PROJECT: -

CLIENT:-
CONTRACTOR:-
CONSULTANT: -
Item No Description Unit Quantity Unit Price (ETB) TOTAL AMOUNT
Bill A spring eye 01
1Earth Work
1.10 5m*6m site clearance m2 30.00 25.00 750.00
1.20 excavation m3 2.80 350.00 980.00
1.30 cart away m3 2.80 350.00 980.00
1.40 compaction m3 0.70 400.00 280.00
1.50 excavatin m 3
23.68 350.00 8,288.00
1.60 backfill m3 23.68 250.00 5,920.00
2. massonary -
2.10 masonry (1:3) mix m3 1.40 6,500.00 9,100.00
2.20 fill river gravel m3 0.10 1,500.00 150.00
2.30 pointing m3 1.94 300.00 582.00
2.40 fill boulder m2 2.80 500.00 1,400.00
2.50 plastering m2 2.80 300.00 840.00
2.60 masonry (1:3) mix m3 2.40 6,500.00 15,600.00
2.70 masonry (1:3) mix 2.70 6,500.00 17,550.00
3. conctete
3.10 124 concrete m3 1.40 8,500.00 11,900.00
3.20 concrete m3 1.05 8,500.00 8,925.00
3.30 123 concrete m 3
0.58 8,500.00 4,930.00
3.40 manhole No 1.00 8,500.00 8,500.00
3.50 manhole m3 0.04 8,500.00 306.00
3.60 DN 1 1/2inch GI m 1.00 2,500.00 2,500.00
4 gravity main -
4.10 1 1/2 GI m 6.00 2,500.00 15,000.00
4.20 OD 1 1/2 inch PN 16 HDPE m 68.00 300.00 20,400.00
Sub total 134,881.00
Vat 20,232.15
Grand total 155,113.15

Bill B spring eye 02

1Earth Work
1.10 5m*6m site clearance m2 30.00 25.00 750.00
1.20 excavation m3 2.80 350.00 980.00
1.30 cart away m3 2.80 350.00 980.00
1.40 compaction m3 0.70 400.00 280.00
1.50 excavatin m3 23.68 350.00 8,288.00
1.60 backfill m3 23.68 350.00 8,288.00
2. massonary -
2.10 masonry (1:3) mix m 3
1.40 6,500.00 9,100.00
2.20 fill river gravel m3 0.25 1,500.00 375.00
2.30 pointing m3 2.80 300.00 840.00
2.40 fill boulder m2 2.78 500.00 1,390.00
2.50 plastering m2 2.80 300.00 840.00
2.60 masonry (1:3) mix m3 2.40 6,500.00 15,600.00
2.70 masonry (1:3) mix 2.70 6,500.00 17,550.00
3. conctete -
3.10 124 concrete m3 1.40 8,500.00 11,900.00
3.20 concrete m3 1.05 8,500.00 8,925.00
3.30 123 concrete m3 0.58 8,500.00 4,930.00
3.40 manhole No 1.00 8,500.00 8,500.00
3.50 manhole m 3
0.04 8,500.00 306.00
3.60 DN 1 1/2inch GI m 1.00 2,500.00 2,500.00
4 gravity main -
4.10 1 1/2 GI m 6.00 2,500.00 15,000.00
4.20 OD 1 1/2 inch PN 16 HDPE m 1,371.00 300.00 411,300.00
Sub total 528,622.00
Vat 79,293.30
Grand total 607,915.30
PROJECT: -
CLIENT:-
CONTRACTOR:-
CONSULTANT: -
Item No Description Unit Quantity Unit Price TOTAL AMOUNT
Bill C 25m3 service reservoir
1Earth Work
1.10 site clearance m2 50.26 25.00 1,256.50
1.20 excavation m3 18.37 350.00 6,429.50
1.30 cart away m3 18.37 350.00 6,429.50
1.40 compaction m3 4.09 400.00 1,636.00
2. concrete -
1.00 136 lean concrte m3 0.83 8,500.00 7,055.00
2.00 10mm dia bar kg 105.37 200.00 21,074.00
3.00 123 RC slab m3 2.27 8,500.00 19,295.00
4.00 formwork m2 10.17 500.00 5,085.00
5.00 12mm dia bar kg 105.76 200.00 21,152.00
6.00 manhole No 1.00 8,500.00 8,500.00
7.00 123 RC slab m3 2.22 8,500.00 18,870.00
8.00 RC manhole m3 0.04 8,500.00 340.00
9.00 vent pipe 1 1/2 inch No 1.00 2,500.00 2,500.00
3 massonary -
3.10 massonary 13 m3 3.86 6,500.00 25,090.00
3.20 hardcore m3 6.11 500.00 3,055.00
3.30 massonary 13 m3 16.09 6,500.00 104,585.00
3.40 2 inch GI dranaige pipe m 1.00 2,500.00 2,500.00
3.50 3inch GI pipe outlet m 3.50 3,000.00 10,500.00
3.60 2inch GI inlet pipe m 4.00 2,500.00 10,000.00
3.70 2inch overflow GI inlet pipe m 4.00 2,500.00 10,000.00
3.80 constract 60cm height stone massonary m 4.80 6,500.00 31,200.00
4 finishing work -
4.10 screened fllor slab m2 10.17 300.00 3,051.00
4.20 3 coats of plastering m2 15.70 300.00 4,710.00
4.30 ponting m 2
15.70 300.00 4,710.00
5. Accessaries -
5.10 3 inch gate valve No 1.00 3,500.00 3,500.00
5.20 1 1/2 GI ladder No 1.00 15,000.00 15,000.00
5.30 GI 1 1/2 alluminium ladder m 1.00 28,000.00 28,000.00
5.40 2 inch inlet pipe m 1.00 2,500.00 2,500.00
5.50 halve ditch arround reservoir m 11.20 2,500.00 28,000.00
5.60 massonary 13 valve chamber m3 0.72 6,500.00 4,680.00
5.70 aluminium nanhole cover No 1.00 4,500.00 4,500.00
Sub total 415,203.50
Vat 62,280.52
Grand total 477,484.03
Bill D 49m2 fencing workreservoir
1.00 prepare hole 0.4m depth 0.3 dia m3 0.79 350.00 276.50
2.00 Eucalyptus pole for fencing No 28.00 200.00 5,600.00
3.00 prepare 2m hight eucalyptus No 237.00 200.00 47,400.00
4.00 fill the pole 123 lean concrete m3 0.70 8,500.00 5,975.50
5.00 prepare diagonal 6cm diam dry eucalyptus No 54.00 200.00 10,800.00
6.00 doors No 1.00 200.00 200.00
7.00 prepare 5.5m long 6cm diameter No 18.00 200.00 3,600.00
8.00 massnary m3 13.44 6,500.00 87,360.00
Sub total 161,212.00
Vat 24,181.80
Grand total 185,393.80
PROJECT: -
CLIENT:-
CONTRACTOR:-
CONSULTANT: -
Item No Description Unit
Bill E transmition mains
1Earth Work
1.10 excavation m3
1.20 backfill m3
Sub total
vat
Grand total
Bill F distribution network
[Link] work
1.10 excavation m3
1.20 excavation m3
1.30 excavation m3
1.40 excavation m3
1.50 excavation m3
1.60 excavation m3
1.70 excavation m3
1.80 backfill m3
2 massonary and concrete
2.10 massonary 13 m3
2.20 manhole cover m3
3 lay and fix pipes and fittinds
3.10 GI 1 1/2 inch m
3.20 GI 1 1/2 inch gate valve No
3.30 GI 1 inch No
3.40 GI faucet m
Sub total
vat
Grand total
Quantity Unit Price TOTAL AMOUNT

90.88 350.00 31,808.00

90.88 350.00 31,808.00
63,616.00
9,542.40
73,158.40

0.80 350.00 280.00

70.40 350.00 24,640.00
6.40 350.00 2,240.00
4.80 350.00 1,680.00
208.00 350.00 72,800.00
80.64 350.00 28,224.00
307.20 350.00 107,520.00
678.24 350.00 237,384.00

0.72 6,500.00 4,680.00

0.05 8,500.00 416.50

9.00 2,500.00 22,500.00

1.00 2,500.00 2,500.00
16.00 1,500.00 24,000.00
16.00 850.00 13,600.00
62,600.00
9,390.00
71,990.00
PROJECT: -
CLIENT:-
CONTRACTOR:-
CONSULTANT: -
TOTAL
Item No Description Unit Quantity Unit Price
AMOUNT
Bill G construct water point
1Earth Work
1.10 site clearance m2 64.00 25.00 1,600.00
1.20 excavation m3 24.80 350.00 8,680.00
1.30 cart away m3 24.80 350.00 8,680.00
1.40 compaction m 3
6.20 400.00 2,480.00
2. massonary
2.10 hardcore m3 12.40 500.00 6,200.00
2.20 massonary 13 m3 2.91 6,500.00 18,928.00
2.30 massonary 13 m 3
1.09 6,500.00 7,072.00
2.40 massonary 13 m3 2.88 6,500.00 18,720.00
[Link] work
3.10 134 concrete m3 3.10 8,500.00 26,350.00
3.20 halve ditch concrete m 44.80 8,500.00 380,800.00
3.30 manhole cover m3 0.20 8,500.00 1,666.00
4. finishing work
4.10 123 concrte concrete m3 0.11 8,500.00 913.75
4.20 plastering m2 11.56 300.00 3,468.00
4.50 plastering scrrening m 2
3.20 300.00 960.00
4.60 pointing m2 6.24 300.00 1,872.00
Sub total 488,389.75
Vat 73,258.46
Grand total 561,648.21
Bill H water point fencing
1.00 prepare hole 0.4m depth 0.3 dia m3 2.26 350.00 791.00
2.00 Eucalyptus pole for fencing No 80.00 200.00 16,000.00
3.00 prepare 2.5 hight eucalyptus No 616.00 200.00 123,200.00
4.00 fill the pole 123 lean concrete m3 2.01 8,500.00 17,085.00
prepare diagonal 6cm diam dry
5.00 No 160.00 200.00 32,000.00
eucalyptus
6.00 doors No 4.00 200.00 800.00
7.00 prepare 7.5m long 6cm diameter No 64.00 200.00 12,800.00
8.00 massnary m3 38.40 6,500.00 249,600.00
Sub total 452,276.00
 Vat 67,841.40
Grand total 520,117.40
Bill I Gully crossing structure
1.00 excavation m3 3.22 350.00 1,127.00
2.00 10mm bar kg 19.78 200.00 3,955.20
3.00 concrete m3 1.28 8,500.00 10,880.00
4.00 concrete m3 0.64 8,500.00 5,440.00
5.00 concrete m3 0.64 8,500.00 5,440.00
Sub total 26,842.20
Vat 4,026.33
Grand total 30,868.53
PROJECT: -
CLIENT:-
CONTRACTOR:-
CONSULTANT: -
Item No Description Unit
Bill J manufacture materials
1supply and install pipes
1.00 GI 1 1/2 inch pipe m
2.00 GI 1 1/2 inch pipe m
3.00 OD 1 1/2 inch PN16 HDPE pipe m
4.00 OD 2 inch PN16 HDPE pipe m
5.00 GI 2 inch pipe m
6.00 GI 2 inch pipe m
7.00 GI 2 inch pipe m
8.00 OD 3 inch PN 16 HDPE pipe m
9.00 GI 2 inch pipe m
10.00 GI 1 1/2 pipe m
11.00 GI 1 inch pipe m
12.00 GI 1 1/2 inch pipe m
13.00 OD 1 1/2 inch PN16 HDPE pipe m
2 supply and install fittings
1.00 GI 1 1/2 inch elbow No
2.00 GI 1 inch elbow No
3.00 GI 1 1/2 inch union No
4.00 GI 1 inch socket No
5.00 GI 1 1/2 gate valve No
6.00 GI 1 1/2 inch socket No
7.00 2 inch gate valve No
8.00 1 inch faucet No
9.00 1 1/2-1 reducer No
10.00 3-2 hdpe reducer No
11.00 2-11/2 hdpe reducer No
12.00 GI 1 1/2 -1 reducer No
13.00 GI 1 inch nipples No
14.00 GI 1 1/2 nipples No
15.00 GI 1 1/2x1 1/2x1 1/2 tee No
16.00 1x1x1x1 cross tee No
17.00 2 inch tap No
18.00 2 inch nipples No
19.00 3 inch hdpe straight union No
20.00 OD 20inch straight union No
21.00 OD 1 1/2 hdpe straight union No
22.00 OD 1 1/2 female adaptor No
23.00 OD 2 inch female adaptor No
24.00 OD 3 inch female adaptor No
25.00 OD 1 1/2 female adaptor No
26.00 OD 2 inch female adaptor No
27.00 OD 3 inch female adaptor No
3. supply and provide bar
1.00 12mm bar kg
2.00 10mm bar kg
[Link] and provide other accesssaries
1.00 c-20 cement
2.00 tying wires
3.00 wire mesh
4.00 250gram paint
5.00 bind fiber
6.00 2.5long laddere 1 1/2 inch
7.00 G-35 CIS
8.00 sliding bolt
9.00 pad lock
10.00 nails
11.00 formwork
12.00 hinger
13.00 dog chain
14.00 steel frame
15.00 latch
Subtotal
vat
Grand total
Quantity Unit Price TOTAL AMOUNT

1.60
12.00
189.00
1,250.00
3.50
0.80
3.50
505.00
1.00
9.00
16.00
38.00
1,212.00

9.00
4.00
6.00 6,500.00 39,000.00
24.00 8,500.00 204,000.00
4.00
6.00 2,500.00 15,000.00
2.00 2,500.00 5,000.00
24.00 1,500.00 36,000.00
4.00 850.00 3,400.00
2.00 59,400.00
4.00 8,910.00
4.00
20.00
8.00
1.00
8.00
4.00
4.00
6.00
14.00
16.00
 13.00
14.00
6.00
15.00
14.00
6.00

105.76
105.37