SAGAG TOWN HAFFIRDAM CONSTRUCTION AND EXPANSION WATER SUPPLY PROJECT

PROJECT COST SUMMARY

Unit Qty Unit Rate (Birr)
Part Description Contract Amount (Birr)

1 General Items no 1 1,422,000.00 1,422,000

2 Pipe Supply and Installation no 1 6,498,906.48 6,498,906
3 Toilet no 1 316,678.58 316,679
4 Electromechanical Work no 1 7,932,251.09 7,932,251
5 Silt Trap no 1 4,246,052.80 4,246,053
6 Inlet and outlet canals no 1 328,634.96 328,635
7 Over flow Canal Spill way no 1 74,766.60 74,767
8 Main Pond no 1 40,752,729.00 40,752,729
9 Slow sand Filtration no 1 1,533,639.48 1,533,639
10 Guard House no 1 145,612.48 145,612
11 Generator house no 1 269,554.80 269,555
12 200m3 Clear water reservior no 1 3,080,728.72 3,080,729
13 ARTIFICIAL WELL no 1 709,820.70 709,821
Total 67,311,375.69
15% VAT 10,096,706.35
Grand Total Project Cost (Birr) 77,408,082.04
 SAGAG TOWN HAFFIRDAM CONSTRUCTION AND EXPANSION WATER SUPPLY PROJECT

1. General Items

Total Amount (Birr)

Description Unit Qty Unit rate (Birr)

1 Mobilization and Demobilization of contractor's man power, construction

materilas and equipment to construction site and from site
Ls 1 610,000.00 610,000.00

2 Erect Contractor's camp site including connection to water and power

supply, fencing of the camp and site safety material for including all
necessary material as directed by the engineers Ls 1 155,000.00 155,000.00

3 Provide survey control and setting out of the work for construction of
transmission mains, reservoirs, pumping stations and distribution network Ls 1 95,000.00 95,000.00

4 Provide concrete tests(compresive strength test ,slumb test, water

permeability test) ,soil tests ( bearing capacity test, specific gravity
test,moisture content tes) ,reinforcement test (tensile strength bend and re-
bend test) and construction material quality testing including all nesecary test
as directed by Engineer Ls 1 82,000.00 82,000.00

5 Fabricate and erect metallic project sign board (4 in No) for project
identification including printing of the tilles. (titles, and size of the board to
be provided by the client) No 4 25,000.00 100,000.00

6 Provide Engineers Office for supervision with a minumum of 40 sqm

furnished with four executive desks, four swivel chairs, 8 guest chairs, 4
shelves and all other furniture for the office including one drawing table,
desktop with A3 color printer, water supply , internet connection and power Ls 1 125,000.00 125,000.00
supply, .

7 Provide all insurances for personnel, works and ,aterials liability as well as
third part liability insurances for the whole period of the works Ls 1 70,000.00 70,000.00

8 Prepare and provide shop drawings , as built-drawings albuns of all the

constructed water supply components to the scale as approved by the No 2 70,000.00 140,000.00
Engineer
9 Prepare and provide operation and maintenance manual of the works as
approved by the Engineer Ls 1 45,000.00 45,000.00
TOTAL CARRIED TO SUMMARY FROM Bill No 1 1,422,000.00
 Construction of Artificial Well At 200m3 underground Wetwell
ITEM DESCRIPTION UNIT QNTY UNIT PRITOTAL
Birr Birr
1 EARTH WORK
1.1 Site Clearing to remove Top Soil up to 20cm Depth m2 14.40 26.50 381.60
1.2 Bulk excavation in normal soil to a depth not exceeding 3m m3 28.00 303.00 8,484.00
1.3 Ditto but in soft rock formation not exceeding 2.5m m3 26.5 320.00 8,480.00
1.4 Ditto but in hard rock formation 2m m3 20.00 418.00 8,360.00
Cart away all excavated material, deposit to appropriate
1.5 distance not exceeding 1 km m3 74.50 60.00 4,470.00
Provide and fill with suitable selected granular material not
1.6 exceeding 50cm m3 3.00 707.00 2,121.00
Provide and fill hard core with hard basaltic or equivalent
stone, well compacted and blinded with crushed stone to a
finished thickness of 25 cm under the artificial and valve
1.7 chamber m3 7.90 189.00 1,493.10
2 CONCRETE WORK -
30cm thick lean concrete C-10 under the artificial base slab
2.1 and valve chamber m2 3.60 180.00 648.00
Reinforced concrete type C-30 filled into form work and
2.2 vibrated around reinforced bar -
2.3 Base slab m3 3.24 6500.0 21,060.00
2.4 Concrete wall m3 9.90 6500.0 64,350.00
2.5 Top slab m3 3.60 6500.0 23,400.00
2.6 Valve Box m3 5.00 6500.0 32,500.00
3 Provide and fix formwork to: -
3.1 Base slab m2 6.60 485.00 3,201.00
3.2 Wall m2 39.60 485.00 19,206.00
3.3 Top slab m2 5.60 485.00 2,716.00
Provide, cut, bend and fix in position reinforced steel bar.
All according to structural drawing. Price should include
4 tying wires -
4.1 Diameter 8 mm plain bar kg 80.00 90.00 7,200.00
4.2 Diameter 12 mm deformed bar kg 515.00 90.00 46,350.00
5 ACCESSORIES AND FINISHING -
Provided and install access ladder constructed out of 1 1/2"
dia GS pipe and hooked to the casing as per the drawing;
5.1 including safety cages LS 1.00 18,400 18,400.00
5.2 supply and install of steel casing DN600mm m 60.00 240 14,400.00
provide top acces consisting of GI pipe wellded and fixed in
5.3 position as per the drwimg m2 48.00 2,450 117,600.00
6 PIPES, VALVES AND FITTINGS ALL ARE PN16 -
6.1 outlet Pipe and Fittings Supply for BS PN 16 DN 250 - -
6.2 DN 160 DCI 90 deg double flanged bend No 3 7500 22,500.00
6.3 DN 160 DCI double flanged pipe, L = 6.0 meters No 2 7500 15,000.00
6.4 DN 160DCI double flanged pipe, L = 500 mm No 2 7500 15,000.00
6.5 DN 160 DCI duckfoot 90 deg double flanged bend No 2 7500 15,000.00
6.6 DN 160dismantling joint No 2 7500 15,000.00
6.7 DN 160Non Swing Check Valve No 3 7500 22,500.00
6.8 Miscellaneous work including all fitting,& All Accessories Ls 200,000.00
Total of Bill . Construction of Artificial Wet Well 709,820.70
 SAGAG TOWN HAFFIRDAM CONSTRUCTION AND EXPANSION WATER SUPPLY PROJECT

Client:-SRS WATER RESOURCE DEVELOPMENT BUREUA

Contract Total Contract
DESCRIPTION Unit Unit Rate (Birr)
Qty Amount (Birr)
A Silt Trap
A1 Earth work
A1.1 Excavation of the silt trap reservoir area and & use the excavated soil for constructing m3
embankment around the reservoir as shown in the drawing up to depth 2.0m 6,000.00 70.00
420,000.00
A1.2 Ditto but for Soft formation from 2.0 m up to3,m depth m3 3,000.00 230.00 690,000.00
A1.3 Cart away excavated material in excess of embankment formation to a distance not less m3
than 1km from the site and use for dyke formation in both left and right side up stream 9,000.00 50.00
catchment areas for collecting runoff 450,000.00
Sub total 1,560,000.00
A2 Masonry Work
A2.1 40cm thick basaltic or equivalent stone hard core well rolled consolidated & blinded with m2
crushed stone 3,000.00 250.55
751,650.00
A2.2 50cm thick Hard stone masonry work in walls for the silt trap bedded with cement sand m3
mortar 1:3 350.00 1,900.00
665,000.00
Sub Total 1,416,650.00
A3 Concrete Work
A3.1 10cm Mass Concrete work 1:1.5:3 in the floor slab, for the silt trap m3 295.62 2,950.00 872,067.20
A3.2 2.5 cm thick cement screed evenly all over the floor area in cement sand mortar mix 1:3 m3 73.90 125.00 9,238.00
A3.3 Apply two coats of 0.6mm thick plastering the floor area & the walls of the silt trap with m2 388,097.60
cement sand mortar ( 1:3 ) up to fine finish 3,528.16 110.00
Sub Total 1,269,402.80
Total to bill No. A 4,246,052.80

1.4 In let & out let canals -

1.4.1 Earth work
1.4.3 Excavation of trench for construction of inlet & out let cannels as shown in the drawing m3 28,340.40
& use the excavated soil for constructing embankment around the reservoir as shown in 377.872 75.00
the drawing
1.4.4 Filling selected site material & compact in layers no exceeding 15cm thickness m3 101.476 60.00 6,088.56
1.4.5 sub total 34,428.96
1.5 Masonry work
1.5.1 Semi - dressed stone pavement work Joined & pointed with cement sand mortar 1:2 for m2 66,000.00
the in let canal 120 550.00
1.5.2 Ditto but for out let canal (from the silt trap to the main reservoir m2 104.92 550.00 57,706.00
sub total 123,706.00
1.6 Concrete work
Supply & lay 600mm in dia concrete pipe as per the drawing ( cost includes trench m 54,000.00
excavation. Backfilling the trench & compacting construction of concrete cut off collars 30 1,800.00
1.6.1 laying & joining to the sump ) which is from the main pond to the sump
1.6.2 Ditto but from the main pond to sump well 600mm m 35 1,800.00 63,000.00
Sub total 117,000.00
Total inlet and outlet canals 275,134.96
1.7 Over flow canal -
1.7.1 Earth work
1.7.3 Exaction of trench for construction of over flow canal use the excavated soil for m3 3,942.00
constructing embankment around the reservoir as shown in the drawing 52.56 75.00
1.7.4 Filling selected site material & compact in layers no exceeding 15cm thickness m3 13.14 90.00 1,182.60
Sub total 5,124.60
1.8 Masonry work
1.8.1 20cm thick Semi dressed stone pavement work joined & pointed with cement sand mortar m2 67,890.00
1:3 for the over flow canal 54.312 1,250.00
Sub total 67,890.00
Total over flow canal 73,014.60
1.9 Main Pond -
1.9.1 Earth work
1.9.2 site clearing to 20 cm depth to remove the loose soil and vegetation &use the excavated m2 1,264,800.00
soil for constructing embankment around the reservoir as shown in the drawing 74,400 17.00
1.9.3 Bulk Excavation of the main pond reservoir area and use the excavated soil for
constructing embankment , put & compact layer by layer not exceeding 25cm thickness
around the main pond as shown in the drawing
1.9.4 Excavation in ordinary soil 0 m up to 1m depth m3 25,540 70.00 1,787,800.00
1.9.5 Excavation in Soft rock formation 1m up to 2m depth m3 25,540 200.00 5,108,000.00
1.9.6 Excavation in Hard rock formation 2m up to 4m depth m3 51,080 320.00 16,345,600.00
1.9.7 Use native excavated material for embankment works and fill surrounding and Compact m3 1,797,120.00
to layer according to the guidance of engineer 14,976 120.00
1.9.8 place excavated material in excess of embankment formation to a distance not less than m3
1km from the site and use for dyke formation in both left and right side up stream 87,184 68.00 5,928,512.00
catchment areas for collecting runoff
sub total 32,231,832.00
2 Lining
2.1.1 lining the seepage protection plastic sheet Geomembrane 1.2mm thick for whole floor m2
area of the reservoir including the bank of the main bond by not exceeding 2meter out side 27,460 250.00 6,865,000.00
and the cost include both the supply and instalation
2.1.1.2 masonry work for support lining geomembere sorrounding lining end the cost iclude m3
excavation and construction of massonry 202 1,250.00 252,400.00
subtotal 6,865,000.00
2.2 Concrete Rings ( for sumps )
2.2.1 Supply & install 2m internal diameter 1.0m depth & 0.05m thickness reinforced concrete pcs 33,000.00
rings downstream of the main pond for the sump. Cost includes bulk excavation, carting
away lowering of the rings & connecting it to the out let concrete pipes and construction 11 3,000.00
of outlet boxes as shown in the drawing
Sub total 33,000.00
 SAGAG TOWN HAFFIRDAM CONSTRUCTION AND EXPANSION WATER SUPPLY PROJECT

Item No. Description Unit Quantity Rate Amount

2.2.3 FENCING WORK
Excavation for foundation of posts for fencing, dimensions 40 x 40 x 50cm including m3 40.96 200.00 8,192.00
2.2.4 disposal of surplus material

2.2.5 concrete work for foundation of fencing posts m3 5.13 2,500.00 12,825.00
2.2.6 Supply & installation angle iron posts for fencing, length 2.6m fixed at 2.5m interval Pcs 570 550.00 313,500.00
Supply & fix mesh wire up to a height not less than 2.20m, fixed to the posts by caped m2 2816 430.00 1,210,880.00
2.2.7 nails including all necessary fixing materials.
2.2.8 Supply & fix metal gate with its locks
a/ 2x4m no. 1 15,000.00 15,000.00
b/ 1x2m no. 1 5,500.00 5,500.00
subtotal 1,565,897.00
2.3 Miscellaneous works
2.3.1 Construction of masonry deflector wall as shown in the drawing to dissipate the energy of No 3,500.00
flow of water to the main pond 1 3,500.00
2.3.2 Construction of masonry out let chamber ( 100cmx100cmx60cm height ) No 1 3,500.00 3,500.00
2.3.3 Lining of guide lines by the excavated surplus Soil for diverting the surface runoff to the N0 50,000.00
reservoir (1m width x 1.5m height & 500 Meter length cost include the houling and 2 25,000.00
dumping of material as shown per drawing and order of the site Engineer
Sub total 57,000.00
Total main dam 40,752,729.00
 SAGAG TOWN HAFFIRDAM CONSTRUCTION AND EXPANSION WATER SUPPLY PROJECT

2.4 Slow Sand Filtration

2.4.1 Earth work
2.4.2 Site clearing to remove top soil to an average depth of 20 cm to make the site ready for m2
site ready for excavation 374 20.00 7,480.00
2.4.3 Excavation for trench for foundation to a depth not exceeding 80cm starting from stripped m3
ground level in ordinary soil 299.2 70.00 20,944.00
2.4.4 Back fill around foundation trenches well excavated materials from the site up to a m3
required level & well consolidated in layers not exceeding 25 cm thickness. 93.5 60.00 5,610.00
2.4.5 Filling under hard core with selected site material & compacted in layers not exceeding 20 m2
cm thickness 374 60.00 22,440.00
2.4.6 Cart away and spread excavated material to a distance not exceeding 100m from site m3 205.7 50.00 10,285.00
2.4.7 Sub total 66,759.00
2.5 Masonry work
2.5.1 40cm thick basaltic or equivalent stone hard core well rolled, consolidated & blinded with m2
crushed stone Below masonry wall and bottom slab 374 1,250.00
467,500.00
2.5.2 50cm width hard stone masonry wall bedded with cement sand mortar 1: 3 in ration m3 212.8 1,250.00 266,000.00
Sub total 733,500.00
2.6 Concrete work
2.6.1 15mm thick lean concrete work above hard core m2 5.61 255.00 1,430.55
2.6.2 R.C.C work 1:1 1/2:3 in to form work & vibrated around rod reinforcement in floor slab m3 36.9 595.25 21,964.73
2.6.3 R.C.C work 1:1 1/2:3 in to form work & vibrated around rod reinforcement in gread m3
beam, top tie beam and colomn 28.36 595.00
16,874.20
2.6.4 Wood Form work for concrete works m2 98.72 210.00 20,731.20
2.6.5 3cm thick cement sand mortar screed m3 146 328.79 48,003.34
2.6.6 Two coats of 6mm plastering the internal faces of the filter box m2 328 120.00 39,360.00
2.6.7 Pointing the outer surface of the walls m2 80.5 80.00 6,440.00
Sub total 154,804.02
2.7 Reinforcement work
2.7.1 Steel reinforcement work according to structural drawing price includes cutting bending
tying & placing in position
2.7.2 ø 6 mm plain bars kg 1181.928 70.00 82,734.96
2.7.4 ø 10 deformed bar kg 470.4 90.00 42,336.00
2.7.5 ø 12 deformed bar kg 527.95 90.00 47,515.50
Sub total 172,586.46
2.8 Pipe & fittings
2.8.1 supply & connect class B GI pipes internally threaded & female socket in standard length
of 6meter
2.8.2 In let pipe DN 150 PN 16 m 36 650.00 23,400.00
2.8.3 out let DN 150 Pn16 m 36 650.00 23,400.00
sub total 46,800.00
2.8.4 Under drains
2.8.5 supply & fix pre cast concrete under drains as shown in the drawing Pcs 154 1,255.00 193,270.00
2.8.6 Supply & fix perforated upvc pipes DN150 lateral main and DN100 collectors for under m
darain filtiration system as shown in the drawing 36 1,320.00 47,520.00
Sub total 240,790.00
2.8.7 Filter media
2.8.8 supply & Fill filter sand whose effective size ranges between 0.2-0.3mm m3 72 1,200.00 86,400.00
2.8.9 Supply and fix acess ladder made of angle iron price include welding, painting and all pcs
associated civil works 2 16,000.00 32,000.00
Sub total 118,400.00
Total slow sand filter 1,533,639.48
 SAGAG TOWN HAFFIRDAM CONSTRUCTION AND EXPANSION WATER SUPPLY PROJECT

3.00 Construction of guard house

Item No. Description of Item Unit Qty Unit rate Amount
3.1 Earth work
3.1.1 Clearing and removal of top soil to average depth of 200mm m2 9.00 20.00 180.00
3.1.2 Excavation of normal material below stripped level depth i.e 0.5m m3 3.25 70.00 227.50
3.1.3 excavation in soft,extra over m3 3.25 320.00 1,040.00
3.1.4 Cart away the excavated material note less than 500m m3 5.05 50.98 257.46
3.1.5 Back fill using excavated material as directed by the engineer m3 0.98 50.00 48.75
3.1.6 fill with hard core 250mm thick including compaction m3 1.63 464.00 754.00
3.1.7 Masonry work -
3.1.8 Masonry work with 1:3 cement / sand mortar below ground m3 1.80 1,478.90 2,662.03
3.1.9 Hollow block work 200 mm thick class C m2 22.71 308.66 7,009.78
3.1.10 Concrete work -
3.1.11 Concrete C-20, floor slab ,100 mm thick mass concrete m3 0.66 466.23 307.71
3.1.12 Reinforced concrete C-25 grade beam (200*200mm) m3 0.95 4,800.00 4,560.00
3.1.13 Reinforced concrete C-25 column and tie beam (200*200mm) m3 1.60 5,600.00 8,960.00
3.1.14 Reinforced concrete C-25 lintel (200*150mm) m3 0.06 5,600.00 336.00
3.1.15 Formwork -
3.1.16 Formwork columns, top tie beam, grade beams and lintels m2 18.12 550.00 9,966.00
3.1.17 Reinforcement bars -
3.1.18 a. Diameter 10mm deformed bar kg 62.95 90.00 5,665.80
3.1.19 b. Diameter 6mm deformed bar kg 16.26 90.00 1,463.62
3.1.20 Roofing -
3.1.21 Eucalyptus truss complete as shown on the drawings, span approx. 3600 mm including m 11.30 450.00 5,085.00
70*50 ZIGIBA purling 200 * 25 mm facia board, fittings and fastenings: 1.2 m c/c .
3.1.22 Galvanized roofing corrugated iron sheet G -28 guage to BSCP 143: part 10 c.w rige and m2 14.87 1,500.00 22,308.00
vally pieces and fixings including grouting in to wall.
3.1.23 Ceiling 8 mm thick chipwood fixed to 50*40 mm Zigiba battens including corner lining m2 8.30 1,200.00 9,960.00
for both internal and external parts
3.1.24 Rain water collection gutter in plain galvinized sheets G-28, 150*100 mm including m 4.40 921.61
including fastenings and fittings. 209.46
3.1.25 PVC down pipe DN 110 mm including fastenings and fittings m 3.50 167.00 584.50
3.1.26 Plastering work -
3.1.27 Plastering with an undercoat with max. thikness 20 mm to internal faces of block work m2 51.82 280.50 14,535.51
3.1.28 Rendering with 12 mm thick 1:3 Cement/sand mortar with a wooden float to external m2 25.91 150.00 3,886.50
faces of block work including parapete wall
3.1.29 Painting -
3.1.30 Painting of smooth concrete / plasterd surfaces with emulsion paint m2 51.82 90.00 4,663.80
3.1.31 Painting of varnish to facia board , external red wood ceiling and internal ceiling. m2 8.30 95.50 792.65
3.1.32 Miscellaneous works -
3.1.33 Floor cement screed average 30 mm thick floated finish with drain slope into gate side. m2 6.60 246.43 1,626.45
3.1.34 metal door size 900 * 2100 mm,LTZ,frame,glazing and complete with all accessaries as No. 1.00 4,592.70 4,592.70
per the drawing
3.1.35 metal window size 1200 * 1200 mm ,LTZ,frame,glazing and accessories No. 1.00 3,499.20 3,499.20
3.1.36 metal window size 1200 * 1200 mm ,LTZ,frame,glazing and accessories No. 2.00 3,499.20 6,998.40
3.1.37 Light points fed through 2*1.5 mm2 insulated wires in thermoplastic conduits of Φ 13.5 No. 2.00 380.00 760.00
mm diameter including flush mounted switches, wall boxes, insulating cups all completely
wired and ready for use.
3.1.38 Socket points fed throuth 2*2.5 mm2 installed wired in thermoplastic conduits of Φ 16 No. 2.00 549.46 1,098.93
mm diameter including wall boxes, insulating cups and other fixing accessaris all
completely wired and ready for use.
3.1.39 Supply and install light fittings type philipse TMS012 1*36 watt or equivalent complete No. 2.00 1,000.00 2,000.00
with 36watt fluoresent lamp
3.1.40 0.5m wide semi dressed stone pavement around the Guard house. m2 7.00 734.37 5,140.60
3.1.41 Supply and construction of 300mm dia . Half ditch concrete around the Guard house. m 14.00 980.00 13,720.00
Total Construction of one guard house 145,612.48
 SAGAG TOWN HAFFIRDAM CONSTRUCTION AND EXPANSION WATER SUPPLY PROJECT

4.00 Construction of generator housse

Item No. Description of Item Unit Qty Unit rate Amount
4.1 Earth work
4.1.1 Clearing and removal of top soil to average depth of 200mm m2 26.33 20.00 526.50
4.1.2 Excavation of normal material below stripped level depth i.e 0.5m m3 13.05 70.00 913.50
4.1.3 excavation in rock,extra over m3 15.00 290.00 4,350.00
4.1.4 Cart away the excavated material note less than 500m m3 18.32 75.00 1,373.63
4.1.5 Back fill using excavated material as directed by the engineer m3 4.50 90.00 405.00
4.1.6 fill with hard core 250mm thick including compaction m3 7.50 1,200.00 9,000.00
4.1.7 Masonry work -
4.1.8 Masonry work with 1:3 cement / sand mortar below ground m3 4.40 1,890.50 8,318.20
4.1.9 Hollow block work 200 mm thick class C m2 34.59 1,250.00 43,237.50
4.1.10 Concrete work -
4.1.11 Concrete C-20, floor slab ,100 mm thick mass concrete m3 2.21 466.23 1,032.23
4.1.12 Reinforced concrete C-25 grade beam (200*200mm) m3 1.67 5,600.00 9,352.00
4.1.13 Reinforced concrete C-25 column and tie beam (200*200mm) m3 1.89 5,600.00 10,584.00
4.1.14 Reinforced concrete C-25 lintel (200*150mm) m3 0.65 5,600.00 3,640.00
4.1.15 Formwork -
4.1.16 Formwork columns, top tie beam, grade beams and lintels m2 30.66 450.00 13,797.00
4.1.17 Reinforcement bars -
4.1.18 a. Diameter 10mm deformed bar kg 125.91 90.00 11,331.61
4.1.19 b. Diameter 6mm deformed bar kg 32.52 90.00 2,927.23
4.1.20 Roofing -
4.1.21 Eucalyptus truss complete as shown on the drawings, span approx. 3600 mm including m 13.30 450.00 5,985.00
70*50 ZIGIBA purling 200 * 25 mm facia board, fittings and fastenings: 1.2 m c/c .
4.1.22 Galvanized roofing corrugated iron sheet G -28 guage to BSCP 143: part 10 c.w rige and m2 29.74 949.71 28,248.30
vally pieces and fixings including grouting in to wall.
4.1.23 Ceiling 8 mm thick chipwood fixed to 50*40 mm Zigiba battens including corner lining m2 10.00 419.69 4,196.88
for both internal and external parts
4.1.24 Rain water collection gutter in plain galvinized sheets G-28, 150*100 mm including m 6.60 1,382.42
including fastenings and fittings. 209.46
4.1.25 PVC down pipe DN 110 mm including fastenings and fittings m 5.85 150.00 877.50
4.2 Plastering work -
4.2.1 Plastering with an undercoat with max. thikness 20 mm to internal faces of block work m2 103.64 280.50 29,071.02

4.2.2 Rendering with 12 mm thick 1:3 Cement/sand mortar with a wooden float to external m2 38.23 95.00 3,631.85
4.2.3 faces of block work including parapete wall
Painting -
4.2.4 Painting of smooth concrete / plasterd surfaces with emulsion paint m2 103.64 95.00 9,845.80
4.2.5 Painting of varnish to facia board , external red wood ceiling and internal ceiling. m2 16.60 65.15 1,081.44
4.2.6 Floor cement screed average 30 mm thick floated finish with drain slope into gate side. m2 13.20 350.00 4,620.00
4.2.7 metal door size 900 * 2100 mm,LTZ,frame,glazing and complete with all accessaries as No. 1.00 9,185.40 9,185.40
per the drawing
4.2.8 metal window size 1200 * 1200 mm ,LTZ,frame,glazing and accessories No. 1.00 7,500.00 7,500.00
4.2.9 mesh typemetal window size 1200 * 1200 mm ,LTZ,frame,glazing and accessories No. 2.00 7,500.00 15,000.00
4.2.10 Light points fed through 2*1.5 mm2 insulated wires in thermoplastic conduits of Φ 13.5 No. 2.00 750.00 1,500.00
mm diameter including flush mounted switches, wall boxes, insulating cups all completely
wired and ready for use.
4.2.11 Socket points fed throuth 2*2.5 mm2 installed wired in thermoplastic conduits of Φ 16 No. 2.00 750.00 1,500.00
mm diameter including wall boxes, insulating cups and other fixing accessaris all
completely wired and ready for use.
4.2.12 Supply and install light fittings type philipse TMS012 1*36 watt or equivalent complete No. 2.00 613.63 1,227.25
with 36watt fluoresent lamp
4.2.13 0.5m wide semi dressed stone pavement around the Guard house. m2 7.00 1,100.00 7,700.00
4.2.14 Supply and construction of 300mm dia . Half ditch concrete around the Guard house. m 14.00 650.00 9,100.00
Total Construction of Generator house 262,441.25
 SAGAG TOWN HAFFIRDAM CONSTRUCTION AND EXPANSION WATER SUPPLY PROJECT

TOTAL
Bill No. C- 03 Construction of Underground Wetwell 200m3 RCC Reservoir @ Haffirdam

Bill No. Construction of Underground 200m3 RCC Reservoir @Haffirdam site

Item
DESCRIPTION Unit Qty Unit Rate (Birr)
Total Contract
Amount(Birr)
1.0 EARTH WORK
1.1 Site Clearing to remove top soil m2 105.62 26.50 2,798.93
1.2 Bulk excavation in ordinary soil upto depth of 1.5m m3 161.28 177.00 28,546.36
1.3 Ditto but in soft rock formation m3 129.50 331.00 42,865.14
1.4 Ditto but in hard rock formation m3 104.32 468.00 48,822.23
1.5 Cart away all excavated material, deposit to appropriate distance not exceeding 1 km m3 233.82 52.00 12,158.79
1.6 Provide and fill with suitable selected granular material m3 87.50 707.00 61,861.38
1.7 Provide, fill and compact impermeable clay soil to a finished thickness of 30 cm m3 65.62 246.00 16,143.46
Provide and fill hard core with hard basaltic or equivalent stone, well compacted and blinded with
m3 98.52 189.00 18,620.39
1.8 crushed stone to a finished thickness of 25 cm under the reservoir and valve chamber
2.0 CONCRETE WORK
50mm thick lean concrete with mix ratio (1:3:6) under the reservoir base slab and valve chamber m2 173.52 1,465.00 254,207.64
2.1
Reinforced concrete type C-30 filled into form work and vibrated around reinforced bar
2.2 mix ratio should be 1:2:3 in
2.3 Base slab m3 44.46 5623.60 250,005.57
2.4 Concrete wall m3 45.64 5623.60 256,644.23
2.5 Concrete column m3 1.66 5623.60 9,353.17
2.6 Top slab m3 23.30 5623.60 131,049.56
2.7 Parapet m3 2.99 5623.60 16,814.56
2.8 Provide and fix formwork to - -
2.9 Base slab m2 47.39 500.00 23,696.85
3.0 Wall m2 275.34 500.00 137,671.00
3.1 Column m2 8.70 500.00 4,348.90
3.2 Top slab m2 88.26 500.00 44,129.39
3.3 Parapet m2 16.18 500.00 8,088.75
Provide, cut, bend and fix in position reinforced steel bar. All according to structural
drawing. Price should include tying wires
-
3.4
3.5 Diameter 8 mm plain bar kg 31.20 89.60 2,795.52
3.6 Diameter 10 mm deformed bar kg 3,436.60 89.60 307,919.36
3.7 Diameter 12 mm deformed bar kg 3,630.00 89.60 325,248.00
3.8 Diameter 14 mm deformed bar kg 2,811.00 89.60 251,865.60
3.9 Diameter 16 mm deformed bar kg 772.71 89.60 69,234.94
Reinforced concrete type C-25 filled into form work and vibrated around reinforced bar mix ratio
should be 1:2:3 for valve chamber
m3 9.80 3,592.00 35,201.60
4.0 Block work -
Provide and erect 20cm HCB wall for one side of the valve chamber, having internal plastering
and external rendering finish
m2 15.00 306.00 4,590.00
4.1
4.2 Stone masonry foundation wall m3 20.00 1,701.00 34,020.00
5.0 ACCESSORIES AND FINISHING - -
5.1 Provide and apply 50mm cement screed to the reservoir floor and roof slab m2 157.10 109 17,123.90
Provide and apply 3 coats of plaster to internal walls, columns and to embedded part of external
m2 281.06 32,040.77
5.2 wall surface 114
5.3 Rendering external wall m2 153.18 74.00 11,335.32
Provided and install access internal and external ladder constructed out of 25 mm dia GS pipe and
LS 1.00 9,200.00 9,200.00
5.4 hooked to the wall as per the drawing; including safety cages
Provide and install water stops made of natural or synthetic rubber or elastometric plastic
m 69.12 750.00 51,843.00
5.5 compound with basic risen polyvinyl chloride (PVC)
5.6 Plaster with water proof of internal wall surfaces m2 105.20 185.00 19,462.00
5.7 provide and insert plastic sheet for the base slab of the embeded part m2 50.24 135.00 6,782.40
Provide and fix 6 mm sheet metal access cover with latch and lock for valve chamber and
No 2.00 3,500.00 7,000.00
5.8 reservoir
mesh wires fencing consists of 2.5 mm barbed wire horizontal and diagonal member
fixed to 2500 mm long concrete post spaced every 2000mm, including all necessary m2 480.00 250.00 120,000.00
5.9 material as per
Gate, 6mm theiron
angle drawing
with metal sheet C/C 40 mm fixed to 60*60*3 mm RHS frame, as
shown in the drawing; price includes lock & latches & earth work (width 4.0m*height no 1.00 1,500.00 1,500.00
2.60m)
6.0 PIPES, VALVES AND FITTINGS -
6.1 Install inlet pipe -
6.2 DN 250, L=330cm double flanged pipe No 1 11,500.00 11,500.00
6.3 DN 250, 90 degree Duck foot bend No 1 16,800.00 16,800.00
6.4 DN 250, double flanged L=1m with centrally welded puddle flange No 1 13,600.00 13,600.00
6.5 DN 250 dismantling piece No 1 7,920.00 7,920.00
6.6 DN 250 flanged gate valve No 1 18,400.00 18,400.00
DN 250 double flanged pipe L=1.25 m No 1 7,600.00 7,600.00
6.7
DN 250, 90 degree double flanged elbow No 1 9,600.00 9,600.00
6.8
DN 250, double flanged pipe L=4m No 1 14,200.00 14,200.00
6.9
DN 250, double flanged pipe L=1.00m No 1 5,600.00 5,600.00

DN 250 flanged spigot No 1 7,600.00 7,600.00

DN 250 express collar No 1 7,200.00 7,200.00

DN 250 flanged float valve No 1 12,800.00 12,800.00

Install outlet pipe - -

7.0
DN 250 suction strainer No 1 13,600.00 13,600.00
7.1
DN 250 double flanged pipe L=1m with centrally welded puddle flange No 1 4,400.00 4,400.00
7.2
DN 250 dismantling piece No 1 7,920.00 7,920.00
7.3
DN 250 flanged gate valve No 1 18,400.00 18,400.00
7.4
DN 250, 900 double flanged bend No 1 9,600.00 9,600.00
7.5
DN 250*150 double flanged reducer No 1 17,600.00 17,600.00
7.6
DN 250 double flanged pipe L=1m No 1 4,400.00 4,400.00
7.7
DN 250 flanged spigot No 1 4,400.00 4,400.00
7.8
DN 250 express collar No 1 7,200.00 7,200.00
7.9
DN 250 water meter No 1 25,000.00 25,000.00

Install Overflow and Drain pipes -

8.0
DN 250 Flanged bell mouth No 1 9,600.00 9,600.00
8.1
DN 250 double flanged pipe L=180cm with puddle flange No 1 4,400.00 4,400.00
8.2
DN 250, 90 degree double flanged elbow No 2 9,600.00 19,200.00
8.3
 SAGAG TOWN HAFFIRDAM CONSTRUCTION AND EXPANSION WATER SUPPLY PROJECT

DN 250, double flanged pipe L=1.0m with centrally welded puddle flange No 1 4,400.00 4,400.00
8.4
DN 250x250 all flanged Tee No 1 17,600.00 17,600.00
8.5
DN 250 flanged gate valve No 1 18,400.00 18,400.00
8.6
DN 250 flanged spigot No 2 4,400.00 8,800.00
8.7
Install level indicator Ls 1 65,000.00 65,000.00
8.8
Provide and install DN 50 ventillation pipe with dome, L =1.0 meters pcs 2 6,500.00 13,000.00
8.9

Total Carried for BILL NO.Summary 3,080,728.7

Toilet At MAIN POND

6.1 CONSTRUCTION OF SOAK AWAY PIT

6.1.1 Earth Work Unit

Qty Unit price Amount

6.1.2 Clearing of site to remove top soil to a depth of 200 mm m2 12 27 324.00

6.1.3 Bulk excavation in ordinary soil to depth of 1.5m m3 15 150 2,250.00

6.1.4 Bulk excavation in soft rock m3 15 198 2,970.00

6.1.5 Bulk excavation in hard rock m3 12 350 4,200.00
6.1.6 Curt away excavated material m3 42 70 2,940.00
6.1.7 masonary work -
6.1.8 masonar wall with 50cm at the base and 40cm at top m3 35 428 14,980.00
6.1.9 concerete work -
6.1.10 Reinforced concrete septic cover C30 (Cement 1440 kg/m3) filled into form work and -
vibrated around reinforced bars, mix ratio should be 1 :2:3 in
6.1.11 Soak pit top slab m3 2.25 7,200.00 16,200.00
6.1.12 Reinforcement -
6.1.13 Provide, cut, bend and fix in position reinforced steel bar. All according to structural -
drawing. Price shall include tying wires
6.1.14 diameter 12 kg 650 87.00 56,550.00
6.1.15 diameter 10 kg 90 87.00 7,830.00
6.1.16 diameter 8 kg 80 93.00 7,440.00
6.1.17 Miscellaneous -
6.1.18 Supply and lay 100 mm dia. PVC pipe as shown on the drawing, price including m 100 250 25,000.00
excavation of earth and back filling drianage conection
6.1.19 Supply and fix 100x100 mm tee Pcs 4 120 480.00
6.1.20 Supply and fix 100 mm dia. PVC ventilation pipe hood shaped covering (cowl) Pcs 2 875 1,750.00
6.1.21 Supply and fix 40*40cm manhole cover concrete with handling frame pcs 2 1,500.00 3,000.00
Sub total for SOAK AWAY PIT 145,914.00
6.2. Construction of toilet
6.2.1 Construction of toilet
6.2.2 Description Unit Qty Unit Price Total Price (ETB)
6.2.3 Earth Work
6.2.4 Clearing of site to remove top soil to a depth of 200 mm m2 9 27 243
6.2.5 Excavation for stone masonry foundation; 0.5 m width and 0.5 m depth m3 3 150 450
6.2.6 Cart away and deposit excavated surplus material to a distance not exceeding I km m3 6 70 420
6.2.7 fill for the selected material m2 3 250 750
6.2.8 masonary work 0
6.2.9 Supply and place 250 mm thick hard core compacted to receive reinforced floor slab m2 10 428 4280
6.2.10 Supply and place 500 mm thick hard core for founation wall m2 7 428 2996
6.2.11 Sub-Total 6,143.00
6.2.12 Concrete and Block Work
6.2.13 Reinforced concrete grade C-25 with minimum cement content 1440 kg/m3 cast into
formwork and vibrated around reinforcement bars in
6.2.14 RC floor tie beam m3 3 5,870.00 17,610.00
6.2.15 RC column m3 1.26 5,870.00 7,396.20
6.2.16 Mass concrete fill on floor slab (100 mm) m3 1.25 2,600.00 3,250.00
6.2.17 Lintel m3 0.05 2,250.00 112.50
6.2.18 RC roof tie beams m3 2.5 5,870.00 14,675.00
6.2.19 Provide, fix in position, cut and bend reinforced steel bar. All according to structural -
drawing. Price should include tying wires
6.2.20 Diameter 8 mm deformed bar kg 120 72 8,640.00
6.2.21 Diameter 10 mm deformed bar kg 98.79 72 7,112.88
6.2.22 Provide, cut, and fix formwork beam column m2 19.2 480 9,216.00
Block work -
6.2.24 20cm HCB block for wall No 250 25.00 6,250.00
Sub-Total 74,262.58
6.2.26 Carpentry and Roofing
6.2.27 Supply, assemble and fix in position roof truss price shall include the application of three Pcs 25 250.00 6,250.00
coats and external anti-termite treatment
6.2.28 Supply and fix purl in in zigba wood size 50 x 70 mm nailed into eucalyptus truss pcs 180 5,400.00
including three coats of anti - termite external treatment 30
6.2.29 Supply and fix roof cover in G-28 mm corrugated galvanized iron sheet fixed into zigba m2 385 9,240.00
wood purl in with dome headed galvanized nails (purlin and ridge cover measured 24
6.2.30 separately)
Supply and fix edge gutter formed in G- 28 flat galvanized metal sheet including support m 210 1,050.00
brackets 1 mm thick shaped steel plate spaced at a maximum spacing of 1000 mm clc and
fixed to purl in - price includes metal primer and two coats of synthetic enamel paint 5
6.2.31 Supply & fix diameter 100mm down pipe in G-28 including I mm thick metal support m 350 5,250.00
brackets fixed at a maximum interval of 1000 mm fixed to walls or columns 15
6.2.32 Supply and fix 25x 250 mm fascia board to purl in m 9.8 350 3,430.00
6.2.33 Supply and fix metal windows size 1x1.8m price includes lock hachs m2 1.8 3,550.00 6,390.00
6.2.34 Supply and fix metal doors size 2.1 Ox1 with figured glass in upper half portion Pcs 2.1 3,550.00 7,455.00
6.2.35 Finishing; finishing work shall include all surface pre-cleaning, polishing and cleaning at -
the end of finishing
6.2.36 Floor screed in cement mortar 20 mm thick m2 1.8 580 1,044.00
6.2.37 Apply cement mortar pointing to all external cement concrete block wall m2 34 580 19,720.00
6.2.38 Apply 3 coats of plastic paint to internal ,externalwalls and synthetic paint to metal doors m2 580 20,880.00
and windows 36
Sub-Total 79,859.00
6.2.40 Electrical Installation
6.2.41 Supply and install the required electrical works LS 1 10,500.00 10,500.00
Sub-Total 10,500
Sub total for toilet 170,764.58
Total for 1 toilet including soak awey pit 316,678.58
 SAGAG TOWN HAFFIRDAM CONSTRUCTION AND EXPANSION WATER SUPPLY PROJECT

Summary of Pipe works

S.No Description of Item No Amount Total Amount
1 Supply of main pipe line 1 4,278,066 4,278,066.48
2 Mainline welding,laying & fitting 1 298,770.00 298,770.00
Main Line Trench excavation fromWetwell
to Service Reservoir 1,922,070.00
3 1 1,922,070.00
TOTAL 6,498,906
 SAGAG TOWN HAFFIRDAM CONSTRUCTION AND EXPANSION WATER SUPPLY PROJECT

SUPPLY OF RAISING MAIN PIPE

SUPPLY OF HDPE PE100 PN16 - RAISING MAIN:- From Haffirdam Wet Well
6 To 250m3 RCC elevated Shaft Reservoir-1 & Shaft Reservoir-2 Srvice Reservior
ITEM DESCRIPTION UNIT QNTY RATE AMOUNT
No. ETH ETH
PIPE WORK - PIPES
6.1 Supply, Transport to Site and Store, including jointing materials, bolts
gaskets, packing, jointing glue etc., as applicable. Excluding laying and
joining.
HDPE PE 100 Pipes PN 16/SDR 11
6.1 OD180mm m 3,280 1,054.9 3,460,216.32
6.2 OD140mm m 551 732.2 403,420.16
subtotal for pipe works 3,863,636.48

Description UNIT QUANTITY RATE TOTAL AMOUNT

6.3 Fitting Supply(Raising main line from Haffirdam Wetwell To RS-1,&RS-2)

hdpe pe100 Fitting PN16
6.3.1 Butweld Wye OD180mm*140mm*180mm NO 2 8,500 17,000
6.3.2 Butweld reducervalve
Flanged Check OD180mm*140mm
DN100mm Including all other accessories for NO 3 6,500 19,500
6.3.3 fixing NO 1 12,000 12,000
6.3.4 Flanged reducer D180mm*100mm NO 2 7,850 15,700
6.3.5 Stub flange DN180 NO 2 3,500 7,000
6.3.6 backing ring DN180 NO 2 2,500 5,000
6.3.7 Flat Gasket OD180mm NO 3 500 1,500
6.3.8 Bolt Nut Hex icluding All Other Accessories ls 15,000
SUB TOTAL 92,700
6.4 Fitting Supply(Raising main line from Wetwell) UNIT QUANTITY RATE TOTAL AMOUNT
6.4.1 Air Release & Washout Fittings
6.4.2 Air Valve FOR OD180 PN16
6.4.3 Stub flange DN180 NO 2 9,800 19,600
6.4.4 HDPE butweld Tee DN180*180*100 NO 2 11,200 22,400
6.4.5 Flanged gate valve DN50 NO 1 21,000 21,000
6.4.6 Flanged air realease valve DN50 NO 2 5,600 11,200
6.4.7 backing ring DN180mm NO 2 7,850 15,700
6.5 WASH-OUT FOR OD 180 PN16 NO -
6.5.1 HDPE butweld Tee DN180*180*180mm NO 1 2,630 2,630
6.5.2 Flanged gate valve DN180mm Including all accessories NO 1 11,200 11,200
SUB TOTAL 103,730
river cross
6.6.1 excavation of river bed up to 1.5m deep with width of 1m m 50 520 26,000.00
6.6.2 Fill C-20 mass concrete with fully iron sheet bar m3 40 4800 192,000.00
Subtotal 218,000.00
GRAND TOTAL FOR MAIN PIPE SUPPLY 4,278,066.48
 SAGAG TOWN HAFFIRDAM CONSTRUCTION AND EXPANSION WATER SUPPLY PROJECT

7 TRENCH TRENCH EXCAVATION

MAIN LINE TRENCH EXCAVATION (RAISING AND TRANSMISSION MAIN) EARTHWORK

FROM Wetwell TO 250m3 elevated shaft, service

S/NO reservoir
7.1 Earth Work unit qty rate total
7.2 Site Clearance m2 15,200 17.00 258,400.00
Trench excavation in Soft rock for pressure pipes to a 984 230.00 226,320.00
(1mx1.2m) width ,depth and length and disposal of surplus
7.3 excavated material m3
Trench excavation in hard rock for pressure pipes to a 3,600 350.00 1,260,000.00
(1mx1.2m) width ,depth and length and disposal of surplus
7.4 excavated material m3
Supply and spread 10 cm deep approved bedding material 415 90.00 37,350.00
7.5 below the pipe in all Trench excavation, m3
3,320 120.00 398,400.00

Back filling with imported approved selected material from

the site not more than 1km for and hard rock for Trench
7.6 excavation, m3
Grand Total FOR BILL NO. S.P.M.T 1,922,070.00
 SAGAG TOWN HAFFIRDAM CONSTRUCTION AND EXPANSION WATER SUPPLY PROJECT

8 Welding & Laying, of Main line 180mm & 140mm PN16 HDPE PE100 Pipes &
and pressure line Testing
S/NO Description unit Qty Rate total
8.1

SUPPLY OF HDPE PE100 PN16 - RAISING MAIN:- From Wetwell To

250m3 Elevated Srvice Reserviors
8.2 HDPE PE 100 Pipes PN 16/SDR 11 OD180 mm wellding points Point 265 680.00 180,200
8.3 HDPE PE 100 Pipes PN 16/SDR 11 OD 140 mm wellding points Point 61 630.00 38,570
SUB TOTAL 218,770
8.4 PRESSURE TESTING AND DISINFECTION
Disinfection of pipelines: flushing with clear water, filling with water
containing 0.15 g/l calcium hypo chloride, left for 24 hours. This includes
8.5 supply of all necessary equipment, chemical and water Ls 80,000 80,000
SUB TOTAL 80,000
Total Carried to Summary 298,770