East Harerghe Zone, CHINAKSEN Woreda

Cacale POND Water supply project Cost summary

S.No Description of works Unit Qty Unit rate Total Amount (Birr)
1 Mobilization and demobilization of Excavator and compactor Roller Ls 1 150,000.00 150,000.00
2 Camping & Office 3m*3m No. 1 19,844.17 19,844.17
3 Pond Body Ls 1 5,215,842.22 5,215,842.22
4 Spillway Ls 1 411,759.33 411,759.33
5 Construction of silt trap Ls 1 199,503.90 199,503.90
6 Construction of Cattle Trough No. 1 169,970.29 169,970.29
7 Construction of Washing Basin No. 1 86,300.00 86,300.00
8 Construction of Waterpoint No. 1 77,972.40 77,972.40
9 Pipe Linework, stair case and chambers Ls 1 103,524.29 103,524.29
Sub Total 6,434,716.60
Rebate_____%
Total After Rebate 6,434,716.60
VAT (15%) 965,207.49
Total cost with VAT 7,399,924.09

BILL OF QUANTITY OF CACALE EARTHEN POND FOR WATER SUPPL PROJECT

S.No Description of works Unit Qty Unit rate Total Amount (Birr)
1 Mobilization
1.1 Mobilization and demobilization of Excavator and compactor Roller Ls 1 150,000.00 150,000.00
Subtotal 150,000.00
2 Camping
2.1 Camping & Office 3m*3m
2.1.1 site clearing up to 20cm depth m2 1.8 18.92 34.06
2.1.2 trench excavation m3 3 164.01 492.03
2.1.3 Roofing GIS -32 m2 16 401.13 6,418.08
2.1.4 walling GIS-32 m2 30 430.00 12,900.00
Subtotal 19,844.17
3 Pond Body
3.1 Site clearing of pond body and embankment m2 19600 18.92 by Community
3.2 Bulk excavation in ordinary soil m3 20,192.58 164.01 3,311,784.68
3.3 Excavation in soft rock formation m3 2,322.42 332.88 773,087.92
Cart Away and Compacted Earthen filling of embankment and reshaphing of in
M3 8,712.50
3.4 1:2.5 slope (spreading over existing embankment) 129.81 1,130,969.63
Subtotal 5,215,842.22
4 Spillway
4.1 Excavation works
4.1.1 site clearing m2 150 18.92 by Community
4.1.2 excavation of side channal spillway to release the maximum flood. M3 157.5 164.01 25,831.57
4.2 Masonry works
Retaining wall stone masonry to spillway of the embankment side with (1:4) M3 101.9
4.2.1 cement mortar 3,257.00 331,888.30
4.2.2 Concrete (C-20) m3 5 6,068.43 30,342.15
4.2.3 Apply Pointing with cement mortar 1:3 mix to exposed stone masonry to Spillway. m3 110 215.43 23,697.30
Subtotal 411,759.33
5 Silt trap protection work
5.1 Excavation
5.1.1 site clearing M2 15 18.92 by Community
5.1.2 Excavation for silt trap as per drawing M3 500 164.01 82,005.00
5.2 Masonry
Retaining wall stone masonry to silt trap banks bedded with 1:4 cement mortar as M3
5.2.1 per drawing 28.8 3,257.00 93,801.60
5.2.2 Apply Pointing with cement mortar 1:3 mix to exposed stone masonry to silt trap M2 110 215.43 23,697.30
Subtotal 199,503.90
6 Construction of Cattle Trough
6.1 Earth Work
6.1.1 Site clearing up to a depth of 20cm to remove top vegetated soil m2 40 18.92 756.80
6.1.2 Excavation for foundation up to 25cm depth m3 5 184.59 922.95
6.1.3 Basaltic or equivalent hard core filling 25cm thick m2 10 302.30 3,023.00
6.1.4 Cart away excavated material to 100m distance m3 10 129.81 1,298.10
6.2 Masonry work -
Construction of Grade C- 20 concrete side wall 10 cm thick & 25 cm high wall
6.2.1 plastered with cement mortar 1:3 Both face with dimention 3.0 m wide & 25 m m3 12 72,821.16
long 6,068.43
Semi dressed stone pavement pointed with cement mortar 1:3 all round the cattle
6.2.2 m2 75 54,675.75
trough 729.01
6.2.3 Back Fill excavated area above the concrete cover over filter media with clay m3 10 106.78 1,067.80
6.3 Concrete work -
Pouring 5cm thick lean concrete over hard core in with class C-15 Minimum
6.3.1 m2 10 1,246.50
cement content of 150kg/m3, 124.65
Casting Grade C-20 with minimum cement content ,of 320kg/m3 for the
6.3.2 m3 2 12,136.86
Cattletrough Nominal reinforced Base Slab Filled into formwork 6,068.43
6.3.3 External and internal plastering of the body of the cattle trough m2 26 215.43 5,601.18
6.3.4 Construction of HCB wall manhole with cover having internal Plan area No 1 2,351.15 2,351.15
6.3.5 Form work wooden or Steel m2 10 654.14 6,541.40
6.4 Fineshing work -
6.4.1 3cm thick trawl finish cement screed in 1:3 mix m2 10.4 435.35 4,527.64
6.4.3 install other fittings as per Design Drawing LS 1 3,000.00 3,000.00
Subtotal For One Cattle trough 169,970.29
7 Construction of Public Washing Basin
7.1 Earth work
7.1.1 Site clearing & grubbing up to a average depth of 20cm to remove top vegetated M2 9.6 18.92 181.63
soil
7.1.2 Foundation excavation to a depth of 50cm below ground level M3 4.8 184.59 886.03
71.3 Filling and compacting foundation base with selected materials for20cm M3 0.9 230.47 207.42
7.1.4 Cart away surplus excavated materials from the site to a distance not less 100m M3 1.65 129.81 214.19
7.2 Masonry Work -
7.2.1 Placing 25cm thick basaltic or equivalent hardcore well rolled, consolidated and M2 4.4 1,330.12
blinded with crushed stone 302.30
7.2.2 Construction of stone masonry wall joined with a 1:3 cement-sand mix mortar as M3 1.7 5,536.90
per the drawing 3,257.00
7.3 Concrete work -
7.3.1 Pouring 50mm thick lean concrete (1:2:6 mix) over the hardcore M2 4.4 892.16 3,925.50
7.3.2 Casting 150mm thick nominally reinforced C-20 concrete with 10mm dia M3 0.44 2,670.11
reinforcement bar spaced @250mm c/c on both ways over the lean concrete and
provide drainage ditch as shown on the drawing. 6,068.43
7.3.3 Casting mass concrete for the edges of the washing escarpments M3 0.68 2,200.00 1,496.00
7.3.4 Supply, cut, bend and fix in position reinforcement bars Of Ф10mm Kg 21 114.22 2,398.62
7.3.5 Fixing of good quality wooden or metal form work firmly with strong strutting & M2 7 3,122.56
tight to avoid bleeding & bulking out 446.08
7.4 Finishing and miscellaneous works -
4.4.1 Supply & Install all necessary pipes & fittings for drainage with all necessary Ls 1 5,000.00 5,000.00
accessories as per the Design Drawings
7.4.2 Apply 25mm thick cement screed mix 1:3 for floor base of washing basin with 1% M2 2.2 957.77
sloping towards the drainage. 435.35
7.4.3 Plastering the exposed faces of concrete works with three coats of cement sand M2 2.2 473.95
mortar of mix 1:3 215.43
7.4.4 Pointing the whole external face of the masonry wall with cement mortar mix 1:4 M2 4 215.43 861.72
7.4.5 Construction of gravel packed soak away pit to downstream of the washing basin 2,000.00 2,000.00
having 700mm dia. and 600mm depth with proper drainage canal connection work
No 1
Total for one Washing Basin 86,300.00
8 Construction of Water point
8.1 Earth work
Site clearing and striping of top soil to a minimum depth of 200 mm inside the
8.1.1 m2 24.20
fenced compound of each water point (V=5.5×4.4×0.2=4.84m3) 18.92 457.86
Bulk excavation for up to a depth of 50cm below site clearing for foundation
8.1.2 m3 6.85
(working space 25cm) 164.01 1,123.47
8.1.3 Excavation for foundation, soak away pit and valve chamber m3 5.40 164.01 885.65
8.1.4 Provide, fill and compact selected material in layers of 150mm,for foundation. m3 6.85 106.78 731.44
Provide and fill hard core with hard basaltic or equivalent stone, well compacted
8.1.5 m3 0.54
and blinded with crushed stone 302.30 163.24
Cart away and dispose all excavated material to appropriate distance not exceeding
8.1.6 m3 11.70
1 Km.(6.85+4.84=11.69m3) 165.31 1,934.13
8.2 Concrete Work -
8.2.1 C-15 lean concrete m3 0.30 2,000.00 600.00
8.2.2 C-20 concrete mass concrete m3 2.16 3,500.00 7,560.00
8.2.3 Concrete cylinder(Dia,1m and Hight,1m) No 1.00 2,500.00 2,500.00
8.2.4 Concrete cylinder(Dia,30cm and Hight,1m) No 1.00 2,500.00 2,500.00
8.3 Masonery Work -
Provide and construct 400mm thick trychytic masonry wall grouted and filled with
8.3.1 m3 6.37
(1:3) mortar for foundation and super structure 3,257.00 20,747.09
8.3.2 Plastering to smooth finish for waterpoint wall and surface m2 15.00 215.43 3,231.45
Masonery pavement around the water point as per the drawing (200 mm thick with
8.3.3 m2 8.00
1:3 mortar) 400.00 3,200.00
8.4 Pipework -
8.4.1 Supplying and installing GS pipes -
8.4.2 DN 40 GS pipe (variable) m 6.00 588.39 3,530.34
8.4.3 DN20 GS m 6.00 198.68 1,192.08
8.5 Supplying and fixing fittings -
8.5.1 Cross tee DN 40 No 1.00 336.71 336.71
8.5.2 Reducer 40x20 No 6.00 242.93 1,457.58
8.5.3 Tee DN 40 No 1.00 250.26 250.26
8.5.4 DN 40 Bend (elbow) 90 degree No 5.00 212.56 1,062.80
8.5.5 Faucet DN 20 No 4.00 264.38 1,057.52
8.5.6 Socket DN 20 No 4.00 264.38 1,057.52
8.5.7 Gate valve DN 40 No 1.00 1,346.16 1,346.16
8.5.8 Union DN 40(variable) No 1.00 335.88 335.88
8.5.9 Nipples DN 40 No 6.00 244.88 1,469.28
Construct one valve chamber for gate valve , covered with 600*550*6mm sheet
8.6 No 2.00
metal with latch and lock as per the drawing 5,500.00 11,000.00
Supply and place boulders, crashed agregate and sand to form the soak away as per
8.7 m3 0.32
the drawing 2,000.00 640.00
8.8 Fence -

Supply and Constract barbed wire fencing fixed to 2.5 m long of all seasened
8.8.1 ecylaptuos poles spaced every 1.5m and 30cm wire spacing including all necessary m 19.80
materials and incidental works as per the drawing[pm=2(5.5+4.4)=19.8m]
266.62 5,279.08
8.8.2 Supply and fix Corregated iron sheet gate 2.1*1.2 m with lock and latch No 1.00 2,322.86 2,322.86
Total for one water point 77,972.40
9 pipe Line (from pond to water point and cattle trough)
9.1 Earth Work
9.1.1 Route selection, surveying and installation of permanent bench mark Ls By Zone office
9.1.2 Trench Excavation to depth of 80 cm and 60 cm width M3 By community
9.2 Supply and Installation of HDPE Pipes and Fittings with necessary accessories
a OD 63mm (PN 16) m 120 178.20 21,384.00
9.3 HDPE Fittings -
9.3.1 HDPE-GS Female Adapter (PN16) -
a OD63mmX2 1/2 '' Pcs 3 433.71 1,301.13
9.3.2 HDPE-GS Male Adapter(PN16) -
a OD63mmX2 1/2 '' Pcs 2 433.71 867.42
9.3.3 90o compression Elbow (PN 16) -
a OD63mmX63mm Pcs 4 670.00 2,680.00
9.3.4 Compression straight coupling (PN16) -
a OD63mmX63mm Pcs 3 560.00 1,680.00
9.3.5 90o Compression Tee (PN 16) -
a OD63mmX50mmX63mm Pcs 3 980.00 2,940.00
9.3.6 HDPE Compression Reduccer(PN16) -
a OD63mmXOD50mm Pcs 3 500.00 1,500.00
9.3.7 HDPE Nipples(PN16) -
a OD 63mm Pcs 4 580.00 2,320.00
9.4 Supply and install water hose strainer filter No. 1 2,000.00 2,000.00
 Construct 30cm thick masonry valve chamber with an internal dimension of
10 No. 1 5,500.00
(100L x 100 W x 80H) cm with iron sheet metal cover 5,500.00
Construct 30cm thick masonry intake chamber with an internal dimension of
11 No. 1 4,000.00
(100L x 100 W x 80H) cm with no cover 4,000.00
12 Construction of Steps(stair case)
Construction of Plain or Ordinary Concrete (1:2:4) Steps for pond interside slope
12.1 m3 12.768 4,000.00
face as per the drawing 51,072.00
12.2 Provide and fix formwork timber m2 9.6 654.14 6,279.74
Sub Total 103,524.29
TOTAL COST 6,434,716.60
Add 15% VAT 965,207.49
Grand total of the project 7,399,924.09
BILL OF QUANTITY OF GELA EARTHEN POND FOR WATER SUPPL PROJECT

S/No WORK DESCRIPTION UNIT

1 Mobilization
1.1 Mobilization and demobilization of Excavator, Loader and compactor Roller Ls
Subtotal
2 Camping
2.1 Camping & Office 3m*3m
2.1.1 site clearing up to 20cm depth m2
2.1.2 trench excavation m3
2.1.3 Roofing GIS -32 m2
2.1.4 walling GIS-32 m2
Subtotal
3 Pond Body No
3.1 Site clearing of pond body and embankment m2
3.2 Bulk excavation in ordinary soil to an average depth of 1.5m m3
3.3 Excavation in soft rock formation to an average depth of 1.0m m3
Cart Away and Compacted Earthen filling of embankment and reshaphing of in
1:2.5 slope (spreading over existing embankment) M3
3.4
Subtotal
4 Spillway
4.1 Excavation works
4.1.1 site clearing m2
4.1.2 excavation of side channal spillway to release the maximum flood. M3
4.2 Masonry works
Retaining wall stone masonry to spillway of the embankment side with (1:4) M3
4.2.1 cement mortar
4.2.2 Concrete (C-20) m3
M2
4.2.3 Apply Pointing with cement mortar 1:3 mix to exposed stone masonry to Spillway.
Subtotal
5 Silt trap protection work
5.1 Excavation
5.1.1 site clearing M2
5.1.2 Excavation for silt trap as per drawing M3
5.2 Masonry
Retaining wall stone masonry to silt trap banks bedded with 1:4 cement mortar as M3
5.2.1 per drawing
M2
5.2.2 Apply Pointing with cement mortar 1:3 mix to exposed stone masonry to silt trap
Subtotal
6 Construction of Cattle Trough
 6.1 Earth Work
6.1.1 Site clearing up to a depth of 20cm to remove top vegetated soil m2
6.1.2 Excavation for foundation up to 25cm depth m3
6.1.3 Basaltic or equivalent hard core filling 25cm thick m2
6.1.4 Cart away excavated material to 100m distance m3
6.2 Masonry work

Construction of Grade C- 20 concrete side wall 10 cm thick & 25 cm high wall plastered
6.2.1 m3
with cement mortar 1:3 Both face with dimention 3.0 m wide & 25 m long

6.2.2 Semi dressed stone pavement pointed with cement mortar 1:3 all round the cattle trough m2

6.2.3 Back Fill excavated area above the concrete cover over filter media with clay m3

6.3 Concrete work

Pouring 5cm thick lean concrete over hard core in with class C-15 Minimum cement
6.3.1 m2
content of 150kg/m3,

Casting Grade C-20 with minimum cement content ,of 320kg/m3 for the Cattletrough
6.3.2 m3
Nominal reinforced Base Slab Filled into formwork

6.3.3 External and internal plastering of the body of the cattle trough m2

6.3.4 Construction of HCB wall manhole with cover having internal Plan area No

6.3.5 Form work wooden or Steel m2

6.4 Fineshing work
6.4.1 3cm thick trawl finish cement screed in 1:3 mix m2
6.4.2 Install water meter DN 40 mm No
6.4.3 install other fittings as per Design Drawing LS
Subtotal For One Cattle trough
Subtotal For Two Cattle trough
7 Construction of Public Washing Basin
7.1 Earth work
7.1.1 Site clearing & grubbing up to a average depth of 20cm to remove top M2
vegetated soil
7.1.2 Foundation excavation to a depth of 50cm below ground level M3

71.3 Filling and compacting foundation base with selected materials M3

for20cm
7.1.4 Cart away surplus excavated materials from the site to a distance not M3
less 100m
 7.2 Masonry Work
7.2.1 Placing 25cm thick basaltic or equivalent hardcore well rolled, M2
consolidated and blinded with crushed stone
7.2.2 Construction of stone masonry wall joined with a 1:3 cement-sand mix M3
mortar as per the drawing
7.3 Concrete work
7.3.1 Pouring 50mm thick lean concrete (1:2:6 mix) over the hardcore M2

oncrete with
7.3.210mm dia reinforcement bar spaced @250mm c/c on both ways over the lean
M3 concrete and provi

7.3.3 Casting mass concrete for the edges of the washing escarpments M3

7.3.4 Supply, cut, bend and fix in position reinforcement bars Of Ф10mm Kg

7.3.5 Fixing of good quality wooden or metal form work firmly with strong M2
strutting & tight to avoid bleeding & bulking out
7.4 Finishing and miscellaneous works
4.4.1 Supply & Install all necessary pipes & fittings for drainage with all Ls
necessary accessories as per the Design Drawings
7.4.2 Apply 25mm thick cement screed mix 1:3 for floor base of washing M2
basin with 1% sloping towards the drainage.
Sub total - Carried Forward
Sub total - Brought Forward
7.4.3 Plastering the exposed faces of concrete works with three coats of M2
cement sand mortar of mix 1:3
7.4.4 Pointing the whole external face of the masonry wall with cement M2
mortar mix 1:4
7.4.5 Construction of gravel packed soak away pit to downstream of the
washing basin having 700mm dia. and 600mm depth with proper
drainage canal connection work No
7.5 Construction of 1.75m high fence of barbed wire fixed to eucalyptus
posts diameter 120mm placed 125cm c/c buried in concrete C-15 to a
depth of 30cm in 50cm dug holes with corrugated galvanized iron
sheet single leaf gate
m
Total for one Washing Basin
TOTAL COST
Add 15% VAT
Grand total of the project
QNTY UNIT PRICE TOTAL PRICE (Br)

1.8
3
16
30

1
19600 by Community
18,498.00
12,332.00
8,712.50

150 by Community
157.5

101.9
5

110

15 by Community
500

28.8

110
 40
5
10
10

12

75

10

10

26

10

10.4
1
1

9.6

4.8

0.9

1.65
 4.4

1.7

4.4

0.44

0.68

21

2.2

2.2

20