PAYMENT 2 MOYALE EDITED Ed

TOC
Somali study design supervision work enterprise

Jigjiga,Ethiopia
CERTIFICATE OF PAYMENT NO. 02
AMOUNT IN
Project: Moyale Water Supply Construction project
Location : Somali Region, Dawa Zone, Moyale District ( Birr )
Client: SRS Irrigation and Development Bureau Main Contract Before VAT: 324,778,898.56
Consultant: SRS, Study, Design & Supervistion Works Enterprise Supplementary Contract: -
Contractor: IQRA General Construction Company Variation Orders : 7,246,757.64
Total Sum without VAT : 332,025,656.20
Escalations
15 % Vat 49,803,848.43
Total Sum After VAT : 381,829,504.63
Previous Payments
Payment Date Amount Amount in Birr
As Per the attached statement the value of work executed and material supplied upto
Adv. Payment taken 97,433,669.57 20,455,426.61
date is
Adv Pay 1 28,903,669.30 With VAT 23,523,740.60
Adv Pay 2 6,136,627.98 Deductions /Additions Amount( Birr )
Adv Pay 3 Sum of Previous Payment without VAT
Adv Pay 4 30% Advance repay: 6,136,627.98
Adv Pay 5 Retention :(5%) 1,022,771.33
Variations
Release of retention
Total Deductions /Additions : 7,159,399.31
Net Payment without VAT: 13,296,027.29
15% VAT 1,994,404.09
Net Payment With VAT 15,290,431.39
Total Paid Payments 35,040,297.28 ( In Words:- Fifteen Million Two Hundred Fifty Five Thousand Five Hundred Thirty Nine Birr and
Total Adv. Remaining 62,393,372.29 30/100 Cents With VAT
Certified by Approved by Authorised by
Name_____________________ Name_____________________ Name_____________________
Signature_________________ Signature_________________ Signature_________________
Date _____________ Date _____________ Date _____________
Page 1 of 112
Project: Moyale Water Supply Construction project TOC
Client: SRS Irrigation and Development Bureau

Consultant: SRS, Study, Design & Supervistion Works Enterprise
Contractor: Iqra General Construction Company
SUMMERY OF MOYALE TOWN AND ELGOF WATER SUPPLY PROJECT
Total Amount Previous Executed Current Executed Upto Date Executed
Bill No. Item Description Unit Number
(Birr) Amount Amount Amount
Bill 1 GENERAL ITEM LS 12,403,000.0 5,881,000.0 4,630,500.0 10,511,500.0

Bill 2 Supply of HDPE Pipes for Transmission Main KM 56.7 139,771,240.0 59,637,030.0 0.0 59,637,030.0
Bill 3 PIPE CIVIL WORK KM 56.7 88,567,088.1 16,675,500.0 6,497,333.3 23,172,833.3
Bill 4 BILL 4 CONSTRUCTION OF 500 m3 RESERVOIR No 1 6,785,369.3 0.0
Bill 5 500 M3 Boosting Reservoir No 1 5,611,469.1 0.0
Bill 6 250 M3 elevated Reservoir - 15 meter No 2 5,368,880.0 0.0
Bill 7 Construction of Wet Well No 1 1,742,844.2 0.0
Bill 8 GUARD HOUSE AT 500M3 RESERVOIR & Booster StNo 2 555,452.7 491,602.1 5,870.1 497,472.1
Bill 9 CONSTRUCTION OF WATER WATER POINTS POI No 25 2,446,494.0 1,087,805.2 362,601.7 1,450,406.9
Bill 10 CONSTRUCTION OF CATTLE TROUGHS No 15 2,075,676.0 0.0 1,143,566.5 1,143,566.5
Bill 11 FENCEING WORK No 5 3,999,159.2 0.0
REHABILITATION OF EXISTING 100M3 RC
Bill 12 No 1 425,840.0 0.0
RESERVOIRS AT ELGOF
Bill 13 Electro-Mechanical for Bore Holes LS 1 26,870,846.0 0.0
Bill-4 100m3 Booster Reservoir No 1 2,108,594.2 558,689.5 935,884.8 1,494,574.2
Bill-5 1000m3 SR No 1 13,953,984.8 3,971,638.7 4,006,418.3 7,978,057.0
Bill-6 Generator House No 2 2,961,125.8 599,740.9 552,295.1 1,152,036.0
Bill-7 Pump House No 1 2,196,230.9 320,569.6 1,819,192.5 2,139,762.0
Construction of Operator Dwelling, Service Quarter,
Bill-13 No 1 2,589,991.8 1,537,662.3 474,004.3 2,011,666.6
Septic Tank and Soak Away Pit
Bil-15 Access Road to 1000m3 SR LS 1 3,377,250.0 5,385,984.3 0.0 5,385,984.3
Bill-16 Construction of toilet LS 1 968,362.7 0.0 27,760.0 27,760.0
Total 324,778,898.6 96,147,222.4 20,455,426.6 116,602,649.0
Vat 15% 48,716,834.8 14,422,083.4 3,068,314.0 17,490,397.3
Total Amount 373,495,733.3 110,569,305.7 23,523,740.6 134,093,046.3
Page 2 of 112
BILL No.1 GENERAL ITEM FOR MOYALE TOWN AND EL-GOF KEBELE WATER SUPPLY PROJECT
TOC
Pev Exc Curr Exc Upto Exc Unit Rate Total Amount Previous Executed Current Executed Upto Date Executed
Bill No. Item Description Unit Qty
Qtty Qtty Qtty (Birr) (Birr) Amount Amount Amount
1 GENERAL ITEM
1.1 Establishment of camp (4m*5m six in number ), pipe shed (9m*25m
size) and Engineer's Offices (to be constructed of with CIS of 50 m2 and
be a property of the Employer after the completion of the project) Ls 1.00 1.00 0.00 1.00 2,500,000.00 2,500,000.00 2,500,000.00 0.00 2,500,000.00
1.2 Maintain full Services for whole duration of the Project LS 1.00 0.50 0.50 1.00 2,100,000.00 2,100,000.00 1,050,000.00 1,050,000.00 2,100,000.00
1.3 Progress photograph and Reporting LS 1.00 0.50 0.50 1.00 150,000.00 150,000.00 75,000.00 75,000.00 150,000.00
1.4 Provision and survey labour for the Engineer LS 1.00 0.50 0.50 1.00 650,000.00 650,000.00 325,000.00 325,000.00 650,000.00
1.5 Establishment of site sign boards as per the specifiation No. 2.00 0.00 1.00 1.00 65,000.00 130,000.00 0.00 65,000.00 65,000.00
1.6 Independent testing of concrete and geotechnical as required by the
Engineer LS 4.00 3.00 1.00 4.00 75,000.00 300,000.00 225,000.00 75,000.00 300,000.00
1.7 Mobilization to site all machineries, material, personnel etc. LS 1.00 0.50 0.50 1.00 2,400,000.00 2,400,000.00 1,200,000.00 1,200,000.00 2,400,000.00
1.8
Transport to site and to tranch all pipes, fittings and including lining
LS 1.00 0.20 0.30 0.50 380,000.00 380,000.00 76,000.00 114,000.00 190,000.00
pipes to tranch etc.
1.9 Demobilization from site all machineries, material personal etc. LS 1.00 0.00 0.50 0.50 2,900,000.00 2,900,000.00 0.00 1,450,000.00 1,450,000.00
1.10 Surveying of all the pipe routes and submitt to the clienet for approval
before supply of Electro Mechanical Equipments and excavation and LS 1.00 0.70 0.30 1.00 300,000.00 300,000.00 210,000.00 90,000.00 300,000.00
supply of pipes
1.11 Preparation of asbuilt drawing of the works LS 1.00 0.00 0.50 0.50 213,000.00 213,000.00 0.00 106,500.00 106,500.00
1.12 Motor Cycle for service utility nr 2.00 0.00 1.00 1.00 80,000.00 160,000.00 0.00 80,000.00 80,000.00
Pumping test of BH-3 and BH-6 for constant discharge test of 24 hours
1.13 nr 2.00 2.00 2.00 110,000.00 220,000.00 220,000.00 0.00 220,000.00
withen the presence of the engineer or it's representative
1.14 Car Service for the Engineer nr 12.00 0.00 0.00 0.00 0.00 0.00 0.00
Total of Bill No. 1 12,403,000.0 5,881,000.0 4,630,500.0 10,511,500.0
Total Carried To Summary 12,403,000.0 5,881,000.0 4,630,500.0 10,511,500.0
Page 3 of 112
TOC Bill 2 : Supply of HDPE Pipes for Transmission Main
Upto Date Exec Current Exec Upto Date Exec
Item No. Item Description Unit Contract Qtty Pev Exec Qtty Curr Exec Qtty Rate in Birr Cotract Amount Birr Prev Exec Amount
Qtty Amount Amount
Supply of HDPE Pipes PN 16 PE100
2.1 From Ceel-Goof Boreholes to 500m3 Storage Reservoir
2.1.1 HDPE OD160 PN16 PE100 m 150.0 150.0 150.0 2,300.0 345,000.0 345,000.0 0.0 345,000.0
2.1.2 HDPE OD180 PN16 PE100 m 540.0 540.0 540.0 2,800.0 1,512,000.0 1,512,000.0 0.0 1,512,000.0
2.1.3 HDPE OD225 PN16 PE100 m 3,440.0 3,440.0 3,440.0 3,200.0 11,008,000.0 11,008,000.0 0.0 11,008,000.0
Sub-Total - 2.1 4,130.0 12,865,000.0 12,865,000.0 0.0 12,865,000.0
2.2 From 500M3 SR to Moyale Booster Station to Moyale 250m3 Service Reservoir
Item Description Unit
Quantity Rate in Birr Amount in Birr
Supply of HDPE Pipe to PN 10, PN12.5 and PN 16 PE100, with outer
2.2.1 sizes as indicated in the table here below
2.2.2 HDPE OD225 PN10 PE100 m 33,281.0 9,529.8 9,529.8 2,600.0 86,530,600.0 24,777,480.0 0.0 24,777,480.0
2.2.3 HDPE OD225 PN12.5 PE100 m 953.0 0.0 0.0 3,350.0 3,192,550.0 0.0 0.0 0.0
2.2.4 HDPE OD225 PN16 PE100 m 6,616.0 6,369.0 6,369.0 3,450.0 22,825,200.0 21,973,050.0 0.0 21,973,050.0
Sub-Total - 2.2 40,850.0 112,548,350.0 46,750,530.0 0.0 46,750,530.0
2.3 From 500M3 SR to Elgof Village
Item Description Unit
Quantity Rate in Birr Amount in Birr
2.3.1 HDPE OD 75 m 3,800.0 50.0 50.0 430.0 1,634,000.0 21,500.0 0.0 21,500.0
2.3.2 HDPE OD 90 m 1,100.0 0.0 0.0 410.0 451,000.0 0.0 0.0 0.0
2.3.3 HDPE OD 110 m 850.0 0.0 0.0 720.0 612,000.0 0.0 0.0 0.0
2.3.4 HDPE OD 125 m 1,800.0 0.0 0.0 740.0 1,332,000.0 0.0 0.0 0.0
2.3.5 HDPE OD 140 m 400.0 0.0 0.0 950.0 380,000.0 0.0 0.0 0.0
2.3.6 HDPE OD 160 m 3,800.0 0.0 0.0 1,000.0 3,800,000.0 0.0 0.0 0.0
Sub-Total - 2.3 11,750.0 8,209,000.0 21,500.0 0.0 21,500.0
Supply and Installation of HDPE fittings for HDPE BUTT WELD
2.4
for Transmission Main
2.4.1
2.4.1 DCI All Flanged Tee DN 225 * DN 160 * DN 225 PN 16 No 2.0 25,000.0 50,000.0 0.0 0.0 0.0
2.4.2 HDPE Stright Reducer OD 225 X OD 180 No 2.0 13,430.0 26,860.0 0.0 0.0 0.0
2.4.3 Stright Reducer OD 225 X OD 160 No 1.0 12,000.0 12,000.0 0.0 0.0 0.0
2.4.4 HDPE Stub Flange With Backling Ring OD 225 PN 16 No 4.0 11,000.0 44,000.0 0.0 0.0 0.0
2.4.6 Gate Valve PN 16 0.0
2.4.7 DN 225 No 4.0 28,000.0 112,000.0 0.0 0.0 0.0
2.4.8 DN 160 No 4.0 27,000.0 108,000.0 0.0 0.0 0.0
2.4.9 DN 90 No 3.0 12,000.0 36,000.0 0.0 0.0 0.0
2.4.10 DN 75 No 6.0 10,500.0 63,000.0 0.0 0.0 0.0
HDPE Bends PE 100 PN 16 0.0
45o 0.0
2.4.11 DN 225 No 20.0 6,000.0 120,000.0 0.0 0.0 0.0
2.4.12 DN 160 No 2.0 7,800.0 15,600.0 0.0 0.0 0.0
90o 0.0
2.4.13 DN 225 No 6.0 12,000.0 72,000.0 0.0 0.0 0.0
2.4.14 Bolt , Nut & washer , M-30 No 600.0 1,200.0 720,000.0 0.0 0.0 0.0
2.4.15 Bolt , Nut & washer , M-24 No 1,000.0 1,400.0 1,400,000.0 0.0 0.0 0.0
Page 4 of 112
Qtty Amount Amount
2.4.16 Dia. 225mm*2" flanged Saddle clamp No 10.0 8,000.0 80,000.0 0.0 0.0 0.0
Airvalve & Washout Fitting 0.0 0.0
2.4.17 For OD 225 PN 16 Line
2.4.18 DCI All Flanged Tee OD 225 * DN 50 * OD 225 PN 16 No 44.0 12,800.0 563,200.0 0.0 0.0 0.0
2.4.19 Double Flanged Spigot pipe with Puddle 1 m Length No 11.0 19,000.0 209,000.0 0.0 0.0 0.0
2.4.20 Flanged Spigot pipe OD 225 1m Length No 4.0 20,200.0 80,800.0 0.0 0.0 0.0
2.4.21 Dismantling Joint OD 225 PN 16 No 8.0 18,100.0 144,800.0 0.0 0.0 0.0
2.4.22 Double orfice Airvalve DN 50 PN 16 No 44.0 13,000.0 572,000.0 0.0 0.0 0.0
2.4.24 DCI All Flanged Tee OD 225 * DN 80 * OD 225 PN 16 No 30.0 1,700.0 51,000.0 0.0 0.0 0.0
2.4.25 Gate Valve DN 80 PN 16 No 30.0 3,200.0 96,000.0 0.0 0.0 0.0
2.4.26 GS Pipe DN 80 All Flanged Pcs 30.0 2,100.0 63,000.0 0.0 0.0 0.0
2.4.27 Flap Check Valve DN 80 No 30.0 13,000.0 390,000.0 0.0 0.0 0.0
Sub-Total - 2.4 5,441,460.0 0.0 0.0 0.0
Supply and Installation of HDPE fittings for HDPE BUTT WELD

2.5
FLANGE AND
and GS Flanged type for Cross Tee, Equal Tee, Reducers and Ga
2.5.1 GS FLANGED SOCKET FOR CONNECTION TO PVC PIPES
2.5.2 FLANGED SOCKET FOR CONNECTION TO PVC PIPE DN150 No. 11.0 3,500.0 38,500.0 0.0 0.0 0.0
2.5.3 FLANGED SOCKET FOR CONNECTION TO PVC PIPE DN200 No. 1.0 4,200.0 4,200.0 0.0 0.0 0.0
2.5.4 GS 90 DEG BEND 0.0 0.0 0.0 0.0

2.5.5 GS FLANGED 90 DEG BEND DN80 No. 1.0 3,800.0 3,800.0 0.0 0.0 0.0
2.5.6 GS CROSS TEE 0.0 0.0 0.0 0.0
2.5.7 GS FLANGED TEE DN50 No. 12.0 2,900.0 34,800.0 0.0 0.0 0.0
2.5.11 GS EQUAL TEE 0.0 0.0 0.0 0.0
2.5.12 GS FLANGED EQUAL TEE DN50 No. 12.0 2,800.0 33,600.0 0.0 0.0 0.0
2.5.16 HDPE BUTT WELD FLANGE WITH BACKING RINGS 0.0 0.0 0.0 0.0
2.5.17 HDPE OD63 BWF No. 6.0 2,930.0 17,580.0 0.0 0.0 0.0
2.5.18 HDPE OD75 BWF No. 8.0 3,420.0 27,360.0 0.0 0.0 0.0
2.5.19 HDPE OD90 BWF PN16 No. 10.0 4,250.0 42,500.0 0.0 0.0 0.0
2.5.20 HDPE OD140 BWF PN16 No. 6.0 4,600.0 27,600.0 0.0 0.0 0.0
2.5.21 HDPE OD160 BWF PN16 No. 2.0 1,380.0 2,760.0 0.0 0.0 0.0
2.5.22 FLANGED GS GATE VALVE 0.0 0.0 0.0 0.0
2.5.23 GS FLANGED GATE VALVE DN50 No. 10.0 3,800.0 38,000.0 0.0 0.0 0.0
Page 5 of 112
Qtty Amount Amount
2.5.29 FLANGED GS REDUCER 0.0 0.0 0.0 0.0
2.5.30 GS FLANGED REDUCER DN65 x DN50 No. 4.0 2,100.0 8,400.0 0.0 0.0 0.0
2.5.34 GS FLANGED REDU8CER DN100 x DN80 No. 2.0 3,400.0 6,800.0 0.0 0.0 0.0
2.5.41 GS BLANK FLANGE DN50 No. 10.0 5,300.0 53,000.0 0.0 0.0 0.0
Sub-Total - 2.5 707,430.0 0.0 0.0 0.0
TOTAL FOR BILL No.16 139,771,240.0 59,637,030.0 0.0 59,637,030.0
TOTAL CARRIED TO SUMMARY
Page 6 of 112
1 0 0
0.7 #REF!
0.8 0
#REF!
11,750.00
40,850.00
4130.00
56,730.00
Page 7 of 112
#REF! 15%
PIPE
Page 8 of 112
Project:
TOC Moyale Water Supply Construction project
TAKE OFF FOR HDPE PIPE SUPPLY (DELEVERY PIPE to the site )
Item No Dimension Unit Description
SUPPLY OF HDPE PIPE FOR TRANSMISTION MAIN
Supply of HDPE PIPE to PN 16 PE 100 with outer size as indicated in the table
below
From Ceel- Goof bore hole to 100m3 storage reservior
M a.HDPE OD 225 PN 16 PE 100
M b.HDPE OD 160 PN 16 PE 100
M c.HDPE OD 180 PN 16 PE 100
0.00 M TOTAL
Supply of HDPE PIPE to PN 10, PN 12.5, and PN 16 PE 100 with outer size as
indicated in the table below
From 100M3 storage reservior to 1000m3 service reservior
M a.HDPE OD 225 PN 10 PE 100
M b.HDPE OD 225 PN 12.5 PE 100
M c. HDPE OD 225 PN 16 PE 100
0.00 M TOTAL
For Contractor For Consultant For Client

Name___________________ Name___________________ Name_____________
Sign._______________ Sign._______________ Sign.______________
Date___________________ Date_______________ Date________________
-
TOC Bill 3 : PIPE CIVIL WORK
Contract Upto date Exc Contract Amount in Current Exec Upto Date Exec
Item No. Item Description Unit Prev Exc Qtty Curr Exc Qtty Rate in Birr Prev Exec Amount
Qtty Qtty Birr Amount Amount
3.1 EARTHWORK -From BH's - 500m3 GCR

Site Clearing , along Pipe route to a max width of 4m of all
3.1.1 bushes and trees including grubbing of roots of stumps and m2 8,000.00 12,000.00 12,000.00 40.00 320,000.00 480,000.00 0.00 480,000.00
removing from site
Excavation for trench in normal soil not less than 1.5m deep
3.1.2 for installation of Rising Main pipe, including disposal of m3 2,872.93 450.00 450.00 800.00 2,298,345.00 360,000.00 0.00 360,000.00
surplus excavated material
3.1.3 Excavation for soft rock formation m3 574.59 1,350.00 1,350.00 950.00 545,856.94 1,282,500.00 0.00 1,282,500.00
3.1.4 Ditto but in hard rock formation m3 383.06 0.00 432.00 432.00 1,100.00 421,363.25 0.00 475,200.00 475,200.00
Bedding and Pipe Cover 0.35 mm by imported selected
3.1.5 m3 847.64 0.00 189.00 189.00 650.00 550,964.68 0.00 122,850.00 122,850.00
material
Backfilling the trench with imported select material as per
3.1.6 m3 704.68 0.00 432.00 432.00 720.00 507,370.50 0.00 311,040.00 311,040.00
drawing
3.1.7 Backfilling the trench excavated native material m3 2,114.04 0.00 3,105.00 3,105.00 550.00 1,162,724.06 0.00 1,707,750.00 1,707,750.00
3.1.8 Pressure Testing
Conduct Pressure Testing of this line as per the specification
and check for no leakage, the cost includes supply of all the
3.1.8.1 m 4,130.00 0.00 0.00 180.00 743,400.00 0.00 0.00 0.00
required equipments and water as indicated in the
specification
Sub-Total - 3.1 6,550,024.43 2,122,500.00 2,616,840.00 4,739,340.00
EARTHWORK -From 500m3 GCR - To Moyale 250m3
3.2
SR
Site Clearing , along Pipe route to a max width of 6 m of all
3.2.1 m2 77,700.00 82,200.00 82,200.00 40.00 3,108,000.00 3,288,000.00 0.00 3,288,000.00
bushes and trees including
Excavation for trench in normal soil not less than 1.2 m deep
3.2.2 for installation of Transmission Main pipe, including disposal m3 16,935.92 10,350.00 1,188.00 11,538.00 540.00 9,145,396.03 5,589,000.00 641,520.00 6,230,520.00
of surplus excavated material
Distribution line pipes, including disposal o Excavation for
3.2.3 m3 9,165.97 7,650.00 1,404.00 9,054.00 560.00 5,132,942.50 4,284,000.00 786,240.00 5,070,240.00
trench in soft rock formation
3.2.4 Excavation for trench in hard rock formation m3 7,396.31 0.00 0.00 950.00 7,026,490.27 0.00 0.00 0.00
3.2.5 m3 9,555.66 0.00 0.00 650.00 6,211,179.95 0.00 0.00 0.00
material
3.2.6 m4 11,154.18 0.00 0.00 720.00 8,031,013.01 0.00 0.00 0.00
drawing
3.2.7 Backfilling the trench excavated native material m3 12,788.35 0.00 2,484.00 2,484.00 350.00 4,475,921.34 0.00 869,400.00 869,400.00
3.2.8 Pressure, Leakage and Commissioning Test
Conduct Testing of this line as per the specification and check

3.2.8.1 for no leakage, the cost includes supply of all the required m 37,338.00 0.00 0.00 90.00 3,360,420.00 0.00 0.00 0.00
equipments and water as indicated in the specification
Conduct Pressure Testing of this line as per the specification

and check for no leakage, the cost includes supply of all the
3.2.8.2 m 12,330.00 0.00 0.00 80.00 986,400.00 0.00 0.00 0.00
required equipments and water as indicated in the
specification
3.2.9 TRUST AND ANCHOR BLOCKS
Page 11 of 112
Construct concrete thrust blocks (C-25), volume not exceeding

3.2.9.1 No. 50.00 0.00 0.00 1,800.00 90,000.00 0.00 0.00 0.00
0.25m3 as shown in the
Construct concrete anchore blocks (C-25), volume not
3.2.9.2 No. 50.00 0.00 0.00 2,600.00 130,000.00 0.00 0.00 0.00
exceeding 0.25m3 as shown in the
3.2.10 VALVE CHAMBERS AND ANCILLARY PIPE WORKS
Construction of Valve Chambers for all Tee and cross Tee

3.2.10.1 No. 20.00 0.00 0.00 17,500.00 350,000.00 0.00 0.00 0.00
junctions as per the Standard
Sub-Total - 3.2 48,047,763.10 13,161,000.00 2,297,160.00 15,458,160.00
3.3 EARTHWORK -From 500m3 GCR - To Elgof Village
Site Clearing , along Pipe route to a max width of 4 m of all
3.3.1 m2 17,500.00 34,800.00 34,800.00 40.00 700,000.00 1,392,000.00 0.00 1,392,000.00
bushes and trees including
Excavation for trench in normal soil not less than 1.2 m deep
3.3.2 for installation of Transmission Main pipe, including disposal m3 11,000.00 0.00 0.00 540.00 5,940,000.00 0.00 0.00 0.00
of surplus excavated material
Distribution line pipes, including disposal o Excavation for
3.3.3 m3 5,500.00 0.00 0.00 540.00 2,970,000.00 0.00 0.00 0.00
trench in soft rock formation
3.3.4 Excavation for trench in hard rock formation m3 5,500.00 0.00 0.00 800.00 4,400,000.00 0.00 0.00 0.00
3.3.4 m3 4,600.00 0.00 0.00 600.00 2,760,000.00 0.00 0.00 0.00
material
3.3.5 m4 5,600.00 0.00 0.00 600.00 3,360,000.00 0.00 0.00 0.00
drawing
3.3.7 Backfilling the trench excavated native material m3 9,700.00 0.00 0.00 130.00 1,261,000.00 0.00 0.00 0.00
3.3.8 Leakage and Commissioning Test
Conduct Testing of this line as per the specification and check

3.3.8.1 for no leakage, the cost includes supply of all the required m 3,800.00 0.00 0.00 40.00 152,000.00 0.00 0.00 0.00
equipments and water as indicated in the specification
3.3.9 TRUST AND ANCHOR BLOCKS

Construct concrete thrust blocks (C-25), volume not exceeding
3.3.9.1 No. 25.00 0.00 0.00 1,800.00 45,000.00 0.00 0.00 0.00
0.25m3 as shown in the
Construct concrete anchore blocks (C-25), volume not
3.3.9.2 No. 25.00 0.00 0.00 2,800.00 70,000.00 0.00 0.00 0.00
exceeding 0.25m3 as shown in the
3.3.10 VALVE CHAMBERS AND ANCILLARY PIPE WORKS
Construction of Valve Chambers for all Tee and cross Tee

3.3.10.1 No. 20.00 0.00 0.00 18,000.00 360,000.00 0.00 0.00 0.00
junctions as per the Standard
Sub-Total - 3.3 22,018,000.00 1,392,000.00 0.00 1,392,000.00
3.4 Laying and installation
3.4.1 HDPE OD 75 PN 10 PE 100 m 3,800.00 0.00 95.00 361,000.00 0.00 0.00 0.00
3.4.2 HDPE OD 90 PN 10 PE 100 m 1,100.00 0.00 106.00 116,600.00 0.00 0.00 0.00
3.4.3 HDPE OD 110 PN 10 PE 100 m 850.00 0.00 106.00 90,100.00 0.00 0.00 0.00
3.4.4 HDPE OD 125 PN 10 PE 100 m 1,800.00 0.00 106.00 190,800.00 0.00 0.00 0.00
3.4.5 HDPE OD 140 PN 10 PE 100 m 400.00 0.00 106.00 42,400.00 0.00 0.00 0.00
3.4.6 HDPE OD 160 PN 10 PE 100 m 3,800.00 0.00 106.00 402,800.00 0.00 0.00 0.00
Page 12 of 112
3.4.1 HDPE OD160 PN16 PE100 m 150.00 0.00 135.00 20,250.00 0.00 0.00 0.00
3.4.2 HDPE OD180 PN16 PE100 m 540.00 0.00 135.00 72,900.00 0.00 0.00 0.00
3.4.3 HDPE OD225 PN16 PE100 m 3,440.00 0.00 135.00 464,400.00 0.00 0.00 0.00
3.4.4 HDPE OD225 PN10 PE100 m 33,281.00 4,000 4,000.00 155.00 5,158,555.00 0.00 620,000.00 620,000.00
3.4.5 HDPE OD225 PN12.5 PE100 m 953.00 0.00 155.00 147,715.00 0.00 0.00 0.00
3.4.6 HDPE OD225 PN16 PE100 m 6,616.00 3,000 3,000.00 155.00 1,025,480.00 0.00 465,000.00 465,000.00
Sub-Total - 3.4 0.00 8,093,000.0 0.00 1,085,000.00 1,085,000.00
3.5 Welding 0.00
3.5.1 HDPE OD 75 PN 10 PE 100 WP 76.00 0.00 460.00 34,960.00 0.00 0.00 0.00
3.5.2 HDPE OD 90 PN 10 PE 100 WP 22.00 0.00 460.00 10,120.00 0.00 0.00 0.00
3.5.3 HDPE OD 110 PN 10 PE 100 WP 34.00 0.00 520.00 17,680.00 0.00 0.00 0.00
3.5.4 HDPE OD 125 PN 10 PE 100 WP 72.00 0.00 550.00 39,600.00 0.00 0.00 0.00
3.5.5 HDPE OD 140 PN 10 PE 100 WP 33.33 0.00 450.00 15,000.00 0.00 0.00 0.00
3.5.6 HDPE OD 160 PN 10 PE 100 WP 316.67 0.00 500.00 158,333.33 0.00 0.00 0.00
3.5.7 HDPE OD160 PN16 PE100 WP 12.50 0.00 760.00 9,500.00 0.00 0.00 0.00
3.5.8 HDPE OD180 PN16 PE100 WP 45.00 0.00 780.00 35,100.00 0.00 0.00 0.00
3.5.9 HDPE OD225 PN16 PE100 WP 382.22 250 250.00 900.00 344,000.00 0.00 225,000.00 225,000.00
3.5.10 HDPE OD225 PN10 PE100 WP 2,773.42 333 333.33 820.00 2,274,201.67 0.00 273,333.33 273,333.33
3.5.11 HDPE OD225 PN12.5 PE100 WP 105.89 0.00 1,050.00 111,183.33 0.00 0.00 0.00
3.5.12 HDPE OD225 PN16 PE100 WP 735.11 0.00 1,100.00 808,622.22 0.00 0.00 0.00
Sub-Total - 3.5 3,858,300.56 0.00 498,333.33 498,333.33
TOTAL FOR BILL No.3 88,567,088.09 16,675,500.00 6,497,333.33 23,172,833.33
Page 13 of 112
#REF! 10%
#REF!
Page 14 of 112
#REF!
Page 15 of 112
Contractor:
TOC Iqra General Construction Company
TAKE OFF SHEET FOR PIPE EXCAVTION
Item No. L*W*H QTY DESCREPTION
A. SUB - STRUCTURE
1.Excavation & earthwork
from- BH - 100 M3 Storage reservior
1.1 site clearing to remove the top soil
L= 22,000 m W = 6 m
0
6
0 Total
from- 100M3 - 1000 M3 Service reservior

L= 3,000 m W =6 m
0
6
0
from- 1000M3 SR- Moyale Distribution
L= 5,800 m W =6 m
0
6
0
1.4. Excavation for trench in normal soil not less than 1.2 m deep for
installation of Transmission Main pipe, including disposal of surplus
excavated material
1,100.00 L= 1100 m w=0.9m d=(1.1+D)m =1.2
0.90
1.20 1,188
1.5. Distribution line pipes, including disposal o Excavation for trench in
1,300.00 soft rock formation
0.90 L= 1100 m w=0.9m d=(1.1+D)m =1.2
1.20 1,404
1.6. Excavation for trench in hard rock formation
0.90
1.20 0
1.7. Bedding and Pipe Cover 0.35 mm by imported selected material
1.8. Backfilling the trench with imported select material as per drawing
2,400.00 1.9. Backfilling the trench excavated native material

0.90 L= 2400 m w=0.9m d=(1.1+D)m =1.15
1.15 2,484
Page 16 of 112
Contractor:
TOC Iqra General Construction Company
TAKE OFF SHEET FOR PIPE EXCAVTION
Item No. L*W*H QTY DESCREPTION
Mainline Trench excavation FROM 100m3 booster to Elgof
1.4 Ordinary Soil mainline trench excavation
0 L= 10,000 m w=0.9m d=0.4m
0.9
0.40
0
1.5 soft rock mainline trench excavation
400 L= 400 m w=0.9m d=0.6m
0.9
1.20
432 from 100m3 to laksure river only
600.0 Bedding and Pipe Cover 0.35 mm by imported selected material
0.9 L=600m, W=0.9m, D=0.35m
0.35 189
600.0 Backfilling the trench with imported select material as per drawing
0.9 L=600m, W=0.9m, D=0.8m
0.80 432
3,000.0 Backfilling the trench excavated native material

0.9 L=3000m, W=0.9m, D=1.15m
1.15 3,105

Name___________ Name____________ Name____________
Sign.____________ Sign._____________ Sign.______________
Date___________ Date_______________ Date________________
Page 17 of 112
TOC MOYALE WATER SUPPLY PROJECT
BILL No. 4: CONSTRUCTION OF 100 m3 BOOSTER STATION RESERVIOR
Contract Curr Exec Upto Date Exec Prev Exec To Date Exec
ITEM DESCRIPTION Unit Prev Exec Qtty Unit Price Contract Amount Curr Exec Amount
Qtty Qtty Qtty Amount Amount
Birr Birr
4.1 Earth work
4.1.1 Top soil striping to 200mm depth m2 51.5 50.3 50.3 40.0 2,061.2 2,010.9 0.0 2,010.9
4.1.2 Foundation excavation in normal soil to a depth not m 3

38.7 38.6 38.6 540.0 20,871.0 20,869.2 0.0 20,869.2
exceeding 1m
4.1.3 Ditto but to a depth of 1.5m m 3
25.8 25.7 25.7 640.0 16,486.4 16,478.7 0.0 16,478.7
4.1.4 Extra over for excavation in soft rock m3 7.7 7.7 7.7 950.0 7,343.5 7,338.2 0.0 7,338.2
4.1.5 Extra over for excavation in hard rock m3 3.9 0.0 0.0 1,100.0 4,257.0 0.0 0.0 0.0
4.1.6 Cartaway all excavated material m3 127.5 72.1 72.1 320.0 40,812.8 23,078.1 0.0 23,078.1
4.1.7 Selected granular material fill m3 116.2 92.8 92.8 720.0 83,692.8 66,781.3 0.0 66,781.3
4.1.8 Fill hard core with hard basaltic stone m2 51.5 50.3 50.3 535.0 27,568.6 26,895.5 0.0 26,895.5
4.2 Concrete Work
4.2.1 70 mm thick C-20 mass concrete m2 51.5 50.3 50.3 280.0 14,428.4 14,076.2 0.0 14,076.2
4.2.2 Reinforced Concrete(C-30)
a) Base slab m3 18.0 0.0 18.5 18.5 7,500.0 135,300.0 0.0 138,627.0 138,627.0
b) Concrete Wall m3 21.6 0.0 28.5 28.5 7,500.0 162,300.0 0.0 213,781.7 213,781.7
4.2.3 230 mm thick roof slab (C-25) m3 10.2 0.0 14.3 14.3 7,500.0 76,200.0 0.0 107,513.4 107,513.4
4.2.4 C-15 10cm thick concrete paving m2 35.1 0.0 0.0 7,500.0 262,950.0 0.0 0.0 0.0
4.3 Provide and fix steel fomwork to
4.3.1 Wall m2 173.1 0.0 182.1 182.1 525.0 90,888.0 0.0 95,607.9 95,607.9
4.3.2 Soffit of suspended slab m2 51.5 0.0 8.8 8.8 525.0 27,053.3 0.0 4,618.7 4,618.7
4.4 Provide,cut,bend & fix reinforced steel bar.
4.4.1 Diametre 10mm deformed bar Kg 570.5 570.0 0.0 570.0 135.0 77,020.2 76,947.1 0.0 76,947.1
4.4.2 Diametre 12mm deformed bar Kg 1,467.7 1,469.2 1,182.0 2,651.2 135.0 198,143.6 198,341.9 159,564.8 357,906.8
4.4.3 Diametre 14mm deformed bar Kg 2,262.1 784.2 0.0 784.2 135.0 305,376.8 105,872.4 0.0 105,872.4
4.5 Accessories and Finishing 0.0
4.5.1 Provide and apply three coat of Plaster to internal walls m2 182.3 0.0 86.7 86.7 303.0 55,227.8 0.0 26,275.9 26,275.9
4.5.2 Rendering to external wall m2 86.6 0.0 95.4 95.4 59.0 5,107.0 0.0 5,628.1 5,628.1
Provide and apply 50 mm cement screed to floor & roof
4.5.3 m 2
95.7 0.0 28.3 28.3 290.0 27,755.9 0.0 8,199.6 8,199.6
slab
4.5.4 Supply and install external water level indicator complete No 1.0 0.0 1.0 1.0 7,500.0 7,500.0 0.0 7,500.0 7,500.0
with necessary accessories
Supply and fix external galvanised steel (6m) and internal
4.5.5 stainless steel (4.5m) ladder complete with safety cage as No 1.0 0.0 1.0 1.0 12,500.0 12,500.0 0.0 12,500.0 12,500.0
per the design to the satisfaction of the engineer.
4.5.6 Provide & install uPVC water stops m 44.6 0.0 41.6 41.6 3,000.0 133,830.0 0.0 124,767.6 124,767.6
Provide and fix 6mm sheet metal 800x800mm access
4.5.7 cover with 40x40 angle iron frame with latck and lock for no 1.0 0.0 1.0 1.0 3,200.0 3,200.0 0.0 3,200.0 3,200.0
valve chamber and reservoir
Supply and Installation of Pipes, Valves and Fittings
4.6 0.0
Supply and Install Steel DN200 Inlet pipes, fittings and
4.6.1 valves of PN10 with all required accessories 0.0
4.6.1.1 Flanged Bell Mouth No 1.0 0.0 0.0 6,200.0 6,200.0 0.0 0.0 0.0
4.6.1.2 Double Flanged Pipe With Central Puddle L=1.0m No 1.0 0.0 1.0 1.0 16,100.0 16,100.0 0.0 16,100.0 16,100.0
Page 18 of 112
BILL No. 4: CONSTRUCTION OF 100 m3 BOOSTER STATION RESERVIOR
Contract Curr Exec Upto Date Exec Prev Exec To Date Exec
ITEM DESCRIPTION Unit Prev Exec Qtty Unit Price Contract Amount Curr Exec Amount
Qtty Qtty Qtty Amount Amount
4.6.1.3 Double Flanged 90 Degree Bend No 1.0 0.0 0.0 14,060.0 14,060.0 0.0 0.0 0.0
4.6.1.4 Double Flanged Short Pipe L=3.34m No 1.0 0.0 0.0 36,000.0 36,000.0 0.0 0.0 0.0
4.6.1.5 Double Flanged 90 Degree Duck Foot Bend No 1.0 0.0 0.0 14,060.0 14,060.0 0.0 0.0 0.0
4.6.1.6 Double Flanged Short Pipe L=0.25m No 2.0 0.0 0.0 4,500.0 9,000.0 0.0 0.0 0.0
4.6.1.7 Double Flanged Gate Valve No 1.0 0.0 0.0 21,400.0 21,400.0 0.0 0.0 0.0
4.6.1.8 Dismantling Piece No 1.0 0.0 0.0 13,050.0 13,050.0 0.0 0.0 0.0
4.6.1.9 Flanged Adapter No 1.0 0.0 0.0 9,500.0 9,500.0 0.0 0.0 0.0
Supply and fix Pipe support including pipe clamp, wall
4.6.1.10 bracket, foot plate and anchor bolts LS 1.0 0.0 0.0 10,000.0 10,000.0 0.0 0.0 0.0
Supply and Install Steel DN200 Outlet pipes, fittings
4.6.2 and valves of PN10 with all required accessories 0.0
4.6.2.1Flanged Suction Strainer No 1.0 0.0 0.0 20,100.0 20,100.0 0.0 0.0 0.0
4.6.2.2Double Flanged Pipe With Puddle L= 1.0m No 1.0 0.0 1.0 1.0 8,500.0 8,500.0 0.0 8,500.0 8,500.0
4.6.2.3Double Flanged Gate Valve No 1.0 0.0 0.0 21,400.0 21,400.0 0.0 0.0 0.0
4.6.2.4Double Flanged Woltman Water Meter No 1.0 0.0 0.0 15,000.0 15,000.0 0.0 0.0 0.0
4.6.2.5Dismantling Piece No 1.0 0.0 0.0 13,050.0 13,050.0 0.0 0.0 0.0
4.6.2.6Double Flanged Short Pipe L=0.25m No 1.0 0.0 0.0 4,500.0 4,500.0 0.0 0.0 0.0
4.6.2.7Flanged Adapter No 1.0 0.0 0.0 9,500.0 9,500.0 0.0 0.0 0.0
Supply and Install Steel Over Flow and Drainage
4.6.3 pipes, fittings and valves 0.0
4.6.3.1 DN65, PN10 Steel Flanged Bell Mouth No 1.0 0.0 0.0 4,500.0 4,500.0 0.0 0.0 0.0
4.6.3.2 DN65, PN10 Steel Double Flanged Pipe With Puddle No 1.0 0.0 1.0 1.0 3,500.0 3,500.0 0.0 3,500.0 3,500.0
L=1.42m
4.6.3.3 DN65, PN10 Steel Double Flanged 90 Degree Bend No 1.0 0.0 0.0 7,500.0 7,500.0 0.0 0.0 0.0
4.6.3.4 No 1.0 0.0 0.0 7,500.0 7,500.0 0.0 0.0 0.0
DN65, PN10 Steel Double Flanged Short Pipe L=2.92m
4.6.3.5 DN65/DN65, PN10 Steel All Flanged Tee No 1.0 0.0 0.0 8,500.0 8,500.0 0.0 0.0 0.0
4.6.3.6 DN65, PN10 Steel Flanged Adapter No 1.0 0.0 0.0 3,200.0 3,200.0 0.0 0.0 0.0
4.6.3.7 DN50, PN10 Steel Single Flanged Pipe Short L=0.1m No 1.0 0.0 0.0 3,000.0 3,000.0 0.0 0.0 0.0
4.6.3.8 DN50, PN10 Steel Double Flanged Pipe With Puddle No 1.0 0.0 0.0 2,300.0 2,300.0 0.0 0.0 0.0
L=1.0m
4.6.3.9 DN50, PN10 Steel Double Flanged Gate Valve No 1.0 0.0 0.0 7,800.0 7,800.0 0.0 0.0 0.0
DN65/DN50, PN10 Steel Double Flanged Eccentric
4.6.3.10 Reducer No 1.0 0.0 0.0 6,500.0 6,500.0 0.0 0.0 0.0
4.6.3.11 bracket, foot plate and anchor bolts LS 1.0 0.0 0.0 15,000.0 15,000.0 0.0 0.0 0.0
Total for one 100 m Reservoir

3
2,108,594.2 558,689.5 935,884.8 1,494,574.2
Page 19 of 112
Project:
TAKE OFF SHEET FOR 100M3 BOOSTER RERSERVIOR
ITEM L*W*H QTY DESCREPTION
A. SUB - STRUCTURE
1 16.00 radius (r)= 4. m r2 = 16 m2 Π=3.142
3.14
50.27 m2 Total
1.2 Bulk excavation in ordinary soil to a depth not exceeding 1500 mm from
reduced level.1.2
radius (r)= 4.05 m r2 = 16.4 m2 Π=3.142 D=0.75

1 16.40
3.14
0.75
38.65 m3 Total
1.3 Ditto but to a depth of 1.5m
radius (r)= 4.05 m r2 = 16.4 m2 Π=3.142 D=0.75
1 16.40
3.14
0.50
25.75 m3
1.3 Ditto but in soft rock formation
radius (r)= 4.05 m r2 = 16.4 m2 Π=3.142 D=0.15
1 16.40
3.14
0.15
7.72 m3 Total
1.5 Cart away all excavated material,
radius (r)= 4.05 m r2 = 16.4 m2 Π=3.142 D=1m
1
Total
72.12 m3 total excavated
1.6 Provide and fill with suitable selected granular material

1.7 Provide, fill and compact impermeable clay soil to a finished thickness of
30 cm
radius (r)= 4.05 m r2 = 16.4 m2 Π=3.142 D=0.3 m
1 16.40
3.14
1.80
92.75 m3
1.7 rovide and fill hard core with hard basaltic or equivalent stone, well
compacted and blinded with crushed stone to a finished thickness of 25 cm
radius (r)= 4. m r2 = 16 m2 Π=3.142 t=0.25m
1 16.00
3.14
50.27 m3
Page 20 of 112
Project:
1.8 50mm thick lean concrete with mix ratio (1:3:6) under the reservoir base
slab
radius (r)= 4. m r2 = 16 Π=3.142 t=0.07m
1 16.00
3.14
50.27 m3 Total
4.2.2Reinforced Concrete(C-30)
1 0.79 a)Base slab
8.20
0.35 18.48 m3
1 3.14 b)Concrete Wall
7.20
0.30
4.20 28.50 m3
1 0.79 4.2.3230 mm thick roof slab (C-25)
7.80
0.30 14.34 m3
4.2.4C-15 10cm thick concrete paving
4.3Provide and fix steel fomwork to
1 3.14 4.3.1Wall
7.20
6.60
4.20 182.11 m2
1 3.14 4.3.2Soffit of suspended slab
8.00
0.35 8.80 m2
4.4Provide,cut,bend & fix reinforced steel bar.
1 - 4.4.1Diametre 10mm deformed bar
0.62 - kg
1 1,331.04 4.4.2Diametre 12mm deformed bar
0.89 1,182.0 kg
1 - 4.4.3Diametre 14mm deformed bar
1.21 - kg
4.5Accessories and Finishing
1 6.00 4.5.1Provide and apply three coat of Plaster to internal walls

3.14
4.60 86.72 m2
1 6.60 4.5.2Rendering to external wall
3.14
4.60 95.39 m2
1 6.00 4.5.3Provide and apply 50 mm cement screed to floor & roof slab
0.79 28.27 m2
4.5.4Supply and install external water level indicator complete with necessary
accessories
Page 21 of 112
Project:
4.5.5Supply and fix external galvanised steel (6m) and internal stainless steel
(4.5m) ladder complete with safety cage as per the design to the satisfaction
of the engineer.
4.5.6Provide & install uPVC water stops
4.5.7Provide and fix 6mm sheet metal 800x800mm access cover with 40x40
angle iron frame with latck and lock for valve chamber and reservoir
4.6Supply and Installation of Pipes, Valves and Fittings
4.6.1Supply and Install Steel DN200 Inlet pipes, fittings and valves of PN10
with all required accessories

Name__________ Name__________ Name_________
Sign.__________ Sign.__________ Sign.___________
Date________ Date________ Date_____________
Page 22 of 112
Page 23 of 112
1000m3 Reservoir Bar Schedule
TOC
D 8.02
roof slab below bar Ჶ12mm@160mm c/c
L for one
i Di S0 #bars hook bar L total
0 8.02 0.17 2 0.10 8.22 16.44

1 8.01 0.17 4 0.10 8.21 32.85
2 7.99 0.17 4 0.10 8.19 32.76
3 7.95 0.17 4 0.10 8.15 32.62
4 7.90 0.17 4 0.10 8.10 32.42
5 7.84 0.17 4 0.10 8.04 32.15
6 7.76 0.17 4 0.10 7.96 31.82
7 7.66 0.17 4 0.10 7.86 31.43
8 7.54 0.17 4 0.10 7.74 30.98
9 7.41 0.17 4 0.10 7.61 30.45
10 7.26 0.17 4 0.10 7.46 29.85
11 7.09 0.17 4 0.10 7.29 29.18
12 6.90 0.17 4 0.10 7.10 28.42
13 6.69 0.17 4 0.10 6.89 27.57
14 6.45 0.17 4 0.10 6.65 26.62
15 6.19 0.17 4 0.10 6.39 25.56
16 5.89 0.17 4 0.10 6.09 24.37
17 5.56 0.17 4 0.10 5.76 23.04
18 5.18 0.17 4 0.10 5.38 21.53
19 4.75 0.17 4 0.10 4.95 19.81
20 4.25 0.17 4 0.10 4.45 17.81
21 3.65 0.17 4 0.10 3.85 15.41
22 2.89 0.17 4 0.10 3.09 12.37
23 1.78 0.17 4 0.10 1.98 7.92
94 613m
544.7kg 12mm
D0 8.02 S0 170
roof slab top bar Ჶ12mm@170mm c/c
i Di S0 #bars hook L for each L total
0 8.02 0.17 2 0.50 9.02 18.04
1 8.01 0.17 4 0.50 9.01 36.05
2 7.99 0.17 4 0.50 8.99 35.96
3 7.95 0.17 4 0.50 8.95 35.82
4 7.90 0.17 4 0.50 8.90 35.62
5 7.84 0.17 4 0.50 8.84 35.35
6 7.76 0.17 4 0.50 8.76 35.02
7 7.66 0.17 4 0.50 8.66 34.63
8 7.54 0.17 4 0.50 8.54 34.18
9 7.41 0.17 4 0.50 8.41 33.65
Page 24 of 112
TOC
10 7.26 0.17 4 0.50 8.26 33.05
11 7.09 0.17 4 0.50 8.09 32.38
12 6.90 0.17 4 0.50 7.90 31.62
13 6.69 0.17 4 0.50 7.69 30.77
14 6.45 0.17 4 0.50 7.45 29.82
15 6.19 0.17 4 0.50 7.19 28.76
16 5.89 0.17 4 0.50 6.89 27.57
17 5.56 0.17 4 0.50 6.56 26.24
18 5.18 0.17 4 0.50 6.18 24.73
19 4.75 0.17 4 0.50 5.75 23.01
20 4.25 0.17 4 0.50 5.25 21.01
21 3.65 0.17 4 0.50 4.65 18.61
22 2.89 0.17 4 0.50 3.89 15.57
23 1.78 0.17 4 0.50 2.78 11.12
94 689m
611kg 12mm
no Li
spacer ϕ12 2/sqrm
25 1.15 29m 12mm
Total
per meter
Diam L(m) wt Weight(kg)
Ჶ8 0.395kg/m 0.0kg
Ჶ10 0.617kg/m 0.0kg
Ჶ12 1331.0m 0.888kg/m 1182.0kg
Ჶ14 1.208kg/m 0.0kg
1182.0kg
Page 25 of 112
BILL No. 5: CONSTRUCTION OF 1000 m3 SERVICE RESERVIOR
Contract To Date Exec Prev Exec Curr Exec To Date Exec
Item Description Unit Prev Exec Qtty Curr Exec Qtty Unit Price Contract Amount
Qtty Qtty Amount Amount Amount
5.1 Earth Work

Clearing the top soil and unwanted material to a depth of
m2 333.73 577.52 577.52 40.0 13,349.20 23,100.80 0.00 23,100.80
5.1.1 200 mm
Bulk excavation in the reservoir compound to reduce level in
m3 443.28 132.67 132.67 800.0 354,624.00 106,132.00 0.00 106,132.00
5.1.2 normal soil to a depth of 55cm
4.1.4 Extra over for excavation in soft rock m3 1,226.56 1,226.56 950.0 0.00 1,165,234.38 0.00 1,165,234.38
5.1.3 Ditto but in hard rock formation m3 147.76 1,681.56 1,681.56 1,100.0 162,536.00 1,849,718.75 0.00 1,849,718.75
Cart away all excavated material, deposit to appropriate
m3 657.78 2,585.79 2,585.79 320.0 210,489.60 827,452.80 0.00 827,452.80
5.1.4 distance not exceeding 1 km
Provide and fill with suitable selected granular material
m3 401.34 0.00 340.24 340.24 720.0 288,964.80 0.00 244,969.40 244,969.40
5.1.5 around the reservoir
Provide and fill hard core with hard basaltic or equivalent
stone, well compacted and blinded with crushed stone to a
m2 259.87 0.00 340.47 340.47 535.0 139,030.45 0.00 182,151.93 182,151.93
finished thickness of 25 cm under the reservoir and valve
5.1.6 chamber
5.2 Concrete and Masonary Work

50mm thick lean concrete with mix ratio (1:3:6) under the
m2 259.87 0.00 340.47 340.47 230.0 59,770.10 0.00 78,308.31 78,308.31
5.2.1 reservoir base slab and valve chamber
mi masonry foundation wall m3 35.28 35.28 3,800.0 0.00 0.00 134,064.00 134,064.00
Reinforced concrete type C-30 filled into form work and

vibrated around reinforced bar in Reservior
5.2.2
5.2.3 Base slab m3 82.27 0.00 79.44 79.44 7,500.0 617,025.00 0.00 595,824.08 595,824.08
5.2.4 Wall and parapet m3 80.68 0.00 13.91 13.91 7,500.0 605,100.00 0.00 104,345.82 104,345.82
5.2.5 Column m3 8.39 0.00 0.00 0.00 7,500.0 62,925.00 0.00 0.00 0.00
5.2.6 Top slab m3 56.75 0.00 0.00 0.00 7,500.0 425,625.00 0.00 0.00 0.00
5.3 Provide and fix formwork for reservoir 0.00 0.00 0.00
5.3.1 Base slab m2 16.03 0.00 26.70 26.70 525.0 8,415.75 0.00 14,019.36 14,019.36
5.3.2 Wall m2 603.19 0.00 266.28 266.28 525.0 316,674.75 0.00 139,797.73 139,797.73
5.3.3 Column and parapet m2 50.84 0.00 0.00 0.00 525.0 26,691.00 0.00 0.00 0.00
5.3.4 Top slab m2 243.01 0.00 0.00 0.00 525.0 127,580.25 0.00 0.00 0.00
Provide, cut, bend and fix in position reinforced steel
bar. All according to structural drawing. Price should
5.4 include tying wires
5.4.1 Diameter 8 mm plain bar kg 830.03 0.00 46.64 46.64 135.0 112,054.05 0.00 6,296.62 6,296.62
5.4.2 Diameter 10 mm deformed bar kg 2,948.89 0.00 0.00 0.00 135.0 398,100.15 0.00 0.00 0.00
5.4.3 Diameter 12 mm deformed bar kg 13,849.49 0.00 16,353.57 16,353.57 135.0 1,869,681.15 0.00 2,207,732.10 2,207,732.10
5.4.4 Diameter 14 mm deformed bar kg 6,742.08 0.00 1,554.87 1,554.87 135.0 910,180.80 0.00 209,907.23 209,907.23
5.4.5 Diameter 16mm deformed bar kg 10,112.43 0.00 191.20 191.20 135.0 1,365,178.05 0.00 25,812.24 25,812.24
5.4.6 Diameter 18 mm deformed bar kg 694.89 0.00 0.00 135.0 93,810.15 0.00 0.00 0.00
Reinforced concrete type C-25 filled into form work and
m3 35.03 0.00 0.00 7,500.0 262,725.00 0.00 0.00 0.00
5.4.7 vibrated around reinforced bar for valve chamber
Page 26 of 112
5.5 Provide and fix formwork for valve chamber to 0.00 0.00 0.00
5.5.1 Base slab m2 7.05 0.00 0.00 525.0 3,701.25 0.00 0.00 0.00
5.5.2 Wall m2 80.56 0.00 0.00 525.0 42,294.00 0.00 0.00 0.00
5.5.3 Top slab m2 24.82 0.00 0.00 525.0 13,030.50 0.00 0.00 0.00
5.6 include tying wires
5.6.2 Diameter 12 mm deformed bar kg 2,183.16 0.00 0.00 135.0 294,726.60 0.00 0.00 0.00
5.7 Accesssories and Finishing 0.00 0.00 0.00 0.00 0.00 0.00
Provide and apply 50mm cement screed to the reservoir
m2 511.66 0.00 0.00 290.0 148,381.40 0.00 0.00 0.00
5.7.1 floor and roof slab
Provide and apply 3 coats of plaster to internal walls,
m2 768.38 0.00 0.00 303.0 232,819.14 0.00 0.00 0.00
5.7.2 columns and to embedded part of external wall surface
5.7.3 Rendering external wall m2 448.94 0.00 0.00 59.0 26,487.46 0.00 0.00 0.00
Provided and install access internal and external hatches

constructed out of 25 mm dia GS pipe and hooked to the LS 1.00 0.00 0.00 21,300.0 21,300.00 0.00 0.00 0.00
wall as per the drawing; including safety cages
5.7.4
Provide and install water stops made of natural or synthetic

m 109.00 0.00 57.21 57.21 650.0 70,850.00 0.00 37,189.49 37,189.49
rubber or elastometric plastic compound with basic risen
5.7.5
Provide and fix 6 mm sheet metal access cover with latch
No 2.00 0.00 0.00 3,200.0 6,400.00 0.00 0.00 0.00
5.7.6 and lock for valve chamber and reservoir
Provide and apply two coats of bituminous asphalt over the

m2 381.69 0.00 0.00 950.0 362,605.50 0.00 0.00 0.00
plastered surface of the embedded part of the reservoir
5.7.7
Provide and place single brick layer cover to protect the
m2 54.35 0.00 0.00 1,201.0 65,274.35 0.00 0.00 0.00
5.7.8 asphalt coat from the backfill material
5.8 Supply and Installation of Pipes, Valves and Fittings 0.00
Supply and Install Steel DN200 Inlet pipes, fittings and

0.00
valves of PN10 with all required accessories
5.8.1 Flanged Bellmouth No 1.00 0.00 0.00 6,200.0 6,200.00 0.00 0.00 0.00
5.8.2 Double Flanged Pipe L = 4.70m No 1.00 0.00 0.00 7,250.0 7,250.00 0.00 0.00 0.00
5.8.3 Duckfoot Bend 90° No 1.00 0.00 0.00 14,060.0 14,060.00 0.00 0.00 0.00
5.8.4 Double Flanged Puddled Pipe L=1.0m No 1.00 0.00 0.00 16,100.0 16,100.00 0.00 0.00 0.00
5.8.5 Gate Valve No 1.00 0.00 0.00 21,400.0 21,400.00 0.00 0.00 0.00
5.8.6 Dismantling Piece No 1.00 0.00 0.00 13,050.0 13,050.00 0.00 0.00 0.00
Page 27 of 112
5.8.8 Flanged Bend 90° No 2.00 0.00 0.00 14,060.0 28,120.00 0.00 0.00 0.00
LS 1.00 0.00 0.00 7,500.0 7,500.00 0.00 0.00 0.00
5.8.9 bracket, foot plate and anchor bolts
Supply and Install Steel DN250 Outlet pipes, fittings and

5.9 0.00
valves of PN10 with all required accessories
5.9.1 Suction Strainer No 1.00 0.00 0.00 20,100.0 20,100.00 0.00 0.00 0.00
5.9.2 Double Puddle Flanged Pipe L=1m No 1.00 0.00 1.00 1.00 8,500.0 8,500.00 0.00 8,500.00 8,500.00
5.9.3 Flanged Gate Valve No 1.00 0.00 0.00 21,400.0 21,400.00 0.00 0.00 0.00
5.9.4 Dismantling Piece No 1.00 0.00 0.00 13,050.0 13,050.00 0.00 0.00 0.00
5.9.5 Water Meter No 1.00 0.00 0.00 15,000.0 15,000.00 0.00 0.00 0.00
5.9.7 Double Flanged Bend 90 ° No 2.00 0.00 0.00 14,060.0 28,120.00 0.00 0.00 0.00
Supply and Install Steel DN250 Over Flow and Drainage
5.10 0.00
pipes, fittings and valves
5.10.1 Double Flanged Pipe L=2.4m No 2.00 0.00 0.00 30,912.0 61,824.00 0.00 0.00 0.00
5.10.2 Double Flanged Bend 90° No 3.00 0.00 0.00 14,060.0 42,180.00 0.00 0.00 0.00
5.10.3 Centrally Puddled Double Flanged Pipe L = 1m No 1.00 0.00 1.00 1.00 17,500.0 17,500.00 0.00 17,500.00 17,500.00
5.10.4 All Flanged Tee No 1.00 0.00 0.00 16,500.0 16,500.00 0.00 0.00 0.00
5.10.5 Gate Valve No 1.00 0.00 0.00 21,400.0 21,400.00 0.00 0.00 0.00
5.10.6 Flanged And Puddled Spigot Pipe L=1m No 1.00 0.00 0.00 8,500.0 8,500.00 0.00 0.00 0.00
5.10.7 Double Flanged Pipe L=3m No 1.00 0.00 0.00 14,500.0 14,500.00 0.00 0.00 0.00
5.10.8 Flanged Spigot Pipe L=1m No 1.00 0.00 0.00 14,000.0 14,000.00 0.00 0.00 0.00
LS 1.00 0.00 0.00 8,100.0 8,100.00 0.00 0.00 0.00
5.10.9 bracket, foot plate and anchor bolts
5.10.10 Supply and Install Water level indicator pcs 1.00 0.00 0.00 7,500.0 7,500.00 0.00 0.00 0.00
5.10.11 DN 4"GI ventillation pipe with dome, L =1.0m pcs 4.00 0.00 0.00 15,000.0 60,000.00 0.00 0.00 0.00
5.11 Clorination Room and chlorine dosing plant 0.00
Supply and fix, RHS Section 50 x 50 x 3 mm Vertical Post m 57.00 0.00 0.00 1,125.0 64,125.00 0.00 0.00 0.00
5.11.1
Supply and fix, RHS Section 40 x 40 x 3 mm Bottom and
m 27.30 0.00 0.00 950.0 25,935.00 0.00 0.00 0.00
5.11.2 top truss members
5.11.3 Supply and fix, RHS Section 30 x 30 x 3 mm Bracings m 126.00 0.00 0.00 810.0 102,060.00 0.00 0.00 0.00
Supply and fix Gage 28, EGA-500 Iron sheet roof cover and
m2 126.00 0.00 0.00 1,540.0 194,040.00 0.00 0.00 0.00
5.11.4 wall, price includes 2 coats of synthetic painting
5.11.5 Agitator for installation in the solution tanks pcs 2.00 0.00 0.00 21,500.0 43,000.00 0.00 0.00 0.00
5.11.6 PVC Chlorine Solution Preparation tank 50lt volume pcs 2.00 0.00 0.00 15,400.0 30,800.00 0.00 0.00 0.00
Page 28 of 112
Gravity dozer tank 3-100lt/hr, with built in rotameter 3-
pcs 2.00 0.00 0.00 5,400.0 10,800.00 0.00 0.00 0.00
5.11.7 100lt/hr range inlet outlet adaptors for connection DN20
DN20 GS Service Water Supply System, connected to water
pcs 2.00 0.00 0.00 5,000.0 10,000.00 0.00 0.00 0.00
5.11.8 pump, to feed the solution preparation
Solution pipe system, made of DN20 uPVC pressure Pipes
& fittings, connected rom the preparation tank to the pcs 2.00 0.00 0.00 9,500.0 19,000.00 0.00 0.00 0.00
5.11.9 inection point of the reservoir
Barbed wire fencing fixed to 150mmx150mm Concrete Post
of 2500 mm high spaced at every 2000 mm, including all m 100.00 0.00 0.00 30,000.0 3,000,000.00 0.00 0.00 0.00
5.11.10 necessary material as per the drawing
Total Construction for 1000m3 Reservoir 13,953,984.8 3,971,638.7 4,006,418.3 7,978,057.0
Page 29 of 112
Project:
TAKE OFF SHEET FOR 1000 Service reservior
A. SUB - STRUCTURE
site clearing to remove of grupppng trees
12.0 A1= L X W L= 12 m w=12 m
12.0
0.00 m2
1.2 excavation in ordinary soil to a depth not from reduced level
0 169.0 dimeter (D)= 26 m Π=3.142 D= 0.25 m

3.14
0.25
0.00 m3 V1
1.3 excavation in Soft Rock to a depth of 2.5

0 156.3 V2= Phi*r2*h D= 25m Phi=3.14 H=2.5
3.14
2.5
0.00 m3 V2
1.4 excavation in hard Rock to a depth of 1.5

V3= Phi*r2*h D= 25m Phi=3.14 H=2.5
156.3
3.14
2.5
0.00 m3
1.4 Chamber excavation hard Rock to a depth of 1.5
V3= Phi*r2*h D= 25m Phi=3.14 H=2.5
1 13.0
14.0
2.5
455.00 m3
455.00 m3
1.5 Cart away of all excavated material,
1
0.00 m3 Total cart away volume
5.1.5Provide and fill with suitable selected granular material around the
1.5 19.0
reservoir
0.80
0.79 340.24 m3
5.1.6Provide and fill hard core with hard basaltic or equivalent stone, well
1.5 17.0 compacted and blinded with crushed stone to a finished thickness of 25 cm
under the reservoir and valve chamber
0.79 340.47 m2
5.2Concrete and Masonary Work
5.2.150mm thick lean concrete with mix ratio (1:3:6) under the reservoir base
1.5 17.00
slab and valve chamber
0.79 340.47 m2
5.2.2Reinforced concrete type C-30 filled into form work and vibrated around
reinforced bar in Reservior
Page 30 of 112
Project:
TAKE OFF SHEET FOR 1000 Service reservior
1 0.79 5.2.3Base slab
17.00 Dia=17m, t=0.35m, V=pi/4*D^2*t
0.35 79.44 m3
1 3.14 5.2.4Wall and parapet
16.60 Do=16.6m, Di=16m,h=6.2m,t=0.3m
0.30 Circumstances =pi*(D0+Di)=102.43m, V=C*h*t
0.60 9.39 m3 vertical section
1 3.14
16.00
0.09 4.52 m3 triangular section
13.91 m3 total
0 0.60 5.2.5Column
0.60 dia=0.6m, h=6.2m
6.20 0.00 m3
0 0.79 5.2.6Top slab
17.00 Dia=17m, t=0.25m, V=pi/4*D^2*t
0.25 0.00 m3
5.3Provide and fix formwork for reservoir
1 3.14 5.3.1Base slab
17.00
0.50 26.70 m2
1 3.14 5.3.2Wall
16.60 Do=16.6m, Di=16m, h=0.5m, pi=3.142
16.00 A=pi*(Do+Di)*h
2.60 266.28 m2
0 0.60 5.3.3Column and parapet
6.20
3.14 0.00 m2
0 17.00 5.3.4Top slab
0.79 0.00 m2 D=17m Pi/4=0.7854
0 3.14 Parapet
17.00 D=17m, t=0.3m, C=2piD
0.30 0.00 m2
For Consultant For Client

Name__________ Name_________
Sign.__________ Sign.___________
Date________ Date_____________
Page 31 of 112
TOC
D 16.9
floor slab below bar Ჶ12mm@190mm c/c
i Di S0 #bars hook L for one bar L total
0 16.90 0.19 2 0.25 17.40 34.80

1 16.90 0.19 4 0.25 17.40 69.58
2 16.88 0.19 4 0.25 17.38 69.53
3 16.86 0.19 4 0.25 17.36 69.45
4 16.83 0.19 4 0.25 17.33 69.33
5 16.79 0.19 4 0.25 17.29 69.17
6 16.75 0.19 4 0.25 17.25 68.98
7 16.69 0.19 4 0.25 17.19 68.76
8 16.62 0.19 4 0.25 17.12 68.50
9 16.55 0.19 4 0.25 17.05 68.20
10 16.47 0.19 4 0.25 16.97 67.87
11 16.37 0.19 4 0.25 16.87 67.50
12 16.27 0.19 4 0.25 16.77 67.09
13 16.16 0.19 4 0.25 16.66 66.65
14 16.04 0.19 4 0.25 16.54 66.16
15 15.91 0.19 4 0.25 16.41 65.64
16 15.77 0.19 4 0.25 16.27 65.07
17 15.62 0.19 4 0.25 16.12 64.47
18 15.45 0.19 4 0.25 15.95 63.82
19 15.28 0.19 4 0.25 15.78 63.12
20 15.09 0.19 4 0.25 15.59 62.38
21 14.90 0.19 4 0.25 15.40 61.59
22 14.69 0.19 4 0.25 15.19 60.75
23 14.46 0.19 4 0.25 14.96 59.86
24 14.23 0.19 4 0.25 14.73 58.91
25 13.98 0.19 4 0.25 14.48 57.91
26 13.71 0.19 4 0.25 14.21 56.84
27 13.43 0.19 4 0.25 13.93 55.72
28 13.13 0.19 4 0.25 13.63 54.52
29 12.81 0.19 4 0.25 13.31 53.25
30 12.48 0.19 4 0.25 12.98 51.90
31 12.12 0.19 4 0.25 12.62 50.47
32 11.74 0.19 4 0.25 12.24 48.95
33 11.33 0.19 4 0.25 11.83 47.32
34 10.89 0.19 4 0.25 11.39 45.58
35 10.43 0.19 4 0.25 10.93 43.71
36 9.92 0.19 4 0.25 10.42 41.69
37 9.38 0.19 4 0.25 9.88 39.51
38 8.78 0.19 4 0.25 9.28 37.12
39 8.12 0.19 4 0.25 8.62 34.49
40 7.39 0.19 4 0.25 7.89 31.55
Page 32 of 112
TOC
41 6.55 0.19 4 0.25 7.05 28.19
42 5.56 0.19 4 0.25 6.06 24.23
43 4.31 0.19 4 0.25 4.81 19.26
44 2.46 0.19 4 0.25 2.96 11.84
178 2451m
2176.7kg 12mm
D0 16.9 S0 190
floor slab top bar Ჶ12mm@190mm c/c
i Di S0 #bars hook L for each L total
0 16.90 0.19 2 0.00 16.90 33.80
1 16.90 0.19 4 0.00 16.90 67.58
2 16.88 0.19 4 0.00 16.88 67.53
3 16.86 0.19 4 0.00 16.86 67.45
4 16.83 0.19 4 0.00 16.83 67.33
5 16.79 0.19 4 0.00 16.79 67.17
6 16.75 0.19 4 0.00 16.75 66.98
7 16.69 0.19 4 0.00 16.69 66.76
8 16.62 0.19 4 0.00 16.62 66.50
9 16.55 0.19 4 0.00 16.55 66.20
10 16.47 0.19 4 0.00 16.47 65.87
11 16.37 0.19 4 0.00 16.37 65.50
12 16.27 0.19 4 0.00 16.27 65.09
13 16.16 0.19 4 0.00 16.16 64.65
14 16.04 0.19 4 0.00 16.04 64.16
15 15.91 0.19 4 0.00 15.91 63.64
16 15.77 0.19 4 0.00 15.77 63.07
17 15.62 0.19 4 0.00 15.62 62.47
18 15.45 0.19 4 0.00 15.45 61.82
19 15.28 0.19 4 0.00 15.28 61.12
20 15.09 0.19 4 0.00 15.09 60.38
21 14.90 0.19 4 0.00 14.90 59.59
22 14.69 0.19 4 0.00 14.69 58.75
23 14.46 0.19 4 0.00 14.46 57.86
24 14.23 0.19 4 0.00 14.23 56.91
25 13.98 0.19 4 0.00 13.98 55.91
26 13.71 0.19 4 0.00 13.71 54.84
27 13.43 0.19 4 0.00 13.43 53.72
28 13.13 0.19 4 0.00 13.13 52.52
29 12.81 0.19 4 0.00 12.81 51.25
30 12.48 0.19 4 0.00 12.48 49.90
31 12.12 0.19 4 0.00 12.12 48.47
32 11.74 0.19 4 0.00 11.74 46.95
33 11.33 0.19 4 0.00 11.33 45.32
34 10.89 0.19 4 0.00 10.89 43.58
Page 33 of 112
TOC
35 10.43 0.19 4 0.00 10.43 41.71
36 9.92 0.19 4 0.00 9.92 39.69
37 9.38 0.19 4 0.00 9.38 37.51
38 8.78 0.19 4 0.00 8.78 35.12
39 8.12 0.19 4 0.00 8.12 32.49
40 7.39 0.19 4 0.00 7.39 29.55
41 6.55 0.19 4 0.00 6.55 26.19
42 5.56 0.19 4 0.00 5.56 22.23
43 4.31 0.19 4 0.00 4.31 17.26
44 2.46 0.19 4 0.00 2.46 9.84
178 2362m
2098kg 12mm
radial bar
Ჶ16mm@150m
m c/c
bottom #bars 354.0 3.63 1285m
1552kg 14mm
top #bars 354.0 3.63 1285m
1552kg 12mm
circumfrential
Ჶ12mm@300m
m bar
L1 53.1 56.0998 4 224.40

L2 52.2 55.1572 4 220.63
L3 51.2 54.2146 4 216.86
662m
588kg 12mm
no Li
spacer ϕ12 2/sqrm
113 1.7 193m
Sump 171kg 12mm
column Sump 32 ϕ12mm 32 3.09 99m
88kg 12mm
drainage Sump 108 ϕ12mm
top and bottom bar 108 2.49 269m
239kg 12mm
Wall
starter Ჶ12mm@150mm c/c #bars L of one
vertical outer 347.7 3 1043m
vertical inner 44.0 4 176m
1219m
1083kg 12mm
vertical outer 349 7.04 2455m
vertical inner 336 6.69 2249m
4177kg
Page 34 of 112
TOC
circumfrential Ჶ12mm@200mm c/c #bars L of one overlap

#bars outer 42 52.5 3 2330m
#bars inner 42 50.4 3 2244m
4574m
4062kg 12mm
friction key Ჶ16@300mm
vertical 261 1.66 433m
384kg 12mm
circumfrential 3F12mm
3 55.1572 165m
261kg 12mm
Column
starter Ჶ12mm@150mm c/c #bars L of one
vertical 8@16mm 48 2.51 120m
190kg 16mm
stirrups 8mm@200mm 48 2.46 118m
47kg 8mm
Total
Diam L(m) per meter Weight(kg)

wt
Ჶ8 118.1m 0.395kg/m 46.6kg
Ჶ10 0.617kg/m 0.0kg
Ჶ12 18416.2m 0.888kg/m 16353.6kg
Ჶ14 1285.0m 1.210kg/m 1554.9kg
Ჶ16 120.5m 1.587kg/m 191.2kg
Ჶ20 2.469kg/m 0.0kg
18146.3kg
Page 35 of 112
BILL No. 6: CONSTRUCTION OF GENERATOR HOUSE
Contract Prev Exec Curr Exec To Date Prev Exec CurrExec To Date Exec
Unit Unit Rate Contract Amount
Item No. Description Qtty Qtty Qtty Exec Qtty Amount Amount Amount
(Birr) (Birr)
6.1 Earth Work
6.1.1 Clearing of site to remove top soil to a depth of 200 mm m2 81.00 81.00 81.00 40.00 3,240.00 3,240.00 0.00 3,240.00
6.1.2 Excavation for footing and foundation wall m3 9.98 7.99 0.97 8.96 540.00 5,389.20 4,315.68 523.80 4,839.48
6.1.3 Excavation for floor slab 0.3 m depth m3 4.86 15.98 15.98 540.00 2,624.40 8,631.36 0.00 8,631.36
Cart away and deposit excavated surplus material to a distance
6.1.4 m3
14.84 23.98 23.98 320.00 4,748.80 7,672.32 0.00 7,672.32
not exceeding 1km from site
6.1.5 Fill 250 mm thick hard core m2
8.93 36.21 36.21 535.00 4,777.55 19,372.35 0.00 19,372.35
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 1.12 1.02 1.02 7,500.00 8,400.00 7,680.00 0.00 7,680.00
6.2.3 R.C. column and lintels m3 1.45 1.28 1.28 7,500.00 10,875.00 9,600.00 0.00 9,600.00
6.2.4 R.C. top tie beams m3 1.19 1.02 1.02 7,500.00 8,925.00 7,680.00 0.00 7,680.00
6.2.5 R.C. generator seat m3 2.03 2.70 2.70 7,500.00 15,225.00 20,250.00 0.00 20,250.00
6.2.6 Mass concrete fill on floor slab m3 4.69 4.69 4.69 7,500.00 35,175.00 35,175.00 0.00 35,175.00
Provide, cut, bend and fix in position reinforced steel bar.
6.3 All according to structural drawing. Price shall include
tying wires
6.3.1 Diameter 6 mm bar kg 61.37 59.14 59.14 135.00 8,284.95 7,984.00 0.00 7,984.00
6.3.2 Diameter 10 mm deformed bar kg 240.46 232.09 232.09 135.00 32,462.10 31,332.25 0.00 31,332.25
6.3.3 Diameter 12 mm deformed bar kg 233.57 233.58 233.58 135.00 31,531.95 31,533.24 0.00 31,533.24
6.4 Stone Masonry
Provide and construct 400 mm thick pointed stone masonry for
6.4.1 m3 6.91 7.17 7.17 3,800.00 26,258.00 27,238.40 0.00 27,238.40
Foundation Wall
6.4.2 Provide, cut and fix formwork to
6.4.3 Grade beam m2 11.20 10.24 10.24 520.00 5,824.00 5,324.80 0.00 5,324.80
6.4.4 Tie beam m2 11.89 16.13 16.13 520.00 6,182.80 8,386.56 0.00 8,386.56
6.4.5 Generator seat m2 4.20 5.40 5.40 520.00 2,184.00 2,808.00 0.00 2,808.00
6.4.6 Column m2 10.80 21.50 21.50 520.00 5,616.00 11,182.08 0.00 11,182.08
6.5 Block work
Supply and raise 200mm thick concrete block wall (class A of
6.5.1 m2 61.68 67.27 67.27 630.00 38,858.40 42,378.84 0.00 42,378.84
the ES CD3.301) with cement mortar mix 1:3
6.5.2 m2 10.40 0.00 0.00 630.00 6,552.00 0.00 0.00 0.00
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 4.00 4.00 4.00 2,100.00 8,400.00 8,400.00 0.00 8,400.00
termite treatment as per the drawing
Page 36 of 112
(Birr) (Birr)
Supply, assemble and fix in position equalyptus Rafters DN
6.6.2 100mm including three coats of anti - termite external m 26.80 26.80 26.80 570.00 15,276.00 15,276.00 0.00 15,276.00
treatment
Supply and fix purlin in Zigba wood size 50 x 70 mm nailed
6.6.3 into eucalyptus truss including three coats of anti - termite m 150.40 150.60 150.60 570.00 85,728.00 85,842.00 0.00 85,842.00
external treatment
6.6.4 Verticals, diagonals and chords (DN 100mm) m 105.12 102.40 102.40 570.00 59,918.40 58,368.00 0.00 58,368.00
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 81.78 81.00 81.00 1,350.00 110,403.00 109,350.00 0.00 109,350.00
galvanized nails (purlin and ridge cover measured separately)
6.6.6 Supply and fix 25 x 250 mm facia board m 25.60 25.60 25.60 1,200.00 30,720.00 30,720.00 0.00 30,720.00
Supply and fix edge gutter formed in G-28 flat galvanized
metal sheet including support brackets 1mm thick shaped steel
6.6.7 plate spaced at a maximum spacing of 1000 mm c/c and fixed m 16.80 0.00 0.00 950.00 15,960.00 0.00 0.00 0.00
to 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 24.00 0.00 0.00 300.00 7,200.00 0.00 0.00 0.00
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
6.6.10 No 1.00 0.00 0.00 32,000.00 32,000.00 0.00 0.00 0.00
synthetic paint to the frames
6.6.11 Supply and fix 5.4 x 0.63 m metal frame with wires mesh m 5.40 0.00 0.00 18,500.00 99,900.00 0.00 0.00 0.00
Supply and fix 1.4 x 0.9 m metal frame window with 2 mm
6.6.12 thick clear glass and three layers of synthetic paint to the No 1.00 0.00 0.00 17,500.00 17,500.00 0.00 0.00 0.00
frames
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 1.00 0.00 0.00 16,500.00 16,500.00 0.00 0.00 0.00
frames
6.6.14 No 3.00 0.00 0.00 16,900.00 50,700.00 0.00 0.00 0.00
6.7 Loading & unloading Ramp
6.7.1 Concrete, Masonry and Block Work
6.7.1.1 Mass concrete fill on ramp m3 38.91 0.00 38.91 38.91 7,500.00 291,825.00 0.00 291,825.00 291,825.00
Provide, cut, bend and fix in position reinforced steel bar. All
6.7.1.2
according to structural drawing. Price shall include tying wires
6.7.1.3 Diameter 10 mm bar kg 1,168.00 0.00 1,168.00 1,168.00 135.00 157,680.00 0.00 157,680.00 157,680.00
Provide and construct 400 mm thick pointed stone masonry for
6.7.1.4 m3
2.76 0.00 2.76 2.76 3,800.00 10,488.00 0.00 10,488.00 10,488.00
Fuel Tank Seat
6.7.2 Block work
6.7.2.1 m2 8.11 0.00 8.11 8.11 650.00 5,272.80 0.00 5,272.80 5,272.80
Page 37 of 112
(Birr) (Birr)
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 m2 134.35 0.00 134.35 134.35 303.00 40,708.05 0.00 40,708.05 40,708.05
cement concrete block wall
Apply cement mortar pointing to all external cement concrete
6.8.3 m2 76.80 0.00 76.80 76.80 150.00 11,520.00 0.00 11,520.00 11,520.00
block wall
Apply 3 coats of plastic paint to internal walls and synthetic
6.8.4 m2 160.85 0.00 160.85 160.85 150.00 24,127.50 0.00 24,127.50 24,127.50
paint to metal doors and windows
6.8.5 20 mm cement screed m2 35.00 0.00 35.00 35.00 290.00 10,150.00 0.00 10,150.00 10,150.00
6.9 Electrical Installation
6.9.1 Supply and install the required electrical installation LS 1.00 0.00 0.00 75,000.00 75,000.00 0.00 0.00 0.00
6.10 Miscellaneous
6.10.1 Supply and fix anchor bolt in the R.C. generator seat No 4.00 0.00 0.00 950.00 3,800.00 0.00 0.00 0.00
6.10.2 Stone pavement around building m2 66.64 0.00 0.00 550.00 36,652.00 0.00 0.00 0.00
TOTAL CARRIED TO SUMMARY 1,480,562.9 599,740.9 552,295.1 1,152,036.0
Page 38 of 112
Project:
TAKE OFF SHEET FOR GENERATER HOUSE
A. SUB - STRUCTURE
9.00 L= 9m W= 9m
9.00
- m2 Total
1.2 Excavation for footing and foundation masonry
L= 7.4 m W = 5.4 m D= 0.2m

2 7.40
5.40
0.70
0.50 8.96 m3 Total
1.3 Excavation for floor slab 0.3 m depth
L= 7.4 m W = 5.4 m D= 0.15 m
7.40
5.40
0.30
- m3

L= 7.4 m W = 5.4 m D= 0.15 m
0
Total
8.96 m3 total excavated =total cart awey

1.7 Provide, fill and compact impermeable clay soil to a finished
thickness of 30 cm
L= 7.4 m W = 5.4 m D= 0.1 m
0 7.40
5.40
0.10
- m3
1.7 rovide and fill hard core with hard basaltic or equivalent stone, well
compacted and blinded with crushed stone to a finished thickness of 25
cm
L= 7.1 m W = 5.1 m
0 7.10
5.10
- m2 total
MASONRY WORK
Project:
Bellow NGL
7.40
0 0.40
0.70
- m3 total
0 5.40
0.40
0.70
- m3
- m3 total
2. Concrerte Work
a) In grade beam
0 7.40
0.20
0.20
- m3
0 5.40
0.20
0.20
- m3
- m3 total
Formwork
a) to grade beam
Parimeter= ( 7.4x 2 x 2) + (5.4 x2 x2 ) = 51.2
51.20
0.20
- m3 Total
1.2 In Elevation Column

4.00
0 0.20
0.20
- m3 Total
Formwork for columan

In Elevation Column= (0.2 x 4) x 8 = 115.2 m
102.40
0.21
- m2 total
Project:
1.3 top beam
0 7.40
0.20
0.20
- m3
0 5.40
0.20
0.20
- m3
- m3 total
Formwork for top tim beam

Parimeter= ( 7.4x 2 x 3) + (5.4 x2 x3 ) = 51.2
76.80
0.21
- m3
1.4 generater seat

L= 3 m w=1.5 m D= 0.6m
3.00
0 1.50
0.60
- m3 Total
Formwork for generater seat

9.00 L= 3X2 = 6 w=1.5x2 = 3
0.60
- m2
2. BLOCK WORK
2.01 Class B, 200mm thick HCB wall
0 7.40
3.20
- m2
0 5.40
3.20
- m2
- m2 Total Area of Wall (A)
0 1.50
2.00
- m2 w1
Project:
2.98
2.40
- m2 D1
- m2 total window nad door dedaction
- m2 Total Area of HCB (A-B)
6.Roofing Work
Roof cover in G28 CIS
9.00
9.00
- m2
0 8.40 - ml 5*7 zigba

0 7.40 - ml
-
0 7.40 - vertical member
0 5.40 - Diagonal member
-

Name__________ Name__________ Name_________
Sign.__________ Sign.__________ Sign.___________
Date________ Date________ Date_____________
Project:
TOC Moyale Water Supply Construction project Location:
Client: SRS Irrigation and Development Bureau Block Type:
Consultant: SRS, Study, Design & Supervistion Works Enterprise Bar Schedule No.: 01
Contractor: Iqra General Construction Company Date:
SUB-STRUCTURE AND SUPER STRACTURE BAR SCHEDULE
Location Shape Dia. Length No. of No. of
(m) Bars Mem. 6 8 10 12 14 16 20 Remark
GRADE BEAM
10 5.26 16.00 84.16 0.00
10 5.23 8.00 41.84 0.00
10 3.23 8.00 - 25.84
10 7.26 16.00 116.16
6 0.64 248.00 158.72
6 0.44 58.00 25.52
COLMAN
10 3.38 32.00 108.16
6 0.64 128.00 81.92
GENERATER SEAT
12 3.58 36.00 128.88
12 2.66 36.00 95.76
12 2.38 10.00 23.80
12 1.46 10.00 14.60
-
Total Length 266.16 0.00 376.16 263.04 0.00 0.00 0.00

Weight per m. 0.2222 0.395 0.617 0.888 1.209 1.578 2.487
Total weight, kg. 59.14 0.00 232.09 233.58 0.00 0.00 0.00

Name_____________________ Name_____________________ Name_____________________
Sign.______________________ Sign.______________________ Sign.______________________
Date______________________ Date______________________ Date______________________
BILL No. 7: CONSTRUCTION OF BOOSTER STATION PUMP HOUSE
ITEM Contract Prev Exec Curr Exec To Date UNIT Contract Total Prev Exec To Date Exec
DESCRIPTION UNIT Curr Exec Amount
NO Qtty Qtty Qtty Exec Qtty PRICE Amount (Birr) Amount Amount
7.1 Earth Work
7.1.2 Excavation for foundation wall m3 82.00 82.28 266.11 348.39 540.00 44,280.00 44,431.20 143,700.48 188,131.68
Cart away and deposit excavated surplus material to a
7.1.3 m3 72.59 82.28 266.11 348.39 320.00 23,228.80 26,329.60 85,155.84 111,485.44
distance not exceeding 1km from site
Provide, place and compact in layers approved selected

7.1.4 m3 19.00 19.36 19.36 720.00 13,680.00 13,939.20 0.00 13,939.20
granular material for base slab and column foundation
7.1.5 Fill 250 mm thick hard core m2 51.70 48.40 48.40 535.00 27,659.50 25,894.00 0.00 25,894.00
7.2 Concrete, Masonry and Block Work
Reinforced concrete grade C-25 with minimum cement
content 360 kg/m3 cast into formwork and vibrated
around reinforcement bars in
7.2.1 R.C. grade beam m3 1.64 0.00 5.40 5.40 7,500.00 12,300.00 0.00 40,500.00 40,500.00
7.2.2 R.C. column and lintels m3 1.47 0.00 4.32 4.32 7,500.00 11,025.00 0.00 32,400.00 32,400.00
7.2.3 R.C. top tie beams m3 1.64 0.00 2.12 2.12 7,500.00 12,300.00 0.00 15,900.00 15,900.00
7.2.4 R.C.pump seat m3 4.75 0.00 33.04 33.04 7,500.00 35,625.00 0.00 247,800.00 247,800.00
7.2.5 Mass concrete fill on floor slab m3 5.17 0.00 4.13 4.13 7,500.00 38,775.00 0.00 30,937.50 30,937.50
bar. All according to structural drawing. Price shall
include tying wires
7.2.6 Diameter 6 mm bar kg 93.78 93.78 0.00 93.78 135.00 12,660.30 12,660.30 0.00 12,660.30
7.2.7 Diameter 10 mm deformed bar kg 1,852.15 1,000.00 450.04 1,450.04 135.00 250,040.25 135,000.00 60,754.75 195,754.75
7.2.8 Diameter 12 mm deformed bar kg 417.15 417.15 877.79 1,294.94 135.00 56,315.25 56,315.25 118,501.38 174,816.63
Diameter 14 mm deformed bar kg 448.69 448.69 135.00 0.00 0.00 60,573.45 60,573.45
Diameter 16 mm deformed bar kg 1,644.81 1,644.81 135.00 0.00 0.00 222,048.84 222,048.84
Stone Masonry
Provide and construct 400 mm thick pointed stone
7.2.10 m3 39.78 0.00 0.00 3,800.00 151,164.00 0.00 0.00 0.00
masonry for Foundation Wall
7.3 Provide, cut and fix formwork to 0.00
7.3.1 Grade beam m2 16.39 0.00 24.80 24.80 520.00 8,522.80 0.00 12,896.00 12,896.00
7.3.2 Tie beam m2 14.74 0.00 65.70 65.70 520.00 7,664.80 0.00 34,164.00 34,164.00
7.3.3 Generator seat m2 4.62 0.00 54.00 54.00 520.00 2,402.40 0.00 28,080.00 28,080.00
7.3.4 Column and lintels m2 16.98 0.00 71.52 71.52 520.00 8,829.60 0.00 37,190.40 37,190.40
basement wall m2 37.50 37.50 520.00 0.00 0.00 19,500.00 19,500.00
7.4 Block work
Supply and raise 200mm thick concrete block wall
7.4.1 (class A of the ES CD3.301) with cement mortar mix m2 173.80 0.00 149.20 149.20 630.00 109,494.00 0.00 93,997.89 93,997.89
1:3
Page 46 of 112
Supply and raise 100mm thick concrete block wall
7.4.2 (class A of the ES CD3.301) with cement mortar mix m2 11.11 0.00 52.94 52.94 630.00 6,999.30 0.00 33,354.09 33,354.09
1:3
7.5 Carpentry and Roofing
Supply, assemble and fix in position eucalyptus roof
7.5.1 truss price shall include the application of three coats No 4.40 0.00 4.40 4.40 2,200.00 9,680.00 0.00 9,680.00 9,680.00
and external anti-termite treatment as per the drawing
Supply, assemble and fix in position equalyptus Rafters
7.5.2 DN 100mm including three coats of anti - termite m 134.53 0.00 134.53 134.53 570.00 76,682.10 0.00 76,682.10 76,682.10
external treatment
Supply and fix purlin in Zigba wood size 50 x 70 mm
7.5.3 nailed into eucalyptus truss including three coats of anti m 75.67 0.00 75.67 75.67 570.00 43,131.90 0.00 43,131.90 43,131.90
- termite external treatment
7.5.4 Verticals, diagonals and chords (DN 100mm) m 33.55 0.00 33.55 33.55 570.00 19,123.50 0.00 19,123.50 19,123.50
Supply and fix roof cover in G-28 mm corrugated
galvanized iron sheet fixed into zigba wood purlin with
7.5.5 m2 64.06 0.00 64.06 64.06 1,350.00 86,481.00 0.00 86,481.00 86,481.00
dome headed galvanized nails (purlin and ridge cover
measured separately)
7.5.6 Supply and fix 25 x 250 mm facia board m 24.53 0.00 24.53 24.53 1,200.00 29,436.00 0.00 29,436.00 29,436.00
Supply and fix edge gutter formed in G-28 flat
galvanized metal sheet including support brackets 1mm
7.5.7 thick shaped steel plate spaced at a maximum spacing of m 22.88 0.00 22.88 22.88 950.00 21,736.00 0.00 21,736.00 21,736.00
1000 mm c/c and fixed to purlin - price includes metal
primer and two coats of synthetic enamel pa
Supply and fix 120 x 60 mm G-28 galvanized iron down

pipe including 1mm thick metal support brackets fixed
7.5.8 m 26.40 0.00 26.40 26.40 300.00 7,920.00 0.00 7,920.00 7,920.00
at a maximum interval of 1000 mm fixed to walls or
columns
Doors and windows as per the drawing
7.5.8 No 1.00 0.00 1.00 1.00 32,000.00 32,000.00 0.00 32,000.00 32,000.00
Supply and fix 1.2 x 0.9 m metal frame window with 2
7.5.9 mm thick clear glass and three layers of synthetic paint No 2.00 0.00 2.00 2.00 29,500.00 59,000.00 0.00 59,000.00 59,000.00
to the frames
Supply and fix 1.0 x 0.9 m metal frame window with 2
7.5.10 mm thick clear glass and three layers of synthetic paint No 1.00 0.00 1.00 1.00 29,050.00 29,050.00 0.00 29,050.00 29,050.00
to the frames
7.6 Finishing
Finishing work shall include all surface pre-cleaning,
polishing and cleaning at the end of finishing
Apply three coats of plaster in cement mortar to internal
7.6.1 m2 145.13 0.00 177.57 177.57 303.00 43,974.39 0.00 53,804.56 53,804.56
cement concrete block wall
Page 47 of 112
Apply cement mortar pointing to all external cement
7.6.2 m2 153.93 0.00 142.80 142.80 150.00 23,089.50 0.00 21,420.00 21,420.00
concrete block wall
Apply 3 coats of plastic paint to internal walls and
7.6.3 m2 151.80 0.00 0.00 150.00 22,770.00 0.00 0.00 0.00
synthetic paint to metal doors and windows
7.6.4 20 mm cement screed m2 47.05 0.00 42.32 42.32 290.00 13,644.50 0.00 12,272.80 12,272.80
7.7.1 Supply and install the required electrical installation LS 1.00 0.00 0.00 75,000.00 75,000.00 0.00 0.00 0.00
7.8 Compound Work 0.00 0.00 0.00 0.00
7.8.1 Clearing top soil to a depth of 30cm m2 172.75 0.00 0.00 40.00 6,910.00 0.00 0.00 0.00
Provide and fill Selected granular excavated fill
7.8.2 material and compacted every 20cm layer to standard m3 86.38 0.00 0.00 720.00 62,190.00 0.00 0.00 0.00
proctor density.
Type II barbed wires fencing consists of 2.5 mm barbed
wire horizontal and diagonal member fixed to 2100 mm
7.8.3 m 56.00 0.00 0.00 11,500.00 644,000.00 0.00 0.00 0.00
long concrete posts spaced every 2000mm, including all
necessary material as per the drawing
7.8.4 Supply and construct type II gate as per the drawing No. 1.00 0.00 0.00 22,000.00 22,000.00 0.00 0.00 0.00
7.8.5 Compound lighting as per the drawing LS 1.00 0.00 0.00 7,050.00 7,050.00 0.00 0.00 0.00
7.9 Miscellaneous
7.9.1 Supply and fix anchor bolt in the R.C. generator seat No 4.00 0.00 0.00 950.00 3,800.00 0.00 0.00 0.00
7.9.2 Stone pavement around building m2 33.20 0.00 0.00 550.00 18,260.00 0.00 0.00 0.00
Total Carried to Summary 2,196,230.9 320,569.6 1,819,192.5 2,139,762.0
Page 48 of 112
Project:
TAKE OFF SHEET PUMP HOUSE
A. SUB - STRUCTURE
0 12.00 L= 12 m W = 12.5 m
12.50 - m2 Total
1 12.60 1.2 Excavation for footing and foundation wall
9.60 L= 8.8 m W = 5.5 m D= 1.7 m
2.20 266.11 m3 Total
1 0.00 Cart away of all excavated materials
0.10 266.11 m3 total excavated
1.7 Provide, fill and compact impermeable clay soil to a finished
0 8.80
thickness of 30 cm
5.50 L= 8.8 m W = 5.5 m D= 0.1 m
0.40 - m3
1.7 rovide and fill hard core with hard basaltic or equivalent stone,
0 8.80 well compacted and blinded with crushed stone to a finished
thickness of 25 cm
5.50 L= 8.8 m W = 5.5 m
- m2 total
7.2Concrete, Masonry and Block Work
Reinforced concrete grade C-25 with minimum cement content
360 kg/m3 cast into formwork and vibrated around
reinforcement bars in
2 8.00 7.2.1R.C. grade beam
5.50
0.30
0.30 2.43 m3
2 11.00
5.50
0.30
0.30 2.97 m3
5.40 m3
12 0.30 7.2.2R.C. column and lintels
0.30
4.00 4.32 m3
7.2.3R.C. top tie beams
2 10.00
0.20
0.20 0.80 m3 long side
6 5.50
0.20
0.20 1.32 short side
2.12 m3
1 8.00 7.2.4R.C.pump seat
5.50
0.35 15.40 m3 basement slab
2 8.00
5.50
0.30
Page 49 of 112
Project:
1.30 10.53 m3 basement wall
3 1.80
0.90
1.00 4.86 m3 pump seat
2 1.50
1.50
0.50 2.25 m3 stair
33.04 m3
1 5.50 7.2.5Mass concrete fill on floor slab
3.00
0.25 4.13 m3
1 7.2.6Diameter 6 mm bar
0.22 - kg
1 729.39 7.2.7Diameter 10 mm deformed bar
0.62 450.04 kg
1 988.50 7.2.8Diameter 12 mm deformed bar
0.89 877.79 kg
1 370.82 Diameter 14 mm deformed bar
1.21 448.69 kg
1 1,042.34 Diameter 16 mm deformed bar
1.58 1,644.81 kg
Stone Masonry
7.2.10Provide and construct 400 mm thick pointed stone masonry for
Foundation Wall
7.3Provide, cut and fix formwork to

7.3.1Grade beam
4 10.00
0.40 16.00 long side
4 5.50
0.40 8.80
24.80 m2 short side
12 10.00 7.3.2Tie beam
0.30 36.00
18 5.50
0.30 29.70
65.70 m2
6 6.00 7.3.3Generator seat

1.50 54.00 m2
40 4.80 7.3.4Column and lintels
0.30 57.60 m2
8 5.80
0.30 13.92 m2
71.52 m2
1.00 25.00 basement wall
Page 50 of 112
Project:
1.50 37.50 m2
7.4Block work
7.4.1Supply and raise 200mm thick concrete block wall (class A of
2 10.00
4.81 96.26 m2 long wall side
2 5.50
4.81 52.94 m2 short side
149.20 m2
7.4.2Supply and raise 100mm thick concrete block wall (class A of
2 5.50
4.81 52.94 m2
7.5Carpentry and Roofing
7.5.1Supply, assemble and fix in position eucalyptus roof truss price
shall include the application of three coats and external anti-termite
treatment as per the drawing
7.5.2Supply, assemble and fix in position equalyptus Rafters DN
100mm including three coats of anti - termite external treatment
7.5.3Supply and fix purlin in Zigba wood size 50 x 70 mm nailed into
eucalyptus truss including three coats of anti - termite external
treatment
7.5.4Verticals, diagonals and chords (DN 100mm)
7.5.5Supply and fix roof cover in G-28 mm corrugated galvanized

iron sheet fixed into zigba wood purlin with dome headed galvanized
nails (purlin and ridge cover measured separately)
7.5.6Supply and fix 25 x 250 mm facia board
7.5.7Supply and fix edge gutter formed in G-28 flat galvanized metal
sheet including support brackets 1mm thick shaped steel plate spaced
at a maximum spacing of 1000 mm c/c and fixed to purlin - price
includes metal primer and two coats of synthetic enamel pa
7.5.8Supply and fix 120 x 60 mm G-28 galvanized iron down pipe

including 1mm thick metal support brackets fixed at a maximum
interval of 1000 mm fixed to walls or columns
Doors and windows as per the drawing
7.5.8Supply and fix 1.5 x 2 m metal door and three layers of synthetic
paint to the frames
7.5.9Supply and fix 1.2 x 0.9 m metal frame window with 2 mm thick
clear glass and three layers of synthetic paint to the frames
7.5.10Supply and fix 1.0 x 0.9 m metal frame window with 2 mm

thick clear glass and three layers of synthetic paint to the frames
7.6Finishing
Finishing work shall include all surface pre-cleaning, polishing and
cleaning at the end of finishing
7.6.1Apply three coats of plaster in cement mortar to internal cement
2 8.8
concrete block wall
5.11 89.99 m2 long side
4 4.6
Page 51 of 112
Project:
177.57 m2 total
7.6.2Apply cement mortar pointing to all external cement concrete
2 10.00
block wall
4.76 95.20 m2 long side
2 5.0
142.80 m2 total
7.6.3Apply 3 coats of plastic paint to internal walls and synthetic
paint to metal doors and windows
1 6.6 7.6.420 mm cement screed

4.6 30.36 m2 room 1
1 2.6
4.6 11.96 m2 room 2
42.32 m2 total

Name__________ Name__________ Name_________
Sign.__________ Sign.__________ Sign.___________
Date________ Date________ Date_____________
Page 52 of 112
TOC
stair
vertical 14 2.6 36.4 f14
horizontal 14 1.67 23.38 f14
pad
pad 12@200 2 30 2.4 144 f12
pump seat 20@200

long side 3 11 3.7 122.1 f16
short side 3 5 6.1 91.5 f16
213.6 f16
stirrups 12@200 3 5 6.4 96 f12
Basement wall
vert 12mm@200 70 2.94 205.8 f12
horiz 10@170 12 13 156 f10
Basement Floor
mesh 10@200
long side 35 6 2 420
short side 27.5 7.5 2 412.5
832.5 f10
Top Tie Beam
long side 12 7.48 89.76 f14
short side 12 5.48 65.76 f14
stirrups 8@150 83 1.16 96.28 f8
Intermidiate Beam
long side 12 7.48 89.76 f14
short side 12 5.48 65.76 f14
stirrups 8@150 83 1.16 96.28 f8
Column
C1 10 3.84 8 307.2 f16
10 5.004 4 200.16 f16
507.36 f16
10 1.16 31.16 361.456 f8
C2 4 3.84 8 122.88 f16

4 3.353 4 53.648 f16
176.528 f16
4 1.16 20.75333333333 96.29546667 f8
C3 2 1.85 16 59.2 f16

2 5.353 8 85.648 f16
144.848 f16
2 1.16 34.08666666667 79.08106667 f8
Dia Lt m Wt kg
f8 729.39 288.11
f10 988.50 609.90
f12 445.80 395.87
f14 370.82 448.69
f16 1,042.34 1,654.19
3,396.76
BILL No. 8: CONSTRUCTION OF GUARD HOUSE AT BOREHOLE, BOOSTER STATION AND 1000M3 RESERVOIR
Upto Date Exec Cotract Amount in Prev Exec Current Exec Upto Date Exec
Item No. Item Description Unit Contract Qtty Pev Exec Qtty Curr Exec Qtty
Qtty
Rate in Birr Birr Amount Amount Amount
8.1 Earth Work and Excavation

8.1.1 Top soil stripping to 200mm depth m2 25.00 25.00 25.00 540.00 13,500.00 13,500.00 0.00 13,500.00
8.1.2 Stripped level to a depth not exceeding 1m m3 29.70 12.29 12.29 540.00 16,038.00 6,635.52 0.00 6,635.52
Trench excavation for stone masonry foundation wall in
8.1.3 normal material to a depth not exceeding 1.5m m3 10.35 3.04 3.04 650.00 6,727.50 1,974.70 0.00 1,974.70
8.1.4 Excavation for foundation in soft rock formation m3 1.50 1.30 1.30 450.00 675.00 585.90 0.00 585.90
8.1.5 Ditto but in hard rock formation m3 1.00 0.00 0.00 500.00 500.00 0.00 0.00 0.00
Filling and compacting at every 15 cm layer selected
8.1.6 granular materials under floor slab m3 2.98 2.88 2.88 650.00 1,937.00 1,873.95 0.00 1,873.95
8.1.7 Ditto but around the stone masonry foundation wall m3 1.73 1.40 1.40 1,460.00 2,525.80 2,036.70 0.00 2,036.70
8.1.8 250mm thick hard core well blinded with crushed stone m2 2.98 9.00 9.00 535.00 1,594.30 4,815.00 0.00 4,815.00
Disposal of surplus excavated materials as directed by

8.1.9 m3 48.49 16.63 16.63 450.00 21,820.50 7,482.60 0.00 7,482.60
th engineer
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 4.80 4.80 3,800.00 15,694.00 18,240.00 0.00 18,240.00
below and above NGL
8.3 Concrete Work
50mm thick lean concrete in C-10 under stone masonry
8.8.1 m2 5.90 7.84 7.84 4,500.00 26,550.00 35,280.00 0.00 35,280.00
foundation wall
8.3.2 Ditto but underfloor above the hard core m2 9.30 6.20 6.20 4,500.00 41,850.00 27,900.00 0.00 27,900.00
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 1.57 1.57 7,500.00 13,950.00 11,760.00 0.00 11,760.00
8.8.2 For Grade beams, column, lintels and Top tie beam m3 1.50 1.50 1.50 7,500.00 11,250.00 11,280.00 0.00 11,280.00
8.8.4 Form Work for floor slab, beams, and columns m2 21.00 26.76 26.76 7,500.00 157,500.00 200,730.00 0.00 200,730.00
8.8.5 High yield reinforced steel bars to specification
8.8.8.1 φ10 mm kg 147.88 147.88 147.88 135.00 19,963.80 19,963.80 0.00 19,963.80
8.8.8.2 φ12 mm kg 144.56 144.56 144.56 135.00 19,515.60 19,515.60 0.00 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 5.00 5.00 5.00 2,100.00 10,500.00 10,500.00 0.00 10,500.00
as per the drawing at 80cm spacing
nr.
8.5.2 5x7cm zigba wood purlin as shown in the drawing m 44.00 44.00 44.00 570.00 25,080.00 25,080.00 0.00 25,080.00
8.5.3 G- 28 C.I.S Roof cover m2 19.80 19.36 19.36 1,350.00 26,730.00 26,136.00 0.00 26,136.00

Light points in thermoplastic conduit of diam.13mm fed
8.6.1 through PVC insulated conductors of 2x2.5mm2 2.00 0.00 0.00 2,750.00 5,500.00 0.00 0.00 0.00
nr
Flush mounting switch points in thermoplastic conduit of
8.6.2 dia 16mm fed through PVC insulated conductors of 2.00 0.00 0.00 650.00 1,300.00 0.00 0.00 0.00
nr
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 & 2.00 0.00 0.00 3,200.00 6,400.00 0.00 0.00 0.00
insulating screw cap connectors all for flush mounting
nr
Page 55 of 112
BILL No. 8: CONSTRUCTION OF GUARD HOUSE AT BOREHOLE, BOOSTER STATION AND 1000M3 RESERVOIR
Upto Date Exec Cotract Amount in Prev Exec Current Exec Upto Date Exec
Item No. Item Description Unit Contract Qtty Pev Exec Qtty Curr Exec Qtty
Qtty
Rate in Birr Birr Amount Amount Amount
Flourescent fittings type philips TMS 022/1181+1xTLD

8.6.4 nr 1.00 0.00 0.00 2,800.00 2,800.00 0.00 0.00 0.00
18 W/840 lamp
4x16mm2 PVC insulated power cable inside dia.32mm
8.6.5 sum 1.00 0.00 0.00 15,000.00 15,000.00 0.00 0.00 0.00
PVC conduit
Distribution board (DB-R2) for flush mounting with
8.6.6 sum 1.00 0.00 0.00 4,000.00 4,000.00 0.00 0.00 0.00
lockable door and accessories
8.6.7 4 pcs of ABB of 10A, 1-ph nr 1.00 0.00 0.00 1,800.00 1,800.00 0.00 0.00 0.00
8.6.8 1 pcs of ABB of 16A, 1-ph nr 1.00 0.00 0.00 1,800.00 1,800.00 0.00 0.00 0.00
8.6.9 3 pc of ABB of 20A, 1-ph nr 1.00 0.00 0.00 1,800.00 1,800.00 0.00 0.00 0.00
8.6.10 3 pc of ACB of 25A, 1-ph nr 1.00 0.00 0.00 1,800.00 1,800.00 0.00 0.00 0.00
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 0.00 0.00 15,000.00 15,000.00 0.00 0.00 0.00
8.7.1.2 Window of size 1000x1000mm nr. 1.00 0.00 0.00 13,000.00 13,000.00 0.00 0.00 0.00
8.8 Wall Works with its Finishing
200mm thick HCB wall bedded in cement sand mortar
8.8.1 m2 34.53 35.63 35.63 630.00 21,753.90 22,446.90 0.00 22,446.90
of 1:3 mix ratio
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 71.26 71.26 303.00 20,925.18 21,591.78 0.00 21,591.78
8.8.3 30mm thick cement sand screed for the floor m2 9.30 7.84 7.84 290.00 2,697.00 2,273.60 0.00 2,273.60
Three coats of Painting of internal and external walls
8.8.4 including beam and column surface with plastic m2 69.06 0.00 69.06 69.06 85.00 5,870.10 0.00 5,870.10 5,870.10
emulsion paint
8.8.5 Painting of metal doors and windows sum 1.00 0.00 0.00 105.00 105.00 0.00 0.00 0.00
TOTAL FOR BILL No. 8 555,452.68 491,602.05 5,870.10 497,472.15

Total Carried To Summary Three in No. 1,666,358.04 491,602.05 5,870.10 497,472.15
Page 56 of 112
Project:
TAKE OFF SHEET FOR GURD HOUSE
A. SUB - STRUCTURE
1 5.00 L= 5 m W= 5m
5.00
25.00 m2 Total
excavation of level to a depth not exceeding 1m

L= 3.20 m W = 3.2 m D= 1.2 m
1 3.20
3.20
1.20
12.29 m3 Total
Trench excavation for stone masonry foundation
L= 3.1 m W = 3.1 m D= 0.15 m
4 3.10
0.70
0.35
3.04 m3 soil
Excavation for foundation in soft rock formation

L= 3.1 m W = 3.1 m D= 0.15 m
4 3.10
0.70 Total
0.15
1.30 m3 total soft rock
Cart awey of excavated materials
16.63 m3 Cart awey volume

backfiing with selected matrial
1 3.10
3.10
0.30
2.88 m3
backfiing with selected matrial
4 3.10
0.30
1.50
1.40 m3
provide and fill hard core with hard basaltic or equivalent stone, well
compacted and blinded with crushed stone to a finished thickness of 25
cm
Page 57 of 112
Project:
L= 3 m W = 3 m
1 3.00
3.00
9.00 m2 total
MASONRY WORK
Bellow NGL
3.00
4 0.40
0.50
2.40 m3 total
4 3.00 Masnry above OGL
0.40
0.50
2.40 m3
4.80 m3 total
2. Concrerte Work
A. under Grade beam 50mm thick lean concrete
2.80
2.80
7.84 m3
b) Under masonery
Along Y-axis
3.10
2 0.50
3.10 m2
Along X-axis
2 3.10
0.50
3.10 m2
6.20 m2
C In Ground floor slab
2.80
2.80
0.20
1.57 m3
a) In grade beam and top tie beam Concrete work
4 3.10 Grade beam
0.20
0.20
0.50 m3
4 3.10 Top tie beam

0.20
Page 58 of 112
Project:
0.20
0.50 m3
b, In Elevation Column concrete work
3.20
4 0.20
0.20
0.51 m3 Total
1.50 m3 total for all
Formwork for grade beam and top tie beam

a) to grade beam
Parimeter= ( 3.1x 2 x 2) + (3.1 x2 x2 ) =24.8
8 3.10
0.25
6.20 m3 Total
b) For top tie beam
12 3.10
0.25
9.30 m3 Total
c In Elevation Column
In Elevation Column= (0.2 x 4) x 4 = 3.2 m
16 3.20
0.22
11.26 m2 Total
26.76 m2 Total for all
2. BLOCK WORK
4 3.10
3.20
39.68 m2 all area of the wall
1 0.90
2.50
2.25 m2 area of door
1 1.20
1.50
1.80 m2 area of window
35.63 m2 Total Area of Wall (A)
6.Roofing Work
4.40
4.40
19.36 m2
Page 59 of 112
Project:
7. Plastering work
3.10
8 3.20
79.36 m2
2 0.90
2.50
4.50 m2 area of door
2 1.20
1.50
3.60 m2 area of window
8 cemnent screed floor finsh

2.80
2.80
7.84 m2

Name__________ Name__________ Name_________
Sign.__________ Sign.__________ Sign.___________
Date________ Date________ Date_____________
Page 60 of 112
Page 61 of 112
radius (r)= 4.05 m D = 16.4 m2 Π=3.142 t= 0.35m
3.14
7.1
#REF! 2 6.6
#REF!
3.14
8.1
0.1
2.5434
7.4
4 29.6
5.4
4
21.6
51.2
Page 62 of 112
Page 63 of 112
TOC
Bill-9:- constructions of Water Points
Ite Contract Prev Exec Curr Exec To Date Unit Rate Total Amount Prev Exec Amount Current Exec Upto Date Exec
m Item Description Unit
Qtty Qtty Qtty Exec Qtty (Birr) (Birr) Amount Amount
No.
9.1 Earth work
Site clearing up to adepth of 20cm to remove top
9.1.1 m2 18.0 18.0 18.0 36.0 40.0 720.0 720.0 720.0 1,440.0
vegitative soil
Excavation work up to a depth of 50 cm to reduce level for
9.1.2 m3 8.0 7.6 7.6 15.2 540.0 4,320.0 4,104.0 4,104.0 8,208.0
placing hard core
9.1.3 Excavation in soft rock formation m3 1.0 0.0 0.0 0.0 800.0 800.0 0.0 0.0 0.0
9.1.4 Ditto but in hard rock farmation m3 0.8 0.0 0.0 0.0 950.0 760.0 0.0 0.0 0.0
cart away surplus excavated material to a distance not
9.1.5 m3 8.0 7.6 7.6 15.2 680.0 5,440.0 5,168.0 5,168.0 10,336.0
exceeding 1kmfrom the site
Filling and spread under hard core with selected site
material & compact in layers not exceeding to a thickness
of 15cm as per the recommendation of the supervising m3 3.0 3.0 3.0 6.1 260.0 780.0 790.4 790.4 1,580.8
Engineer
9.1.6
9.2 Masonry work
25 cm thick basaltic or equivalent stone Hard core well
m2 18.0 15.2 15.2 30.4 3,500.0 63,000.0 53,200.0 53,200.0 106,400.0
9.2.1 rolled, consolidated & blinded with crushed stone
Hard stone masonry work for foundation bedded with
m3 4.0 1.5 1.5 2.9 1,700.0 6,800.0 2,499.0 2,499.0 4,998.0
9.2.2 cemement sand mortar 1:3 in ratio
Hard stone masonry work for stand bedded with cemement
m3 2.0 0.4 0.4 0.8 1,600.0 3,200.0 640.0 640.0 1,280.0
9.2.3 sand mortar 1:3 in ratio
15 cm wide dressed stone open channel drainage to soak
9.2.4 m2 10.0 16.2 16.2 32.4 650.0 6,500.0 10,530.0 10,530.0 21,060.0
away pit
9.3 Concrete work
15cm thick mass concrete over hard core as shown in the
9.3.1 m2 18.0 15.2 15.2 30.4 1,360.0 24,480.0 20,672.0 20,672.0 41,344.0
drawing
9.3.2 pointening of the masonary stand m2 18.0 17.6 17.6 35.2 90.0 1,620.0 1,581.8 1,581.8 3,163.7
9.3.3 cement screeding m2 10.0 10.4 10.4 20.8 320.0 3,200.0 3,328.0 3,328.0 6,656.0
Provide,cut,bend and fix in position 10mm reinforced
steel bar for foundation @200mm c/c in both direction
for top and bottom mesh.price shall include tying wires
9.4
9.4.1 Diameter 10mm ribbed bar kg 4.8 87.6 87.6 175.2 120.0 576.0 10,509.0 10,509.0 21,018.0
supply and install the required pipes,fittings,gate,water
IS 1.0 0.8 0.8 1.5 9,500.0 9,500.0 7,125.0 7,125.0 14,250.0
9.4.2 han,water meter and other fitttingss as per the drawing
9.5 Fencing and Gate Work
Excavation for foundation of posts for fencing, dimensions
50 x 50 x 70cm including disposal of surplus material m3 2.0 0.0 0.0 0.0 230.0 460.0 0.0 0.0 0.0
9.5.1
Page 64 of 112
TOC
Bill-9:- constructions of Water Points
Ite Contract Prev Exec Curr Exec To Date Unit Rate Total Amount Prev Exec Amount Current Exec Upto Date Exec
m Item Description Unit (Birr) (Birr) Amount Amount
Qtty Qtty Qtty Exec Qtty
No.
Supply & fix mesh wire up to a height not less than 2.50m,
fixed to the concrete poles by caped including all m 24.0 0.0 0.0 0.0 1,200.0 28,800.0 0.0 0.0 0.0
9.5.2 necessary fixing materials.
Supply & installation precasted concrete poles 13X13cm
Pcs 8.0 0.0 0.0 0.0 1,150.0 9,200.0 0.0 0.0 0.0
9.5.3 for fencing, length 3m fixed at 2m interval
9.5.4 Cyclopean concrete work for foundation of fencing Poles m3 2.0 0.0 0.0 0.0 3,989.0 7,978.0 0.0 0.0 0.0
Supply and fix (2x2m)double leaf grilled size gate made of
nr 1.0 0.0 0.0 0.0 1,615.0 1,615.0 0.0 0.0 0.0
9.5.5 60x60mm RHS frame of thickness 10mm
9.6 Drainage system and water disposal
Supply & installation of mesh wire of height not less than
2.20meter ,tied to the posts by tying wires, including all m2 46.6 0.0 0.0 0.0 650.0 30,316.0 0.0 0.0 0.0
9.6.1 necessary fixing materials
Stone pitched trapizoidal drainage ditch pointed with
mortar (1:3) (top width=40cm,bottom width =20cm and m 24.8 0.0 0.0 0.0 453.0 11,234.4 0.0 0.0 0.0
9.6.2 depth=30cm)around the public tap as per the drawing
Supply and instalaltion of HDPE OD 75 PN10 pipe for
connections to water points from the new pipe m 50.0 0.0 0.0 0.0 467.0 23,350.0 0.0 0.0 0.0
9.7
Total for Bill No 9 244,649.40 120,867.24 120,867.24 241,734.48
Grand Total of 25 water points 2,446,494.00 1,087,805.16 362,601.72 1,450,406.88
Page 65 of 112
Project:
TAKE OFF SHEET FOR WATER POINT
A. SUB - STRUCTURE
1 4.50 L= 4.5 m W=4m
4.00
18.00 m2 Total
Bulk excavation in Normal Soil

L= 3.8 m W= 4 m D= 0.5m
1 3.80
4.00
0.50
7.60 m3 Total
Cart away excavated material to 1 km distance

Vcart = Vsite clearing +Vexca
1
7.60 m3
BackFill selected granual material under slab

L= 3.8m W= 4m t= 0.20cm
3.80
4.00
0.20
3.04 m3
Hard core with hard basaltic or equivalent stone

L= 4.5 m W= 4 m
3.80
4.00
15.20 m2
Concrete work
lean concrete over hard core mix (1:3:6) under slab
L= 4.5 m W= 4m
3.80
4.00
15.20 m2
15 mm thick Mass concrete mix (1:3:6) under slab
3.80 L= 4.5 m W= 4m
4.00
0.15
2.28 m3
87.58 kg Diameter 10mm ribbed bar for slab mass concrete
hard stone masonry work for Poat Seat

B= 1.5 m b= 2 m h= 0.6 W=1.4
1.50
2.00
Project:
TAKE OFF SHEET FOR WATER POINT
0.60
1.40 1.47 m3
hard stone masonry work for Fucet holder

t= 0.4 m h= 1 m W=1
1.00
1.00
0.40
0.40 m3
Drainage ditch around water point to dispose water
L= 4*2 m =8 W= 4 x 2m = 8
16.00
1 0.20
16.20 m2
pavement work around the water point
L= 4.1 x 1.55 m =6.35 W= 4.1 x 1.55m = 6.35
6.35
1 6.35
m2
pointing work
3.38 L= 1,3 X 1.3 X 2 = 3.38 W= 2X 1.3X2 =5
5.20
17.58 m2
cement screening
L= 4.5 m W= 4m
1.30
4 2.00
10.40 m2

Name__________ Name__________ Name_________
Sign.__________ Sign.__________ Sign.___________
Date________ Date________ Date_____________
radius (r)= 4.05 m D = 16.4 m2 Π=3.142 t= 0.35m
3.14
7.1
#REF! 2 6.6
radius (r)= 4.05 m D = 16.4 m2 Π=3.142 t= 0.35m
3.14
7.1
#REF!
3.14
8.1
0.1
0
3.14
8.1
0.1
2.5434
7.4
4 29.6
5.4
4
21.6
51.2
BILL No.13: CONSTRUCTION OF OPERATORS DWELLING
To Date Exec To Date Exec
Item No. Description Unit Contract Qtty Prev Exec Qtty Curr Exec Qtty Unit Rate Contract Amount Prev Exec Amount Curr Exec Amount
Qtty Amount
13.1 Earth Work
Excavation for stone masonry foundation; 0.6m width and 1.0 m
13.1.2 m3 20.5 18.8 18.8 540.0 11,043.0 10,173.6 0.0 10,173.6
depth
13.1.3 Backfill to depth of not less than 450mm m3 7.2 7.5 7.5 720.0 5,153.4 5,425.9 0.0 5,425.9
Cart away and deposit excavated surplus material to a distance not
13.1.4 m3 41.0 38.8 38.8 320.0 13,131.8 12,428.8 0.0 12,428.8
exceeding 1km.
13.1.5 Supply, fill and compact layer by layer of selected material m3 24.3 17.5 17.5 720.0 17,507.3 12,614.4 0.0 12,614.4
Provide and fill hard core with hard basaltic or equivalent stone,
13.1.6 well compacted and blinded with crushed stone to a finished m2 54.0 57.6 57.6 535.0 28,908.7 30,816.0 0.0 30,816.0
thickness of 25 cm
13.2 Masonry Work

Supply and raise 500 mm thick and 1000mm high trachitic or
13.2.1 equivalent stone masonry foundation wall below ground level m3 24.5 15.7 15.7 3,800.0 93,252.0 59,660.0 0.0 59,660.0
bedded in cement mortar mix 1:3
13.3 Concrete Work
13.3.1 Provide 50mm thick lean concrete with mix ratio (1:3:6) m2 20.5 57.6 57.6 630.0 12,883.5 36,288.0 0.0 36,288.0
Reinforced concrete grade C-25 with minimum cement content 360
kg/m3 cast into formwork and vibrated around reinforcement bars
in:price shall include form work
13.3.2 For beams and and top tie beam m3 5.3 4.1 4.1 7,500.0 39,584.3 30,615.0 0.0 30,615.0
13.3.3 For columns m3 1.5 1.2 1.2 7,500.0 11,235.0 8,640.0 0.0 8,640.0
13.3.4 Mass concrete fill on floor slab (100mm) m3 5.4 8.9 8.9 7,500.0 40,526.3 66,420.0 0.0 66,420.0
13.3.5 Concrete grade C-20 for the drainage ditch and walkaway m3 14.3 0.0 14.3 14.3 7,500.0 106,875.0 0.0 107,250.0 107,250.0
Provide and fix formwork for
13.3.6 For beams and top tie beam m2 64.6 49.8 49.8 525.0 33,939.2 26,128.7 0.0 26,128.7
13.3.7 For columns m2 30.0 24.2 24.2 525.0 15,729.0 12,700.8 0.0 12,700.8
13.3.8 Drainage Ditch m2 68.3 0.0 68.3 68.3 525.0 35,847.0 0.0 35,857.5 35,857.5
13.4
13.4.1 Diameter 6 mm reinforcement bar kg 140.0 140.0 140.0 135.0 18,900.0 18,900.0 0.0 18,900.0
13.4.2 Diameter 8 mm reinforcement bar kg 429.7 429.7 429.7 135.0 58,006.8 58,006.8 0.0 58,006.8
13.4.3 Diameter 12 mm reinforcement bar kg 1,541.0 1,541.0 1,541.0 135.0 208,035.0 208,035.0 0.0 208,035.0
13.4.4 Diameter 14 mm reinforcement bar kg 494.3 0.0 494.3 494.3 135.0 66,731.9 0.0 66,730.5 66,730.5
13.5 Block work
Supply and raise 200mm thick concrete block (class B of the ES
13.5.1 m2 149.5 113.9 113.9 630.0 94,197.6 71,729.3 0.0 71,729.3
CD3.301) wall laid in cement mortar mix 1:3
13.6 Roofing and Carpentry
Supply, assemble and fix in position Φ120 mm eucalyptus top and

13.6.1 bottom roof truss member, price shall include the application of m 122.9 122.9 122.9 2,100.0 258,090.0 258,090.0 0.0 258,090.0
three coats and external anti-termite treatment as per the drawing
Page 70 of 112
Qtty Amount
Supply, assemble and fix in position Φ80 mm eucalyptus bracing

13.6.2 roof truss member, price shall include the application of three coats m 130.8 148.0 148.0 1,800.0 235,440.0 266,400.0 0.0 266,400.0
and external anti-termite treatment as per the drawing
Supply and fix purlin in zigba wood size 50 x 70 mm nailed into

13.6.3 eucalyptus truss including three coats of anti - termite external m 99.8 99.8 99.8 1,350.0 134,730.0 134,730.0 0.0 134,730.0
treatment
Supply and fix roof cover in G-28 mm corrugated galvanized iron

13.6.4 sheet fixed into zigba wood purlin with dome headed galvanized m2 70.4 90.0 90.0 1,350.0 94,986.0 121,500.0 0.0 121,500.0
nails (purlin and ridge cover measured separately)
Supply and fix edge gutter formed in G-28 flat galvanized metal
sheet including support brackets 1mm thick shaped steel plate
13.6.5 m 25.1 0.0 0.0 250.0 6,275.0 0.0 0.0 0.0
spaced at a maximum spacing of 1000 mm c/c and fixed to purlin -
price includes metal primer and two coats of synthetic enamel paint
Supply & fix diameter 100mm down pipe in G-30 including 1mm
13.6.6 thick metal support brackets fixed at a maximum interval of 1000 m 27.2 0.0 0.0 150.0 4,080.0 0.0 0.0 0.0
mm fixed to walls or columns
13.6.7 Supply and fix 25 x 250 mm fascia board to purlin m 35.4 148.0 148.0 570.0 20,178.0 84,360.0 0.0 84,360.0
13.6.8 Supply and fix 40 x 50 mm ceiling battons m 313.0 0.0 0.0 150.0 46,950.0 0.0 0.0 0.0
13.6.9 Supply and fix chipwod ceiling m2 41.0 0.0 0.0 1,200.0 49,242.0 0.0 0.0 0.0
13.6.10 Supply and fix ribbed sheet m2 21.1 0.0 0.0 120.0 2,527.2 0.0 0.0 0.0
Supply and fix metal door size 900 x 2200 mm price includes 4mm
13.6.11 No 2.0 0.0 0.0 28,000.0 56,000.0 0.0 0.0 0.0
thick glass and three layers of synthetic paint to the frames
Supply and fix wooden door size 900 x 2200 mm price includes
13.6.12 No 1.0 0.0 0.0 27,000.0 27,000.0 0.0 0.0 0.0
scynthetic paintings
13.6.13 No 2.0 0.0 0.0 28,000.0 56,000.0 0.0 0.0 0.0
13.6.13 No 1.0 0.0 0.0 26,000.0 26,000.0 0.0 0.0 0.0
Supply and fix metal window size 1000 x 1000 mm price includes
13.6.15 No 1.0 0.0 0.0 21,000.0 21,000.0 0.0 0.0 0.0
4mm thick glass and three layers of synthetic paint to the frames
13.6.16 No 2.0 0.0 0.0 24,000.0 48,000.0 0.0 0.0 0.0
13.6.17 No 1.0 0.0 0.0 17,500.0 17,500.0 0.0 0.0 0.0
13.7 Finishing
Finishing work shall include all surface pre-cleaning, polishing and

cleaning at the end of finishing
13.7.1 Floor screed in cement mortar 20 mm thick m2 54.0 0.0 0.0 290.0 15,670.2 0.0 0.0 0.0
Page 71 of 112
Qtty Amount
13.7.2 Plastic tile floor finish for the main house m2 38.7 0.0 0.0 950.0 36,741.3 0.0 0.0 0.0
13.7.3 Ceramic tile floor and wall finish for the service quarter m2 34.4 0.0 0.0 950.0 32,689.5 0.0 0.0 0.0
Apply three coats of plaster in cement mortar to internal cement
13.7.4 m 2
168.2 0.0 0.0 303.0 50,960.1 0.0 0.0 0.0
concrete blocks, all beams and columns
Apply cement mortar pointing to all external cement concrete block
13.7.5 m2 149.5 0.0 0.0 250.0 37,380.0 0.0 0.0 0.0
wall
13.7.6 Apply 3 coats of plastic paint to internal walls m 2
168.2 0.0 0.0 120.0 20,182.2 0.0 0.0 0.0
Sub-Distribution board for operators dwelling 0.0 0.0 0.0 0.0 0.0
13.8.1 1 pcs Main MCB of 10A/1P, Icu=6kA no 1.0 0.0 0.0 2,500.0 2,500.0 0.0 0.0 0.0
13.8.2 2pcs MCB of 16A/1P, Icu=6kA no 1.0 0.0 0.0 2,500.0 2,500.0 0.0 0.0 0.0
13.8.3 1pcs MCB of 63A/3P, Icu=25kA no 1.0 0.0 0.0 4,500.0 4,500.0 0.0 0.0 0.0
13.8.4 With 25% reserve space No 1.0 0.0 0.0 5,000.0 5,000.0 0.0 0.0 0.0
13.8.5 Light Fitting and Lamps
13.8.6 TMS 012/1.36 or 1X36w Fluorescent No 5.0 0.0 0.0 550.0 2,750.0 0.0 0.0 0.0
13.8.7 TMS 095/1.36 or 1X36w Fluorescent No 3.0 0.0 0.0 550.0 1,650.0 0.0 0.0 0.0
13.8.8 Sockets and Switch Outlets
13.8.9 16A/1P socket outlet points No 8.0 0.0 0.0 600.0 4,800.0 0.0 0.0 0.0
13.8.10 25A/1P socket outlet points NO 1.0 0.0 0.0 600.0 600.0 0.0 0.0 0.0
13.8.11 wall mounted single pole switch NO 3.0 0.0 0.0 600.0 1,800.0 0.0 0.0 0.0
13.8.12 wall mounted 2 pole switch NO 6.0 0.0 0.0 600.0 3,600.0 0.0 0.0 0.0
Pvc Pipe
PVC conduit of 16mm diameter including junction boxes with

13.8.13 M 40.0 0.0 0.0 100.0 4,000.0 0.0 0.0 0.0
covers and insulating screw cap connectors.
PVC conduit of 20mm diameter including junction boxes with

13.8.13 M 30.0 0.0 0.0 150.0 4,500.0 0.0 0.0 0.0
covers and insulating screw cap connectors.
Electrical Wires and Cables
13.8.15 PVC insulated copper cables of 2x2.5mm2 for lighting M 50.0 0.0 0.0 350.0 17,500.0 0.0 0.0 0.0
13.8.16 PVC insulated copper cables of 3x2.5mm2 for socket outlet M 50.0 0.0 0.0 420.0 21,000.0 0.0 0.0 0.0
13.8.17 PVC insulated copper cables of 3x4mm2 for stove socket outlet M 10.0 0.0 0.0 650.0 6,500.0 0.0 0.0 0.0
Installation cost for Operators Dwelling

13.8.18 sub distribution board points 4.0 0.0 0.0 650.0 2,600.0 0.0 0.0 0.0
13.8.19 socket installation points 9.0 0.0 0.0 350.0 3,150.0 0.0 0.0 0.0
13.8.20 switches and corresponding lighting bulb points 17.0 0.0 0.0 350.0 5,950.0 0.0 0.0 0.0
13.9 Construction of Septic Tank
13.9.1 Site clearing to depth of 20cm m2 23.0 0.0 23.0 23.0 40.0 918.4 0.0 918.4 918.4
13.9.2 Excavation of soil to depth of 2mts. In ordinary soil m3 18.9 0.0 18.9 18.9 540.0 10,206.0 0.0 10,206.0 10,206.0
13.9.3 Cart away of surplus excavated materials to a distance of 1- 2kms m3 23.5 0.0 23.5 23.5 320.0 7,517.4 0.0 7,517.4 7,517.4
Page 72 of 112
Qtty Amount
13.9.4 Supply and compact approved backfill selected material m3 7.6 0.0 7.6 7.6 720.0 5,443.2 0.0 5,443.2 5,443.2
Basaltic or equivalent stone masonry wall bedded in cement

13.9.5 m3 17.1 0.0 17.1 17.1 3,800.0 64,980.0 0.0 64,980.0 64,980.0
mortar 1:3
13.9.6 Lean concrete in C-15 under foundation slab. m 2
7.6 0.0 7.6 7.6 520.0 3,931.2 0.0 3,931.2 3,931.2
13.9.7 Reinforced concrete slab (C-25) as per the drawing m3 2.6 0.0 2.6 2.6 7,500.0 19,200.0 0.0 19,200.0 19,200.0
Provide, cut and fix in position zigba formwork including soffit
13.9.8 m2 9.8 0.0 9.8 9.8 520.0 5,116.8 0.0 5,116.8 5,116.8
and scaffolding for cover slab.
13.9.9 Supply and construct H.C.B baffle partition wall m 2
4.2 0.0 4.2 4.2 650.0 2,730.0 0.0 2,730.0 2,730.0
13.9.10 Plastering of internal wall and partition wall in cement mortar 1:3 m2 8.4 0.0 8.4 8.4 303.0 2,545.2 0.0 2,545.2 2,545.2
Supply and install PVC vent pipe with cover cap as per the
13.9.11 Ls 2.0 0.0 2.0 2.0 350.0 700.0 0.0 700.0 700.0
drawing
13.9.12 Supply and install drainage PVC pipe DN100 m 6.0 0.0 6.0 6.0 1,200.0 7,200.0 0.0 7,200.0 7,200.0
13.9.13 Supply and install reinforced precast concrete cover to septic tank. No. 2.0 0.0 2.0 2.0 9,500.0 19,000.0 0.0 19,000.0 19,000.0
13.9.13 Diameter 8 mm plain bar kg 78.4 0.0 78.4 78.4 135.0 10,586.7 0.0 10,586.7 10,586.7
13.10 Construction of Soakaway Pit 0.0 0.0 0.0 0.0 0.0 0.0
13.10.1 Site clearing to depth of 20cm m2 23.0 0.0 23.0 23.0 40.0 921.6 0.0 921.6 921.6
13.10.2 Excavation of soil to depth of 2.5mts. In ordinary soil m3 17.5 0.0 17.5 17.5 540.0 9,450.0 0.0 9,450.0 9,450.0
13.10.3 Cart away of surplus excavated materials to a distance of 1- 2kms m3 22.1 0.0 22.1 22.1 320.0 7,074.6 0.0 7,074.6 7,074.6
13.10.4 Supply and compact approved backfill selected material m3 7.0 0.0 7.0 7.0 720.0 5,040.0 0.0 5,040.0 5,040.0
Basaltic or equivalent stone masonry wall bedded in cement
13.10.5 m3 16.8 0.0 16.8 16.8 3,800.0 63,840.0 0.0 63,840.0 63,840.0
mortar 1:3
13.10.6 Lean concrete in C-15 under masonry wall. m 2
6.7 0.0 6.7 6.7 720.0 4,838.4 0.0 4,838.4 4,838.4
Reinforced concrete slab (C-25) as per the drawing price includes
13.10.7 m 3
1.2 0.0 1.2 1.2 7,500.0 8,850.0 0.0 8,850.0 8,850.0
dia, 8 bar with a spacing of 200 mesh
Provide, cut and fix in position zigba formwork including soffit
13.10.8 m2 7.8 0.0 7.8 7.8 520.0 4,076.8 0.0 4,076.8 4,076.8
and scaffolding for cover slab.
13.10.9 Supply and install PVC vent pipe with cover cap Ls 1.0 0.0 0.0 700.0 700.0 0.0 0.0 0.0
13.10.10 Supply and install reinforced precast concrete cover to septic tank. No. 1.0 0.0 0.0 9,500.0 9,500.0 0.0 0.0 0.0
Supply and put in place coarse gravel, fine gravel and sand depth
13.10.11 Ls 1.0 0.0 0.0 7,500.0 7,500.0 0.0 0.0 0.0
as per the drawing
Total to be carried to Summary 2,589,991.77 1,537,662.33 474,004.31 2,011,666.63
Page 73 of 112
Project:
TAKE OFF SHEET FOR OPERATOR DWELLING AND SERVICE QUARTER
A. SUB - STRUCTURE
1 10.00 L= 9 m W= 9m
10.00
100.00 m2 Total
1.2 Excavation for stone masonry foundation; 0.6m width and 1.0 m
depth
L= 8.2 m W = 7.5 m D= 0.6m
1 31.40
1.00
0.60
18.84 m3 Total
1.3 Backfill to depth of not less than 450mm
L= 8.2 m W = 7.5 m D= 0.3 m
1 31.40
0.60
0.40
7.54 m3

L= 8.2 m W = 7.5 m D= 0.3 m
1
Total

1.6 Supply, fill and compact layer by layer of selected material
L= 8 m W = 7.3 m D= 0.25 m
1 8.00
7.30
0.30
17.52 m3
1.7 Provide and fill hard core with hard basaltic or equivalent stone,
well compacted and blinded with crushed stone to a finished thickness
of 25 cm
L= 8 m W = 7.2 m D= 0.25 m
1 8.00
7.20
57.60 m2 total
MASONRY WORK
Bellow NGL
8.20
Page 74 of 112
Project:
2 1.00
0.50
8.20 m3 total
2 7.50
1.00
0.50
7.50 m3
15.70 m3 total Volume of masonry
2. Concrerte Work
2.1 Provide 50mm thick lean concrete with mix ratio (1:3:6)
1 8.00
7.20
57.60 m2 total lean concrete
a) concrete In grade beam
2 8.20
0.30
0.30
1.48 m3
2 7.50
0.30
0.30
1.35 m3
2.83 m3 total
b) top beam
2 8.20
0.20
0.20
0.66 m3
2 7.50
0.20
0.20
0.60 m3
1.26 m3 total
4.08 m3 Total of grade beam and top tie beam
1.2 In Elevation Column
3.20
9 0.20
0.20
1.15 m3 Total
Formwork
a) to grade beam
Parimeter= ( 8.2x 2 x 2) + (7.5 x2 x2 ) = 62.8
62.80
Page 75 of 112
Project:
0.32
20.10 m3 Total
Formwork for top tim beam
Parimeter= ( 8.2x 3 x 3) + (7.5 x3 x3 ) = 141.3
141.30
0.21
29.67 m3
49.77 m3 total for grade beam and top tie beam
Formwork for columan

In Elevation Column= (3.2*4) x 9 = 24.19 m
9 12.80
0.21
24.19 m2 total
d) mass concrete for floor slab

1 8.20
7.20
0.15
8.86 m3
2. BLOCK WORK
2 8.20
3.20
52.48 m2
2 7.50
3.20
48.00 m2
1 8.20
3.20
26.24 m2
2 1.50
2.00
7.50 m2 w1
2 2.98
0.90
5.36 m2 D1
12.86 m2 total window nad door dedaction
Page 76 of 112
Project:
113.86 m2 Total Area of HCB (A-B)
6.Roofing Work
10.00
9.00
90.00 m2
10 10.00 100.00 ml 5*7 zigba

9 8.50 76.50 ml
176.50
8 10.00 80.00
8 8.50 68.00 Facia board
148.00

Name__________ Name__________ Name_________
Sign.__________ Sign.__________ Sign.___________
Date________ Date________ Date_____________
Page 77 of 112
Page 78 of 112
radius (r)= 4.05 m D = 16.4 m2 Π=3.142 t= 0.35m
3.14
7.1
#REF! 2 6.6
#REF!
3.14
8.1
0.1
2.5434
7.4
4 29.6
5.4
4
21.6
Page 79 of 112
51.2
7.1
#REF! 2 6.6
#REF!
3.14
Page 80 of 112
Page 81 of 112
BILL No.15: ACCESS ROAD (3km) TO 1000 m3
EARTH WORK For 3km (ACCESS ROAD TO 1000 m3)
Upto Date Exec Curr Exec Upto Date Exec
S/N Description Unit Contract Qtty Prev Exec Qtty Curr Exec Qtty Rate Contract Amount Prev Exec Amount
Qtty Amount Amount
15.1 CLEARING AND GRUBBING
Clearing, grubbing and disposing of excavated
materials along both sides road alignment
15.1.1 ha 0.75 1.56 1.56 55,000.00 41,250.00 85,984.25 0.00 85,984.25
including excavtion not exceeding 200mm as
directed
Grade and compact to form road formation

15.1.2 inculding soft rock excavated not exceeding m3 2,400.00 2,800.00 2,800.00 950.00 2,280,000.00 2,660,000.00 0.00 2,660,000.00
500mm in depth and filling not exceeding
500mm in depth
Excavation in Hard rock and placing in spoil
15.1.3 m3 960.00 2,400.00 2,400.00 1,100.00 1,056,000.00 2,640,000.00 0.00 2,640,000.00
tips or as directed
Total 3,377,250.00 5,385,984.25 0.00 5,385,984.25

Project:
TAKEOFF SHEET FOR ACCESS ROAD
A. SUB - STRUCTURE
1.CLEARING AND GRUBBING
1.1 Clearing, grubbing and disposing of excavated materials along both
sides road alignment
1 2,000.00 A1= L X W L= 2000m w=7m
7.00
14,433.50 m2 Total Area clerarance for Road
1 40.00 A2= L X W L= 40m w= 30 m

30.00
1,200.00 m2 working and store area
15,633.50 m2 Total area of clerarance

1.56 ha
Excavation works
A. Excavation, Grade and compact to form road formation
L= 1000 m W=7m d= 0.5m
1,000.00
7.00
0.40
2,800.00 m3 total soft rock excavation
1 40.00 V= L WD L= 40m w= 25 m D=1m

25.00
1.00 1,000.00 m3 hard rock excavation of working and store area
B. Excavation in hard rock

L= 600 m W=7m d= 0.5m
400.00
7.00
0.50
1,400.00 m3 Total Excavation in hard rock
Total Hard rock 2,400.00 m3

Name__________ Name__________ Name_________
Sign.__________ Sign.__________ Sign.___________
Date________ Date________ Date_____________
Page 83 of 112
10,000.00
10,000.00
7.4
4 29.6
5.4
4
21.6
51.2
Page 84 of 112
TOC
BILL No.10: CONSTRUCTION OF CATTLE TROUGHS
Item Pev Exec Upto Date Exec Rate in Cotract Amount in Prev Exec Current Exec Upto Date Exec
Item Description Unit Quantity Curr Exec Qtty
No. Qtty Qtty Birr Birr Amount Amount Amount
10.1 Earth work
10.1.1 Site clearing up to adepth of 20cm to remove top vegitative soil m2 100.00 150.00 150.00 40.00 4,000.00 0.00 6,000.00 6,000.00
Excavation work up to a depth of 50 cm to reduce level for placing hard
10.1.2 m3 150.00 19.13 19.13 550.00 82,500.00 0.00 10,518.75 10,518.75
core
10.1.3 Excavation in soft rock formation m3 1.00 6.38 6.38 850.00 850.00 0.00 5,418.75 5,418.75
10.1.4 Ditto but in hard rock farmation m3 0.80 6.38 6.38 1,100.00 880.00 0.00 7,012.50 7,012.50
cart away surplus excavated material to a distance not exceeding 1kmfrom
10.1.5 m3 100.00 46.88 46.88 65.00 6,500.00 0.00 3,046.88 3,046.88
the site
Filling and spread under hard core with selected site material & compact
10.1.6 in layers not exceeding to a thickness of 15cm as per the recommendation m3 30.00 9.56 9.56 640.00 19,200.00 0.00 6,120.00 6,120.00
of the supervising Engineer
missid 25 cm thick basaltic or equivalent stone Hard core well rolled,
m2 15.94 15.94 3,500.00 0.00 0.00 55,781.25 55,781.25
item consolidated & blinded with crushed stone
Masonry work
Semi dressed stone pavement pointed with cement mortar 1:3 all
m2 30.00 57.50 57.50 1,657.00 49,710.00 0.00 95,277.50 95,277.50
round the cattle trough
Back Fill excavated area above the concrete cover over filter media
m3 10.00 14.00 14.00 231.00 2,310.00 0.00 3,234.00 3,234.00
with clay
Concrete work 0.00
Pouring 5cm thick lean concrete over hard core in with class C-15
m2 52.50 63.75 63.75 497.51 26,119.31 0.00 31,716.30 31,716.30
Minimum cement content of 150kg/m3,
Construction of Grade C- 20 concrete side wall 10 cm thick & 25 cm
high wall plastered with cement mortar 1:3 Both face with dimention m3 4.28 16.98 16.98 7,500.00 32,077.50 0.00 127,368.75 127,368.75
3.0 m wide & 25 m long
External and internal plastering of the body of the cattle trough m2 35.00 75.55 75.55 330.00 11,550.00 0.00 24,932.16 24,932.16
Construction of HCB wall manhole with cover having internal Plan
LS 1.00 1.00 1.00 5,800.00 5,800.00 0.00 5,800.00 5,800.00
area
Form work wooden or Steel m 2
35.00 64.08 64.08 520.00 18,200.00 0.00 33,321.60 33,321.60
Provide cut, and fix in position reinforced steel bar all according
to structural drawing, Price shall include tying wires
Diametr 8 mm Kg 435.32 435.29 435.29 120.00 52,238.40 0.00 52,234.80 52,234.80

Finishing work
3cm thick trawl finish cement screed in 1:3 mix m2 35.00 37.50 37.50 320.00 11,200.00 0.00 12,000.00 12,000.00
Install other fittings as per Design Drawing LS 1.00 1.00 1.00 19,000.00 19,000.00 0.00 19,000.00 19,000.00
10.2 Standard Masonary works including finishing works
Construction of Camel, cows, sheeps and goats cattle troughs as per the
10.3 No. 3.00 3.00 3.00 18,000.00 54,000.00 0.00 54,000.00 54,000.00
drawings
10.3.1 Supply and installation of all pipe works as per the standard drawings ls 1.00 1.00 1.00 19,000.00 19,000.00 0.00 19,000.00 19,000.00
Total for Bill No 10 415,135.21 0.00 571,783.24 571,783.24
Grand Total of 5 Cattle Troughs 2,075,676.04 0.00 1,143,566.48 1,143,566.48
Page 85 of 112
Project:
TAKE OFF SHEET FOR CATTLE TROUGH
Earth work
Site clearing up to adepth of 20cm to remove top vegitative soil
1 30.00 L= 30 m W=5m
5.00
150.00 m2 Total
Excavation work up to a depth of 50 cm to reduce level for placing hard

core
L= 27 m W= 2.5 m D= 0.5m
1 25.50
2.50
0.30
19.13 m3 Total
Excavation in soft rock formation
1 25.50 L= 25.5 m W= 2.5 m D= 0.1m
2.50
0.10
6.38 m3
Ditto but in hard rock farmation
1 25.50 L= 25.5 m W= 2.5 m D= 0.1m
2.50
0.10
6.38 m3
cart away surplus excavated material to a distance not exceeding
1kmfrom the site
46.88 m3
Filling and spread under hard core with selected site material &
compact in layers not exceeding to a thickness of 15cm as per the
recommendation of the supervising Engineer
1 25.50 L= 25.5 m W= 2.5 m D= 0.25m
2.50
0.15
9.56 m3
25 cm thick basaltic or equivalent stone Hard core well rolled,
1 25.50 consolidated & blinded with crushed stone
0.25
2.50 15.94 m2
Masonry work
Semi dressed stone pavement pointed with cement mortar 1:3 all round
1 57.50 the cattle trough
1.00 57.50 m2
Back Fill excavated area above the concrete cover over filter media with
1 56.00 clay
0.25 14.00 m3
Concrete work
Pouring 5cm thick lean concrete over hard core in with class C-15
1 25.50 Minimum cement content of 150kg/m3,
2.50 63.75 m2
Construction of Grade C- 20 concrete side wall 10 cm thick & 25 cm
high wall plastered with cement mortar 1:3 Both face with dimention
2 0.07 3.0 m wide & 25 m long
25.50 3.57 long wall external
1 0.14
25.00 3.50 long wall internal
2 0.07
2.50 0.35 short wall
1 25.50
2.50
0.15 9.56
16.98 m3
External and internal plastering of the body of the cattle trough
1 56.00
0.35 19.60 external wall
4 26.35
0.38 40.05 internal wall
1 106.00
0.15 15.90 top face
75.55 m2
Construction of HCB wall manhole with cover having internal Plan area
1.00 no
1 56.00 Form work wooden or Steel
0.40 22.40 external wall
4 25.00
0.40 40.00 long wall internal
4 1.05
0.40 1.68 short wall internal
64.08 m2
Provide cut, and fix in position reinforced steel bar all according to
structural drawing, Price shall include tying wires
1 1,102.0 Diametr 8 mm
0.395 435.29 kg
Finishing work
2 25.00 3cm thick trawl finish cement screed in 1:3 mix
0.75 37.50 m2 floor slab
Install other fittings as per Design Drawing
Standard Masonary works including finishing works

Construction of Camel, cows, sheeps and goats cattle troughs as per the
drawings
1.00 No.
Supply and installation of all pipe works as per the standard drawings
1.00 ls

Name__________ Name__________ Name_________
Sign.__________ Sign.__________ Sign.___________
Date________ Date________ Date_____________
BILL No.16: CONSTRUCTION OF TOILET
Contract Prev Exec Curr Exec To Date Exec Prev Exec
Item No. Description Unit Unit Rate Contract Amount Curr Exec Amount To Date Exec Amount
Qtty Qtty Qtty Qtty Amount
16.3 Construction of Toilet with sock way pit
16.3.1 Earth Work
16.3.1.1 Clearing of site to remove top soil to a depth of 200 mm m2 20.00 25.00 25.00 40.00 800.00 - 1,000.00 1,000.00
Excavation for stone masonry foundation; 0.6m width and 0.7 m depth
16.3.1.2 m3 2.27 - - 540.00 1,224.72 - - -
ditto but in hard rock m3 18.00 18.00 1,100.00 - - 19,800.00 19,800.00
16.3.1.3 Excavation for floor slab 0.3 m depth m3 0.54 - 540.00 291.60 - - -
Cart away and deposit excavated surplus material to a distance not
16.3.1.4 exceeding 1km m3
16.50 21.75 21.75 320.00 5,281.28 - 6,960.00 6,960.00
Supply and place 250 mm thick hard core compacted to receive
16.3.1.5 reinforced floor slab m2 1.80 - 535.00 963.00 - - -
16.3.2 Concrete - - - -
Reinforced concrete grade C-25 with minimum cement content 360
16.3.2.1 kg/m3 cast into formwork and vibrated around reinforcement bars in - - - -
RC floor tie beam

16.3.2.2 m3 0.22 - 7,500.00 1,620.00 - - -
RC column
16.3.2.3 m3
0.40 - 7,500.00 3,000.00 - - -
Mass concrete fill on floor slab (100 mm)
16.3.2.4 m2
1.80 - 7,500.00 13,500.00 - - -
Lintel
16.3.2.5 m3
0.05 - 7,500.00 360.00 - - -
RC roof tie beams
16.3.2.6 m3
0.22 - 7,500.00 1,620.00 - - -
Provide, fix in position, cut and bend reinforced steel bar. All
16.3.2.7 according to structural drawing. Price should include tying wires - - - -
16.3.2.8 Diameter 8 mm deformed bar kg 55.00 - 135.00 7,425.00 - - -
16.3.2.16 Diameter 10 mm deformed bar kg 816.00 - 135.00 110,160.00 - - -
16.3.2.10 Provide, cut, and fix formwork m2 116.20 - 525.00 61,005.00 - - -
16.3.3 Block work - - - -

Supply and raise 400 mm thick and 0.8m high hard trachyte or
16.3.3.1 equivalent stone masonry foundation wall bedded in cement mortar m3 2.70 - 3,800.00 10,260.00 - - -
mix 1:3
Supply and raise 200mm thick concrete block wall laid in cement
16.3.3.2 mortar mix 1:3 m2 15.17 - 630.00 9,553.95 - - -
16.3.4 Carpentry and Roofing - - - -

Supply, assemble and fix in position roof truss price shall include the
16.3.4.1 application of three coats and external anti-termite treatment No 2.00 - 6,500.00 13,000.00 - - -
Supply and fix purlin in zigba wood size 50 x 70 mm nailed into
16.3.4.2 eucalyptus truss including three coats of anti - termite external m 10.00 - 1,350.00 13,500.00 - - -
treatment
Supply and fix roof cover in G-28 mm corrugated galvanized iron
sheet fixed into zigba wood purlin with dome headed galvanized nails
16.3.4.3 Including purlin and ridge cover. m2 5.17 - 1,350.00 6,976.80 - - -
Supply and fix edge gutter formed in G-28 flat galvanized metal sheet
including support brackets 1mm thick shaped steel plate spaced at a
16.3.4.4 maximum spacing of 1000 mm c/c and fixed to purlin - price includes m 2.30 - 230.00 529.00 - - -
metal primer and two coats of synthetic enamel paint
Page 88 of 112
Supply & fix diameter 100mm down pipe in G-28 including 1mm
16.3.4.5 thick metal support brackets fixed at a maximum interval of 1000 mm m 3.50 - 300.00 1,050.00 - - -
fixed to walls or columns
Supply and fix 25x 250 mm fascia board to purlin
16.3.4.6 m 16.80 - 2,000.00 33,600.00 - - -
Supply and fix metal windows size 0.8x0.6m price includes 4mm thick
16.3.4.7 glass No 2.00 - 15,600.00 31,200.00 - - -
16.3.4.8 Supply and fix metal doors size 2.10x0.8 . No 1.00 - 32,000.00 32,000.00 - - -
Finishing; finishing work shall include all surface pre-cleaning,
16.3.4.16 polishing and cleaning at the end of finishing - - - -
Floor screed in cement mortar 20 mm thick
16.3.4.10 m2 1.80 - 600.00 1,080.00 - - -
Apply three coats of plaster in cement mortar to internal cement
16.3.4.11 concrete block wall m2 15.17 - 750.00 11,373.75 - - -
Apply cement mortar pointing to all external cement concrete block
16.3.4.12 wall m2
15.17 - 600.00 9,099.00 - - -
Apply 3 coats of plastic paint to internal walls and synthetic paint to
16.3.4.13 metal doors and windows m2 15.17 - 120.00 1,819.80 - - -
Sanitary Work
16.3.5 - - - -
Supply and fix hand wash basin made of white vitreous china
equipped with concealed brackets made of gray malleable cast iron
16.3.5.1 white painted complete with plug, claim & traps. Price includes No 1.00 - 30,000.00 30,000.00 - - -
installation of galvanized steel pipe, all the necessary concrete
16.3.5.2 Supply and fix Turkish type W.C. with high flush cistern as item No 1.00 - 25,000.00 25,000.00 - - -
8.7A.5.1
16.3.5.3 Electrical Installation - - - -
16.3.5.4 Supply and install the required electrical works LS 1.00 - 45,000.00 45,000.00 - - -
16.3.6 Construction of Septic Tank and Soak away Pit - - - -
16.3.6.1 Earth Work - - - -
16.3.6.1.1 Clearing of site to remove top soil to a depth of 200 mm m2 48.00 - 40.00 1,920.00 - - -
16.3.6.1.2 Bulk excavation in ordinary soil m3

116.71 - 540.00 - - - -
16.3.6.1.3 Bulk excavation in soft rock m3 11.83 - 850.00 10,053.63 - - -
16.3.6.1.4 Bulk excavation in hard rock m3

7.89 - 1,500.00 11,827.80 - - -
16.3.6.1.5 Cart away excavated material m3

416.03 - 320.00 133,128.32 - - -
16.3.6.1.6 Back filling with approved selected material m3 2.19 - 700.00 1,529.50 - - -
16.3.6.1.7 Supply and place 250 mm trachytic hard core (septic tank) m2
8.74 - 535.00 4,675.90 - - -
16.3.6.1.8 Supply and place coarse gravel (soak pit ) m3

6.00 - 3,200.00 19,200.00 - - -
16.3.6.1.16 Supply and place fine gravel on top of the coarse gravel m3 2.00 - 3,200.00 6,400.00 - - -
16.3.6.1.10 Supply and place 2-4mm avg dia sand on the top of the fine gravel m3
2.00 - 3,200.00 6,400.00 - - -
16.3.7 Masonry and Concrete Work - - - -

Provide and place 50 mm cement lean concrete (1:3:6) in foundation
16.3.7.1 floor of septic tank m3 7.56 - 7,500.00 56,700.00 - - -
16.3.7.2 Provide and erect masonry wall in cement mortar (1:3) for the septic m3 6.42 - 7,500.00 48,122.63 - - -
tank
Provide and erect masonry wall in cement mortar (1:6) for the top of
16.3.7.3 soak pit m3 3.84 - 7,500.00 28,800.00 - - -
Page 89 of 112
16.3.7.4 Provide and erect dry masonry wall- soak pit m3
3.84 - 7,500.00 28,800.00 - - -
16.3.7.5 Provide and erect 150 mm HCB baffle wall in cement mortar (1:3) m2 1.12 - 1,200.00 1,344.00 - - -
Page 90 of 112
20 mm thick cement plaster (1:3) with water proofing compound (on
16.3.7.6 septic tank inside walls, baffle wall and inspection chamber) m2 16.67 - 650.00 10,835.50 - - -
16.3.7.7 Reinforced Concrete Work - - - -

Reinforced concrete C30 (Cement 380 kg/m3) filled into form work
16.3.7.8 and vibrated around reinforced bars, mix ratio should be 1:2:3 . - - - -
Septic tank floor slab, provide slope as shown on the drawing in the
16.3.7.16 two compartment of the septic tank m3 1.51 - 10,500.00 15,876.00 - - -
16.3.7.10 Septic tank roof slab m3

0.82 - 15,000.00 12,241.50 - - -
16.3.7.11 Soak pit top slab m3 0.78 - 15,000.00 11,760.00 - - -
16.3.7.12 Form Work - - - -
16.3.7.13 Provide and fix formwork with planks, battens, runners etc in: - - - -
16.3.7.14 Septic tank roof slab m2 7.56 - 500.00 3,780.00 - - -
16.3.7.15 Soak pit top slab m2 4.00 - 500.00 2,000.00 - - -
16.3.7.16 Reinforcement - - - -
16.3.7.17 according to structural drawing. Price shall include tying wires - - - -
16.3.7.18 10mm deformed bar kg 145.00 - 135.00 19,575.00 - - -
Provided and install access hatches constructed out of 25 mm dia GS
16.3.7.116 pipe and hooked to the wall as per the drawing LS 1.00 - 17,500.00 17,500.00 - - -
16.3.8 Miscellaneous - - - -
Supply and lay 100 mm dia. PVC pipe as shown on the drawing, price
16.3.8.1 including excavation of earth and back filling m 12.00 - 600.00 7,200.00 - - -
16.3.8.2 Supply and fix 100/100 mm tee No 4.00 - 600.00 2,400.00 - - -
Supply and fix 100 mm dia. PVC ventilation pipe hood shaped
16.3.8.3 covering (cowl) length shall be not less than 3m No 2.00 - 1,500.00 3,000.00 - - -
16.3.8.4 Supply and fix concrete manhole cover No 2.00 - 10,500.00 21,000.00 - - -
Total of Bill 16.3: Construction of toilets
968,362.67 - 27,760.00 27,760.00
Page 91 of 112
Project:
TAKE OFF SHEET FOR TOILET
A. SUB - STRUCTURE
Earth Work
1 5.00 Clearing of site to remove top soil to a depth of 200 mm

5.00 L= 5m W = 95m
25.00 m2
Excavation for stone masonry foundation; 0.6m width and 0.7
m depth
1 3.00 L= 3 m W = 2m D= 3m
2.00
- - m3
ditto but in hard rock
1 3.00 L= 3 m W = 2m D= 3 m
2.00
3.00 18.00 m3

Name__________ Name__________ Name_________
Sign.__________ Sign.__________ Sign.___________
Date________ Date________ Date_____________
Page 92 of 112
TOC
BILL No.11: FENCEING WORK
Item No. Item Description Unit Quantity Unit Rate Total Amount
(Birr) (Birr)
11.1 AT TWO BORE HOLES
Excavation for foundation of posts for fencing, dimensions 50 x 50 x 70cm
11.1.1 including disposal of surplus material and foundation for the gate having area m3 9.00 340.00 3,060.00
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, length
11.1.3 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 the concrete m 100.00 400.00 40,000.00
Construction of concrete columns to support the gate having area of 60x60cm
11.1.5 having a total height fo 4m with it foundation under the surface having a depth No. 2.00 13,000.00 26,000.00
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
Unit Rate Total Amount
Item No. Item Description Unit Quantity (Birr) (Birr)
Excavation for foundation of posts for fencing, dimensions 50 x 50 x 70cm
11.2.1 including disposal of surplus material and foundation for the gate having area m3 28.22 340.00 9,594.80
of 60x60x100cm.
Supply & installation precasted concrete poles 13X13cm for fencing, length
11.2.3 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 the
11.2.4 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 of 60x60cm
11.2.5 having a total height fo 4m with it foundation under the surface having a depth No. 2.00 52,300.00 104,600.00
of 1m.
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
Page 93 of 112
TOC
BILL No.11: FENCEING WORK
Item No. Item Description Unit Quantity Unit Rate Total Amount
(Birr) (Birr)
Sub-Total 1,851,902.80
TOTAL CARRIED TO SUMMARY 1,851,902.80
11.3 FENCEING WORK AT 500m3 M3 RESERVOIR & Booster St.
Item No. Unit Rate Total Amount

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 gate m3 28.22 310.00 8,748.20
having area of 60x60x100cm.
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 the
11.3.4 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 of

11.3.5 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.
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
Sub-Total for two - 1,700,176.40
Page 94 of 112
TOC
BILL No.12:- REHABILITATION OF EXISTING 100M3 RC RESERVOIRS AT ELGOF
Bill No. Unit Rate Total Amount
Item Description Unit Qty (Birr) (Birr)
12.1 Earth Work
12.1.1 Site clearing around Clear water tank m2 200.00 40.00 8,000.00
12.1.2 Excavation to 30cm depth and 8cm width around Clear water tank m3 8.00 310.00 2,480.00
12.1.3 Cart away m3 8.00 140.00 1,120.00

12.1.4 Filling and compacting at every 15 cm layer selected granular materials
m3 8.00 280.00 2,240.00
under concrete floor
12.2 concrete work -
12.2.1 50mm thick lean concrete in C-10 under concrete floor m2 16.00 7,500.00 120,000.00
12.2.2 Grade C-25 Reinforced concrete 15cm m3 2.40 7,500.00 18,000.00
12.2.3 precated concrete drain dech araound Clear water tank tank m 20.00 5,500.00 110,000.00
12.3 Disiltation -
12.3.1 Dissiltationin the tank m3 10.00 3,800.00 38,000.00
12.4 Maintenance of pipe work -
12.4.1 Maintenance on diffrante size gate valves and elbwos with all
accessery bolt, gasket and blank ring etc.. -
12.4.1.1 Flanged GS DN200 elbwo No. 2.00 11,500.00 23,000.00

12.4.1.2 Flanged DN200 Tee No. 1.00 16,500.00 16,500.00
12.4.1.3 Gate valve DN200 No. 2.00 21,000.00 42,000.00
12.5 clearing and washing
12.5.1 clearing and washing intair both compartments Ls 1.00 44,500.00 44,500.00
TOTAL FOR BILL No. 12 425,840.00
TOTAL CARRIED TO SUMMARY 425,840.00
TOC
13 Bill 27 BH-3 MECHANICAL @ El-gof

Item Unit Rate Total Amount
Description of works Unit Qty
(Birr) (Birr)
13.1 PART1c-SUPPLY OF PLANT, BOREHOLE MECHANICAL,
MBH3
Borehole Pump & Piping
Electric submersible pump 380V, autotransformer/impedance
type motor, complete with non-return valve, DN50 threaded
outlet, power cable, level control cable & all other accessories
required for installation in boreholes with casing dia. Of 6inch,
Q=17 l/s, H=193m, power cable (1*4*50mm2) length = 100
13.1.1 No. 1 1,850,000.00 1,850,000.00
meter, control cable (1*1.5mm2) length = 100 meter, with the
following water temprature conditions. Maximum water
temperature: 30 ◦c
13.1.2 GS Flange 8" to be welded to the 8" steel casing No. 1 165,000.00 165,000.00
GS Wellhead with a 8" flange, DN100 short piece with a DN100
PN25 threaded socket welded on the inside & DN100 short
13.1.3 piece with a DN100 PN25 flange welded on the outside & all No. 1 80,000.00 80,000.00
accessories as shown in the drawing & as per the specification
GS riser pipe, heavy grade, threaded DN100, PN40 L = 76,550.00

13.1.4 No. 12 918,600.00
3000mm c/w socket
13.1.5 Double flanged GS bend DN100 PN25 - 90° No. 3 32,000.00 96,000.00
13.1.6 Single flanged GS pipe DN100, PN25 L = 4000mm No. 1 42,345.00 42,345.00
13.1.7 dismantling piece DN100 PN25 No. 2 28,550.00 57,100.00
12,981.00
13.1.8 Double flanged GS pipe with puddle DN100, PN25,L = 500mm No. 1 12,981.00
18,750.00
15,750.00
Double flanged GS pipe DN100, PN25 L = 1000mm with two 15,750.00
13.1.11 1/2" female sockets welded for the attachment of pressure No. 1 15,750.00
gauge and pressure switch
Double flanged GS pipe DN100, PN25 L = 1000mm, with one 15,865.00
13.1.12 No. 1 15,865.00
DN 3/4" welded socket
13.1.14 Double flanged GS tee DN 80/50/80 PN25 - 90° No. 2 19,725.00 39,450.00
22,050.00
13.1.15 Double Air relief valve DN100, PN25, with isolating gate valve No. 1 22,050.00
13.1.16 Double flanged Dismantling piece DN100, PN25 No. 1 10,800.00 10,800.00
Pressure gauge, glycerin filled, 100mm dia., 1/2” male 10,800.00
13.1.17 No. 1 10,800.00
connection, 0-15 bar with isolating cock
3/4" pipe, elbows, nipples, unions and faucet for sample water 17,325.00
13.1.18 Sum 1 17,325.00
tapping & compound supply
Double Flanged woltman water meter, turbine type, DN100, 23,205.00
13.1.19 No. 1 23,205.00
PN25
Double flanged Non return valve DN100 PN25- spring-loaded 17,400.00
13.1.2 No. 1 17,400.00
type
13.1.21 Double Flanged Gate valve DN100 PN25 No. 1 17,400.00 17,400.00
13.1.23 single flanged GS elbow DN100 PN25, 90° No. 1 11,538.00 11,538.00
13.1.24 double flanged reducer, GS, DN100/150 PN25 No. 1 17,885.00 17,885.00
13.1.25 flanged Socket piece, PVC DN150 PN25 No. 1 17,405.00 17,405.00
13.1.26 Pipe support with pipe clamp, foot plate, anchor bolts etc. Sum 1 36,000.00 36,000.00
Necessary pipes, fittings bolts, nuts, gaskets etc. required to 180.00
13.1.27 complete installation & to connect to the discharge (collector) Sum 1 180.00
pipe
Sub-Total 13.1 3,565,179.00
13.2 BH-6 MECHANICAL @ El-gof

(Birr) (Birr)
PART1f-SUPPLY OF PLANT, BOREHOLE MECHANICAL,
13.2.1 MBH6
Borehole Pump & Piping
13.2.1 Electric submersible pump 380V, star delta motor, complete
with non-return valve, DN80 threaded outlet, power cable, level
control cable & all other accessories required for installation in
boreholes with casing dia. Of 8inch, Q=9.2 l/s, H=193m, η>75%
power cable (1*4*16) length = 500meter, control cable length = No. 2 1,850,000.00 3,700,000.00
500 meter, with the following water temprature conditions.
Maximum water temperature: 45 ◦c
13.2.2 GS Flange 8" to be welded to the 8" steel casing No. 1 165,000.00 165,000.00
13.2.3 GS Wellhead with a 8" flange, DN80 short piece with a DN80
PN25 threaded socket welded on the inside & DN80 short piece
with a DN80 PN25 flange welded on the outside & all No. 1 80,000.00 80,000.00
accessories as shown in the drawing & as per the specification
13.2.4 GS riser pipe, heavy grade, threaded DN80, PN40 L = 3000mm 35,691.00
No. 10 356,910.00
c/w socket
13.2.5 Double flanged GS bend DN80 PN25 - 90° No. 3 21,250.00 63,750.00
13.2.7 dismantling piece DN80 PN25 No. 2 19,723.00 39,446.00
13.2.8 14,711.00
Double flanged GS pipe with puddle DN80, PN25,L = 500mm No. 1 14,711.00
13.2.9 21,250.00
13.2.1 17,850.00
13.2.11 Double flanged GS pipe DN80, PN25 L = 1000mm with two 1/2" 17,850.00
female sockets welded for the attachment of pressure gauge No. 1 17,850.00
and pressure switch
13.2.12 Double flanged GS pipe DN80, PN25 L = 1000mm, with one 17,980.00
No. 1 17,980.00
DN 3/4" welded socket
13.2.14 Double flanged GS tee DN80/50/80 PN25 - 90° No. 2 22,335.00 44,670.00
13.2.15 Double Air relief valve DN80, PN25, with isolating gate valve No. 1 24,990.00 24,990.00
13.2.16 Double flanged Dismantling piece DN80, PN25 No. 1 19,720.00 19,720.00
13.2.17 Pressure gauge, glycerin filled, 100mm dia., 1/2” male 12,240.00
No. 1 12,240.00
connection, 0-15 bar with isolating cock
13.2.18 3/4" pipe, elbows, nipples, unions and faucet for sample water 19,635.00
Sum 1 19,635.00
tapping & compound supply
13.2.19 26,299.00
Double Flanged woltman water meter, turbine type, DN80, PN25 No. 1 26,299.00
13.2.2 Double flanged Non return valve DN80 PN25- spring-loaded 19,720.00
No. 1 19,720.00
type
13.2.23 single flanged GS elbow DN80 PN25, 90° No. 1 14,000.00 14,000.00
13.2.24 double flanged reducer, GS, DN80/150 PN25 No. 1 23,800.00 23,800.00
13.2.25 flanged Socket piece, PVC DN150 PN25 No. 1 19,728.00 19,728.00
13.2.26 Pipe support with pipe clamp, foot plate, anchor bolts etc. Sum 1 30,600.00 30,600.00
13.2.27 Necessary pipes, fittings bolts, nuts, gaskets etc. required to 840.00
complete installation & to connect to the discharge (collector) Sum 1 840.00
pipe
Sub-Total .13-2 4,841,667.0
13.3 BH'S ELECTRICAL EQUIPMENTS @ El-gof

(Birr) (Birr)
13.3.1 PART1g-SUPPLY OF PLANT, BOREHOLES ELECTRICAL
Borehole Electrical Equipment
Main Switchgear complete, consisting of generating set manual
control switch panel, and distribution panel, including all
13.3.1 protection, metering relays, controls, surge- diverters, glands, No. 1 397,500.00 397,500.00
contactors, starter panels etc. as specified at MBH1.
Main Switchgear complete, consisting of distribution panel and

submersible pump motor control panel, including all protection,
13.3.2 metering relays, controls, surge- diverters, glands, contactors, No. 1 480,000.00 480,000.00
starter panels etc. as specified at MBH2.




power Cabling between the main switch panel, diesel 142,500.00

13.3.7 generating set panels and the pump switchgears in the switch Sum 1 142,500.00
rooms at boreholes.
powerCabling between the pump motor control panels and the 142,500.00
13.3.8 Sum 1 142,500.00
weatherproof termination cabinets at BHs.
All other power cable requirements not covered by the above 142,500.00
13.3.9 Sum 1 142,500.00
items and required to complete the specified works
control Cabling between the pump motor control panel and the 142,500.00
13.3.1 Sum 1 142,500.00
weatherproof termination cabinets at BHs.
All other control cable requirements not covered by the above 142,500.00
13.3.11 Sum 1 142,500.00
item and required to complete the specified works
Weatherproof termination cabinets at the head of each 142,500.00
13.3.12 borehole at BHs including all glands, termination blocks, No. 1 142,500.00
supports, fixings as required for the complete works
Low & high level water sensors for installation within each 142,500.00
13.3.13 borehole at BHs., including all control units, relays etc. as No. 2 285,000.00
required for the complete works
All other control, protection, monitoring cabling and wiring 142,500.00
13.3.14 Sum 1 142,500.00
required to meet the specified requirements
Earthing materials, including all inspection chambers, rods, tape 142,500.00
13.3.15 bonding straps etc. as necessary for the earthing requirements Sum 1 142,500.00
at BHs.
Cable tray, cable trunking, cable supports etc. as required at 142,500.00
13.3.16 Sum 1 142,500.00
BHs.
Sub-Total .13-3 4,800,000.00
13 PART 8-DISINFECTION @ El-gof

Item Unit Rate
(Birr) Amount
13.4.1 PART1h-SUPPLY OF PLANT, DISINFECTION
Disinfection equipment at service reservoir
PVC Chlorine solution preparation tank, complete with all 294,000.00
13.4.1 No. 2 588,000.00
accessories required for installation, content 500 liter
Agitator for installation in the solution tanks, c/w electrical motor 126,000.00
13.4.2 No. 2 252,000.00
and all accessories required for installation
gravity doser tank 50-150 ltr/hr, with built in rotameter 5-150 81,200.00
13.4.3 ltr/hr range, inlet outlet adapters for connection with DN40 No. 2 162,400.00
UPVC pipe, qty = 2
water pump to be installed in main reservor valve chamber, 196,000.00
13.4.4 No. 1 196,000.00
1ltr/sec, 10mtr head
Main Switchgear complete, consisting of distribution panel and 77,000.00
motor control panel for mixing plant and water pump, within
13.4.5 chlorination shed on top of main reservoir, including all Sum 1 77,000.00
protection, relays, metering, controls, surge diverters, glands
contactors starter panels etc. as sp
Cabling between the diesel generating set panel and the main 72,800.00
13.4.6 Sum 1 72,800.00
switchgear in the chlorination shed
All power cabling between motor control panel in chlorination 119,000.00
13.4.7 Sum 1 119,000.00
shed and mixers and water pump
All other power cable requirements not covered by the above 67,200.00
13.4.8 Sum 1 67,200.00
items and required to complete the specified works
All control cabling and wiring within Chlorination shed and to 56,000.00
13.4.9 Sum 1 56,000.00
water pump
All other control, protection and monitoring cabling and wiring 33,600.00
13.4.1 required within the chlorination shed to meet the specified Sum 1 33,600.00
requirements
Earthing materials, including all inspection chambers, rods tape, 67,200.00
13.4.11 bonding straps etc. as necessary for the earthing requirements Sum 1 67,200.00
13.4.12 Cable tray, cable trunking, cable supports etc. as required Sum 1 100,800.00 100,800.00
DN25 Service water supply system, connected to water pump, 179,200.00
13.4.13 to feed the solution preparation tanks including all valves & Sum 1 179,200.00
fittings
Solution pipe system, made of DN20 uPVC pressure pipes & 112,000.00
13.4.14 fittings, connection from the preparation tank to the injection Sum 1 112,000.00
point at the top of the reservoir
swiveling type gantry crane 1/4 ton to be installed on top of the 134,400.00
13.4.15 Sum 1 134,400.00
reservoir
Sub-Total .13-4 2,217,600.00
Total Amount
13.5 PART 7-BH'S POWER PLANTS @ El-gof
(Birr)
Item Unit Rate
(Birr)
13.5.1 PART 7-SUPPLY OF PLANT, POWER PLANT
Power Plant
Diesel generator set, PRIME RATING, as per the technical
specification, engine & alternator pre-installed on a common
rigid frame, switchgear including manual changeover switch
panel, day tank incorporated into the frame, exhaust piping
system and all accessories required for installation, alternator:
13.5.3 No. 1 6,500,000.00 6,500,000.00
150 KVA, 3 phase, 400 V, 1500 RPM (woking environment =
45 degree centigrade at an average elevation of 888 masl).and
with all fast moving spare parts, to be installed at MBH3.
Diesel generator set, PRIME RATING, OF MAKE PERKINS, as

per the technical specification, engine & alternator pre-installed
on a common rigid frame, switchgear including manual
changeover switch panel, day tank incorporated into the frame,
exhaust piping system and all accessories required for
13.5.6 No. 1 4,500,000.00 4,500,000.00
installation, alternator: 80 KVA, 3 phase, 400 V, 1500 RPM
(woking environment = 45 degree centigrade at an elevation of
1092 masl).and with all fast moving spare parts, to be installed
at MBH6.
49,500.00
13.5.7 Hot air discharge louver for wall installation with all accessories No. 2 99,000.00
Ducting & framework between hot air discharge wall outdoor 46,500.00
13.5.8 louver and engine radiator with all accessories required for No. 2 93,000.00
installation
90,750.00
13.5.9 Storage fuel storage tank, 5000 ltr capacity with all accessories No. 2 181,500.00
Fuel pipe work consisting of DN1 1/2" black mallable iron pipes, 19,500.00
13.5.1 No. 2 39,000.00
fittings & valves
Fuel hand pump suitable for standard oil barrels with three 16,950.00
13.5.11 No. 2 33,900.00
meters long flexible hose 1"
Sub-Total .13-5 11,446,400.00
BILL
TOC
5 CONSTRUCTION OF 500 m3 BOOSTER STATION
ITEM DESCRIPTION UNIT QNTY UNIT PRICE
Birr
BILL 5: CONSTRUCTION OF 500 m3 RESERVOIR
5.1 EARTH WORK
Site Clr m2 60.00 40.00
5.1.1 Bulk excavation in normal soil to a depth not exceeding 1m m3 153.94 540.00
5.1.2 Ditto but in soft rock formation m3 30.79 450.00
5.1.3 Ditto but in hard rock formation m3 15.39 1100.00
5.1.4 Cart away all excavated material, deposit to appropriate distance not exceeding 1 km m3 200.12 320.00
5.1.5 Provide and fill with suitable selected granular material not exceeding 50cm m3 76.97 720.00
5.1.6 Provide and fill hard core with hard basaltic or equivalent stone, well compacted and blinded with m2 535.00
crushed stone to a finished thickness of 25 cm under the reservoir and valve chamber 132.73
5.2 CONCRETE WORK

5.2.1 50mm thick lean concrete C-10 under the reservoir base slab and valve chamber m2 132.73 230.00
5.2.3 Reinforced concrete type C-30 filled into form work and vibrated around reinforced bar
5.2.3.1 Base slab m3 46.84 7500.00

5.2.3.2 Concrete wall m3 56.80 7500.00
5.2.3.3 Concrete column m3 1.11 7500.00
5.2.3.5 Top slab m3 66.37 7500.00
5.2.2.5 Valve Box m3 14.48 7500.00
5.2.4 Provide and fix formwork to:
5.2.4.1 Base slab m2 14.29 525.00
5.2.4.2 Wall m2 378.69 525.00
5.2.5 Column m2 7.70 525.00
5.2.4.4 Top slab m2 9.82 525.00
5.2.4.5 Valve Chamber m2 0.06 525.00
5.2.5 Provide, cut, bend and fix in position reinforced steel bar. All according to structural drawing.
Price should include tying wires
5.2.5.1 Diameter 8 mm plain bar kg 11.49 135.00
5.2.5.2 Diameter 10 mm deformed bar kg 5,351.25 135.00
5.2.5.4 Diameter 20 mm deformed bar kg 117.53 135.00
5.3 ACCESSORIES AND FINISHING
5.3.1 Provide and apply 50mm cement screed to the reservoir floor and roof slab m2 245.44 290
5.3.2 40cm thick masonry wall (1:3) for valve chamber house m2 30.00 320
5.3.3 Stone Pavement around the reservoir embedded with mortar (1:4) m2 19.43 290
5.3.4 300mm dia half ditch concrete drainage around the stone pavement embedded with mortar (1:4) 850.00
m 43.98
5.3.5 Provide and apply 3 coats of plaster to internal walls, columns and to embedded part of external
wall surface m2 386.38 303.00
5.3.6 Rendering external wall m 2
193.96 59.00
5.3.7 Provided and install access internal and external ladder constructed out of 1 1/2" dia GS pipe and
hooked to the wall as per the drawing; including safety cages LS 2.00 21,300
5.3.8 Provide and install water stops made of natural or synthetic rubber or elastometric plastic 650
m 81.37
compound with basic risen polyvinyl chloride (PVC)
5.3.9 Provide and fix 6 mm sheet metal access cover with latch and lock for valve chamber and reservoir No 3200
2
5.3.10 Provide and apply two coats of bituminous asphalt over the plastered surface of the embedded part
of the reservoir m2 40.68 950.00
5.3.11 1201
m2 40.68
Provide and place single brick layer cover to protect the asphalt coat from the backfill material
5.3.12 Metal doors, size.1.50 x 2.10m Pcs 1.00 10080
5.4 PIPES, VALVES AND FITTINGS
5.4.1 Installation of K9 DCI inlet pipes and fittings and valves of PN10 with all required accessories,
rubber sealing flat gaskets, bolts, nuts with washers, as per the specifications
5.4.1.1 DN 225 DCI flanged bell mouth No 1 6200

5.4.1.2 DN 225 DCI 90 deg double flanged bend No 2 7250
5.4.1.3 DN 225 DCI double flanged pipe, L = 5.0 meters No 1 40200
5.4.1.4 DN 225 DCI double flanged pipe, L = 500 mm No 1 40200
5.4.1.5 DN 225 DCI duckfoot 90 deg double flanged bend No 1 14060
5.4.1.6 DN 225 flanged gate valve No 1 21400
5.4.1.7 DN 225 dismantling joint No 1 13050
5.4.1.8 DN 225 DCI double flanged anchoring pipe with single puddle flange, L = 1.0 meters, puddled at 8500
the centre No
2
5.4.1.9 DN 225 flange adopter No 1 6200
5.4.1.10 DN 225 float valve No 1 8250
5.4.1.11 Pipe support with pipe clamp, wall bracket, foot plate and anchor bolts LS 1 7500
5.4.2 Installation of K9 DCI outlet pipes and fittings and valves of PN10 with all requred accessories,
rubber sealing flat gaskets, bolts, nuts with washers as per the spicifcations
5.4.2.1 DN 225 flanged suction strainer No 1 20,100.0
5.4.2.2 DN 225 DCI 90 deg double flanged bend No 1 14,050.0
5.4.2.3 DN 225 DCI double flanged anchoring pipe with single puddle flange, L = 0.6 meters, puddled at
the centre No 8,500.0
2
5.4.2.4 DN 225 DCI double flange pipe, L= 250 mm No 2 8,500.0
5.4.2.5 DN 225 double flanged gate valve No 1 21,500.0
5.4.2.6 DN 225 flanged dismantling piece No 1 16,000.0
5.4.2.7 DN 225 flanged water meter No 1 15,000.0
5.4.2.8 DN 225 flanged adopter No 1 6,150.0
5.4.2.9 Pipe support with pipe clamp, wall bracket, foot plate and anchor bolts LS
5.5 Installation of K9 DCI over flow and drainage pipes and fittings and valves of PN10 with all
requred accessories, rubber sealing flat gaskets, bolts, nuts with washers as per the specifications
5.5.1 DN 225 DCI flanged bell mouth No 2 12,400.0

5.5.2 DN 225 DCI double flanged 90 deg bend No 3 14,050.0
5.5.3 DN 225 DCI double flanged pipe, L= 1.0m No 2 16,100.0
5.5.4 DN 225 DCI double flanged anchoring pipe with single puddle flange, L = 1.0 meters, puddled at
the centre No 8,600.0
1
5.5.5 DN 225 DCI double flanged pipe, L= 50m No 1 644,000.0
5.5.6 DN 225 all flanged tee No 1 8,500.0
5.5.7 DN 225 flanged gate valve No 1 14,500.0
5.5.8 DN 225 flanged dismantling piece No 1 14,000.0
5.5.9 DN 225 flanged spigot piece No 1 8,100.0
5.5.10 Pipe support with pipe clamp, wall bracket, foot plate and anchor bolts LS 1 7500
5.4.4 Supply and install level indicator pcs 1 15,000.00
5.4.5 Supply and install DN 50 ventillation pipe with dome, L =1.0 meters pcs 2 650.00
Total of Bill 5. Construction of 500m3 reservoir
TOTAL
Birr
2,400.00
83,126.54
13,854.42
16,933.18
64,038.22
55,417.69
71,011.77
-
30,528.43
-
351,302.26
426,023.53
8,340.85
497,746.09
108,624.75
-
7,504.48
198,810.98
4,040.87
5,154.18
33.60
-
1,551.15
722,418.75
1,338,936.75
15,866.55
-
71,176.71
9,600.00
5,634.92
37,384.95
117,074.50
11,443.75
42,600.00
52,888.71
6,400.00
38,649.44
48,861.03
10,080.00
-
-
6,200.00
14,500.00
40,200.00
40,200.00
14,060.00
21,400.00
13,050.00
17,000.00
6,200.00
8,250.00
7,500.00
-
20,100.00
14,050.00
17,000.00
17,000.00
21,500.00
16,000.00
15,000.00
6,150.00
-
-
24,800.00
42,150.00
32,200.00
8,600.00
644,000.00
8,500.00
14,500.00
14,000.00
8,100.00
7,500.00
15,000.00
1,300.00
5,611,469.06
BILL
TOC
4 CONSTRUCTION OF 500 m3 RESERVOIR
ITEM DESCRIPTION UNIT QNTY UNIT PRICE
Birr
BILL 4: CONSTRUCTION OF 500 m3 RESERVOIR
4.1 EARTH WORK
Site Clr m2 60.00 40.00
4.1.1 Bulk excavation in normal soil to a depth not exceeding 1m m3 153.94 800.00
4.1.2 Ditto but in soft rock formation m3 30.79 950.00
4.1.3 Ditto but in hard rock formation m3 15.39 1100.00
4.1.4 Cart away all excavated material, deposit to appropriate distance not exceeding 1 km m3 200.12 650.00
4.1.5 Provide and fill with suitable selected granular material not exceeding 50cm m3 76.97 720.00
4.1.6 Provide and fill hard core with hard basaltic or equivalent stone, well compacted and blinded with m2 550.00
crushed stone to a finished thickness of 25 cm under the reservoir and valve chamber 132.73
4.2 CONCRETE WORK

4.2.1 50mm thick lean concrete C-10 under the reservoir base slab and valve chamber m2 132.73 280.00
4.2.3 Reinforced concrete type C-30 filled into form work and vibrated around reinforced bar
4.2.3.1 Base slab m3 46.84 7500.00

4.2.3.2 Concrete wall m3 56.80 7500.00
4.2.3.3 Concrete column m3 1.11 7500.00
4.2.3.4 Top slab m3 66.37 7500.00
4.2.2.5 Valve Box m3 14.48 7500.00
4.2.4 Provide and fix formwork to:
4.2.4.1 Base slab m2 14.29 900
4.2.4.2 Wall m2 378.69 800
4.2.4 Column m2 7.70 530
4.2.4.4 Top slab m2 9.82 530
4.2.4.5 Valve Chamber m2 0.06 530
4.2.5 Provide, cut, bend and fix in position reinforced steel bar. All according to structural drawing.
Price should include tying wires
4.2.5.1 Diameter 8 mm plain bar kg 11.49 135.00
4.2.5.4 Diameter 20 mm deformed bar kg 117.53 135.00
4.3 ACCESSORIES AND FINISHING
4.3.1 Provide and apply 50mm cement screed to the reservoir floor and roof slab m2 245.44 560
4.3.2 40cm thick masonry wall (1:3) for valve chamber house m2 30.00 460
4.3.3 Stone Pavement around the reservoir embedded with mortar (1:4) m2 19.43 400
4.3.4 300mm dia half ditch concrete drainage around the stone pavement embedded with mortar (1:4) 740.00
m 43.98
4.3.5 Provide and apply 3 coats of plaster to internal walls, columns and to embedded part of external
wall surface m2 386.38 240.00
4.3.6 Rendering external wall m 2
193.96 326.00
4.3.7 Provided and install access internal and external ladder constructed out of 1 1/2" dia GS pipe and
hooked to the wall as per the drawing; including safety cages LS 2.00 16,000
4.3.8 Provide and install water stops made of natural or synthetic rubber or elastometric plastic 450
m 81.37
compound with basic risen polyvinyl chloride (PVC)
4.3.9 Provide and fix 6 mm sheet metal access cover with latch and lock for valve chamber and reservoir No 1500
2
4.3.10 Provide and apply two coats of bituminous asphalt over the plastered surface of the embedded part
of the reservoir m2 40.68 580.00
4.3.11 750
m2 40.68
Provide and place single brick layer cover to protect the asphalt coat from the backfill material
4.3.12 Metal doors, size.1.50 x 2.10m Pcs 1.00 11000
4.4 PIPES, VALVES AND FITTINGS
4.4.1 Installation of K9 DCI inlet pipes and fittings and valves of PN10 with all required accessories,
rubber sealing flat gaskets, bolts, nuts with washers, as per the specifications
4.4.1.1 DN 225 DCI flanged bell mouth No 3 14000

4.4.1.2 DN 225 DCI 90 deg double flanged bend No 6 12000
4.4.1.3 DN 225 DCI double flanged pipe, L = 5.0 meters No 3 22000
4.4.1.4 DN 225 DCI double flanged pipe, L = 500 mm No 3 25000
4.4.1.5 DN 225 DCI duckfoot 90 deg double flanged bend No 3 14060
4.4.1.6 DN 225 flanged gate valve No 3 28000
4.4.1.7 DN 225 dismantling joint No 3 56000
4.4.1.8 DN 225 DCI double flanged anchoring pipe with single puddle flange, L = 1.0 meters, puddled at 13500
the centre No 6
4.4.1.9 DN 225 flange adopter No 3 6200
4.4.1.10 DN 225 float valve No 3 8250
4.4.1.11 Pipe support with pipe clamp, wall bracket, foot plate and anchor bolts LS 3 7500
4.4.2 Installation of K9 DCI outlet pipes and fittings and valves of PN10 with all requred accessories,
rubber sealing flat gaskets, bolts, nuts with washers as per the spicifcations
4.4.2.1 DN 225 flanged suction strainer No 3 20,100.0
4.4.2.2 DN 225 DCI 90 deg double flanged bend No 3 14,050.0
4.4.2.3 DN 225 DCI double flanged anchoring pipe with single puddle flange, L = 0.6 meters, puddled at
the centre No 6 8,500.0
4.4.2.4 DN 225 DCI double flange pipe, L= 250 mm No 6 8,500.0
4.4.2.5 DN 225 double flanged gate valve No 3 21,500.0
4.4.2.6 DN 225 flanged dismantling piece No 3 16,000.0
4.4.2.7 DN 225 flanged water meter No 3 15,000.0
4.4.2.8 DN 225 flanged adopter No 3 6,150.0
4.4.2.9 Pipe support with pipe clamp, wall bracket, foot plate and anchor bolts LS
4.4 Installation of K9 DCI over flow and drainage pipes and fittings and valves of PN10 with all
requred accessories, rubber sealing flat gaskets, bolts, nuts with washers as per the specifications
4.4.1 DN 225 DCI flanged bell mouth No 6 12,400.0

4.4.2 DN 225 DCI double flanged 90 deg bend No 9 14,050.0
4.4.3 DN 225 DCI double flanged pipe, L= 1.0m No 3 16,100.0
4.4.4 DN 225 DCI double flanged anchoring pipe with single puddle flange, L = 1.0 meters, puddled at
the centre No 3 8,600.0
4.4.5 DN 225 DCI double flanged pipe, L= 40m No 3 108,000.0
4.4.6 DN 225 all flanged tee No 3 8,500.0
4.4.7 DN 225 flanged gate valve No 3 25,000.0
4.4.8 DN 225 flanged dismantling piece No 3 14,000.0
4.4.9 DN 225 flanged spigot piece No 3 8,100.0
4.4.10 Pipe support with pipe clamp, wall bracket, foot plate and anchor bolts LS 3 9000
4.4.4 Supply and install level indicator pcs 3 41,000.00
4.4.5 Supply and install DN 50 ventillation pipe with dome, L =1.0 meters pcs 6 8,000.00
Total of Bill 4. Construction of 500m3 reservoir
TOTAL
Birr
2,400.00
123,150.43
29,248.23
16,933.18
130,077.64
55,417.69
73,002.76
-
37,165.04
-
351,302.26
426,023.53
8,340.85
497,746.09
108,624.75
-
12,864.82
302,950.06
4,079.36
5,203.26
33.92
-
1,551.15
722,418.75
1,338,936.75
15,866.55
-
137,444.68
13,800.00
7,772.30
32,546.90
92,732.28
63,231.59
32,000.00
36,615.26
3,000.00
23,596.50
30,512.72
11,000.00
-
-
42,000.00
72,000.00
66,000.00
75,000.00
42,180.00
84,000.00
168,000.00
81,000.00
18,600.00
24,750.00
22,500.00
-
60,300.00
42,150.00
51,000.00
51,000.00
64,500.00
48,000.00
45,000.00
18,450.00
-
-
74,400.00
126,450.00
48,300.00
25,800.00
324,000.00
25,500.00
75,000.00
42,000.00
24,300.00
27,000.00
123,000.00
48,000.00
6,785,369.30
TOC
Unit Quantity Unit Rate Amount

Item No. Description
(Birr) (Birr)
6 Reservoirs
6.1 Moyale Elevated Reservoirs (250 m3) #2
6.1.1 Excavation for structure
6.1.1.1 Topsoil stripping to 250 mm depth m3 28 750.00 21,000.00
6.1.1.2 Normal material to depth n.e. 2.0 m m3 196 800.00 156,800.00
6.1.1.3 Normal material to depth 2.0 to 4.0 m m3 101 800.00 80,800.00
6.1.1.4 Extra over for excavation in rock m3 163 950.00 154,850.00
6.1.1.5 Disposal of surplus excavated material as
directed by the Engineer m3 325 180.00 58,500.00
6.1.2 Filling to stated depth or thickness including
compacting 0.00
6.1.2.1 300 mm thick selected granular material m 2
111 720.00 79,920.00
6.1.2.2 250 mm thick hard-core m2 111 780.00 86,580.00
6.1.3 Structural works 0.00
6.1.3.1 Provide and place in-situ-concrete class C-15/
blinding concrete 100 mm thick m3 12 3,800.00 45,600.00
6.1.3.2 Ditto, but C-20/ mass concrete 1300mm thick for
base slab m3 144 5,400.00 777,600.00
6.1.3.3 Ditto, but C-35/ reinforced concrete 250 mm
thick for shaft walls m3 44 7,500.00 330,000.00
6.1.3.4 Ditto, but C-35/ reinforced concrete for sloping
reservoir floor and horizontal base slab
m3 16 7,500.00 120,000.00
thick for shaft walls (inside reservoir) m3 27 7,500.00 202,500.00
thick for reservoir vertical walls m3 6 7,500.00 45,000.00
thick for reservoir roof slab m3 15 7,500.00 112,500.00
6.1.3.8 High yield reinforcement steel to specifications
kg 10800 135.00 1,458,000.00
6.1.3.9 "Expandit" supercast rearguard "R" PVC water
stop m 30 850.00 25,500.00
6.1.4 Form work 0.00
6.1.4.1 F1 Finish - plane vertical forms to floor slabs m2 55 530.00 29,150.00
6.1.4.2 F2 Finish -plane horizontal soffit of suspended
slab m2 6 530.00 3,180.00
Carried forward 3,787,480.00
B/F
6.1.4.3 F2 Finish to curved vertical forms to walls m2 166 530.00 87,980.00
6.1.4.4 F2 Finish -plane vertical forms to columns m 2
1060 530.00 561,800.00
6.1.4.5 F2 Finish to curved vertical forms to shaft
m2 26 530.00 13,780.00
5-108
Unit Quantity Unit Rate Amount
Item No. Description
(Birr) (Birr)
6.1.4.6 F3 Finish -plane horizontal to soffit of suspended
slab m2 15 530.00 7,950.00
6.1.4.7 F3 Finish to curved vertical forms to walls m 2
161 530.00 85,330.00
6.1.4.8 F3 Finish to curved vertical forms to shaft m2 35 530.00 18,550.00
6.1.4.9 F2 Finish plane horizontal forms to 250 step
round the reservoir m2 12 530.00 6,360.00
6.1.5 Pipe Laying 0.00
6.1.6.1 Laying DN 225 mm DCI inlet pipe including
excavation and backfilling m 38 5,082.00 193,116.00
6.1.5.2 Laying DN 225 mm DCI outlet pipe including
6.1.5.3 Laying DN 200 mm DCI drain pipe including
6.1.6 Surface Finishing 0.00
6.1.6.1 U2 Finish to vertical walls to reservoir (including
for ribbed finish) m2 116 70.00 8,120.00
6.1.6.2 U2 finish to reservoir roof m2 15 70.00 1,050.00
6.1.6.3 U3 finish to reservoir floor slab m2 6 70.00 420.00
6.1.6.4 Waterproof sheeting of 500 gauge polythene to
upper surfaces inclined at an angle n.e. 30
degree to the horizontal; between floor slab and
blinding m2 111 1,400.00 155,400.00
6.1.6.5 2 layers bituminous ply on bituminous paint at
wall/roof slab interface (250mm wide) m 30 1,200.00 36,000.00
6.1.7 Pipe work 0.00
6.1.7.1 Install 200 nominal bore inlet pipe stack and
fittings as detailed LS 4,200.00 4,200.00
6.1.7.2 Install 200 nominal bore outlet pipe stack and
6.1.7.3 Install 200 nominal bore overflow pipe stack and
6.1.8 Miscellaneous work 0.00
6.1.8.1 Open grid flooring at upper platform level m2 3 680.00 2,040.00
6.1.8.2 Approved hinged manhole cover to fit
726x762mm opening (including for frame) nr 2 12,500.00 25,000.00
Carried forward 1,581,400.00
Carried to Summary of Bills 5,368,880.00
5-109
TOC Name of Project:-Construction of Moyale Supply Civil Works
Bill no 7 Construction of Artificail Wet Well a Boosting Station

ITEM NO DESCRIPTION UNIT Quantity UNIT PRICE Contract Total
Amount (Birr)
`
7 Construction of Wet Well

7.1 Earth work
7.1.1 Clearing the top soil and unwanted material to a depth m2 16.0 40.00 640.00
of 200 mm
7.1.2 Bulk excavation in ordinary soil to a depth not greater m3 4.80 750.00 3,600.00
than 7.5 m
7.1.3 Extra over for bulk excavation in soft rock m3 9.6 800.00 7,680.00
7.1.4 Extra over for bulk excavation in soft rock m3 19.2 800.00 15,360.00
7.1.5 Cart away all excavated material, deposit to appropriate m3 33.60 540.00 18,144.00
distance not excedding 1 km
7.1.6 250 mm thick hard trachyte stone hard core m2 76.97 500.00 38,485.00
7.1.7 Provide and fill hard core with hard basaltic or m3 132.73 1,800.00 238,914.00
equivalent stone, well compacted and blinded with
7.2 crushed
Concrete stone
and masonary work
7.2.2 50 mm thick lean concrete with mix ratio (1:3:6) under m2 132.73 2,500.00 331,825.00
the reservoir base slab and valve chamber
7.2.3 Reinforced concrete type C-25 filled into form work and
vibrated around reinforcement bar mix ratio should be
1:2:3
7.2.4 In base slab m3 7.98 7,500.00 59,850.00
7.2.5 In concrete wall m3 7.98 7,500.00 59,850.00
7.2.6 In top slab m3 7.98 7,500.00 59,850.00
7.2.7 Valve box m3 14.48 7,500.00 108,600.00
7.2.8 Provide and fix formwork
7.2.9 In base slab m2 9.90 3,500.00 34,650.00
7.2.10 To wall m 2
9.9 3,500.00 34,650.00
7.2.11 To top slab m2 9.90 3,500.00 34,650.00
total of sheet 1,046,748.00
7.30 Provide, cut, bend and fix in position reinforced steel
include tying wires.
7.3.1 Diameter 8 mm deformed bar kg 11.5 135.00 1,551.15
7.3.2 Diameter 10 mm deformed bar kg 900.0 135.00 121,500.00
7.4 Accesssories and finishing
7.4.1 Provide and install access internal and external ladder Ls 1.0 18,000.00 18,000.00
constructed out of 1 1/2'' dia GS pipe and hooked to the
wall as per the drawing; including safety cages
total of sheet 141,051.15
7.5 Pipes valves and Fitttings -
7.5.1 Pipes and Fitttings supply for PN 16 DN 225 -
4.11 Install DN 225 DCI flanged bell moth No 1 12,000.00 12,000.00
4.12 Install DN 225 DCI 90o degree double flanged bend No 4 13,450.00 53,800.00
4.13 Install DN 225 DCI double flanged pipe L=5.0m No 3 35,500.00 106,500.00
4.14 Install DN 225 DCI double flanged pipe L=5.0 m No 2 35,500.00 71,000.00
4.15 Install DN 225 DCI 90o degree double flanged bend No 3 21,240.00 63,720.00
4.16 Install DN 225 flanged gate valve No 3 23,500.00 70,500.00

4.17 Install DN 225 dismantling joint No 3 19,950.00 59,850.00
4.18 water meter DN 225 PN 16 No 3 25,000.00 75,000.00
4.19 DN 225 Non swing check valve No 1 20,625.00 20,625.00
4.20 Manometer (PRESSURE Guage) 60 Bar No 3 7,350.00 22,050.00
________________ Total Carried to Summary 555,045.00
Grand Total 1,742,844.15
Table of Contents
1. Certificate
2. Summery
3. Bill 1 GIT
4. Bill 2 Supply
5. Pipe supply takeoff
6. Biil-3 PCW
7. Pipe CW takeoff
8. Bill-4 100m3
9. 100m3 takeoff
10. 100m3 bar schedule
11. Bill-5 1000m3SR
12. 1000m3 takeoff
13. bar schedule 1000m3
14. Bill-6 Generator House
15. Generator House Takeoff
16. Gen H bar sched
17. Bill-7 Pump House
18. Pump House takeoff
19. Pump House Bar Sch
20. Bill 8 Guard Houses
21. Gurad h Takeoff
22. Bill 9 WP
23. WP takeoff
24. Bill-13 Operator Dwelling
25. Operator Dwelling takeoff
26. Bill-15 Access Road
27. Access Road takeoff
28. Bill 10 CT
29. CT takeoff
30. Toilet
31. Toilet takeoff
32. Bill 11 - Fencing Work
33. Bill 12 Rehab-100M3
34. Bill 13 EM BH
35. bill 5 500m3 BS
36. Bill - 4 500m3 GCR
37. Bill 6 250 m3 -#2
38. Bill 7 Wet Well

PAYMENT 2 MOYALE EDITED Ed

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

PAYMENT 2 MOYALE EDITED Ed

Uploaded by

Copyright:

Available Formats

TOC

Somali study design supervision work enterprise

Client: SRS Irrigation and Development Bureau

Bill 1 GENERAL ITEM LS 12,403,000.0 5,881,000.0 4,630,500.0 10,511,500.0

Total of Bill No. 1 12,403,000.0 5,881,000.0 4,630,500.0 10,511,500.0

Total Carried To Summary 12,403,000.0 5,881,000.0 4,630,500.0 10,511,500.0

Supply and Installation of HDPE fittings for HDPE BUTT WELD

2.5.4 GS 90 DEG BEND 0.0 0.0 0.0 0.0

TOTAL FOR BILL No.16 139,771,240.0 59,637,030.0 0.0 59,637,030.0

TOTAL CARRIED TO SUMMARY

For Contractor For Consultant For Client

3.1 EARTHWORK -From BH's - 500m3 GCR

Conduct Testing of this line as per the specification and check

Conduct Pressure Testing of this line as per the specification

Construct concrete thrust blocks (C-25), volume not exceeding

3.2.10 VALVE CHAMBERS AND ANCILLARY PIPE WORKS

Construction of Valve Chambers for all Tee and cross Tee

Conduct Testing of this line as per the specification and check

3.3.9 TRUST AND ANCHOR BLOCKS

3.3.10 VALVE CHAMBERS AND ANCILLARY PIPE WORKS

Construction of Valve Chambers for all Tee and cross Tee

from- 100M3 - 1000 M3 Service reservior

1.7. Bedding and Pipe Cover 0.35 mm by imported selected material

2,400.00 1.9. Backfilling the trench excavated native material

3,000.0 Backfilling the trench excavated native material

For Contractor For Consultant For Client

4.1.2 Foundation excavation in normal soil to a depth not m 3

Total for one 100 m Reservoir

radius (r)= 4.05 m r2 = 16.4 m2 Π=3.142 D=0.75

72.12 m3 total excavated

1.6 Provide and fill with suitable selected granular material

1 6.00 4.5.1Provide and apply three coat of Plaster to internal walls

4.5.6Provide & install uPVC water stops

4.6Supply and Installation of Pipes, Valves and Fittings

For Contractor For Consultant For Client

0 8.02 0.17 2 0.10 8.22 16.44

5.1 Earth Work

5.2 Concrete and Masonary Work

Reinforced concrete type C-30 filled into form work and

Provided and install access internal and external hatches

Provide and install water stops made of natural or synthetic

Provide and apply two coats of bituminous asphalt over the

5.8 Supply and Installation of Pipes, Valves and Fittings 0.00

Supply and Install Steel DN200 Inlet pipes, fittings and

Supply and Install Steel DN250 Outlet pipes, fittings and

5.11 Clorination Room and chlorine dosing plant 0.00

1.2 excavation in ordinary soil to a depth not from reduced level

0 169.0 dimeter (D)= 26 m Π=3.142 D= 0.25 m

1.3 excavation in Soft Rock to a depth of 2.5

1.4 excavation in hard Rock to a depth of 1.5

For Consultant For Client

i Di S0 #bars hook L for one bar L total

0 16.90 0.19 2 0.25 17.40 34.80

L1 53.1 56.0998 4 224.40

circumfrential Ჶ12mm@200mm c/c #bars L of one overlap

Diam L(m) per meter Weight(kg)

1.2 Excavation for footing and foundation masonry

L= 7.4 m W = 5.4 m D= 0.2m

1.5 Cart away all excavated material,

8.96 m3 total excavated =total cart awey

1.6 Provide and fill with suitable selected granular material

1.2 In Elevation Column

Formwork for columan

Formwork for top tim beam