column m2 19.2 500.0 9,600.0
C-0.9.69 Block work
C-09.68 20cm HCB block for wall No 250.0 306.0 76,500.0
C-09.69 Carpentry and Roofing
Supply, assemble and fix in position roof truss of 80mm eucalyptus pole
C-0.9.71 horizontal and transversal price shall include the application of three coats m2 36.0 28.9 1,042.2
and external anti-termite treatment

Supply and fix purl in in zigba wood size 50 x 70 mm nailed into eucalyptus
C-09.70 m2 100.0 37.1 3,705.0
truss including three coats of anti - termite external treatment

Supply and fix roof cover in G-28 mm corrugated galvanized iron sheet
C-0.9.72 fixed into zigba wood purl in with dome headed galvanized nails (purlin and m2 12.0 354.0 4,248.0
ridge cover measured separately)
Supply and fix edge gutter formed in G- 28 flat galvanized metal sheet
including support brackets 1 mm thick shaped steel plate spaced at a
C-09.71 m 3.5 321.0 1,123.5
maximum spacing of 1000 mm clc and fixed to purl in - price includes metal
primer and two coats of synthetic enamel paint
Supply & fix diameter 100mm down pipe in G-28 including I mm thick
C-0.9.73 metal support brackets fixed at a maximum interval of 1000 mm fixed to m 20.0 397.0 7,940.0
walls or columns
C-09.72 Supply and fix 25x 250 mm fascia board to purl in m 9.8 167.1 1,637.2
C-0.9.74 Supply and fix metal windows size 1x1.8m price includes lock hachs m2 1.8 5,040.0 9,072.0
Supply and fix metal doors size 2.1 Ox1 with figured glass in upper half
C-09.73 Pcs 2.1 5,880.0 12,348.0
portion
finishing work shall include all surface pre-cleaning, polishing and cleaning
C-0.9.75
at the end of finishing
C-09.74 Floor screed in cement mortar 20 mm thick m2 1.8 109.0 196.2

Page 67 of 109
Previous Current Total Previous
Item No Description Unit Quantity Unit Rate Current Amount Total Amount Contract Amount
Quantity Quantity Quantity Amount

C-0.9.76 Apply cement mortar pointing to all external cement concrete block wall m2 34.0 74.0 2,516.0

Apply 3 coats of plastic paint to internal ,external walls and synthetic paint
C-09.75 m2 36.0 47.0 1,692.0
to metal doors and windows
C-0.9.77 Sub-Total
C-09.76 Electrical Installation
C-0.9.78 Supply and install the required electrical works LS 1.0 5,500.0 5,500.0
Sub-total for toilet 0.0 0.0 0.0 186,220.6
Total for 1 toilet including soak away pit 0.0 0.0 0.0 396,023.6
TOTAL OF BILL NO.C-09 0.0 1,093,375.4 1,093,375.4 11,960,939.2
Contractor Client
Name: Name:
Signature Signature
Date Date

Page 68 of 109
takeoff utility

TAKE OFF SHEET 1 of 1


Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client: Client:- Somali Regional State Water Bureau
BILL NO.C-09 UTILITY ADMIN. AUXILAR BUILDINGS
No Len Wid Thick/Ht Quantity Unit

0.00 m2

1 30 10
1 10 6

m3

28.02 m3

2 26.9 0.5 0.4


2 18.65 0.5 0.4
4 6 0.5 0.4
5 5 0.5 0.4
0.00 m3
m3
1 9.3 7 0.5
1 18.6 7.3 0.5
1 7.3 12.6 0.5

1 166.7 0.5 1.25 104.19 m3


0.00 m3
1 9.3 7
1 18.6 7.3
1 7.3 12.6
0.00 no.
1 26.9 4.35
1 26.9 2.75
1 18.6 4.35
1 18.6 2.75
2 8.7 4.35
3 5.6 2.75
1 5 2.75
3 4.9 2.75

73.22 m3

1 9.3 7 0.25
1 18.6 7.3 0.25
1 7.3 12.6 0.25
29 3.4 0.3 0.25
m3

2 26.9 0.4 0.35 m3

2 18.65 0.4 0.35


4 6 0.4 0.35

Page 69 of 109
takeoff utility

TAKE OFF SHEET 1 of 1


Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client: Client:- Somali Regional State Water Bureau
BILL NO.C-09 UTILITY ADMIN. AUXILAR BUILDINGS
No Len Wid Thick/Ht Quantity Unit
5 5 0.4 0.35

116 3.4 0.5 m2

2 70.05 0.5 0.00 m2

m2

1 693.3 0.395 0.00 kg


1 0 0.617 0.00 kg
1 1487.6 0.888 0.00 kg

1 2105 ml

1 2105 ml

1 2105 ml
1 440 m2
1 69.9 m2
1 190.48 m2

1 325 m

1 30 m

1 53.4 m

m2

m2

m2

m2

m2

m2

LS

Page 70 of 109
takeoff utility

TAKE OFF SHEET 1 of 1


Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client: Client:- Somali Regional State Water Bureau
BILL NO.C-09 UTILITY ADMIN. AUXILAR BUILDINGS
No Len Wid Thick/Ht Quantity Unit
M

No.
No.
No.

No.

No.
No.
No
Ls
Ls
ls

1 12 8 0.00 m2

2 17.2 0.5 0.5 8.60 m3

m3
1 10.3 6.9 0.00 m2
1 10.3 6.9 0.75 m3

6 3 0.3 0.3 m3
4 17.2 0.3 0.3 m3

24 3 0.3 0.00 m2
12 17.2 0.3 0.00 m2
2 6.8 0.3 m2

1 272.4 0.395 0.00 kg


1 0 0.61 0.00 kg
1 408 0.888 0.00 kg

1 12.3 6.9 0.5 42.44 m3

ml

ml

ml
m2
m2
m2

Page 71 of 109
takeoff utility

TAKE OFF SHEET 1 of 1


Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client: Client:- Somali Regional State Water Bureau
BILL NO.C-09 UTILITY ADMIN. AUXILAR BUILDINGS
No Len Wid Thick/Ht Quantity Unit

m2

m2

m2

LS

1 14 12 0.00 m2

1 56.9 0.5 0.5 14.23 m3

14.23 m3
1 14.3 10 0.00 m2
1 11.9 9.8 0.5 m3

7 3 0.3 0.3 m3
2 54.6 0.3 0.3 m3

28 3 0.3 0.00 m2
72.90 m2
2 54.6 0.3
3 44.6 0.3
1 11.6 0.3 m2

1 287.1 0.395 0.00 kg


1 0 0.617 0.00 kg
1 390 0.888 0.00 kg

Page 72 of 109
takeoff utility

TAKE OFF SHEET 1 of 1


Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client: Client:- Somali Regional State Water Bureau
BILL NO.C-09 UTILITY ADMIN. AUXILAR BUILDINGS
No Len Wid Thick/Ht Quantity Unit

1 14.3 10 0.5 71.50 m3

ml

ml

ml
m2
m2
m2

m2

m2

m2

m2

m2

m2

no.

m2

LS

no.

1 14 14 0.00 m2

1 70.4 0.5 0.5 17.60 m3

m3
1 10.45 13.15 0.00 m3

Page 73 of 109
takeoff utility

TAKE OFF SHEET 1 of 1


Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client: Client:- Somali Regional State Water Bureau
BILL NO.C-09 UTILITY ADMIN. AUXILAR BUILDINGS
No Len Wid Thick/Ht Quantity Unit
1 11.15 10.15 0.5 m3

11 3 0.3 0.3 m3
m3
3 21.6 0.35 0.3
2 21.6 0.3 0.3

44 3 0.3 m2
m2
6 21.6 0.4
9 21.6 0.4
3 14.4 0.3 m2

1 118.8 0.395 0.00 kg


1 0 0.617 0.00 kg
1 433.2 0.888 0.00 kg

1 13.15 11 0.5 72.33 m3

ml

ml

ml
m2
m2
m2

m2

m2

m2

m2

Page 74 of 109
takeoff utility

TAKE OFF SHEET 1 of 1


Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client: Client:- Somali Regional State Water Bureau
BILL NO.C-09 UTILITY ADMIN. AUXILAR BUILDINGS
No Len Wid Thick/Ht Quantity Unit

no.

m2

LS

m2

m3

m3

m3

m2

m3
m3
m2
m3

kg
kg
m2

m2

ml

Page 75 of 109
takeoff utility

TAKE OFF SHEET 1 of 1


Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client: Client:- Somali Regional State Water Bureau
BILL NO.C-09 UTILITY ADMIN. AUXILAR BUILDINGS
No Len Wid Thick/Ht Quantity Unit

ml

m2

m2

Pcs

m2

m2

m2

m2

Pcs

Pcs

LS
Contractor
Name: _________________________________
Signature: ______________________
Date: __________________________

Page 76 of 109
takeoff utility

TAKE OFF SHEET 1 of 1

& Water Works Contractor

DESCRIPTION
C-0.9.1Earth work
C-09.2Site clearing up to a depth of 20cm to remove top soil
including trench of compound fence

C-0.9.2Normal soil excavation for foundation up to a depth of


0.5meters
C-09.3Soft rock excavation for foundation up to a depth of
0.3 meters

C-0.9.3cart away excavated material


C-09.4Backfill and compaction with excavated material

C-0.9.4Masonry and block work


C-09.550cm thick stone masonry for foundation
C-0.9.525cm hard core for floor

C-09.6HBC block for the walls including fence

C-0.9.6concrete work

C-09.7C-20 concrete (50cm thick) for base slab mass concrete

C-0.9.7Concrete columns including fence columns


C-09.8Grade beam and top tie beams the cost includes grade
beams of fencing

Page 77 of 109
takeoff utility

TAKE OFF SHEET 1 of 1

& Water Works Contractor

DESCRIPTION

C-0.9.8Provide and fix formwork to


C-09.9Column including the fence columns
C-0.9.9Grade beam and top tie beams cost includes grade
beams of fencing
C-09.10Parapet
C-0.9.10Provide, cut, bend and fix in position reinforced steel
bar. All according to structural drawing. Price should
include tying wires
C-09.11Diameter 8 mm plain bar
C-0.9.11Diameter 10 mm deformed bar
C-09.12Diameter 12 mm deformed bar
C-0.9.12Roofing
C-09.13Fabrication and installation of Eucalyptus truss
C-0.9.13Fabrication and installation of standing Eucalyptus
pole of diameter 100mm.
C-09.1470*50 purlin
C-0.9.14CIS G-28 roof
C-09.15chip wood for corners
C-0.9.15chip wood for wall

C-09.16Supply and fix edge gutter formed in G-28 flat


galvanized metal sheet including support brackets 1mm thick
shaped steel plate spaced at a max. spacing 1000mm c/c and
fixed to purlin .price includes metal primer and two coats of
synthetic enamel paint.

C-0.9.16Supply & fix dia.100mm down pipe in G-28 including


1mm thick metal support brackets fixed to walls or columns.

C-09.17 Fascia board by 20cm


C-0.9.17Finishing
C-09.185cm cement screed floor
C-0.9.18three coats of plastering cost includes fence
plastering
C-09.19painting works
C-0.9.19Metal works
C-09.20Door and windows
C-0.9.201.2m*1.8m L- Z metal double opening windows
(1.5mm thick) with suitable mirror , hinges and lock and key
system approved by the Engineer.

C-09.21 1.2*2.1 Single open L-Z metal doors(1.5mm thick)


with suitable mirrors, hinges and lock and key system
approved by the Engineer.
C-0.9.21entrance gate 4m*3m with all locks and hinges
C-09.22Electrical works including ampols ,power
meter ,wires(2.5mm) all accessories approved by the
engineer.

Page 78 of 109
takeoff utility

TAKE OFF SHEET 1 of 1

& Water Works Contractor

DESCRIPTION
C-0.9.22Compound Fencing and decoration
C-09.23Office facilities
C-0.9.23Table
C-09.24Chair manager
C-0.9.24Chair normal
C-09.25Printer with accessories continuous supply till project
period to be used by both firms.
C-0.9.25Computer (Desk Top) with ups and cpu
C-09.26Shelf of four window
C-0.9.26Bajaj force Four Stroke three wheeler
C-09.27Motorcycle bike two wheeler
C-0.9.27Utility spare parts and Necessary tools
C-09.28training and work shop for utility staff
BILL NO.C-09.29 Heavy Material Store
C-0.9.30Earth work
C-09.31Site clearing up to a depth of 20cm
C-0.9.31Normal soil excavation for foundation up to a depth
of 0.5meters
C-09.32cart away excavated material
C-0.9.32Hard core including foundation and floor
C-09.33Backfill and compaction with selected material
C-0.9.33concrete work
C-09.34concrete columns
C-0.9.34Grade beam and top tie beams
C-09.35Provide and fix formwork to
C-0.9.35Column
C-09.36Grade beam and top tie beams
C-0.9.36Parapet
C-09.37Provide, cut, bend and fix in position reinforced steel
bar. All according to structural drawing. Price should
include tying wires
C-0.9.37Diameter 8 mm plain bar
C-09.38Diameter 10 mm deformed bar
C-0.9.38Diameter 12 mm deformed bar
C-09.39C-20 concrete (50cm thick) for floor slab mass
concrete
C-0.9.39Roofing
C-09.40Fabrication and installation of Eucalyptus truss
horizontally of diameter 80mm
C-0.9.40Fabrication and installation of standing Eucalyptus
pole transversally of diameter 80mm.
C-09.4170*50 purlin
C-0.9.41CIS G-28 roof
C-09.42chip wood for corners
C-0.9.42HBC block for the wall

Page 79 of 109
takeoff utility

TAKE OFF SHEET 1 of 1

& Water Works Contractor

DESCRIPTION

C-09.43Supply and fix edge gutter formed in G-28 flat


galvanized metal sheet including support brackets 1mm thick
shaped steel plate spaced at a max. spacing 1000mm c/c and
fixed to purlin .price includes metal primer and two coats of
synthetic enamel paint.

C-0.9.43Supply & fix dia.100mm down pipe in G-28 including


1mm thick metal support brackets fixed to walls or columns.

C-09.44 Fascia board by 20cm


C-0.9.44Finishing
C-09.4525mm cement screed floor
C-0.9.45Door and windows

C-09.461.2m*2m and metal sheet double opening


windows(1.5mm thick) with suitable hinges , lock and key
including upper part mesh system approved by the Engineer.

C-0.9.462.4m*2.5m horizontal sliding and (1*2 ) entrance


door of metal sheet (4mm thick) with suitable hinges and
lock and key system approved by the Engineer.
C-09.47Electrical works including all accessories approved by
the engineer.
BILL NO.C-09.108 Meeting Hall
C-0.9.108Earth work
C-0.9.109Site clearing up to a depth of 20cm
C-0.9.110Normal soil excavation for foundation up to a depth
of 0.5meters
C-0.9.111cart away excavated material
C-0.9.112Hard core including foundation
C-0.9.113Backfill and compaction with excavated material
C-0.9.114concrete work
C-0.9.115concrete columns
C-0.9.116Grade beam and top tie beams
C-0.9.117Provide and fix formwork to
C-0.9.118Column
C-0.9.119Grade beam and top tie beams

C-0.9.120Parapet
C-0.9.121Provide, cut, bend and fix in position reinforced
steel bar. All according to structural drawing. Price should
include tying wires
C-0.9.122Diameter 8 mm plain bar
C-0.9.123Diameter 10 mm deformed bar
C-0.9.124Diameter 12 mm deformed bar

Page 80 of 109
takeoff utility

TAKE OFF SHEET 1 of 1

& Water Works Contractor

DESCRIPTION
C-0.9.125C-20 concrete (50cm thick) for base slab mass
concrete
C-0.9.126Roofing
C-0.9.127Fabrication and installation of Eucalyptus truss
C-0.9.128Fabrication and installation of standing Eucalyptus
pole of diameter 100mm.
C-0.9.12970*50 purlin
C-0.9.130CIS G-28 roof
C-0.9.131chip wood for corners
C-0.9.132HBC block for the wall

C-0.9.133Supply and fix roof formed in G-28 caps iron sheet


including support brackets 1mm thick shaped steel plate
spaced at a max. spacing 1000mm c/c and fixed to
purlin .price includes metal primer and two coats of synthetic
enamel paint.

C-0.9.134Supply & fix dia.100mm down pipe in G-28 including


1mm thick metal support brackets fixed to walls or columns.

C-0.9.135 Fascia board by 20cm


C-0.9.136Finishing
C-0.9.13725mm cement screed floor
C-0.9.138Apply three coats of plaster in cement mortar to
internal cement concrete block wall
C-0.9.139Apply cement mortar pointing to all external cement
concrete block wall
C-0.9.140Apply 3 coats of plastic paint to internal walls and
synthetic paint to metal doors and windows
C-0.9.141celling to roof
C-0.9.142Door and windows
C-0.9.1431.2m*1.8m and metal sheet double opening
windows(1.5mm thick)with suitable mirror, hinges and lock
and key system approved by the Engineer.

C-0.9.144*2.m*2.5m double open metal sheet doors(1.5mm


thick) with suitable hinges and lock and key system approved
by the Engineer.
C-0.9.145Electrical works including all accessories approved
by the engineer.
chairs of the meeting hall
BILL NO.C-09.146 MOSQUE
C-0.9.146Earth work
C-0.9.147Site clearing up to a depth of 20cm
C-0.9.148Normal soil excavation for foundation up to a depth
of 0.5meters
C-0.9.149cart away excavated material
C-0.9.150Hard core including foundation

Page 81 of 109
takeoff utility

TAKE OFF SHEET 1 of 1

& Water Works Contractor

DESCRIPTION
C-0.9.151Backfill and compaction with excavated material
C-0.9.152concrete work
C-0.9.153concrete columns
C-0.9.154Grade beam and top tie beams
for grade beam L=11.15, W=10.45 Lt=21.6m each 3
for top tie beam L=11.15, W=10.45 Lt=21.6m each 3
C-0.9.155Provide and fix formwork to
C-0.9.156Column
C-0.9.157Grade beam and top tie beams
for grade beam
for top tie beam
C-0.9.158Parapet
C-0.9.159Provide, cut, bend and fix in position reinforced
steel bar. All according to structural drawing. Price should
include tying wires
C-0.9.160Diameter 8 mm plain bar
C-0.9.161Diameter 10 mm deformed bar
C-0.9.162Diameter 12 mm deformed bar
C-0.9.163C-20 concrete (50cm thick) for base slab mass
concrete
C-0.9.164Roofing
C-0.9.165Fabrication and installation of Eucalyptus truss
C-0.9.166Fabrication and installation of standing Eucalyptus
pole of diameter 100mm.
C-0.9.16770*50 purlin
C-0.9.168CIS G-28 roof
C-0.9.169chip wood for corners
C-0.9.170HBC block for the wall

C-0.9.171Supply and fix edge gutter formed in G-28 flat


galvanized metal sheet including support brackets 1mm thick
shaped steel plate spaced at a max. spacing 1000mm c/c and
fixed to purlin .price includes metal primer and two coats of
synthetic enamel paint.

C-0.9.172Supply & fix dia.100mm down pipe in G-28 including


1mm thick metal support brackets fixed to walls or columns.

C-0.9.173 Fascia board by 20cm


C-0.9.174Finishing
C-0.9.17525mm cement screed floor
C-0.9.176Apply three coats of plaster in cement mortar to
internal cement concrete block wall
C-0.9.177Apply cement mortar pointing to all external cement
concrete block wall
C-0.9.178Apply 3 coats of plastic paint to internal walls and
synthetic paint to metal doors and windows

Page 82 of 109
takeoff utility

TAKE OFF SHEET 1 of 1

& Water Works Contractor

DESCRIPTION
C-0.9.179Door and windows
C-0.9.1801.2m*1.8m and metal sheet double opening
windows(1.5mm thick)with suitable mirror, hinges and lock
and key system approved by the Engineer.

C-0.9.181*2.m*2.5m double open metal sheet doors(1.5mm


thick) with suitable hinges and lock and key system approved
by the Engineer.
C-0.9.182Electrical works including all accessories approved
by the engineer.
BILL NO. C-09.183 Construction of light spare parts & Guard
House
C-0.9.184Earth Work
C-0.9.185Clearing of site to remove top soil to a depth of 200
mm
C-0.9.186Excavation for stone masonry foundation; 0.5 m
width and 0.5 m depth
C-0.9.187Cart away and deposit excavated surplus material to
a distance not exceeding I km
C-0.9.189fill in selected material
C-0.9.190Supply and place 250 mm thick hard core
compacted to receive reinforced floor slab
C-0.9.191Concrete and Block Work
C-0.9.192Reinforced concrete grade C-25 with minimum
cement content 1440 kg/m3 cast into formwork and vibrated
around reinforcement bars in
C-0.9.193RC floor tie beam and grade beam
RC column
C-0.9.194Mass concrete fill on floor slab (100 mm)
Lintel
C-0.9.195Provide, fix in position, cut and bend reinforced
steel bar. All according to structural drawing. Price should
include tying wires
Diameter 8 mm deformed bar
C-0.9.196Diameter 10 mm deformed bar
Provide, cut, and fix formwork beam column
C-0.9.197Block work
HCB block for wall
C-0.9.198Carpentry and Roofing
Supply, assemble and fix in position roof truss price shall
include the application of three coats and external anti-
termite treatment
Err:508
Err:508

Page 83 of 109
takeoff utility

TAKE OFF SHEET 1 of 1

& Water Works Contractor

DESCRIPTION
C-0.9.200Supply and fix purl in in zigba wood size 50 x 70 mm
nailed into eucalyptus truss including three coats of anti -
termite external treatment

Supply and fix roof cover in G-28 mm corrugated galvanized


iron sheet fixed into zigba wood purl in with dome headed
galvanized nails (purlin and ridge cover measured separately)

C-0.9.21Supply and fix edge gutter formed in G- 28 flat


galvanized metal sheet including support brackets 1 mm thick
shaped steel plate spaced at a maximum spacing of 1000 mm
clc and fixed to purl in - price includes metal primer and two
coats of synthetic enamel paint

C-0.9.158Supply & fix diameter 100mm down pipe in G-28


including I mm thick metal support brackets fixed at a
maximum interval of 1000 mm fixed to walls or columns
C-0.9.200Supply and fix 25x 250 mm fascia board to purl in
Supply and fix metal windows size 600mm*500mm price
includes 4mm thick glass
C-0.9.21Supply and fix metal doors size 2.1m x1m with figured
glass in upper half portion
C-0.9.158 finishing work shall include all surface pre-cleaning,
polishing and cleaning at the end of finishing
C-0.9.200Floor screed in cement mortar 20 mm thick
C-0.9.242Apply three coats of plaster in cement mortar to
internal cement concrete block wall
C-0.9.284Apply cement mortar pointing to all external
cement concrete block wall
C-0.9.326Apply 3 coats of plastic paint to internal walls and
synthetic paint to metal doors and windows
C-0.9.368Sanitary Work

C-0.9.410Supply and fix hand wash basin made of white


vitreous china equipped with concealed brackets made of
gray malleable cast iron white painted complete with plug,
claim & traps. Price includes installation of galvanized steel
pipe, all the necessary concrete

C-0.9.452Supply and fix Turkish type WC. with high flush


cistern
C-0.9.494Electrical Installation
C-0.9.536Supply and install the required electrical works
Client
Name: ___________________________________
Signature: _____________________________
Date: ________________________________

Page 84 of 109
Office
Column 26
vertical 26 4 3.6 374.4 12mm
stirrups 26 18 0.6 280.8 8mm
Grade Beam
Long Side 2 4 27.2 217.6 12mm
Short Side 1 2 4 18.9 151.2 12mm
Short Side 2 2 4 9.6 76.8 12mm
Short Side 3 2 4 6.3 50.4 12mm
Short Side 4 3 4 5.6 67.2 12mm
Stirrups 704 0.6 422.4 8mm
Top Tie Beam
Long Side 2 4 26.9 215.2 12mm
Short Side 1 2 4 18.6 148.8 12mm
Short Side 2 2 4 9.3 74.4 12mm
Short Side 3 2 4 6 48 12mm
Short Side 4 3 4 5.3 63.6 12mm
Stirrups 1 687.5 0.6 412.5 8mm
Total of Office
8mm 693.3
10mm
12mm 1487.6
Meeting Hall
Column 8
vertical 8 4 3.6 115.2 12mm
stirrups 8 18 0.6 86.4 8mm
Grade Beam
Long Side 3 4 12.6 151.2 12mm
Short Side 3 4 10.3 123.6 12mm
Stirrups 1 334.5 0.6 200.7 8mm
Top Tie Beam
Long Side 0 4 12.6 0 12mm
Short Side 0 4 10.3 0 12mm
Stirrups 0 223 0.6 0 8mm
Total of Meeting Hall
8mm 287.1
10mm
12mm 390
Mosque
Column 11
vertical 11 4 3.6 158.4 12mm
stirrups 11 18 0.6 118.8 8mm
Grade Beam
Long Side 3 4 12.6 151.2 12mm
Short Side 3 4 10.3 123.6 12mm

Page 85 of 109
Stirrups 334.5 0.6 0 8mm
Top Tie Beam
Long Side 0 8 12.6 0 12mm
Short Side 0 8 10.3 0 12mm
Stirrups 0 223 0.6 0 8mm
Total of Mosque
8mm 118.8
10mm
12mm 433.2
Heavy Metal Garage
Column 6
vertical 4 3.6 86.4 12mm
stirrups 18 0.6 64.8 8mm
Grade Beam
Long Side 2 4 10.3 82.4 12mm
Short Side 2 4 7 56 12mm
Stirrups 173 0.6 103.8 8mm
Top Tie Beam
Long Side 2 4 12.6 100.8 12mm
Short Side 2 4 10.3 82.4 12mm
Stirrups 173 0.6 103.8 8mm
Total of Heavy Metal Garage
8mm 272.4
10mm
12mm 408

Page 86 of 109
C-04.0Standard Service Reservoir 50 m3 (#1) at BH For onspot
Previous Current Total Previous
Item No Description Unit Quantity Quantity Quantity Quantity Unit Rate Amount Current Amount Total Amount Contract Amount

C-04.1 Earth Work


Site clearing & grubbing up to a average depth of m2 35.00 38.48 38.48 26.50 0.0 1,019.8 1,019.8 927.5
C-04.2 20 cm to remove top vegetated soil
Foundation excavetion to a depth of not exceedin m3 30.50 16.59 16.59 184.00 0.0 3,052.8 3,052.8 5,612.0
C-04.3 1m below ground level
Placing 25cm thick basalic stone or equivalent hard
core well-rolled consolidated and blinded with m2 45.00 33.18 33.18 189.00 0.0 6,271.6 6,271.6 8,505.0
C-04.5 gravel
Back filling around a foundation with approved
selected materials from site well rammed in layer m3 29.14 1.63 1.63 133.00 0.0 217.3 217.3 3,875.6
C-04.6 of 20 cm
Cartaway surplus excavated materials from the m3 35.50 24.29 24.29 52.00 0.0 1,263.0 1,263.0 1,846.0
C-04.7 site to a distance of 100 m
C-04.8 concrete work
Casting 70 mm thick Lean concrete over hard-core
with Grade C-15 concrete with minimum cement m2 29.20 33.18 33.18 180.00 0.0 5,973.0 5,973.0 5,256.0
C-04.9 150kg/m3
Casting 25 cm thick Base slab in Grade C-30
reinforced concrete with minimum cement m3 9.00 9.90 9.90 3,592.00 0.0 35,546.6 35,546.6 32,328.0
C-04.10 360kg/m3 mix 1:2:4
Casting 20 cm thick Roof cover slab with Grade C-
30 reinforced concrete of minimum cement m3 7.99 7.07 7.07 3,592.00 0.0 25,390.4 25,390.4 28,700.1
C-04.11 360kg/m3

Construction of friction key with Grade C-30 m3 6.27 2.92 2.92 3,592.00 0.0 10,496.0 10,496.0 22,521.8
C-04.12 reinforced concrete simultaneously with base slab

Construction of 10 cm thick reinforced concrete m3 5.20 16.36 16.36 3,592.00 0.0 58,777.8 58,777.8 18,678.4
Grade C-30 filled between masonry wall reinforced
C-04.13 with Hexagonal Mesh-Wire of size 3/4
Casting 20cm thick concrete Ring beam of Grade C- m3 1.70 1.46 1.46 3,592.00 0.0 5,248.0 5,248.0 6,106.4
C-04.14 30 with minimum cement 360kg/m3
supply, cut, bend and fix in position
C-04.15 reinforcement bars
C-04.16 dia ø10mm kg 1,820.00 934.20 934.20 66.80 0.0 62,404.2 62,404.2 121,576.0
C-04.17 dia ø 12mm kg 756.00 1,531.11 1,531.11 69.20 0.0 105,952.7 105,952.7 52,315.2
C-04.18 dia ø 14mm kg 50.00 0.00 0.00 71.00 0.0 0.0 0.0 3,550.0

Fixing of good quality wooden or metal form work


firmly with strong struting & tight to avoid m2 54.00 149.05 149.05 500.00 0.0 74,526.3 74,526.3 27,000.0
C-04.19 Bleeding & Bulgingout
C-04.20 Massonry work

Page 87 of 109
C-04.0Standard Service Reservoir 50 m3 (#1) at BH For onspot
Previous Current Total Previous
Item No Description Unit Quantity Quantity Quantity Quantity Unit Rate Amount Current Amount Total Amount Contract Amount

Construction of 2 x 20 cm thick Masonry Wall on


both side of the Concrete - Core embeded with m3 35.00 0.00 0.00 523.00 0.0 0.0 0.0 18,305.0
C-04.21 cement Sand mortar of mix 1 : 3
Floor finish 30 mm thick trawl and smooth finish m2 30.14 32.17 32.17 109.00 0.0 3,506.5 3,506.5 3,285.7
C-04.22 with 1:3 cement Sand mortar screed
Semi Dressed Stone Pavement around the
Reservoir 1.0 m wide cemented with in 1:3 mix m3 36.00 0.00 0.00 523.00 0.0 0.0 0.0 18,828.0
C-04.23 cement mortar
Construction of Semi-Circular 30 cm diameter m3 38.00 0.00 0.00 450.00 0.0 0.0 0.0 17,100.0
C-04.24 Drainage Ditch as per drawing

Construction of 100 x 100 x 100 cm Valve chamber LS 1.00 0.00 0.00 4,500.00 0.0 0.0 0.0 4,500.0
C-04.25 with Hollow Concrete Block as per Design Drawing
C-04.26 Mislaneous & Finishing

Install & Fix all necessary pipes & fittings with all LS 1.00 1.00 1.00 7,500.00 0.0 7,500.0 7,500.0 7,500.0
necessary accessories, gate valves, Float Valves
asper the Design Drawings for In-let, Out-let, Vent
C-04.27 pipe Drain,& Over-flow system of the reservoir
C-04.28 Install inlet and outlet pipe
C-04.29 DN 200, L=340cm double flanged pipe No 1.00 1.00 1.00 7,920.00 0.0 7,920.0 7,920.0 7,920.0
C-04.30 DN 200, 90 degree elbow bend No 2.00 2.00 2.00 9,600.00 0.0 19,200.0 19,200.0 19,200.0
DN 200, double flanged L=1m with centrally welded
puddle flange
No 2.00 2.00 2.00 4,400.00 0.0 8,800.0 8,800.0 8,800.0
C-04.31
C-04.32 DN 200 dismantling piece No 1.00 1.00 1.00 7,920.00 0.0 7,920.0 7,920.0 7,920.0
C-04.33 DN 250*200 reducer No 2.00 2.00 2.00 8,600.00 0.0 17,200.0 17,200.0 17,200.0
C-04.34 DN 200 flanged gate valve No 1.00 1.00 1.00 18,400.00 0.0 18,400.0 18,400.0 18,400.0

Supply and
Supply & Install lockable
install Steel Man-Hole
both External cover
& Internal Ladder
with alloffixing No 1.00 1.00 1.00 7,500.00 0.0 7,500.0 7,500.0 7,500.0
made Classhings
B, G S&Pipe
Accessories
of DN 25 with lock gate
mm Length 3.0
C-04.35 (Design)
m having extra 1.0 m high handle at the top for
C-04.36 External Ladder No 2.00 2.00 2.00 9,200.00 0.0 18,400.0 18,400.0 18,400.0
Provide and install water stops made of natural or m 45.00 41.47 41.47 750.00 0.0 31,105.8 31,105.8 33,750.0
C-04.37 synthetic rubber (pvc)
Install and fix quality water meter DN 200 mm at
the outlet of the reservoir with approperiate No 1.00 0.00 0.00 25,000.00 0.0 0.0 0.0 25,000.0
C-04.38 fittngs and Gate Valve
Plastering the whole inner wall face and exposed
faces of concrete works with three coates of m2 50.00 0.00 0.00 114.00 0.0 0.0 0.0 5,700.0
C-04.39 cement sand mortar of mix 1 : 2

Page 88 of 109
C-04.0Standard Service Reservoir 50 m3 (#1) at BH For onspot
Previous Current Total Previous
Item No Description Unit Quantity Quantity Quantity Quantity Unit Rate Amount Current Amount Total Amount Contract Amount

mesh wires fencing consists of 2.5 mm barbed m2 160.00 0.00 0.00 250.00 0.0 0.0 0.0 40,000.0
wire horizontal and diagonal member fixed to 2500
mm long concrete post spaced every 2000mm,
C-04.40 including all necessary material as per the drawing

Gate, 6mm angle iron with metal sheet C/C 40 mm


fixed to 60*60*3 mm RHS frame, as shown in the no 1.00 0.00 0.00 1,500.00 0.0 0.0 0.0 1,500.0
drawing; price includes lock & latches & earth work
C-04.41 (width 4.0m*height 2.60m)
Pointing the whole External face of the masonry m2 45.00 0.00 0.00 95.00 0.0 0.0 0.0 4,275.0
C-04.42 wall with cement mortar mix 1 : 2
BILL NO Total for one reservoir 0.0 543,592.0 543,592.0 623,881.7
Contractor Client
Name: Name:
Signature Signature
Date Date

Page 89 of 109
takeoff 50m3

TAKE OFF SHEET 1 of 1


Project: Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client: Client:- Somali Regional State Water Bureau
C-04.0Standard Service Reservoir 50 m3 (#1) at BH For onspot

No Dia Thick Quantity Unit DESCRIPTION

C-04.1Earth Work

1 7 0.785 38.5 m2 C-04.2Site clearing & grubbing up to a average depth of 20 cm to


remove top vegetated soil

1 6.5 0.5 0.785 16.6 m3 C-04.3Foundation


ground level
excavetion to a depth of not exceedin 1m below

1 6.5 0.785 33.2 m2 C-04.5Placing 25cm thick basalic stone or equivalent hard core well-
rolled consolidated and blinded with gravel

1 6.5 0.4 0.2 1.63 m3 C-04.6Back filling around a foundation with approved selected
materials from site well rammed in layer of 20 cm

24.2885 m3 C-04.7Cartaway
of 100 m
surplus excavated materials from the site to a distance

C-04.8concrete work

1 6.5 0.785 33.1831 m2 C-04.9Casting 70 mm thick Lean concrete over hard-core with Grade C-
15 concrete with minimum cement 150kg/m3

1 6 0.35 0.785 9.9 m3 C-04.10Casting 25 cm thick Base slab in Grade C-30 reinforced concrete
with minimum cement 360kg/m3 mix 1:2:4

1 6 0.25 0.785 7.1 m3 C-04.11Casting 20 cm thick Roof cover slab with Grade C-30 reinforced
concrete of minimum cement 360kg/m3

1 6.2 0.5 0.3 2.92206 m3 C-04.12Construction of friction key with Grade C-30 reinforced
concrete simultaneously with base slab
C-04.13Construction of 10 cm thick reinforced concrete Grade C-30
1 6.2 2.8 0.3 16.3635 m3 filled between masonry wall reinforced with Hexagonal Mesh-Wire of
size 3/4

1 6.2 0.25 0.3 1.46103 m3 C-04.14Casting 20cm thick concrete Ring beam of Grade C-30 with
minimum cement 360kg/m3

C-04.15supply, cut, bend and fix in position reinforcement bars

1 934.2 934.195 kg C-04.16dia ø10mm


1 1531 1531.11 kg C-04.17dia ø 12mm
kg C-04.18dia ø 14mm
C-04.19Fixing of good quality wooden or metal form work firmly with
1 7 0.4 strong struting & tight to avoid Bleeding & Bulgingout
2 6.2 2.7
1 6.2
1 6.2 0.25 149.053 m2
C-04.20Massonry work

m3 C-04.21Construction of 2 x 20 cm thick Masonry Wall on both side of


the Concrete - Core embeded with cement Sand mortar of mix 1 : 3

1 6.4 0.785 32.17 m2 C-04.22Floor finish 30 mm thick trawl and smooth finish with 1:3
cement Sand mortar screed

m3 C-04.23Semi Dressed Stone Pavement around the Reservoir 1.0 m wide


cemented with in 1:3 mix cement mortar

Page 90 of 109
takeoff 50m3

TAKE OFF SHEET 1 of 1


Project: Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client: Client:- Somali Regional State Water Bureau
C-04.0Standard Service Reservoir 50 m3 (#1) at BH For onspot

No Dia Thick Quantity Unit DESCRIPTION

m3 C-04.24Construction
per drawing
of Semi-Circular 30 cm diameter Drainage Ditch as

LS C-04.25Construction of 100 x 100 x 100 cm Valve chamber with Hollow


Concrete Block as per Design Drawing
C-04.26 Mislaneous & Finishing
C-04.27Install & Fix all necessary pipes & fittings with all necessary
1 1 1 LS accessories, gate valves, Float Valves asper the Design Drawings for In-
let, Out-let, Vent pipe Drain,& Over-flow system of the reservoir
C-04.28Install inlet and outlet pipe
1 1 1 No C-04.29DN 200, L=340cm double flanged pipe
1 2 2 No C-04.30DN 200, 90 degree elbow bend
1 2 2 No C-04.31DN
flange
200, double flanged L=1m with centrally welded puddle

1 1 1 No C-04.32DN 200 dismantling piece


1 2 2 No C-04.33DN 250*200 reducer
1 1 1 No C-04.34DN 200 flanged gate valve
1 1 1 No C-04.35Supply & Install lockable Steel Man-Hole cover with all fixing
hings & Accessories with lock gate (Design)
C-04.36Supply and install both External & Internal Ladder made of
1 2 2 No Class B, G S Pipe of DN 25 mm Length 3.0 m having extra 1.0 m high
handle at the top for External Ladder

2 6.6 3.142 41.4744 m C-04.37Provide


rubber (pvc)
and install water stops made of natural or synthetic

1 No C-04.38Install and fix quality water meter DN 200 mm at the outlet of


the reservoir with approperiate fittngs and Gate Valve

1 m2 C-04.39Plastering the whole inner wall face and exposed faces of


concrete works with three coates of cement sand mortar of mix 1 : 2

C-04.40mesh wires fencing consists of 2.5 mm barbed wire horizontal


1 m2 and diagonal member fixed to 2500 mm long concrete post spaced
every 2000mm, including all necessary material as per the drawing

C-04.41Gate, 6mm angle iron with metal sheet C/C 40 mm fixed to


1 no 60*60*3 mm RHS frame, as shown in the drawing; price includes lock
& latches & earth work (width 4.0m*height 2.60m)

1 m2 C-04.42Pointing the whole External face of the masonry wall with


cement mortar mix 1 : 2
Contractor Client
Name: _____________________________Name: ___________________________________
Signature: ______________________ Signature: _____________________________
Date: __________________________ Date: ________________________________

Page 91 of 109
BASE SLAB
Bottom mesh ϕ12@170mm 6.4 spacing 0.17
cover 0.035 thickness 0.35
i Di hook no bottom bar top bar
0 6.4 0.56 2 13.9 12.8
1 6.39 0.56 4 27.8 25.6
2 6.36 0.56 4 27.7 25.5
3 6.3 0.56 4 27.5 25.3
4 6.3 0.56 4 27.3 25.0
5 6.2 0.56 4 26.9 24.7
6 6.1 0.56 4 26.5 24.3
7 5.9 0.56 4 26.0 23.8
8 5.8 0.56 4 25.4 23.2
9 5.6 0.56 4 24.7 22.5
10 5.4 0.56 4 23.9 21.7
11 5.2 0.56 4 23.0 20.8
12 4.9 0.56 4 22.0 19.7
13 4.6 0.56 4 20.8 18.5
14 4.3 0.56 4 19.4 17.1
15 3.9 0.56 4 17.7 15.5
16 3.4 0.56 4 15.7 13.5
17 2.7 0.56 4 13.2 11.0
18 1.9 0.56 4 9.7 7.5
19
74.0 419.2 377.7 12mm
no Li Lt
spacer ϕ14mm 4/sqrm 113 1.3 147
Base Slab Total L in m Qty kg
ϕ12 943.91 838.2
ϕ10 0.0

Wall
vertical ϕ12mm@180mm 12mm 180mm 0.20
outer faces 91 3.8 349 12mm
inner faces 82 3.8 313 12mm

circular ϕ10mm@150mm 10mm 150mm 0.15


outer faces 19 19 353 10mm
inner faces 19 17 318 10mm
friction key ϕ12mm@180mm 91 1 118 12mm

Wall & Column Total


L in m Quantity kg
ϕ8 72.6 28.7
ϕ10 670.8 413.9
ϕ12 780.3 692.9

ROOF SLAB
Bottom mesh ϕ10@170mm 6.1 spacing 0.15
cover 0.05 thickness 0.25
i Di hook no bottom bar top bar
0 6.1 0.30 2 12.8 12.2
1 6.1 0.30 4 25.6 24.4
2 6.1 0.30 4 25.5 24.3
3 6.0 0.30 4 25.3 24.1
4 6.0 0.30 4 25.1 23.9
5 5.9 0.30 4 24.9 23.7
6 5.8 0.30 4 24.5 23.3
7 5.7 0.30 4 24.1 22.9
8 5.6 0.30 4 23.6 22.4
9 5.5 0.30 4 23.1 21.9
10 5.3 0.30 4 22.4 21.2
11 5.1 0.30 4 21.7 20.5
12 4.9 0.30 4 20.9 19.7
13 4.7 0.30 4 20.0 18.8
14 4.4 0.30 4 18.9 17.7
15 4.1 0.30 4 17.7 16.5
16 3.8 0.30 4 16.3 15.1
17 3.3 0.30 4 14.6 13.4
18 2.8 0.30 4 12.5 11.3
19 2.2 0.30 4 9.9 8.7
20 1.1 0.30 4 5.6 4.4
21
82.0 414.97 390.37 10mm

no Li Lt
spacer ϕ10mm 4/sqrm 29 1.3 38
Roof Slab Total L in m Qty kg
ϕ10 843.3 520.3

Summary of Reinforcement Bar for 50m3 Service


Diam in mm L in m Quantity kg
ϕ8 72.6 28.7
ϕ10 1,514.1 934.2
ϕ12 1,724.2 1,531.1
2,494.0
Bill No. C- 015.0Toilet At 1000m3, 500m^3 booster station and @ borehole
C-015: CONSTRUCTION OF SOAK AWAY PIT

Item No Description Unit Quantity Previous Current Total Unit Rate Previous Current Total Amount Contract
Quantity Quantity Quantity Amount Amount Amount
C15.3 Clearing of site to remove top soil to a depth of 200 mm m2 12.0 20.0 20.00 26.5 0.0 530.0 530.0 318.0
C.15.3 Bulk excavation in ordinary soil to depth of 1.5m m3 15.0 15.0 15.00 177.0 0.0 2,655.0 2,655.0 2,655.0
C15.4 Bulk excavation in soft rock m3 15.0 22.5 22.50 331.0 0.0 7,447.5 7,447.5 4,965.0
C.15.4 Bulk excavation in hard rock m3 12.0 22.5 22.50 468.0 0.0 10,530.0 10,530.0 5,616.0
C15.5 Curt away excavated material m3 42.0 64.0 64.00 52.0 0.0 3,328.0 3,328.0 2,184.0
C.15.5 Masonry Work
C15.6 masonar wall with 50cm at the base and 40cm at top m3 35.0 24.0 24.00 1,701.0 0.0 40,824.0 40,824.0 59,535.0
C.15.6 concerete work

C15.7 Reinforced concrete septic cover C30 (Cement 1440 kg/m3) filled into form
work and vibrated around reinforced bars, mix ratio should be 1 :2:3 in

C.15.7 Soak pit top slab m3 2.3 0.0 0.00 3,899.0 0.0 0.0 0.0 8,772.8
C15.8 Reinforcement
Provide, cut, bend and fix in position reinforced steel bar. All according to
C.15.8 structural drawing. Price shall include tying wires
C15.9 diameter 12 kg 650.0 0.0 0.00 69.2 0.0 0.0 0.0 44,980.0
C.15.9 diameter 10 kg 90.0 0.0 0.00 66.8 0.0 0.0 0.0 6,012.0
C15.10 diameter 8 kg 80.0 0.0 0.00 64.4 0.0 0.0 0.0 5,152.0
C.15.10 Miscellaneous
Supply and lay 100 mm dia. PVC pipe as shown on the drawing, price
C15.11 including excavation of earth and back filling drianage conection m 100.0 100.0 100.00 78.0 0.0 7,800.0 7,800.0 7,800.0

C.15.11 Supply and fix 100x100 mm tee Pcs 4.0 4.0 4.00 3,500.0 0.0 14,000.0 14,000.0 14,000.0

C15.12 Supply and fix 100 mm dia. PVC ventilation pipe hood shaped covering (cowl) Pcs 2.0 2.0 2.00 2,800.0 0.0 5,600.0 5,600.0 5,600.0

C.15.12 Supply and fix 40*40cm manhole cover concrete with handling frame pcs 2.0 2.0 2.00 1,200.0 0.0 2,400.0 2,400.0 2,400.0
Sub Total for Soak Away Pit 0.00 95,114.50 95,114.50 169,989.75
CONSTRUCTION OF TOILET
C.15.13 Earth Work
C15.14 Clearing of site to remove top soil to a depth of 200 mm m2 9.0 25.0 25.00 26.5 0.0 662.5 662.5 238.5
C.15.14 Excavation for stone masonry foundation; 0.5 m width and 0.5 m depth m3 3.0 36.0 36.00 88.0 0.0 3,168.0 3,168.0 264.0
Cart away and deposit excavated surplus material to a distance not m3
C15.15 6.0 41.0 41.00 52.0 0.0 2,132.0 2,132.0 312.0
exceeding I km
C.15.15 fill for the selected material m2 3.0 0.0 0.00 50.0 0.0 0.0 0.0 150.0
C15.16 Masonry Work
Supply and place 250 mm thick hard core compacted to receive reinforced m2
C.15.16 floor slab 10.0 12.0 12.00 189.0 0.0 2,268.0 2,268.0 1,890.0

C15.17 Supply and place 500 mm thick hard core for founation wall m2 7.0 8.0 8.00 189.0 0.0 1,512.0 1,512.0 1,323.0
C.15.17 Sub-Total
C15.18 Concrete and Block Work
Reinforced concrete grade C-25 with minimum cement content 1440 kg/m3
C.15.18 cast into formwork and vibrated around reinforcement bars in
C15.19 RC floor tie beam m3 3.0 0.7 0.70 3,592.0 0.0 2,514.4 2,514.4 10,776.0
C.15.19 RC column m3 1.3 0.1 0.14 3,592.0 0.0 484.9 484.9 4,525.9
C15.20 Mass concrete fill on floor slab (100 mm) m3 1.3 1.2 1.20 3,592.0 0.0 4,310.4 4,310.4 4,490.0
C.15.20 Lintel m3 0.1 0.1 0.09 3,592.0 0.0 323.3 323.3 179.6
C15.21 RC roof tie beams m3 2.5 0.7 0.70 3,592.0 0.0 2,514.4 2,514.4 8,980.0

Page 94 of 109
Provide, fix in position, cut and bend reinforced steel bar. All according to
C.15.21
structural drawing. Price should include tying wires
C15.22 Diameter 8 mm deformed bar kg 120.0 48.1 48.11 64.4 0.0 3,098.3 3,098.3 7,728.0
C.15.22 Diameter 10 mm deformed bar kg 98.8 94.8 94.77 66.8 0.0 6,330.7 6,330.7 6,599.2
C15.23 Provide, cut, and fix formwork beam column m2 19.2 36.5 36.48 500.0 0.0 18,240.0 18,240.0 9,600.0
C.15.23 Block work
C15.24 20cm HCB block for wall No 250.0 434.6 434.57 306.0 0.0 132,976.9 132,976.9 76,500.0
C.15.24 Carpentry and Roofing
Supply, assemble and fix in position roof truss price shall include the ml
C15.25 25.0 25.0 25.00 28.9 0.0 723.7 723.7 723.7
application of three coats and external anti-termite treatment
ml
C.15.25 Supply and fix purl in in zigba wood size 50 x 70 mm nailed into eucalyptus 30.0 30.0 30.00 37.1 0.0 1,111.5 1,111.5 1,111.5
truss including three coats of anti - termite external treatment

Supply and fix roof cover in G-28 mm corrugated galvanized iron sheet fixed m2
C15.26 into zigba wood purl in with dome headed galvanized nails (purlin and ridge 24.0 16.2 16.20 354.0 0.0 5,734.8 5,734.8 8,496.0
cover measured separately)
m
Supply and fix edge gutter formed in G- 28 flat galvanized metal sheet
including support brackets 1 mm thick shaped steel plate spaced at a
C.15.26 maximum spacing of 1000 mm c/c and fixed to purl in - price includes metal 5.0 5.0 5.00 321.0 0.0 1,605.0 1,605.0 1,605.0
primer and two coats of synthetic eName: l paint

Supply & fix diameter 100mm down pipe in G-28 including I mm thick metal m
C15.27 support brackets fixed at a maximum interval of 1000 mm fixed to walls or 15.0 15.0 15.00 397.0 0.0 5,955.0 5,955.0 5,955.0
columns
C.15.27 Supply and fix 25x 250 mm fascia board to purl in m 9.8 3.0 3.00 167.1 0.0 501.2 501.2 1,637.2
C15.28 Supply and fix metal windows size 1x1.8m price includes lock hachs Pcs 1.8 1.0 1.00 5,040.0 0.0 5,040.0 5,040.0 9,072.0
Supply and fix metal doors size 2.1 Ox1 with figured glass in upper half Pcs
C.15.28 portion 2.1 1.0 1.00 5,880.0 0.0 5,880.0 5,880.0 12,348.0

Finishing; finishing work shall include all surface pre-cleaning, polishing


C15.29 and cleaning at the end of finishing
C.15.29 Floor screed in cement mortar 20 mm thick m2 1.8 13.0 12.96 109.0 0.0 1,412.6 1,412.6 196.2
C15.30 Apply cement mortar pointing to all external cement concrete block wall m2 34.0 69.7 69.68 74.0 0.0 5,156.0 5,156.0 2,516.0
Apply 3 coats of plastic paint to internal ,externalwalls and synthetic paint to m2
C.15.30 metal doors and windows 36.0 18.0 18.00 47.0 0.0 846.0 846.0 1,692.0

C15.31 Electrical Installation


C.15.31 Supply and install the required electrical works LS 1.0 5.0 5.00 5,500.0 0.0 27,500.0 27,500.0 5,500.0
Sub Total for Toilet 0.0 242,001.7 242,001.7 184,408.8
Total for 1 Toilet including Soak Awey Pit 0.0 337,116.2 337,116.2 354,398.6
Contractor Client
Name: Name: _________________________________________________
Signature: ___________________________________ Signature :______________________________________
Date: _____________________________ Date :_________________________________________

Page 95 of 109
TAKE OFF SHEET 1 of 1
Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client:- Somali Regional State Water Bureau
CONSTRUCTION OF TOILET
No Dimensions in m DESCRIPTION
Quantity Unit
Length Width Depth t Area m2
C-015: CONSTRUCTION OF SOAK AWAY PIT
C15.3Clearing of site to remove top soil to a depth of
1 5 4 20 m2 200 mm

1 5 3 1 15 m3 C.15.3Bulk excavation in ordinary soil to depth of 1.5m


1 5 3 1.5 22.5 m3 C15.4Bulk excavation in soft rock
1 5 3 1.5 22.5 m3 Bulk excavation in hard rock
64 m3 Curt away excavated material
Masonry Work
1 16 3 0.5 24 m3 masonar wall with 50cm at the base and 40cm at top
concerete work
Reinforced concrete septic cover C30 (Cement 1440
kg/m3) filled into form work and vibrated around
reinforced bars, mix ratio should be 1 :2:3 in
1 4 4 0.3 0 m3 Soak pit top slab
Reinforcement
Provide, cut, bend and fix in position reinforced steel
bar. All according to structural drawing. Price shall
include tying wires
1 52.8 0 kg diameter 12
1 457.6 0 kg diameter 10
1 106.5 0 kg diameter 8
Miscellaneous
Supply and lay 100 mm dia. PVC pipe as shown on the
1 100 100 m drawing, price including excavation of earth and back
filling drianage conection
1 4 4 Pcs Supply and fix 100x100 mm tee
1 2 2 Pcs Supply and fix 100 mm dia. PVC ventilation pipe hood
shaped covering (cowl)
Supply and fix 40*40cm manhole cover concrete
1 2 2 pcs with handling frame

Earth Work
1 5 5 25.0 m2 Clearing of site to remove top soil to a depth of 200
mm
Excavation for stone masonry foundation; 0.5 m width
1 4 3 3 36.0 m3 and 0.5 m depth

41.0 m3 Cart away and deposit excavated surplus material to a


distance not exceeding I km
m2 fill for the selected material
Masonry Work
1 4 3 12.0 m2 Supply and place 250 mm thick hard core compacted
to receive reinforced floor slab
Supply and place 500 mm thick hard core for
1 16 0.5 8.0 m2 founation wall
Concrete and Block Work

Page 96 of 109
TAKE OFF SHEET 1 of 1
Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client:- Somali Regional State Water Bureau
CONSTRUCTION OF TOILET
No Dimensions in m DESCRIPTION
Quantity Unit
Length Width Depth t Area m2
Reinforced concrete grade C-25 with minimum
cement content 1440 kg/m3 cast into formwork and
vibrated around reinforcement bars in
1 4 3 0.25 0.2 0.7 m3 RC floor tie beam
1 2.7 0.25 0.2 0.1 m3 RC column
1 4 3 0.1 1.2 m3 Mass concrete fill on floor slab (100 mm)
1 1.8 0.25 0.2 0.1 m3 Lintel
1 4 3 0.25 0.2 0.7 m3 RC roof tie beams
Provide, fix in position, cut and bend reinforced steel
bar. All according to structural drawing. Price should
include tying wires
54 0.70 Diameter 8 mm deformed bar
120 0.70 48.1 kg
16 3.0 Diameter 10 mm deformed bar
4 26.4 94.8 kg
16 2.7 0.4 Provide, cut, and fix formwork beam column
2 24 0.4 36.5 m2
Block work
2 3 3 2.5 30 20cm HCB block for wall
1 3 0.8 2.4
2 3 0.8 2.4
1 0.9 2.1
1 0.6 1.2 2.61 434.6 No
Carpentry and Roofing
Supply, assemble and fix in position roof truss price
1 25 25.0 ml shall include the application of three coats and
external anti-termite treatment
Supply and fix purl in in zigba wood size 50 x 70 mm
1 30 30.0 ml nailed into eucalyptus truss including three coats of
anti - termite external treatment
Supply and fix roof cover in G-28 mm corrugated
galvanized iron sheet fixed into zigba wood purl in
1 4 3 16.2 m2 with dome headed galvanized nails (purlin and ridge
cover measured separately)

Supply and fix edge gutter formed in G- 28 flat


galvanized metal sheet including support brackets 1
1 5 5.0 m mm thick shaped steel plate spaced at a maximum
spacing of 1000 mm c/c and fixed to purl in - price
includes metal primer and two coats of synthetic
eName: l paint

Supply & fix diameter 100mm down pipe in G-28


including I mm thick metal support brackets fixed at a
1 15 15.0 m maximum interval of 1000 mm fixed to walls or
columns
1 3 3.0 m Supply and fix 25x 250 mm fascia board to purl in

Page 97 of 109
TAKE OFF SHEET 1 of 1
Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client:- Somali Regional State Water Bureau
CONSTRUCTION OF TOILET
No Dimensions in m DESCRIPTION
Quantity Unit
Length Width Depth t Area m2
1 1 1.0 Pcs Supply and fix metal windows size 1x1.8m price
includes lock hachs
Supply and fix metal doors size 2.1 Ox1 with figured
1 1 1.0 Pcs glass in upper half portion

Finishing; finishing work shall include all surface pre-


cleaning, polishing and cleaning at the end of
finishing
1 3.6 3.6 13.0 m2 Floor screed in cement mortar 20 mm thick
Apply cement mortar pointing to all external cement
1 2.5 3 2.5
concrete block wall
1 2.5 0.95
1 3.6 3.6 2.5
2 4 0.95 69.7 m2

Apply 3 coats of plastic paint to internal ,externalwalls


1 3.6 3.6 2.5 18.0 m2 and synthetic paint to metal doors and windows

Electrical Installation
LS Supply and install the required electrical works

Contractor Client
Name: Name:
Signature Signature
Date Date

Page 98 of 109
No Leach Ltotal

grade beam & top 4@10mm 32.0 4.3 137.6


tie beam
8mm@200mm 160 0.6 96.0
4@12mm 16 3.3 52.8
column
8mm@200mm 15 0.7 10.5
10mm@200mm 40 4.0 160
slab
40 4 160

Diameter Qty m Qty kg


8mm 106.5 42.1
10mm 457.6 282.3
12mm 52.8 46.9
BILL NO.C.14.0 Guard House at 1000m3 service Reservoir
Previous Current Total Previous Current Contract
Item No Description Unit Quantity Unit Rate Total Amount
Quantity Quantity Quantity Amount Amount Amount
C.14.1 Sub Structure
C14.2 Excavation & Earth Work
Clearing the top soil and unwanted material to depth of
C.14.2 m² 25.0 0.0 0.0 26.5 0.0 0.0 0.0 662.5
200mm
Bulk excavation in ordinary soil to depth not greater
C14.3 m³ 3.6 3.6 3.6 88.0 0.0 316.8 316.8 316.8
50cm
C.14.3 Bulk excavation in rock to depth not greater 30cm m³ 4.5 1.8 1.8 88.0 0.0 158.4 158.4 396.0
Cart away all excavated material, deposit to appropriate
C14.4 distance not exceeding 1km m³ 8.1 3.6 3.6 52.0 0.0 187.2 187.2 421.2

C.14.4 Masonary

Supply and fill hard core for founadation and hard


C14.5 basaltic or equivalent stone, well compacted and blinded m² 5.0 0.0 0.0 189.0 0.0 0.0 0.0 935.6
with crushed stone to a finished thickness of 25cm

C.14.5 Concrete Work


5cm thick class C-10 lean Concrete under masonry
C14.6 foundation walls m² 3.2 0.0 0.0 180.0 0.0 0.0 0.0 576.0

Reinforced concrete grade C-25 with minimum cement


C.14.6 content 360 kg/m³ cast into formwork and vibrated
around reinforcement bars in
C14.7 For column m³ 2.5 0.3 0.3 3,592.0 0.0 1,206.9 1,206.9 8,980.0
C.14.7 Grade beams m³ 5.5 1.1 1.1 3,592.0 0.0 3,879.4 3,879.4 19,756.0
C14.8 Top tie beams m³ 2.5 1.1 1.1 3,592.0 0.0 3,879.4 3,879.4 8,980.0
C.14.8 Supply and fix sawn form work to 0.0
C14.9 For column m² 6.1 9.0 9.0 500.0 0.0 4,480.0 4,480.0 3,060.0
C.14.9 Grade beams m² 6.5 21.6 21.6 500.0 0.0 10,800.0 10,800.0 3,250.0

supply, cut, bend and fix in position steel reinforcement


C14.10 bars, strength S300. All according to structural drawings. 0.0
rate shall include tying wires and spacing bars

C.14.10 Dia 8mm kg 150.0 0.0 0.0 64.4 0.0 0.0 0.0 9,660.0
C14.11 Dia 10mm kg 250.0 0.0 0.0 66.8 0.0 0.0 0.0 16,700.0
Supply and raise class-B hollow concrete block (H.C.B)
C.14.11 walls laid in cement mortar of mix ratio 1:3, according to 0.0
drawing
C14.12 a) 200mm thick no 525.0 0.0 0.0 306.0 0.0 0.0 0.0 160,650.0
C.14.12 Concrete Work 0.0
C14.13 Mass concrete C-20 floor m³ 2.2 3.0 3.0 3,357.7 0.0 10,073.2 10,073.2 7,521.3
C.14.13 Roofing 0.0 0.0 0.0 0.0 0.0 0.0

Page 100 of 109


BILL NO.C.14.0 Guard House at 1000m3 service Reservoir
Previous Current Total Previous Current Contract
Item No Description Unit Quantity Unit Rate Total Amount
Quantity Quantity Quantity Amount Amount Amount

Supply and fix roof cover in G-28 corrugated galvanized


iron sheet fixed into zigba wood purlin with dome headed
C14.14 m² 34.0 0.0 0.0 354.0 0.0 0.0 0.0 12,036.0
galvanized nails including ridge cover and one coat of
anti rust paint

Supply and fix edge gutter made of G-28 flat galvanized


metal sheet including support brackets 1mm thick shaped
steel plate spaced at a maximum spacing of 1000mm c/c
C.14.14 m 8.5 0.0 0.0 321.0 0.0 0.0 0.0 2,728.5
and fixed to purlin, rate includes one coat of anti rust and
two coats of synthetic enamel paint. Development length
500mm.

Supply and fix down drain pipe in sheet metal, size


C14.15 m 9.6 0.0 0.0 397.0 0.0 0.0 0.0 3,811.2
80x60mm including strainer at inlet

Supply and fix G-28 ribbed sheet to the external roof soffit
C.14.15 & eve fixed to 50x40 mm zigba battens at 600x600mm m² 5.2 0.0 0.0 516.0 0.0 0.0 0.0 2,683.2
spacing rate including one coat of anti rust paint.

C14.16 Carpentry and Joinery 0.0


Supply and fix in position well seasoned eucalyptus roof
truss according to drawing, rate shall include the
C.14.16 application of two coats of external anti-termite 0.0
treatment
C14.17 Lower chord dia 100mm ml 120.0 0.0 0.0 28.9 0.0 0.0 0.0 3,473.9
C.14.17 Upper chord dia 100mm ml 120.0 0.0 0.0 33.2 0.0 0.0 0.0 3,986.7
Diagonal and vertical member dia 80mm
C14.18 ml 100.0 0.0 0.0 33.2 0.0 0.0 0.0 3,322.3
Supply and fix purlin in zigba wood size 50x70 mm nailed
C.14.18 into eucalyptus truss including two coats of anti - termite ml 18.0 0.0 0.0 37.1 0.0 0.0 0.0 666.9
external treatment

Supply and fix 8mm thick chip wood ceiling fixed to


C14.19 50x40mm zigba battens spacing 600x600mm, rate m² 4.4 0.0 0.0 390.3 0.0 0.0 0.0 1,721.1
includes battens and corner list

C.14.19 Supply and fix well seasoned Keraro facia board m 12.2 0.0 0.0 167.1 0.0 0.0 0.0 2,038.1
200x30mm
C14.20 Metal work 0.0

Supply and fix 38/1.5mm LTZ metal frame doors and


windows covered with 1mm thick sheet metal where
C.14.20 specified or indicated; rate shall include one coat of anti- 0.0
rust and three coats of synthetic paint; complete with all
accessories

C14.21 Door D1 0.9x2.1m m2 1.9 0.0 0.0 5,292.0 0.0 0.0 0.0 10,001.9
C.14.21 Window W1 0.9x1.6m m2 1.5 0.0 0.0 4,032.0 0.0 0.0 0.0 6,048.0
C14.22 Finishing 0.0

Page 101 of 109


BILL NO.C.14.0 Guard House at 1000m3 service Reservoir
Previous Current Total Previous Current Contract
Item No Description Unit Quantity Unit Rate Total Amount
Quantity Quantity Quantity Amount Amount Amount
C.14.22 Apply 3 coats of plastering to internal walls m² 19.6 0.0 0.0 114.0 0.0 0.0 0.0 2,234.4
Apply 2 coats of plastering and 1 coat of Tyrolean
C14.23 m² 19.6 0.0 0.0 74.0 0.0 0.0 0.0 1,450.4
rendering to external walls
C.14.23 Place 50mm thick cement screed to floor slab m² 9.3 0.0 0.0 109.0 0.0 0.0 0.0 1,011.5
C14.24 Supply and place terrazzo window sills 250mm width m 1.6 0.0 0.0 1,300.0 0.0 0.0 0.0 2,080.0
C.14.24 Apply 3 coats of plastic paint to internal walls m² 19.6 0.0 0.0 47.0 0.0 0.0 0.0 921.2
C14.25 ditto but to chip wood ceiling m² 9.6 0.0 0.0 63.0 0.0 0.0 0.0 604.8
C.14.25 apply 3 coats of varnish painting to fascia board m² 3.3 0.0 0.0 47.0 0.0 0.0 0.0 152.8
C14.26 Electrical installation

Rates include supply and installation of all items including


the necessary civil works.
C.14.26 All materials shall be approved by the Supervisor.
All distribution boards shall be wired and tested as per
the relevant IEC standards

C14.27 Distribution Board


Flush mounted sub distribution board as shown on the
C.14.27 drawings LS 1.0 0.0 0.0 7,600.0 0.0 0.0 0.0 7,600.0

C14.28 Light points 0.0

C.14.28 Light points in medium duty rigid conduit of 16mm fed by nr 4.0 0.0 0.0 550.0 0.0 0.0 0.0 2,200.0
PVC copper conductor of 2x2.5mm²
C14.29 Switches IP54

C.14.29 10A/1ph flush mounted with appropriate cover plate,


frame and box.
C14.30 Single Switch nr 2.0 0.0 0.0 350.0 0.0 0.0 0.0 700.0
C.14.30 Double Switch nr 1.0 0.0 0.0 250.0 0.0 0.0 0.0 250.0
C14.31 Socket Outlet Power Points and Floor Box
Flush mounted with appropriate cover plate, frame and
C.14.31 box

Socket outlet 16A, 3pin or approved equivalent flush


mounted 16A, 1ph fed by PVC insulated copper cable of
C14.32 nr 2.0 0.0 0.0 550.0 0.0 0.0 0.0 1,100.0
3x2.5mm² in medium duty rigid thermoplastic conduit of
diameter 20mm.
C.14.32 Light Fittings with Lamps

All light fittings should have appropriate electric gear,


C14.33 lamps, mounting and other necessary accessories; types
as per general electrical specifications; rate shall include
supply, installation and all works

C.14.33 Type 5 - 23W - ceiling nr 1.0 0.0 0.0 1,460.0 0.0 0.0 0.0 1,460.0
C14.34 Type 6 - 23W- wall nr 3.0 0.0 0.0 1,320.0 0.0 0.0 0.0 3,960.0

Page 102 of 109


BILL NO.C.14.0 Guard House at 1000m3 service Reservoir
Previous Current Total Previous Current Contract
Item No Description Unit Quantity Unit Rate Total Amount
Quantity Quantity Quantity Amount Amount Amount
C.14.34 Cabling
Supply, installation and all works related with cabling of
C14.35 the building for all electrical, telephone and data lines in LS 1.0 0.0 0.0 1,500.0 0.0 0.0 0.0 1,500.0
PVC conduits as specified
PVC sheathed cable for house connection rating of
C.14.35 m 18.0 0.0 0.0 55.0 0.0 0.0 0.0 990.0
0.6/1KV, 3x4mm², incl. PVC conduit
Total for Guard House at 1000m3 service Reservoir 0.0 34,981.2 34,981.2 322,598.3
Contractor Client
Name: Name:
Signature Signature
Date Date

Page 103 of 109


TAKE OFF SHEET 1 of 1
Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client:- Somali Regional State Water Bureau
BILL NO.C.14.0 Guard House at 1000m3 service Reservoir
C.14.1Sub Structure
C14.2Excavation & Earth Work
C.14.2Clearing the top soil and unwanted material to
1 4 3 0 m²
depth of 200mm
C14.3Bulk excavation in ordinary soil to depth not
1 4 3 0.3 3.6 m³
greater 50cm

1 12 0.5 0.3 1.8 m³ C.14.3Bulk excavation in rock to depth not greater


30cm
C14.4Cart away all excavated material, deposit to
1 3.6 m³ appropriate
distance not exceeding 1km
C.14.4Masonary
C14.5Supply and fill hard core for founadation and
hard basaltic or equivalent stone, well compacted
1 4 3 0 m² and blinded with crushed stone to a finished
thickness of 25cm
C.14.5Concrete Work
C14.65cm thick class C-10 lean Concrete under
1 4 3 0 m² masonry foundation walls

C.14.6Reinforced concrete grade C-25 with


minimum cement content 360 kg/m³ cast into
formwork and vibrated around reinforcement bars
in
3 2.8 0.2 0.2 0.336 m³ C14.7For column
1 12 0.3 0.3 1.08 m³ C.14.7Grade beams
1 12 0.3 0.3 1.08 m³ C14.8Top tie beams
C.14.8Supply and fix sawn form work to
1 2.8 0.2 16 8.96 m² C14.9For column
1 12 0.3 6 21.6 m² C.14.9Grade beams
C14.10supply, cut, bend and fix in position steel
reinforcement bars, strength S300. All according to
structural drawings. rate shall include tying wires
and spacing bars
1 150 0 kg C.14.10Dia 8mm
1 250 0 kg C14.11Dia 10mm
C.14.11Supply and raise class-B hollow concrete
block (H.C.B) walls laid in cement mortar of mix
ratio 1:3, according to drawing
0 no C14.12a) 200mm thick
2 3 2.8
2 3 3.8

Page 104 of 109


TAKE OFF SHEET 1 of 1
Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client:- Somali Regional State Water Bureau
BILL NO.C.14.0 Guard House at 1000m3 service Reservoir
C.14.12Concrete Work
1 3 4 0.25 3 m³ C14.13Mass concrete C-20 floor
C.14.13Roofing
C14.14Supply and fix roof cover in G-28 corrugated
galvanized iron sheet fixed into zigba wood purlin
1 3 4 0 m² with dome headed galvanized nails including ridge
cover and one coat of anti rust paint

C.14.14Supply and fix edge gutter made of G-28 flat


galvanized metal sheet including support brackets
1mm thick shaped steel plate spaced at a maximum
1 8.5 0 m spacing of 1000mm c/c and fixed to purlin, rate
includes one coat of anti rust and two coats of
synthetic enamel paint. Development length 500mm.

C14.15Supply and fix down drain pipe in sheet metal,


1 9.6 0 m
size 80x60mm including strainer at inlet

C.14.15Supply and fix G-28 ribbed sheet to the


1 5.2 0 external roof soffit & eve fixed to 50x40 mm zigba
m² battens at
600x600mm spacing rate including one
coat of anti rust paint.
C14.16Carpentry and Joinery
C.14.16Supply and fix in position well seasoned
eucalyptus roof truss according to drawing, rate
shall include the application of two coats of external
anti-termite treatment
1 120 120 ml C14.17Lower chord dia 100mm
1 120 120 ml C.14.17Upper chord dia 100mm
1 100 100 ml C14.18Diagonal and vertical member dia 80mm
C.14.18Supply and fix purlin in zigba wood size 50x70
1 18 18 ml mm nailed into eucalyptus truss including two coats
of anti - termite external treatment

C14.19Supply and fix 8mm thick chip wood ceiling


1 4.41 4.41 m² fixed to 50x40mm zigba battens spacing
600x600mm, rate includes battens and corner list
C.14.19Supply and fix well seasoned Keraro facia
1 12.2 12.2 m board
200x30mm
C14.20Metal work

Page 105 of 109


TAKE OFF SHEET 1 of 1
Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client:- Somali Regional State Water Bureau
BILL NO.C.14.0 Guard House at 1000m3 service Reservoir

C.14.20Supply and fix 38/1.5mm LTZ metal frame


doors and windows covered with 1mm thick sheet
metal where specified or indicated; rate shall
include one coat of anti-rust and three coats of
synthetic paint; complete with all accessories

1 1.89 0 m2 C14.21Door D1 0.9x2.1m


1 1.5 0 m2 C.14.21Window W1 0.9x1.6m
C14.22Finishing
1 12 2.8 33.6 m² C.14.22Apply 3 coats of plastering to internal walls
C14.23Apply 2 coats of plastering and 1 coat of
1 12 3 36 m² Tyrolean rendering to external walls

1 3 3 9 m² C.14.23Place 50mm thick cement screed to floor slab

C14.24Supply and place terrazzo window sills


1 2 2 m 250mm width

1 12 2.8 33.6 m² C.14.24Apply 3 coats of plastic paint to internal walls

1 3 3 9 m² C14.25ditto but to chip wood ceiling


C.14.25apply 3 coats of varnish painting to fascia
1 3 0.5 1.5 m² board

C14.26Electrical installation

C.14.26Rates include supply and installation of all


items including the necessary civil works.
All materials shall be approved by the Supervisor.
All distribution boards shall be wired and tested as
per the relevant IEC standards

C14.27Distribution Board
C.14.27Flush mounted sub distribution board as
1 1 0 LS shown on the drawings

C14.28Light points

1 4 0 C.14.28Light points in medium duty rigid conduit of


nr 16mm
fed by PVC copper conductor of 2x2.5mm²

C14.29Switches IP54
C.14.2910A/1ph flush mounted with appropriate
cover plate, frame and box.
1 2 0 nr C14.30Single Switch
1 1 0 nr C.14.30Double Switch
C14.31Socket Outlet Power Points and Floor Box

Page 106 of 109


TAKE OFF SHEET 1 of 1
Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client:- Somali Regional State Water Bureau
BILL NO.C.14.0 Guard House at 1000m3 service Reservoir
C.14.31Flush mounted with appropriate cover plate,
frame and box

C14.32Socket outlet 16A, 3pin or approved


equivalent flush mounted 16A, 1ph fed by PVC
1 2 0 nr
insulated copper cable of 3x2.5mm² in medium duty
rigid thermoplastic conduit of diameter 20mm.

C.14.32Light Fittings with Lamps

C14.33All light fittings should have appropriate


electric gear, lamps, mounting and other necessary
accessories; types as per general electrical
specifications; rate shall include supply, installation
and all works

1 1 0 nr C.14.33Type 5 - 23W - ceiling


1 3 0 nr C14.34Type 6 - 23W- wall
C.14.34Cabling

C14.35Supply, installation and all works related with


1 1 0 LS cabling of the building for all electrical, telephone
and data lines in PVC conduits as specified

C.14.35PVC sheathed cable for house connection


1 18 0 m
rating of 0.6/1KV, 3x4mm², incl. PVC conduit
Contractor Client
Name: _____________________________ Name: ___________________________________
Signature: ______________________ Signature: _____________________________
Date: __________________________ Date: ________________________________

Page 107 of 109


BILL NO. C-08 maintenance of old reservoirs
BILL NO. C-08 Construction maintenance of Existing 100m3 Masonary service reservoir BIKE
Item No Description Unit Quantity Previous Current Total Unit Rate Previous Current Total Amount Contract
Quantity Quantity Quantity Amount Amount Amount
C-08.1 EARTH WORK
Site Clearing to remove top soil and proper leveling of 22.3 62.8 62.8 26.5 0.0 1,665.3 1,665.3 590.8
C-08.1 the reservoir circumfrence m2
C-08.1 reservoir foundation hard coring m3 20.0 30.7 30.7 189.0 0.0 5,804.8 5,804.8 3,780.0
C-08.1 mass concrete around the corcumfrence m3 6.0 7.7 7.7 3,357.7 0.0 25,847.4 25,847.4 20,146.3
proper plastering and leakage protection for the wall 89.2 160.4 160.4 138.0 0.0 22,132.6 22,132.6 12,306.3
C-08.1 (interal and external m3
C-08.1 ladders and drainage pipes ls 2.0 0.0 0.0 9,200.0 0.0 0.0 0.0 18,400.0
C-08.1 water proofing of internal surface m2 126.0 66.4 66.4 135.0 0.0 8,958.5 8,958.5 17,010.0
Provide, fill and compact impermeable clay soil to a 36.8 30.8 30.8 246.0 0.0 7,574.7 7,574.7 9,050.3
C-08.1 finished thickness of 30 cm m3

Mesh wire fencing consists of 2.5 mm barbed wire


horizontal and diagonal member fixed to 2500 mm long 250.0 0.0 250.0 0.0 0.0 62,500.0
concrete psts spaced every 2000mm, including all
C-08.1 necessary material as per the drawing m2

Cost for connecting to the new pipe HDPE PE100 OD 500.0 0.0 0.0 250.0 0.0 0.0 0.0 125,000.0
280 PN10 this include All trench works, Welding
C-08.1 laying ,fitting works and all others necessaries materials m
Total FOR BILL 0.0 71,983.3 71,983.3 268,783.8
Contractor Client
Name: Name:
Signature Signature
Date Date

Page 108 of 109


TAKE OFF SHEET 1 of 1
Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client:- Somali Regional State Water Bureau
BILL NO. C-08 Construction maintenance of Existing 100m3 Masonary service reservoir BIKE
C-08.1EARTH WORK
C-08.1Site Clearing to remove top soil and proper leveling of
1 10 2 3.142 62.84 m2
the reservoir circumfrence
1 9.8 1 3.142 30.7131 m3 C-08.1reservoir foundation hard coring
1 9.8 0.25 1 7.6979 m3 C-08.1mass concrete around the corcumfrence
C-08.1proper plastering and leakage protection for the wall
160.38 m3
(interal and external
1 6.6 3.2 3.142
1 7.2 3.4 3.142
1 6.6 0.785 6.6
1 2 2 ls C-08.1ladders and drainage pipes
1 6.6 3.2 3.142 66.359 m2 C-08.1water proofing of internal surface

30.7916 m3 C-08.1Provide,
fill and compact impermeable clay soil to a
1 9.8 3.142 1 finished thickness of 30 cm

C-08.1Mesh wire fencing consists of 2.5 mm barbed wire


0 0 m2 horizontal and diagonal member fixed to 2500 mm long
concrete psts spaced every 2000mm, including all necessary
material as per the drawing

C-08.1Cost for connecting to the new pipe HDPE PE100 OD 280


1 500 500 m PN10 this include All trench works, Welding laying ,fitting
works and all others necessaries materials

Contractor Client
Name: ______________________________Name: ___________________________________
Signature: ______________________ Signature: _____________________________
Date: __________________________ Date: ________________________________

Page 109 of 109

You might also like