Payment Certificate

MOHAMMED ABDI OUMER GENERAL CONTRACTOR & WATER WORKS CONTRACTOR

Sheet : 1 of 1 Date ________________
P.O.Box:----- Jigjiga, Ethiopia Tel.______________ Fax ___________ Email _______________ Amount Birr
CERTIFICATE OF PAYMENT NO. 01 Amended Main Contract : 98,985,712.36
Project:- Bike Water Supply and Sanitation Project Supplementary Contract: -
Client:- Somali Regional State Water Bureau Variation Orders :
Contractor:-Mohammed Abdi Oumer General Contractor & Water Works Contractor Escalations
15 % Vat 14,847,856.85
Previous Payments Total Sum : 113,833,569.21
Payment No. Date Amount(Birr) Amount( Birr )
Adv. Payment 22,766,713.8 Total excuted to date 24,209,721.84
Re Payment #1 8,352,354.0 With VAT 27,841,180.12
Re Payment #2 Deductions /Additions Amount( Birr )
Re Payment #3 Previous Payment
Advance Re Payment (30%) 8,352,354.0
Retention :(5%) 1,210,486.1
Penalty
Variations
Escalation :
Release of Retention
Total Deductions /Additions : 9,562,840.13 18,278,339.99
2,741,751.00
Net Payment with VAT: 15,536,588.99
Total Re Payments 8,352,354.0 we certified the net In words : Eighteen Million Two Hundreds Seventy Eight Thousands Three
Remaining Amount 14,414,359.8 payment of Hundred Thirty Nine and 99/100 etb with vat
Prepared Certified Authorized
Eng. Abiyot Demissie Eng. Maulid Aden
Signature Signature Signature

Date Date Date

4/15/2021 4/15/2021

Page 1 of 37
 Summary of all Works

Project:- Bike Water Supply and Sanitation Project

Cost Summary all Works

Previous Current Contract

Item No Item Description Quantity Total Amount
Amount Amount Amount

A-1 General Items 1 0 1,522,500 1,522,500 2,950,000

A-2 Pipe works 1 0 20,879,879 20,879,879 44,370,054
A-3 Civil works 1 0 1,807,343 1,807,343 32,598,325
A-4 Electromecnical 1 0 0 0 19,067,334
TOTAL 0 24,209,722 24,209,722 98,985,712
15% VAT 0 3,631,458 3,631,458 14,847,857
GRAND TOTAL 0 27,841,180 27,841,180 113,833,569
Contractor Client
Name: Eng Abiyot Demissie Name:
Signature: Signature
Date: Date

Page 2 of 37
 Pipe Summary

Project:- Bike Water Supply and Sanitation Project

Summary of Pipe works
S.No Description of Item No Total Amount
Supply of HDPE - Raising main and Fitting :- From
B-1 Borhole To 500m3 Booster Station and from booster 1 0.0 20,160,000 20,160,000 20,355,000
to Service Reservior 1
B-2 Mainline welding,laying & fitting 1 0.0 0 0 1,414,000
Main Line Trench excavation from BH to Service
B-3 0.0 666,839.3 666,839.3 5,725,424.0
Reservoir 1
B-4 Mainline pipe Civil Works 1 0.0 53,040.0 53,040.0 483,824.2
B-5 Distribution pipe and fitting supply 1 8,815,776.5
B-6 Distribution laying , welding and trench excavation 1 7,576,029.1
Sub Total 0.0 20,879,879.3 20,879,879.3 44,370,053.8
Contractor Client
Name: Eng Abiyot Demissie Name:
Signature Signature
Date Date

Page 3 of 37
 Civil Work Summary

D-0.1 CIVIL WORK SUMMERY

Previous Total Executed
S.No Description of Item No Current Amount Total Amount
Amount Amount
C-1 Ground Reservior of 1000m3 1 0.00 4,869,082.18
C-2 Ground Reservior of 500m3 1 0.00 3,019,106.69
C-3 Construction of 200m3 underground at cooling basin 1 0.00 984,043.43 984,043.43 2,657,289.60
C-4 Ground reservior 50m3 @ source 1 0.00 623,881.74
C-5 Water Point (6f) 12 0.00 900,933.47
C-6 Cattle Trought 6 0.00 433,689.21
C-7 Generator and Guard house at BH and 500m3 2 0.00 16,845.64 16,845.64 1,704,664.01
C-8 construction of guard house at 1000m3 1 0.00 322,598.26
construction of toilet at 1000m3, 500m^3 booster
C-9 3 0.00 1,063,195.71
station and borehole
Artificail well At Boster Station 500m3 and at 200m3
C-10 1 0.00 180,000.00 180,000.00 1,073,294.92
Underground RCC
C-11 Utility Admin. & Auxiliary Buildings 1 0.00 11,960,939.20
C-12 Solid Waste Disposal pit 1 0.00 1,193,350.00
C-13 Construction Of public Toilet And Soak Away Pit 1 0.00 7,938.00 7,938.00 792,047.11
C-14 Maintenance of old massonary reservoir 1 0.00 268,783.76
C-15 Rectangular water cooling tank 1 0.00 618,515.49 618,515.49 1,339,280.30
C-16 Clorination room at 200m3 reservoir 1 0.00 376,188.63
Sub Total 0 1,807,343 1,807,343 32,598,325
Contractor Client
Name: Eng Abiyot Demissie Name:
Signature Signature
Date Date

Page 4 of 37
 Electro-Mechanical Summary

Project:- BIKE WATER SUPPLY AND SANITATION PROJECT

SUMMARY OF COSTS FOR SUPPLY, INSTALLATION. TEST AND COMMISSIONING OF ELECTRO-MECHANICAL
EQUIPMENT
Total
DESCRIPTION OF ELECTRO-MECHANICAL Previous Current Total Amount in
PART NO Executed
WORKS Amount Amount Local Currency
Amount
PART1a-SUPPLY OF PLANT, BOREHOLE
1a 0 3,634,315.1
MECHANICAL, BH1 @ BIKE Welfield
PART1b-SUPPLY OF PLANT, BOREHOLES
1b 0 494,100.0
ELECTRICAL
PART1c-SUPPLY OF PLANT, BIKE WET-WELL BS
1c 0 2,367,872.5
1 MECHANICAL
PART1d-SUPPLY OF PLANT, BIKE WET-WELL
1d 0 2,464,941.0
BS 2 MECHANICAL
PART1e-SUPPLY OF PLANT, BOOSTER PUMPS
1e 0 1,129,500.0
ELECTRICAL
1f PART1f-SUPPLY OF PLANT, POWER PLANT 0 8,627,405.2
1g PART1g-SUPPLY OF PLANT, DISINFECTION 0 349,200.0
SUB TOTAL 0.0 0.0 0.0 19,067,333.7
Contractor Client
Name: Eng Abiyot Demissie Name:
Signature Signature
Date Date

Page 5 of 37
Bill No A: General Items
Previous Current Total Unit Rate Previous Current Contract
Item Description Unit Quantity Quantity Quantity Quantity Total Amount
(Birr) Amount Amount Amount
A1 Contractor's Mobilization & demobilization
Mobilization of contractor's man power, construction materilas
A1.1 Ls 1 0.85 0.85 600,000 0 510,000 510,000 600,000
and equipment to construction site
Demobilization of contractor's man power, construction
A1.2 Ls 1 0.0 480,000 0 0 0 480,000
materilas and equipment from construction site
Erect Contractor's camp site including connection to water and
A1.3 power supply, fencing of the camp and site safety material for Ls 1 1.0 1.0 550,000 0 550,000 550,000 550,000
including all necessary material as directed by the engineers
Provide survey control and setting out of the work for
A1.4 construction of transmission mains, reservoirs, pumping Ls 1 0.5 0.5 60,000 0 30,000 30,000 60,000
stations and distribution network

Provide concrete tests(compresive strength test ,slumb test,

water permeability test) ,soil tests ( bearing capacity test,
specific gravity test,moisture content tes) ,reinforcement test
A1.5 Ls 1 0.0 0.0 150,000 0 0 0 150,000
(tensile strength bend and re-bend test) and construction
material quality testing including all nesecary test as directed
by Engineer

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

A1.6 project identification including printing of the tilles. (titles, and No 4 0.0 35,000 0 0 0 140,000
size of the board to be provided by the client)
Provide Engineers Office for supervision with a minumum of
40 sqm furnished with four executive desks, four swivel chairs,
A1.7 8 guest chairs, 4 shelves and all other furniture for the office Ls 1 0.5 0.5 300,000 0 150,000 150,000 300,000
including one drawing table, desktop with A3 color printer,
water supply , internet connection and power supply, .
Provide all insurances for personnel, works and ,aterials
A1.8 liability as well as third part liability insurances for the whole Ls 1 0.5 0.5 500,000 0 250,000 250,000 500,000
period of the works
Prepare and provide shop drawings , as built-drawings albuns
A1.9 of all the constructed water supply components to the scale as No 2 0.5 0.5 65,000 0 32,500 32,500 130,000
approved by the Engineer
Prepare and provide operation and maintenance manual of the
A1.10 Ls 1 0.0 40,000 0 0 0 40,000
works as approved by the Engineer
TOTAL CARRIED TO SUMMARY FROM Bill No 1 0 1,522,500 1,522,500 2,950,000
Contractor Client
Name: Eng Abiyot Demissie Name:
Signature Signature
Date Date

Page 6 of 37
 Main Line civil works

BILL NO. B-0.4.1 Construction of Valve chambers, crossings and Thrust & anchor blocks for pressure line
River Crossing Type OD 250mm HDPE #2

Previous Current Total Unit Rate Previous Current Contract

B-04.1.0 Description UNIT QNTY
Quantity Quantity Quantity (Birr) Amount Amount Amount

Foumdation Excavation of (1m *1m ) width and

B-4.1.1 m3 45.0 255.0 255.0 104.0 0.0 26,520.0 26,520.0 4,680.0
depth respectively
B-4.1.2 C- 30 Concrete Casting works m3 12.5 0.0 3,899.0 0.0 0.0 0.0 48,737.5
provide ,cutt ,bend and fix of reinforcement Price
B-04.2 0.0 0.0 0.0 0.0
should include tying wires.
B-04.2 diameter 12 mm. plain bars kg 177.6 0.0 75.2 0.0 0.0 0.0 13,358.1
B-4.1.3 diameter 6mm plain bar kg 88.8 0.0 101.9 0.0 0.0 0.0 9,050.8
B-4.1.4 Blackwire kg 10.0 0.0 90.0 0.0 0.0 0.0 900.0
B-04.3 Form work m2 50.0 0.0 500.0 0.0 0.0 0.0 25,000.0
B-04.3 Back fill m3 35.0 0.0 80.0 0.0 0.0 0.0 2,800.0
Subtotal for B-04.1 one River Crossing 0.0 26,520.0 26,520.0 104,526.4
Subtotal for Two River Crossing 4.1 0.0 53,040.0 53,040.0 209,052.7
B-04.4 River Crossing Type OD 250mm HDPE #2
Foumdation Excavation of (1m *1m ) width and
B-04.6 m3 20.0 0.0 104.0 0.0 0.0 0.0 2,080.0
depth respectively
B-04.7 C- 30 Concrete Casting works m3 5.0 0.0 3,899.0 0.0 0.0 0.0 19,495.0
provide ,cutt ,bend and fix of reinforcement
B-04.8 0.0 0.0 0.0 0.0 0.0
Price should include tying wires.
B-04.9 diameter12 mm.plain bars kg 85.3 0.0 75.2 0.0 0.0 0.0 6,411.6
B-04.10 diameter 6mm plain bars kg 35.5 0.0 101.9 0.0 0.0 0.0 3,620.5
B-04.12 Form work m2 20.0 0.0 500.0 0.0 0.0 0.0 10,000.0
B-04.13 Back fill m3 14.0 0.0 80.0 0.0 0.0 0.0 1,120.0
Subtotal for B-04.2 one River Crossing 0.0 0.0 0.0 42,727.1
Subtotal for Two River Crossing 0.0 0.0 0.0 85,454.1
River Crossing Type OD 250mm HDPE #1
Foumdation Excavation of (1m *1m ) width and
B-4.1.1 m3 45.0 0.0 104.0 0.0 0.0 0.0 4,680.0
depth respectively
B-4.1.2 C- 30 Concrete Casting works m3 12.5 0.0 3,899.0 0.0 0.0 0.0 48,737.5
provide ,cutt ,bend and fix of reinforcement Price
B-04.2 0.0 0.0 0.0 0.0 0.0
should include tying wires.
B-04.2 diameter 12 mm. plain bars kg 177.6 0.0 75.2 0.0 0.0 0.0 13,358.1
B-4.1.3 diameter 6mm plain bar kg 88.8 0.0 101.9 0.0 0.0 0.0 9,050.8
B-4.1.4 Blackwire kg 10.0 0.0 90.0 0.0 0.0 0.0 900.0
B-04.3 Form work m2 50.0 0.0 500.0 0.0 0.0 0.0 25,000.0
B-04.3 Back fill m3 35.0 0.0 80.0 0.0 0.0 0.0 2,800.0
Subtotal for B-04.1 one River Crossing 0.0 0.0 0.0 104,526.4
B-04.14 Concrete Valve Chamber #4
B-4.15 Excavation in normal soil m3 27.0 0.0 104.0 0.0 0.0 0.0 2,808.0

Page 7 of 37
 Main Line civil works

B-4.16 Hard Core m3 5.8 0.0 203.0 0.0 0.0 0.0 1,177.4
B-4.17 Concrete C -20 for wall m3 2.0 0.0 3,424.0 0.0 0.0 0.0 6,779.5
B-4.18 Back fill m3 3.7 0.0 80.0 0.0 0.0 0.0 296.0
B-4.19 Concrete cover slab 0.0 0.0 0.0 0.0 0.0
B-4.20 Concrete C-20 m3 1.0 0.0 3,424.0 0.0 0.0 0.0 3,314.4
B-4.21 Form Work m2 11.8 0.0 500.0 0.0 0.0 0.0 5,920.0
B-4.22 Bar kg 12.0 0.0 75.2 0.0 0.0 0.0 902.4
sub-Total 0.0 0.0 0.0 21,197.8
Total for four Concrete valve chamber 4.3 0.0 0.0 0.0 84,791.0
Grand Total for pipe civil works 0.0 53,040.0 53,040.0 483,824.2
Contractor Client
Name: Eng Abiyot Demissie Name:
Signature Signature
Date Date

Page 8 of 37
 ML civil work takeoff

TAKE OFF SHEET 1 of 1

Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client:- Somali Regional State Water Bureau
BILL NO. B-0.4.1 Construction of Valve chambers, crossings and Thrust & anchor blocks for pressure line
No Dimensions in m DESCRIPTION
Quantity Unit
Length Width Depth
C-06.1.0EARTH WORK
Foumdation Excavation of (1m *1m ) width and
1 132 0.85 1.2 134.64 m3
depth respectively
1 118 0.9 1.2 120.36 m3
255 m3
Contractor Client
Name: Eng Abiyot Demissie Name:
Signature Signature
Date Date

Page 9 of 37
 Main Line Trench Excavation

BILL NO. B-03:-MAIN LINE TRENCH EXCAVATION (RAISING AND TRANSMISSION MAIN) EARTHWORK
B-03.1 FROM BH TO BOOSTER STATION 1
Contract Previous Current Total Unit Rate Previous Current Total Contract
B-03.1.1 Earth Work unit
Quantity Quantity Quantity Quantity (Birr) Amount Amount Amount Amount

site clearance cutting bushes ,tree with 2.5m width and

B-03.1.1.1 2,500m length for the raising mainlienes to make acces m2 6,250 0 0 35 0 0 0 218,750
road accesible
Trench excavation in ordinary soil to a dimension
(1mx1.2mx2,421.6m )width ,depth and length
B-03.1.1.2 m3 2,906 3,993 3,993 104 0 415,232 415,232 302,224
respectively required disposal of surplus excavated
material as per standard drawing trench depth detail
Trench excavation in soft rock for pressure mains to a
B-03.1.1.3 1mx1.2mx1,480m width ,depth and length and disposal m3 1,776 590 590 320 0 188,877 188,877 568,320
of surplus excavated material
Trench excavation in Hard rock for pressure pipes to a
B-03.1.1.4 (1mx1.2mx1,102m) width ,depth and length and m3 1,322 153 153 410 0 62,730 62,730 542,184
disposal of surplus excavated material
Supply and spread 150 mm deep approved bedding
B-03.1.1.5 m3 897 0 0 225 0 0 0 201,852
material below the pipe in all Trench excavation,
backfill with excavated native material above the pipe
B-03.1.1.6 m3 2,542 0 0 80 0 0 0 203,360
in Trench excavation, for normal soil
Back filling with imported approved selected material
B-03.1.1.7 from the site not more than 1km for soft rock and hard m3 2,711 0 0 240 0 0 0 650,640
rock for Trench excavation,
SUB TOTAL B-03.1.1.7 0 666,839 666,839 2,687,330
B-03.2 From Booster 1 to Bike Service Reservoir
site clearance cutting bushes ,tree with 2.5m
B-03.2.1.1 m^2 6,250 0 35 0 0 0 218,750
width ,2,000m length for the raising mainliene
Trench excavation in ordinary soil to a depth of 1.2m
B-03.2.1.2 *1m wide and disposal of surplus excav`ated material m3 3,116 0 104 0 0 0 324,064
as per standard drawing trench depth detail
Trench excavation in soft rock for pressure mains to a
B-03.2.1.3 depth of 1.2m & 1m wide and disposal of surplus m3 1,200 0 320 0 0 0 384,000
excavated material
Trench excavation in Hard rock for pressure pipes to a
B-03.2.1.4 depth of 1.2m & 1m wide and disposal of surplus m3 1,800 0 410 0 0 0 738,000
excavated material
Supply and spread 150 mm deep approved bedding
B-03.2.1.5 m3 1,680 0 225 0 0 0 378,000
material below the pipe in all Trench excavation,
Back filling with imported approved granular material
B-03.2.1.6 from the site for hard rock and soft rock Trench m3 2,625 0 80 0 0 0 210,000
excavation,
Back filling with Native material in ordinary soil for
B-03.2.1.7 m3 3,272 0 240 0 0 0 785,280
Trench excavation
SUB TOTAL FOR B-03.2 0 0 0 3,038,094
Grand Total FOR B-03 0.0 666,839.3 666,839.3 5,725,424.0
Contractor Client
Name: Eng Abiyot Demissie Name:
Signature Signature
Date Date

Page 10 of 37
 takeoff Trench Excavation

TAKE OFF SHEET 1 of 1

Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client:- Somali Regional State Water Bureau
Structure :Bill No. C- 06 Construction of Rectangular Cooling Structures
Chainage Area(m2)/
Length(m Width(m Depth(m Remark
Item No Item Description Volume(m3
Start End ) ) ) s
)
site clearance cutting bushes ,tree with 2.5m width and
B-03.1.1.1 2,500m length for the raising mainlienes to make acces 0+000 4+300 0 0 0.0
road accesible
Total Areas 0.0
Trench excavation in ordinary soil to a dimension
(1mx1.2mx2,421.6m )width ,depth and length respectively
B-03.1.1.2 0+000 0+256 256 0.85 1.2 261.1
required disposal of surplus excavated material as per
standard drawing trench depth detail
0+256 0+340 84 0.85 0.3 21.4
0+340 0+689 349 0.85 1.2 356.0
0+875 3+170 2295 0.85 1.2 2,340.9
3+247 3+843 596 0.85 2 1,013.2
Total Volume 3,992.6
Trench excavation in soft rock for pressure mains to a
B-03.1.1.3 1mx1.2mx1,480m width ,depth and length and disposal of 0+256 0+340 84 0.85 0.9 64.3
surplus excavated material
0+689 0+875 79 0.85 2 134.3
3+170 3+247 77 0.85 1.2 78.5
3+843 4+150 307 0.85 1.2 313.1
Total Volume 590.2
Trench excavation in Hard rock for pressure pipes to a
B-03.1.1.4 (1mx1.2mx1,102m) width ,depth and length and disposal of 4+150 4+300 150 0.85 1.2 153.0
surplus excavated material

Page 11 of 37
 takeoff Trench Excavation

Total Volume 153.0

Supply and spread 150 mm deep approved bedding material
B-03.1.1.5 0.85 0.15 0.0
below the pipe in all Trench excavation,
0.85 0.15 0.0
Total Volume 0.0
backfill with excavated native material above the pipe in
B-03.1.1.6 0.85 1.2 0.0
Trench excavation, for normal soil
0.85 1.2 0.0
Total Volume 0.0
Back filling with imported approved selected material from
B-03.1.1.7 the site not more than 1km for soft rock and hard rock for 0.85 0.0
Trench excavation,
0.85 0.0
Total Volume 0.0
Contractor Client
Name: Eng Abiyot Demissie Name:
Signature Signature
Date Date

Page 12 of 37
 Page 13 of 37

Bill No. C- 06 Construction of Rectangular Cooling Structures

UNI Previous Current Previous Total Amount

ITEM NO DESCRIPTION QNTY Contract Amount
T Quantity Quantity Amount

C-06.1.0 EARTH WORK

D-0.6.2 Site Clearing of Top Soil up to 20cm Depth m2 285.0 650.0 650.0 26.5 0.0 17,225.0 17,225.0 7,552.5

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

D-0.6.3 Ditto but in soft rock formation m3 76.8 78.7 78.7 331.0 0.0 26,056.3 26,056.3 25,420.8
C-06.1.2 Ditto but in hard rock formation m3 38.4 0.0 0.0 468.0 0.0 0.0 0.0 17,971.2
Cart away all excavated material, deposit to appropriate
D-0.6.4 m3 230.4 510.7 510.7 52.0 0.0 26,556.1 26,556.1 11,980.8
distance not exceeding 1 km
Provide and fill with suitable selected granular material not
C-06.1.3 m3 100.0 0.0 0.0 707.0 0.0 0.0 0.0 70,700.0
exceeding 50cm
D-0.6.5 MASSONARY WORK
construct stone massonary trapezoidal foundation wall of the
C-06.1.4 m3 124.8 73.9 73.9 523.0 0.0 38,660.2 38,660.2 65,270.4
birka with 700mm at base and 600mm at the top
construct stone massonary trapezoidal wall of the birka with
D-0.6.6 m3 230.2 0.0 0.0 1,701.0 0.0 0.0 0.0 391,570.2
600mm at base and 500mm at the top
50 cm thick basaltic or equivalent stone Hard core well rolled,
C-06.1.5 m3 126.0 143.8 143.8 189.0 0.0 27,168.8 27,168.8 23,814.0
consolidated & blinded with crushed stone
D-0.6.7 CONCRETE WORK
C-06.1.6 50mm thick lean concrete C-10 above the hard core m2 100.0 509.8 509.8 140.0 0.0 71,366.4 71,366.4 14,000.0
Reinforced concrete type C-30 of the base floor filled into
D-0.6.8 m3 27.4 0.0 0.0 4,750.0 0.0 0.0 0.0 130,150.0
form work and vibrated around reinforced bar
Provide, cut, bend and fix in position reinforced steel bar.
C-06.1.7 All according to structural drawing. Price should include
tying wires
D-0.6.9 Diameter 8 mm plain bar kg 100.0 446.4 446.4 64.4 0.0 28,744.9 28,744.9 6,440.0
C-06.1.8 Diameter 10 mm deformed bar kg 2,500.0 1,224.4 1,224.4 66.8 0.0 81,788.2 81,788.2 167,000.0
D-0.6.10 ACCESSORIES AND FINISHING
Provided and install access ladder internal and external
C-06.1.9 constructed out of 1 1/2" dia GS pipe and hooked to the wall LS 2.0 0.0 4,500.0 0.0 0.0 0.0 9,000.0
as per the drawing; including safety cages
D-0.6.11 three coats of plastering for the wall internal and external m2 720.0 0.0 114.0 0.0 0.0 0.0 82,080.0
C-06.1.10 floor cement screeding m2 200.0 0.0 109.0 0.0 0.0 0.0 21,800.0
D-0.6.12 rendering external wall m2 360.0 0.0 74.0 0.0 0.0 0.0 26,640.0
C-06.1.11 PIPES, VALVES AND FITTINGS
D-0.6.13 inlet fittings all PN16
C-06.1.12 Pipe and Fittings Supply for cooling basin at borhole
D-0.6.14 DN 250 DCI double flanged bell mouth PN16 No 1 1 1 7,500 0.0 7,500.0 7,500.0 7,500.0
C-06.1.13 DN 250 DCI 90 deg double flanged bend No 6 6 6 7,500 0.0 45,000.0 45,000.0 45,000.0
D-0.6.15 DN 250 DCI double flanged pipe, L = 6.0 meters No 6 6 6 7,500 0.0 45,000.0 45,000.0 45,000.0
C-06.1.14 Tee DN 250 DCI double flanged PN16 No 1 1 1 7,500 0.0 7,500.0 7,500.0 7,500.0
D-0.6.16 DN 250 duoble flanged gate valve No 1 1 1 7,500 0.0 7,500.0 7,500.0 7,500.0
C-06.1.15 DN 250 dismantling joint No 3 3 3 7,500 0.0 22,500.0 22,500.0 22,500.0

Page 13 of 37
 Page 14 of 37

D-0.6.17 WATER METER DN 250 PN 16 No 1 1 1 7,500 0.0 7,500.0 7,500.0 7,500.0

C-06.1.16 DN 250Non Swing Check Valve No 1 1 1 7,500 0.0 7,500.0 7,500.0 7,500.0
D-0.6.18 outlet fitting all PN16
C-06.1.17 DN 250DCI flanged bell mouth No 1 1 1 7,500 0.0 7,500.0 7,500.0 7,500.0
D-0.6.19 DN 250 DCI 90 deg double flanged bend No 6 6 6 7,500 0.0 45,000.0 45,000.0 45,000.0
C-06.1.18 DN 250 DCI double flanged pipe, L = 6.0 meters No 3 3 3 7,500 0.0 22,500.0 22,500.0 22,500.0
D-0.6.20 DN 250 DCI double flanged Tee No 1 1 1 7,500 0.0 7,500.0 7,500.0 7,500.0
C-06.1.19 DN 250 flanged gate valve No 1 1 1 7,500 0.0 7,500.0 7,500.0 7,500.0
D-0.6.21 DN 250 dismantling joint No 1 1 1 7,500 0.0 7,500.0 7,500.0 7,500.0
Total of Bill . Construction of rectangular cooling 0.0 618,515.5 618,515.5 1,339,280.3
Contractor Client
Name: Eng Abiyot Demissie Name:
Signature Signature
Date Date

Page 14 of 37
 takeoff cooling tank

TAKE OFF SHEET 1 of 1

Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client:- Somali Regional State Water Bureau
Structure :Bill No. C- 06 Construction of Rectangular Cooling Structures
No Dimensions in m DESCRIPTION
Quantity
Length Width Depth Thickness Weight/m
C-06.1.0EARTH WORK
1 26 25 0.2 650 D-0.6.2Site Clearing of Top Soil up to 20cm Depth
C-06.1.1Bulk excavation in normal soil to a depth
1 25.7 23.5 0.5 301.975
not exceeding 1.5m
2 25.7 23.5 0.8 78.72 D-0.6.3Ditto but in soft rock formation
0 25.7 23.5 0.8 0 C-06.1.2Ditto but in hard rock formation
D-0.6.4Cart away all excavated material, deposit to
510.695
appropriate distance not exceeding 1 km
C-06.1.3Provide and fill with suitable selected
0
granular material not exceeding 50cm

D-0.6.5MASSONARY WORK
C-06.1.4construct stone massonary trapezoidal
2 25 23 0.7 1.1 73.92 foundation wall of the birka with 700mm at base and
600mm at the top
D-0.6.6construct stone massonary trapezoidal wall
of the birka with 600mm at base and 500mm at the
top
C-06.1.550 cm thick basaltic or equivalent stone
1 25 23 0.25 143.75 Hard core well rolled, consolidated & blinded with
crushed stone
D-0.6.7CONCRETE WORK
C-06.1.650mm thick lean concrete C-10 above the
1 23.6 21.6 509.76
hard core
D-0.6.8Reinforced concrete type C-30 of the base
floor filled into form work and vibrated around
reinforced bar

C-06.1.7Provide, cut, bend and fix in position

reinforced steel bar. All according to structural
drawing. Price should include tying wires
1 98 1.8 326.7 0.395 232.26 D-0.6.9Diameter 8 mm plain bar
1 588 0.617 362.80 C-06.1.8Diameter 10 mm deformed bar

D-0.6.10ACCESSORIES AND FINISHING

Contractor Client
Name: Eng Abiyot Demissie Name:
Signature Signature
Date Date

Page 15 of 37
 Bar Schedule Cooling

Grade Beam 6@12mm

L1 25.3
L2 23.3
No of bar 6
Total Length 874.8
stirrups 8mm@300mm c/c
Length 96
spacing 0.3
#bars 320
Length of one bar 1.45
Total Length 464
Columns
vertical 4@12mm 144 3.5 504
stirrups 8mm@300mm c/c 444 1.5 666

Description Diameter unit Length m Quantity kg

8 kg 1,130.00 446.35
10 kg 0.00
12 kg 1,378.80 1,224.37
14 kg 0.00
16 kg 0.00
Total Kg for 200m3 Under Ground Rcc Reservoir 2,508.80 1,670.72
Contractor Client
Name: Eng Abiyot Demissie Name:
Signature Signature
Date Date

Page 16 of 37
 UNDERGROUND TANK 200M3

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

Previous Current Previous
Item DESCRIPTION Unit Qty Total Amount Contract Amount
Quantity Quantity Amount
C-03.1 EARTH WORK
C-03.1.1 Site Clearing to remove top soil m2 105.62 107.46 107.46 26.50 0.00 2,847.65 2,847.65 2,798.93
C-03.1.2 Bulk excavation in ordinary soil upto depth of 1.5m m3 161.28 107.46 107.46 177 0.00 19,020.18 19,020.18 28,546.36
C-03.1.3 Ditto but in soft rock formation m3 129.50 268.65 268.65 331 0.00 88,922.03 88,922.03 42,865.14
C-03.1.4 Ditto but in hard rock formation m3 104.32 53.73 53.73 468 0.00 25,145.32 25,145.32 48,822.23
Cart away all excavated material, deposit to appropriate
C-03.1.5
distance not exceeding 1 km
m3 233.82 451.33 451.33 52 0.00 23,468.97 23,468.97 12,158.79
C-03.1.6 Provide and fill with suitable selected granular material m3 87.50 0.00 707 0.00 0.00 0.00 61,861.38
Provide, fill and compact impermeable clay soil to a finished
C-03.1.7
thickness of 30 cm
m3 65.62 0.00 246 0.00 0.00 0.00 16,143.46

Provide and fill hard core with hard basaltic or equivalent

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

Reinforced concrete type C-30 filled into form work &

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

C-03.1.12 Base slab m3 44.46 25.86 25.86 3,899 0.00 100,845.06 100,845.06 173,335.89
C-03.1.13 Concrete wall m3 45.64 11.88 11.88 3,899 0.00 46,338.23 46,338.23 177,938.66
C-03.1.14 Concrete column m3 1.66 0.00 3,899 0.00 0.00 0.00 6,484.82
C-03.1.15 Top slab m3 23.30 0.00 3,899 0.00 0.00 0.00 90,860.35
C-03.1.16 Parapet m3 2.99 0.00 3,899 0.00 0.00 0.00 11,658.01
C-03.1.17 Provide and fix formwork to
C-03.1.18 Base slab m2 47.39 12.19 12.19 500 0.00 6,094.69 6,094.69 23,696.85
C-03.1.19 Wall m2 275.34 110.60 110.60 500 0.00 55,299.88 55,299.88 137,671.00
C-03.1.20 Column m2 8.70 0.00 500 0.00 0.00 0.00 4,348.90
C-03.1.21 Top slab m2 88.26 0.00 500 0.00 0.00 0.00 44,129.39
C-03.1.22 Parapet m2 16.18 0.00 500 0.00 0.00 0.00 8,088.75
Provide, cut, bend and fix in position reinforced steel bar.
C-03.1.23 All according to structural drawing. Price should include
tying wires
C-03.1.24 Diameter 8 mm plain bar kg 31.2 574.1 574.08 64.4 0.00 36,970.74 36,970.74 2,009.28
C-03.1.25 Diameter 10 mm deformed bar kg 3,436.6 0.0 0.00 66.8 0.00 0.00 0.00 229,564.88
C-03.1.26 Diameter 12 mm deformed bar kg 3,630.0 0.0 0.00 69.2 0.00 0.00 0.00 251,196.00
C-03.1.27 Diameter 14 mm deformed bar kg 2,811.0 2,032.7 2,032.70 71.0 0.00 144,321.91 144,321.91 199,581.00
C-03.1.28 Diameter 16 mm deformed bar kg 772.7 3,708.1 3,708.1 71.0 0.00 263,274.81 263,274.81 54,862.51

Page 17 of 37
 UNDERGROUND TANK 200M3

Reinforced concrete type C-25 filled into form work and

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

mesh wires fencing consists of 2.5 mm barbed wire

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

Page 18 of 37
 UNDERGROUND TANK 200M3

C-03.1.53 DN 250, double flanged pipe L=4m No 1 0.00 14,200 0.00 0.00 0.00 14,200.00
C-03.1.54 DN 250, double flanged pipe L=1.00m No 1 0.00 5,600 0.00 0.00 0.00 5,600.00
C-03.1.55 DN 250 flanged spigot No 1 0.00 7,600 0.00 0.00 0.00 7,600.00
C-03.1.56 DN 250 express collar No 1 0.00 7,200 0.00 0.00 0.00 7,200.00
C-03.1.57 DN 250 flanged float valve No 1 0.00 12,800 0.00 0.00 0.00 12,800.00
C-03.1.58 Install outlet pipe
C-03.1.59 DN 250 suction strainer No 1 0.00 13,600 0.00 0.00 0.00 13,600.00
DN 250 double flanged pipe L=1m with centrally welded
C-03.1.60
puddle flange
No 1 0.00 4,400 0.00 0.00 0.00 4,400.00
C-03.1.61 DN 250 dismantling piece No 1 0.00 7,920 0.00 0.00 0.00 7,920.00
C-03.1.62 DN 250 flanged gate valve No 1 0.00 18,400 0.00 0.00 0.00 18,400.00
C-03.1.63 DN 250, 900 double flanged bend No 1 0.00 9,600 0.00 0.00 0.00 9,600.00
C-03.1.64 DN 250*150 double flanged reducer No 1 0.00 17,600 0.00 0.00 0.00 17,600.00
C-03.1.65 DN 250 double flanged pipe L=1m No 1 0.00 4,400 0.00 0.00 0.00 4,400.00
C-03.1.66 DN 250 flanged spigot No 1 0.00 4,400 0.00 0.00 0.00 4,400.00
C-03.1.67 DN 250 express collar No 1 0.00 7,200 0.00 0.00 0.00 7,200.00
C-03.1.68 DN 250 water meter No 1 0.00 25,000 0.00 0.00 0.00 25,000.00
C-03.1.69 Install Overflow and Drain pipes
C-03.1.70 DN 250 Flanged bell mouth No 1 0.00 9,600 0.00 0.00 0.00 9,600.00
C-03.1.71 DN 250 double flanged pipe L=180cm with puddle flange No 1 0.00 4,400 0.00 0.00 0.00 4,400.00
C-03.1.72 DN 250, 90 degree double flanged elbow No 2 0.00 9,600 0.00 0.00 0.00 19,200.00
DN 250, double flanged pipe L=1.0m with centrally welded
C-03.1.73
puddle flange
No 1 0.00 4,400 0.00 0.00 0.00 4,400.00
C-03.1.74 DN 250x250 all flanged Tee No 1 0.00 17,600 0.00 0.00 0.00 17,600.00
C-03.1.75 DN 250 flanged gate valve No 1 0.00 18,400 0.00 0.00 0.00 18,400.00
C-03.1.76 DN 250 flanged spigot No 2 0.00 4,400 0.00 0.00 0.00 8,800.00
C-03.1.77 Install level indicator Ls 1 0.00 65,000 0.00 0.00 0.00 65,000.00
Provide and install DN 50 ventillation pipe with dome, L =1.0
C-03.1.78
meters
pcs 2 0.00 6,500 0.00 0.00 0.00 13,000.00
Total Carried for BILL NO. D-02 Summary 0.0 984,043.4 984,043.4 2,657,289.6
Contractor Client
Name: Eng Abiyot Demissie Name:
Signature Signature
Date Date

Page 19 of 37
 takeoff 200m3

TAKE OFF SHEET 1 of 1

Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client: Client:- Somali Regional State Water Bureau
Structure :Bill No. C- 03 Construction of Underground 200m3 RCC Reservoir @ Borehole
N D S Unit DESCRIPTION
C-03.1 EARTH WORK
1 3.14 C-03.1.1 Site Clearing to remove top soil
5.850 r=4.85m+1 =5.85, depth=20cm, Area= 107.5m2
Rdius =r, Area=πr2 = 3.14*5.352 = 107.5m2
107.45865 m2
1 3.14 C-03.1.2 Bulk excavation in ordinary soil upto depth of 1.5m
5.850 depth=1m, radius r= 4.85m
1
107.45865 m3
1 3.14 C-03.1.3 Ditto but in soft rock formation
5.850 depth=2.5m, radius r= 4.85m
2.5
268.646625 m3
1 3.14 C-03.1.4 Ditto but in hard rock formation
5.850 depth=0.5m, radius r= 4.85m
0.5
53.729325 m3
C-03.1.5 Cart away all excavated material, deposit to appropriate
1 0.2
distance not exceeding 1 km
21.49173 m3 for clearing
429.8346 m3 for excavation
451.32633 m3
0 -21 C-03.1.6 Provide and fill with suitable selected granular material
4 0 m3
C-03.1.7 Provide, fill and compact impermeable clay soil to a finished
0 11
thickness of 30 cm
0.3 0 m3
C-03.1.8 Provide and fill hard core with hard basaltic or equivalent
1 9.7 stone, well compacted and blinded with crushed stone to a finished
thickness of 25 cm under the reservoir and valve chamber
0.25
0.7854 73.89811319 m3
C-03.1.9 CONCRETE WORK
C-03.1.10 50mm thick lean concrete with mix ratio (1:3:6) under the
1 5.85
reservoir base slab and valve chamber
0.07
3.1420 107.527095 m2
C-03.1.11 Reinforced concrete type C-30 filled into form work &
vibrated around reinforced bar mix ratio should be 1:2:3
1 9.7 0.35 C-03.1.12 Base slab
0.7854 25.86433962 m3
1 9.7 0.3 C-03.1.13 Concrete wall

Page 20 of 37
 takeoff 200m3

1.3
3.142 11.88464501 m3
C-03.1.14 Concrete column
C-03.1.15 Top slab
C-03.1.16 Parapet
C-03.1.17 Provide and fix formwork to
1 9.7 0.4 C-03.1.18 Base slab
3.142 12.1893795 m2
C-03.1.19 Wall
1 9.1 1.3
1 8.5 1.3
1 8.5 1.45
3.142 110.5997694 m2
C-03.1.23 Provide, cut, bend and fix in position reinforced steel
bar. All according to structural drawing. Price should include
tying wires
C-03.1.24 Diameter 8 mm plain bar
C-03.1.25 Diameter 10 mm deformed bar
C-03.1.26 Diameter 12 mm deformed bar
C-03.1.27 Diameter 14 mm deformed bar
C-03.1.28 Diameter 16 mm deformed bar
C-03.1.29 Reinforced concrete type C-25 filled into form work and
vibrated around reinforced bar mix ratio should be 1:2:3 for valve
chamber

Contractor Client
Name: Eng Abiyot Demissie Name:
Signature Signature
Date Date

Page 21 of 37
 Bar Schedule 200m3

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

Page 22 of 37
 Bar Schedule 200m3

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

Page 23 of 37
 Bar Schedule 200m3

Wall Vertical 14mm@150mm

D 9.065 8.535
so 0.13
cc 35 0.035
ts 300 0.3
starter bar No of bars Li
inner 220 4.50 990.4
Friction key 990.4 14mm
207 1.60 331.7 14mm

Description Diameter unit qty

8 kg 574.08
10 kg
12 kg
14 kg 2,032.70
16 kg 3,708.10
Total Kg for 200m3 Under Ground
6,314.88
Rcc Reservoir

Page 24 of 37
Bill No. C- 015.0Toilet At 1000m3, 500m^3 booster station and @ borehole
C-015: CONSTRUCTION OF SOAK AWAY PIT

Previous Current Previous Total Contract

Item DESCRIPTION Unit Qty
Quantity Quantity Amount Amount Amount

C15.3 Clearing of site to remove top soil to a depth of 200 mm m2 12.0 0.00 26.5 0.0 0.0 0.0 318.0
C.15.3 Bulk excavation in ordinary soil to depth of 1.5m m3 15.0 0.00 177.0 0.0 0.0 0.0 2,655.0
C15.4 Bulk excavation in soft rock m3 15.0 0.00 331.0 0.0 0.0 0.0 4,965.0
C.15.4 Bulk excavation in hard rock m3 12.0 0.00 468.0 0.0 0.0 0.0 5,616.0
C15.5 Curt away excavated material m3 42.0 0.00 52.0 0.0 0.0 0.0 2,184.0
C.15.5 Masonry Work 0.00
C15.6 masonar wall with 50cm at the base and 40cm at top m3 35.0 0.00 1,701.0 0.0 0.0 0.0 59,535.0
C.15.6 concerete work 0.00
Reinforced concrete septic cover C30 (Cement 1440 kg/m3) filled into
C15.7 form work and vibrated around reinforced bars, mix ratio should be 1 :2:3 0.00
in
C.15.7 Soak pit top slab m3 2.3 0.00 3,899.0 0.0 0.0 0.0 8,772.8
C15.8 Reinforcement 0.00
Provide, cut, bend and fix in position reinforced steel bar. All according to
C.15.8 0.00
structural drawing. Price shall include tying wires
C15.9 diameter 12 kg 650.0 0.00 69.2 0.0 0.0 0.0 44,980.0
C.15.9 diameter 10 kg 90.0 0.00 66.8 0.0 0.0 0.0 6,012.0
C15.10 diameter 8 kg 80.0 0.00 64.4 0.0 0.0 0.0 5,152.0
C.15.10 Miscellaneous 0.00
Supply and lay 100 mm dia. PVC pipe as shown on the drawing, price
C15.11 m 100.0 0.00 78.0 0.0 0.0 0.0 7,800.0
including excavation of earth and back filling drianage conection
C.15.11 Supply and fix 100x100 mm tee Pcs 4.0 0.00 3,500.0 0.0 0.0 0.0 14,000.0

C15.12 Supply and fix 100 mm dia. PVC ventilation pipe hood shaped covering (cowl) Pcs 2.0 0.00 2,800.0 0.0 0.0 0.0 5,600.0

C.15.12 Supply and fix 40*40cm manhole cover concrete with handling frame pcs 2.0 0.00 1,200.0 0.0 0.0 0.0 2,400.0
Sub Total for Soak Away Pit 0.00 0.00 0.00 169,989.75
CONSTRUCTION OF TOILET
C.15.13 Earth Work
C15.14 Clearing of site to remove top soil to a depth of 200 mm m2 9.0 0.0 0.00 26.5 0.0 0.0 0.0 238.5
C.15.14 Excavation for stone masonry foundation; 0.5 m width and 0.5 m depth m3 3.0 0.0 0.00 88.0 0.0 0.0 0.0 264.0
Cart away and deposit excavated surplus material to a distance not exceeding I m3
C15.15 6.0 0.0 0.00 52.0 0.0 0.0 0.0 312.0
km
C.15.15 fill for the selected material m2 3.0 0.00 50.0 0.0 0.0 0.0 150.0
C15.16 Masonry Work
Supply and place 250 mm thick hard core compacted to receive reinforced floor m2
C.15.16 10.0 14.0 14.00 189.0 0.0 2,646.0 2,646.0 1,890.0
slab

Page 25 of 37
C15.17 Supply and place 500 mm thick hard core for founation wall m2 7.0 28.0 28.00 189.0 0.0 5,292.0 5,292.0 1,323.0
C.15.17 Sub-Total
C15.18 Concrete and Block Work
Reinforced concrete grade C-25 with minimum cement content 1440 kg/m3
C.15.18
cast into formwork and vibrated around reinforcement bars in
C15.19 RC floor tie beam m3 3.0 0.00 3,592.0 0.0 0.0 0.0 10,776.0
C.15.19 RC column m3 1.3 0.00 3,592.0 0.0 0.0 0.0 4,525.9
C15.20 Mass concrete fill on floor slab (100 mm) m3 1.3 0.00 3,592.0 0.0 0.0 0.0 4,490.0
C.15.20 Lintel m3 0.1 0.00 3,592.0 0.0 0.0 0.0 179.6
C15.21 RC roof tie beams m3 2.5 0.00 3,592.0 0.0 0.0 0.0 8,980.0
Provide, fix in position, cut and bend reinforced steel bar. All according to
C.15.21
structural drawing. Price should include tying wires
C15.22 Diameter 8 mm deformed bar kg 120.0 0.00 64.4 0.0 0.0 0.0 7,728.0
C.15.22 Diameter 10 mm deformed bar kg 98.8 0.00 66.8 0.0 0.0 0.0 6,599.2
C15.23 Provide, cut, and fix formwork beam column m2 19.2 0.00 500.0 0.0 0.0 0.0 9,600.0
C.15.23 Block work 0.00
C15.24 20cm HCB block for wall No 250.0 0.00 306.0 0.0 0.0 0.0 76,500.0
C.15.24 Carpentry and Roofing
Supply, assemble and fix in position roof truss price shall include the ml
C15.25 25.0 0.00 28.9 0.0 0.0 0.0 723.7
application of three coats and external anti-termite treatment
Supply and fix purl in in zigba wood size 50 x 70 mm nailed into eucalyptus ml
C.15.25 30.0 0.00 37.1 0.0 0.0 0.0 1,111.5
truss including three coats of anti - termite external treatment
Supply and fix roof cover in G-28 mm corrugated galvanized iron sheet fixed m2
C15.26 into zigba wood purl in with dome headed galvanized nails (purlin and ridge 24.0 0.00 354.0 0.0 0.0 0.0 8,496.0
cover measured separately)
Supply and fix edge gutter formed in G- 28 flat galvanized metal sheet m
including support brackets 1 mm thick shaped steel plate spaced at a maximum
C.15.26 5.0 0.00 321.0 0.0 0.0 0.0 1,605.0
spacing of 1000 mm c/c and fixed to purl in - price includes metal primer and
two coats of synthetic eName: Eng Abiyot Demissie l paint
Supply & fix diameter 100mm down pipe in G-28 including I mm thick metal m
C15.27 support brackets fixed at a maximum interval of 1000 mm fixed to walls or 15.0 0.00 397.0 0.0 0.0 0.0 5,955.0
columns
C.15.27 Supply and fix 25x 250 mm fascia board to purl in m 9.8 0.00 167.1 0.0 0.0 0.0 1,637.2
C15.28 Supply and fix metal windows size 1x1.8m price includes lock hachs m2 1.8 0.00 5,040.0 0.0 0.0 0.0 9,072.0
Pcs
C.15.28 Supply and fix metal doors size 2.1 Ox1 with figured glass in upper half portion 2.1 0.00 5,880.0 0.0 0.0 0.0 12,348.0

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

C15.29
and cleaning at the end of finishing
C.15.29 Floor screed in cement mortar 20 mm thick m2 1.8 0.00 109.0 0.0 0.0 0.0 196.2
C15.30 Apply cement mortar pointing to all external cement concrete block wall m2 34.0 0.00 74.0 0.0 0.0 0.0 2,516.0

Page 26 of 37
 Apply 3 coats of plastic paint to internal ,externalwalls and synthetic paint to m2
C.15.30 36.0 0.00 47.0 0.0 0.0 0.0 1,692.0
metal doors and windows
C15.31 Electrical Installation
C.15.31 Supply and install the required electrical works LS 1.0 0.00 5,500.0 0.0 0.0 0.0 5,500.0
Sub Total for Toilet 0.0 7,938.0 7,938.0 184,408.8
Total for 1 Toilet including Soak Awey Pit 0.0 7,938.0 7,938.0 354,398.6
Contractor Client
Name: Eng Abiyot Demissie Name:
Signature Signature
Date Date

Page 27 of 37
 takeoff toilet@BH

TAKE OFF SHEET 1 of 1

Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client:- Somali Regional State Water Bureau
Structure :Bill No. C- 015.0Toilet At 1000m3, 500m^3 booster station and @ borehole
N D S DESCRIPTION N D S DESCRIPTION
C-06.1.0EARTH WORK C.15.15fill for the selected material
1 5 D-0.6.2Site Clearing of Top Soil up to 20cm Depth
5 D=14m, depth=20cm, Area=153.9m2
Total m2 C15.16Masonry Work

C-06.1.1Bulk excavation in normal soil to a depth C.15.16Supply and place 250 mm thick hard
1 3 2 4 3
not exceeding 1.5m core compacted to receive reinforced floor slab

3 depth=80cm, diameter=13m 0.25

0.8
Total m3 14
C15.17Supply and place 500 mm thick hard
2 3 D-0.6.3Ditto but in soft rock formation 2 4 3
core for founation wall
3 depth=1m, diameter=13m 0.5
0.8 4
Total m3 28
1 3 C-06.1.2Ditto but in hard rock formation
3 depth=2.2m, diameter=13m
1.4
Total m3
D-0.6.4Cart away all excavated material, deposit to
1 0.2
appropriate distance not exceeding 1 km
0 m3 for clearing
0 m3 for excavation
Total 0 m3

For Contractor For Client

Name: Eng Abiyot Demissie Name:
Sign:___________________________. Sign:____________________________.
Date:___________________________. Date:____________________________.

Page 28 of 37
 Wet well@BH

Bill No. C- 07 Construction of Artificial Well @ 200m3 underground Booster and at 500m3 rcc ground Booster I

Previous Current Total Unit Rate Previous Current Total Contract

ITEM DESCRIPTION UNIT QNTY
Quantity Quantity Quantity (Birr) Amount Amount Amount Amount

C-07.1 EARTH WORK

C-0.7.2 Site Clearing to remove Top Soil up to 20cm Depth m2 14.4 0.0 0.0 26.5 0.0 0.0 0.0 381.6
C-07.2 Bulk excavation in normal soil to a depth not exceeding 3m m3 20.0 0.0 0.0 303 0.0 0.0 0.0 6,060.0
C-0.7.3 Ditto but in soft rock formation not exceeding 2.5m m3 26.5 0.0 0.0 331 0.0 0.0 0.0 8,771.5
C-07.3 Ditto but in hard rock formation 2m m3 20.0 0.0 0.0 468 0.0 0.0 0.0 9,360.0
Cart away all excavated material, deposit to appropriate distance not
C-0.7.4 m3 66.5 0.0 0.0 52 0.0 0.0 0.0 3,458.0
exceeding 1 km
Provide and fill with suitable selected granular material not
C-07.4 m3 3.0 0.0 707 0.0 0.0 0.0 2,121.0
exceeding 50cm
Provide and fill hard core with hard basaltic or equivalent stone, well
C-0.7.5 compacted and blinded with crushed stone to a finished thickness of m3 7.9 0.0 189 0.0 0.0 0.0 1,493.1
25 cm under the artificial and valve chamber
C-07.5 CONCRETE WORK 0.0 0.0 0.0 0.0 0.0
30cm thick lean concrete C-10 under the artificial base slab and
C-0.7.6 m2 3.6 0.0 180 0.0 0.0 0.0 648.0
valve chamber
Reinforced concrete type C-30 filled into form work and
C-07.6 0.0 0.0 0.0 0.0 0.0
vibrated around reinforced bar
C-0.7.7 Base slab m3 3.2 0.0 3,899 0.0 0.0 0.0 12,632.8
C-07.7 Concrete wall m3 9.9 0.0 3,899 0.0 0.0 0.0 38,600.1
C-0.7.8 Top slab m3 3.6 0.0 3,899 0.0 0.0 0.0 14,036.4
C-07.8 Valve Box m3 5 0.0 3,899 0.0 0.0 0.0 19,495.0
C-0.7.9 Provide and fix formwork to: 0.0 0.0 0.0 0.0 0.0
C-07.9 Base slab m2 6.6 0.0 500 0.0 0.0 0.0 3,300.0
C-0.7.10 Wall m2 39.6 0.0 500 0.0 0.0 0.0 19,800.0
C-07.10 Top slab m2 5.6 0.0 500 0.0 0.0 0.0 2,800.0
Provide, cut, bend & fix in position reinforced steel bar. All
C-0.7.11 according to structural drawing. Price should include tying 0.0 0.0 0.0 0.0 0.0
wires
C-07.11 Diameter 8 mm plain bar kg 80 0.0 64.4 0.0 0.0 0.0 5,152.0
C-0.7.12 Diameter 12 mm deformed bar kg 515 0.0 69.2 0.0 0.0 0.0 35,638.0
C-07.12 ACCESSORIES AND FINISHING 0.0 0.0 0.0 0.0 0.0
Provided and install access ladder constructed out of 1 1/2" dia GS
C-0.7.13 pipe and hooked to the casing as per the drawing; including safety LS 1 0.0 18,400 0.0 0.0 0.0 18,400.0
cages
C-0.7.14 supply and install of steel casing DN600mm m 60 0.0 240 0.0 0.0 0.0 14,400.0

Page 29 of 37
 Wet well@BH

provide top acces consisting of GI pipe wellded and fixed in position

C-0.7.15 m2 48 0.0 2,450 0.0 0.0 0.0 117,600.0
as per the drwimg
C-0.7.16 PIPES, VALVES AND FITTINGS ALL ARE PN16 0.0 0.0 0.0 0.0 0.0
Inlet Pipe & Fittings Supply for artificial well @ BS 500M3 and
C-0.7.17 0.0 0.0 0.0 0.0 0.0
at BH
C-0.7.18 DN 250DCI double cross Tee No 1 1 1.0 7,500 0.0 7,500.0 7,500.0 7,500.0
C-0.7.19 DN 250 DCI 90 deg double flanged bend No 5 5 5.0 7,500 0.0 37,500.0 37,500.0 37,500.0
C-0.7.20 DN 250 DCI double flanged pipe, L = 6 meters No 1 1 1.0 7,500 0.0 7,500.0 7,500.0 7,500.0
C-0.7.21 DN 250 DCI double flanged short pipe,L = 1.5 mm No 3 3 3.0 7,500 0.0 22,500.0 22,500.0 22,500.0
C-0.7.22 DN 250 duoble flanged gate valve No 1 1 1.0 7,500 0.0 7,500.0 7,500.0 7,500.0
C-0.7.23 DN 250 dismantling joint No 3 3 3.0 7,500 0.0 22,500.0 22,500.0 22,500.0
C-0.7.24 250 OD HDPE PE100 stub flange with backing ring No 2 2 2.0 7,500 0.0 15,000.0 15,000.0 15,000.0
C-0.7.25 DN 250Non Swing Check Valve No 1 1 1.0 7,500 0.0 7,500.0 7,500.0 7,500.0
C-0.7.26 outlet Pipe and Fittings Supply for BS PN 16 DN 250 0.0 0.0 0.0 0.0 0.0
C-0.7.27 DN 250 DCI 90 deg double flanged bend No 3 3 3.0 7,500 0.0 22,500.0 22,500.0 22,500.0
C-0.7.28 DN 250 DCI double flanged pipe, L = 6.0 meters No 1 1 1.0 7,500 0.0 7,500.0 7,500.0 7,500.0
C-0.7.29 DN 250 DCI double flanged pipe, L = 500 mm No 1 1 1.0 7,500 0.0 7,500.0 7,500.0 7,500.0
C-0.7.30 DN 250 DCI duckfoot 90 deg double flanged bend No 1 1 1.0 7,500 0.0 7,500.0 7,500.0 7,500.0
C-0.7.31 DN 250 dismantling joint No 1 1 1.0 7,500 0.0 7,500.0 7,500.0 7,500.0
C-0.7.32 DN 250 Non Swing Check Valve No 3 0.0 7,500 0.0 0.0 0.0 22,500.0
Total of Bill . Construction of Artificial Wet Well 0 180000 180000 536647.46
Contractor Client
Name: Eng Abiyot Demissie Name:
Signature Signature
Date Date

Page 30 of 37
 takeoff wetwell

TAKE OFF SHEET 1 of 1

Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client:- Somali Regional State Water Bureau
Structure :Bill No. C- 07 Construction of Artificial Well @ 200m3 underground Booster and at 500m3 rcc ground Booster I
N D S DESCRIPTION N D S DESCRIPTION
C-06.1.0EARTH WORK
1 4 D-0.6.2Site Clearing of Top Soil up to 20cm Depth
6 D=14m, depth=20cm, Area=153.9m2
Total m2
C-06.1.1Bulk excavation in normal soil to a depth
1 4
not exceeding 1.5m
6 depth=80cm, diameter=13m
0.8
Total m3
1 4 D-0.6.3Ditto but in soft rock formation
6 depth=1m, diameter=13m
1
Total m3
1 4 C-06.1.2Ditto but in hard rock formation
6 depth=2.2m, diameter=13m
5.2
Total m3
D-0.6.4Cart away all excavated material, deposit to
1 0.2
appropriate distance not exceeding 1 km
0 m3 for clearing
0 m3 for excavation
Total 0 m3

For Contractor For Client

Name: Eng Abiyot Demissie Name:
Sign:___________________________. Sign:____________________________.
Date:___________________________. Date:____________________________.

Page 31 of 37
 Pipe Supply

BILL NO. B-01 SUPPLY OF RAISING MAIN PIPE

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

Page 32 of 37
 Main Line Welding & Laying

BILL NO. B-02 : Welding & Laying, of Main line 250mm PN16 HDPE PE100 Pipes & Components of air release valve and washout and pressure line Testing
Previous Current Total Unit Rate Previous Current Total AMOUNT
Item No Description unit Qty
Quantity Quantity Quantity (Birr) Amount Amount Amount ETH
Raising mainline to booster station 1 and from
B-02.1 booster station 1 to Bike Service Reservoir pipe
Welding and Laying
HDPE PE 100 Pipes PN 16/SDR 11 OD 250 mm
B-02.1.1 WP 1,111 0 450 0 0 0 500,000
wellding points
HDPE PE 100 Pipes PN 16/SDR 11 OD 250 mm
m 10,000 0 45 0 0 0 450,000
laying
SUB TOTAL- B-02.1 0 0 0 950,000
B-02.2 Air Release & Washout Fittings
B-02.2 Air Valve FOR OD250 PN16
B-2.2.1 Butwel stub flange DN250 NO 2 0 6,500 0 0 0 13,000
B-2.2.2 Butweld tee DN250*250*110 NO 3 0 7,500 0 0 0 22,500
B-2.2.3 Flanged gate valve DN110 NO 10 0 12,000 0 0 0 120,000
B-02.3 WASH-OUT FOR OD 250 PN16 0
B-02.3.1 Tee DN 250X250X100 NO 3 0 7,500 0 0 0 22,500
B-02.3.2 Flanged gate valve DN100 NO 3 0 12,000 0 0 0 36,000
SUB-TOTAL For B-02.2 and B-02.3 0 0 0 214,000
B-02.4 PRESSURE TESTING AND DISINFECTION
Disinfection of pipelines: flushing with clear water,
filling with water containing 0.15 g/l calcium hypo
B-02.4.1 Ls 1 0 250,000 0 0 0 250,000
chloride, left for 24 hours. This includes supply of all
necessary equipment, chemical and water
SUB TOTAL FOR B-02.4 0 0 0 250,000
Total Carried to Summary FOR BILL NO. B-02 0 0 0 1,414,000
Contractor Client
Name: Eng Abiyot Demissie Name:
Signature Signature
Date Date

Page 33 of 37
 Generator & Guard House

Bill No. C- 05 Generator and Guard House(9.32x7) At Borehole and At Booster I

Previous Current Total Unit Rate Previous Current Total Contract
ITEM DESCRIPTION UNIT QNTY
Quantity Quantity Quantity (Birr) Amount Amount Amount Amount

C-05.1 Earth Work

site clearing up to a depth of 20cm to remove top
C-05.2 m2 77 80 80 27 0 2,120 2,120 2,035
vegetative soil
Excavation of trench in foundation, minimum of
C-05.3 m3 8 8 8 88 0 660 660 718
0.5meter depth
C-05.4 Back filling of excavated trench m3 5 2 2 133 0 200 200 612
Excavation work up to a depth of 50 cm to reduce level
C-05.5 for placing hard core & carting away of exacted soil to m3 15 21 21 52 0 1,109 1,109 782
a distance not exceeding 500meter
C-05.6 Masonary 0 0 0 0 0
25 cm thick basaltic or equivalent stone Hard core well
C-05.7 m3 33 14 14 189 0 2,552 2,552 6,165
rolled, consolidated & blinded with crushed stone
Stone masonry work in cemement Sand mortar 1:3in
C-05.8 m3 16 6 6 1,701 0 10,206 10,206 26,366
ratio in foundation
250mm thick cemented stone pavement around the
C-05.9 building 1m wide, price includes excavation & all m3 16 0 523 0 0 0 8,535
materials, including selected material bedding
C-
Concrete 0 0 0 0 0
05.10
C-
10cm thick Lean concrete work above hard core m2 9 0 140 0 0 0 1,214
05.11
C- RCC work 1:2:4 vibrated in to form work around
m3 7 0 3,592 0 0 0 23,664
05.12 reinforcement in floor slab
C-
Grade beam m3 12 0 3,592 0 0 0 43,104
05.13
C-
top tei beam m3 6 0 3,592 0 0 0 21,552
05.14
C-
in Lintels m3 2 0 3,592 0 0 0 5,388
05.15
in Columns m3 1 0 3,592 0 0 0 3,017
in footing m3 2 0 3,592 0 0 0 7,759
C-
generator seat m3 4 0 3,592 0 0 0 12,931
05.16

Page 34 of 37
 Generator & Guard House

C-
Block work 0 0 0 0 0
05.17
C-
20cm thick hallow concrete block for wall m2 1,663 0 306 0 0 0 508,725
05.18
C-
Roof work 0 0 0 0 0
05.19
C- Upper & lower truss member of 10cm dia eucalyptus
ml 480 0 29 0 0 0 13,896
05.20 wood with 50cm c/c,well seasoned & free of defects
C- Vertical & Diagonal truss member of 8cm dia
ml 350 0 33 0 0 0 11,628
05.21 eucalyptus wood ,well seasoned & free of defects
C- Zigba wood purling 5cm X 7cm fixed to the truss at
ml 350 0 37 0 0 0 12,968
05.22 90cm C/C
C-
Roofing with G-28 corrugated iron sheet m2 65 0 354 0 0 0 23,010
05.23
C- Galvanized sheet gutter G-30 ,150 X150mm, price
m 11 0 321 0 0 0 3,595
05.24 includes brackets and two coats of metal paint
C-
Ditto but down pipes,120 X60mm m 10 0 78 0 0 0 796
05.25
C-
supply & fix 25 X 200mm facial board m 11 0 167 0 0 0 1,871
05.26
C-
Door and window 0 0 0 0 0
05.27
Supply & fix locally made metal window , with all
C- necessary iron monger locks ,mesh for protection & one
m2 3 0 4,704 0 0 0 11,760
05.28 coat of anti rust & two coats of metal paint as per the
drawing 1400mm X1200mm
Supply & fix locally made metal door , with all
C- necessary iron monger locks & one coat of anti rust &
no 3 0 8,400 0 0 0 25,200
05.29 two coats of metal paint as per the drawing 1500mm
X2000mm
C-
Renforcement 0 0 0 0 0
05.30
Steel reinforcement work according to the structural
C-
drawing price includes cutting, bending, tying, & 0 0 0 0 0
05.31
placing in a position
C-
8mm kg 200 0 64 0 0 0 12,880
05.32

Page 35 of 37
 Generator & Guard House

C-
10mm kg 120 0 67 0 0 0 8,016
05.33
C-
12mm kg 100 0 69 0 0 0 6,920
05.34
C-
Finishing 0 0 0 0 0
05.35
C-
Plastering in cement sand mortar for internal walls m2 166 0 114 0 0 0 18,924
05.36
C-
plastering & tyrolyn render to the external surface m2 99 0 74 0 0 0 7,326
05.37
C-
Cement screeding in floor m2 27 0 109 0 0 0 2,926
05.38
0 0 0 0 0
C-
Electricity 0 0 0 0 0
05.39
Lights to fed through PVC sheated cable of 2 X 2.5
C- mm2 in thermoplastic conduit of 13.3mm in /under
m 4 0 350 0 0 0 1,400
05.40 surface including junction boxes ,screw type connectors
& flash mounted switches
Flush mounted socket outlet of 16Amp fed through
C- PVC sheathed cable of 3 X2.5mm2 in thermoplastic
no 3 0 250 0 0 0 750
05.41 conduit of 13.5mm in /under surface including junction
boxes ,screw type insulating caps & cover
C- Flouresent lamp laminar type Philips or
no 3 0 500 0 0 0 1,500
05.42 equivalent ,TMS02/240 with 1X40Watt
C-
Supply and fix anchor bolt in the R.C. generator seat No 8 0 1,800 0 0 0 14,400
05.43
Total for BILL NO C-05 Generator and Guard House(9.32x7.6) At Borehole and At Booster I 0.00 16,845.64 16,845.64 852,332.00
Contractor Client
Name: Eng Abiyot Demissie Name:
Signature Signature
Date Date

Page 36 of 37
 takeoff generator&guard house

TAKE OFF SHEET 1 of 1

Project:Bike Water Supply and Sanitation Project
Contractor: Mohammed Abdi Oumer G.C & Water Works Contractor
Client:- Somali Regional State Water Bureau
Bill No. C- 05 Generator and Guard House(9.32x7) At Borehole and At Booster I
N D S UNIT DESCRIPTION N D S UNIT DESCRIPTION
C-06.1.0EARTH WORK
C-05.2site clearing up to a depth of 20cm to remove
1 10
top vegetative soil
8 80 m2 D=14m, depth=20cm, Area=153.9m2
C-05.3Excavation of trench in foundation, minimum
2 9 6
of 0.5meter depth
1 depth=80cm, diameter=13m
0.5 7.5 m3
2 9 6 C-05.4Back filling of excavated trench
0 depth=1m, diameter=13m
0.5 1.5 m3

C-05.5Excavation work up to a depth of 50 cm to

1 8.2 5.2 reduce level for placing hard core & carting away of
exacted soil to a distance not exceeding 500meter

0.5
21.32 m3
C-05.6Masonary
C-05.725 cm thick basaltic or equivalent stone Hard
1 9 6 core well rolled, consolidated & blinded with
crushed stone
0.25 13.5 m3
C-05.8Stone masonry work in cemement Sand
2 9 6
mortar 1:3in ratio in foundation
0.4
0.5 6 m3
For Contractor For Client
Name: Eng Abiyot Demissie Name:
Sign:___________________________. Sign:____________________________.
Date:___________________________. Date:____________________________.

Page 37 of 37