Sheno Town Water Supply and Sanitation Project Cost Summary

Project: - Sheno Town Water Supply and Sanitation
Client: - Oromia Water mineral and Energy Bureau

Consultant: - Amen Consulting Plc
Contractor :- GTB Engineering
Bill No . 8 - Sanitation Construction works
SUMMARY
SN Description Contract Total Cost Previous Current
1 Construction of Public Toilet and Shower /Market/ 569,686.97 237,647.78

Construction Septic Tank and Soak away pits for
2 public Toilets /Market/ 214,575.50 21,850.00
3 Construction of Public Toilet and Shower /Stadium/ 569,686.97 147,497.46
4 public Toilets /Stadium/ 214,575.50 154,809.25
Construction of flush school toilet for girls /Carl
5 School/ 229,184.20 50,939.29
6 School Toilets /Carl School/ 156,290.30 124,608.81
Construction of flush school toilet for girls /High
7 School/ 253,801.70 142,088.66
8 School Toilets /High School/ 156,290.30 103,474.41
9 Sanitary Land fill site and Leachet Pond 3,038,818.00 -
10 Construction of Sludge Drying Bed 974,325.01 -
TOTAL CARRIED TO SUMMARY 6,377,234.44 982,915.66
FOR THE CONTRACTOR SUPERVISOR
Name:- Bereket Woldesenbet Name:- Arebu A.
Sig.& Date:- Sig.& Date:-
Excuted Total
237,647.78
21,850.00
147,497.46
154,809.25
50,939.29
124,608.81
142,088.66
103,474.41
-
-
982,915.66
Sanitation Work
Construction of Public Toilet and Shower /Market/
Contract Previous Current
Item No Item Description Unit Unit rate Amt Amount
Qty Amount (Birr) Qty Qty
(Birr) (Birr) (Birr)
1 Earth Works
Site Clearing of an area of 13m*10.4m including for
1.1 pavement to an average depth of 20cm do remove m2 135.20 10.00 1,352.00 135.20 1,352.00
top soil & Grubbing
Excavation for Foundation Trench to a depth of not
1.2 exeeding 1 m below stripped ground level including m3 38.80 50.00 1,940.00 38.80 1,940.00
for drainage lines of wastes.
Excavation for floor slab construction to a depth of
1.3 not exeeding 20cm below stripped ground level m3 12.78 50.00 639.20 9.18 459.20
including for drainage lines of wastes.
Back filling and compacting under the foundation
1.4 with selected granular material to a final depth of m3 5.34 180.00 961.20 5.34 961.20
150 mm
Provide and fill hard-core with hard basaltic or
equivalent stone, well compacted and blinded with
1.5 m³ 25.08 130.00 3,260.40 11.48 1,492.40
crushed stone(under the floor) to a finishing
thickness of 250 mm
Cart away and disposal of surplus excavated
1.6 material to not less than 1 km as directed by the m³ 65.84 30.00 1,975.20 -
Engineer
Excavation for Footing trench to a depth of not 2.45 122.50
1.7 m³ 2.45 50.00 rate only
execeeding 1 m below stripped ground level
Back filling and compacting around the footing and
1.8 pillar foundation with selected granular material to m³ 2.11 180.00 rate only -
a final depth of 150 mm
Back filling and compacting around the footing and
30.00 - -
pillar foundation with native material
1.9 material around the footing and pillar to not less m³ 2.70 20.00 rate only -
than 1 km as directed by the Engineer
page total carried forward = 10,128.00
Sanitation Work

Sanitation Work
2 Masonry Wok
Provide and erect 40 cm thick basaltic or
equivalent masonry foundation wall to a height of 19.94 29,904.00
2.1 m3 26.38 1,500.00 39,570.00
85 cm below ground level blended & joined in
cement motor 1:3
equivalent masonry foundation wall to a height of 4.66 6,990.00
2.2 m3 4.66 1,500.00 6,990.00
15 cm above ground level blended & joined in
cement motor 1:4
Pointing the exposed external wall surface of the -
2.3 m2 5.82 180.00 1,047.60
foundation with cement mortar of 1:3 mix
Provide and construct 8 cm thick concrete

pavement with drainage ditch over 25 cm thick -
2.4 m2 40.80 180.00 7,344.00
hardcore around the house price including the
drainage ditch joined with cement mortar of 1:3 mix
3 Concrete Works - -
Casting 100 mm thick Lean Concrete Grade C-10 63.92 6,392.00
3.1 m2 63.92 100.00 6,392.00
for Latrine floor slab
Casting reinforced concrete (20cm *20cm) of grade
3.2 C-20 for elevation columms and lintels as per the m3 1.74 2,300.00 4,003.84 1.74 4,003.84
drawing
Casting 10 cm thick reinforced concrete of grade
3.3 m3 6.39 2,300.00 14,701.60 6.39 14,701.60
C-20 for floor slab as per the drawing
Casting 20*30 cm thick reinforced concrete of
3.4 grade beam C-20 as per the drawing (price 3.14 2,300.00 - 3.14 7,231.20
includes form work and scaffolding)
Casting 20*20 cm thick reinforced concrete in top
3.5 tie beam C-20 as per the drawing (price includes 3.01 2,300.00 - 2.98 6,844.80
form work and scaffolding)
Footing with foundation pillar (1m in height) in C
3.6 20 to be included based on site condition - m3 2.04 2,300.00 rate only 2.05 4,719.60
including form work and scafolding
Sanitation Work

Sanitation Work
Supply, cut, bend & fixing in position reinforecment

3.7 kg
bar for all diameters as per the drawing
3.7.1 Columns
Φ12 kg 75.05 40.00 3,002.00 75.05 3,002.00
Φ8 kg 134.17 40.00 5,366.82 88.86 3,554.37
3.7.2. Beams(Grade Beams and Top tie beams0 - -
Φ12 kg 160.97 40.00 6,438.80 160.97 6,438.80
Φ10 kg 109.70 40.00 4,388.00 109.70 4,388.00
Φ6 kg 358.49 40.00 14,339.76 169.45 6,778.00
3.7.3 Slab - -
Φ8 kg 486.71 40.00 19,468.58 326.44 13,057.75
3.7.4 Footing -
Φ12 kg 103.39 40.00 rate only 103.39 4,135.60
Φ8 kg 5.00 40.00 5.00 200.00
4 Block work -
Supply and build Class B HCB 200mm external 83.27 24,979.80
4.1 m2 83.27 300.00 24,979.80
wall
Supply and build Class B HCB 150mm partition 22,429.12
4.2 m2 85.73 280.00 24,003.35 80.10
wall
5 Roofing and Drainage - -
Supply, assembly and fix in position, eucalyptus
roof truss, 9.6 m in length as per drawings. Price
5.1 should include the application of 3 coats of external No 8.00 800.00 6,400.00 8.00 6,400.00
anti-termite treatment as per drawings and
technical specifications
Supply and fix purlin in Zigba wood 50x70 mm
5.2 nailed into eucalyptus truss including 3 coats of m 100.00 60.00 6,000.00 100.00 6,000.00
anti-termite treatment
Sanitation Work
supply, assembbly and fix in position, eucalyptus
rafters DN 100 mm including 3 coats of external 720.00
5.3 m 24.00 30.00 720.00 24.00
technical specifications
5.4 Vertical diagonals and chords (DN 100mm) m 24.00 30.00 720.00 24.00 720.00

Sanitation Work
Supply and fix roof cover made of G-28 mm
5.5 corrugated GI sheets fixed into Zigba wood purlin m2 120.00 350.00 42,000.00 107.80 37,730.00
with dome headed galvanized nails
supply and fix edge gutter made of G-28 flat GI
metal sheet including support brackets 1 mm thick
5.6 spaced at a maximum of 1000 mm c/c and fixed to m 25.00 150.00 3,750.00 -
purlin. Price to include metal primer and 2 coats of
synthetic enamel paint
Supply and fix 120x60 mm G-28 GI Down pipe
including 1 mm thick metal support brackets fixed -
5.7 m 24.40 150.00 3,660.00
at maximum 1000 mm intervals into walls and/or
columns
6 Ceiling -
Supply and fix internal ceiling fascia -
6.1 m 367 60.00
board(40mm*50mm)
6.2 Supply and fix plywood ceiling m2 82.5 300.00 -
rate only
Provide 3 coats of anti termite treatment to ply -
6.3 m2 82.5 60.00
wood ceiling
6.4 Provide 2 coats of varnish paint to ply wood ceiling m2 82.5 60.00 -
7 Doors and Windows -
1 mm thick steel door with LTZsteel frame size
7 80*210 cm with mesh opening up to the soffit of the pcs 15.00 2,500.00 37,500.00 -
top tie beam as per the drawing
7.1 70*210 cm with mesh opening up to the soffit of the pcs 4.00 2,500.00 10,000.00 -
top tie beam as per the drawing
4 mm thick clear glass with glazing and LTZ steel -
7.2 pcs 2.00 2,500.00 5,000.00
frame size 1.5*1.52 cm
7.3 pcs 1.00 2,500.00 2,500.00
frame size 1.4*1.52 cm
Mesh wire windows with LTZ steel Frame size -
7.4 pcs 12.00 2,000.00 24,000.00
0.60m*0.60m
Sanitation Work

Sanitation Work
8 Finishing work (Plastering & Painting)
Finishing work shall include all surface pre-
8.1
cleaning, polishing and cleaning
Three coats of plastering in cement sand mortar of
8.2 1:3 mix ratio in internal walls beams and collumns, m2 171.45 150.00 25,717.87 -
to a maximum thickness of 20 mm
Thre coats of plastering and rendering in cement

8.3 sand pointing mortar 1:3 to a maximum thickness m2 166.53 150.00 24,979.80 -
of 30 mm in external walls columns and beams
40 mm thick cement sand screed 1:3 for the floor -

8.4 m2 63.92 150.00 9,588.00
including smooth floor finish with cement paste
8.5 Three coats of plastic paint to internal walls m2 171.45 60.00 10,287.15 -
9 Hydraulics and sanitary fixtures -
Supply and installation of all necessary pipes and
fittings for 6 showering units, 8 water closets ,4 -
9.1 LS 1.00 20,000.00 20,000.00
urinals and six hand washing sinks as per the
drawing
Pipe works for internal and external sanitation 10,000.00
9.2 LS 1.00 10,000.00 10,000.00 1.00
complete with fittings
Provide and fix sanitay appliances as per drawings -
9.3 -
and list below
9.3.1 Shower unit pcs 4.00 1,200.00 4,800.00 -
9.3.2 Shower unit for differently abled pcs 2.00 1,200.00 2,400.00 -
9.3.3 Hand wash basin (sink) pcs 6.00 2,500.00 15,000.00 -
Turkish flush toilet units-40cm*40cm(3 for men and -
9.3.4 pcs 6.00 1,500.00 9,000.00
3 for women)
WC units for differently abled(1 for men and 1 for -
9.3.5 pcs 2.00 3,000.00 6,000.00
women)
9.3.6 Urinal (urine collection basin) pcs 4.00 1,500.00 6,000.00 -
Sanitation Work
10 m3 elevated plastic water tank including framed

9.4 steel stand tower 6m above the ground complete LS 1.00 40,000.00 40,000.00 -
with all pipes and accessories for water supply


Sanitation Work
10 Electrical Installation -
10.1 Supply and installation of LS 1.00 -
Sub distribution board SDB for flush mounted
10.1.1 complete with bars junction boxes and other -
accessories consisting of
10 Amp ABC 1 phase pcs 3.00 1,000.00 3,000.00 -
25Amp ABC 1 phase pcs 1.00 1,000.00 1,000.00 -
10.1.2 Light fitting with lamps specified or equivalent - -
Osram 15W/6500k-520 lm Energy saver lamps pcs 21.00 500.00 10,500.00 -
Light Point fed through PVC insulated Conductor of
10.1.3 2x2.5mm2 in conduits dia 13mm under surface pcs 21.00 500.00 10,500.00 -
with covers,switches 2 way etc.
Flush Mounted Socket outlets of 16 amp/220v with
earthing contact fed through conductors of -
10.1.4 pcs 1.00 500.00 500.00
3x2.5mm2 in conduit of min. dia 16mm under
surface with cover ,socket etc.
11 Site work - -
Fencing with galvanized wire mesh as detailed

including all intermediate straining, concrete posts -
11.1 LS 1.00 26,000.00 26,000.00
and struts C-25,12x12cm in concrete foundation C-
20 including earth work and all associated works
page total carried forward = 51,500.00 -

Total For One Toilet and Shower Room 569,686.97


Todate
Qty Amount (Birr)
135.20 1,352.00
38.80 1,940.00
9.18 459.20
5.34 961.20
11.48 1,492.40
- -
2.45 122.50
- -
- -
- -
6,327.30
Todate
Qty Amount (Birr)

Todate
Qty Amount (Birr)
19.94 29,904.00
4.66 6,990.00
- -
- -
- -
63.92 6,392.00
1.74 4,003.84
6.39 14,701.60
3.14 7,231.20
2.98 6,844.80
2.05 4,719.60
Todate
Qty Amount (Birr)
80,787.04
Todate
Qty Amount (Birr)
75.05 3,002.00
88.86 3,554.37
- -
160.97 6,438.80
109.70 4,388.00
169.45 6,778.00
- -
326.44 13,057.75
- -
103.39 4,135.60
5.00 200.00
- -
83.27 24,979.80
80.10 22,429.12
- -
8.00 6,400.00
100.00 6,000.00
Todate
Qty Amount (Birr)
24.00 720.00
24.00 720.00
102,803.44
Todate
Qty Amount (Birr)
107.80 37,730.00
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Todate
Qty Amount (Birr)
37,730.00
Todate
Qty Amount (Birr)
- -
- -
- -
- -
- -
- -
1.00 10,000.00
- -
- -
- -
- -
- -
- -
- -
Todate
Qty Amount (Birr)
- -
10,000.00
Todate
Qty Amount (Birr)
- -
- -
- -
- -
- -
- -
- -
- -
- -
237,647.78
Sanitation Work Payment sheet no. 2
Septic tank @ market
Item No Item Description Unit Unit rate Amt
(Birr) (Birr)
BILL 2 : Construction Septic Tank and Soak away pits for public Toilets
1 Septic tank(6m*3m*4m)
1.1 Earth Work
1.1.1 Bulk excavation in ordinary soil m3 62.0 65 4,030.00 62.00
1.1.2 Bulk excavation in soft rock m3 31.0 10 310.00
1.1.3 Bulk excavation in hard rock m3 10.3 10 103.00
1.1.4 Cart away excavated material m3 103.4 30 3,102.00
1.1.5 Back filling with approved selected material m3 280 -
Supply and place 250 mm hard core (septic
1.1.6 m2 25.8 130 3,354.00
tank)
Supply and place 1m thick coarse gravel (soak m3
1.1.7 pit 2m*2m*2.5m internally with 40cm thick 1.6 500 800.00
masonry wall)
Supply and place 50cm thick fine gravel on top of m3
1.1.8 0.8 500 400.00
the coarse gravel
Supply and place 50cm thick fine sand on top of m3
1.1.9 0.8 500 400.00
the fine gravel
1.2 Masonry and Concrete Work m3 -
Provide and erect 1.5m height dry masonry wall m 3
1.2.1 11.5 1500 17,250.00
(40cm in width) for two soak away pits 11.50
Provide and erect 1m height masonry wall(40cm m3
1.2.2 in width) in cement mortar (1:3) for two soak away 3.8 150 570.00 3.8
pits
Provide and erect masonry wall (50cm width at m3
1.2.3 the bottom and 40cm width at the top) in cement 35.3 1500 52,950.00
mortar (1:3) for the septic tank
Provide and erect 150 mm HCB baffle wall in
1.2.4 m2 9.5 280 2,660.00
cement mortar (1:3)
1.2.5 20 mm thick cement plaster (1:3) (on septic tank in m2 72.0 1000 72,000.00
(Birr) (Birr)
(Birr) (Birr)
1.3 Reinforced Concrete Work -
Reinforced concrete C20 into form work and
1.3.1 vibrated around reinforced bars, mix ratio should -
be 1:2:3 .
Septic tank floor slab, provide slope as shown on m3
1.3.2 the drawing in the two compartment of the septic 5.6 2300 12,880.00
tank
1.3.3 Septic tank roof slab m3 4.2 2300 9,660.00
Two 10cm thick C20 reinforced concrete cover m3
1.3.4 1.6 2300 3,680.00
slab (2.8m*2.8m in size)
1.4 Form Work -
Provide and fix formwork with planks, battens,
1.4.1 -
runners etc in:
1.4.1.1 Septic tank roof slab m2 18.0 150 2,700.00
1.5 Reinforcement -
Provide, cut, bend and fix in position reinforced
1.5.1 steel bar. All according to structural drawing. -
Price shall include tying wires
10mm deformed bar in septic tank floor slab(With
1.5.2 double reinforcement) kg 170.4 35 5,964.00
10mm deformed bar in septic tank roof slab

1.5.3 kg 171.3 35 5,995.50
8mm diameter deformed bar in the cover slab of

1.5.4 kg 44.2 35 1,547.00
soak away pits
Provided and install access hatches constructed
1.5.5 out of 25 mm dia GS pipe and hooked to the wall LS 1 1500 1,500.00
as per the drawing
1.6 Miscellaneous -
Supply and lay 110 mm dia. PVC pipe as shown
1.6.1 on the drawing, price including excavation of earth
and back filling and required fittings m 31.0 120 3,720.00
Supply and lay 50 mm dia. PVC pipe as shown
1.6.2 on the drawing, price including excavation of earth -
, back filling and required fittings
(Birr) (Birr)
Supply and fix 110 mm dia. PVC ventilation pipe
1.6.3 hood shaped covering (cowl) length shall not be No 25.0 360 9,000.00
less than 3m
Total For One Septic Tank and two soak away pits 214,575.50
Current Todate
Amount
Qty Amount (Birr)
(Birr)
4,030.00 62.00 4,030.00

- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
17,250.00 11.50 17,250.00
570.00 3.80 570.00
- - -
- - -
- - -
21,850.00
SUPERVISOR
Current Todate
Amount
Qty Amount (Birr)
(Birr)
Current Todate
Amount
Qty Amount (Birr)
(Birr)
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
Current Todate
Amount
Qty Amount (Birr)
(Birr)
- - -
- - -
21,850.00
SUPERVISOR
Sanitation Work
Construction of Public Toilet and Shower Stadium
Item
Item Description Unit Unit rate Amount Amt Amount
No Qty Qty Qty
(Birr) (Birr) (Birr) (Birr)
1 Earth Works
Site Clearing of an area of 13m*10.4m including
1.1 for pavement to an average depth of 20cm do m2 135.20 10.00 1,352.00 1,352.00
remove top soil & Grubbing 135.20
Excavation for Foundation Trench to a depth of
1.2 not exeeding 1 m below stripped ground level m3 50.00 1,940.00 1,940.00
including for drainage lines of wastes. 38.80 38.80
Excavation for floor slab construction to a depth of
1.3 not exeeding 20cm below stripped ground level m3 50.00 639.20 639.20
including for drainage lines of wastes. 12.78 12.78
Back filling and compacting under the foundation
1.4 with selected granular material to a final depth of m3 180.00 961.20 961.20
150 mm and fill hard-core with hard basaltic or
Provide 5.34 5.34
equivalent stone, well compacted and blinded with 1,492.40
1.5 m³ 130.00 3,260.40
crushed stone(under the floor) to a finishing 25.08 11.48
thickness
Cart awayof 250
and mm
disposal of surplus excavated
1.6 material to not less than 1 km as directed by the m³ 65.84 30.00 1,975.20 -
Engineer
Excavation for Footing trench to a depth of not 122.50
1.7 m³ 2.45 50.00 rate only
execeeding 1 m below stripped ground level 2.45
Back filling and compacting around the footing
1.8 and pillar foundation with selected granular m³ 2.11 180.00 rate only 379.80
material to a final depth of 150 mm 2.11
1.9 material around the footing and pillar to not less m³ 2.70 20.00 rate only -
than 1 km as directed by the Engineer

Sanitation Work
Item
No Qty Qty Qty
2 Masonry Wok
equivalent masonry foundation wall to a height of m3
1,500.00 39,570.00 39,570.00
2.1 85 cm below
Provide ground
and erect 40level blended
cm thick & joined
basaltic or in 26.38 26.38
cement motor 1:3
equivalent masonry foundation wall to a height of
m3 1,500.00 6,990.00 6,990.00
2.2 15 cm above ground level blended & joined in 4.66 4.66
cement
Pointingmotor 1:4
the exposed external wall surface of the
m2 180.00 1,047.60 -
2.3 foundation with cement8 mortar
Provide and construct cm thick
of concrete
1:3 mix 5.82
pavement with drainage ditch over 25 cm thick
hardcore around the house price including the m2 180.00 7,344.00 -
2.4 drainage ditch joined with cement mortar of 1:3 40.80
3 Concrete
mix Works - -
Casting 100 mm thick Lean Concrete Grade C-10 6,392.00
m2 100.00 6,392.00
3.1 for Latrine floor slab 63.92 63.92
Casting reinforced concrete (20cm *20cm) of m3
grade C-20 for elevation columms and lintels as 1.74 2,300.00 4,003.84 4,003.84
3.2 per the drawing 1.74
Casting 10 cm thick reinforced concrete of grade m3
2,300.00 14,701.60 14,701.60
3.3 C-20 for floor slab as per the drawing 6.39 6.39
Casting 20*30 cm thick reinforced concrete of
grade beam C-20 as per the drawing (price 2,300.00 - 7,231.20
3.4 includes form work and scaffolding) 3.14 3.14
Casting 20*20 cm thick reinforced concrete in top
tie beam C-20 as per the drawing (price includes 2,300.00 - 6,844.80
3.5 form work and scaffolding) 3.01 2.98
Footing with foundation pillar (1m in height) in C
20 to be included based on site condition - m3 2,300.00 rate only 4,719.60
3.6 including form work and scafolding 2.04 2.05
Sanitation Work
Item
No Qty Qty Qty

Sanitation Work
Item
No Qty Qty Qty
Supply, cut, bend & fixing in position
reinforecment bar for all diameters as per the kg
3.7 drawing
3.7.1 Columns
Φ12 kg 75.05 40.00 3,002.00 75.05 3,002.00
Φ8 kg 134.17 40.00 5,366.82 88.86 3,554.37
3.7.2. Beams(Grade Beams and Top tie beams0 - -
Φ12 kg 160.97 40.00 6,438.80 160.97 6,438.80
Φ10 kg 109.70 40.00 4,388.00 109.70 4,388.00
Φ6 kg 358.49 40.00 14,339.76 134.52 5,380.80
3.7.3 Slab - -
Φ8 kg 486.71 40.00 19,468.58 326.44 13,057.75
3.7.4 Footing -
Φ12 kg 103.39 40.00 rate only 103.39 4,135.60
Φ8 kg 5.00 40.00 5.00 200.00
4 Block work -
Supply and build Class B HCB 200mm external -
4.1 m2 83.27 300.00 24,979.80
wall
Supply and build Class B HCB 150mm partition
4.2 wall m2 85.73 280.00 24,003.35 -
Supply, assembly and fix in position, eucalyptus
5 Roofing
roof truss,and
9.6 mDrainage
in length as per drawings. Price - -
5.1 Supply
should include the application
and fix purlin of 3 coats
in Zigba wood of mm
50x70 No 8.00 800.00 6,400.00 -
5.2 external
supply, anti-termite
assembbly
nailed into eucalyptus treatment
and fix in
truss as per 3drawings
position,
including eucalyptus
coats of m 100.00 60.00 6,000.00 -
and technical
rafters DN 100
anti-termite specifications
mm including 3 coats of external
treatment
5.3 m 24.00 30.00 720.00 -
5.4 Vertical
technicaldiagonals and chords (DN 100mm)
specifications m 24.00 30.00 720.00 -
Sanitation Work
Item
No Qty Qty Qty

Sanitation Work
Item
No Qty Qty Qty
Supply and fix roof cover made of G-28 mm
5.5 corrugated GI sheets fixed into Zigba wood purlin m2 120.00 350.00 42,000.00 -
with dome headed galvanized nails
supply and fix edge gutter made of G-28 flat GI
metal sheet including support brackets 1 mm thick
5.6 spaced at a maximum of 1000 mm c/c and fixed m 25.00 150.00 3,750.00 -
to purlin. Price to include metal primer and 2 coats
of synthetic
Supply enamel
and fix 120x60paint
mm G-28 GI Down pipe
including 1 mm thick metal support brackets fixed -
5.7 m 24.40 150.00 3,660.00
at maximum 1000 mm intervals into walls and/or
columns
Ceiling
6 -
6.1 Supply and fix internal ceiling fascia m 367 60.00 -

board(40mm*50mm)
6.2 Supply and fix plywood ceiling m2 82.5 300.00 rate only -
6.3 Provide 3 coats of anti termite treatment to ply m 82.5

2
60.00 -
wood ceiling
6.4 Provide 2 coats of varnish paint to ply wood m2 82.5 60.00 -
ceiling
7 Doors and Windows -

7 80*210 cm with mesh opening up to the soffit of pcs 15.00 2,500.00 37,500.00 -
the
1 mmtopthick
tie beam
steel as perwith
door theLTZsteel
drawing frame size
7.1 70*210 cm with mesh opening up to the soffit of pcs 4.00 2,500.00 10,000.00 -
the top tie beam as per the drawing
7.2 frame size 1.5*1.52 cm pcs 2.00 2,500.00 5,000.00
7.3 frame size 1.4*1.52 cm pcs 1.00 2,500.00 2,500.00
Sanitation Work
Item
No Qty Qty Qty
Mesh wire windows with LTZ steel Frame size -
7.4 0.60m*0.60m pcs 12.00 2,000.00 24,000.00


Sanitation Work
Item
No Qty Qty Qty
8 Finishing work (Plastering & Painting)
Finishing work shall include all surface pre-
8.1 cleaning, polishing and cleaning
Three coats of plastering in cement sand mortar

of 1:3 mix ratio in internal walls beams and m2 171.45 150.00 25,717.87 -
collumns, to a maximum thickness of 20 mm
8.2
Thre coats of plastering and rendering in cement
8.3 sand pointing mortar 1:3 to a maximum thickness m2 166.53 150.00 24,979.80 -
of
4030mmmm in external
thick walls screed
cement sand columns1:3
and
forbeams
the floor
8.4 including smooth floor finish with cement paste m2 63.92 150.00 9,588.00 -
8.5 Three coats of plastic paint to internal walls m2 171.45 60.00 10,287.15 -
9 Hydraulics and sanitary fixtures pipes and -

Supply and installation of all necessary
fittings for 6 showering units, 8 water closets ,4 -
9.1 urinals and six hand washing sinks as per the LS 1.00 20,000.00 20,000.00
Pipe works for internal and external sanitation
drawing 10,000.00
9.2 complete with fittings LS 1.00 10,000.00 10,000.00 1.00
Provide and fix sanitay appliances as per -
9.3 drawings and list below -
9.3.1 Shower unit pcs 4.00 1,200.00 4,800.00 -
9.3.2 Shower unit for differently abled pcs 2.00 1,200.00 2,400.00 -
9.3.3 Hand wash basin (sink) pcs 6.00 2,500.00 15,000.00 -

Turkish flush toilet units-40cm*40cm(3 for men -
9.3.4 and 3 for women) pcs 6.00 1,500.00 9,000.00
WC units for differently abled(1 for men and 1 for -
9.3.5 women) pcs 2.00 3,000.00 6,000.00
Sanitation Work
Item
No Qty Qty Qty
9.3.6 Urinal3 (urine collection basin) pcs 4.00 1,500.00 6,000.00 -

10 m elevated plastic water tank including framed
9.4 steel stand tower 6m above the ground complete LS 1.00 40,000.00 40,000.00 -
with all pipes and accessories for water supply
Sanitation Work
Item
No Qty Qty Qty
10.1 Supply and installation of LS 1.00 -
Sub distribution board SDB for flush mounted
10.1.1 complete with bars junction boxes and other -
accessories consisting of
10 Amp ABC 1 phase pcs 3.00 1,000.00 3,000.00 -
25Amp ABC 1 phase pcs 1.00 1,000.00 1,000.00 -
10.1.2 Light fitting with lamps specified or equivalent - -
Osram 15W/6500k-520 lm Energy saver lamps pcs 21.00 500.00 10,500.00 -
Light Point fed through PVC insulated Conductor
10.1.3 of 2x2.5mm2
Flush Mounted in Socket
conduits dia 13mm
outlets of 16 under surface
amp/220v pcs 21.00 500.00 10,500.00 -
with covers,switches 2 way etc.
earthing contact fed through conductors of
10.1.4 pcs 1.00 500.00 500.00 -
3x2.5mm2 in conduit of min. dia 16mm under
Fencing with galvanized wire mesh as detailed -
11 surface with cover ,socket etc.
Site work
including all intermediate straining, concrete posts
-
11.1 and struts C-25,12x12cm in concrete foundation LS 1.00 26,000.00 26,000.00 -
C-20 including earth work and all associated
works page total carried forward = 51,500.00 -


Todate
Amount
Qty
(Birr)
135.20 1,352.00
38.80 1,940.00
12.78 639.20
5.34 961.20
11.48 1,492.40
- -
2.45 122.50
2.11 379.80
- -
6,887.10
SUPERVISOR
Todate
Amount
Qty
(Birr)
26.38 39,570.00
4.66 6,990.00
- -
- -
- -
63.92 6,392.00
1.74 4,003.84
6.39 14,701.60
3.14 7,231.20
2.98 6,844.80
2.05 4,719.60
90,453.04
Todate
Amount
Qty
(Birr)
SUPERVISOR
Todate
Amount
Qty
(Birr)
75.05 3,002.00
88.86 3,554.37
- -
160.97 6,438.80
109.70 4,388.00
134.52 5,380.80
- -
326.44 13,057.75
- -
103.39 4,135.60
5.00 200.00
- -
- -
- -
- -
- -
- -
- -
- -
40,157.32
SUPERVISOR
Todate
Amount
Qty
(Birr)
Todate
Amount
Qty
(Birr)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Todate
Amount
Qty
(Birr)
- -
-
SUPERVISOR
Todate
Amount
Qty
(Birr)
- -
- -
- -
- -
- -
- -
1.00 10,000.00
- -
- -
- -
- -
- -
- -
Todate
Amount
Qty
(Birr)
- -
- -
10,000.00
SUPERVISOR
Todate
Amount
Qty
(Birr)
- -
- -
- -
- -
- -
- -
- -
- -
- -
147,497.46
SUPERVISOR
Sanitation Work
Septic tank @ Stadium
Item
No Qty Qty Qty
BILL 2 : Construction Septic Tank and Soak away pits for public Toilets
1.00 Septic tank(6m*3m*4m)
1.10 Earth Work
1.1.1 Bulk excavation in ordinary soil m3 62.00 65.00 4,030.00 62.00 4,030.00
1.1.2 Bulk excavation in soft rock m3 31.00 10.00 310.00 - -
1.1.3 Bulk excavation in hard rock m3 10.30 10.00 103.00 - -
1.1.4 Cart away excavated material m3 103.40 30.00 3,102.00 -
1.1.5 Back filling with approved selected material m3 280.00 -
Back filling with approved native material 30.00 - -
1.1.6 Supply and place 250 mm hard core (septic tank) m2 25.80 130.00 3,354.00 25.80 3,354.00
1.1.7 Supply and place 1m thick coarse gravel (soak pit 2m*2 m3 1.60 500.00 800.00 - -
1.1.8 Supply and place 50cm thick fine gravel on top of the co m3 0.80 500.00 400.00 - -
1.1.9 Supply and place 50cm thick fine sand on top of the fine m3 0.80 500.00 400.00 - -
1.20 Masonry and Concrete Work m3 - -
1.2.1 Provide and erect 1.5m height dry masonry wall (40cm in m3 11.50 1,500.00 17,250.00 5.89 8,831.25
1.2.2 Provide and erect 1m height masonry wall(40cm in width m3 3.80 150.00 570.00 3.80 570.00
1.2.3 Provide and erect masonry wall (50cm width at the botto m3 35.30 1,500.00 52,950.00 35.30 52,950.00
1.2.4 Provide and erect 150 mm HCB baffle wall in cement mor m2 9.50 280.00 2,660.00 -
1.2.5 20 mm thick cement plaster (1:3) (on septic tank inside w m2 72.00 1,000.00 72,000.00 65.60 65,600.00
Sanitation Work
Item
No Qty Qty Qty
Sanitation Work
Item
No Qty Qty Qty
Reinforced concrete C20 into form work and vibrated
1.3.1 -
around reinforced bars, mix ratio should be 1:2:3 .
1.3.2 Septic tank floor slab, provide slope as shown on the dr m3 5.60 2,300.00 12,880.00 5.60 12,880.00
1.3.3 Septic tank roof slab m3 4.20 2,300.00 9,660.00 -
1.3.4 Two 10cm thick C20 reinforced concrete cover slab (2.8m m 3
1.60 2,300.00 3,680.00 -
1.40 Form Work - -
1.4.1 Provide and fix formwork with planks, battens, runners etc in: - -
1.4.1.1 Septic tank roof slab m2 18.00 150.00 2,700.00 4.20 630.00
1.50 Reinforcement - -
1.5.1 Provide, cut, bend and fix in position reinforced steel bar. All according to structural drawing. Price sh - -
1.5.2 10mm deformed bar in septic tank floor slab(With double kg 170.40 35.00 5,964.00 170.40 5,964.00
1.5.3 10mm deformed bar in septic tank roof slab kg 171.30 35.00 5,995.50 -
1.5.4 8mm diameter deformed bar in the cover slab of soak aw kg 44.20 35.00 1,547.00 -
1.5.5 Provided and install access hatches constructed out of LS 1.00 1,500.00 1,500.00 -
1.60 Miscellaneous - -
1.6.1 Supply and lay 110 mm dia. PVC pipe as shown on the draw m 31.00 120.00 3,720.00 -
1.6.2 Supply and lay 50 mm dia. PVC pipe as shown on the drawing, price including excavation of earth , back - -
1.6.3 Supply and fix 110 mm dia. PVC ventilation pipe hood sh No 25.00 360.00 9,000.00 -

Sanitation Work
Item
No Qty Qty Qty

Todate
Amount
Qty
(Birr)
62.00 4,030.00
- -
- -
- -
- -
25.80 3,354.00
- -
- -
- -
- -
5.89 8,831.25
3.80 570.00
35.30 52,950.00
- -
65.60 65,600.00
135,335.25
SUPERVISOR
Todate
Amount
Qty
(Birr)
Todate
Amount
Qty
(Birr)
5.60 12,880.00
- -
- -
- -
- -
4.20 630.00
- -
- -
170.40 5,964.00
- -
- -
- -
- -
- -
- -
- -
19,474.00
154,809.25
SUPERVISOR
Todate
Amount
Qty
(Birr)
Construction of flush school toilet for girls /Carl School/
Item
Item Description Unit Unit rate Amt
No Qty Amount (Birr) Qty Qty
(Birr) (Birr)
BILL3: Construction of flush school toilet for girls
A. Sub structure
1 Earth Works
Site Clearing to an average depth of 20cm to remove top soil &
1.1 m2 55.26 10.00 552.60
Grubbing 55.26
Excavation for Foundation Trench to a depth of not exceeding 1
1.2 m below stripped ground level including for drainage line of m3 13.7 65.00 890.50
wastes. 13.70
Back filling under the foundation with selected granular material
1.3 m3 1.4 30.00 41.10
to a final depth of 100 mm with compaction 1.37
Provide and fill hard-core with hard basaltic or equivalent stone,
well compacted and blinded with crushed stone to a finishing
1.4 m³ 11.0 130.00 1,427.40
thickness of 250 mm under floor, pavement around building
50cm wide , at entrance and access ramp 10.98
Cart away and disposal of surplus excavated material to not
1.5 m³ 24.8 30.00 742.56
less than 1 km as directed by the Engineer 24.75
2 Masonry Work -
Provide and erect 50cmx50cm thick basaltic or equivalent
masonry foundation wall to a final depth not exceeding 100 cm
m3 13.7 1,500.00 20,550.00
blow ground level blended & joined in cement mortar of 1:3 mix
2.1 ratio 13.70
3 Concrete Works -
Casting 50 mm thick Lean Concrete Grade C-10 for floor slab m2 23.3 100.00 2,325.50
3.1 23.26
Casting 10 cm thick reinforced concrete of grade C-20 for
m3 2.3 2,300.00 5,348.65
3.2 floor slab as per the drawing 1.03
Item
(Birr) (Birr)


Item
(Birr) (Birr)
B. Superstructure -
4 Concrete Works -
Casting reinforced concrete of grade C-20 for grade and top tie
beams including formwork and scaffoldings as per the m3 2.4 2,500.00 6,037.50 2.42
4.1 drawing
Casting reinforced concrete of grade C-20 for elevation columns
including formwork and scaffoldings and lintels as per the m3 0.9 2,500.00 2,160.00 0.90
4.2 drawing
Supply, cut, bend & fixing in position reinforcement bar for all
-
4.3 diameters in sub and super structure as per the drawing
4.3.1 Columns -
Φ12 kg 105.2 35.00 3,680.58 98.04
Φ8 kg 18.0 35.00 629.91 18.00
4.3.2 Grade Beams -
Φ12 kg 49.0 35.00 1,715.95 46.53
Φ10 kg 34.0 35.00 1,191.63 34.05
Φ6 kg 23.1 35.00 810.18 23.10
4.3.3 To tie beams -
Φ10 kg 68.1 35.00 2,383.26 66.88
Φ6 kg 23.1 35.00 810.18 21.85
4.3.4 Slab -
Φ8 kg 133.8 35.00 4,683.85 84.71
5 Block work -
5.1 Supply and build HCB 150mm external wall(Class B) m2 55.9 300.00 16,758.00
Item
(Birr) (Birr)
5.2 Supply and build HCB 100mm partition wall, (Class C) m2 43.1 280.00 12,058.20


Item
(Birr) (Birr)
6 Roofing -
6.1 Supply and fix roof cover made of G-28 mm corrugated m2 24.5 350.00 8,575.00
6.2 supply and fix edge gutter made m 7 150.00 1,050.00
6.3 Supply and fix 120x60 mm G-28 GI Down pipe m 9.15 150.00 1,372.50
7 Carpentry and Joinery -
Supply, assembly and fix in position, eucalyptus roof truss, 4.9
7.1 No 8 650.00 5,200.00
m
7.2 No 4 650.00 2,600.00
m in length
Supply and fix purlin in Zigba wood 50x70 mm nailed into
7.3 eucalyptus truss including 3 coats of anti-termite treatment as m 66 60.00 3,960.00
per the drawing
7.4 supply, assembly and fix in position, eucalyptus rafters m 12 30.00 360.00
7.5 Vertical diagonals and chords (DN 100mm) m 12 30.00 360.00
Supply and fix 0.2 cm thick and 20 cm width kararo or
7.6 m 19 60.00 1,140.00
equivalent fascia board
All metal
8 Metal doors and windows shall be fabricated from local
works -
manufactured frame, LTZ profile 38mm * 38 mm * 1.25 mm, with
8.1 -
the necessary iron mongry, accessories and 3 coats of synthetic
1 mm thick
8.1.1 enamel steel door with steel frame size 120*210 cm with mesh
paint. pcs 1 2,000.00 2,000.00
8.1.2 1 mm thick steel door with steel frame size 80*210 cm with mesh pcs 2 2,500.00 5,000.00
8.1.3 1 mm thick steel door with steel frame size 70*210 cm with mesh pcs 6 2,500.00 15,000.00
9 Finishing work (Plastering & Pointing) -
Finishing work shall include all surface pre-cleaning, polishing
9.1 Three -
coats of plastering in cement sand mortar of 1:3 mix ratio
and cleaning
9.2 in internal walls beams and columns, to a maximum thickness m 2
129.7 150.00 19,451.25
of 20 mm
Item
(Birr) (Birr)
Three coats of plastering and rendering in cement sand mortar
9.3 1:3 to a maximum thickness of 30 mm in external walls m2 55.9 150.00 8,379.00
columns and beams
9.4 Pointing the exposed external wall surface of the foundation with m 2
5.9 90.00 529.20

Item
(Birr) (Birr)
10 Paving and flooring -
10.1 20 mm thick cement sand screed 1:3 for the floor m 2
38.5 150.00 5,778.00
10.2 Provide and construct 5cm thick concrete pavement around the ho m 2
25.8 180.00 4,651.20
11 Openings -
Openings(20cm *10cm) including plastering and rendering as
No 7 800.00 5,600.00
11.1 per the drawing
4 mm thick clear glass with glazing and steel frame size 50*60
pcs 6 -
11.1 cm
4 mm thick clear glass with glazing and steel frame size 150*60
pcs 2 -
11.2 cm
12 Painting -
Three coats of plastic paint to internal walls, columns, lintels
and beams including metal doors and windows with plastic m2 148.3 60.00 8,898.00
12.1 emulsion paint.
13 Hydraulics and sanitary
Supply and installation fixtures
of all necessary pipes and fittings for -
One hand wash basin with three taps, One hand wash basin
LS 1 3,000.00 3,000.00
13.1 with one tap for differently abled, six turkish flush toilets and
one Flush
Provide water
and closet for
fix sanitary differentlyasabled
appliances as per the
per drawings drawing
and list .
-
13.2 below
13.2.1 One hand wash basin with three taps pcs 1 3,000.00 3,000.00
13.2.2 One hand wash basin with one tap for differently abled pcs 1 3,000.00 3,000.00
13.2.3 Turkish flush water toilets pcs 6 1,800.00 10,800.00
13.2.4 Water closet for differently abled pcs 1 2,800.00 2,800.00
Item
(Birr) (Birr)
10 m3 elevated plastic water tank including steel stand tower
13.3 6m above the ground complete with all pipes and accessories Ls 1 30,000.00 30,000.00
for water supply


Item
(Birr) (Birr)
14.1 Supply and installation of -
Sub distribution board SDB for flush mounted complete with
14.1.1 -
bars junction boxes and other accessories consisting of
10 Amp ABC 1 phase pcs 2 2,000.00 4,000.00
25Amp ABC 1 phase pcs 1 2,000.00 2,000.00
14.1.2 Light fitting with lamps specified or equivalent -
Osram 15W/6500k-520 lm Energy saver lamps pcs 10 500.00 5,000.00
Light Point fed through PVC insulated Conductor of 2x2.5mm2
14.1.3 in conduits dia 13mm under surface with covers,switches 2 way pcs 10 500.00 5,000.00
etc.
Flush Mounted Socket outlets of 16 amp/220v with earthing
14.1.4 contact fed through conductors of 3x2.5mm2 in conduit of min. pcs 1 500.00 500.00
dia 16mm under surface with cover ,socket etc.
Total carried to summary for 1 school latrine for girls
229,184.20


Current Todate
Amount
Qty Amount (Birr)
(Birr)
552.60 55.26 552.60
890.50 13.70 890.50
41.10 1.37 41.10
1,427.40 10.98 1,427.40
742.56 24.75 742.56
- - -
20,550.00 13.70 20,550.00
- - -
2,325.50 23.26 2,325.50
2,371.88 1.03 2,371.88

Current Todate
Amount
Qty Amount (Birr)
(Birr)
28,901.54
SUPERVISOR
Current Todate
Amount
Qty Amount (Birr)
(Birr)
6,037.50 2.42 6,037.50
2,240.00 0.90 2,240.00
- - -
- - -
3,431.23 98.04 3,431.23
629.91 18.00 629.91
- - -
1,628.59 46.53 1,628.59
1,191.63 34.05 1,191.63
808.50 23.10 808.50
- - -
2,340.90 66.88 2,340.90
764.72 21.85 764.72
- - -
2,964.77 84.71 2,964.77
- - -
- - -
Current Todate
Amount
Qty Amount (Birr)
(Birr)
- - -
22,037.76
SUPERVISOR
Current Todate
Amount
Qty Amount (Birr)
(Birr)
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
Current Todate
Amount
Qty Amount (Birr)
(Birr)
- - -
- - -
-
SUPERVISOR
Current Todate
Amount
Qty Amount (Birr)
(Birr)
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
Current Todate
Amount
Qty Amount (Birr)
(Birr)
- - -
SUPERVISOR
Current Todate
Amount
Qty Amount (Birr)
(Birr)
- - -
- - -
- - -
- - -
- - -
- - -
- - -
50,939.29
SUPERVISOR
Septic tank @ Carl
Item
Item Description Unit Unit rate Amt Amount
BILL4: Construction Septic Tank and Soak away pits for School Toilets
1.1 Earth Work
1.1.2 Bulk excavation in soft rock m3 31.0 10.00 310.08 - -
1.1.3 Bulk excavation in hard rock m3 10.3 10.00 103.36 - -
1.1.5 Back filling with approved selected material m3 280.00 - -
Back filling with approved native material 30.00 - -
1.1.6 Supply and place 250 mm hard core (septic tank) m 2
25.8 130.00 3,359.20 25.84 3,359.20
Supply and place 1m thick coarse gravel (soak pit - -
1.1.7 m3 1.6 500.00 800.00
2m*2m*2.5m internally with 40cm thick masonry wall)
Supply and place 50cm thick fine gravel on top of the coarse - -
1.1.8 m3 0.8 500.00 400.00
gravel
1.1.9 Supply and place 50cm thick fine sand on top of the fine gravel m3 0.8 500.00 400.00 - -
1.2 Masonry and Concrete Work - -
Provide and erect 1.5m height dry masonry wall (40cm in width)
1.2.1 m3 11.5 1,500.00 17,280.00 5.89 8,831.25
for two soak away pits
Provide and erect 1m height masonry wall(40cm in width) in
1.2.2 m3 3.8 1,500.00 5,760.00 3.84 5,760.00
cement mortar (1:3) for two soak away pits
Provide and erect masonry wall (50cm width at the bottom and
1.2.3 40cm width at the top) in cement mortar (1:3) for the septic tank m3 35.3 1,500.00 52,920.00 52,920.00
35.28
Provide and erect 150 mm HCB baffle wall in cement mortar -
1.2.4 m2 9.5 250.00 2,362.50
(1:3)
1.2.5 20 mm thick cement plaster (1:3) (on septic tank inside walls) m2 72.0 150.00 10,800.00 72.00 10,800.00
Septic tank @ Carl
Item
Septic tank @ Carl
Item
Reinforced concrete C20 into form work and vibrated around
1.3.1 -
reinforced bars, mix ratio should be 1:2:3 .
Septic tank floor slab, provide slope as shown on the drawing 12,880.00
1.3.2 m3 5.6 2,300.00 12,880.00
in the two compartment of the septic tank 5.60
1.3.3 Septic tank roof slab m3 4.2 2,300.00 9,660.00 4.20 9,660.00
Two 10cm thick C20 reinforced concrete cover slab (2.8m*2.8m -
1.3.4 m3 1.6 2,300.00 3,606.40
in size)
1.4 Form Work - -
Provide and fix formwork with planks, battens, runners etc in:
1.4.1 - -
1.4.1.1 Septic tank roof slab m2 18.0 150.00 2,700.00 18.00 2,700.00
1.5 Reinforcement - -
Provide, cut, bend and fix in position reinforced steel bar. All -
1.5.1 -
according to structural drawing. Price shall include tying wires
10mm deformed bar in septic tank floor slab(With double

1.5.2 reinforcement) kg 170.4 40.00 6,815.17 6,815.17
170.38
1.5.3 10mm deformed bar in septic tank roof slab kg 171.3 40.00 6,852.14 171.30 6,852.14
1.5.4 8mm diameter deformed bar in the cover slab of soak away pits kg 44.2 40.00 1,769.60 -
Provided and install access hatches constructed out of 25 mm
1.5.5 LS 1.0 1,500.00 1,500.00 -
dia GS pipe and hooked to the wall as per the drawing
1.6 Miscellaneous - -
Supply and lay 110 mm dia. PVC pipe as shown on the
1.6.1 drawing, price including excavation of earth and back filling and 120.00 3,120.00 -
required fittings m 26.0
Supply and lay 50 mm dia. PVC pipe as shown on the drawing,
1.6.2 price including excavation of earth , back filling and required - -
fittings
Septic tank @ Carl
Item
Supply and fix 110 mm dia. PVC ventilation pipe hood shaped -
1.6.3 No 16.0 360.00 5,760.00
covering (cowl) length shall not be less than 3m
Total For One Septic Tank and one soak away pit 156,290.30
Todate
Qty Amount (Birr)
62.02 4,031.04
- -
- -
- -
- -
- -
25.84 3,359.20
- -
- -
- -
- -
5.89 8,831.25
3.84 5,760.00
35.28 52,920.00
- -
72.00 10,800.00
85,701.49
SUPERVISOR
Todate
Qty Amount (Birr)

Todate
Qty Amount (Birr)
5.60 12,880.00
4.20 9,660.00
- -
- -
- -
18.00 2,700.00
- -
- -
170.38 6,815.17
171.30 6,852.14
- -
- -
- -
- -
- -
Todate
Qty Amount (Birr)
- -
38,907.32
124,608.81
SUPERVISOR
Construction of flush school toilet for girls /High School/
Item
(Birr) (Birr)
BILL3: Construction of flush school toilet for girls
A. Sub structure
1 Earth Works
Site Clearing to an average depth of 20cm to remove top soil &
1.1 m2 55.26 10.00 552.60
Grubbing 55.26
Excavation for Foundation Trench to a depth of not exceeding 1
1.2 m below stripped ground level including for drainage line of m3 13.7 65.00 890.50
wastes. 13.70
Back filling under the foundation with selected granular material
1.3 m3 1.4 30.00 41.10
to a final depth of 100 mm with compaction 1.37
Provide and fill hard-core with hard basaltic or equivalent stone,
well compacted and blinded with crushed stone to a finishing
1.4 m³ 11.0 130.00 1,427.40
thickness of 250 mm under floor, pavement around building
50cm wide , at entrance and access ramp 10.98
Cart away and disposal of surplus excavated material to not
1.5 m³ 24.8 30.00 742.56
less than 1 km as directed by the Engineer
2 Masonry Work -
Provide and erect 50cmx50cm thick basaltic or equivalent
masonry foundation wall to a final depth not exceeding 100 cm
m3 13.7 1,500.00 20,550.00
blow ground level blended & joined in cement mortar of 1:3 mix
2.1 ratio 8.14
3 Concrete Works -
Casting 50 mm thick Lean Concrete Grade C-10 for floor slab m2 23.3 100.00 2,325.50
3.1 23.26
Casting 10 cm thick reinforced concrete of grade C-20 for floor
m3 2.3 2,300.00 5,348.65
3.2 slab as per the drawing 1.03


Contract
Item Excuted
Item Description Unit Unit rate
No Qty Amount (Birr) Work
(Birr)
B. Superstructure -
4 Concrete Works -
Casting reinforced concrete of grade C-20 for grade and top tie
beams including formwork and scaffoldings as per the m3 2.4 2,500.00 6,037.50
4.1 drawing 2.42
Casting reinforced concrete of grade C-20 for elevation columns
including formwork and scaffoldings and lintels as per the m3 0.9 2,500.00 2,160.00
4.2 drawing 0.86
Supply, cut, bend & fixing in position reinforcement bar for all
-
4.3 diameters in sub and super structure as per the drawing
4.3.1 Columns -
Φ12 kg 105.2 35.00 3,680.58 98.04
Φ8 kg 18.0 35.00 629.91 18.00
4.3.2 Grade Beams -
Φ12 kg 49.0 35.00 1,715.95 46.53
Φ10 kg 34.0 35.00 1,191.63 34.05
Φ6 kg 23.1 35.00 810.18 23.15
4.3.3 To tie beams -
Φ10 kg 68.1 35.00 2,383.26 66.88
Φ6 kg 23.1 35.00 810.18 21.85
4.3.4 Slab -
Φ8 kg 133.8 35.00 4,683.85 84.71
5 Block work -
5.1 Supply and build HCB 150mm external wall(Class B) m2 55.9 300.00 16,758.00 55.50
5.2 Supply and build HCB 100mm partition wall, (Class C) m2 43.1 280.00 12,058.20 36.90


Contract
Item Excuted
(Birr)
6 Roofing -
Supply and fix roof cover made of G-28 mm corrugated GI
6.1 m2 24.5 350.00 8,575.00
sheets fixed 24.50
supply and fix edge gutter made of G-28 flat GI metal sheet
6.2 m 7 150.00 1,050.00
including 7.00
Supply and fix 120x60 mm G-28 GI Down pipe including 1 mm
6.3 m 9.15 150.00 1,372.50
thick metal
7 Carpentry and Joinery -
7.1 No 8 650.00 5,200.00
m in length
7.2 No 4 650.00 2,600.00
m in length as per drawings. 4.00
7.3 Supply and fix purlin in Zigba wood 50x70 mm m 66 60.00 3,960.00 65.00
supply, assembly and fix in position, eucalyptus rafters DN 100
7.4 m 12 30.00 360.00
mm 12.00
7.5 Vertical diagonals and chords (DN 100mm) m 12 30.00 360.00 12.00
7.6 Supply and fix 0.2 cm thick and 20 cm width kararo m 19 60.00 1,140.00 19.00


Contract
Item Excuted
(Birr)
8 Metal works
All metal doors and windows shall be fabricated from local
manufactured frame, LTZ profile 38mm * 38 mm * 1.25 mm, with
8.1 the necessary iron mongry, accessories and 3 coats of synthetic
enamel paint.
1 mm thick steel door with steel frame size 120*210 cm with
mesh opening up to the soffit of the top tie beam as per the pcs 1 2,000.00 2,000.00
8.1.1 drawing with complete necessary accessories 1.00
9 Finishing work (Plastering & Pointing) -
Finishing work shall include all surface pre-cleaning, polishing
-
9.1 and cleaning
Three coats of plastering in cement sand mortar of 1:3 mix ratio
in internal walls beams and columns, to a maximum thickness m2 129.7 150.00 19,451.25
9.2 of 20 mm 129.48
Three coats of plastering and rendering in cement sand mortar
1:3 to a maximum thickness of 30 mm in external walls m2 55.9 150.00 8,379.00
9.3 columns and beams 55.50
Pointing the exposed external wall surface of the foundation
m2 5.9 90.00 529.20
9.4 with cement mortar of 1:3 mix ratio

Contract
Item Excuted
(Birr)
10 Paving and flooring -
10.1 20 mm thick cement sand screed 1:3 for the floor m2 38.5 150.00 5,778.00
Provide and construct 5cm thick concrete pavement around the

house, two 1.2m*2.5m access ramps and 3.6m*1.65m entrance
10.2 m2 25.8 180.00 4,651.20
price including the drainage ditch of size half 30 cm joined with
cement mortar of 1:3 mix ratio as per the drawing
11 Openings -
Openings(20cm *10cm) including plastering and rendering as
No 7 800.00 5,600.00
11.1 per the drawing 7.00
12 Painting -
Three coats of plastic paint to internal walls, columns, lintels
and beams including metal doors and windows with plastic m2 148.3 60.00 8,898.00
12.1 emulsion paint.
13 Hydraulics and sanitary fixtures -
Supply and installation of all necessary pipes and fittings for

One hand wash basin with three taps, One hand wash basin
LS 1 3,000.00 3,000.00
with one tap for differently abled, six turkish flush toilets and
one Flush water closet for differently abled as per the drawing .
13.1
Provide and fix sanitary appliances as per drawings and list
-
13.2 below
13.2.1 One hand wash basin with three taps pcs 1 3,000.00 3,000.00
13.2.2 One hand wash basin with one tap for differently abled pcs 1 3,000.00 3,000.00
13.2.3 Turkish flush water toilets pcs 6 1,800.00 10,800.00
13.2.4 Water closet for differently abled pcs 1 2,800.00 2,800.00
10 m3 elevated plastic water tank including steel stand tower
13.3 6m above the ground complete with all pipes and accessories Ls 1 30,000.00 30,000.00
for water supply

Contract
Item Excuted
(Birr)
14.1 Supply and installation of -
Sub distribution board SDB for flush mounted complete with
14.1.1 -
bars junction boxes and other accessories consisting of
10 Amp ABC 1 phase pcs 2 2,000.00 4,000.00
25Amp ABC 1 phase pcs 1 2,000.00 2,000.00
14.1.2 Light fitting with lamps specified or equivalent -
Osram 15W/6500k-520 lm Energy saver lamps pcs 10 500.00 5,000.00
Light Point fed through PVC insulated Conductor of 2x2.5mm2
14.1.3 in conduits dia 13mm under surface with covers,switches 2 way pcs 10 500.00 5,000.00
etc.
Flush Mounted Socket outlets of 16 amp/220v with earthing
14.1.4 contact fed through conductors of 3x2.5mm2 in conduit of min. pcs 1 500.00 500.00
dia 16mm under surface with cover ,socket etc.
Total carried to summary for 1 school latrine for girls 253,801.70


Current Todate
Amount
Qty Amount (Birr)
(Birr)
552.60 55.26 552.60
890.50 13.70 890.50
41.10 1.37 41.10
1,427.40 10.98 1,427.40
- - -
- - -
12,206.25 8.14 12,206.25
- - -
2,325.50 23.26 2,325.50
2,371.88 1.03 2,371.88
19,815.23
SUPERVISOR
Excuted Amount
(Birr)
6,037.50 2.42 6,037.50
2,160.00 0.86 2,160.00
- - -
- - -
3,431.23 98.04 3,431.23
629.91 18.00 629.91
- - -
1,628.59 46.53 1,628.59
1,191.63 34.05 1,191.63
810.18 23.15 810.18
- - -
2,340.90 66.88 2,340.90
764.72 21.85 764.72
- - -
2,964.77 84.71 2,964.77
- - -
16,650.00 55.50 16,650.00
10,332.00 36.90 10,332.00
48,941.44
SUPERVISOR
Excuted Amount
(Birr)
8,575.00 24.50 8,575.00
1,050.00 7.00 1,050.00
- - -
- - -
- - -
2,600.00 4.00 2,600.00
3,900.00 65.00 3,900.00
360.00 12.00 360.00
360.00 12.00 360.00

1,140.00 19.00 1,140.00
17,985.00
SUPERVISOR
Excuted Amount
(Birr)
2,000.00 1.00 2,000.00
5,000.00 2.00 5,000.00
15,000.00 6.00 15,000.00
- - -
- - -
19,422.00 129.48 19,422.00
8,325.00 55.50 8,325.00
- - -
49,747.00
SUPERVISOR
Excuted Amount
(Birr)
- - -
- - -
- - -
5,600.00 7.00 5,600.00
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
5,600.00
SUPERVISOR
Excuted Amount
(Birr)
- - -
- - -
- - -
- - -
- - -
- - -
- - -
142,088.66
SUPERVISOR
Septic tank @ High School
Item
BILL4: Construction Septic Tank and Soak away pits for School Toilets
1.1 Earth Work
1.1.2 Bulk excavation in soft rock m3 31.0 10.00 310.08 -
1.1.3 Bulk excavation in hard rock m3 10.3 10.00 103.36 -
1.1.5 Back filling with approved selected material m3 280.00 - -
Back filling with approved native material m3 30.00 -
1.1.6 Supply and place 250 mm hard core (septic tank) m2 25.8 130.00 3,359.20 25.84 3,359.20
Supply and place 1m thick coarse gravel (soak pit -
1.1.7 m3 1.6 500.00 800.00
2m*2m*2.5m internally with 40cm thick masonry wall)
Supply and place 50cm thick fine gravel on top of the -
1.1.8 m3 0.8 500.00 400.00
coarse gravel
Supply and place 50cm thick fine sand on top of the fine -
1.1.9 m3 0.8 500.00 400.00
gravel
1.2 Masonry and Concrete Work - -
Provide and erect 1.5m height dry masonry wall (40cm in
1.2.1 width) for two soak away pits m3 11.5 1,500.00 17,280.00 8,835.00
5.89
Provide and erect 1m height masonry wall(40cm in width)
1.2.2 in cement mortar (1:3) for two soak away pits m3 3.8 1,500.00 5,760.00 5,760.00
3.84
Provide and erect masonry wall (50cm width at the bottom
1.2.3 and 40cm width at the top) in cement mortar (1:3) for the m3 35.3 1,500.00 52,920.00 52,920.00
septic tank 35.28
Provide and erect 150 mm HCB baffle wall in cement -
1.2.4 m2 9.5 250.00 2,362.50
mortar (1:3)
1.2.5 20 mm thick cement plaster (1:3) (on septic tank inside wall m2 72.0 150.00 10,800.00 41.16 6,174.00
Item

Item
1.3 Reinforced Concrete Work
Reinforced concrete C20 into form work and vibrated
1.3.1
around reinforced bars, mix ratio should be 1:2:3 .
Septic tank floor slab, provide slope as shown on the 12,880.00
1.3.2 m3 5.6 2,300.00 12,880.00
drawing in the two compartment of the septic tank 5.60
1.3.3 Septic tank roof slab m3 4.2 2,300.00 9,660.00 -
Two 10cm thick C20 reinforced concrete cover slab -
1.3.4 m3 1.6 2,300.00 3,606.40
(2.8m*2.8m in size)
1.4 Form Work
1.4.1 Provide and fix formwork with planks, battens, runners etc
in:
1.4.1.1 Septic tank roof slab m2 18.0 150.00 2,700.00 18.00 2,700.00
1.5 Reinforcement
Provide, cut, bend and fix in position reinforced steel bar.
1.5.1 All according to structural drawing. Price shall include
tying wires
10mm deformed bar in septic tank floor slab(With double
1.5.2 kg 170.4 40.00 6,815.17 6,815.17
reinforcement) 170.38
1.5.3 10mm deformed bar in septic tank roof slab kg 171.3 40.00 6,852.14 -
8mm diameter deformed bar in the cover slab of soak -
1.5.4 kg 44.2 40.00 1,769.60
away pits
Provided and install access hatches constructed out of 25
1.5.5 mm dia GS pipe and hooked to the wall as per the drawing LS 1.0 1,500.00 1,500.00 -
1.6 Miscellaneous -
1.6.1 drawing, price including excavation of earth and back filling 120.00 3,120.00 -
and required fittings m 26.0
Item
1.6.2 drawing, price including excavation of earth , back filling -
and required fittings
Supply and fix 110 mm dia. PVC ventilation pipe hood -
1.6.3 No 16.0 360.00 5,760.00
shaped covering (cowl) length shall not be less than 3m
Total For One Septic Tank and soak away 156,290.30

Todate
Qty Amount (Birr)
62.02 4,031.04
- -
- -
- -
- -
- -
25.84 3,359.20
- -
- -
- -
- -
5.89 8,835.00
3.84 5,760.00
35.28 52,920.00
- -
41.16 6,174.00
Todate
Qty Amount (Birr)
81,079.24
SUPERVISOR
Todate
Qty Amount (Birr)
5.60 12,880.00
- -
- -
18.00 2,700.00
170.38 6,815.17
- -
- -
- -
- -
- -
Todate
Qty Amount (Birr)
- -
- -
22,395.17
103,474.41
SUPERVISOR
Sanitation Work /BOQ for Sanitary Land fill site and Leachet Pond/
Item
1.10 Removal of trees No 10.00 100.00 1,000.00
1.20 Clearing and Grubbing m² 7,832.00 10.00 78,320.00
1.30 Common excavation m³ 7,157.00 100.00 715,700.00
1.40 Excavation soft rock m³ 1,534.00 1.00 1,534.00
1.50 Excavation of hard rock m³ 1,534.00 1.00 1,534.00
1.60 Hauling excavated surplus material, hauling distance m³ 5,851.00 30.00 175,530.00
1.70 Disposal of material to stockpile for reuse m³ 4,374.00 30.00 131,220.00
1.80 Compaction and fill in successive layers to form emb m³ 2,843.00 100.00 284,300.00
1.90 Supply, fill & compact in successive layers to form e m³ 656.00 180.00 118,080.00
1.10 hauling excavated surplus material, hauling distance m² 1,458.00 30.00 43,740.00
1.11 Provide, fill & compact 350 mm thick imported clay lin m² 5,179.00 180.00 932,220.00
1.12 Supply and place 300mm thick stone pitching on outs m² 1,451.00 150.00 217,650.00
2.00 Leachet Pond -
2.10 Removal of trees No 2.00 100.00 200.00
2.20 Clearing and Grubbing m² 81.00 1,000.00 81,000.00
2.30 Common excavation m³ 67.20 65.00 4,368.00
2.40 Excavation soft rock m³ 15.12 500.00 7,560.00
2.50 Excavation of hard rock m³ 1.68 500.00 840.00
2.60 Hauling excavated surplus material, hauling distance m³ 84.00 30.00 2,520.00
page total carried forward = 2,797,316.00


Sanitation Work /BOQ for Sanitary Land fill site and Leachet Pond/
Item
2.70 Supply and lay semi perforated PVC pipe DN 200mm incl
m 69.50 300.00 20,850.00
2.70 Supply and lay PVC pipe DN 200mm including gasketsmfor 16.00 322.00 5,152.00
3.00 Fence and gate work -
3.10 Supply and install barbed wire fence m 371.00 500.00 185,500.00
3.20 Supply and erect steel gate post No. 1.00 10,000.00 10,000.00
3.30 Provide and install entrance gate No. 1.00 10,000.00 10,000.00
Provide and install entrance gate with of synthetic paint
3.30 as given in the specification No. 1.00 10,000.00 10,000.00
Total Bill No 5 of Sanitary Land Fill in ETB 3,038,818.00


Todate
Qty Amount (Birr)
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
SUPERVISOR
Todate
Qty Amount (Birr)
-
-
-
-
-
-
-
-
-
SUPERVISOR
Sludge drying bed
Item
1 Excavation and Earth Work
site clearing to remove top soil to an average depth -
1.1 of 20cm m2 1,578.57 5.00 7,892.85
1.2 Bulk excavation for drying bed and ponds m3 1,971.00 65.00 128,115.00 -
2 Drying bed - -
Compaction of clay liner which is found on the
natural ground and 6km from the site with thickness -
2.1 of 20cm. m3 473.04 180.00 85,147.20
Gravel layerof 75-150mm of 15 cm above clay liner -
2.2 and perforated pipe m3 236.52 250.00 59,130.00
2.3 Gravel layer of 75mm size of 15 cm thick above gram3 236.52 300.00 70,956.00 -
2.4 Sand layer of 25 cm above gravel layer m3 394.20 300.00 118,260.00 -
2.5 150 mm perforated PVC pipe including gascets m 190.00 150.00 28,500.00 -
2.6 200 mm PVC collector pipe including gaskets m 112.00 322.00 36,064.00 -
3 Storage Pond - -
Compaction of clay liner which is found on the
natural ground and 6km from the site with thickness -
3.1 of 30cm. m3 112.50 180.00 20,250.00
3.2 Granular backfill(20cm) m3 75.00 250.00 18,750.00 -
3.3 Stone masonry wall of hard basalt or equivalent imp m3 67.27 1000.00 67,267.20 -
3.4 Stone masonry canal of hard basalt or equivalent i m3 36.78 1500.00 55,176.00 -

Sig.& Date:-
Sludge drying bed
Item
Sig.& Date:-
Sig.& Date:-
Sludge drying bed
Item
4 Maturation Pond and Aeration Pond - -
25cm Granular Bedding under the perfab -
4.1 polyethlene tanks m3 4.37 180.00 786.76
4.2 150 mm PVC pipe including gascets m 6.00 170.00 1,020.00 -
4.3 15m3 Prefab Polyethelene Tank pcs 1.00 33,000.00 33,000.00 -
4.4 3m3 Prefab Polyethelene Tank pcs 1.00 65,000.00 65,000.00 -
5 Fence and gate work - -
5.1 Supply and install barbed wire fence incuding concretm 318 500.00 159,000.00 -
5.2 Supply and erect steel gate post for the main entra No. 1 10,000.00 10,000.00 -
5.3 Provide and install entrance gate with (40*40*2.6) mm

No. 1 10,000.00 10,000.00 -
5.3 Provide and install entrance gate with (40*40*2.6) mm

No. 1 10.00 10.00 -
Total Bill No 6: Construction of Drying Bed 974,325.01

Name:- Bereket Woldesenbet
Name:- Arebu A.

Todate
Amount
Qty
(Birr)
-
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
Todate
Amount
Qty
(Birr)
Todate
Amount
Qty
(Birr)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
-
SUPERVISOR
Name:- Arebu A.
Sig.& Date:-

Sheno Town Water Supply and Sanitation Project Cost Summary

Enviado por

Dados do documento

Título original

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Sheno Town Water Supply and Sanitation Project Cost Summary

Enviado por

Direitos autorais:

Formatos disponíveis

Project: - Sheno Town Water Supply and Sanitation

Client: - Oromia Water mineral and Energy Bureau

1 Construction of Public Toilet and Shower /Market/ 569,686.97 237,647.78

Sig.& Date:- Sig.& Date:-

Provide and construct 8 cm thick concrete

Sig.& Date:- Sig.& Date:-

Supply, cut, bend & fixing in position reinforecment

Sig.& Date:- Sig.& Date:-

Sig.& Date:- Sig.& Date:-

Thre coats of plastering and rendering in cement

40 mm thick cement sand screed 1:3 for the floor -

10 m3 elevated plastic water tank including framed

page total carried forward = 183,772.82

Sig.& Date:- Sig.& Date:-

Fencing with galvanized wire mesh as detailed

page total carried forward = 51,500.00 -

FOR THE CONTRACTOR SUPERVISOR

Sig.& Date:- Sig.& Date:-

Qty Amount (Birr)

Qty Amount (Birr)

Qty Amount (Birr)

Qty Amount (Birr)

Qty Amount (Birr)

Qty Amount (Birr)

Qty Amount (Birr)

Qty Amount (Birr)

Qty Amount (Birr)

Qty Amount (Birr)

Qty Amount (Birr)

10mm deformed bar in septic tank roof slab

8mm diameter deformed bar in the cover slab of

4,030.00 62.00 4,030.00

17,250.00 11.50 17,250.00

570.00 3.80 570.00

Sig.& Date:- Sig.& Date:-

Sig.& Date:- Sig.& Date:-

Sig.& Date:- Sig.& Date:-

6.1 Supply and fix internal ceiling fascia m 367 60.00 -

6.3 Provide 3 coats of anti termite treatment to ply m 82.5

7 Doors and Windows -

page total carried forward = 128,410.00

Sig.& Date:- Sig.& Date:-

Three coats of plastering in cement sand mortar

9 Hydraulics and sanitary fixtures pipes and -

9.3.1 Shower unit pcs 4.00 1,200.00 4,800.00 -

9.3.3 Hand wash basin (sink) pcs 6.00 2,500.00 15,000.00 -

9.3.6 Urinal3 (urine collection basin) pcs 4.00 1,500.00 6,000.00 -

FOR THE CONTRACTOR SUPERVISOR

Sig.& Date:- Sig.& Date:-

FOR THE CONTRACTOR SUPERVISOR

Sig.& Date:- Sig.& Date:-

FOR THE CONTRACTOR SUPERVISOR

Sig.& Date:- Sig.& Date:-

FOR THE CONTRACTOR SUPERVISOR

Sig.& Date:- Sig.& Date:-

Sig.& Date:- Sig.& Date:-

FOR THE CONTRACTOR SUPERVISOR

Sig.& Date:- Sig.& Date:-

FOR THE CONTRACTOR SUPERVISOR

Sig.& Date:- Sig.& Date:-

552.60 55.26 552.60

890.50 13.70 890.50

41.10 1.37 41.10

5.3 Provide and install entrance gate with (40402.6) mm

5.3 Provide and install entrance gate with (40402.6) mm