MOYALE WATER SUPPLY PROJECT

BILL No. 8: CONSTRUCTION OF GUARD HOUSE AT BOREHOLE AND 1000M3 RESERVOIR

Item Rate in Amount in
No. Item Description Unit Quantity Birr Birr
8.1 Earth Work and Excavation
8.1.1 Top soil stripping to 200mm depth m2 25.00 540.00 13,500.00
8.1.2 Stripped level to a depth not exceeding 1m m3 29.70 540.00 16,038.00
Trench excavation for stone masonry foundation wall in
8.1.3 normal material to a depth not exceeding 1.5m m3 10.35 650.00 6,727.50
8.1.4 Excavation for foundation in soft rock formation m3 1.50 450.00 675.00
8.1.5 Ditto but in hard rock formation m3 1.00 500.00 500.00
Filling and compacting at every 15 cm layer selected
8.1.6 granular materials under floor slab m3 2.98 650.00 1,937.00
8.1.7 Ditto but around the stone masonry foundation wall m3 1.73 1460.00 2,525.80
8.1.8 250mm thick hard core well blinded with crushed stone m2 2.98 535.00 1,594.30
Disposal of surplus excavated materials as directed by th
8.1.9 engineer m3 48.49 450.00 21,820.50
8.2 Masonry Work -
50cm Basaltic or equivalent stone masnory foundation
8.2.1 wall bedded in cement sand mortar of mix ratio 1:3 m3 4.13 3,800.00 15,694.00
below and above NGL
8.3 Concrete Work -
50mm thick lean concrete in C-10 under stone masonry
8.8.1 foundation wall m2 5.90 4,500.00 26,550.00
8.3.2 Ditto but underfloor above the hard core m2 9.30 4,500.00 41,850.00
8.4 Grade C-25 Reinforced concrete -
10cm concrete Above the hard core for the floor with
8.8.1 dia. 8mm bar mesh on both directions with 15cm c/c m3 1.86 7,500.00 13,950.00
8.8.2 For Grade beams, column, lintels and Top tie beam m3 1.50 7,500.00 11,250.00
8.8.4 Form Work for floor slab, beams, and columns m2 21.00 7,500.00 157,500.00
8.8.5 High yield reinforced steel bars to specification -
φ6 mm kg 30
8.8.8.1 φ10 mm kg 147.88 135.00 19,963.80
8.8.8.2 φ12 mm kg 144.56 135.00 19,515.60
8.5 Carpentry and Joiney -
Truss made eculyptus poles of diam. 8cm for upper and
8.5.1 lower chords and 8cm for vertical and inclined members nr. 5.00 2,100.00 10,500.00
as per the drawing at 80cm spacing
8.5.2 5x7cm zigba wood purlin as shown in the drawing m 44.00 570.00 25,080.00
8.5.3 G- 28 C.I.S Roof cover m2 19.80 1350.00 26,730.00
8.6 Electrical Installation -
Light points in thermoplastic conduit of diam.13mm fed
8.6.1 through PVC insulated conductors of 2x2.5mm2 nr 2.00 2,750.00 5,500.00
Flush mounting switch points in thermoplastic conduit
8.6.2 of dia 16mm fed through PVC insulated conductors of nr 2.00 650.00 1,300.00
16A/1P sockets points in thermoplastic conduit of
dia.16mm fed through PVC insulated conductors of
8.6.3 2x2.5mm2 including junction boxes with covers & nr 2.00 3,200.00 6,400.00
insulating screw cap connectors all for flush mounting

Flourescent fittings type philips TMS 022/1181+1xTLD 18

8.6.4 W/840 lamp nr 1.00 2,800.00 2,800.00

4x16mm2 PVC insulated power cable inside dia.32mm

8.6.5 PVC conduit sum 1.00 15,000.00 15,000.00
 Distribution board (DB-R2) for flush mounting with
8.6.6 lockable door and accessories sum 1.00 4,000.00 4,000.00
8.6.7 4 pcs of ABB of 10A, 1-ph nr 1.00 1,800.00 1,800.00
8.6.8 1 pcs of ABB of 16A, 1-ph nr 1.00 1,800.00 1,800.00
8.6.9 3 pc of ABB of 20A, 1-ph nr 1.00 1,800.00 1,800.00
8.6.10 3 pc of ACB of 25A, 1-ph nr 1.00 1,800.00 1,800.00
8.7 Metal Work -
LTZ steel framed doors and windows including as per
8.7.1 the drawings with approved cylinderical lock,hinges and
all necessary asseseries
8.7.1.1 Door of size 1000x2000mm nr. 1.00 15,000.00 15,000.00
8.7.1.2 Window of size 1000x1000mm nr. 1.00 13,000.00 13,000.00
8.8 Wall Works with its Finishing -
200mm thick HCB wall bedded in cement sand mortar
8.8.1 of 1:3 mix ratio m2 34.53 630.00 21,753.90
Three coats of plastering in cement sand mortar of 1:3
8.8.2 mix ratio for external and internal surface of wall m2 69.06 303.00 20,925.18
8.8.3 30mm thick cement sand screed for the floor m2 9.30 290.00 2,697.00
Three coats of Painting of internal and external walls
8.8.4 including beam and column surface with plastic m2 69.06 85.00 5,870.10
emulsion paint
8.8.5 Painting of metal doors and windows sum 1.00 105.00 105.00
TOTAL FOR BILL No. 8 555,452.68
stone 8.6
cement 36.9
sand 3.9
aggregate 3.2
bar
6mm 11.3

8mm

10mm 20.0
12mm 13.6

HCB 431.6
 MOYALE WATER SUPPLY PROJECT
BILL No. 6: CONSTRUCTION OF GENERATOR HOUSE
Item Description Unit Quantity Unit Rate Amount
No.
6.1 Earth Work
6.1.1 Clearing of site to remove top soil to a depth of 200 mm m2 81.0 40.0 3,240.0
6.1.2 Excavation for footing and foundation wall m3 10.0 540.0 5,389.2
6.1.3 Excavation for floor slab 0.3 m depth m3 4.9 540.0 2,624.4
Cart away and deposit excavated surplus material to a distance
6.1.4 not exceeding 1km from site m3 14.8 320.0 4,748.8
6.1.5 Fill 250 mm thick hard core m2 8.9 535.0 4,777.6
6.2 Concrete, Masonry and Block Work
Reinforced concrete grade C-25 with minimum cement content
6.2.1 360 kg/m3 cast into formwork and vibrated around
reinforcement bars in
6.2.2 R.C. grade beam m3 1.1 7,500.0 8,400.0
6.2.3 R.C. column and lintels m3 1.5 7,500.0 10,875.0
6.2.4 R.C. top tie beams m3 1.2 7,500.0 8,925.0
6.2.5 R.C. generator seat m3 2.0 7,500.0 15,225.0
6.2.6 Mass concrete fill on floor slab m3 4.7 7,500.0 35,175.0
Provide, cut, bend and fix in position reinforced steel bar. All
6.3 according to structural drawing. Price shall include tying 10.5
wires
6.3.1 Diameter 6 mm bar kg 61.4 135.0 8,285.0
6.3.2 Diameter 10 mm deformed bar kg 240.5 135.0 32,462.1
6.3.3 Diameter 12 mm deformed bar kg 233.6 135.0 31,532.0
6.4 Stone Masonry
Provide and construct 400 mm thick pointed stone masonry for
6.4.1 Foundation Wall m3 6.9 3,800.0 26,258.0
6.4.2 Provide, cut and fix formwork to
6.4.3 Grade beam m2 11.2 520.0 5,824.0
6.4.4 Tie beam m2 11.9 520.0 6,182.8
6.4.5 Generator seat m2 4.2 520.0 2,184.0
6.4.6 Column m2 10.8 520.0 5,616.0
6.5 Block work
Supply and raise 200mm thick concrete block wall (class A of
6.5.1 the ES CD3.301) with cement mortar mix 1:3 m2 61.7 630.0 38,858.4

Supply and raise 150mm thick concrete block wall (class A of the
6.5.2 ES CD3.301) with cement mortar mix 1:3 m2 10.4 630.0 6,552.0
6.6 Carpentry and Roofing
Supply, assemble and fix in position eucalyptus roof truss price
6.6.1 shall include the application of three coats and external anti- No 4.0 2,100.0 8,400.0
termite treatment as per the drawing
Supply, assemble and fix in position equalyptus Rafters DN
6.6.2 100mm including three coats of anti - termite external m 26.8 570.0 15,276.0
treatment
Supply and fix purlin in Zigba wood size 50 x 70 mm nailed into
6.6.3 eucalyptus truss including three coats of anti - termite external m 150.4 570.0 85,728.0
treatment
6.6.4 Verticals, diagonals and chords (DN 100mm) m 105.1 570.0 59,918.4
 Supply and fix roof cover in G-28 mm corrugated galvanized
6.6.5 iron sheet fixed into zigba wood purlin with dome headed m2 81.8 1,350.0 110,403.0
galvanized nails (purlin and ridge cover measured separately)
6.6.6 Supply and fix 25 x 250 mm facia board m 25.6 1,200.0 30,720.0
Supply and fix edge gutter formed in G-28 flat galvanized metal
sheet including support brackets 1mm thick shaped steel plate
6.6.7 spaced at a maximum spacing of 1000 mm c/c and fixed to m 16.8 950.0 15,960.0
purlin - price includes metal primer and two coats of synthetic
enamel paint

Supply and fix 120 x 60 mm G-28 galvanized iron down pipe

6.6.8 including 1mm thick metal support brackets fixed at a m 24.0 300.0 7,200.0
maximum interval of 1000 mm fixed to walls or columns
6.6.9 Doors and windows as per the drawing
Supply and fix 2.98 x 2 m metal door and three layers of
6.6.10synthetic paint to the frames No 1.0 32,000.0 32,000.0
6.6.11Supply and fix 5.4 x 0.63 m metal frame with wires mesh m 5.4 18,500.0 99,900.0
Supply and fix 1.4 x 0.9 m metal frame window with 2 mm thick
6.6.12clear glass and three layers of synthetic paint to the frames No 1.0 17,500.0 17,500.0
Supply and fix 0.78 x 0.9 m metal frame window with 2 mm
6.6.13 thick clear glass and three layers of synthetic paint to the No 1.0 16,500.0 16,500.0
frames
Supply and fix 0.9 x 2 m metal door and three layers of synthetic
6.6.14paint to the frames No 3.0 16,900.0 50,700.0
6.7 Loading & unloading Ramp
6.7.1 Concrete, Masonry and Block Work
6.7.1.1Mass concrete fill on ramp m3 38.9 7,500.0 291,825.0
Provide, cut, bend and fix in position reinforced steel bar. All
6.7.1.2according to structural drawing. Price shall include tying wires
6.7.1.3Diameter 10 mm bar kg 1,168.0 135.0 157,680.0
Provide and construct 400 mm thick pointed stone masonry for
6.7.1.4Fuel Tank Seat m3 2.8 3,800.0 10,488.0
6.7.2 Block work
Supply and raise 200mm thick concrete block wall (class A of
6.7.2.1the ES CD3.301) with cement mortar mix 1:3 m2 8.1 650.0 5,272.8
6.8 Finishing
Finishing work shall include all surface pre-cleaning, polishing
6.8.1 and cleaning at the end of finishing

Apply three coats of plaster in cement mortar to internal

6.8.2 cement concrete block wall m2 134.4 303.0 40,708.1

Apply cement mortar pointing to all external cement concrete

6.8.3 block wall m2 76.8 150.0 11,520.0

Apply 3 coats of plastic paint to internal walls and synthetic

6.8.4 paint to metal doors and windows m2 160.9 150.0 24,127.5
6.8.5 20 mm cement screed m2 35.0 290.0 10,150.0
6.9 Electrical Installation
6.9.1 Supply and install the required electrical installation LS 1.0 75,000.0 75,000.0
6.10 Miscellaneous
6.10.1Supply and fix anchor bolt in the R.C. generator seat No 4.0 950.0 3,800.0
6.10.2Stone pavement around building m2 66.6 550.0 36,652.0
TOTAL CARRIED TO SUMMARY 1,480,562.9
stone 20.305
cement 85.9363
sand 6.9272
aggregate 8.8032
bar

6mm 23

8mm
10mm 32
12mm 22
HCB
 MOYALE WATER SUPPLY PROJECT
BILL No.12: REHABILITATION OF EXISTING 100M3 RC RESERVOIRS AT ELGOF

Unit Rate Total

Bill No. Item Description Unit Qty (Birr) Amount
(Birr)
12.1 Earth Work
12.1.1 Site clearing around Clear water tank m2 200 40 8,000
Excavation to 30cm depth and 8cm width around Clear water
12.1.2 tank m3 8 310 2,480
12.1.3 Cart away m3 8 140 1,120
Filling and compacting at every 15 cm layer selected granular
12.1.4 materials under concrete floor m3 8 280 2,240
12.2 concrete work
12.2.1 50mm thick lean concrete in C-10 under concrete floor m2 16 7,500 120,000
12.2.2 Grade C-25 Reinforced concrete 15cm m3 2 7,500 18,000
12.2.3 precated concrete drain dech araound Clear water tank tank m 20 5,500 110,000
12.3 Disiltation 0
12.3.1 Dissiltationin the tank m3 10 3,800 38,000
12.4 Maintenance of pipe work
Maintenance on diffrante size gate valves and elbwos with all
12.4.1 accessery bolt, gasket and blank ring etc..
12.4.1.1 Flanged GS DN200 elbwo No. 2 11,500 23,000
12.4.1.2 Flanged DN200 Tee No. 1 16,500 16,500
12.4.1.3 Gate valve DN200 No. 2 21,000 42,000
12.5 clearing and washing
12.5.1 clearing and washing intair both compartments Ls 1 44,500 44,500
TOTAL FOR BILL No. 12 425,840
TOTAL CARRIED TO SUMMARY 425,840
 MOYALE WATER SUPPLY PROJECT
BILL No.11: FENCEING WORK
Item Unit Rate Total Amount
No. Item Description Unit Quantity (Birr) (Birr)
11.1 AT TWO BORE HOLES
Excavation for foundation of posts for fencing, dimensions 50 x 50 x
11.1.1 70cm including disposal of surplus material and foundation for the m3 9.00 340.00 3,060.00
gate having area of 60x60x100cm.
11.1.2 Cyclopean concrete work for foundation of fencing Poles m3 8.60 4,300.00 36,980.00
Supply & installation precasted concrete poles 13X13cm for fencing,
11.1.3 length 3m fixed at 2m interval Pcs 40.00 2,400.00 96,000.00
11.1.4 Supply & fix mesh wire up to a height not less than 2.50m, fixed to th m 100.00 400.00 40,000.00
Construction of concrete columns to support the gate having area
11.1.5 of 60x60cm having a total height fo 4m with it foundation under the No. 2.00 13,000.00 26,000.00
surface having a depth of 1m.
11.1.6 Supply & fix metal gate with its locks -
11.1.7 a/ 2x2.5m No. 1.00 21,500.00 21,500.00
Sub-Total 223,540.00
Sub-Total for two - 447,080.00
11.2 FENCEING WORK AT CONTROLE STATION
Item Unit Rate Total Amount
No. Item Description Unit Quantity (Birr) (Birr)
Excavation for foundation of posts for fencing, dimensions 50 x 50 x
11.2.1 70cm including disposal of surplus material and foundation for the m3 28.22 340.00 9,594.80
gate having area of 60x60x100cm.
11.2.2 Cyclopean concrete work for foundation of fencing Poles m3 21.96 2,300.00 50,508.00
Supply & installation precasted concrete poles 13X13cm for fencing,
11.2.3 length 3m fixed at 2m interval Pcs 96.00 13,500.00 1,296,000.00
Supply & fix mesh wire up to a height not less than 2.50m, fixed to
11.2.4 the concrete poles by caped including all necessary fixing materials. m 196.00 1,800.00 352,800.00
Construction of concrete columns to support the gate having area
11.2.5 of 60x60cm having a total height fo 4m with it foundation under the No. 2.00 52,300.00 104,600.00
surface having a depth of 1m.
11.2.6 Supply & fix metal gate with its locks -
11.2.6.1 a/ 2x2.5m No. 1.00 19,400.00 19,400.00
11.2.6.2 b/ 1x2m No. 1.00 19,000.00 19,000.00
Sub-Total 1,851,902.80
TOTAL CARRIED TO SUMMARY 1,851,902.80
11.3 FENCEING WORK AT 1000m3 M3 RESERVOIR
Item Unit Rate Total Amount
No. Item Description Unit Quantity (Birr) (Birr)
Excavation for foundation of posts for fencing, dimensions 50 x 50 x
11.3.1 70cm including disposal of surplus material and foundation for the m3 28.22 310.00 8,748.20
gate having area of 60x60x100cm.
11.3.2 Cyclopean concrete work for foundation of fencing Poles m3 21.96 6,500.00 142,740.00
Supply & installation precasted concrete poles 13X13cm for fencing,
11.3.3 length 3m fixed at 2m interval Pcs 96.00 5,500.00 528,000.00
Supply & fix mesh wire up to a height not less than 2.50m, fixed to
11.3.4 the concrete poles by caped including all necessary fixing materials. m 196.00 450.00 88,200.00
Construction of concrete columns to support the gate having area
11.3.5 of 60x60cm having a total height fo 4m with it foundation under the No. 2.00 22,000.00 44,000.00
surface having a depth of 1m.
11.3.6 Supply & fix metal gate with its locks -
a/ 2x2.5m No. 1.00 19,400.00 19,400.00
b/ 1x2m No. 1.00 19,000.00 19,000.00
TOTAL TO BILL No.14 850,088.20
TOTAL CARRIED TO SUMMARY 3,149,071.00
Item
No. Item Description Amount

BILL No. 8: CONSTRUCTION OF GUARD HOUSE AT

1 BOREHOLE AND 1000M3 RESERVOIR 1 555,453 166,636

BILL No. 6: CONSTRUCTION OF GENERATOR

2 HOUSE 1 1,480,563 444,169

BILL No.12: REHABILITATION OF EXISTING 100M3

3 RC RESERVOIRS AT ELGOF 1 425,840 127,752
4 BILL No.11: FENCEING WORK 1 3,149,071 944,721
TOTAL 5,610,926.6 1,683,278.0