Project Name: Insilale RWS project,

Bill of Quantity for Supply of Pipe and Fittings

S/No Descriptions Unit Quantity
11.1.1 Pipe route surveying works m 22,766.00
11.1.2 Trench escavation 700mm*1200mmto .6m*.8m
width depth respectively 17,000.00
m3
11.1.3 Escavation of trench in normal soil .6m*.8m m3 300.00
11.1.4 Escavation of trench in soft rock .6m*.8m m3 2,000.00
11.1.5 Back filling and bedding with selected materaila
from 6,960.00
m3
11.2 supply and install steel DN300 pipe,fitting and
valves of pn10 with ll required accessories 1,800.00
m
11.2.1 Install of DCI pipes - -
11.3 OD 150mm m 2,616
11.3.1 Installation of HDPE pipe PN16 -
11.3.2 OD 125mm m 100
11.3.3 OD 110mm m 2,650
11.3.4 OD 90mm m 100
11.3.5 OD 75mm m 100
11.3.6 OD 63mm m 7,000
11.3.7 OD 50mm m 3,000
11.4 OD 40mm m 7,200
11.4.1 Installation of DCI Fittngs and Valves - -
11.4.1.1 Double Flanged water meter
DN80mm, Pcs 1
pressure gauge
DN80mm, Pcs 1
Double Air release valve
DN 150mm Pcs 1
DN 80mm Pcs 1
Double Air Drain valve
DN 150mm Pcs 1
DN 80mm Pcs 1
5.1 Double Flanged Check valve
DN 80mm Pcs 1
5.3 Double Flanged Gate Valve
DN80mm Pcs 1
5.3 Double Flanged Reducer
DN150mm*DN80mm Pcs 2
Flanged socket
DN 150mm Pcs 20
DN 80mm Pcs 25
Double Flanged dismantling joints
DN 150mm Pcs 20
DN 80mm Pcs 25
Installation of GS Fittngs and Valves
Ringed coupling
DN 40mm pcs 50.00
Union -
DN 80mm pcs 5
DN 40mm pcs 25
Nipples - -
DN 100mm pcs 6.00
DN 80mm pcs 25
DN 65mm pcs 24
DN 50mm pcs 30
DN 40mm pcs 30
90 degree elbow - -
DN 80mm pcs 4
DN 40mm pcs 120
Double Flanged Gate Valve
DN100mm Pcs 6
DN80mm Pcs 4
Bronze Gate Valve
DN 65mm pcs 7
DN 50mm pcs 8
DN 40mm pcs 30
Flanged socket
DN 150mm Pcs 22
DN 80mm Pcs 25
Double Flanged Reducer
DN300mm*DN150mm Pcs 2
Installation of HDPE Fitting PN 16
Copression coupling - -
OD 125mm Pcs 10
OD 110mm Pcs 265
OD 90mm Pcs 4
OD 75mm Pcs 2
OD 63mm Pcs 140
OD 50mm Pcs 60
OD 40mm Pcs 144
Female GS-HDPE-Adopter - -
DN100mm*OD 110mm Pcs 10
DN65mm*OD 63mm Pcs 22
DN40mm*OD 40mm Pcs 65
DN50mm*OD 50mm Pcs 20
Male GS-HDPE-Adopter - -
DN40mm*OD 40mm Pcs 26
HDPE Reducer
OD 125mm*110mm Pcs 2
OD 125mm*75mm Pcs 1
OD 125mm*63mm Pcs 3
OD 110mm*63mm Pcs 1
OD 110mm*50mm Pcs 4
OD 110mm*40mm Pcs 3
OD 90mm*40mm Pcs 1
OD 63mm*50mm Pcs 3
OD 63mm*40mm Pcs 5
OD 50mm*40mm Pcs 3
HDPE TEE
OD 125mm Pcs 2
OD 110mm Pcs 5
OD 63mm Pcs 7
OD 50mm Pcs 6
OD 40mm Pcs 11
HDPE ELBOW PN16
OD 40mm Pcs 1
Total For General Item :11
Unit Rate Total
60.00 1,365,960.00
590.00 10,030,000.00

590.00 177,000.00
1,900.00 3,800,000.00
890.00 6,194,400.00

23,000.00 41,400,000.00

-
580 1,517,280.00
-
370 37,000.00
290 768,500.00
275 27,500.00
275 27,500.00
190 1,330,000.00
160 480,000.00
95 684,000.00
-

2,900.00 2,900.00
-
1,900.00 1,900.00
-
15,000.00 15,000.00
2,900.00 2,900.00
-
15,000.00 15,000.00
2,900.00 2,900.00
-
2,900.00 2,900.00
-
2,900.00 2,900.00
-
5,200.00 10,400.00
-
9,800 196,000.00
 1,200 30,000.00
-
15,000 300,000.00
2,900 72,500.00
-
-
350 17,500.00
-
1,200 6,000.00
350 8,750.00
-
2,900 17,400.00
1,900 47,500.00
650 15,600.00
550 16,500.00
350 10,500.00
-
2,900 11,600.00
350 42,000.00
-
3,900.00 23,400.00
2,900.00 11,600.00
-
850 5,950.00
650 5,200.00
350 10,500.00
-
9,800.00 215,600.00
1,900.00 47,500.00
-
25,000.00 50,000.00
-
-
3,900 39,000.00
3,500 927,500.00
1,500 6,000.00
980 1,960.00
850 119,000.00
650 39,000.00
350 50,400.00
-
500 5,000.00
 390 8,580.00
150 9,750.00
150 3,000.00
-
98 2,548.00
-
4,900 9,800.00
4,900 4,900.00
4,900 14,700.00
5,900 5,900.00
5,900 23,600.00
4,500 13,500.00
4,500 4,500.00
2,900 8,700.00
2,900 14,500.00
2,900 8,700.00
-
5,600 11,200.00
680 3,400.00
150 1,050.00
150 900.00
98 1,078.00
-
580 580.00
70,396,286.00
Bill No. 7.6 : Construction Toilet,Soackaway pit and Septic tank

unit qty Unit Rate Amount(ETB)

7.6.1 Construction of Toilet Room
7.6.1.1 Earth work
Excavate 20 cm topsoil, clearing and grubbing
7.6.1.1.1 including for 1m pavement,0.6m drainage ditch and m2
0.5m working space. 9 60.00 540.00
Excavate for foundation, in common soil depth not
7.6.1.1.2 m3
exceeding1.5m. 13.5 590.00 7,965.00
Cart away of surplus excavated materials to a
7.6.1.1.3 m3
distance of 1 km 16 390.00 6,240.00
Supply and compact approved backfill selected
7.6.1.1.4 m3
material 14 1,800.00 25,200.00
7.6.1.2 Stone masonry work -
Provide ,place and build with broken stone for
7.6.1.2.1 250mm hardcore with hard basaltic stone or similar m2
stone 0.85 1,900.00 1,615.00
Provide basaltic or equivalent masonry wall below
7.6.1.2.2 m3
and above ground surface of toilet room 5.6 4,900.00 27,440.00
ditto but above ground level m3 0.09 4,900.00 441.00

Provide, cut, bend and fix in position reinforced

7.6.1.3 steel bar. All according to structural drawing.
Price shall include tying wires
-
7.6.1.3.1 Diameter 6 mm plain bar kg
18 370.00 6,660.00
7.6.1.3.2 Diameter 8 mm plain bar kg
41 370.00 15,170.00
7.6.1.3.4 Diameter 12 mm deformed bar kg
115 370.00 42,550.00
7.6.1.3.5 Provide, cut and fix formwork m2
18 850.00 15,300.00

Reinforced concrete grade C-25 with minimum

7.6.1.4 cement content 360 kg/m3 cast into formwork
and vibrated around reinforcement bars :
-
concrete grade C-15, 50mm thick blinding layer
7.6.1.4.1 m2
under foundation 20 2,900.00 58,000.00
7.6.1.4.2 concrete grade C-25 in grade beams m3
0.45 17,900.00 8,055.00
7.6.1.4.3 ,, ,, C-25 for columns m3
0.48 17,900.00 8,592.00
7.6.1.4.4 ,, ,, C-25 for top tie beam & lintels m3
0.38 17,900.00 6,802.00
7.6.1.4.5 ,, ,, C-25 for floor slab m3
0.5 17,900.00 8,950.00
 Hollow block, carpentry & roofing work, door,
7.6.1.5
window. -
Supply and construct hollow block
7.6.1.5.1 m2
200x200x400mm 20.5 1,800.00 36,900.00
Supply, assemble and fix in position eucalyptus
roof truss, price shall include the application of
7.6.1.5.3 No.
three coats and external anti-termite treatment as
per the drawing 3 750.00 2,250.00
Supply and fix purl in in zigba wood size 50 x 70
7.6.1.5.4 mm nailed into eucalyptus truss including three m
coats of anti - termite external treatment 12 1,400.00 16,800.00
Supply and fix roof cover in G-30mm corrugated
7.6.1.5.5 galvanized iron sheet fixed into zigba wood purl in m2
with dome headed galvanized nails 4.8 980.00 4,704.00
Supply and fix edge gutter formed in G-28 flat
galvanized metal sheet including support brackets
1mm thick shaped steel plate spaced at a maximum
7.6.1.5.6 m
spacing of 1000 mm c/c and fixed to purl in - price
includes metal primer and two coats of synthetic
enamel paint
2 980.00 1,960.00
Supply & fix diameter 100mm down pipe in G-28
including 1mm thick metal support brackets fixed at
7.6.1.5.7 m
a maximum interval of 1000 mm fixed to walls or
columns 8 980.00 7,840.00

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

7.6.1.5.1 m
and apply 3 coats synthetic paint
1 8 1,400.00 11,200.00

Supply and fix metal windows size (0.50x0.60)m

7.6.1.5.1 No.
price includes 4mm thick clear glass
2 1 8,900.00 8,900.00

Supply and fix metal doors size (2.20x0.80)m with

7.6.1.5.1 No.
figured glass in upper half portion
3 1 12,500.00 12,500.00
Finishing; finishing work shall include all
7.6.1.6 surface pre-cleaning, polishing and cleaning at
the end of finishing -
7.6.1.6.1 Floor screed in cement mortar 20 mm thick m2
2.25 1,400.00 3,150.00
Apply three coats of plaster in cement mortar to
7.6.1.6.2 m2
internal cement concrete block wall 20 1,500.00 30,000.00
7.6.1.6.3 Ditto, but to external face of wall m2
24 1,500.00 36,000.00
Apply 3 coats of plastic paint to internal walls and
7.6.1.6.5 m2
synthetic paint to metal doors and windows 20 1,500.00 30,000.00
7.6.1.6.6 Ditto, but to external face of wall m2
24 1,500.00 36,000.00
 Supply and fix hand wash basin and Turkish type
WC with high flush system complete with cold
7.6.1.6.8 LS
water connection and waste pipe line DN 110mm
up to septic tank. 1 19,000.00 19,000.00
7.6.1.7 Miscellaneous -
Providing a 15cm thick C-20 concrete pavement
7.6.1.7.1 m2
around the building 4.2 2,900.00 12,180.00
Reinforced concrete grade C-25 with minimum
7.6.1.7.2 cement content 360 kg/m3 cast into formwork and m
vibrated around reinforcement bars : 0.7 17,900.00 12,530.00
7.6.1.3.5 Provide, cut and fix formwork m2
2.1 850.00 1,785.00

Provide, cut, bend and fix in position reinforced

7.6.1.3 steel bar. All according to structural drawing.
Price shall include tying wires
-
7.6.1.3.1 Diameter 10 mm plain bar kg
25 370.00 9,250.00
lights points,complete wiring and the necessary
ls
accessories 1 12,000.00 12,000.00
Totala for generator item no.5 544,469.00
Bill No.-6: Construction of 1000m3 Service Reservoir
ITEM
DESCRIPTION Unit QTY Unit Rate AMOUNT ETB
No.
6.1 Earth work
Clearing the top soil and unwanted material to a depth of
6.1.1 m2 333.79 60 20,027.40
200mm

6.1.2 Bulk excavation in normal soil to a depth not exceeding 1m m3 443.28 590 261,535.20

6.1.6 Ditto but in hard rock formation m3 147.76 1900 280,744.00

Cart away all excavated material, deposit to appropriate
6.1.7 m 3
657.78 390 256,534.20
distance not exceeding 1 km
Provide and fill with suitable selected granular material
6.1.8 m3 401.34 1800 722,412.00
around the foundation
Provide and fill hard core with hard basaltic or equivalent
stone, well compacted and blinded with crushed stone to a
6.1.10 m2 259.87 1900 493,753.00
finished thickness of 25cm under the reservoir and valve
chamber
Subtotal 2,035,005.80
6.2 Concrete work
50mm thick lean concrete with mix ratio (1:3:6) under the
6.2.1 m2 259.87 2900 753,623.00
reservoir base slab and valve chamber

Reinforced concrete type C-30 filled into form work and

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

6.2.2 Base slab m3 82.27 23000 1,892,210.00

6.2.3 Concrete wall m3 80.68 23000 1,855,640.00
Concrete column m3 8.39 23000 192,970.00
6.2.4 Top slab including parapet m3 56.75 23000 1,305,250.00
Provide and fix formwork to -
6.2.6 Base slab m2 16.03 850 13,625.50
6.2.7 Wall m2 603.19 850 512,711.50
6.2.8 Column m2 50.84 850 43,214.00
6.2.9 Top slab including parapet m2 243.01 850 206,558.50
Provide, cut, bend and fix in position reinforced steel bar.
All according to structural drawing. Price should include
tying wires

6.2.11 Diameter 8 mm plain bar kg 830.03 370 307,111.10

6.2.12 Diameter 10 mm deformed bar kg 2,948.89 370 1,091,089.30

6.2.13 Diameter 12 mm deformed bar kg 17,250.00 370 6,382,500.00

6.2.14 Diameter 14 mm deformed bar kg 6,742.08 370 2,494,569.60

6.2.15 Diameter 16 mm deformed bar kg 18,253.00 370 6,753,610.00

6.2.16 Diameter 20 mm deformed bar kg 694.89 370 257,109.30

Reinforced concrete type C-25 filled into form work and

6.2.17 vibrated around reinforced bar mix ratio should be 1:2:3 for m3 35.03 17900 627,037.00
valve chamber
Provide and fix formwork for valve chamber to -
6.2.18 Base slab m2 7.05 850 5,992.50

Page 10 of 54
6.2.19 Wall m2 80.56 850 68,476.00

6.2.20 Top slab m2 24.82 850 21,097.00

Provide, cut, bend and fix in position reinforced steel bar.

All according to structural drawing. Price should include -
tying wires

6.2.21 Diameter 10 mm plain bar kg 555.30 370 205,461.00

6.2.22 Diameter 12 mm deformed bar kg 2,183.16 370 807,769.20

6.2.23 Diameter 14 mm deformed bar kg 666.48 370 246,597.60

Block work -
Provide and erect 20cm HCB wall for one side of the valve
6.2.24 chamber, having internal plastering and external rendering m2
4.50 1100 4,950.00
finish
Subtotal 26,049,172.10
6.6 Accessories and finishing
Provide and apply 50mm cement screed to the reservoir
6.6.1 m2 511.66 1400 716,324.00
floor and roof slab
Provide and apply 3 coats of plaster to internal walls,
6.6.2 m2 768.38 1500 1,152,570.00
columns and to embedded part of external wall surface
6.6.3 Rendering external wall m2
448.94 1400 628,516.00

Provided and install access internal and external hatches

6.6.4 constructed out of 25mm dia. GS pipe and hooked to the No 1.00 25000 25,000.00
wall as per the drawing; including safety cages

Provide and install water stops made of natural or synthetic

6.6.5 rubber or elastomeric plastic compound with basic risen m 109.00 3900 425,100.00
polyvinyl chloride (PVC)
Provide and fix 6mm sheet metal access cover with latch
6.6.6 No 2.00 15500 31,000.00
and lock for valve chamber and reservoir

Provide and apply two coats of bituminous asphalt over the

6.6.7 m2 381.69 3800 1,450,422.00
plastered surface of the embedded part of the reservoir

Provide and place single brick layer cover to protect the

6.6.8 m2 54.35 1850 100,547.50
asphalt coat from the backfill material
Subtotal 4,529,479.50
2.4 pipes,valve and fitting
supply and install steel DN 300 inlet pipes fitting and
2.4.1
valve of pn10 with all required accessories
2.4.2 flanged bell mouth no 1.00 65000 65,000.00
2.4.3 Double Flanged pipe L=4.7m no 1.00 141000 141,000.00
2.4.4 90 degree duoble flanged bed no 1.00 45000 45,000.00
2.4.5 duoble flanged puddled pipe l=1m no 1.00 29600 29,600.00
2.4.6 Gate valve no 1.00 63000 63,000.00
2.4.7 dismanting piece no 1.00 49000 49,000.00
2.4.8 Double Flanged pipe L=1.25m no 1.00 45000 45,000.00
2.4.9 flanged bend 90 degree no 2.00 45000 90,000.00
pipe support including pipe clamp,wall bracket,foot plate
2.4.10 ls 1.00 125000 125,000.00
and anchor block

supply and install steel DN 300 outlet pipes fitting and

2.5
valve of pn10 with all required accessories

2.5.1 suction strainer no 1.00 59000 59,000.00

Page 11 of 54
 2.5.2 duoble flanged puddled pipe l=1m no 1.00 39000 39,000.00
2.5.3 Gate valve no 1.00 75000 75,000.00
2.5.4 dismanting piece no 1.00 49000 49,000.00
2.5.5 water meter no 1.00 98000 98,000.00
2.5.6 Double Flanged pipe L=4.7mm no 1.00 141000 141,000.00
2.5.7 duoble flanged bed 90 degree no 2.00 45000 90,000.00

supply and install steel DN 300 overflow pipes fitting

2.6 -
and valve of pn10 with all required accessories

2.6.1 Double Flanged pipe L=2.4m no 2.00 65000 130,000.00

2.6.2 duoble flanged bed 90 degree no 3.00 45000 135,000.00
2.6.3 centrally puddled double flanged pipe l=1m no 1.00 39000 39,000.00
2.6.4 All flanged TEE no 1.00 45000 45,000.00
2.6.5 Gate valve no 1.00 75000 75,000.00
2.6.6 Flanged and puddled spigot pipe L=1 no 1.00 39000 39,000.00
2.6.7 Double Flanged pipe L=3m no 1.00 93000 93,000.00
2.6.8 Flanged Spigot pipe L=1m no 1.00 29500 29,500.00
pipe support including pipe clamp,wall bracket,foot plate
2.6.9 ls 1.00 85000 85,000.00
and anchor block

2.6.10 water level indicator pcs 1.00 19000 19,000.00

2.6.11 DN4" GI ventilation Pipe with dom L=1m pcs 4.00 9800 39,200.00
6.8 Compound works -
filling and compacti m3 199.80 1750 349,650.00
provide vroken or other approved granular material forming
bearing coarse of round and parking areas of 25cm
m2 121.50 1900 230,850.00
compacted thickness including spreading in layer tatering
and compacting

Construct 100mm mass concrete pavement of width

1200mm around the reservoir as shown in the drawing
6.8.1 m2 78.00 1650 128,700.00
placed above 50mm crushed aggregate and 300mm
impervious clay layer
Supply and lay DN 300 concrete drainage pipe with
6.8.4 m 80.00 3500 280,000.00
connection manholes

Barbed wire fencing consists of 2.5mm barbed wire

horizontal and diagonal member fixed to 2500mm long
6.8.5 m 265.00 5900 1,563,500.00
concrete post posts spaced every 1500mm, including all
necessary material as per the drawing

supply and construct gate type III as per the drawing no 1.00 42000 42,000.00
compound lighting as per the drawing ls 1.00 75000 75,000.00
4,602,000.00
pipe support including pipe clamp,wall bracket,foot plate
ls - 65000 37,215,657.40
and anchor block

6.7.2 Outlet - Distribution Main

6.7.2.1 Dismantling joint DN 250mm PN 10 No. 1.00 42000 42,000.00

Page 12 of 54
6.7.2.2 double Flanged DCI 90 degree Elbow DN 250mm PN 10 No. 1.00 44000 44,000.00

Double Flanged DCI piece pipe DN 250mm PN 10

6.7.2.3 No. 1.00 38000 38,000.00
L=1500mm
Double flanged DCI piece pipe puddle at center DN
6.7.2.4 No. 1.00 39000 39,000.00
250mm L = 1200mm PN 10

6.7.2.5 Double Flanged Gate valve DN 250mm PN 10 No. 1.00 59000 59,000.00

6.7.2.6 Flanged Water meter DN 250mm PN 10 No. 1.00 82000 82,000.00

6.7.2.7 DCI Flanged Socket DN250mm PN10 No. 2.00 29000 58,000.00

6.7.2.8 Flanged Strainer No. 1.00 38000 38,000.00

6.7.3 Overflow & Drain
6.7.3.1 Double Flanged DCI 90 degree Elbow DN 250mm PN 10 No. 3.00 44000 132,000.00

Double flanged DCI piece pipe puddle at center DN

6.7.3.2 No. 1.00 29500 29,500.00
250mm L = 500mm PN 10 Paddle at center
Double flanged DCI piece pipe puddle at center DN
6.7.3.3 No. 1.00 35000 35,000.00
250mm L = 350mm PN 10
Double flanged DCI piece pipe puddle at center DN
6.7.3.4 No. 1.00 37000 37,000.00
250mm L = 800mm PN 10 Paddle at center
Double flanged DCI piece pipe puddle at center DN
6.7.3.5 No. 1.00 36500 36,500.00
250mm L = 420mm PN 10
Double flanged DCI piece pipe puddle at center DN
6.7.3.6 No. 1.00 47000 47,000.00
250mm L = 2000mm PN 10

6.7.3.7 Dismantling joint DN 250mm PN 10 No. 1.00 42000 42,000.00

6.7.3.8 All DCI flanged DCI Tee 250x250x250mm PN10 No. 1.00 42000 42,000.00

6.7.3.9 Double Flanged Gate valve DN 250mm PN 10 No. 1.00 59000 59,000.00

6.7.3.1 Double flanged DCI piece pipe puddle at center DN

No. 1.00 43000 43,000.00
0 250mm L = 1800mm PN 10 Paddle at center
6.7.3.1
Flanged Floating Valve DN 250mm PN 16 No. 1.00 49000 49,000.00
1
6.7.3.1 Double flanged DCI piece pipe puddle at center DN
No. 1.00 63000 63,000.00
2 250mm L = 3500mm PN 10
6.7.4 Fittings at Manhole
6.7.4.1 DCI Flanged Socket DN200mm PN10 No. 2.00 39000 78,000.00

6.7.4.2 Double Flanged DCI Gate valve DN200mm PN10 No. 1.00 52000 52,000.00

6.7.4.3 All DCI flanged DCI Tee 200x200x200mm PN10 No. 2.00 39000 78,000.00

6.7.4.4 Dismantling joint DN 200mm PN 10 No. 2.00 38000 76,000.00

6.7.4.5 Double flanged DCI Taper DN300 x200mm PN10 No. 1.00 38000 38,000.00

6.7.4.6 Flanged Water meter DN 250mm PN 10 No. 1.00 89000 89,000.00

6.7.4.7 Double flanged DCI Taper DN400 x250mm PN10 No. 1.00 72000 72,000.00

6.7.4.8 DCI Flanged Socket DN250mm PN10 No. 2.00 35000 70,000.00

Page 13 of 54
6.7.4.9 DCI Flanged Socket DN400 mm PN10 No. 1.00 47000 47,000.00

6.7.4.1
All DCI flanged DCI Tee 250x250x250mm PN10 No. 1.00 39000 39,000.00
0
6.7.4.1
Dismantling joint DN 250mm PN 10 No. 1.00 38000 38,000.00
1
6.7.5 Valve Chamber at Reservoir Site -
6.7.5.1 Valve chambers at reservoir site as shown in the drawings No. 1.00 95000 95,000.00
Subtotal 1,787,000.00
6.8 Compound works
Construct 100mm mass concrete pavement of width
1200mm around the reservoir as shown in the drawing
6.8.1 m2 65.00 1650 107,250.00
placed above 50mm crushed aggregate and 300mm
impervious clay layer
Supply and install semi-circular DN 300mm concrete
6.8.3 m 65.00 2900 188,500.00
drainage ditch around the reservoir
Supply and lay DN 500 concrete drainage pipe with
6.8.4 m 15.00 3500 52,500.00
connection manholes

Barbed wire fencing consists of 2.5mm barbed wire

horizontal and diagonal member fixed to 2500mm long
6.8.5 m 220.00 5900 1,298,000.00
RHS posts spaced every 1500mm, including all necessary
material as per the drawing

Subtotal 1,646,250.00
Bill 6 Construction of 1000m3 reservoir total 36,046,907.40

Page 14 of 54
 Excutive summery for 11(eleven) Shaggar City ,water supply project proposal for 2016 Budget Allocations

Beneficificiery start

Supply of Pipe and

supply of Electro

Supervision 3%

Total with VAT

project name

Total es Cost
Source type
studied year

civil work

VAT 15%

BH depth
D Period
periority

Drilling
Fittings
S.no

Ana

shaggar
Shaggar city 2014 DW 25,188
city
1 Jammo Nonno 2014 DW 1 5,601
2 Dibdibe kike Barrak 2014 DW 2 2282

3 Sululta 2014 DW
Jate 3 6887
Elanmu and
4 Walmara 2014 DW 4 6110
Tajeb
Barecha and
5 Sulultaa 2014 DW 5 4308
Argitio
Shaggar City Melka Nono Subcity , Nono Ana Jamo WSP
BoQ Summary for Insilale Water Supply Project
Description Unit Qty Unit Cost Amount
1 General Itens Ls 1 4,325,000.00 4,325,000.00
2 Construction 100m3 RCC Reservior No 1 37,215,657.40 37,215,657.40
3 Construction of six Faucet water Points No 24 678,181.40 16,276,353.60
4 Construction of Generator House No 1 2,577,656.90 2,577,656.90
5 Construction of Toilet room septic tank and site work No 2 544,469.00 1,088,938.00
6 construction of guard house No 2 1,054,070.00 2,108,140.00
7 Valve Chamber No 30 49,000.00 1,470,000.00
8 River /gully crossing No 40 75,785.50 3,031,420.00
9 Anchor Block Construction No 100 545,980.00 54,598,000.00
10 Supply & Transportation of Pipe and fittings to the site Ls 1 66,009,500.00 66,009,500.00
11 Installation of Pipe and fittings LS 1 70,396,296 70,396,296.00
12 supply of Electromechanicla equipment to site LS 1 1,386,000.00 1,386,000.00
13 installation of Electromechanicla equipment to site LS 1 271,000.00 271,000.00
14 access road LS 1 11,988,000.00 11,988,000.00
15 construction of 10m3 break pressure LS 1 790,046.44 790,046.44
Total with out VAT 273,532,008.34
rebate
15% VAT 41,029,801.25
Grand Total with VAT 314,561,809.59
General item
ITE
M DESCRIPTION UNIT QNTY UNIT PRICE TOTAL
Birr Birr
Insurance of works and contractor's
1 equipment Ls 1 250000 250,000.00
2 Third party insurance Ls 1 150000 150,000.00
3 Accident or injury to workmen Ls 1 50,000 50,000.00
provide
Provide and
and maintain,
erect sign during
boards the whole
of size 1-3
4 period
m2 of the contractors works, an No 3 75000 225,000.00
engineer and contractors office complete
with furnishing and lighting as indicated
in the drawing provided with dry pit
5 latrine Ls 1 1,500,000.00 1,500,000.00
provide and maintain during the whole
period of the contract works, a field
6 laboratory with equipment and facilities Ls 1 150,000.00 150,000.00
Mobilization of plant, equipment and
7 personnel to the site Ls 1 900,000.00 900,000.00
Demobilization of plant, equipment and
personnel from the site after finalization
8 of the work Ls 1 300,000.00 300,000.00
Trial pits including all soils
9 investigations, testing and reports Ls 1 300,000 300,000.00
Test for Concrete and related construction
10 materials LS 1 150,000.00 150,000.00
11 Provide as built drawings in four copies Ls 1 350,000.00 350,000.00
Privision of new rev 4*4 pickup 4wd,
12 duoble cabin vehicle Ls 2 -
Carried to summary 4,325,000
Construction of generator houses with guard house and mini store
UNIT PRICE
ITEM DESCRIPTION UNIT QNTY
Birr
4.1 Earth Work

Clearing and grabbing the top soil and unwanted

4.1.1 m2 60 60.00
material to depth 200mm

4.1.2 Excavation for footing and foundation wall m3 16 590.00

4.1.3 Excavation for floor slab 0.3 m depth m3 7.56 590.00

4.1.4 Excavation in rock m3 8.2 1,900.00

Cart away excavated material, deposit and spread

4.1.5 m3 43.8 390.00
to appropriate distance not exceeding 1 km

4.1.6 Fill 250 mm thick hard core m2 22.75 1,800.00

Supply, fill and compact layer by layer of selected
4.1.7 m3 22.19 1,900.00
material
2 Concrete Work
Provide 50mm thick lean concrete with mix ratio
2.1 m2 31.2 2,900.00
(1:3:6)

Reinforced concrete type C-25 with a minimum

cement content of 360kg/m3 filled into form work
2.2
and vibrated around reinforcment bars, mix ratio
should be 1:2:3 in

2.2.1 R.C. grade beam m3 1.3 17,900.00

2.2.2 R.C.columns and footings m3 1.1 17,900.00
2.2.3 R.C.top tie beam m3 1.7 17,900.00
2.2.4 R.C. generator seat m3 1.3 17,900.00
R.C. footing m4 2.88 17,900.00
2.2.5 R.C on floor slab m3 3.42 17,900.00

Provide, cut, bend and fix in position reinforced

2.30 steel bar. All according to structural drawing.
Price shall include tying wires

2.3.1 Diameter 6 mm deformed bar kg 18 370.00

2.3.2 Diameter 8 mm deformed bar kg 134 370.00
2.3.3 Diameter 10mm deformed bar kg 16 370.00
2.3.4 Diameter 12 mm deformed bar kg 85.3 370.00
2.3.5 Diameter 16 mm deformed bar kg 1276 370.00
2.40 Provide and fix formwork for
2.4.1 Grade beam m2 13 850.00
2.4.2 Tie beam m2 21 850.00
2.4.3 Generator seat m 2
3.45 850.00
2.4.4 Columns and footings m2 30 850.00
3 Block and Masonary Work
Supply and raise 200 mm thick concrete block
3.1 wall (class A of the ES CD3.301)with cement m2 11 3,800.00
mortar mix 1:3

Supply and raise 400 mm thick and 0.8m high

3.2 hard trachyte or equivalent stone masonry m3 82 4,950.00
foundation wall bedded in cement mortar mix 1:3

4 Carpentary and Roofing

Supply, assemble and fix in position RHS truss;

4.1 price shall include the application of three coats
ofexternal anti-rust treatment

4.2 RHS 60 x100 x 3 bottom member m 6 800.00

4.3 RHS 60 x100 x 3 top member m 62.4 800.00

4.4 RHS 50 x 50 x 3 verticals and diagonals m 10 750.00

Supply and fix RHS purlin size 50x50x3mm

4.5 welded to the RHS truss including three coats of m 6 1,700.00
external anti-rust treatment

Supply and fix EGA-500/0.5 sheet on to RHS

4.6 purlins with J-bolts, measured in horizontal m2 49.8 1,200.00
projection

4.7 Supply and fix 20 x 200 mm facia board m 28 1,700.00

Supply and fix edge gutter formed in G-28 flat

galvanized metal sheet including support brackets
1mm thick shaped steel plate spaced at a
4.8 m 15.6 980.00
maximum spacing of 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
4.9 m 14.4 980.00
brackets fixed at a maximum interval of 1000 mm
fixed to walls or columns

5 Windows and doors as per the drawing

Supply and install 1200x 600mm metal frame

5.1 No 5 7,500.00
window with 2 mm thick clear glass

5.2 Supply and install 900 x 2100 mm metal door No 2 12,900.00

Supply and install 2100x2000 metal frame with

5.3 No 1 33,400.00
wires mesh screen

5.4 Supply and fix 400 x 800 metal door with No 3 2,500.00

6 Finishing 1

Finishing work shall include all surface pre-

6.1 cleaning preparation application of the finish, 1 1,000.00
polishing and cleaning at the end of finishing

Apply three coats of plaster in cement mortar to

6.2 m2 95 1,500.00
internal cement concrete block wall

Apply cement mortar pointing to all external

6.3 m2 65 1,400.00
cement concrete block wall

Apply 3 coats of plastic paint to intrernal walls

6.4 m2 122 1,500.00
and synthetic paint to metal doors and windows

6.5 Cement screed 20mm m2 25.2 1,500.00

Stone paved drainage ditch pointed with mortar

(1:3) (top width=40 cm, bottom width=20 cm and
m2 30.4 3,800.00
depth=30cm) around the buildings as per the
drawing

supply and lay dressed stone pavement as shown

in the layout drawing laid above 10cm red ash m2 46.8 3,500.00
base on a 15cm compacted selected material
 Barbed wires fencing consists of 2.5 mm barbed
wire horizontal and diagonal member fixed to
2500 mm long concrete psts spaced every m2 52
2000mm, including all necessary material as per
the drawing

7 Electrical Installation
Supply and install the required electrical
7.1 Ls 1 22,000.00
installations
8 Miscellaneous
Supply and fix anchor bolt in the R.C. generator
8.1 No 4 900.00
seat
GeneratorHouse Carried to Summary
 TOTAL
Birr

3,600.00

9,440.00

4,460.40
15,580.00

17,082.00

40,950.00

42,161.00

0.00

90,480.00

0.00

23,270.00
19,690.00
30,430.00
23,270.00
51,552.00
61,218.00

6,660.00
49,580.00
5,920.00
31,561.00
472,120.00
0.00
11,050.00
17,850.00
2,932.50
25,500.00
0.00

41,800.00

405,900.00

4,800.00
49,920.00

7,500.00

10,200.00

59,760.00

47,600.00

15,288.00
14,112.00

0.00

37,500.00

25,800.00

33,400.00

7,500.00

0.00

1,000.00

142,500.00

91,000.00

183,000.00

37,800.00

115,520.00

163,800.00
0.00

0.00

22,000.00

0.00

3,600.00

2,577,656.90
 CONSTRUCTION OF GUARD HOUSE
Unit Rate
Item No. Description Unit Qty.
(birr)
1 Construction of Guard House
1.1 Earth work
1.1.1 Excavate 20 cm topsoil,clearing and grubbing m2 36 590.00
Bulk excavation for foundation in common soil depth not
1.1.2 m3 30 590.00
exceeding 1.5m.
Cart away of surplus excavated materials to a distance not
1.1.3 m3 40 390.00
exceeding 10km
1.1.4 Supply and compact approved backfill selected material m3 16 1,800.00
2 Stone masonary work
Provide, place and build with broken stone for 250mm hardcore
2.1 m2 10 3,900.00
with hard basaltic stone or similar stone
Provide basaltic or equivalent masonry wall below ground
2.2 m3 11.8 4,900.00
surface.
2.3 Ditto,but above ground level m3 0.95 4,900.00
3 Concrete Work

Reinforced concrete with minimum cement content 360 kg/m3

3.1
cast into formwork and vibrated around reinforcement bars :

3.1.1 concrete grade C-15, 50mm thick blinding layer under floor slab m2 13 2,900.00
3.1.2 concrete grade C-25 in grade beams m3 1 17,900.00
3.1.3 ,, ,, C-25 for coulumns m3 0.5 17,900.00
3.1.4 ,, ,, C-25 for lintels m 3
0.2 17,900.00
3.1.5 ,, ,, C-25 for top tie beam m3 0.65 17,900.00
Provide, cut, bend and fix in position reinforced steel bar. All
3.2 according to structural drawing. Price shall include tying
wires
3.2.1 Diameter 6 mm plain bar kg 45 370.00
3.2.2 Diameter 8 mm plain bar kg 55 370.00
3.2.3 Diameter 10 mm plain bar kg 20 370.00
3.2.4 Diameter 12 mm deformed bar kg 200 370.00
3.2.5 Provide, cut and fix formwork m2 38 850.00
4 Hollow block, carpentery & roofing work, door & window.
4.1 Supply and construct hollow block (200x200x400)mm m2 32 1,800.00
4.2 Ditto, but for parapet wall (150x200x400)mm m2 10.4 1,400.00
Supply, assemble and fix in position eucalyptus roof truss, price
4.3 shall include the application of three coats and external anti- No. 4 850.00
termite treatment as per the drawing
 Supply and fix purlin in zigba wood size 50 x 70 mm nailed into
4.4 eucalyptus truss including three coats of anti - termite external m 21 1,400.00
treatment
Supply and fix roof cover in G-30mm corrugated galvanized iron
4.5 sheet fixed into zigba wood purlin with dome headed galvanized m2 16 980.00
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
4.6 spaced at a maximum spacing of 1000 mm c/c and fixed to purlin m 3.5 980.00
- price includes metal primer and two coats of synthetic enamel
paint
Supply & fix diameter 100mm down pipe in G-28 including 1mm
4.7 thick metal support brackets fixed at a maximum interval of 1000 m 8 980.00
mm fixed to walls or columns
4.8 Supply and fix 25x 250 mm fascia board to purlin 14 1,400.00
Supply and fix metal windows size (1.2x1.2)m price includes
4.9 No. 2 12,000.00
4mm thick clear glass
Supply and fix metal doors size (0.80x2.20)m with figured glass
4.10 No. 1 8,500.00
in upper half portion
4.11 Supply and fix chipwood roof ceiling (60*60cm) m2 10.6 1,400.00
Finishing; finishing work shall include all surface pre-
5
cleaning, polishing and cleaning at the end of finishing
5.1 Floor screed in cement mortar 20 mm thick m2 10 1,400.00
Apply three coats of plaster in cement mortar to internal cement
5.2 m2 33 1,500.00
concrete block wall
5.3 Ditto, but to external face of wall m2 54 1,500.00
Apply 3 coats of plastic paint to internal walls and synthetic paint
5.4 m2 33 1,500.00
to metal doors and windows
5.5 Ditto, but to external face of wall m2 54 1,500.00
5.6 Rendering to external wall m2 54 1,500.00
6 Miscellaneous
Construction of pavement and drainage ditch as per the
6.1
drawings

6.1.1 Concrete grade C-15, 50mm thick blinding layer under foundation m2 8.4 2,900.00

Reinforced concrete grade C-25 with minimum cement content

6.1.2 360kg/m3 cast into formwork and vibrated around reinforcement m3 1.3 17,900.00
bars
6.1.3 Provide, cut and fix formwork m2 4.2 850.00
Provide, cut, bend and fix in position reinforcement steel bar. All
6.1.4
according to structural drawing. Price shall include tying wires.
6.1.5 Diameter 10mm deformed bar kg 52.0 370.00
6.2 Light points, complete wiring and the necessary accessories Ls. 1 13,500.00
Total for general item no.6
Amount
(birr)

21,240.00

17,700.00

15,600.00

28,800.00
0.00
39,000.00

57,820.00

4,655.00

0.00

37,700.00
17,900.00
8,950.00
3,580.00
11,635.00

0.00

16,650.00
20,350.00
7,400.00
74,000.00
32,300.00
0.00
57,600.00
14,560.00

3,400.00
29,400.00

15,680.00

3,430.00

7,840.00

19,600.00
24,000.00

8,500.00

14,840.00

0.00

14,000.00

49,500.00

81,000.00

49,500.00

81,000.00
81,000.00
0.00
0.00

24,360.00

23,270.00

3,570.00

0.00
19,240.00
 13,500.00
1,054,070.00
Construction of public fountains
U. PRICE
ITEM NO DESCRIPTION UNIT QNTY
BIRR
3.1 Earth work

Clearing and striping of top soil to a minimum depth of 200 mm

3.1.1 m2 66.22 60.00
inside the fenced compound of each water point

3.1.2 Excavation for foundation, soak away pit and valve chamber m3 10.34 590.00

3.1.3 Provide and compact selected material in layers of 150mm m3 13.00 1,800.00

Provide and fill hard core with hard basaltic or equivalent stone,
3.1.4 m3 3.00 1,900.00
well compacted and blinded with crushed stone

Cart away and dispose all excavated material to appropriate

3.1.5 m3 30.34 390.00
distance not exceeding 1 Km.
3.2 Concrete Work
3.2.1 C-15 lean concrete m3 0.78 2,900.00
3.2.2 C-25 concrete mass concrete m 3
3.78 17,900.00
3.2.3 C-25 R. concrete for tie beam m3 0.85 17,900.00
3.2.4 Provide and fix formwork m 2
5.00 850.00

Provide cut, and fix in position reinforced steel bar all according
3.2.5
to structural drawing, Price shall include tying wires

3.2.6 Diametr 6 mm Kg 21.20 370.00

3.2.7 Diametr 10 mm Kg 42.50 370.00
3.3 Masonery Work

Provide and construct 400mm thick trychytic masonry wall

3.3.1 grouted and filled with (1:3) mortar for foundation and super m3 6.74 4,900.00
structure

3.3.2 Plastering to smooth finish for waterpoint wall and surface m2 18.97 1,500.00

Provide and fix in place precast R.concrete water seller seats as

3.3.3 No 1.00 4,900.00
per the drawing
Masonery pavement around the water point as per the drawing
3.3.4 m2 8.90 3,900.00
(200 mm thick with 1:3 mortar)
4 Pipework
3.4.1 Supplying and installing GS pipes
3.4.1.1 DN 40 GS m 12.00 1,200.00
3.4.1.2 DN20 GS m 3.00 850.00
 3.4.2 Supplying and fixing fittings
3.4.2.1 Cross tee DN 40 No 2 5,800.00
3.4.2.2 Reducer 40x20 No 6 5,800.00
3.4.2.3 Tee DN 40 No 1 5,800.00
3.4.2.4 DN 40 Bend (elbow) 90 degree No 5 6,900.00
3.4.2.5 Faucet DN 20 No 6 3,800.00
3.4.2.6 Socket DN 20 No 6 1,900.00
3.4.2.7 Gate valve DN 40 No 1 9,800.00
3.4.2.8 Union DN 40 No 1 1,900.00
3.4.2.9 Nipples DN 40 No 8 1,900.00
3.4.2.10 Water meter DN 40 (supply and install) No 1 16,000.00
Construct two valve chambers for water meter and gate valve ,
3.4.2.11 covered with 700*700*6mm sheet metal with latch and lock as No 2 22,500.00
per the drawing
3.5 Drainage

Reinforced Concrete drainage ditchfrom water point to soak away

3.5.1 pitas per the drawing, Price including excavation and any other m 2.00 3,900.00
incedental works

Supply and place boulders, crashed agregate and sand to form the
.5.2 m3 0.32 1,800.00
soak away as per the drawing

3.6 Fence

Barbed wires fencing consists of 2.5 mm barbed wire horizontal

and diagonal member fixed to 2500 mm long concrete posts
.6.1 m 30.00 4,900.00
spaced every 2000mm, including all necessary material as per the
drawing

3.6.2 Supply and fix iron gate 2.1*1.2 m with lock and latch No 2.00 16,000.00

6.3 Sub total of - One Public fountain

 TOTAL
BIRR

3,973.20

6,100.60

23,400.00

5,700.00

11,832.60

0.00
2,262.00
67,662.00
15,215.00
4,250.00

0.00

7,844.00
15,725.00
0.00

33,026.00

28,455.00

4,900.00

34,710.00

0.00
0.00
14,400.00
2,550.00
0.00
11,600.00
34,800.00
5,800.00
34,500.00
22,800.00
11,400.00
9,800.00
1,900.00
15,200.00
16,000.00

45,000.00

0.00

7,800.00

576.00

0.00

147,000.00

32,000.00

678,181.40
Gully/River Crossing Structure
Work Description unit QTY Unit Rate Amount
Earth Work
Site clearing for foundation to an average depth m2 2.25 60 135
of 20cm to remove top vegetated soil
Excavation for foundation to depth 1200m m3 5.5 590 3245
Fill and compact under hard core to a depth of m2 4.26 1800 7668
15cm with selected material
cart away surplus excavated material to a m3 4.95 390 1930.5
distance of not less than 50m
Concrete work 0
Construction of c-25 RC cement concrete with 0
360kg/m3 cement
A) 1.2X1.2X0.25 for footing m3 0.36 17,900.00 6444
B) 0.4X0.3X3m for foundation columns m3 0.36 17,900.00 6444
provide ,cut, bend and putting in position 0
Zigba or steel form work
A) 1.2X1.2X0.25 for footing m2 12.6 850 10710
B) 0.4X0.3X3m for foundation columns m2 3.6 850 3060
provide ,cut, bend and putting in position 0
Reinforcement bars including tying soft wire

for footing 0
a) 10mm Kg 37.8 370 13986
for foundation column 0
a) Dia. 8mm Kg 24.7 370 9139
b) Dia.12mm Kg 35.2 370 13024
Total for General Item No.8 75,785.50
 Anchor Block Construction

I/NO Work Description Unit QTY

9 Construct (40 x 40 x60) cm concrete anchor block (1:2:3) Mix

supports pipe line on rocky area by 6mm thick metallic clamp and
12mm (m12) bolt.
9.1 Excavation for foundation to a depth of 40 cm m3 0.6
9.2 Form Work m2 0.96
9.3 1:2:3 mix ratio plain concrete c-25 m3 0.1
9.4 M12 bolt and nut no 2
9.5 6mm thick clamp no 1
9.2 Construction of 6m width with 12m length culvert
9.2.1 Excavation for foundation to a depth of 40 cm m3 3.6
9.2.2 Form Work m2
9.2.3 masonary work
9.2.4 1:2:3 mix ratio of cement,sand stone m3 0.64
9.2.5 1:2:3 mix ratio plain concrete c-25 m3 28.8
9.2.6 M12 bolt and nut no 4
9.2.7 6mm thick clamp no 1
Sub-Total For General item no.9
Rate Amount

590 354
850 816
17,900.00 1790
1300 2600
6900 6900
0
590 2124
850 0
0
5900 3776
17900 515520
1300 5200
6900 6900
545,980.00
 Construction of Valve Chamber

1 Work Description unit Qty Unit Rate

1.1 Construct 30 cm masonry valve chamber No. 1 49,000.00
with an internal dimension of (100L x 100
W x70H) cm with 5cm thick Rcc cover of
Ǿ 8 @ 10 cm c/c in both direction

Sub-Total for ogeneral item no.7

Amount
49,000.00
Project Name: Insilale RWS project,
Bill of Quantity for Supply of Pipe and Fittings
S/No Descriptions Unit Quantity Unit Rate
Supply and Transprtation of listed pipes - -
10.1 Class C GIS pipe - -
10.1.1 DN 80mm m 300 2,900
10.2 supply of DCI pipe
10.2.1 OD 150mm m 2,616 14,900
10.3 SUPPLY HDPE pipe PN16 -
10.3.1 OD 125mm m 100 2,900
10.3.2 OD 110mm m 2,650 1,700
10.3.3 OD 90mm m 100 1,400
10.3.4 OD 75mm m 100 950
10.3.5 OD 63mm m 7,000 550
10.3.6 OD 50mm m 3,000 290
10.3.7 OD 40mm m 7,200 98
10.4 Supply and Transprtation of listed DCI Fittngs - -
and Valves
5.4 Double Flanged water meter
DN80mm, Pcs 1 22,500.00
5.4 pressure gauge
DN80mm, Pcs 1 17,000.00
5.2 Double Air release valve
DN 150mm Pcs 1 29,000.00
DN 80mm Pcs 1 17,000.00
5.2 Double Air Drain valve
DN 150mm Pcs 1 29,000.00
DN 80mm Pcs 1 17,000.00
5.1 Double Flanged Check valve
DN 80mm Pcs 1 17,500.00
5.3 Double Flanged Gate Valve
DN80mm Pcs 1 17,500.00
5.3 Double Flanged Reducer
DN150mm*DN80mm Pcs 2 29,000.00
Flanged socket
DN 150mm Pcs 20 27,500
DN 80mm Pcs 25 13,800
Double Flanged dismantling joints
DN 150mm Pcs 20 32,000
DN 80mm Pcs 25 17,000
Supply and Transprtation of listed GS Fittngs
and Valves
Ringed coupling
DN 80mm pcs 87 13,700
DN 40mm pcs 50.00 4,900
Union -
DN 80mm pcs 5 9,800
DN 40mm pcs 25 4,900
Nipples - -
DN 100mm pcs 6.00 13,800
DN 80mm pcs 25 13,700
DN 65mm pcs 24 9,700
DN 50mm pcs 30 6,500
DN 40mm pcs 30 4,900
90 degree elbow - -
DN 80mm pcs 4 17,000
DN 40mm pcs 120 4,900
Double Flanged Gate Valve
DN100mm Pcs 6 22,800.00
DN80mm Pcs 4 17,000.00
Bronze Gate Valve
DN 65mm pcs 7 15,000
DN 50mm pcs 8 13,000
DN 40mm pcs 30 8,900
Flanged socket
DN 150mm Pcs 22 27,500.00
DN 80mm Pcs 25 17,500.00
Double Flanged Reducer
DN300mm*DN150mm Pcs 2 39,000.00
Supply HDPE Fitting PN 16
Copression coupling - -
OD 125mm Pcs 10 25,000
OD 110mm Pcs 265 15,000
OD 90mm Pcs 4 9,800
OD 75mm Pcs 2 7,500
OD 63mm Pcs 140 6,500
OD 50mm Pcs 60 4,900
OD 40mm Pcs 144 2,900
Female GS-HDPE-Adopter - -
DN100mm*OD 110mm Pcs 10 22,500
DN65mm*OD 63mm Pcs 22 15,600
DN40mm*OD 40mm Pcs 65 12,300
DN50mm*OD 50mm Pcs 20 9,800
Male GS-HDPE-Adopter - -
DN40mm*OD 40mm Pcs 26 6,900
HDPE Reducer
OD 125mm*110mm Pcs 2 25,000
OD 125mm*75mm Pcs 1 25,000
OD 125mm*63mm Pcs 3 23,500
OD 110mm*63mm Pcs 1 19,600
OD 110mm*50mm Pcs 4 17,200
OD 110mm*40mm Pcs 3 15,000
OD 90mm*40mm Pcs 1 11,000
OD 63mm*50mm Pcs 3 9,800
OD 63mm*40mm Pcs 5 8,900
OD 50mm*40mm Pcs 3 6,500
HDPE TEE
OD 125mm Pcs 2 25,000
OD 110mm Pcs 5 23,500
OD 63mm Pcs 7 17,200
OD 50mm Pcs 6 9,800
OD 40mm Pcs 11 6,500
HDPE ELBOW PN16
OD 40mm Pcs 2 4,900
Total For General Item :10
Total
-
-
870,000.00

38,978,400.00
-
290,000.00
4,505,000.00
140,000.00
95,000.00
3,850,000.00
870,000.00
705,600.00
-

22,500.00

17,000.00
0.00
29,000.00
17,000.00
0.00
29,000.00
17,000.00
0.00
17,500.00
0.00
17,500.00
0.00
58,000.00
0.00
550,000.00
345,000.00
0.00
640,000.00
425,000.00
 0.00

0.00
1,191,900.00
245,000.00
0.00
49,000.00
122,500.00
0.00
82,800.00
342,500.00
232,800.00
195,000.00
147,000.00
0.00
68,000.00
588,000.00
0.00
136,800.00
68,000.00
0.00
105,000.00
104,000.00
267,000.00
0.00
605,000.00
437,500.00
0.00
78,000.00
0.00
0.00
250,000.00
3,975,000.00
39,200.00
15,000.00
910,000.00
294,000.00
417,600.00
0.00
225,000.00
343,200.00
799,500.00
196,000.00
0.00
179,400.00
0.00
50,000.00
25,000.00
70,500.00
19,600.00
68,800.00
45,000.00
11,000.00
29,400.00
44,500.00
19,500.00
0.00
50,000.00
117,500.00
120,400.00
58,800.00
71,500.00
0.00
9,800.00
66,009,500.00
 CONSTRUCTION OF GUARD HOUSE
Item Unit Rate
Description Unit Qty.
No. (birr)
12 supply of electromechanical equipment
12.1 Supply of generate set
supply of 100kv,400v,50hz diesel generator set
12.1.1 pcs 1 500,000.00
with all accessories
12.2 supply of submersible pump
12.2.13l/s discharge pcs 1 490,000.00
power cable 4*16mm2 diametr m 250 900.00
level control cable two times that of power cable
length and 3 water level control electrodes and 3 m 500 250.00
bundle of clips
supply of quality GSP DN 80mm,2pairs of pipe
pairs 2 4,000.00
clamp with all accessories
supply quality vulcanizing kit kit 1 2,000.00
fuel filling
fuel filing to diesel generator including transport
ltr 400 90.00
after project hand over
Inspection of EM equipment at manufacturer coun ls 1
Total for Grenal item 12
Amount (birr)
-
-
500,000.00
-
490,000.00
225,000.00

125,000.00

8,000.00
2,000.00
-
36,000.00
-
1,386,000.00
 CONSTRUCTION OF GUARD HOUSE
Item Unit Rate
Description Unit Qty.
No. (birr)
12 Install of electromechanical equipment
12.1 install of generate set
Installation of 100kv,400v,50hz diesel generator
12.1.1 pcs 1 150,000.00
set with all accessories
12.2 Installation of submersible pump pcs 1
Installation of quality class c Riser pipe GS DN
M 250
80MM
Total for Grenal item 13
Amount (birr)
-
-
150,000.00
120,000.00
1,000.00
271,000.00
 Access Road

I/NO Work Description Unit QTY

14.1 cutting tress clearing and stripping of top soil (6m width*3k length m2 18,000.00

14.1 clearing and grubbing of top soil (6m width*3k length m3 7,200.00

14.1 provide and compacted selected material/ red ash /of two layers layer m3 5,400.00
thickness of 150mm,(6m*3km
Sub-Total For General item no.14
Rate Amount
2250000
90 1,620,000.00

90 648,000.00

1800 9,720,000.00

11,988,000.00
 Construction of 15m3 Break Pressure

I No Description of Works unit Qty. Rate Amount

1 Earth Works
1.1 Site clearing to an average depth of 20cm m2 12.3 60.00 738.00
Bulk excavate to formation level in any material other than rock,
1.3 m3 9.6 590.00 5,664.00
not exceeding 1.0m of depth and set aside for re-use

1.5 Filling and compacting foundation base with selected materials m3 1.2 1,800.00 2,160.00
for 20 cms
Cart away surplus material from the site to a distance of not less
1.4 m3 9.4 390.00 3,666.00
than 5km

1.6 Placing 40 cm thick basalic stone or equivalent hard core well- m3 4.6 1,900.00 8,740.00
rolled consolidated and blinded with gravel
2 Concrete & Masonry Work
Casting 5 cm thick Lean Concrete above the Hard-Core with
2.1 m2 11.6 2,900.00 33,640.00
Grade C - 15 mix 1: 3 : 6 min Cement 150 Kg / m3

Casting 25 cm thick Base Slab with Grade C - 25 Concrete of

minimum cement content of 360 Kg / m3 filled into approperiate
2.2 m3 2.3 18,500.00 42,550.00
form work and properly Vibrated around the re-bars and the price
shall include form work
Casting 20 cm thick Ring-Beam with Grade C - 20 Concrete of
minimum cement content of 320 Kg / m3 filled into approperiate
2.3 m3 1.7 18,000.00 30,600.00
form work and properly Vibrated around the re-bars and the price
shall iclude form work
2.4 form work for base slab m2 2.7 18,000.00 48,600.00
2.5 form work for cover slab m2 8.8 18,000.00 158,400.00
Supply, Cut, Bend into Shape and fixing in position mild steel
2.10
Reinforcement Bars as Per Design Drawings
a. Diameter 12mm Kg 240.47 396.00 95,226.12
b. Diameter 10mm Kg 58.42 396.00 23,134.32
masonary work

2.12 Construction of 400mm thick Masonry Wall on both side of the m3 9.12 5,900.00 53,808.00
Concrete - Core embeded with cement Sand mortar of mix 1 : 3
3 Finishing and Miscllaneous Works

Apply 3 coats of plastering with mortar of 1 : 3 mix to inner wall

3.2 m2 19.8 1,600.00 31,680.00
and external faces of the ring beam , roof and base slab side

Pointing with cement sand mortar of 1 : 3 mix the external wall

3.3 m2 25.84 1,500.00 38,760.00
surfaces of the chamber
50mm thick smooth trowel finished cement sand ratio mix of 1:3
m2 26.52 1,500.00 39,780.00
screed to internal wall and bottom slab

construction of 60*60cm pre cast rc man hole cover for reservior No 1 4,900.00 4,900.00
pipe and fitting 0.00

istall all necessary inlet,outlet,float valve,over flow and

No 1 0.00
drainage pipes and fitting as per drawing and specification

2" elbow No 3 12,000.00 36,000.00

2" union No 1 8,900.00 8,900.00
2" nipples No 2 8,900.00 17,800.00
2" tap No 1 9,800.00 9,800.00
2"gate valve No 1 12,000.00 12,000.00
1 1/2" union No 1 6,500.00 6,500.00
1 1/2" elbow No 2 6,500.00 13,000.00
construction of rc c-20 valve chamberv of 75*75cm as per
No 1 39,000.00 39,000.00
drawing
2m long 40cm width at internal of 40cm mobile welded ladder
No 1 25,000.00 25,000.00
with 1 1/2" GI pipes
Total fo general item 15 790,046.44