Project :-Construction of Decentralized Waste Water Date of Contract Signature:- 19-Aug-16

Treatment Plant Project for Koye Fetche

Condominium site ,Lot 2 WWTP MBRR in A.A
Contract Time (Calandar Days): - 365
Client :-AAWSA-Addis Ababa Water and nt Date (Electro-Mechanical Part) :- 21-Mar-17
Sanitation Development and Rehabilitation Project Commencement Date (Civil Part) :- 31-Dec-16
Office
Consultant:-SWS Consultancy
Contractor:-Tsemex Global Entrprise JV LandstrieBV

Budget Cal. Rainy Days Working

It. No. Years Month Days Sunday Holidays (%) Non Working Days Remark
2016 G.C

1
December 1 0 0 0 1
2 January 31 5 2 7 24 [Jan 6,Christmas] , [Jan 19,Epiphany]
3 February 28 4 4 24
2009 E.C

4 March 31 4 1 5 26 [March 2,Adwa Victory]

5 April 30 5 2 7 23 [ 14,Good Friday],[April
[may 1,Labors day] 8,Easter]
, [may
5,Patriots day] , [May 28,Down of
6
May 31 4 3 7 24 the deregue]
2017 G.C

7 June 30 4 30% 12 18
8 July 31 5 1 45% 17 14 [Id Al fetir ,hamle 10-2009 E.C]
9 August 31 4 60% 20 11
[sep 11,Ethiopian New year] ,
10 [ sep 23,Id Al Adha],[sep
20010 E.C

September 30 4 3 30% 14 16 27,Meskel]

11 October 31 4 4 27
12 November 26 4 4 22
13 December 29 4 1 5 24 [Dec 11,Birth of prophet]
Total 360 51 13 106 254
phany]
Project :-Construction of Decentralized Waste Water Treatment Plant Project for Koye Fetche Date of Contract Signature:- 19-Aug-16
Condominium site ,Lot 2 WWTP A.S. MBRR in A.A
Contract Time (Calandar Days): - 365
Client :-AAWSA-Addis Ababa Water and Commencement Date (Electro-Mechanical Part) :-21-Mar-17
Sanitation Development and Rehabilitation Project Office
Commencement Date (Civil Part) :- 31-Dec-16
Consultant:-SWS Consultancy
Contractor:-Tsemex Global Entrprise JV LandstrieBV
EQUIPMENT SCHEDULE

Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10
Type of Equipment
S.No. No. Dec-16 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17
calendar days 1.00 24.00 24.00 26.00 23.00 24.00 18.00 14.00 11.00 16.00
1 Grader 2.0 - 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0
Excavator with Hydraulic jackhammer - 1.0 1.0 1.0
2 and bucket size of 1 to 2 m3 capacity 1.0
3 Excavator with Bucket 3.0 - 1.0 1.0 3.0 3.0 2.0 1.0 1.0 1.0 1.0
4 Dumper 1.0 - 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0
5 Truck Mounted Crain 1.0 - 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0
6 Loader 1.0 - 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0
7 Roller 1.0 1.0 1.0
8 Dumptrucks 25.0 - 3.0 3.0 25.0 25.0 10.0 5.0 5.0 5.0 12.0
9 Water Truck 1.0 - 1.0 1.0 2.0 2.0 2.0 1.0 1.0 1.0 1.0
10 Truck Mixers 14.0 - - - - 14.0 14.0 14.0 14.0 14.0 14.0
11 Plate compactors 2.0 - - - - 2.0 2.0 2.0 2.0 2.0 2.0
12 4WD Pick-up 4.0 - 3.0 3.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0
13 Dewatering pump 2.0 - 2.0 2.0 2.0 2.0
14 Welding machine 1.0 - 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0
15 Plumbing tools (kit) 1.0 - 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0
16 Tower Crane 1.0 - 1.0 1.0 1.0 1.0 1.0
17 Hand Vibratory Rollers 2.0 - 2.0 2.0 2.0 2.0 2.0
18 Vibration Pokers 10.0 - 6.0 10.0 10.0 10.0 10.0 10.0
19 Re-bar Cutter Machine 1.0 1.0 1.0 1.0 1.0 1.0 1.0
20 Concrete Mixers (750liter) 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0
21 Generator 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0
Month 11 Month 12 Month13
Remark
Oct-17 Nov-17 Dec-17
27.00 22.00 24.00 254.00
1.0 1.0 2.0

1.0

1.0 1.0 1.0

1.0 1.0 1.0
1.0 1.0 1.0
1.0 1.0 1.0
1.0 1.0
10.0 10.0 10.0
1.0 1.0
14.0 14.0 5.0
2.0 2.0 2.0
4.0 4.0 4.0
2.0 2.0 2.0
1.0 1.0 1.0
1.0 1.0 1.0
1.0 1.0 1.0
2.0 2.0 2.0
10.0 10.0 6.0
1.0 1.0 1.0
1.0 1.0 1.0
1.0 1.0 1.0
Project :-Construction of Decentralized Waste Water Treatment Plant Project for Koye Fetche
Condominium site ,Lot 2 WWTP MBRR in A.A Date of Contract Signature:- 19-Aug-16
Contract Time (Calandar Days): - 365
Client :-AAWSA-Addis Ababa Water and Commencement Date (Electro-Mechanical Part) 21-Mar-17
:-
Sanitation Development and Rehabilitation Project Office Commencement Date (Civil Part) :- 31-Dec-16
Consultant:-SWS Consultancy
Contractor:-Tsemex Global Entrprise JV LandstrieBV

MANPOWER SCHEDULE
ITEM Month1 Month 2 Month3 Month4 Month5 Month6 Month7 Month8
DESCRIPTION UNIT REQUIRE
NO
D. Dec-16 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17
PROJECT MANAGER OFFICE
1 Project manager No 1 - 1 1 1 1 1 1 1
2 Secretary No 1 - 1 1 1 1 1 1 1
OFFICE ENGINEERING SECTION - - - - - - - - -
1 Project office engineer No 1 - 1 1 1 1 1 1 1
2 Quantity surveyor No 1 - 1 1 1 1 1 1 1
3 Assistant office engineer No 2 - 2 2 2 2 2 2 2
4 Chief surveyor No 1 - 1 1 1 1 1 1 1
5 Surveyor No 1 - 1 1 1 1 1 1 1
6 Level man No 3 - 3 3 3 3 3 3 3
CONSTRUCTION SECTION - - - - - - - - -
1 Site Engineer No 1 - 1 1 1 1 1 1 1
2 Earthwork Superintendant No 1 - 1 1 1 1 1 1 1
3 Concrete Supeintendant No 1 - 1 1 1 1 1 1 1
4 FormworkSuperintendant No 1 - 1 1 1 1 1 1 1
5 Grader Operator No 2 1.0 1.0 1.0 1.0 1.0 1.0 1.0
7 Loader operators No 1 - 1.0 1.0 1.0 1.0 1.0 1.0 1.0
8 Excavator operators No 4 1.0 1.0 3.0 4.0 3.0 1.0 1.0
9 Dumptruck driver No 25 3.0 3.0 25.0 25.0 10.0 5.0 5.0
10 Water Truck Driver No 1 - 1.0 1.0 1.0 1.0 1.0 1.0 1.0
11 Truck Mixers Operators 14 14.0 14.0 14.0
12 Water pump operators No 2 2.0 2.0
13 Steel Formen/Guard rail/ No 1 1 1 1 1 1 1 1
14 Gang Leader No 5 3 3 3 5 5 5 5
15 Carpenter No 20 5 5 5 15 20 20 20
16 Mason No 15 3 3 3 15 15 15 15
17 Bar benders SuperIntendant No 2 1 1 1 2 2 2 2
18 Bar benders No 40 - - - - 40 40 40 40
19 Mixer operators No 2 2 2 2 2 2 2 2
20 Common labourers No 150 35 35 35 50 150 150 150
HEALTH AND SAFETY SECTION
1 Health and Safety and Enviromental No 1 1 1 1 1 1 1 1
2 Assistant Health & Safety Officer No 1 1 1 1 1 1 1 1
3 First Aid Officer No 1 1 1 1 1 1 1 1
4 Semiskilled labourers No 4 4 4 4 4 4 4 4
EQUIPMENT ADMIN. & MAINTAINANCE SEC - - - - - - - -
Equipment maintainance and
1 No 1 1 1 1 1 1 1 1
admininstration head
 2 Technical clerk No 1 1 1 1 1 1 1 1
3 Transport Coordinator No 2 2 2 2 2 2 2 2
4 Machineries Mechanic No 2 2 2 2 2 2 2 2
5 Trucks Mechanic No 2 2 2 2 2 2 2 2
6 Auto Electrician No 1 1 1 1 1 1 1 1
7 Small Vehicle Mechanics No 1 1 1 1 1 1 1 1
8 Welder No 2 2 2 2 2 2 2 2
9 Tyre Man No 1 1 1 1 1 1 1 1
10 Grease boy No 2 2 2 2 2 2 2 2
11 Generator operators No 1 1 1 1 1 1 1 1
12 Semiskilled labourers No 5 5 5 5 5 5 5 5
FINANCE & ADMIN. SECTION - - - - - - - - -
1 Administration and Finance head No 1 1 1 1 1 1 1 1 1
2 Project Accountant No 1 1 1 1 1 1 1 1 1
3 Cashier No 1 1 1 1 1 1 1 1 1
4 Common labourers No 2 2 2 2 2 2 2 2
SUPPLY AND PROCUREMENT - - - - - - - - -
1 Purchaser No 1 1 1 1 1 1 1 1 1
2 Const'n materials store keepers No 1 1 1 1 1 1 1 1 1
3 Fuel and lubricant store keepers No 1 1 1 1 1 1 1 1 1
4 Store clerk No 1 1 1 1 1 1 1 1 1
5 Common labourers No 2 2 2 2 2 2 2 2
Month9 Month10 Month11 Month12 Month13
Aug-17 Sep-17 Oct-17 Nov-17 Dec-17

1 1 1 1 1
1 1 1 1 1
- - - -
1 1 1 1 1
1 1 1 1 1
2 2 2 2 2
1 1 1 1 1
1 1 1 1 1
3 3 3 3 3
- - - -
1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
1.0 1.0 1.0 1.0 2.0
1.0 1.0 1.0 1.0 1.0
1.0 2.0 2.0 1.0 1.0
5.0 12.0 10.0 10.0 10.0
1.0 1.0 1.0 1.0 1.0
14.0 14.0 14.0 14.0 5.0
2.0 2.0 2.0 2.0 2.0
1 1 1 1 1.0
5 5 2 2 2
20 20 20 20 15
15 15 15 15 10
2 2 2 1 1
40 40 40 20 10
2 2 2 2 2
150 150 80 50 50

1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
4 4 4 4 4
- - - -
1 1 1 1 1
 1 1 1 1 1
2 2 2 2 2
2 2 2 2 2
2 2 2 2 2
1 1 1 1 1
1 1 1 1 1
2 2 2 2 2
1 1 1 1 1
2 2 2 2 2
1 1 1 1 1
5 5 5 5 5
- - - -
1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
2 2 2 2 2
- - - -
1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
2 2 2 2 2
Project :-Construction of Decentralized Waste Water Treatment Plant Project for Koye
Fetche Condominium site ,Lot 2 WWTP MBRR in A.A

Client :-AAWSA-Addis Ababa Water and

Sanitation Development and Rehabilitation Project Office
Consultant:-SWS Consultancy
Contractor:-Tsemex Global Entrprise JV LandstrieBV
WORK LOAD DISTRIBUTIO

Unit price Amount

Item Description Unit Quantity
(Birr) (Birr)
Unit 1. Lifting Pump Station
1 Excavation, Cart Away & Back Fill
Strip top soil to an average depth of 200mm.
1.1 101.00 5.00 505.00
m2
Common excavation in open cut to a depth
1.2 not greater than 2.0 meters. 203.00 85.00 17255.00
m3
Ditto as item 1.2 but depth greater than 2
1.3 meters 431.00 100.00 43100.00
m3
Extra over for item 1.2 to 1.3for Excavation in
1.4 soft rock. 1.00 200.00 200.00
m3
Extra over for item 1.2 to 1.3for Excavation in
1.5 hard rock. 1.00 450.00 450.00
m3
Cart away all surplus excavated material from
1.6 site to a distance not less than 2.5 kilometers. 653.00 50.00 32650.00
m3
Fill and compact selected granular material
for 95% of proctor density layer by layer and
each compacted layer shall be 200mm thick to
1.7 an average depth of 600mm below base slabs 228.00 180.00 41040.00
foundation and varible depths around at the
side of external walls.
m3
2 Concrete Work 0.00
Steel reinforcement according to drawing and
the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.1 0.00
includes cutting, bending, placing in position
and tying wires.

2.1.1 a) Dia. 10mm. ditto. kg 1950.00 38.00 74100.00

2.1.2 b) Dia. 12mm. ditto. kg 6630.00 38.00 251940.00
2.1.3 c) Dia. 16mm. ditto. kg 1365.00 38.00 51870.00
2.2 Plane Vertical & Sofit Formworks. 0.00
- Vertical Formworks m2 435.00 210.00 91350.00
- Sofit Formwork m2 60.00 210.00 12600.00
 100mm thick Class C-10 lean concrete below
2.3 base slab and footing. 68.00 150.00 10200.00
m2
Construction of Lift pumping station with
2.4 Class C-30 reinforced concrete foundation, 97.00 4200.00 407400.00
wall and slab as detailed in the drawing.
m3
Supply and instalation of cast iron cover 2.1m
2.5 X 1.2m AISI 304 2.00 20160.00 40320.00
ps
Supply and instalation of cast iron cover 1.2m
2.6 X 1.00m AISI 304 2.00 9600.00 19200.00
ps
Apply three coats of plastering in cement
sand mortar (1:3). Price shall include pre-
2.7.1 cleaning and preparation of the internal wall 240.90 170.00 40953.00
and slab surface.
m2
50 mm thick smooth finished cement sand
screed(1:3) floor finish .All as per engineers
instruction. Price shall include cementsand
2.7.2 10800.00
screed skirting all around the wall.

m2 60 180
Provided and install access ladder internal and
external hatches constructed out of 50 mm dia
2.8 GS pipe and hooked to the wall as per the 70000.00
drawing; including safety cages.
LS 2 35000
Provide and apply water proofing on external
2.9 surface of the lift pump station under the 57000.00
ground.
m2 190 300
Sub Total 1 Carried to Bill 2 0.00
Unit 2. Self Cleaning Screen -Grid
0.00
Separetor-Oil separetor
1 Excavation, Cart Away & Back Fill 0.00
Strip top soil to an average depth of 200mm.
1.1 270.00 5.00 1350.00
m2
Bulk excavation in open cut to a depth not
1.2 greater than 0.60 meters. 162.00 85.00 13770.00
m3
Common excavation for stone Masonry
1.3 foundation trench to a depth not greater than 6820.00
1.0 meters from the reduced level.
m3 68.20 100.00
Common excavation for footing foundation
1.4 to a depth not greater than 1.8 meters from the 7290.00
reduced level.
m3 72.90 100.00
Extra over for item 1.2 to 1.4for Excavation in
1.5 soft rock. 1.00 200.00 200.00
m3
Extra over for item 1.2 to 1.4 for Excavation
1.6 in hard rock. 1.00 450.00 450.00
m3
 Cart away all surplus excavated material from
1.7 site to a distance not less than 2.5 kilometers. 357.10 50.00 17855.00
m3
Fill and compact selected granular material
for 95% of proctor density layer by layer and
each compacted layer shall be 200mm thick to
1.8 an average depth of 600mm below base slabs 227.60 180.00 40968.00
foundation and varible depths around at the
side of external walls.
m3
25cm thick basaltic or equivalent stone hard-
1.9 core and blinded with crushed stone. 208.00 180.00 37440.00
m
2 Concrete Work 0.00
5cm thick lean concrete in C-5, 150kg
2.1 cement/m und. 0.00

2.1.1 a) Footing m 35.30 100.00 3530.00

2.1.2 b) Grade beams m 62 100.00 6200.00
2.1.3 c) Ground floor m 208.00 100.00 20800.00
Reinforced concrete in C-30, 380kg
cement/m filled into formworks and
2.2 vibrated around rod reinforcement.Steel and 0.00
formworks measured separately.

2.2.1 a) Footing pads. m 6.50 4200.00 27300.00

2.2.2 b) Foundation columns. m 3.60 4200.00 15120.00
c) Grade beams, Intermidate beams & top tie m
2.2.3 beams 13.00 4200.00 54600.00

2.2.4 d) stair case m 0.66 4200.00 2772.00

2.2.5 e) 200mm thick ground slab m 266.50 840.00 223860.00
2.2.6 f) for units seats m 177.10 4200.00 743820.00
Provide, cut and fix in position sawn zigba
2.3 formworks to:- 0.00

2.3.1 a) Elevation column and footing m 190.00 210.00 39900.00

b) Sides and soffites of stair case and landing. m
2.3.2 3.60 210.00 756.00

2.3.3 c) beams m 177.60 210.00 37296.00

2.3.4 d) Units seats m 72.30 210.00 15183.00
Steel reinforcement according to drawing and
the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.4 0.00
includes cutting, bending, placing in position
and tying wires.

2.4.1 a) Dia. 8mm. deformed bar. kg 978.94 38.00 37199.72

2.4.2 b) Dia. 10mm. ditto. kg 2091.77 38.00 79487.26
2.4.3 c) Dia. 12mm. ditto. kg 958.48 38.00 36422.24
2.4.4 d) Dia. 14mm. ditto. kg 756.36 38.00 28741.68
2.4.5 e) Dia. 16mm. ditto. kg 2924.01 38.00 111112.38
 3 Block and Masonery Work 0.00
50cm thick Masonry wall under gread beam m
3.1 31.90 1700.00 54230.00

20cm thick concrete block wall bedded in m

3.2 cement mortar (1:3) mix, both sides left for 365.40 380.00 138852.00
plastering.
3 Roofing and steel Structure 0.00
Supply and fix EGA-500 roof corrugated m
metal sheet fixed to Purlin. roof measure in
3.1 horizontal projection. (Purlins measured 117225.00
separately).
260.5 450
PVC down pipe of diameter 10cm fixed to m
3.2 wall with metal stiraps. 9600.00
32 300
3.3 Supply and fix Metal sheet G-28 Gutter m 44.6 300 13380.00
3.4 Metal sheet copping. m 18 300 5400.00
Supply and fix steel structure for roof
3.5 according to the drawing 0.00

3.5.1 a) 50*50*3 m 578.3 340 196622.00

4 Metal Work 0.00
All windows are manufactured from
aluminium frame all works should be cut and
assembled to sizes and shapes of the window
and door schedule upon submitting workshop
drawing by the contractor. Unit price includes
4.1 glazing of 5mm tinted glass, anchor bolts 0.00
quality cylindrical lock, door stoppers and
other necessary accessories for completing the
work.

4.1.1 a) W1 Size 220cm X 100cm No 6 8800 52800.00

4.1.2 b) Metal Louver window (70cm X 220cm) No 8 6160 49280.00
4.1.3 c) D1 Size 235cm X 100cm No 2 9400 18800.00
4.1.4 d) Roller Door 470cm X 530 cm No 1 99640 99640.00
5 WALL and FLOOR FINISH 0.00
5.1 Apply three coats of plastering in cement
sand mortar (1:3). Price shall include pre-
cleaning and preparation of the internal and 0.00
external wall surfaces.

5.1.1 a) External wall. m 425 170 72250.00

5.1.2 b) Internal wall m 425 170 72250.00
5.2 50 mm thick smooth finished cement sand
screed(1:3) floor finish .All as per engineers
instruction. Price shall include cementsand
49446.00
screed skirting all around the wall.

m2 274.7 180
6 PAINTING 0.00
 7.1 Apply three coats emulsion paint to internal
and external plastered wall surface. 38250.00
m 850 45
Sub total Total 2 Carried to Bill 2 0.00
Unit 3 and 4. Distribution Chamber
0.00
Primary sludge pumping station
1 Excavation, Cart Away & Back Fill 0.00
Strip top soil to an average depth of 200mm.
1.1 152.00 5.00 760.00
m2
Bulk excavation in open cut to a depth not
1.2 greater than 0.60 meters. 90.80 85.00 7718.00
m3
Common excavation for foundation to a
1.3 depth not greater than 1.0 meters from the 15100.00
reduced level.
m3 151.00 100.00
Extra over for item 1.2 to 1.3for Excavation in
1.4 soft rock. 1.00 200.00 200.00
m3
Extra over for item 1.2 to 1.3 for Excavation
1.5 in hard rock. 1.00 450.00 450.00
m3
Cart away all surplus excavated material from
1.6 site to a distance not less than 2.5 kilometers. 250.00 50.00 12500.00
m3
Fill and compact selected granular material
for 95% of proctor density layer by layer and
each compacted layer shall be 200mm thick to
1.7 an average depth of 600mm below base slabs 110.00 180.00 19800.00
foundation and varible depths around at the
side of external walls.
m3
25cm thick basaltic or equivalent stone hard-
1.8 core and blinded with crushed stone. 75.00 180.00 13500.00
m
2 Concrete Work 0.00
5cm thick lean concrete in C-5, 150kg
2.1 cement/m under ground slab 70.00 100.00 7000.00
m
Steel reinforcement according to drawing and
the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.2 0.00
includes cutting, bending, placing in position
and tying wires.

2.2.1 a) Ground slab m 22.00 4200.00 92400.00

2.2.2 b) Concrete wall m 75.00 4200.00 315000.00
2.2.4 c) stair case m 1.50 4200.00 6300.00
Provide, cut and fix in position sawn zigba
2.3 formworks to:- 0.00

2.3.1 a) concrete walls m 450.00 210.00 94500.00

b) Sides and soffites of stair case and landing. m
2.3.2 7.00 210.00 1470.00
 Steel reinforcement according to drawing and
the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.4 0.00
includes cutting, bending, placing in position
and tying wires.

2.4.1 a) Dia. 8mm. deformed bar. kg 300.00 38.00 11400.00

2.4.3 c) Dia. 12mm. ditto. kg 8050.00 38.00 305900.00
2.4.5 e) Dia. 16mm. ditto. kg 3200.00 38.00 121600.00
3 METAL WORK 0.00
Supply and install approved quality of ml
Galvanized steel handrails on top of concrete
3.1 wall and along the stair case with height 41400.00
1.10m
34.5 1200
3.2 Supply and installation of G.M.S Grating m 37.5 3500 131250.00
Supply and fix Galvinized steel wide weir no.
3.3 Gate (2m) 12000.00
2 6000
4 WALL and FLOOR FINISH 0.00
4.1 Apply three coats of plastering in cement m
sand mortar (1:3). Price shall include pre-
cleaning and preparation of the internal and 88400.00
external wall surfaces.
520 170
4.2 50 mm thick smooth finished cement sand
screed(1:3) floor finish .All as per engineers
instruction. Price shall include cementsand
6750.00
screed skirting all around the wall.

m2 37.5 180
5 Painting 0.00
5.1 Apply three coats emulsion paint to internal
and external plastered wall surface. 15750.00
m 350 45
Sub total Total 3 Carried to Bill 2 0.00

Units 7,8,9 and 10. Biological Treatment

(Denitrification/Anoxic tank- -MBBR,
Aeration Tank -MBBR, Internal Re- 0.00
circulation Pumping station for Mixed
liquid and coagulation pit)

1 Excavation, Cart Away & Back Fill 0.00

Strip top soil to an average depth of 200mm.
1.1 4700.00 5.00 23500.00
m2
Bulk excavation in open cut to a depth not
1.2 greater than 0.60 meters. 3115.00 85.00 264775.00
m3
Common excavation for foundation to a
1.3 depth not greater than 4.5 meters from the 1775000.00
reduced level.
m3 17750.00 100.00
 Extra over for item 1.2 to 1.3for Excavation in
1.4 soft rock. 1.00 300.00 300.00
m3
Extra over for item 1.2 to 1.3 for Excavation
1.5 in hard rock. 1.00 450.00 450.00
m3
Cart away all surplus excavated material from
1.6 site to a distance not less than 2.5 kilometers. 15200.00 50.00 760000.00
m3
Fill and compact selected granular material
for 95% of proctor density layer by layer and
each compacted layer shall be 200mm thick to
1.7 an average depth of 600mm below base slabs 5200.00 180.00 936000.00
foundation and varible depths around at the
side of external walls.
m3
25cm thick basaltic or equivalent stone hard-
1.8 core and blinded with crushed stone. 4700.00 180.00 846000.00
m
2 Concrete Work 0.00
5cm thick lean concrete in C-5, 150kg
2.1 cement/m under base slab 4700.00 100.00 470000.00
m
Reinforced concrete in C-30, 380kg
cement/m filled into formworks and
2.2 vibrated around rod reinforcement.Steel and 0.00
formworks measured separately.

2.2.1 a) Ground slab m 5200.00 4200.00 21840000.00

2.2.2 b) Concrete wall m 3570.00 4200.00 14994000.00
2.2.4 c) stair case m 7.30 4200.00 30660.00
2.2.5 d) Top Cantiliver Slab m 970.00 4200.00 4074000.00
Provide, cut and fix in position sawn zigba
2.3 formworks to:- 0.00

2.3.1 a) concrete walls m 11240.00 210.00 2360400.00

b) concrete Slab m 1975.00 210.00 414750.00
c) Sides and soffites of stair case and landing. m
2.3.2 32.00 210.00 6720.00

Steel reinforcement according to drawing and

the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.4 0.00
includes cutting, bending, placing in position
and tying wires.

2.4.1 a) Dia. 8mm. deformed bar. kg 650.00 38.00 24700.00

2.4.2 b) Dia. 12mm. ditto. kg 148085.00 38.00 5627230.00
2.4.3 c) Dia. 16mm. ditto. kg 111145.00 38.00 4223510.00
2.4.4 d) Dia. 20mm. ditto. kg 177160.80 38.00 6732110.40
3 Metal Work 0.00
 Supply and install approved quality of ml
Galvanized steel handrails on top of concrete
3.1 wall and along the stair case with height 936000.00
1.10m
780 1200
3.2 Supply and installation of G.M.S Grating m 653 3500 2285500.00
Supply and fix Galvinized steel wide weir no.
3.3 Gate (2m) 36000.00
6 6000
Supply and fix Galvinized steel wide weir no.
3.4 Gate (1.5m) 27000.00
6 4500
Supply and fix Galvinized steel manhole cove no.
3.4 (1.2mx1.2m) 69120.00
6 11520
4 Wall and Floor finish 0.00
4.1 Apply three coats of plastering in cement m
sand mortar (1:3). Price shall include pre-
cleaning and preparation to the internal and 1581000.00
external wall and slab surfaces.
9300 170
4.2 50 mm thick smooth finished cement sand
screed(1:3) floor finish .All as per engineers
instruction. Price shall include cementsand
992800.00
screed skirting all around the wall.

m2 5840 170
5 Painting 0.00
5.1 Apply three coats emulsion paint to internal
and external plastered wall and slab surface. 418500.00
m 9300 45
Sub total Total 4 Carried to Bill 2 0.00

Units 11, 12, 13 and 14. Final clarification

tanks, Sludge Re-circulation Pumping
0.00
station, Sludge discharge pumping station,
Biological treated output pit

1 Excavation, Cart Away & Back Fill 0.00

Strip top soil to an average depth of 200mm.
1.1 830.50 5.00 4152.50
m2
Bulk excavation in open cut to a depth not
1.2 greater than 0.60 meters. 4978.30 85.00 423155.50
m3
Common excavation for foundation to a
1.3 depth not greater than 4.0 meters from the 232500.00
reduced level.
m3 2325.00 100.00
Extra over for item 1.2 to 1.3for Excavation in
1.4 soft rock. 1.00 200.00 200.00
m3
Extra over for item 1.2 to 1.3 for Excavation
1.5 in hard rock. 1.00 450.00 450.00
m3
 Cart away all surplus excavated material from
1.6 site to a distance not less than 2.5 kilometers. 5013.00 50.00 250650.00
m3
Fill and compact selected granular material
for 95% of proctor density layer by layer and
each compacted layer shall be 200mm thick to
1.7 an average depth of 600mm below base slabs 2450.00 180.00 441000.00
foundation and varible depths around at the
side of external walls.
m3
25cm thick basaltic or equivalent stone hard-
1.8 core and blinded with crushed stone. 762.00 180.00 137160.00
m
2 Concrete Work 0.00
5cm thick lean concrete in C-5, 150kg
2.1 cement/m under ground slab 762.00 100.00 76200.00
m
Reinforced concrete in C-30, 380kg
cement/m filled into formworks and
2.2 vibrated around rod reinforcement.Steel and 0.00
formworks measured separately.

2.2.1 a) Ground slab m 266.50 4200.00 1119300.00

2.2.2 b) Concrete wall m 210.00 4200.00 882000.00
Provide, cut and fix in position sawn zigba
2.3 formworks to:- 0.00

2.3.1 a) concrete structure m 976.00 210.00 204960.00

Steel reinforcement according to drawing and
the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.4 0.00
includes cutting, bending, placing in position
and tying wires.

2.4.1 a) Dia. 10mm. deformed bar. kg 10372.00 38.00 394136.00

2.4.2 b) Dia. 12mm. ditto. kg 37350.00 38.00 1419300.00
3 Metal Work 0.00
Supply and install approved quality of ml
Galvanized steel handrails on top of concrete
3.1 wall and along the stair case with height 82800.00
1.10m
69 1200
3.2 Supply and installation of G.M.S Grating m 13 3500 45500.00
4 Wall and Floor finish 0.00
4.1 Apply three coats of plastering in cement m
sand mortar (1:3). Price shall include pre-
cleaning and preparation to the internal and 71400.00
external wall and slab surfaces.
420 170
Sub total Total 5 Carried to Bill 2 0.00
Units 5 and 6. Primary Clarification tank
0.00
and Primary treated collection Pit
1 Excavation, Cart Away & Back Fill 0.00
 Strip top soil to an average depth of 200mm.
1.1 506.00 5.00 2530.00
m2
Bulk excavation in open cut to a depth not
1.2 greater than 0.60 meters. 3036.00 85.00 258060.00
m3
Common excavation for foundation to a
1.3 depth not greater than 4.0 meters from the 141800.00
reduced level.
m3 1418.00 100.00
Extra over for item 1.2 to 1.3for Excavation in
1.4 soft rock. 1.00 200.00 200.00
m3
Extra over for item 1.2 to 1.3 for Excavation
1.5 in hard rock. 1.00 450.00 450.00
m3
Cart away all surplus excavated material from
1.6 site to a distance not less than 2.5 kilometers. 3057.00 50.00 152850.00
m3
Fill and compact selected granular material
for 95% of proctor density layer by layer and
each compacted layer shall be 200mm thick to
1.7 an average depth of 600mm below base slabs 1494.00 180.00 268920.00
foundation and varible depths around at the
side of external walls.
m3
25cm thick basaltic or equivalent stone hard-
1.8 core and blinded with crushed stone. 464.00 180.00 83520.00
m
2 Concrete Work 0.00
5cm thick lean concrete in C-5, 150kg
2.1 cement/m under ground slab 464.00 100.00 46400.00
m
Reinforced concrete in C-30, 380kg
cement/m filled into formworks and
2.2 vibrated around rod reinforcement.Steel and 0.00
formworks measured separately.

2.2.1 a) Ground slab m 162.00 4200.00 680400.00

2.2.2 b) Concrete wall m 128.00 4200.00 537600.00
Provide, cut and fix in position sawn zigba
2.3 formworks to:- 0.00

2.3.1 a) concrete structure m 595.00 210.00 124950.00

Steel reinforcement according to drawing and
the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.4 0.00
includes cutting, bending, placing in position
and tying wires.

2.4.1 a) Dia. 10mm. deformed bar. kg 15460.00 38.00 587480.00

2.4.2 b) Dia. 12mm. ditto. kg 7530.00 38.00 286140.00
3 Metal Work 0.00
 Supply and install approved quality of ml
Galvanized steel handrails on top of concrete
3.1 wall and along the stair case with height 50400.00
1.10m
42 1200
3.2 Supply and installation of G.M.S Grating m 10 3500 35000.00
4 Wall and Floor finish 0.00
4.1 Apply three coats of plastering in cement m
sand mortar (1:3). Price shall include pre-
cleaning and preparation to the internal and 43520.00
external wall and slab surfaces.
256 170
Sub total Total 5 Carried to Bill 2 0.00
0.00
units 22, 23,24 Biological / Sludge
Treatment (Dewatering Building / Blower 0.00
Building / Energy Building)
1 Excavation, Cart Away & Back Fill 0.00
Strip top soil to an average depth of 200mm.
1.1 515.50 5.00 2577.50
m2
Bulk excavation in open cut to a depth not
1.2 greater than 0.60 meters. 309.30 85.00 26290.50
m3
Common excavation for stone Masonry
1.3 foundation trench to a depth not greater than 12380.00
1.0 meters from the reduced level.
m3 123.80 100.00
Common excavation for footing foundation
1.4 to a depth not greater than 2 meters from the 25170.00
reduced level.
m3 251.70 100.00
Extra over for item 1.2 to 1.4for Excavation in
1.5 soft rock. 1.00 200.00 200.00
m3
Extra over for item 1.2 to 1.4 for Excavation
1.6 in hard rock. 1.00 450.00 450.00
m3
Cart away all surplus excavated material from
1.7 site to a distance not less than 2.5 kilometers. 787.90 50.00 39395.00
m3
Fill and compact selected granular material
for 95% of proctor density layer by layer and
each compacted layer shall be 200mm thick to
1.8 an average depth of 600mm below base slabs 532.10 180.00 95778.00
foundation and varible depths around at the
side of external walls.
m3
25cm thick basaltic or equivalent stone hard-
1.9 core and blinded with crushed stone. 454.70 180.00 81846.00
m
2 Concrete Work 0.00
5cm thick lean concrete in C-5, 150kg
2.1 cement/m under 0.00

2.1.1 a) Footing m 43.90 100.00 4390.00

2.1.2 b) Grade beams m 41.90 100.00 4190.00
2.1.3 c) Ground floor m 412.70 100.00 41270.00
Reinforced concrete in C-30, 380kg
cement/m filled into formworks and
2.2 vibrated around rod reinforcement.Steel and 0.00
formworks measured separately.

2.2.1 a) Footing pads. m 37.50 4200.00 157500.00

2.2.2 b) Foundation columns. m 2.40 4200.00 10080.00
c) Grade beams, Intermidate beams & top tie m
2.2.3 beams 17.50 4200.00 73500.00

2.2.4 d) stair case m 2.90 4200.00 12180.00

2.2.5 e) 150mm thick ground slab m 412.70 630.00 260001.00
2.2.6 f) 150mm thick 1st floor slab m 29.30 630.00 18459.00
2.2.6 g) for units seats m 1.00 4200.00 4200.00
Provide, cut and fix in position sawn zigba
2.3 formworks to:-
2.3.1 a) Footing pads. m 26.00 210.00 5460.00
2.3.2 b) Elevation column m 62.50 210.00 13125.00
c) Sides and soffites of stair case and landing. m
2.3.3 16.00 210.00 3360.00

2.3.4 c) beams m 272.00 210.00 57120.00

2.3.5 d) Units seats m 20.30 210.00 4263.00
Steel reinforcement according to drawing and
the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.4 0.00
includes cutting, bending, placing in position
and tying wires.

2.4.1 a) Dia. 8mm. deformed bar. kg 1055.10 38.00 40093.80

2.4.2 b) Dia. 10mm. ditto. kg 3617.90 38.00 137480.20
2.4.3 c) Dia. 12mm. ditto. kg 980.00 38.00 37240.00
2.4.4 d) Dia. 16mm. ditto. kg 2028.10 38.00 77067.80
2.4.5 e) Dia. 20mm. ditto. kg 2172.00 38.00 82536.00
3 Block and Masonery Work 0.00
50cm thick Masonry wall under gread beam m
3.1 60.00 1700.00 102000.00

20cm thick concrete block wall bedded in m

3.2 cement mortar (1:3) mix, both sides left for 520.00 380.00 197600.00
plastering.
4 ROOFING AND WATER PROOFING 0.00
Supply and fix EGA-500 roof corrugated m
metal sheet fixed to Purlin. roof measure in
4.1 horizontal projection. (Purlins measured 82200.00
separately).
548 150
PVC down pipe of diameter 10cm fixed to m
4.1 wall with metal stiraps. 16800.00
56 300
4.1 Supply and fix Metal sheet G-28 Gutter m 120.6 300 36180.00
4 STEEL STRUCTURE 0.00
Supply and fix steel structure for roof
4.1 according to the drawing 0.00

4.1.1 a) 50*50*3mm m 498 340 169320.00

5 METAL WORK 0.00
All windows are manufactured from
aluminium frame all works should be cut and
assembled to sizes and shapes of the window
and door schedule upon submitting workshop
drawing by the contractor. Unit price includes
5.1 glazing of 5mm tinted glass, anchor bolts 0.00
quality cylindrical lock, door stoppers and
other necessary accessories for completing the
work.

5.1.1 a) W1 Size 30.5cm X 80cm No 13 976 12688.00

5.1.2 b) D1 Size 270cm X 330cm Roller Door No 2 40095 80190.00
5.1.3 c) D1 Size 235cm X 200cm No 8 18800 150400.00
6 WALL and FLOOR FINISH 0.00
6.1 Apply three coats of plastering in cement m
sand mortar (1:3). Price shall include pre-
cleaning and preparation of the internal and 192100.00
external surfaces.
1130 170
6.2 50 mm thick smooth finished cement sand
screed(1:3) floor finish .All as per engineers
instruction. Price shall include cementsand
93500.00
screed skirting all around the wall.

m2 550 170
7 PAINTING 0.00
7.1 Apply three coats emulsion paint to internal
and external plastered wall surface. 50850.00
m 1130 45
Sub total Total 6 Carried to Bill 2 0.00
unit 25. Control Building 0.00
1 Excavation, Cart Away & Back Fill 0.00
Strip top soil to an average depth of 200mm.
1.1 365.00 5.00 1825.00
m2
Bulk excavation in open cut to a depth not
1.2 greater than 0.60 meters. 219.00 85.00 18615.00
m3
Common excavation for stone Masonry
1.3 foundation trench to a depth not greater than 3900.00
1.0 meters from the reduced level.
m3 39.00 100.00
Common excavation for footing foundation
1.4 to a depth not greater than 2 meters from the 18150.00
reduced level.
m3 181.50 100.00
 Extra over for item 1.2 to 1.4for Excavation in
1.5 soft rock. 1.00 200.00 200.00
m3
Extra over for item 1.2 to 1.4 for Excavation
1.6 in hard rock. 1.00 450.00 450.00
m3
Cart away all surplus excavated material from
1.7 site to a distance not less than 2.5 kilometers. 304.00 50.00 15200.00
m3
Fill and compact selected granular material
for 95% of proctor density layer by layer and
each compacted layer shall be 200mm thick to
1.8 an average depth of 600mm below base slabs 350.00 180.00 63000.00
foundation and varible depths around at the
side of external walls.
m3
25cm thick basaltic or equivalent stone hard-
1.9 core and blinded with crushed stone. 305.00 180.00 54900.00
m
2 Concrete Work 0.00
5cm thick lean concrete in C-5, 150kg
2.1 cement/m under 0.00

0.7 a) Footing m 25.40 100.00 2540.00

2.1.2 b) Grade beams m 39.20 100.00 3920.00
2.1.3 c) Ground floor m 305.00 100.00 30500.00
Reinforced concrete in C-30, 380kg
cement/m filled into formworks and
2.2 vibrated around rod reinforcement.Steel and 0.00
formworks measured separately.

2.2.1 a) Footing pads. m 5.40 4200.00 22680.00

2.2.2 b) Foundation columns. m 3.10 4200.00 13020.00
2.2.3 c) Grade beams & top tie beams m 15.70 4200.00 65940.00
2.2.5 d) 150mm thick ground slab m 305.00 630.00 192150.00
Provide, cut and fix in position sawn zigba
2.3 formworks to:- 0.00

2.3.1 a) Footing pads. m 18.00 210.00 3780.00

2.3.2 b) Elevation column m 36.00 210.00 7560.00
2.3.3 c) beams m 209.00 210.00 43890.00
Steel reinforcement according to drawing and
the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.4 0.00
includes cutting, bending, placing in position
and tying wires.

2.4.1 a) Dia. 8mm. deformed bar. kg 667.00 38.00 25346.00

2.4.2 b) Dia. 10mm. ditto. kg 1780.00 38.00 67640.00
2.4.3 c) Dia. 12mm. ditto. kg 278.00 38.00 10564.00
2.4.4 d) Dia. 16mm. ditto. kg 1652.00 38.00 62776.00
3 Block and Masonery Work 0.00
 50cm thick Masonry wall under gread beam m
3.1 66.00 1700.00 112200.00

20cm thick concrete block wall bedded in m

3.2 cement mortar (1:3) mix, both sides left for 189.00 380.00 71820.00
plastering.
4 METAL WORK 0.00
All windows are manufactured from
aluminium frame all works should be cut and
assembled to sizes and shapes of the window
and door schedule upon submitting workshop
drawing by the contractor. Unit price includes
4.1 glazing of 5mm tinted glass, anchor bolts 0.00
quality cylindrical lock, door stoppers and
other necessary accessories for completing the
work.

4.1.1 a) W1 Size 310cm X 101cm No 4 12524 50096.00

4.1.2 b) W1 Size 120.0cm X 100cm No 6 4800 28800.00
4.1.3 c) W1 Size 70.0cm X 70cm No 6 1960 11760.00
4.1.4 d) D1 Size 260cm X 180cm No 2 18720 37440.00
Supply and install approved quality of ml
Galvanized steel handrails on top of concrete
4.1.5 wall and along the stair case with height 82920.00
1.10m
69.1 1200
5 WALL and FLOOR FINISH 0.00
5.1 Apply three coats of plastering in cement m
sand mortar (1:3). Price shall include pre-
cleaning and preparation of the internal and 64600.00
external surfaces.
380 170
5.2 50 mm thick smooth finished cement sand
screed(1:3) floor finish .All as per engineers
instruction. Price shall include cementsand
102240.00
screed skirting all around the wall.

m2 568 180
6 PAINTING 0.00
6.1 Apply three coats emulsion paint to internal
and external plastered wall surface. 29880.00
m 664 45
Sub total Total 7 Carried to Bill 2 0.00
unit 26. Gourd House 0.00
1 Excavation, Cart Away & Back Fill 0.00
Strip top soil to an average depth of 200mm.
1.1 49.00 5.00 245.00
m2
Bulk excavation in open cut to a depth not
1.2 greater than 0.60 meters. 30.00 85.00 2550.00
m3
 Common excavation for stone Masonry
1.3 foundation trench to a depth not greater than 2400.00
1.0 meters from the reduced level.
m3 24.00 100.00
Extra over for item 1.2 to 1.3for Excavation in
1.4 soft rock. 1.00 200.00 200.00
m3
Extra over for item 1.2 to 1.3 for Excavation
1.5 in hard rock. 1.00 450.00 450.00
m3
Cart away all surplus excavated material from
1.6 site to a distance not less than 2.5 kilometers. 36.00 50.00 1800.00
m3
Fill and compact selected granular material
for 95% of proctor density layer by layer and
each compacted layer shall be 200mm thick to
1.7 an average depth of 600mm below base slabs 30.00 180.00 5400.00
foundation and varible depths around at the
side of external walls.
m3
25cm thick basaltic or equivalent stone hard-
1.8 core and blinded with crushed stone. 29.00 180.00 5220.00
m
2 Concrete Work 0.00
5cm thick lean concrete in C-5, 150kg
2.1 cement/m under 0.00

2.1.1 a) Masonery foundation m 17.50 100.00 1750.00

2.1.3 b) Ground floor m 29.00 100.00 2900.00
Reinforced concrete in C-30, 380kg
cement/m filled into formworks and
2.2 vibrated around rod reinforcement.Steel and 0.00
formworks measured separately.

2.2.1 a) columns m 0.15 4200.00 630.00

2.2.2 b) beams m 1.80 4200.00 7560.00
2.2.5 c) 150mm thick ground slab m 29.00 630.00 18270.00
Provide, cut and fix in position sawn zigba
2.3 formworks to:- 0.00

2.3.1 a) Elevation column m 10.50 210.00 2205.00

2.3.2 b) beams m 26.00 210.00 5460.00
Steel reinforcement according to drawing and
the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.4 0.00
includes cutting, bending, placing in position
and tying wires.

2.4.1 a) Dia. 8mm. deformed bar. kg 26.00 38.00 988.00

2.4.2 b) Dia. 12mm. ditto. kg 51.00 38.00 1938.00
3 Block and Masonery Work 0.00
50cm thick Masonry wall under gread beam m
3.1 25.00 1700.00 42500.00
 20cm thick concrete block wall bedded in m
3.2 cement mortar (1:3) mix, both sides left for 61.56 380.00 23392.80
plastering.
4 METAL WORK 0.00
All windows are manufactured from
aluminium frame all works should be cut and
assembled to sizes and shapes of the window
and door schedule upon submitting workshop
drawing by the contractor. Unit price includes
4.1 glazing of 5mm tinted glass, anchor bolts 0.00
quality cylindrical lock, door stoppers and
other necessary accessories for completing the
work.

4.1.1 a) W1 Size 120cm X 150cm No 4 7200 28800.00

4.1.2 b) W1 Size 120.0cm X 100cm No 1 4800 4800.00
4.1.3 c) D1 Size 210cm X 100cm No 1 8400 8400.00
5 WALL and FLOOR FINISH 0.00
5.1 Apply three coats of plastering in cement m
sand mortar (1:3). Price shall include pre-
cleaning and preparation of the internal and 20230.00
external surfaces.
119 170
5.2 50 mm thick smooth finished cement sand
screed(1:3) floor finish .All as per engineers
instruction. Price shall include cementsand
5220.00
screed skirting all around the wall.

m2 29 180
6 Sanitary Lines & Fixtures 0.00
Supply and Fix Galvanised Steel(GS) pipes
for water supply system in cluding all
6.1 necessary fixtures i.e coupling, gatevalve , 0.00
elbow, tee etc.

6.1.1 a) 1/2" GS pipe m 12 250 3000.00

6.1.2 b) 3/4" GS pipe m 6 450 2700.00
Supply and Fix PVC pipe lines for sewarage
disposal system from toilet and bath rooms
6.2 incuding all necessary fixtures i.e tee, y- 0.00
branch elbow, union etc

6.2.1 a) 50mm PVC m 12 350 4200.00

6.2.2 b) 110mm PVC m 6 450 2700.00
Supply & fix 600x400mm ceramic hand wash
6.3 basin including all accessories and fittings 5000.00
No. 1 5000
Supply & fix flush type ceramic WC.
6.4 Incuding all accessories & fittings 4500.00
No. 1 4500
 Supply & fix drop shower unit including the
6.5 ground basin and all accessories 4500.00
No. 1 4500
7 PAINTING 0.00
7.1 Apply three coats emulsion paint to internal
and external plastered wall surface. 5355.00
m 119 45
Sub total Total 8 Carried to Bill 2 0.00
Site and Compound works 0.00
1.1 Site clearing and removing of 200 mm thick m2
top soil 48500.00
9700 5
1.2 Bulk excavation in ordinary soil to a depth not m3
exceeding 60cm. 494700.00
5820 85
1.3 Fill and compact selected granular material m3
for 95% of proctor density layer by layer and
each compacted layer shall be 200mm thick to
1047600.00
an average depth of 600mm below red ash

5820 180
1.4 Fill and compact red ash layer by layer to an m 3

average depth of 10cm 48750.00

195 250
1.5 Construction of 1300mm wide pavement m2
around the buildings, the work shall include
250mm hard core above the selected fill and
100mm thick C-25 concrete including 10mm
reiforcement bar mesh at a spacing of 200mm 1356000.00
c/c. The work shall also include smooth
finishing work with 25mm thick cement
mortar screeding.
1130 1200
1.6 Construction of dia. 300mm concret drainage m
ditch around the building 1300mm wide
pavement , the work shall include 250mm
hard core above the selected fill, lean concrete 210000.00
and supply and joining of Dia. 300mm half
circle concrete pipe.
700 300
1.7 Cartaway excavated material as per the m 3

instruction of the Engineer but not exceeding 350000.00

2.5 km from site
7000 50
1.8 Compound Fence & Gate 0.00
1.8.1 Barbed wires fencing consists of 2.5 mm
barbed wire horizontal and diagonal member
fixed to 2500 mm long concrete posts spaced
358400.00
every 2000mm, including all necessary
material as per the drawing
m 512 700
1.8.2 Supply and construct type III gate as shown in
the drawing 25000.00
No. 1 25000
Sub total Total 10 Carried to Bill 2 0.00
 Units 15 and 16 Parshall Flow Meters and
0.00
Chlorination Tank
1 Excavation, Cart Away & Back Fill 0.00
Strip top soil to an average depth of 200mm.
1.1 231.00 0.00
m2
Bulk excavation in open cut to a depth not
1.2 greater than 0.60 meters. 139.00 0.00
m3
Common excavation for foundation to a
1.3 depth not greater than 4.5 meters from the 0.00
reduced level.
m3 889.00
Extra over for item 1.2 to 1.3for Excavation in
1.4 soft rock. 1.00 0.00
m3
Extra over for item 1.2 to 1.3 for Excavation
1.5 in hard rock. 1.00 0.00
m3
Cart away all surplus excavated material from
1.6 site to a distance not less than 2.5 kilometers. 814.00 0.00
m3
Fill and compact selected granular material
for 95% of proctor density layer by layer and
each compacted layer shall be 200mm thick to
1.7 an average depth of 600mm below base slabs 225.00 0.00
foundation and varible depths around at the
side of external walls.
m3
25cm thick basaltic or equivalent stone hard-
1.8 core and blinded with crushed stone. 225.00 0.00
m
2 Concrete Work 0.00
5cm thick lean concrete in C-5, 150kg
2.1 cement/m under base slab 226.00 0.00
m
Reinforced concrete in C-30, 380kg
cement/m filled into formworks and
2.2 vibrated around rod reinforcement.Steel and 0.00
formworks measured separately.

2.2.1 a) Ground slab m 230.00 0.00

2.2.2 b) Concrete wall m 168.00 0.00
Provide, cut and fix in position sawn zigba
2.3 formworks to:- 0.00

2.3.1 a) concrete walls m 600.00 0.00

Steel reinforcement according to drawing and
the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.4 0.00
includes cutting, bending, placing in position
and tying wires.

2.4.1 a) Dia. 8mm. deformed bar. kg 40.00 0.00

2.4.2 b) Dia. 12mm. ditto. kg 8150.00 0.00
2.4.3 c) Dia. 16mm. ditto. kg 6200.00 0.00
2.4.4 d) Dia. 20mm. ditto. kg 9500.00 0.00
3 Metal Work 0.00
Supply and install approved quality of ml
Galvanized steel handrails on top of concrete
3.1 wall and along the stair case with height 0.00
1.10m
60
3.2 Supply and installation of G.M.S Grating m 30 0.00
Supply and fix Galvinized steel wide weir no.
3.3 Gate (2m) 0.00
2
Supply and fix Galvinized steel manhole cove no.
3.4 (1.2mx1.2m) 0.00
3
4 Wall and Floor finish 0.00
4.1 Apply three coats of plastering in cement m
sand mortar (1:3). Price shall include pre-
cleaning and preparation to the internal and 0.00
external wall and slab surfaces.
520
4.2 50 mm thick smooth finished cement sand
screed(1:3) floor finish .All as per engineers
instruction. Price shall include cementsand
0.00
screed skirting all around the wall.

m2 225
Sub total Total 11 Carried to Bill 2 0.00
Units 19, 20 and 21 Primary Sludge
Gravity Thickener, Biological Sludge
0.00
Gravity Thickner and Areated Mixing
sludge tank
1 Excavation, Cart Away & Back Fill 0.00
Strip top soil to an average depth of 200mm.
1.1 498.00 0.00
m2
Bulk excavation in open cut to a depth not
1.2 greater than 0.60 meters. 2988.00 0.00
m3
Common excavation for foundation to a
1.3 depth not greater than 4.0 meters from the 0.00
reduced level.
m3 1395.00
Extra over for item 1.2 to 1.3for Excavation in
1.4 soft rock. 1.00 0.00
m3
Extra over for item 1.2 to 1.3 for Excavation
1.5 in hard rock. 1.00 0.00
m3
Cart away all surplus excavated material from
1.6 site to a distance not less than 2.5 kilometers. 3000.00 0.00
m3
 Fill and compact selected granular material
for 95% of proctor density layer by layer and
each compacted layer shall be 200mm thick to
1.7 an average depth of 600mm below base slabs 3675.00 0.00
foundation and varible depths around at the
side of external walls.
m3
25cm thick basaltic or equivalent stone hard-
1.8 core and blinded with crushed stone. 459.00 0.00
m
2 Concrete Work 0.00
5cm thick lean concrete in C-5, 150kg
2.1 cement/m under ground slab 457.00 0.00
m
Reinforced concrete in C-30, 380kg
cement/m filled into formworks and
2.2 vibrated around rod reinforcement.Steel and 0.00
formworks measured separately.

2.2.1 a) Ground slab m 165.00 0.00

2.2.2 b) Concrete wall m 126.00 0.00
Provide, cut and fix in position sawn zigba
2.3 formworks to:- 0.00

2.3.1 a) concrete structure m 585.00 0.00

Steel reinforcement according to drawing and
the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.4 0.00
includes cutting, bending, placing in position
and tying wires.

2.4.1 a) Dia. 10mm. deformed bar. kg 6225.00 0.00

2.4.2 b) Dia. 12mm. ditto. kg 22425.00 0.00
3 Metal Work 0.00
Supply and install approved quality of ml
Galvanized steel handrails on top of concrete
3.1 wall and along the stair case with height 0.00
1.10m
35
3.2 Supply and installation of G.M.S Grating m 12 0.00
4 Wall and Floor finish 0.00
4.1 Apply three coats of plastering in cement m
sand mortar (1:3). Price shall include pre-
cleaning and preparation to the internal and 0.00
external wall and slab surfaces.
252
Sub total Total 12 Carried to Bill 2 0.00
Unit 17. Chemical Building 0.00
1 Excavation, Cart Away & Back Fill 0.00
1.1 Strip top soil to an average depth of 200mm. m2 132.00 5.00 660.00
Bulk excavation in open cut to a depth not greater than
1.2 0.60 meters. m3
79.20 85.00 6732.00
 Common excavation for stone Masonry
1.3 foundation trench to a depth not greater than 4640.00
1.0 meters from the reduced level.
m3 46.40 100.00
Common excavation for footing foundation
1.4 to a depth not greater than 2 meters from the 6540.00
reduced level.
m3 65.40 100.00
Extra over for item 1.2 to 1.4for Excavation in soft rock.
1.5 1.00 200.00 200.00
m3
Extra over for item 1.2 to 1.4 for Excavation in hard
1.6 rock. m3
1.00 450.00 450.00
Cart away all surplus excavated material from site to a
1.7 distance not less than 2.5 kilometers. m3
122.00 50.00 6100.00
Fill and compact selected granular material for 95% of
proctor density layer by layer and each compacted layer
shall be 200mm thick to an average depth of 600mm
1.8
below base slabs foundation and varible depths around at
95.00 180.00 17100.00
the side of external walls.
m3
25cm thick basaltic or equivalent stone hard-core and
1.9 blinded with crushed stone. m
97.40 180.00 17532.00
2 Concrete Work 0.00
5cm thick lean concrete in C-5, 150kg
2.1 cement/m under 0.00

2.1.1 a) Footing m 15.20 100.00 1520.00

2.1.2 b) Grade beams m 8.00 100.00 800.00
2.1.3 c) Ground floor m 89.00 100.00 8900.00
Reinforced concrete in C-30, 380kg
cement/m filled into formworks and
2.2 vibrated around rod reinforcement.Steel and 0.00
formworks measured separately.

2.2.1 a) Footing pads. m 3.30 4200.00 13860.00

2.2.2 b) Columns. m 3.40 4200.00 14280.00
c) Grade beams, Intermidate beams & top tie m
2.2.3 beams 7.20 4200.00 30240.00

2.2.5 d) 200mm thick ground slab m 89.60 840.00 75264.00

Provide, cut and fix in position sawn zigba
2.3 formworks to:- 0.00

0.0 a) Footing pads. m 13.00 210.00 2730.00

2.3.2 b) Column m 68.00 210.00 14280.00
2.3.3 c) beams m 86.00 210.00 18060.00
Steel reinforcement according to drawing and
the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.4 0.00
includes cutting, bending, placing in position
and tying wires.

2.4.1 a) Dia. 8mm. deformed bar. kg 440.00 38.00 16720.00

2.4.2 c) Dia. 12mm. ditto. kg 610.00 38.00 23180.00
2.4.3 d) Dia. 16mm. ditto. kg 424.00 38.00 16112.00
3 Block and Masonery Work 0.00
 50cm thick Masonry wall under gread beam m
3.1 20.00 1700.00 34000.00

20cm thick concrete block wall bedded in m

3.2 cement mortar (1:3) mix, both sides left for 119.00 380.00 45220.00
plastering.
4 METAL WORK 0.00
All windows are manufactured from
aluminium frame all works should be cut and
assembled to sizes and shapes of the window
and door schedule upon submitting workshop
drawing by the contractor. Unit price includes
4.1 glazing of 5mm tinted glass, anchor bolts 0.00
quality cylindrical lock, door stoppers and
other necessary accessories for completing the
work.

4.1.1 a) W1 Size 305cm X 80cm No 2 9760 19520.00

4.1.2 b) D1 Size 235.0cm X 160cm No 1 15040 15040.00
4.1.3 c) D2 Size 235.0cm X 100cm No 1 9400 9400.00
4.1.4 d) D3 Roller Door 320cm x 270cm No 1 38880 38880.00
5 Roofing 0.00
Supply and fix EGA-500 roof corrugated m
metal sheet fixed to Purlin. roof measure in
5.1 horizontal projection. (Purlins measured 51300.00
separately).
114 450
PVC down pipe of diameter 10cm fixed to m
5.2 wall with metal stiraps. 5400.00
18 300
5.3 Supply and fix Metal sheet G-28 Gutter m 32 300 9600.00
6 Steel STRUCTURE 0.00
Supply and fix steel structure for roof
6.1 according to the drawing 0.00

6.1.1 a)RHS 50*50*3mm m 121 340 41140.00

7 Wall and Floor Finish 0.00
7.1 Apply three coats of plastering in cement m
sand mortar (1:3). Price shall include pre-
cleaning and preparation of the internal and 21250.00
external surfaces.
125 170
7.2 50 mm thick smooth finished cement sand
screed(1:3) floor finish .All as per engineers
instruction. Price shall include cementsand
16020.00
screed skirting all around the wall.

m2 89 180
8 Painting 0.00
8.1 Apply three coats emulsion paint to internal
and external plastered wall surface. 5625.00
m 125 45
Sub total Total 2 Carried to Bill 2
 Date of Contract Signature:- 19-Aug-16

Contract Time (Calandar Days): - 365

Commencement Date (Electro-Mechanical Part)
21-Mar-17
Commencement Date (Civil Part) :- 31-Dec-16

ORK LOAD DISTRIBUTION

2017
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8
January February March April May June July Aug
1.00

1.00

1.00
1.00

1.00

1.00

1.00

1.00

1.00

0.40 0.6
0.2 0.35 0.35

0.2 0.35 0.35

0.4 0.6

1
0.6 0.40
0.8 0.2
0.4 0.6
1

0.5 0.5

1
 1

0.1 0.9

1
1
1

1
1
1
1

1
1
1

1
1
1
1
1

1
1
1
1

0.1 0.9

1
1

1
1

1
1
1

1
1

1
1

1
1

1
1
1

1
1

1
1
1

0.1 0.9

0.4 0.6

1
1

1
0.5 0.5
0.6 0.4
0.4 0.4

1
1

1
 1

0.5 0.5

1
0.5 0.5

0.5 0.5

1
0.1 0.9

1
1

1
1

1
1
1

1
1

0.1 0.9
0.5 0.5

1
1
0.1 0.9

1
1
1
1

1
1
1
1

1
1

1
 2018
Month 9 Month 10 Month 11 Month 12 Month 13 Month 14 Month 15 Month 16 Month 17 Month 18
Sep Oct Nov Dec Jan Feb Mar Apr May Jun

0.1 0.9

0.6 0.4

1
1
0.5 0.5

1
1
1

0.3 0.5 0.2

0.5 0.5

1
1

1
1
1

1
1

1
1
0.5 0.5
1

1
1
1

1
1
1
1
1
1

0.1 0.9

1
1
1

1
1
1
1

1
1

1
 1

1
1
1

1
1

1
1
1
1

1
1

0.5 0.5

1
0.1
1
0.8 0.2

0.1

1
 1
1

0.9 0.1

0.9 0.1

0.5 0.5

0.10 0.9

0.40 0.6

1.00

0.40 0.6

0.4 0.60

1.00

1.00
 0.50 0.5

1.00

0.20 0.8

1.00

1.00
1.00

0.50 0.5

0.80 0.2
1.00

1.00
1.00
1

1
1

1
0.4 0.6
 1
1

0.3 0.7

1.00

1.00

1.00

1.00

1.00

1.00

1.00

0.60 0.4

1.00

1.00
 1.00
1.00

1.00
1.00

0.90 0.1
1.00
1
1
1.00

1.00
1

1
0.90 0.1
1

1.00
0.80 0.2
1
1
1

1.00

1.00

1.00

1.00
0.10 0.9

1.00

0.10 0.9
1.00
1.00

1.00

1.00

0.40 0.6
1

1
1

0.1 0.9

0.4 0.6

0.7 0.30

1.00
Month 19
Jul
Project :-Construction of Decentralized Waste Water Treatment Plant Project for Koye
Fetche Condominium site ,Lot 2 WWTP MBRR in A.A

Client :-AAWSA-Addis Ababa Water and

Sanitation Development and Rehabilitation Project Office
Consultant:-SWS Consultancy
Contractor:-Tsemex Global Entrprise JV LandstrieBV
CASH FLOW DISTRIBUTION

Unit price Amount

Item Description Unit Quantity
(Birr) (Birr)
Unit 1. Lifting Pump Station
1 Excavation, Cart Away & Back Fill
Strip top soil to an average depth of 200mm.
1.1 101.00 5.00 505.00
m2
Common excavation in open cut to a depth
1.2 not greater than 2.0 meters. 203.00 85.00 17255.00
m3
Ditto as item 1.2 but depth greater than 2
1.3 meters 431.00 100.00 43100.00
m3
Extra over for item 1.2 to 1.3for Excavation in
1.4 soft rock. 1.00 200.00 200.00
m3
Extra over for item 1.2 to 1.3for Excavation in
1.5 hard rock. 1.00 450.00 450.00
m3
Cart away all surplus excavated material from
1.6 site to a distance not less than 2.5 kilometers. 653.00 50.00 32650.00
m3
Fill and compact selected granular material
for 95% of proctor density layer by layer and
each compacted layer shall be 200mm thick to
1.7 an average depth of 600mm below base slabs 228.00 180.00 41040.00
foundation and varible depths around at the
side of external walls.
m3
2 Concrete Work 0.00
Steel reinforcement according to drawing and
the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.1 0.00
includes cutting, bending, placing in position
and tying wires.

2.1.1 a) Dia. 10mm. ditto. kg 1950.00 38.00 74100.00

2.1.2 b) Dia. 12mm. ditto. kg 6630.00 38.00 251940.00
2.1.3 c) Dia. 16mm. ditto. kg 1365.00 38.00 51870.00
2.2 Plane Vertical & Sofit Formworks. 0.00
- Vertical Formworks m2 435.00 210.00 91350.00
- Sofit Formwork m2 60.00 210.00 12600.00
 100mm thick Class C-10 lean concrete below
2.3 base slab and footing. 68.00 150.00 10200.00
m2
Construction of Lift pumping station with
2.4 Class C-30 reinforced concrete foundation, 97.00 4200.00 407400.00
wall and slab as detailed in the drawing.
m3
Supply and instalation of cast iron cover 2.1m
2.5 X 1.2m AISI 304 2.00 20160.00 40320.00
ps
Supply and instalation of cast iron cover 1.2m
2.6 X 1.00m AISI 304 2.00 9600.00 19200.00
ps
Apply three coats of plastering in cement
sand mortar (1:3). Price shall include pre-
2.7.1 cleaning and preparation of the internal wall 240.90 170.00 40953.00
and slab surface.
m2
50 mm thick smooth finished cement sand
screed(1:3) floor finish .All as per engineers
instruction. Price shall include cementsand
2.7.2 10800.00
screed skirting all around the wall.

m2 60 180
Provided and install access ladder internal and
external hatches constructed out of 50 mm dia
2.8 GS pipe and hooked to the wall as per the 70000.00
drawing; including safety cages.
LS 2 35000
Provide and apply water proofing on external
2.9 surface of the lift pump station under the 57000.00
ground.
m2 190 300
Sub Total 1 Carried to Bill 2 0.00
Unit 2. Self Cleaning Screen -Grid
0.00
Separetor-Oil separetor
1 Excavation, Cart Away & Back Fill 0.00
Strip top soil to an average depth of 200mm.
1.1 270.00 5.00 1350.00
m2
Bulk excavation in open cut to a depth not
1.2 greater than 0.60 meters. 162.00 85.00 13770.00
m3
Common excavation for stone Masonry
1.3 foundation trench to a depth not greater than 6820.00
1.0 meters from the reduced level.
m3 68.20 100.00
Common excavation for footing foundation
1.4 to a depth not greater than 1.8 meters from the 7290.00
reduced level.
m3 72.90 100.00
Extra over for item 1.2 to 1.4for Excavation in
1.5 soft rock. 1.00 200.00 200.00
m3
Extra over for item 1.2 to 1.4 for Excavation
1.6 in hard rock. 1.00 450.00 450.00
m3
 Cart away all surplus excavated material from
1.7 site to a distance not less than 2.5 kilometers. 357.10 50.00 17855.00
m3
Fill and compact selected granular material
for 95% of proctor density layer by layer and
each compacted layer shall be 200mm thick to
1.8 an average depth of 600mm below base slabs 227.60 180.00 40968.00
foundation and varible depths around at the
side of external walls.
m3
25cm thick basaltic or equivalent stone hard-
1.9 core and blinded with crushed stone. 208.00 180.00 37440.00
m
2 Concrete Work 0.00
5cm thick lean concrete in C-5, 150kg
2.1 cement/m und. 0.00

2.1.1 a) Footing m 35.30 100.00 3530.00

2.1.2 b) Grade beams m 62 100.00 6200.00
2.1.3 c) Ground floor m 208.00 100.00 20800.00
Reinforced concrete in C-30, 380kg
cement/m filled into formworks and
2.2 vibrated around rod reinforcement.Steel and 0.00
formworks measured separately.

2.2.1 a) Footing pads. m 6.50 4200.00 27300.00

2.2.2 b) Foundation columns. m 3.60 4200.00 15120.00
c) Grade beams, Intermidate beams & top tie m
2.2.3 beams 13.00 4200.00 54600.00

2.2.4 d) stair case m 0.66 4200.00 2772.00

2.2.5 e) 200mm thick ground slab m 266.50 840.00 223860.00
2.2.6 f) for units seats m 177.10 4200.00 743820.00
Provide, cut and fix in position sawn zigba
2.3 formworks to:- 0.00

2.3.1 a) Elevation column and footing m 190.00 210.00 39900.00

b) Sides and soffites of stair case and landing. m
2.3.2 3.60 210.00 756.00

2.3.3 c) beams m 177.60 210.00 37296.00

2.3.4 d) Units seats m 72.30 210.00 15183.00
Steel reinforcement according to drawing and
the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.4 0.00
includes cutting, bending, placing in position
and tying wires.

2.4.1 a) Dia. 8mm. deformed bar. kg 978.94 38.00 37199.72

2.4.2 b) Dia. 10mm. ditto. kg 2091.77 38.00 79487.26
2.4.3 c) Dia. 12mm. ditto. kg 958.48 38.00 36422.24
2.4.4 d) Dia. 14mm. ditto. kg 756.36 38.00 28741.68
2.4.5 e) Dia. 16mm. ditto. kg 2924.01 38.00 111112.38
 3 Block and Masonery Work 0.00
50cm thick Masonry wall under gread beam m
3.1 31.90 1700.00 54230.00

20cm thick concrete block wall bedded in m

3.2 cement mortar (1:3) mix, both sides left for 365.40 380.00 138852.00
plastering.
3 Roofing and steel Structure 0.00
Supply and fix EGA-500 roof corrugated m
metal sheet fixed to Purlin. roof measure in
3.1 horizontal projection. (Purlins measured 117225.00
separately).
260.5 450
PVC down pipe of diameter 10cm fixed to m
3.2 wall with metal stiraps. 9600.00
32 300
3.3 Supply and fix Metal sheet G-28 Gutter m 44.6 300 13380.00
3.4 Metal sheet copping. m 18 300 5400.00
Supply and fix steel structure for roof
3.5 according to the drawing 0.00

3.5.1 a) 50*50*3 m 578.3 340 196622.00

4 Metal Work 0.00
All windows are manufactured from
aluminium frame all works should be cut and
assembled to sizes and shapes of the window
and door schedule upon submitting workshop
drawing by the contractor. Unit price includes
4.1 glazing of 5mm tinted glass, anchor bolts 0.00
quality cylindrical lock, door stoppers and
other necessary accessories for completing the
work.

4.1.1 a) W1 Size 220cm X 100cm No 6 8800 52800.00

4.1.2 b) Metal Louver window (70cm X 220cm) No 8 6160 49280.00
4.1.3 c) D1 Size 235cm X 100cm No 2 9400 18800.00
4.1.4 d) Roller Door 470cm X 530 cm No 1 99640 99640.00
5 WALL and FLOOR FINISH 0.00
5.1 Apply three coats of plastering in cement
sand mortar (1:3). Price shall include pre-
cleaning and preparation of the internal and 0.00
external wall surfaces.

5.1.1 a) External wall. m 425 170 72250.00

5.1.2 b) Internal wall m 425 170 72250.00
5.2 50 mm thick smooth finished cement sand
screed(1:3) floor finish .All as per engineers
instruction. Price shall include cementsand
49446.00
screed skirting all around the wall.

m2 274.7 180
6 PAINTING 0.00
 7.1 Apply three coats emulsion paint to internal
and external plastered wall surface. 38250.00
m 850 45
Sub total Total 2 Carried to Bill 2 0.00
Unit 3 and 4. Distribution Chamber
0.00
Primary sludge pumping station
1 Excavation, Cart Away & Back Fill 0.00
Strip top soil to an average depth of 200mm.
1.1 152.00 5.00 760.00
m2
Bulk excavation in open cut to a depth not
1.2 greater than 0.60 meters. 90.80 85.00 7718.00
m3
Common excavation for foundation to a
1.3 depth not greater than 1.0 meters from the 15100.00
reduced level.
m3 151.00 100.00
Extra over for item 1.2 to 1.3for Excavation in
1.4 soft rock. 1.00 200.00 200.00
m3
Extra over for item 1.2 to 1.3 for Excavation
1.5 in hard rock. 1.00 450.00 450.00
m3
Cart away all surplus excavated material from
1.6 site to a distance not less than 2.5 kilometers. 250.00 50.00 12500.00
m3
Fill and compact selected granular material
for 95% of proctor density layer by layer and
each compacted layer shall be 200mm thick to
1.7 an average depth of 600mm below base slabs 110.00 180.00 19800.00
foundation and varible depths around at the
side of external walls.
m3
25cm thick basaltic or equivalent stone hard-
1.8 core and blinded with crushed stone. 75.00 180.00 13500.00
m
2 Concrete Work 0.00
5cm thick lean concrete in C-5, 150kg
2.1 cement/m under ground slab 70.00 100.00 7000.00
m
Steel reinforcement according to drawing and
the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.2 0.00
includes cutting, bending, placing in position
and tying wires.

2.2.1 a) Ground slab m 22.00 4200.00 92400.00

2.2.2 b) Concrete wall m 75.00 4200.00 315000.00
2.2.4 c) stair case m 1.50 4200.00 6300.00
Provide, cut and fix in position sawn zigba
2.3 formworks to:- 0.00

2.3.1 a) concrete walls m 450.00 210.00 94500.00

b) Sides and soffites of stair case and landing. m
2.3.2 7.00 210.00 1470.00
 Steel reinforcement according to drawing and
the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.4 0.00
includes cutting, bending, placing in position
and tying wires.

2.4.1 a) Dia. 8mm. deformed bar. kg 300.00 38.00 11400.00

2.4.3 c) Dia. 12mm. ditto. kg 8050.00 38.00 305900.00
2.4.5 e) Dia. 16mm. ditto. kg 3200.00 38.00 121600.00
3 METAL WORK 0.00
Supply and install approved quality of ml
Galvanized steel handrails on top of concrete
3.1 wall and along the stair case with height 41400.00
1.10m
34.5 1200
3.2 Supply and installation of G.M.S Grating m 37.5 3500 131250.00
Supply and fix Galvinized steel wide weir no.
3.3 Gate (2m) 12000.00
2 6000
4 WALL and FLOOR FINISH 0.00
4.1 Apply three coats of plastering in cement m
sand mortar (1:3). Price shall include pre-
cleaning and preparation of the internal and 88400.00
external wall surfaces.
520 170
4.2 50 mm thick smooth finished cement sand
screed(1:3) floor finish .All as per engineers
instruction. Price shall include cementsand
6750.00
screed skirting all around the wall.

m2 37.5 180
5 Painting 0.00
5.1 Apply three coats emulsion paint to internal
and external plastered wall surface. 15750.00
m 350 45
Sub total Total 3 Carried to Bill 2 0.00

Units 7,8,9 and 10. Biological Treatment

(Denitrification/Anoxic tank- -MBBR,
Aeration Tank -MBBR, Internal Re- 0.00
circulation Pumping station for Mixed
liquid and coagulation pit)

1 Excavation, Cart Away & Back Fill 0.00

Strip top soil to an average depth of 200mm.
1.1 4700.00 5.00 23500.00
m2
Bulk excavation in open cut to a depth not
1.2 greater than 0.60 meters. 3115.00 85.00 264775.00
m3
Common excavation for foundation to a
1.3 depth not greater than 4.5 meters from the 1775000.00
reduced level.
m3 17750.00 100.00
 Extra over for item 1.2 to 1.3for Excavation in
1.4 soft rock. 1.00 300.00 300.00
m3
Extra over for item 1.2 to 1.3 for Excavation
1.5 in hard rock. 1.00 450.00 450.00
m3
Cart away all surplus excavated material from
1.6 site to a distance not less than 2.5 kilometers. 15200.00 50.00 760000.00
m3
Fill and compact selected granular material
for 95% of proctor density layer by layer and
each compacted layer shall be 200mm thick to
1.7 an average depth of 600mm below base slabs 5200.00 180.00 936000.00
foundation and varible depths around at the
side of external walls.
m3
25cm thick basaltic or equivalent stone hard-
1.8 core and blinded with crushed stone. 4700.00 180.00 846000.00
m
2 Concrete Work 0.00
5cm thick lean concrete in C-5, 150kg
2.1 cement/m under base slab 4700.00 100.00 470000.00
m
Reinforced concrete in C-30, 380kg
cement/m filled into formworks and
2.2 vibrated around rod reinforcement.Steel and 0.00
formworks measured separately.

2.2.1 a) Ground slab m 5200.00 4200.00 21840000.00

2.2.2 b) Concrete wall m 3570.00 4200.00 14994000.00
2.2.4 c) stair case m 7.30 4200.00 30660.00
2.2.5 d) Top Cantiliver Slab m 970.00 4200.00 4074000.00
Provide, cut and fix in position sawn zigba
2.3 formworks to:- 0.00

2.3.1 a) concrete walls m 11240.00 210.00 2360400.00

b) concrete Slab m 1975.00 210.00 414750.00
c) Sides and soffites of stair case and landing. m
2.3.2 32.00 210.00 6720.00

Steel reinforcement according to drawing and

the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.4 0.00
includes cutting, bending, placing in position
and tying wires.

2.4.1 a) Dia. 8mm. deformed bar. kg 650.00 38.00 24700.00

2.4.2 b) Dia. 12mm. ditto. kg 148085.00 38.00 5627230.00
2.4.3 c) Dia. 16mm. ditto. kg 111145.00 38.00 4223510.00
2.4.4 d) Dia. 20mm. ditto. kg 177160.80 38.00 6732110.40
3 Metal Work 0.00
 Supply and install approved quality of ml
Galvanized steel handrails on top of concrete
3.1 wall and along the stair case with height 936000.00
1.10m
780 1200
3.2 Supply and installation of G.M.S Grating m 653 3500 2285500.00
Supply and fix Galvinized steel wide weir no.
3.3 Gate (2m) 36000.00
6 6000
Supply and fix Galvinized steel wide weir no.
3.4 Gate (1.5m) 27000.00
6 4500
Supply and fix Galvinized steel manhole cove no.
3.4 (1.2mx1.2m) 69120.00
6 11520
4 Wall and Floor finish 0.00
4.1 Apply three coats of plastering in cement m
sand mortar (1:3). Price shall include pre-
cleaning and preparation to the internal and 1581000.00
external wall and slab surfaces.
9300 170
4.2 50 mm thick smooth finished cement sand
screed(1:3) floor finish .All as per engineers
instruction. Price shall include cementsand
992800.00
screed skirting all around the wall.

m2 5840 170
5 Painting 0.00
5.1 Apply three coats emulsion paint to internal
and external plastered wall and slab surface. 418500.00
m 9300 45
Sub total Total 4 Carried to Bill 2 0.00

Units 11, 12, 13 and 14. Final clarification

tanks, Sludge Re-circulation Pumping
0.00
station, Sludge discharge pumping station,
Biological treated output pit

1 Excavation, Cart Away & Back Fill 0.00

Strip top soil to an average depth of 200mm.
1.1 830.50 5.00 4152.50
m2
Bulk excavation in open cut to a depth not
1.2 greater than 0.60 meters. 4978.30 85.00 423155.50
m3
Common excavation for foundation to a
1.3 depth not greater than 4.0 meters from the 232500.00
reduced level.
m3 2325.00 100.00
Extra over for item 1.2 to 1.3for Excavation in
1.4 soft rock. 1.00 200.00 200.00
m3
Extra over for item 1.2 to 1.3 for Excavation
1.5 in hard rock. 1.00 450.00 450.00
m3
 Cart away all surplus excavated material from
1.6 site to a distance not less than 2.5 kilometers. 5013.00 50.00 250650.00
m3
Fill and compact selected granular material
for 95% of proctor density layer by layer and
each compacted layer shall be 200mm thick to
1.7 an average depth of 600mm below base slabs 2450.00 180.00 441000.00
foundation and varible depths around at the
side of external walls.
m3
25cm thick basaltic or equivalent stone hard-
1.8 core and blinded with crushed stone. 762.00 180.00 137160.00
m
2 Concrete Work 0.00
5cm thick lean concrete in C-5, 150kg
2.1 cement/m under ground slab 762.00 100.00 76200.00
m
Reinforced concrete in C-30, 380kg
cement/m filled into formworks and
2.2 vibrated around rod reinforcement.Steel and 0.00
formworks measured separately.

2.2.1 a) Ground slab m 266.50 4200.00 1119300.00

2.2.2 b) Concrete wall m 210.00 4200.00 882000.00
Provide, cut and fix in position sawn zigba
2.3 formworks to:- 0.00

2.3.1 a) concrete structure m 976.00 210.00 204960.00

Steel reinforcement according to drawing and
the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.4 0.00
includes cutting, bending, placing in position
and tying wires.

2.4.1 a) Dia. 10mm. deformed bar. kg 10372.00 38.00 394136.00

2.4.2 b) Dia. 12mm. ditto. kg 37350.00 38.00 1419300.00
3 Metal Work 0.00
Supply and install approved quality of ml
Galvanized steel handrails on top of concrete
3.1 wall and along the stair case with height 82800.00
1.10m
69 1200
3.2 Supply and installation of G.M.S Grating m 13 3500 45500.00
4 Wall and Floor finish 0.00
4.1 Apply three coats of plastering in cement m
sand mortar (1:3). Price shall include pre-
cleaning and preparation to the internal and 71400.00
external wall and slab surfaces.
420 170
Sub total Total 5 Carried to Bill 2 0.00
Units 5 and 6. Primary Clarification tank
0.00
and Primary treated collection Pit
1 Excavation, Cart Away & Back Fill 0.00
 Strip top soil to an average depth of 200mm.
1.1 506.00 5.00 2530.00
m2
Bulk excavation in open cut to a depth not
1.2 greater than 0.60 meters. 3036.00 85.00 258060.00
m3
Common excavation for foundation to a
1.3 depth not greater than 4.0 meters from the 141800.00
reduced level.
m3 1418.00 100.00
Extra over for item 1.2 to 1.3for Excavation in
1.4 soft rock. 1.00 200.00 200.00
m3
Extra over for item 1.2 to 1.3 for Excavation
1.5 in hard rock. 1.00 450.00 450.00
m3
Cart away all surplus excavated material from
1.6 site to a distance not less than 2.5 kilometers. 3057.00 50.00 152850.00
m3
Fill and compact selected granular material
for 95% of proctor density layer by layer and
each compacted layer shall be 200mm thick to
1.7 an average depth of 600mm below base slabs 1494.00 180.00 268920.00
foundation and varible depths around at the
side of external walls.
m3
25cm thick basaltic or equivalent stone hard-
1.8 core and blinded with crushed stone. 464.00 180.00 83520.00
m
2 Concrete Work 0.00
5cm thick lean concrete in C-5, 150kg
2.1 cement/m under ground slab 464.00 100.00 46400.00
m
Reinforced concrete in C-30, 380kg
cement/m filled into formworks and
2.2 vibrated around rod reinforcement.Steel and 0.00
formworks measured separately.

2.2.1 a) Ground slab m 162.00 4200.00 680400.00

2.2.2 b) Concrete wall m 128.00 4200.00 537600.00
Provide, cut and fix in position sawn zigba
2.3 formworks to:- 0.00

2.3.1 a) concrete structure m 595.00 210.00 124950.00

Steel reinforcement according to drawing and
the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.4 0.00
includes cutting, bending, placing in position
and tying wires.

2.4.1 a) Dia. 10mm. deformed bar. kg 15460.00 38.00 587480.00

2.4.2 b) Dia. 12mm. ditto. kg 7530.00 38.00 286140.00
3 Metal Work 0.00
 Supply and install approved quality of ml
Galvanized steel handrails on top of concrete
3.1 wall and along the stair case with height 50400.00
1.10m
42 1200
3.2 Supply and installation of G.M.S Grating m 10 3500 35000.00
4 Wall and Floor finish 0.00
4.1 Apply three coats of plastering in cement m
sand mortar (1:3). Price shall include pre-
cleaning and preparation to the internal and 43520.00
external wall and slab surfaces.
256 170
Sub total Total 5 Carried to Bill 2 0.00
0.00
units 22, 23,24 Biological / Sludge
Treatment (Dewatering Building / Blower 0.00
Building / Energy Building)
1 Excavation, Cart Away & Back Fill 0.00
Strip top soil to an average depth of 200mm.
1.1 515.50 5.00 2577.50
m2
Bulk excavation in open cut to a depth not
1.2 greater than 0.60 meters. 309.30 85.00 26290.50
m3
Common excavation for stone Masonry
1.3 foundation trench to a depth not greater than 12380.00
1.0 meters from the reduced level.
m3 123.80 100.00
Common excavation for footing foundation
1.4 to a depth not greater than 2 meters from the 25170.00
reduced level.
m3 251.70 100.00
Extra over for item 1.2 to 1.4for Excavation in
1.5 soft rock. 1.00 200.00 200.00
m3
Extra over for item 1.2 to 1.4 for Excavation
1.6 in hard rock. 1.00 450.00 450.00
m3
Cart away all surplus excavated material from
1.7 site to a distance not less than 2.5 kilometers. 787.90 50.00 39395.00
m3
Fill and compact selected granular material
for 95% of proctor density layer by layer and
each compacted layer shall be 200mm thick to
1.8 an average depth of 600mm below base slabs 532.10 180.00 95778.00
foundation and varible depths around at the
side of external walls.
m3
25cm thick basaltic or equivalent stone hard-
1.9 core and blinded with crushed stone. 454.70 180.00 81846.00
m
2 Concrete Work 0.00
5cm thick lean concrete in C-5, 150kg
2.1 cement/m under 0.00

2.1.1 a) Footing m 43.90 100.00 4390.00

2.1.2 b) Grade beams m 41.90 100.00 4190.00
2.1.3 c) Ground floor m 412.70 100.00 41270.00
Reinforced concrete in C-30, 380kg
cement/m filled into formworks and
2.2 vibrated around rod reinforcement.Steel and 0.00
formworks measured separately.

2.2.1 a) Footing pads. m 37.50 4200.00 157500.00

2.2.2 b) Foundation columns. m 2.40 4200.00 10080.00
c) Grade beams, Intermidate beams & top tie m
2.2.3 beams 17.50 4200.00 73500.00

2.2.4 d) stair case m 2.90 4200.00 12180.00

2.2.5 e) 150mm thick ground slab m 412.70 630.00 260001.00
2.2.6 f) 150mm thick 1st floor slab m 29.30 630.00 18459.00
2.2.6 g) for units seats m 1.00 4200.00 4200.00
Provide, cut and fix in position sawn zigba
2.3 formworks to:-
2.3.1 a) Footing pads. m 26.00 210.00 5460.00
2.3.2 b) Elevation column m 62.50 210.00 13125.00
c) Sides and soffites of stair case and landing. m
2.3.3 16.00 210.00 3360.00

2.3.4 c) beams m 272.00 210.00 57120.00

2.3.5 d) Units seats m 20.30 210.00 4263.00
Steel reinforcement according to drawing and
the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.4 0.00
includes cutting, bending, placing in position
and tying wires.

2.4.1 a) Dia. 8mm. deformed bar. kg 1055.10 38.00 40093.80

2.4.2 b) Dia. 10mm. ditto. kg 3617.90 38.00 137480.20
2.4.3 c) Dia. 12mm. ditto. kg 980.00 38.00 37240.00
2.4.4 d) Dia. 16mm. ditto. kg 2028.10 38.00 77067.80
2.4.5 e) Dia. 20mm. ditto. kg 2172.00 38.00 82536.00
3 Block and Masonery Work 0.00
50cm thick Masonry wall under gread beam m
3.1 60.00 1700.00 102000.00

20cm thick concrete block wall bedded in m

3.2 cement mortar (1:3) mix, both sides left for 520.00 380.00 197600.00
plastering.
4 ROOFING AND WATER PROOFING 0.00
Supply and fix EGA-500 roof corrugated m
metal sheet fixed to Purlin. roof measure in
4.1 horizontal projection. (Purlins measured 82200.00
separately).
548 150
PVC down pipe of diameter 10cm fixed to m
4.1 wall with metal stiraps. 16800.00
56 300
4.1 Supply and fix Metal sheet G-28 Gutter m 120.6 300 36180.00
4 STEEL STRUCTURE 0.00
Supply and fix steel structure for roof
4.1 according to the drawing 0.00

4.1.1 a) 50*50*3mm m 498 340 169320.00

5 METAL WORK 0.00
All windows are manufactured from
aluminium frame all works should be cut and
assembled to sizes and shapes of the window
and door schedule upon submitting workshop
drawing by the contractor. Unit price includes
5.1 glazing of 5mm tinted glass, anchor bolts 0.00
quality cylindrical lock, door stoppers and
other necessary accessories for completing the
work.

5.1.1 a) W1 Size 30.5cm X 80cm No 13 976 12688.00

5.1.2 b) D1 Size 270cm X 330cm Roller Door No 2 40095 80190.00
5.1.3 c) D1 Size 235cm X 200cm No 8 18800 150400.00
6 WALL and FLOOR FINISH 0.00
6.1 Apply three coats of plastering in cement m
sand mortar (1:3). Price shall include pre-
cleaning and preparation of the internal and 192100.00
external surfaces.
1130 170
6.2 50 mm thick smooth finished cement sand
screed(1:3) floor finish .All as per engineers
instruction. Price shall include cementsand
93500.00
screed skirting all around the wall.

m2 550 170
7 PAINTING 0.00
7.1 Apply three coats emulsion paint to internal
and external plastered wall surface. 50850.00
m 1130 45
Sub total Total 6 Carried to Bill 2 0.00
unit 25. Control Building 0.00
1 Excavation, Cart Away & Back Fill 0.00
Strip top soil to an average depth of 200mm.
1.1 365.00 5.00 1825.00
m2
Bulk excavation in open cut to a depth not
1.2 greater than 0.60 meters. 219.00 85.00 18615.00
m3
Common excavation for stone Masonry
1.3 foundation trench to a depth not greater than 3900.00
1.0 meters from the reduced level.
m3 39.00 100.00
Common excavation for footing foundation
1.4 to a depth not greater than 2 meters from the 18150.00
reduced level.
m3 181.50 100.00
 Extra over for item 1.2 to 1.4for Excavation in
1.5 soft rock. 1.00 200.00 200.00
m3
Extra over for item 1.2 to 1.4 for Excavation
1.6 in hard rock. 1.00 450.00 450.00
m3
Cart away all surplus excavated material from
1.7 site to a distance not less than 2.5 kilometers. 304.00 50.00 15200.00
m3
Fill and compact selected granular material
for 95% of proctor density layer by layer and
each compacted layer shall be 200mm thick to
1.8 an average depth of 600mm below base slabs 350.00 180.00 63000.00
foundation and varible depths around at the
side of external walls.
m3
25cm thick basaltic or equivalent stone hard-
1.9 core and blinded with crushed stone. 305.00 180.00 54900.00
m
2 Concrete Work 0.00
5cm thick lean concrete in C-5, 150kg
2.1 cement/m under 0.00

0.7 a) Footing m 25.40 100.00 2540.00

2.1.2 b) Grade beams m 39.20 100.00 3920.00
2.1.3 c) Ground floor m 305.00 100.00 30500.00
Reinforced concrete in C-30, 380kg
cement/m filled into formworks and
2.2 vibrated around rod reinforcement.Steel and 0.00
formworks measured separately.

2.2.1 a) Footing pads. m 5.40 4200.00 22680.00

2.2.2 b) Foundation columns. m 3.10 4200.00 13020.00
2.2.3 c) Grade beams & top tie beams m 15.70 4200.00 65940.00
2.2.5 d) 150mm thick ground slab m 305.00 630.00 192150.00
Provide, cut and fix in position sawn zigba
2.3 formworks to:- 0.00

2.3.1 a) Footing pads. m 18.00 210.00 3780.00

2.3.2 b) Elevation column m 36.00 210.00 7560.00
2.3.3 c) beams m 209.00 210.00 43890.00
Steel reinforcement according to drawing and
the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.4 0.00
includes cutting, bending, placing in position
and tying wires.

2.4.1 a) Dia. 8mm. deformed bar. kg 667.00 38.00 25346.00

2.4.2 b) Dia. 10mm. ditto. kg 1780.00 38.00 67640.00
2.4.3 c) Dia. 12mm. ditto. kg 278.00 38.00 10564.00
2.4.4 d) Dia. 16mm. ditto. kg 1652.00 38.00 62776.00
3 Block and Masonery Work 0.00
 50cm thick Masonry wall under gread beam m
3.1 66.00 1700.00 112200.00

20cm thick concrete block wall bedded in m

3.2 cement mortar (1:3) mix, both sides left for 189.00 380.00 71820.00
plastering.
4 METAL WORK 0.00
All windows are manufactured from
aluminium frame all works should be cut and
assembled to sizes and shapes of the window
and door schedule upon submitting workshop
drawing by the contractor. Unit price includes
4.1 glazing of 5mm tinted glass, anchor bolts 0.00
quality cylindrical lock, door stoppers and
other necessary accessories for completing the
work.

4.1.1 a) W1 Size 310cm X 101cm No 4 12524 50096.00

4.1.2 b) W1 Size 120.0cm X 100cm No 6 4800 28800.00
4.1.3 c) W1 Size 70.0cm X 70cm No 6 1960 11760.00
4.1.4 d) D1 Size 260cm X 180cm No 2 18720 37440.00
Supply and install approved quality of ml
Galvanized steel handrails on top of concrete
4.1.5 wall and along the stair case with height 82920.00
1.10m
69.1 1200
5 WALL and FLOOR FINISH 0.00
5.1 Apply three coats of plastering in cement m
sand mortar (1:3). Price shall include pre-
cleaning and preparation of the internal and 64600.00
external surfaces.
380 170
5.2 50 mm thick smooth finished cement sand
screed(1:3) floor finish .All as per engineers
instruction. Price shall include cementsand
102240.00
screed skirting all around the wall.

m2 568 180
6 PAINTING 0.00
6.1 Apply three coats emulsion paint to internal
and external plastered wall surface. 29880.00
m 664 45
Sub total Total 7 Carried to Bill 2 0.00
unit 26. Gourd House 0.00
1 Excavation, Cart Away & Back Fill 0.00
Strip top soil to an average depth of 200mm.
1.1 49.00 5.00 245.00
m2
Bulk excavation in open cut to a depth not
1.2 greater than 0.60 meters. 30.00 85.00 2550.00
m3
 Common excavation for stone Masonry
1.3 foundation trench to a depth not greater than 2400.00
1.0 meters from the reduced level.
m3 24.00 100.00
Extra over for item 1.2 to 1.3for Excavation in
1.4 soft rock. 1.00 200.00 200.00
m3
Extra over for item 1.2 to 1.3 for Excavation
1.5 in hard rock. 1.00 450.00 450.00
m3
Cart away all surplus excavated material from
1.6 site to a distance not less than 2.5 kilometers. 36.00 50.00 1800.00
m3
Fill and compact selected granular material
for 95% of proctor density layer by layer and
each compacted layer shall be 200mm thick to
1.7 an average depth of 600mm below base slabs 30.00 180.00 5400.00
foundation and varible depths around at the
side of external walls.
m3
25cm thick basaltic or equivalent stone hard-
1.8 core and blinded with crushed stone. 29.00 180.00 5220.00
m
2 Concrete Work 0.00
5cm thick lean concrete in C-5, 150kg
2.1 cement/m under 0.00

2.1.1 a) Masonery foundation m 17.50 100.00 1750.00

2.1.3 b) Ground floor m 29.00 100.00 2900.00
Reinforced concrete in C-30, 380kg
cement/m filled into formworks and
2.2 vibrated around rod reinforcement.Steel and 0.00
formworks measured separately.

2.2.1 a) columns m 0.15 4200.00 630.00

2.2.2 b) beams m 1.80 4200.00 7560.00
2.2.5 c) 150mm thick ground slab m 29.00 630.00 18270.00
Provide, cut and fix in position sawn zigba
2.3 formworks to:- 0.00

2.3.1 a) Elevation column m 10.50 210.00 2205.00

2.3.2 b) beams m 26.00 210.00 5460.00
Steel reinforcement according to drawing and
the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.4 0.00
includes cutting, bending, placing in position
and tying wires.

2.4.1 a) Dia. 8mm. deformed bar. kg 26.00 38.00 988.00

2.4.2 b) Dia. 12mm. ditto. kg 51.00 38.00 1938.00
3 Block and Masonery Work 0.00
50cm thick Masonry wall under gread beam m
3.1 25.00 1700.00 42500.00
 20cm thick concrete block wall bedded in m
3.2 cement mortar (1:3) mix, both sides left for 61.56 380.00 23392.80
plastering.
4 METAL WORK 0.00
All windows are manufactured from
aluminium frame all works should be cut and
assembled to sizes and shapes of the window
and door schedule upon submitting workshop
drawing by the contractor. Unit price includes
4.1 glazing of 5mm tinted glass, anchor bolts 0.00
quality cylindrical lock, door stoppers and
other necessary accessories for completing the
work.

4.1.1 a) W1 Size 120cm X 150cm No 4 7200 28800.00

4.1.2 b) W1 Size 120.0cm X 100cm No 1 4800 4800.00
4.1.3 c) D1 Size 210cm X 100cm No 1 8400 8400.00
5 WALL and FLOOR FINISH 0.00
5.1 Apply three coats of plastering in cement m
sand mortar (1:3). Price shall include pre-
cleaning and preparation of the internal and 20230.00
external surfaces.
119 170
5.2 50 mm thick smooth finished cement sand
screed(1:3) floor finish .All as per engineers
instruction. Price shall include cementsand
5220.00
screed skirting all around the wall.

m2 29 180
6 Sanitary Lines & Fixtures 0.00
Supply and Fix Galvanised Steel(GS) pipes
for water supply system in cluding all
6.1 necessary fixtures i.e coupling, gatevalve , 0.00
elbow, tee etc.

6.1.1 a) 1/2" GS pipe m 12 250 3000.00

6.1.2 b) 3/4" GS pipe m 6 450 2700.00
Supply and Fix PVC pipe lines for sewarage
disposal system from toilet and bath rooms
6.2 incuding all necessary fixtures i.e tee, y- 0.00
branch elbow, union etc

6.2.1 a) 50mm PVC m 12 350 4200.00

6.2.2 b) 110mm PVC m 6 450 2700.00
Supply & fix 600x400mm ceramic hand wash
6.3 basin including all accessories and fittings 5000.00
No. 1 5000
Supply & fix flush type ceramic WC.
6.4 Incuding all accessories & fittings 4500.00
No. 1 4500
 Supply & fix drop shower unit including the
6.5 ground basin and all accessories 4500.00
No. 1 4500
7 PAINTING 0.00
7.1 Apply three coats emulsion paint to internal
and external plastered wall surface. 5355.00
m 119 45
Sub total Total 8 Carried to Bill 2 0.00
Site and Compound works 0.00
1.1 Site clearing and removing of 200 mm thick m2
top soil 48500.00
9700 5
1.2 Bulk excavation in ordinary soil to a depth not m3
exceeding 60cm. 494700.00
5820 85
1.3 Fill and compact selected granular material m3
for 95% of proctor density layer by layer and
each compacted layer shall be 200mm thick to
1047600.00
an average depth of 600mm below red ash

5820 180
1.4 Fill and compact red ash layer by layer to an m 3

average depth of 10cm 48750.00

195 250
1.5 Construction of 1300mm wide pavement m2
around the buildings, the work shall include
250mm hard core above the selected fill and
100mm thick C-25 concrete including 10mm
reiforcement bar mesh at a spacing of 200mm 1356000.00
c/c. The work shall also include smooth
finishing work with 25mm thick cement
mortar screeding.
1130 1200
1.6 Construction of dia. 300mm concret drainage m
ditch around the building 1300mm wide
pavement , the work shall include 250mm
hard core above the selected fill, lean concrete 210000.00
and supply and joining of Dia. 300mm half
circle concrete pipe.
700 300
1.7 Cartaway excavated material as per the m 3

instruction of the Engineer but not exceeding 350000.00

2.5 km from site
7000 50
1.8 Compound Fence & Gate 0.00
1.8.1 Barbed wires fencing consists of 2.5 mm
barbed wire horizontal and diagonal member
fixed to 2500 mm long concrete posts spaced
358400.00
every 2000mm, including all necessary
material as per the drawing
m 512 700
1.8.2 Supply and construct type III gate as shown in
the drawing 25000.00
No. 1 25000
Sub total Total 10 Carried to Bill 2 0.00
 Units 15 and 16 Parshall Flow Meters and
0.00
Chlorination Tank
1 Excavation, Cart Away & Back Fill 0.00
Strip top soil to an average depth of 200mm.
1.1 231.00 0.00
m2
Bulk excavation in open cut to a depth not
1.2 greater than 0.60 meters. 139.00 0.00
m3
Common excavation for foundation to a
1.3 depth not greater than 4.5 meters from the 0.00
reduced level.
m3 889.00
Extra over for item 1.2 to 1.3for Excavation in
1.4 soft rock. 1.00 0.00
m3
Extra over for item 1.2 to 1.3 for Excavation
1.5 in hard rock. 1.00 0.00
m3
Cart away all surplus excavated material from
1.6 site to a distance not less than 2.5 kilometers. 814.00 0.00
m3
Fill and compact selected granular material
for 95% of proctor density layer by layer and
each compacted layer shall be 200mm thick to
1.7 an average depth of 600mm below base slabs 225.00 0.00
foundation and varible depths around at the
side of external walls.
m3
25cm thick basaltic or equivalent stone hard-
1.8 core and blinded with crushed stone. 225.00 0.00
m
2 Concrete Work 0.00
5cm thick lean concrete in C-5, 150kg
2.1 cement/m under base slab 226.00 0.00
m
Reinforced concrete in C-30, 380kg
cement/m filled into formworks and
2.2 vibrated around rod reinforcement.Steel and 0.00
formworks measured separately.

2.2.1 a) Ground slab m 230.00 0.00

2.2.2 b) Concrete wall m 168.00 0.00
Provide, cut and fix in position sawn zigba
2.3 formworks to:- 0.00

2.3.1 a) concrete walls m 600.00 0.00

Steel reinforcement according to drawing and
the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.4 0.00
includes cutting, bending, placing in position
and tying wires.

2.4.1 a) Dia. 8mm. deformed bar. kg 40.00 0.00

2.4.2 b) Dia. 12mm. ditto. kg 8150.00 0.00
2.4.3 c) Dia. 16mm. ditto. kg 6200.00 0.00
2.4.4 d) Dia. 20mm. ditto. kg 9500.00 0.00
3 Metal Work 0.00
Supply and install approved quality of ml
Galvanized steel handrails on top of concrete
3.1 wall and along the stair case with height 0.00
1.10m
60
3.2 Supply and installation of G.M.S Grating m 30 0.00
Supply and fix Galvinized steel wide weir no.
3.3 Gate (2m) 0.00
2
Supply and fix Galvinized steel manhole cove no.
3.4 (1.2mx1.2m) 0.00
3
4 Wall and Floor finish 0.00
4.1 Apply three coats of plastering in cement m
sand mortar (1:3). Price shall include pre-
cleaning and preparation to the internal and 0.00
external wall and slab surfaces.
520
4.2 50 mm thick smooth finished cement sand
screed(1:3) floor finish .All as per engineers
instruction. Price shall include cementsand
0.00
screed skirting all around the wall.

m2 225
Sub total Total 11 Carried to Bill 2 0.00
Units 19, 20 and 21 Primary Sludge
Gravity Thickener, Biological Sludge
0.00
Gravity Thickner and Areated Mixing
sludge tank
1 Excavation, Cart Away & Back Fill 0.00
Strip top soil to an average depth of 200mm.
1.1 498.00 0.00
m2
Bulk excavation in open cut to a depth not
1.2 greater than 0.60 meters. 2988.00 0.00
m3
Common excavation for foundation to a
1.3 depth not greater than 4.0 meters from the 0.00
reduced level.
m3 1395.00
Extra over for item 1.2 to 1.3for Excavation in
1.4 soft rock. 1.00 0.00
m3
Extra over for item 1.2 to 1.3 for Excavation
1.5 in hard rock. 1.00 0.00
m3
Cart away all surplus excavated material from
1.6 site to a distance not less than 2.5 kilometers. 3000.00 0.00
m3
 Fill and compact selected granular material
for 95% of proctor density layer by layer and
each compacted layer shall be 200mm thick to
1.7 an average depth of 600mm below base slabs 3675.00 0.00
foundation and varible depths around at the
side of external walls.
m3
25cm thick basaltic or equivalent stone hard-
1.8 core and blinded with crushed stone. 459.00 0.00
m
2 Concrete Work 0.00
5cm thick lean concrete in C-5, 150kg
2.1 cement/m under ground slab 457.00 0.00
m
Reinforced concrete in C-30, 380kg
cement/m filled into formworks and
2.2 vibrated around rod reinforcement.Steel and 0.00
formworks measured separately.

2.2.1 a) Ground slab m 165.00 0.00

2.2.2 b) Concrete wall m 126.00 0.00
Provide, cut and fix in position sawn zigba
2.3 formworks to:- 0.00

2.3.1 a) concrete structure m 585.00 0.00

Steel reinforcement according to drawing and
the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.4 0.00
includes cutting, bending, placing in position
and tying wires.

2.4.1 a) Dia. 10mm. deformed bar. kg 6225.00 0.00

2.4.2 b) Dia. 12mm. ditto. kg 22425.00 0.00
3 Metal Work 0.00
Supply and install approved quality of ml
Galvanized steel handrails on top of concrete
3.1 wall and along the stair case with height 0.00
1.10m
35
3.2 Supply and installation of G.M.S Grating m 12 0.00
4 Wall and Floor finish 0.00
4.1 Apply three coats of plastering in cement m
sand mortar (1:3). Price shall include pre-
cleaning and preparation to the internal and 0.00
external wall and slab surfaces.
252
Sub total Total 12 Carried to Bill 2 0.00
Unit 17. Chemical Building 0.00
1 Excavation, Cart Away & Back Fill 0.00
1.1 Strip top soil to an average depth of 200mm. m2 132.00 5.00 660.00
Bulk excavation in open cut to a depth not greater than
1.2 0.60 meters. m3
79.20 85.00 6732.00
 Common excavation for stone Masonry
1.3 foundation trench to a depth not greater than 4640.00
1.0 meters from the reduced level.
m3 46.40 100.00
Common excavation for footing foundation
1.4 to a depth not greater than 2 meters from the 6540.00
reduced level.
m3 65.40 100.00
Extra over for item 1.2 to 1.4for Excavation in soft rock.
1.5 1.00 200.00 200.00
m3
Extra over for item 1.2 to 1.4 for Excavation in hard
1.6 rock. m3
1.00 450.00 450.00
Cart away all surplus excavated material from site to a
1.7 distance not less than 2.5 kilometers. m3
122.00 50.00 6100.00
Fill and compact selected granular material for 95% of
proctor density layer by layer and each compacted layer
shall be 200mm thick to an average depth of 600mm
1.8
below base slabs foundation and varible depths around at
95.00 180.00 17100.00
the side of external walls.
m3
25cm thick basaltic or equivalent stone hard-core and
1.9 blinded with crushed stone. m
97.40 180.00 17532.00
2 Concrete Work 0.00
5cm thick lean concrete in C-5, 150kg
2.1 cement/m under 0.00

2.1.1 a) Footing m 15.20 100.00 1520.00

2.1.2 b) Grade beams m 8.00 100.00 800.00
2.1.3 c) Ground floor m 89.00 100.00 8900.00
Reinforced concrete in C-30, 380kg
cement/m filled into formworks and
2.2 vibrated around rod reinforcement.Steel and 0.00
formworks measured separately.

2.2.1 a) Footing pads. m 3.30 4200.00 13860.00

2.2.2 b) Columns. m 3.40 4200.00 14280.00
c) Grade beams, Intermidate beams & top tie m
2.2.3 beams 7.20 4200.00 30240.00

2.2.5 d) 200mm thick ground slab m 89.60 840.00 75264.00

Provide, cut and fix in position sawn zigba
2.3 formworks to:- 0.00

0.0 a) Footing pads. m 13.00 210.00 2730.00

2.3.2 b) Column m 68.00 210.00 14280.00
2.3.3 c) beams m 86.00 210.00 18060.00
Steel reinforcement according to drawing and
the minimum tensile yeilding strength of the
reinforcement bars shall be 400MPA. Price
2.4 0.00
includes cutting, bending, placing in position
and tying wires.

2.4.1 a) Dia. 8mm. deformed bar. kg 440.00 38.00 16720.00

2.4.2 c) Dia. 12mm. ditto. kg 610.00 38.00 23180.00
2.4.3 d) Dia. 16mm. ditto. kg 424.00 38.00 16112.00
3 Block and Masonery Work 0.00
 50cm thick Masonry wall under gread beam m
3.1 20.00 1700.00 34000.00

20cm thick concrete block wall bedded in m

3.2 cement mortar (1:3) mix, both sides left for 119.00 380.00 45220.00
plastering.
4 METAL WORK 0.00
All windows are manufactured from
aluminium frame all works should be cut and
assembled to sizes and shapes of the window
and door schedule upon submitting workshop
drawing by the contractor. Unit price includes
4.1 glazing of 5mm tinted glass, anchor bolts 0.00
quality cylindrical lock, door stoppers and
other necessary accessories for completing the
work.

4.1.1 a) W1 Size 305cm X 80cm No 2 9760 19520.00

4.1.2 b) D1 Size 235.0cm X 160cm No 1 15040 15040.00
4.1.3 c) D2 Size 235.0cm X 100cm No 1 9400 9400.00
4.1.4 d) D3 Roller Door 320cm x 270cm No 1 38880 38880.00
5 Roofing 0.00
Supply and fix EGA-500 roof corrugated m
metal sheet fixed to Purlin. roof measure in
5.1 horizontal projection. (Purlins measured 51300.00
separately).
114 450
PVC down pipe of diameter 10cm fixed to m
5.2 wall with metal stiraps. 5400.00
18 300
5.3 Supply and fix Metal sheet G-28 Gutter m 32 300 9600.00
6 Steel STRUCTURE 0.00
Supply and fix steel structure for roof
6.1 according to the drawing 0.00

6.1.1 a)RHS 50*50*3mm m 121 340 41140.00

7 Wall and Floor Finish 0.00
7.1 Apply three coats of plastering in cement m
sand mortar (1:3). Price shall include pre-
cleaning and preparation of the internal and 21250.00
external surfaces.
125 170
7.2 50 mm thick smooth finished cement sand
screed(1:3) floor finish .All as per engineers
instruction. Price shall include cementsand
16020.00
screed skirting all around the wall.

m2 89 180
8 Painting 0.00
8.1 Apply three coats emulsion paint to internal
and external plastered wall surface. 5625.00
m 125 45
Sub total Total 2 Carried to Bill 2
 Date of Contract Signature:- 19-Aug-16
Contract Time (Calandar Days): - 365
Commencement Date (Electro-Mech 21-Mar-17
Commencement Date (Civil Part) :-31-Dec-16

OW DISTRIBUTION

2017
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7
January February March April May June July

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -

- - - 23,500.00 - - -

- - - 264,775.00 - - -

- - - 1,775,000.00 - - -
- - - 300.00 - - -

- - - 450.00 - - -

- - - 760,000.00 - - -

- - - 936,000.00 - - -

- - - - 846,000.00 - -
- - - - - - -

- - - - 470,000.00 - -

- - - - - - -
- - - - 8,736,000.00 13,104,000.00 -
- - - - - 2,998,800.00 5,247,900.00
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - 472,080.00 826,140.00
- - - - 165,900.00 248,850.00 -

- - - - - - -

- - - - - - -
- - - - 24,700.00 - -
- - - - 3,376,338.00 2,250,892.00 -
- - - - 3,378,808.00 844,702.00 -
- - - - 2,692,844.16 4,039,266.24 -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - 1,825.00 - - -

- - - 9,307.50 9,307.50 - -

- - - - 3,900.00 - -

- - - - 18,150.00 - -
- - - - 200.00 - -

- - - - 450.00 - -

- - - 1,520.00 13,680.00 - -

- - - - 63,000.00 - -

- - - - - 54,900.00 -
- - - - - - -

- - - - - - -
- - - - 2,540.00 - -
- - - - - 3,920.00 -
- - - - - 30,500.00 -

- - - - - - -
- - - - 22,680.00 - -
- - - - 13,020.00 - -
- - - - - 65,940.00 -
- - - - - 192,150.00 -

- - - - - - -
- - - - 3,780.00 - -
- - - - - 7,560.00 -
- - - - - 43,890.00 -

- - - - - - -
- - - - 25,346.00 - -
- - - - 67,640.00 - -
- - - - 10,564.00 - -
- - - - 62,776.00 - -
- - - - - - -
- - - - 112,200.00 - -

- - - - - 71,820.00 -
- - - - - - -

- - - - - - -
- - - - - 50,096.00 -
- - - - - - 28,800.00
- - - - - - 11,760.00
- - - - - - 37,440.00

- - - - - - 82,920.00
- - - - - - -

- - - - - 64,600.00 -

- - - - - 102,240.00 -
- - - - - - -

- - - - - 2,988.00 26,892.00
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - 660.00 - -

- - - - 6,732.00 - -
- - - - 4,640.00 - -

- - - - 6,540.00 - -

- - - - 200.00 - -

- - - - 450.00 - -

- - - - 6,100.00 - -

- - - - 17,100.00 - -

- - - - 17,532.00 - -
- - - - - - -

- - - - - - -
- - - - 1,520.00 - -
- - - - 800.00 - -
- - - - 8,900.00 - -

- - - - - - -
- - - - 13,860.00 - -
- - - - 14,280.00 - -

- - - - 3,024.00 27,216.00 -
- - - - 37,632.00 37,632.00 -

- - - - - - -
- - - - 2,730.00 - -
- - - - 14,280.00 - -
- - - - 1,806.00 16,254.00 -

- - - - - - -
- - - - 16,720.00 - -
- - - - 23,180.00 - -
- - - - 16,112.00 - -
- - - - - - -
- - - - 34,000.00 - -

- - - - - 45,220.00 -
- - - - - - -

- - - - - - -
- - - - - 19,520.00 -
- - - - - 15,040.00 -
- - - - - 9,400.00 -
- - - - - 38,880.00 -
- - - - - - -

- - - - - 51,300.00 -

- - - - - 5,400.00 -
- - - - - 9,600.00 -
- - - - - - -

- - - - - - -
- - - - - 41,140.00 -
- - - - - - -

- - - - - 21,250.00 -

- - - - - 16,020.00 -
- - - - - - -

- - - - - 5,625.00 -
- - - - - - -
7 2
Month 8 Month 9 Month 10 Month 11 Month 12 Month 13
Aug Sep Oct Nov Dec Jan

- 505.00 - - - -

- 17,255.00 - - - -

- 4,310.00 38,790.00 - - -

- - 200.00 - - -

- - 450.00 - - -

- 19,590.00 13,060.00 - - -

- - 41,040.00 - - -
- - - - - -

- - - - - -
- - 74,100.00 - - -
- - 251,940.00 - - -
- - 25,935.00 25,935.00 - -
- - - - - -
- 91,350.00 - - - -
- 12,600.00 - - - -
- - 10,200.00 - - -

- - 122,220.00 203,700.00 81,480.00 -

- - - - - 40,320.00

- - - - - 19,200.00

- - - - 40,953.00 -

- - - - 10,800.00 -

- - - - 70,000.00 -

- - - - 28,500.00 28,500.00
- - - - - -

- - - - - -
- - - - - -

- - 1,350.00 - - -

- - 13,770.00 - - -

- - 6,820.00 - - -

- - 7,290.00 - - -

- - 200.00 - - -

- - 450.00 - - -
- - 17,855.00 - - -

- - 40,968.00 - - -

- - 37,440.00 - - -
- - - - - -

- - - - - -
- - 3,530.00 - - -
- - - 6,200.00 - -
- - 20,800.00 - - -

- - - - - -
- - 27,300.00 - - -
- - 15,120.00 - - -

- - - 54,600.00 - -
- - - 2,772.00 - -
- - 111,930.00 111,930.00 - -
- - - 743,820.00 - -

- - - - - -
- - - 39,900.00 - -

- - - 756.00 - -
- - - 37,296.00 - -
- - - 15,183.00 - -

- - - - - -
- - 37,199.72 - - -
- - 79,487.26 - - -
- - 36,422.24 - - -
- - 28,741.68 - - -
- - 111,112.38 - - -
- - - - - -

- - 54,230.00 - - -

- - - 138,852.00 - -
- - - - - -

- - - 11,722.50 105,502.50 -

- - - - 9,600.00 -
- - - - 13,380.00 -
- - - - 5,400.00 -

- - - - - -
- - - 196,622.00 - -
- - - - - -

- - - - - -
- - - 52,800.00 - -
- - - 49,280.00 - -
- - - - 18,800.00 -
- - - - 99,640.00 -
- - - - - -

- - - - - -
- - - - 72,250.00 -
- - - - 72,250.00 -

- - - - 49,446.00 -
- - - - - -
- - - - 38,250.00 -
- - - - - -

- - - - - -
- - - - - -

- - 760.00 - - -

- - 7,718.00 - - -

- - 15,100.00 - - -

- - 200.00 - - -

- - 450.00 - - -

- - 12,500.00 - - -

- - 19,800.00 - - -

- - 13,500.00 - - -
- - - - - -

- - 7,000.00 - - -

- - - - - -
- - 92,400.00 - - -
- - 315,000.00 - - -
- - 6,300.00 - - -

- - - - - -
- - 94,500.00 - - -

- - 1,470.00 - - -
- - - - - -
- 11,400.00 - - - -
- 305,900.00 - - - -
- 121,600.00 - - - -
- - - - - -

- - 41,400.00 - - -
- - 131,250.00 - - -

- - 12,000.00 - - -
- - - - - -

- - 44,200.00 44,200.00 - -

- - - 6,750.00 - -
- - - - - -

- - - 15,750.00 - -
- - - - - -

- - - - - -
- - - - - -

- - - - - -

- - - - - -

- - - - - -
 - - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -
- - - - - -

- - - - - -

- - - - - -
- - - - - -
5,247,900.00 1,499,400.00 - - - -
- 30,660.00 - - - -
- 3,259,200.00 814,800.00 - - -

- - - - - -
826,140.00 236,040.00 - - - -
- - - - - -

- 6,720.00 - - - -

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - 936,000.00 - - -
- - 2,285,500.00 - - -

- - - 32,400.00 3,600.00 -

- - - 24,300.00 2,700.00 -

- - - 69,120.00 - -
- - - - - -

- - 790,500.00 790,500.00 - -

- - 99,280.00 893,520.00 - -
- - - - - -

- - - 167,400.00 251,100.00 -
- - - - - -

- - - - - -
- - - - - -

- 4,152.50 - - - -

- 169,262.20 253,893.30 - - -

- 93,000.00 139,500.00 - - -

- - - 200.00 - -

- - - 450.00 - -
- - - 125,325.00 125,325.00 -

- - - - 441,000.00 -

- - - - 27,432.00 109,728.00
- - - - - -

- - - - - 76,200.00

- - - - - -
- - - - - 1,119,300.00
- - - - - -

- - - - - -
- - - - - 102,480.00

- - - - - -
- 315,308.80 78,827.20 - - -
- - 1,419,300.00 - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -

- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - 2,530.00 - - -

- - 258,060.00 - - -

- - 141,800.00 - - -

- - 200.00 - - -

- - 450.00 - - -

- - 152,850.00 - - -

- - 268,920.00 - - -

- - - 83,520.00 - -
- - - - - -

- - - 46,400.00 - -

- - - - - -
- - - 680,400.00 - -
- - - 537,600.00 - -

- - - - - -
- - - 124,950.00 - -

- - - - - -
- - 587,480.00 - - -
- - 114,456.00 171,684.00 - -
- - - - - -
- - - - 50,400.00 -
- - - - 35,000.00 -
- - - - - -

- - - 13,056.00 30,464.00 -
- - - - - -
- - - - - -

- - - - - -
- - - - - -

- 2,577.50 - - - -

- 26,290.50 - - - -

- 12,380.00 - - - -

- 25,170.00 - - - -

- - 200.00 - - -

- - 450.00 - - -

- 39,395.00 - - - -

- 57,466.80 38,311.20 - - -

- - 81,846.00 - - -
- - - - - -

- - - - - -
- - 4,390.00 - - -
- - 4,190.00 - - -
- - 41,270.00 - - -

- - - - - -
- - 157,500.00 - - -
- - 10,080.00 - - -

- - 66,150.00 7,350.00 - -
- - - 12,180.00 - -
- - - 260,001.00 - -
- - - 18,459.00 - -
- - - 4,200.00 - -

- - - - - -
- - 5,460.00 - - -
- - - 13,125.00 - -

- - - 3,360.00 - -
- - 51,408.00 5,712.00 - -
- - - 4,263.00 - -

- - - - - -
- 40,093.80 - - - -
- 109,984.16 27,496.04 - - -
- - 37,240.00 - - -
- - 77,067.80 - - -
- - 82,536.00 - - -
- - - - - -

- - - 102,000.00 - -

- - - 197,600.00 - -
- - - - - -

- - - 82,200.00 - -

- - - - 16,800.00 -
- - - 3,618.00 32,562.00 -
- - - - - -

- - - - - -
- - - 169,320.00 - -
- - - - - -

- - - - - -
- - - 1,268.80 11,419.20 -
- - - - 80,190.00 -
- - - - 150,400.00 -
- - - - - -

- - - - 192,100.00 -

- - - - 93,500.00 -
- - - - - -

- - - - 20,340.00 30,510.00
- - - - - -
- - - - - -
- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -
- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
 - - - - - -

- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -

- - - - - -
- - - - - -

- - - - - -

- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -
- - - - - -

245.00 - - - - -

2,550.00 - - - - -
 2,400.00 - - - - -

200.00 - - - - -

450.00 - - - - -

1,800.00 - - - - -

5,400.00 - - - - -

5,220.00 - - - - -
- - - - - -

- - - - - -
1,750.00 - - - - -
2,900.00 - - - - -

- - - - - -
630.00 - - - - -
7,560.00 - - - - -
18,270.00 - - - - -

- - - - - -
2,205.00 - - - - -
5,460.00 - - - - -

- - - - - -
988.00 - - - - -
1,938.00 - - - - -
- - - - - -

42,500.00 - - - - -
23,392.80 - - - - -
- - - - - -

- - - - - -
28,800.00 - - - - -
4,800.00 - - - - -
8,400.00 - - - - -
- - - - - -

- 20,230.00 - - - -

- 5,220.00 - - - -
- - - - - -

- - - - - -
3,000.00 - - - - -
2,700.00 - - - - -

- - - - - -
4,200.00 - - - - -
2,700.00 - - - - -

- 5,000.00 - - - -

- 4,500.00 - - - -
- 4,500.00 - - - -
- - - - - -

- 5,355.00 - - - -
- - - - - -
- - - - - -

- - - - 48,500.00 -

- - - - 494,700.00 -

- - - - 104,760.00 942,840.00

- - - - - 48,750.00

- - - - - 1,356,000.00

- - - - - 210,000.00

- - - - 140,000.00 210,000.00
- - - - - -

- - - - - 250,880.00

- - - - - -
- - - - - -
- - - - - -
- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -
- - - - - -

- - - - - -

- - - - - -
- - - - - -
- - - - - -

- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -

- - - - - -
- - - - - -

- - - - - -

- - - - - -
- - - - - -

- - - - - -

- - - - - -
- - - - - -

- - - - - -
- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -
- - - - - -

- - - - - -
- - - - - -

- - - - - -

- - - - - -
- - - - - -
- - - - - -

- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -

- - - - - -
- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -

- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -

- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -

- - - - - -

- - - - - -
- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -

- - - - - -

- - - - - -
- - - - - -

- - - - - -
- - - - - -
 2018
Month 14 Month 15 Month 16 Month 17 Month 18 Month 19
Feb Mar Apr May Jun Jul

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -
- - - - -

- - - - -
- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -
- - - - -

- - - - -

- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -

- - - - -
- - - - -

- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - -

- - - - -
- - - - -

- - - - -

- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -

- - - - -
- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -
- - - - -

- - - - -

- - - - -
- - - - -
- - - - -
- - - - -

- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - -
- - - - -

- - - - -
- - - - -

- - - - -

- - - - -
- - - - -

- - - - -
- - - - -

- - - - -
- - - - -

- - - - -

- - - - -

- - - - -
- - - - -

- - - - -

- - - - -

- - - - -

- - - - -
- - - - -

- - - - -

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -

- - - - -

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - -

- - - - -

- - - - -
- - - - -

- - - - -

- - - - -
- - - - -

- - - - -
- - - - -

- - - - -
- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -
 - - - - -

- - - - -

- - - - -
- - - - -

- - - - -

- - - - -
- - - - -
882,000.00 - - - -

- - - - -
102,480.00 - - - -

- - - - -
- - - - -
- - - - -
- - - - -

82,800.00 - - - -
45,500.00 - - - -
- - - - -

- - - - -
- - - - -

- - - - -
- - - - -
- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -
- - - - -

- - - - -

- - - - -
- - - - -
- - - - -

- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -

- - - - -
- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - -

- - - - -
- - - - -

- - - - -

- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - -

- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -

- - - - -

- - - - -

- - - - -

- - - - -
- - - - -

- - - - -

- - - - -

- - - - -

- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - -
- - - - -

- - - - -

- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -

- - - - -

- - - - -
- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -
- - - - -

- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - -

- - - - -
- - - - -

- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -

- - - - -

- - - - -
 - - - - -
- - - - -

- - - - -
- - - - -
- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -
- - - - -

107,520.00 - - - -

25,000.00 - - - -
- - - - -
- - - - -
- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -
- - - - -

- - - - -

- - - - -
- - - - -
- - - - -

- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - -
- - - - -

- - - - -

- - - - -
- - - - -

- - - - -

- - - - -
- - - - -

- - - - -
- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -
- - - - -

- - - - -
- - - - -

- - - - -

- - - - -
- - - - -
- - - - -

- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - -
- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -

- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - -
- - - - -

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - -

- - - - -
- - - - -
- - - - -

- - - - -
- - - - -
- - - - -

- - - - -

- - - - -
- - - - -

- - - - -
- - - - -