Segeg Water Supply Project

SUPPLY OF ELECTRO-MECHANICAL WORKS

SEGEG WATER SUPPLY PROJECT

SUMMARY OF SUPPLY OF ELECTRO-MECHANICAL EQUIPMENT

PART Total Amount in Local

DESCRIPTION OF ELECTRO-MECHANICAL WORKS
NO Currency

1 PART 1 - SUPPLY OF GOODS 7,057,251.09

1a PART1a-SUPPLY OF PLANT, WET WELL ONE MECHANICAL 443,702.45
1b PART1a-SUPPLY OF PLANT, WET WELL TWO MECHANICAL 658,860.64
1c PART1d-SUPPLY OF PLANT, POWER PLANT 4,494,688.00
1d PART1e-SUPPLY OF ELECTRICAL AND SOLAR COMPONENT 1,460,000.00
2 PART 2 – ERECTION, TESTING AND COMMISSIONING 875,000.00
SUB TOTAL (PART 1+PART 2) 7,932,251.09
15% VAT 1,189,837.66
TOTAL 9,122,088.75

SRS, Water Bureau 1 of 6 Part No. Summary

 Segeg Water Supply Project
SUPPLY OF ELECTRO-MECHANICAL WORKS

Item Item Description Unit Qty Rate Amount

PART1a-SUPPLY OF PLANT, WET WELL ONE MECHANICAL

Electric submersible Pump coupled with 5.5 kw submersible motor, head H= 35 m, and discharge
1 No.  1 294,000.00 294,000.00
Q=5.5 l/s
2 GS riser pipe, heavy grade, threaded DN65, PN40, L = 6000mm c/w socket No.  1 12,467.28 12,467.28
3 Double flanged GS bend DN65 PN10 - 90° No. 3 5,656.56 16,969.68
4 Single flanged GS pipe DN65, PN10 L = 4000mm No. 1 9,572.64 9,572.64
5 Double flanged GS pipe DN65, PN10,L = 500mm No. 1 3,916.08 3,916.08
6 Double flanged GS pipe DN65, PN10,L = 1200mm No. 1 5,656.56 5,656.56
7 Double flanged GS pipe DN65, PN10,L = 1000mm No. 1 4,786.32 4,786.32
8 Double flanged GS pipe DN65, PN10 L = 1000mm with two 1/2" female sockets welded for the attachment of No. 1 4,786.32 4,786.32
pressure gauge and pressure switch
9 Double flanged GS pipe DN65, PN10 L = 1000mm, with one DN 3/4" welded socket No. 1 4,786.32 4,786.32
10 Single flanged GS pipe DN65, PN10 L = 2000mm No. 1 6,526.80 6,526.80
11 Double flanged GS tee DN 65/50/65 PN10 - 90° No. 2 8,267.28 16,534.56
12 Double Air relief valve DN65, PN10, with isolating gate valve No. 1 10,290.00 10,290.00
13 Pressure gauge, glycerin filled, 100mm dia., ½” male connection, 0-15 bar with isolating cock No. 1 3,263.40 3,263.40
14 Double Flanged woltman water meter, turbine type, DN65, PN10 No. 1 9,240.00 9,240.00
15 Double flanged Non return valve DN65 PN10- spring-loaded type No. 1 8,610.00 8,610.00
16 Double Flanged Gate valve DN65 PN10 No. 1 8,477.00 8,477.00
17 double flanged reducer, GS, DN65/140 PN10 No. 1 5,395.49 5,395.49
18 HDPE reducer with backring, DN140 PN10 No.  1 924.00 924.00
Necessary pipes, fittings bolts, nuts, gaskets etc. required to complete installation & to connect to the discharge
19 (collector) pipe Sum 1 17,500.00 17,500.00

Total Carried to Summary 443,702.45

SRS, Water Bureau

 Segeg Water Supply Project
SUPPLY OF ELECTRO-MECHANICAL WORKS

Item Item Description Unit Qty Rate Amount

PART1a-SUPPLY OF PLANT, WET WELL TWO MECHANICAL

Electric submersible Pump coupled with 18.5kw submersible motor, head H= 90m, and discharge
1 No.  1 445,000.00 445,000.00
Q=16l/s
2 GS riser pipe, heavy grade, threaded DN100, PN40, L = 6000mm c/w socket No.  1 17,810.40 17,810.40
3 Double flanged GS bend DN100 PN10 - 90° No. 3 8,080.80 24,242.40
4 Single flanged GS pipe DN100, PN10 L = 4000mm No. 1 13,675.20 13,675.20
5 Double flanged GS pipe DN100, PN10,L = 500mm No. 1 5,594.40 5,594.40
6 Double flanged GS pipe DN100, PN10,L = 1200mm No. 1 8,080.80 8,080.80
7 Double flanged GS pipe DN100, PN10,L = 1000mm No. 1 6,837.60 6,837.60
8 Double flanged GS pipe DN100, PN10 L = 1000mm with two 1/2" female sockets welded for the attachment of No. 1 6,837.60 6,837.60
pressure gauge and pressure switch
9 Double flanged GS pipe DN100, PN10 L = 1000mm, with one DN 3/4" welded socket No. 1 6,837.60 6,837.60
10 Single flanged GS pipe DN100, PN10 L = 2000mm No. 1 9,324.00 9,324.00
11 Double flanged GS tee DN 80/50/80 PN10 - 90° No. 2 11,810.40 23,620.80
12 Double Air relief valve DN100, PN10, with isolating gate valve No. 1 14,700.00 14,700.00
13 Pressure gauge, glycerin filled, 100mm dia., ½” male connection, 0-15 bar with isolating cock No. 1 4,662.00 4,662.00
14 Double Flanged woltman water meter, turbine type, DN100, PN10 No. 1 13,200.00 13,200.00
15 Double flanged Non return valve DN100 PN10- spring-loaded type No. 1 12,300.00 12,300.00
16 Double Flanged Gate valve DN100 PN10 No. 1 12,110.00 12,110.00
17 double flanged reducer, GS, DN100/180 PN10 No. 1 7,707.84 7,707.84
18 HDPE reducer with backring, DN140 PN10 No.  1 1,320.00 1,320.00
Necessary pipes, fittings bolts, nuts, gaskets etc. required to complete installation & to connect to the discharge
19 (collector) pipe Sum 1 25,000.00 25,000.00

Total Carried to Summary 658,860.64

SRS, Water Bureau

 Segeg Water Supply Project
SUPPLY OF ELECTRO-MECHANICAL WORKS

Item Item Description Unit Qty Rate Amount

PART1e-SUPPLY OF ELECTRICAL AND SOLAR COMPONENT

WET WELL ONE
1 Solar pump controller/Invertor Pcs 1 267,000.00 267,000.00
2 Grundfos Surge protector Pcs 1 38,640.00 38,640.00
3 Grundfos PV Disconnect (DC BREAKERS) Set 1 29,800.00 29,800.00
4 Water Level rely sensor set with level electrode Pcs 1 11,500.00 11,500.00
5 Solarmax 270W monocrystalline Solar module 24\ DC Pcs 40 15,792.00 631,680.00
6 3X10mm2 Submersible power cable m 100 884.00 88,400.00
7 2*1.5mm2 electrode cable m 100 180.00 18,000.00
8 6mm2 Single core cable for DC line m 100 220.00 22,000.00
9 16mm2 single core Cable for earth m 20 1,312.00 26,240.00
10 Cable Splicing Kit Set 1 13,500.00 13,500.00
11 Earthing rod c/w clamp Set 1 2,900.00 2,900.00
12 Supply of Raised Panel Support steel Structure with proper Sum 1 144,000.00 144,000.00
13 Metal ferame Controller box Set 1 29,000.00 29,000.00
14 3mm flat iron sheet for 13" steel surface casing to be welded on top of the borehole pcs 1 13,500.00 13,500.00
WET WELL TWO
15 22kw solar pump controller/Invertor Pcs 1 371,000.00 371,000.00
16 Surge protector Pcs 1 38,640.00 38,640.00
17 PV Disconnect (DC BREAKERS) Set 1 29,800.00 29,800.00
18 Water Level rely sensor set with level electrode Pcs 1 11,500.00 11,500.00
19 Solarmax 270W monocrystalline Solar module 24\ DC Pcs 144 15,792.00 2,274,048.00
20 3X16mm2 Submersible power cable m 100 884.00 88,400.00
21 2*1.5mm2 electrode cable m 100 180.00 18,000.00
22 6mm2 Single core cable for DC line m 100 220.00 22,000.00
23 16mm2 single core Cable for earth m 20 1,312.00 26,240.00
24 Cable Splicing Kit Set 1 13,500.00 13,500.00
25 Earthing rod c/w clamp Set 1 2,900.00 2,900.00
26 Supply of Raised Panel Support steel Structure Sum 1 220,000.00 220,000.00
27 Metal ferame Controller box Set 1 29,000.00 29,000.00
28 3mm flat iron sheet for 13" steel surface casing to be welded on top of the borehole pcs 1 13,500.00 13,500.00
Total Carried to Summary 4,494,688.00

SRS, Water Bureau

 Segeg Water Supply Project
SUPPLY OF ELECTRO-MECHANICAL WORKS

Item Item Description Unit Qty Rate Amount

PART1d-SUPPLY OF 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
1 No. 1 1,350,000.00 1,350,000.00
required for installation, alternator: 70 KVA, 3 phase, 400 V, 1500 RPM and with all fast moving spare parts, to be installed at Segeg
Wet Well.
2 Hot air discharge louver for wall installation with all accessories Sum 1 15,000.00 15,000.00
3 Ducting & framework between hot air discharge wall outdoor louver and engine radiator with all accessories required for installation Sum 1 15,000.00 15,000.00
4 Storage fuel storage tank, 5000 ltr capacity with all accessories No. 1 65,000.00 65,000.00
5 Fuel pipe work consisting of DN1 1/2" black mallable iron pipes, fittings & valves Sum 1 7,500.00 7,500.00
6 Fuel hand pump suitable for standard oil barrels with three meters long flexible hose 1" No. 1 7,500.00 7,500.00
Total Carried to Summary 1,460,000.00

SRS, Water Bureau

 Segeg Water Supply Project
SUPPLY OF ELECTRO-MECHANICAL WORKS

Item Item Description Unit Qty Rate Amount

PART 2 – ERECTION, TESTING AND COMMISSIONING
1 Install TWO submersible pumps in wet wells at Filtu wet well one and wet well two, install piping & connect to
collector pipes and complete the erection of the whole of the plant sum 1 300,000.00 300,000.00
2 Install ONE generating set and complete the erection of the whole of the plant at wet well one and wet well two &
connect power cables. sum 1 100,000.00 100,000.00
3 Installation of raised panel support steel structure sum 1 290,000.00 290,000.00
4 Allow for erection works not specified above & required for the completion of the whole of the plant sum 1 10,000.00 10,000.00
5 Allow for Tests on completion sum 1 10,000.00 10,000.00
6 Allow for the period of instruction sum 1 10,000.00 10,000.00
7 Allow for the period of continuous operation sum 1 10,000.00 10,000.00
8 Allow for putting into a fully operational condition all plant sum 1 10,000.00 10,000.00
9 Civil Works Associated with Services 10,000.00
10 Allow for sealing of all cable ducts as required and as specified sum 1 10,000.00 10,000.00
11 Allow for all trenching, sanding, back-fillings, protection compaction, carting away surplus and reinstatement of
existing surface as necessary, to meet the requirements of all services sum 1 10,000.00 10,000.00
12 Allow for all builders Works associated with the electrical and mechanical installations sum 1 10,000.00 10,000.00
Drawings and Manuals
13 Allow for the submission of all contractor’s drawings in accordance with the contract sum 1 10,000.00 10,000.00
14 Allow for the preparation of As Built Drawings sum 1 10,000.00 10,000.00
15 Allow for the preparation of Operation and Maintenance manuals sum 1 10,000.00 10,000.00
Miscellaneous and general obligations
16 Allow for all costs and expenses involved in sending staff to Site for erection, testing and commissioning and
installation, including fares, allowances, medical expenses, insurance and repatriation sum 1 15,000.00 15,000.00
17 Allow for all local costs involved in maintaining supervisory and erection staff during erection, operation and
maintenance periods including housing and transport sum 1 15,000.00 15,000.00
18 Allow for insurance of the works in accordance with the contract sum 1 15,000.00 15,000.00
19 Allow for all other insurances sum 1 15,000.00 15,000.00
20 Allow for all other specified obligation as set out in these documents and conditions of Contract sum 1 15,000.00 15,000.00
Total Carried to Summary 875,000.00

SRS, Water Bureau