CONSTRUCTION OF IMOAFE STREET, AFUZE, OWAN EAST/WEST FEDERAL CONSTITUENCY, EDO STATE.

BILL NO 1: GENERAL

ITEM DESCRIPTION QTY UNIT RATE AMOUNT

N
PROVISIONAL ITEMS
101 Provide equipment, labour and assistance as may be
requried by the Client Representative in accordance
with Schedule No.VI 200,000.00

102 Provide, cost of hotel accomodation for the

Client representative 200,000.00

103 Allow for the cost of progress photographs.

Prov Sum 100,000.00
104 Allow for the cost of stationery and equipment
required by the Client Representative. Prov Sum 100,000.00

105 Allow for transportation for the Client representative 500,000.00

106 Allow for the removal/ re-location of existing

installation for electricity, telephone, water supply
and other utilites. 300,000.00

107 Allow for cost of engineering consultant for design Prov Sum 2,000,000.00

108 Allow for cost of engineering consultant for supervision,

transportation and stationeries Prov Sum 1,500,000.00

Total carried forward N 4,900,000.00

CONSTRUCTION OF IMOAFE STREET, AFUZE, OWAN EAST/WEST FEDERAL CONSTITUENCY, EDO STATE.

BILL NO 2: EARTHWORKS
ITEM DESCRIPTION QTY UNIT RATE AMOUNT
N
201 Clear site 6m on each side of centre line of road
to remove grass including top soil to a depth of
150m and cart away 0.22 Ha 1,000,000.00 220,000.00
202 Excavate any material except rock and
side drains, haul excavated material any distance,
deposit, spread in 150mm layers and compact to
100% B.S. Compaction as filling for embankments
and trim slopes to required cross section. All measured
as completed work in final situ. 61 m3 1800 109,800.00

203 Excavate from approved borrow pits, haul excavated

material any distance, deposit spread in 150mm layers
and compact to 100% B.S. compaction as filling for
embankments and margins formation and trim slopes
to required cross section. All measured as
completed work in final situ. (See drawings). 30 m3 2500 75,000.00
 Total of Bill No 2 : carried to summary N 404,800.00

CONSTRUCTION OF IMOAFE STREET, AFUZE, OWAN EAST/WEST FEDERAL CONSTITUENCY, EDO STATE.

BILL NO 3:CULVERTS & DRAINS

ITEM DESCRIPTION QTY UNIT RATE AMOUNT
N
301 Excavate for all concrete side drains to any depth
in any material except rock including backfilling
to 100% B.S. Compaction and dispose of surplus
materials as directed (including dewatering) 220 m3 2,500.00 550,000.00

302 Provide for and construct concrete grade 20 side

drains cross section (A142 mesh) 0.6mx0.5m.
Rate to include shuttering, headwall, appron
wingwall, Toe beam and all necessary
works(0.285m3/m). See drawings. 105 m3 110,000 11,550,000.00

303 Provide and place reinforced precast concrete

grade 25 drain slab covers 0.95mx0.45x0.15m
as directed by the Engineer in access areas.
(see drawing) 6 m3 60,000 360,000.00

304 Provide and place reinforcement in concrete

of cover slab in item 304 1.74 ton 500,000 870,000.00

305 Provide and place precast concrete kerb

(0.06m3/m) 322 m 6,500 2,093,000.00

Total of Bill No 3 : carried to summary N 15,423,000.00

CONSTRUCTION OF IMOAFE STREET, AFUZE, OWAN EAST/WEST FEDERAL CONSTITUENCY, EDO STATE.

BILL NO 4:PAVEMENT AND SURFACING

ITEM DESCRIPTION QTY UNIT RATE AMOUNT
N
401 Shape and compact formaton in cutting as specified
to 100% B.S. Compaction. 1,150 m2 250 287,500.00

402 Provide, spread, shape and compact to 100% West

African Standard Compaction approved lateritic
material as sub-base not exceeding a compacted
layer of 150mm thickness (haulage inclusive). 240 m3 2100 504,000.00

403 Provide, spread, shape and compact to 150mm

finished thickness Crushed stone (include hulage) as
as specified in base 180 m3 26000 4,680,000.00

404 Provide and lay prime coat using MCO or MCI

cutback bitumen at 1 litre per sq.m including
blinding with sand and quarry fine. 1,170 m2 500 585,000.00

405 Provide, lay and compact asphaltic concrete wearing

course to a compacted thickness of 60mm carriageway
 as specified. 1,170 m2 6000 7,020,000.00

Total of Bill No 4 : carried to summary N 13,076,500.00

CONSTRUCTION OF IMOAFE STREET, AFUZE, OWAN EAST/WEST FEDERAL CONSTITUENCY, EDO STATE.

SUMMARY OF BILL OF QUANTITIES

ITEM DESCRIPTION AMOUNT

N

Bill No 1 GENERAL 4,900,000.00

Bill No 2 SITE CLEARING & EARTH WORK 404,800.00

Bill No 3 CULVERTS & DRAINS 15,423,000.00

Bill No 4 PAVEMENT & SURFACING 13,076,500.00

Total 33,804,300.00

5 % Contigencies 1,690,215.00

TOTAL ESTIMATED COST OF WORKS 35,494,515.00

ADD 5 % VAT 1,774,725.75

Total estimate cost of project N 37,269,240.75