C1 Remaining Major Work Load Quantity
C1 Remaining Major Work Load Quantity
Arbereketi
RIGHT SIDE
0+000 1+160 1160 Approved 225.04 650.76 209.52 605.88 15.52 44.88
Sub Total 1160 225.04 650.76 209.52 605.88 15.52 44.88
LEFT SIDE
0+000 1+160 1160 Approved 225.04 650.76 209.52 605.88 15.52 44.88
Sub Total 1160 225.04 650.76 209.52 605.88 15.52 44.88
1,751.60
Bedessa
RIGHT SIDE
27+900 28+009 109 Approved 35.32 137.34 35.32 137.34
Sub Total 109 35 137 0 0 35 137
LEFT SIDE
27+900 28+009 109 Approved 25.51 137.34 25.51 137.34
Sub Total 109 26 137 0 0 26 137
Kara Kurkura
RIGHT SIDE
36+850 37+300 450 Approved 120.6 562.5 58.692 273.75 61.91 288.75
Total 450 121 563 59 274 62 289
Wacho
44+680 44+720 40 Approved 7.76 22.44 7.76 11.22 - 11.22
44+720 44+740 20 Approved 4.36 19.40 4.36 9.70 - 9.70
45+380 45+515 135 Approved 43.74 172.80 43.74 153.60 - 19.20
Sub Total 195 55.86 214.64 55.86 174.52 - 40.12
LEFT SIDE
44+690 44+770 80 Approved 15.52 44.88 15.52 33.66 - 11.22
45+130 45+540 410 Approved 79.54 230.01 79.54 218.79 - 11.22
Sub Total 490 95.06 274.89 95.06 252.45 - 22.44
Dalo
RIGHT SIDE
54+495 54+900 405 108.54 392.85 108.54 392.85
54+900 55+180 280 75.04 271.6 34.304 40.74 271.60
685 183.58 664.45 34.30 - 149.28 664.45
LEFT SIDE
54+650 54+900 250 67.00 242.5 67.00 242.50
54+900 55+180 280 Approved 54.32 157.08 54.32 157.08
Sub Total 530 121.32 399.58 - - 121.32 399.58
Grand Total 4,888 1,087 3,692 663 1,912 424 1,780
2,575.44 2,575.44
4,779.58 12592.612 3035
10,017.18 3385
350
lHS 54650 54900
R 54490 54900
Status of Working condition
On progress 80.00
-
On progress 80.00
Masonry
Not Started 109.00
6.30
37.80
On progress 100.00 138.6
On progress 20.00
On progress 17.29
On progress 34.22
153.60
On progress 20.00
45+190 to 45+210 Remain 20.00
Not started
On progress 484.14
-
Not done 432.26
Not done 280.00
1,983.61
C1 Ditch cover Remaining Sections March 19, 2024
Station
S. No Side Length Executed [m] Remaining qty [m] Remark
From To
1 0+000 1+160 BHS 2320 680.00 1,640.00
2 6+600 7+700 BHS 2200 0.00 2,200.00
3 25+700 27+900 BHS 4400 261.00 4,139.00
4 37+300 38+400 BHS 2200 1246.00 954.00
5 44+400 45+700 BHS 2600 0.00 2,600.00
6 54+900 55+500 BHS 1200 560.00 640.00
Total Length [m] 14.92 12,173.00
Alasab Gen. Transport and Contracting Est.
Arbereketi-Gelemso-Mechara-Micheta Road Project
Contract 1 , Arbereketi-Gelemso
Type '"B" Schedule, Status, and Quantities
Design Executed Remaining
From To Drawing status Status of Working condition
Length(m) Length(m) Length(m)
RIGHT SIDE
3+210 3+290 Approved 80 - 80 Not done
3+350 3+420 Approved 70 - 70 Not done
3+580 3+760 Approved 180 - 180 Not done
4+010 4+090 80 80 Not done
4+090 4+460 Approved 370 - 370 Not done
4+760 4+800 Approved 40 - 40 Not done
4+800 4+880 Approved 80 - 80 Not done
4+968 5+130 Approved 162 - 162 Not done
5+130 5+310 Approved 180 - 180 Not done
5+310 5+465 Approved 155 - 155 Not done
5+470 5+750 Approved 280 - 280 Not done
8+735 8+970 Approved 235 235 - Completed
8+970 9+120 Approved 150 - 150 Not done
9+520 9+590 Approved 70 - 70 Not done
9+590 10+080 Approved 490 490 - Completed
10+080 10+110 Approved 30 30 - Not done
10+110 10+260 Approved 150 150 - Completed
10+260 10+390 Approved 130 130 - Not done
10+930 11+100 Approved 170 - 170 Not done
11+200 11+255 Approved 55 - 55 Not done
11+255 11+280 Approved 25 - 25 Not done
11+280 11+320 Approved 40 40 - Completed
11+320 11+340 Approved 20 20 - Not done
11+340 11+370 Approved 30 30 - Completed
11+370 11+760 Approved 390 - 390 Not done
11+774 12+100 Approved 326 - 326 Not done
12+104 12+280 Approved 176 - 176 Not done
12+280 12+470 Approved 190 190 - Completed
12+470 12+580 Approved 110 - 110 Not done
12+603 12+660 Approved 57 - 57 Not done
14+000 14+040 Approved 40 - 40 Not done
14+100 14+250 Approved 150 - 150 Not done
14+260 14+460 Approved 200 - 200 Not done
14+600 14+780 Approved 180 180 - Completed
15+892 16+040 Approved 148 - 148 Not done
16+730 16+920 Approved 190 190 - Completed
16+920 16+930 Approved 10 - 10 Not done
17+000 17+480 Approved 480 480 - Completed
17+480 17+530 Approved 50 - 50 Not done
17+580 17+880 Approved 300 300 - Completed
17+880 17+950 Approved 70 70 - Only bottom Completed
18+030 18+040 Approved 10 - 10 Not done
18+040 18+220 Approved 180 180 - Only bottom Completed
18+220 18+580 Approved 360 - 360
18+580 18+700 Approved 120 - 120
19+000 19+050 Approved 50 50 - Completed
19+060 19+140 Approved 80 80 - Completed
19+200 19+310 Approved 110 110 - Completed
19+380 19+400 Approved 20 - 20 Not done
19+400 19+470 Approved 70 70 - Completed
19+730 19+910 Approved 180 - 180 Not done
20+100 20+150 Approved 50 - 50 Not done
20+700 20+900 Approved 200 - 200 Not done
Sub Total 7,769 3,025 4,744
LEFT SIDE
3+360 3+420 Approved 60 - 60 Not done
3+640 3+760 Approved 120 - 120 Not done
4+100 4+120 Approved 20 - 20 Not done
4+250 4+290 40 - 40 Not done
4+290 4+400 Approved 110 - 110 Not done
4+790 4+820 Approved 30 - 30 Not done
4+820 4+860 Approved 40 - 40 Not done
4+860 4+900 40 40 Not done
5+130 5+160 30 30 Not done
5+160 5+320 Approved 160 - 160 Not done
8+740 8+800 Approved 60 - 60 Not done
8+800 8+850 Approved 50 - 50 Not done
8+850 9+000 Approved 150 - 150 Not done
9+060 9+140 Approved 80 - 80 Not done
9+500 9+620 Approved 120 - 120 Not done
9+620 9+670 50 50 Not done
9+760 9+780 Approved 20 - 20 Not done
9+890 10+076 Approved 186 - 186 Not done
10+100 10+185 Approved 85 - 85 Not done
10+950 10+980 30 30 Not done
10+980 11+080 Approved 100 - 100 Not done
11+250 11+300 Approved 50 - 50 Not done
11+380 11+520 Approved 140 - 140 Not done
11+520 11+620 Approved 100 - 100 Not done
11+620 12+098 Approved 478 - 478 Not done
12+104 12+220 Approved 116 - 116 Not done
12+260 12+570 Approved 310 - 310 Not done
12+570 12+651 81 - 81 Not done
14+110 14+250 Approved 140 - 140 Not done
14+600 14+620 Approved 20 - 20 Not done
16+980 17+100 Approved 120 120 - Completed
17+100 17+180 Approved 80 80 - Only bottom Completed
17+180 17+340 Approved 160 160 - Completed
17+340 17+680 Approved 340 340 - Only bottom Completed
17+680 17+790 Approved 110 - 110 Not done
17+850 17+940 Approved 90 90 - Only bottom Completed
18+240 18+330 Approved 90 - 90 Not done
18+500 18+680 Approved 180 - 180 Not done
18+680 18+780 Approved 100 100 - Completed
18+780 18+830 Approved 50 - 50 Not done
18+960 19+137 Approved 177 177 - Completed
19+145 19+360 Approved 215 215 - Completed
19+363 19+670 Approved 307 307 - Completed
19+700 19+720 Approved 20 - 20 Not done
19+720 20+370 Approved 650 650 - Completed
20+410 20+975 Approved 565 565 - Completed
52+280 52+460 Approved 180 - 180
53+660 53+850 Approved 190 - 190
Sub Total 6,640 2,804 3,836
Grand Total Contract Qty 12,236 14,409 5,829 8,580
Qut./m
Concrete m3 C 25/19 0.3137 5449
5,829
Design Qty Executed Qty Remaining Qty
(m3) (m3) (m3) (380)
4,520.10 1,828.56 2,691.55
2,570 1,530
3254 2804
5,824 4,334
1726 76
2,657 810
4383 886
370 0
Alasab Gen. Transport and Contracting Est.
Arbereketi-Gelemso-Mechara-Micheta Road Project
Contract 1 , Arbereketi-Gelemso
Type '"C" Schedule, Status, and Quantities
Design Executed Remaining Remaining(Masonary) Remaining(Concrete)
From To Drawing status
Length(m) Length(m) Length(m) Qty (m3) Qty (m3)
RIGHT SIDE
1+260 1+370 Approved 110 - 110 77 19
2+030 2+300 Approved 270 - 270 189 46
2+310 2+390 Approved 80 - 80 56 14
2+430 2+520 Approved 90 - 90 63 15
5+466 6+140
6+550 6+600 50 - 50 35 9
7+700 7+720 20 - 20 14 3
7+720 7+800 Approved 80 - 80 56 14
7+800 8+000 Approved 200 - 200 140 34
9+200 9+270 Approved 70 - 70 49 12
9+320 9+480 160 - 160 112 27
9+310 9+370 60 - 60 42 10
9+370 9+500 130 - 130 91 22
11+774 12+100 Approved 326 - 326 - -
12+920 12+930 Approved 10 - 10 7 2
13+080 13+090 Approved 10 - 10 7 2
13+100 13+300 Approved 200 - 200 140 34
13+310 13+670 Approved 360 - 360 252 61
13+680 13+780 100 - 100 70 17
13+780 13+980 200 - 200 140 34
13+980 14+040 -
14+259 14+480 -
15+895 16+040 -
20+920 21+030 Approved 110 - 110 77 19
21+150 21+180 30 - 30 21 5
21+180 21+480 Approved 300 - 300 210 51
21+920 22+030 Approved 110 - 110 77 19
22+900 23+234 -
23+430 23+677 -
24+660 25+601 -
28+180 28+260 Approved 80 - 80 56 14
28+260 28+290 Approved 30 - 30 21 5
31+430 31+550 Approved 120 - 120 84 20
32+720 32+830 Approved 110 90 20 14 3
34+330 34+380 Approved 50 - 50 35 9
36+010 36+090 Approved 80 - 80 56 14
38+450 38+530 80 - 80 56 14
38+870 38+930 Approved 60 - 60 42 10
38+970 39+010 Approved 40 - 40 28 7
39+090 39+110 Approved 20 - 20 14 3
46+730 46+790 Approved 60 - 60 42 10
47+150 47+200 Approved 50 - 50 35 9
47+220 47+250 Approved 30 - 30 21 5
48+350 48+390 Approved 40 - 40 28 7
48+390 48+560 Approved 170 170 - - -
48+950 49+010 Approved 60 - 60 42 10
54+830 54+879 Approved 49 - 49 34 8
54+879 54+900 Approved 21 - 21 15 4
55+550 55+610 -
55+710 55+750 -
Sub Total 4,226 260 3,966 2,548.00 618.80
LEFT SIDE
2+050 2+110 Approved 60 - 60 42 10
2+120 2+240 Approved 120 - 120 84 20
7+720 7+790 Approved 70 - 70 49 12
7+970 8+010 Approved 40 - 40 28 7
9+320 9+350 - -
9+370 9+400 - -
9+400 9+500 - -
11+540 11+600 Approved 60 - 60 42 10
12+920 12+930 - -
13+140 13+240 Approved 100 - 100 70 17
13+250 13+270 Approved 20 - 20 14 3
13+440 13+470 Approved 30 - 30 21 5
13+480 13+540 Approved 60 - 60 42 10
13+550 13+650 Approved 100 - 100 70 17
13+660 13+810 - -
13+810 13+870 Approved 60 - 60 42 10
20+920 20+977 Approved 57 - 57 40 10
20+977 21+070 Approved 93 - 93 65 16
21+070 21+420 Approved 350 350 - - -
21+420 21+520 Approved 100 - 100 70 17
21+910 22+030 0 -
28+140 28+260 Approved 120 - 120 84 20
31+400 31+430 Approved 30 - 30 21 5
31+430 31+550 - -
34+320 34+380 Approved 60 - 60 42 10
39+170 39+210 Approved 40 - 40 28 7
48+380 48+580 Approved 200 200 - - -
55+550 55+610 - -
Sub Total 1,770 550 1,220 854.00 207.40
Grand Total 6,080 5,996 810 5,186 3,402 826
Status of Working condition
Not done
Not done
Not done
Not done
Changed to Type B
Not done 1,206 -
Not done 430 -
Not done 1,636 -
Not done
Not done
Not done 550 -
Not done 600 350
Not done 48+350 48+560 210 RHS 1,150 350
Changed to Type B 21+070 21+420 350 LHS
Not done 48+380 48+580 200 LHS
Not done
Not done
Not done 470 90
Not done 210 -
Not done 680 90
Changed to Type B
Changed to Type B
Changed to Type B
Not done
Not done
Not done
Not done
Changed to Type B
Changed to Type B
Changed to Type B
Not done
Not done
Not done
20m remain 200 -
Not done 40 -
Not done 240 -
Not done
Not done
Not done
Not done
Not done
Not done
Not done
Not done 480 170
Completed 200 200
Not done 680 370
Not done
Not done
Not done
Not done
Not done
Not done
Not done
Not done
Not done
Not done
Not done
Not done
Not done
Not done
Not done
Completed
Not done
Not done
Not done
Not done
Not done
Completed
Alasab Gen. Transport and Contracting Est.
Arbereketi-Gelemso-Mechara-Micheta Road Project
Contract 1 , Arbereketi-Gelemso
Type '"D" Schedule, Status, and Quantities
Design Executed Remaining
From To Drawing status Status of Working condition
Length(m)
RIGHT SIDE
34+380 34+636 Approved 256 256 Not done
34+636 34+690 Approved 54 54 Not done
34+850 34+950 Approved 100 100 Not done
35+030 35+070 Approved 40 40 Not done
35+070 35+150 Approved 80 80 Not done
35+150 35+210 Approved 60 60 Not done
36+610 36+950 Approved 340 340 Not done
45+700 45+760 Approved 60 60 - Completed
45+760 45+847 Approved 87 87 Not done
46+575 46+675 Approved 100 100 Not done
50+370 50+409 Approved 39 39 Not done
50+409 50+490 Approved 81 81 Not done
53+070 53+170 Approved 100 100 Not done
56+230 56+430 Approved 200 200 Not done
56+430 56+450 Approved 20 20 Not done
Sub Total 1,617 60 1,557
LEFT SIDE
34+380 34+430 Approved 50 50 Not done
34+510 34+636 Approved 126 126 Not done
34+636 34+670 Approved 34 34 Not done
45+700 45+800 Approved 100 100 - Completed
45+800 45+847 Approved 47 47 Not done
50+360 50+410 Approved 50 50 Not done
51+350 51+390 Approved 40 40 Not done
51+600 51+650 Approved 50 50 Not done
53+008 53+050 Approved 42 42 Not done
Sub Total 539 100 439
Total 1,422 2,156 160 1,996
Qut./m
Masonry m3 Class "B" 0.4845
5000 Sub base and Road Base and Gravel Wearing Course 89,234,000.00 1,971,958.04 6.54 12,886,772.68
(b) Excavating hard material to any depth (prov) m3 1,000.00 138.00 0.00 138,000.00 -
31.05 Banks and dykes (prov) m3 4,900.00 108 529,200.00 -
31.04 Impermeable backfilling to subsoil drainage system (prov) m3 750.00 150 112,500.00 -
31.06 Crushed stone in drainage systems (prov) - -
Crushed stone obtained from approved sources on the site
(a) Table 3107/1 m3 480.00 450 216,000.00 -
31.08 100mm dia. uPVC pipes in subsoil drainage systems - -
(b) Using imported selected material m3 16,400.00 83.00 5,275.88 1,361,200.00 - #REF!
32.03 Concrete pipe culverts -
(i) Class 25/19 concrete in Class A bedding including Formwork m3 510.00 3,200.00 218.19 1,632,000.00 -
Class 15/20 concrete in blinding, screeds and encasing of
(ii) pipes m3 320.00 3,100.00 992,000.00 -
(iii) Form work for in let and outlet structures of Type A bedding m2 1,800.00 120.00 216,000.00 -
32.10 Steel Reinforcement for Structures - -
(a) Mild steel Reinforcement ( Grade 300)(prov) ton 1.00 40,000 1.87 40,000.00 -
32.12 Removing existing structures (Prov.) - -
(c) Grouted or ungrouted stone masonry wall m3 360.00 200.00 0.00 72,000.00 -
(d) Removing and stacking existing prefabricated culverts m 120.00 1,000.00 0.00 120,000.00 -
32.2 Service Ducts - -
Service duct 300 mm dia reinforced concrete pipe (utility
(a) duct) m 1,620.00 300 0.00 486,000.00 -
(a) Class 25/19 concrete Curbing [Type 1- 45cmx17cm ] m 7,460.00 400 0 0.00 2,984,000.00 -
(b) Class 25/19 concrete Curbing [Type 2- 20cmx25cm] m 3,300.00 225 3,300.00 742,500.00 742,500.00
33.03 Chutes 0.00 -
(a) Concrete chute as per drawing m 10,000.00 560 2,500.00 5,600,000.00 1,400,000.00
33.08 Concrete lining for open drains 0.00 -
Class 25/19 concerte as per drawing and Engineer Order, LD-
(a) Type B m 12,236.00 1,300.00 5,829.00 6,407.00 15,906,800.00 8,329,100.00
Class 25/19 concerte as per drawing and Engineer Order, LD-
(B) Type C m 6,080.00 1,300.00 810.00 5,270.00 7,904,000.00 6,851,000.00
33.16 Paved drains in towns 0.00 -
(a) U shapped masonry drains in towns as per the drawing m3 12,682.00 2,700.00 15,515.20 34,241,400.00 -
Class 25/19 reinforced concrete drain cover units including
(b) reinforcement and formwork as per detail -
Pedestrian crossing cover as shown on the drawing AGM-TS No unit rate for Beddessa
(i) -2004 no 14,700.00 900.00 2,280.00 12,420.00 13,230,000.00 11,178,000.00 Town RHS
Vehicle crossing cover as shown on the drawing AGM-TS
(ii) -2005 no 450.00 1,200.00 81.00 369.00 540,000.00 442,800.00
33.17 Paved Ditch (Rolling terrain and other) as per Drawing - -
Paved Ditch (Rolling terrain and other) as per Drawing, LD
(a) Type D m 1,422.00 1,300 100 1,322.00 1,848,600.00 1,718,600.00
Paved ditch(Back on Retaining wall) as per drawing, LD-Type
(b) E m 2,970.00 1,700 5,049,000.00 -
(c) Paved ditch as per drawing, Detail "F" (prov.) m 500.00 400 500.00 200,000.00 200,000.00
3400 Pitching ,Stone work and Erosion Protection 0.00 -
34.01 (b) Grouted stone pitching 0.00 -
(i) Grouted stone pitching at culverts 200mm nominal thickness m2 867.00 350.00 791.75 75.25 303,450.00 26,336.07
(ii) Grouted stone pitching outlets for check dams and channel m2 606.00 350.00 103.39 502.62 212,100.00 175,915.25
34.02 Riprap (prov) 0.00 -
(a) Packed riprap, (Table 3404/1, Class 3, critical mass 50kg) m3 1,500.00 350 1,500.00 525,000.00 525,000.00
(b) Dumped riprap (Table 3404/1, Class 3, critical mass 50kg) m3 1,500.00 350 1,500.00 525,000.00 525,000.00
34.03 Stone masonry walls 0.00 -
Class B Cement mortared stone masonry walls for culverts
(b) (i) (1:3 mortar ratio) m3 7,800.00 1,500.00 4,141.94 3,658.06 11,700,000.00 5,487,095.25
Class B Cement mortared stone masonry walls for check
(ii) dams (1:3 mortar ratio) m3 535.00 1,500.00 222.36 312.64 802,500.00 468,957.00
3400 Stonework 0.00 - -
Cobble stone paving 100mm thick for sidewalk including
34.08 (a) 50mm sand laying course m2 15,000.00 375 15,000.00 5,625,000.00 5,625,000.00
(b) 200mm thick sub base m3 3,000.00 280 3,000.00 840,000.00 840,000.00
Total 124,932,850.00 44,535,303.57
#REF!
#REF!
7,063,642.66
60,954,115.97
#REF!
Sign__________ Sign____________
Date:-______________________ Date:-______________________
#REF!
#REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! (305.01)
#REF! (7,467.03)
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! (14,496.00)
#REF! (22,538.00)
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! (1,609,400.00)
#REF! -
#REF! -
#REF! 324,175.50
#REF! -
#REF! (945,000.00)
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! (41,854.75)
#REF! -
#REF! -
#REF! -
#REF! -
#REF! -
#REF! (100,545.00)
#REF! -
#REF!
#REF!
BILL OF QUANTITIES
Item No. Description Unit Quantity Rate Executed Qty Remaining Qty Design Amount Remaining Amount
BILL 4 EARTHWORKS
(i) Average compaction to 95% of modified AASHTO density m3 225,000 89 212,072 0 20,025,000 -
(i) General Fill minumin CBR 5% compacted to 95% of modified AASHTO density m3 1,133,500 89 1,180,963 100,881,500 -
improved lower selected layer G7 (min CBR=7 ) compacted to 95% modified AASHTO
density 0 0 -
improved subgrade capping (selected) layer G15 (min CBR=15 ) compacted to 95% modified
(ii) AASHTO density m3 140,000 99 133,618 13,860,000 -
42.02 Extra over item 42.01 for excavating and breaking down material in 0 0 -
Total 198,923,130.00 -
BILL OF QUANTITIES
Item No. Description Unit Quantity Rate Executed Qty Remaining Qty Design Amount Remaining Amount
5100 Subbases
Item No. Description Unit Quantity Rate Executed Qty Remaining Qty Design Amount Remaining Amount
(a) MC-30 Cut-back bitumen Lit. 482,873.27 40 465,517 17,356 19,314,931 694,240.00
(b) (Add or deduct ) Variation in the rate of application of MC-30 cutback bitumen Lit. - 37 0 0 -
63C.01 Double seal surface treatment using Grade 1 chippings and 80/100 pen-grade bitumen 0 0 -
Paved Shoulder:- 13.2mm and 6.7mm (Grade 1) chippings using 80/100 pen-grade bitumen in
(b) m2 148,620.00 95 148,620 14,118,900 14,118,900.00
both layers see application in Table 6300C 2 and 3 of project specification
Binder variation in respect of decrease or increase in Bit. Binder of AC from that specified in the
64.05 nominal mix proportion 0 0 -
Item No. Description Unit Quantity Rate Executed Qty Remaining Qty Design Amount Remaining Amount
(b) Contractor’s charges and profit associated with administration of the above Item 81.01(a) % 40% 93% - 800,000 -
81.02 Excavation: - 0 -
(b) EO item 81.02 (a) for hard excavation irrespective of depth (prov) m3 2,500 157 - 392,500 -
(c) Compacted granular fill ( Selected granular backfill) m3 7,300 110 7,666 - 803,000 -
82.01 (a) Formworks to provide all class of finishes m2 14,000 120 18,917 - 1,680,000 -
(b) High yield stress steel bars (Grade 420) ton 190 33,000 449 - 6,270,000 -
87.05 Two layers of bitumen felt over abutment/pier cap m2 61 1,000 - 61,000 -
87.07 Reinforced Concrete Bridge Parapets/Railings,Class C-30/25 Concrete as per the drawing m 201 2,000 - 402,000 -
87.13 (a) (i) Installation of Expansion joint, Expansion joints in structural steel angles m 130 500 - 65,000 -
87.14 (a) (i) Filled Joints - Preformed expansion joint filler (20mm thk. ) m 130 1,000 - 130,000 -
87.16 (a) (i) Sealing joints with 25*30mm deep-cold applied polysulphide sealant m 130 500 - 65,000 -
- 0 -
87.19 Drainage pipes - 0 -
(a) Deck drains made of structural steel as per drawings No. 32 1,000 - 32,000 -
Class B cement mortared stone masonry walls (1:3 mortar ratio) for Construction of Retaining Walls,
89.01 (b) (i) m3 28,750 1,400 32,524 - 40,250,000 -
Check Dams
(ii) Class A cement mortared stone masonry walls (1:2 mortar ratio) for Bridges m3 6,910 1,500 6,162 - 10,365,000 -
9100A Gabions Retaining walls (See Schedule and cross section drawings) - 0 -
GABIONS – SANS 1200DK:1995 (Double twist hexagonal wire mesh to SANS 1580:2005 or
- 0 -
Approved type)
- 0 -
91.01A Foundation trench excavation and backfilling in all classes of material - 0 -
(a) Excavation m3 300 150 300.00 45,000 45,000.00
(b) Backfilling m3 150 200 150.00 30,000 30,000.00
- 0 -
GABIONS (Including material, delivery, Installation of Gabion units (including unfolding, placing, filling,
91.03A (a) - 0 -
lacing and bracing) ).Mesh Type 80 with 2,7mm Class A Galvanized wire, 80 x 100 mesh size
91.04A Filter fabric (Table 9102/4)(Including material, delivery, unrolling, cutting and placing) - 0 -
Non-woven continuous filament needle punched polyster Geo-textile filter fabric, with grade according
m2 400 100 400.00 40,000 40,000.00
to table 9102-4 of ERA’s Standard Technical Specifications, 2002 or approved type
9100B TERRAMESH™ SYSTEM - 0 -
91.01B Excavation against embankment cuts behind Terramesh™ retaining wall. m3 4,350 75 4,350.00 326,250 326,250.00
91.02B Surface preparation for bedding of Terramesh boxes m2 18,290 30 18,290.00 548,700 548,700.00
TERRAMESH™ SYSTEM (Double twist hexagonal wire mesh to SANS 1580:2005 or Approved type)
91.03B - 0 -
(Including material and delivery).
Terramesh™ System units of Mesh Type 80 with 2,7/3,7mm, Class A Galvanized and PVC coated - 0 -
91.05B Filter fabric (Table 9102/4)(Including material, delivery, unrolling, cutting and placing) - 0 -
Non-woven continuous filament needle punched polyster Geo-textile filter fabric, with grade according
m2 3,990 100 3,990.00 399,000 399,000.00
to table 9102-4 of ERA’s Standard Technical Specifications, 2002 or approved type
- 0 -
(i) Grouted stone pitching at culverts 200mm nominal thickness m2 3,800 350 3,800.00 1,330,000 1,330,000.00
(ii) Grouted stone pitching at checkdams 200mm nominal thickness m2 700 350 700.00 245,000 245,000.00
Total 120,372,150.00 13,845,150.00
Remaining Design Amount
Item Description Unit Unit Rate Design Qty Executed quantity
Quantity Amount [ETB]
ANCILLARY WORKS
9100 Gabions - - - -
Foundation trench excavation and backfilling in all classes of material other
91.01 - - - -
than rock
m3
(a) Excavation 75.00 6,160.00 462,000.00 6,160.00 462,000.00
m3
(b) Backfilling 120.00 4,410.00 529,200.00 4,410.00 529,200.00
91.03 (a) Galvanized gabion boxes, 80 x 100 mesh size - - - -
m3
(i) 1 x 1 x 0.50 830.00 395.00 327,850.00 395.00 327,850.00
m3
(ii) 1x1x1 1,108.00 785.00 869,780.00 785.00 869,780.00
(b) Galvanized gabion mattresses 80 x 100 mesh size (prov) - - - -
m3
(i) 4 x 3 x 0.3 4,051.00 1,410.00 5,711,910.00 705.00 5,711,910.00
m3
(ii) 5 x 2 x 0.3 4,226.00 850.00 3,592,100.00 425.00 3,592,100.00
91.04 Filter fabric (Table 9102/4) - - - -
Non-woven continuous filament needle punched polyester Geo-textile filter
m2
fabric, with grade according to table 9102-4 of ERA’s Standard Technical 100.00 3,600.00 360,000.00 3,600.00 360,000.00
Specifications, 2002
9200 Delineators, Markers and Kilometer Posts - - - -
92.01 Deliniators,Guide posts markers and kilometer posts - - - -
no
(b) Concrete Guide / Marker post (RCC Class 25/19) 350.00 1,171.00 409,850.00 1,171.00 409,850.00
no
(c) Concrete kilometer posts (RCC Class 25/19) 600.00 57.00 34,200.00 57.00 34,200.00
- - - -
9300 Guardrails - - - -
Galvanized guardrails on steel posts, complete including end and terminal m
93.01 2,000.00 1,900.00 3,800,000.00 1,900.00 3,800,000.00
unit
9400 Road Signs - - - -
Sign faces with painted background. Symbols, lettering and borders in
94.01 Engineering grade retro-reflective material with signboard constructed from - - - -
95.01 (a) Center line Marking with White thermoplastic road marking paint - - - -
km
(i) 100 mm wide continuous line 30,000.00 35.00 1,050,000.00 35.00 1,050,000.00
km
(ii) 100 mm wide broken line 25,000.00 51.00 1,275,000.00 51.00 1,275,000.00
- - - -
(b) Edge Marking with Yellow thermoplastic road marking paint - - - -
km
(i) 100 mm wide continuous line 15,000.00 115.00 1,725,000.00 115.00 1,725,000.00
- - - -
Provide and apply chemical fertilizers (super phosphate) as per the Engineer ton
( b) 20,000.00 10.00 200,000.00 2.50 200,000.00
Order with due consultation with agricultural expert
96.03 Grassing - - - -
ha
(a) Planting of grass cuttings 250,000.00 5.00 1,250,000.00 1.25 1,250,000.00
ha
(b) Seeding 200,000.00 5.00 1,000,000.00 1.25 1,000,000.00
TOTAL FOR SERIES ANCILLARY WORKS 26,613,890.00
Remaining Amount
Remark
[ETB]
462,000.00
529,200.00
-
327,850.00
869,780.00
-
2,855,955.00
1,796,050.00
-
360,000.00
-
-
409,850.00
34,200.00
-
-
3,800,000.00
237,000.00
390,000.00
-
1,050,000.00
1,275,000.00
-
-
1,725,000.00
50,000.00
1,140,000.00
-
480,000.00
420,000.00
-
125,000.00
-
200,000.00
50,000.00
-
312,500.00
250,000.00
19,149,385.00
Client : Ethiopian Roads Authority
Consultant : Khatib and Alami Consulting Engineers Offshore SAL
Contractor: Alasab Gen. Transport and Contracting Est.
Project: Arbereketi – Gelemso – Mechara - Micheta Road Upgrading Project
Contract – 1: Arbereketi – Gelemso (57.5km)
32.01 Excavation - - -
(a) Excavation in soft material - - -
m3
(i) 0m up to 1.5m 72.00 7,400.00 9,568.19 (2,168.19) 532,800.00
m3
(ii) Exceeding 1.5m and up to 3.0m 80.00 1,480.00 4,606.18 (3,126.18) 118,400.00
m3
(iii) Extra in increaments of 1.5m (prov) 200.00 500.00 90.21 409.79 100,000.00
m3
(b) EO item 32.01 (a) for excavation in hard material irrespective of depth 207.00 500.00 - 500.00 103,500.00
32.02 Backfilling - - -
m3
(a) Using the excavated material 75.00 4,300.00 - 4,300.00 322,500.00
m3
(b) Using imported selected material 83.00 16,400.00 5,530.60 10,869.40 1,361,200.00
32.03 Concrete pipe culverts - - -
(i) On class A bedding - - -
m
(b) 1060mm dia 3,500.00 171.00 287.00 (116.00) 598,500.00
m
(c) 1220mm dia 4,000.00 548.00 540.00 8.00 2,192,000.00
(ii) On class B bedding - - -
m
(b) 1060mm dia 3,200.00 601.00 212.00 389.00 1,923,200.00
m
(c) 1220mm dia 3,600.00 625.00 542.00 83.00 2,250,000.00
32.07 Cast in situ concrete and formwork - - -
(a) Concrete including formwork - - -
(i) Class 25/19 concrete in Class A bedding including Formwork m3 3,200.00 510.00 228.17 281.83 1,632,000.00
m3
(ii) Class 15/20 concrete in blinding, screeds and encasing of pipes 3,100.00 320.00 - 320.00 992,000.00
(iii) Form work for in let and outlet structures of Type A bedding m2 120.00 1,800.00 204.13 1,595.87 216,000.00
ton
32.1 Steel Reinforcement for Structures 1.00 - 1.00 -
(a) Mild steel Reinforcement ( Grade 300)(prov) 40,000.00 1.64 (1.64) -
32.12 Removing existing structures (Prov.) - - -
m3
(a) Plain concrete 600.00 10.00 - 10.00 6,000.00
m3
(b) Reinforced concrete 800.00 100.00 33.88 66.12 80,000.00
m3
(c) Grouted or ungrouted stone masonry wall 200.00 360.00 219.28 140.72 72,000.00
m
(d) Removing and stacking existing prefabricated culverts 1,000.00 120.00 91.67 28.33 120,000.00
Kerbing, channeling, open chutes, downpipes and concrete linings of open
3300 - -
drains
33.01 Curbing - -
m
(a) Class 25/19 concrete curbing [Type 1 -45cm x 17cm] 400.00 7,460.00 4,400.00 3,060.00 2,984,000.00
m
(b) Class 25/19 concrete curbing [Type 2 -20cm x 25cm] 225.00 3,300.00 - 3,300.00 742,500.00
33.08 Concrete lining for open drains - - -
m
(a) Class 25/19 concerte as per drawing and Engineer Order, LD-Type B 1,300.00 12,236.00 5,565.75 6,670.25 15,906,800.00
m
(B) Class 25/19 concerte as per drawing and Engineer Order, LD-Type C 1,300.00 6,080.00 592.00 5,488.00 7,904,000.00
no
(ii) Vehicle crossing cover as shown on the drawing AGM-TS-2005 1,200.00 450.00 81.00 369.00 540,000.00
(b) (i) Extra Over for crushed sub-base compacted to 97% of modified AASHTO m3
- -
density, 150mm maximum layer thickness
5200 Road Bases -
52.01 Base layer construction -
TOTAL FOR SERIES 5000 : SUBBASE, ROADBASE AND GRAVEL WEARING COURSE 27,189.30 9,920,783.10
BILL No. 6 :BITUMINOUS SURFACINGS AND ROAD BASES -
61.01 Prime coat -
litre
(a) MC-30 cut-back bitumen 40.00 91,469.95 3,658,798.00
(Add or deduct ) Variation in the rate of application of MC-30 cutback litre
(b) 37.00 -
bitumen
m2
61.02 Aggregate for blinding (prov) 50.00 -
6300C Double Surface Treatments -
Double seal surface treatment using Grade 1 chippings and 80/100 pen-
63C.01 -
grade bitumen
m3
(iii) Extra in increment of 1 meter 50.00 -
m3
(b) EO item 81.02 (a) for hard excavation irrespective of depth (prov) 157.00 -
9100A Gabions Retaining walls (See Schedule and cross section drawings) -
m2
(ii) Grouted stone pitching at check dams 200mm nominal thickness 350.00 -
ANCILLARY WORKS 339.82 564,156.12
9100 Gabions - -
Foundation trench excavation and backfilling in all classes of material other
91.01 - -
than rock
m3
(a) Excavation 75.00 6,160.00 462,000.00
m3
(b) Backfilling 120.00 4,410.00 529,200.00
91.03 (a) Galvanized gabion boxes, 80 x 100 mesh size -
m3
(i) 1 x 1 x 0.50 830.00 395.00 327,850.00
m3
(ii) 1x1x1 1,108.00 785.00 869,780.00
(b) Galvanized gabion mattresses 80 x 100 mesh size (prov) -
m3
(i) 4 x 3 x 0.3 4,051.00 705.00 2,855,955.00
m3
(ii) 5 x 2 x 0.3 4,226.00 425.00 1,796,050.00
91.04 Filter fabric (Table 9102/4) -
Non-woven continuous filament needle punched polyester Geo-textile filter
m2
fabric, with grade according to table 9102-4 of ERA’s Standard Technical 100.00 3,600.00 360,000.00
Specifications, 2002
9200 Delineators, Markers and Kilometer Posts -
92.01 Deliniators,Guide posts markers and kilometer posts -
no
(b) Concrete Guide / Marker post (RCC Class 25/19) 350.00 1,171.00 409,850.00
no
(c) Concrete kilometer posts (RCC Class 25/19) 600.00 57.00 34,200.00
- -
9300 Guardrails - -
Galvanized guardrails on steel posts, complete including end and terminal m
93.01 2,000.00 1,900.00 3,800,000.00
unit
9400 Road Signs - -
Sign faces with painted background. Symbols, lettering and borders in
94.01 Engineering grade retro-reflective material with signboard constructed from - -
(a) 2 hi exceeding
Area not k l i 2m2 (i l d i i ( l 20/20) i m2
3,000.00 79.00 237,000.00
m2
(b) Area exceeding 2m2 but not exceeding 10m2 10,000.00 39.00 390,000.00
9500 Road Traffic Markings and Road Studs - -
95.01 (a) Center line Marking with White thermoplastic road marking paint - -
km
(i) 100 mm wide continuous line 30,000.00 35.00 1,050,000.00
km
(ii) 100 mm wide broken line 25,000.00 51.00 1,275,000.00
- -
- -
Provide and apply chemical fertilizers (super phosphate) as per the Engineer ton
( b) 20,000.00 2.50 50,000.00
Order with due consultation with agricultural expert
96.03 Grassing -
ha
(a) Planting of grass cuttings 250,000.00 1.25 312,500.00
ha
(b) Seeding 200,000.00 1.25 250,000.00
TOTAL FOR SERIES ANCILLARY WORKS 28,292.00 19,149,385.00
GRAND TOTAL 180,608,732.80
19-Mar-24
Remaining
Remark
Amount [ETB]
-
-
246,000.00
138,000.00
-
-
(156,109.75)
(250,094.71)
81,958.00
103,500.00
-
322,500.00
902,160.56
-
-
(406,000.00)
32,000.00
-
1,244,800.00
298,800.00
-
-
901,866.44
992,000.00
191,504.82
-
(65,786.20)
-
6,000.00
52,896.00
28,144.00
28,330.00
-
1,224,000.00
742,500.00
-
8,671,325.00
7,134,400.00
-
(8,099,266.14)
10,857,600.00
442,800.00 4,400.00
1,718,600.00
26,336.94
175,915.25
-
5,501,011.46
468,957.00
33,556,648.66 384,000.00
Client : Ethiopian Roads Authority
Consultant : Khatib and Alami Consulting Engineers Offshore SAL
Contractor: Alasab Gen. Transport and Contracting Est.
Project: Arbereketi – Gelemso – Mechara - Micheta Road Upgrading Project
Contract – 1: Arbereketi – Gelemso (57.5km)
19-Mar-
Executed Remaining
Item Description Unit Design Qty Unit Rate Amount [ETB]
quantity Quantity
m3
31.04 Impermeable backfilling to subsoil drainage system (prov) 150.00 -
32.02 Backfilling -
m3
(a) Using the excavated material 75.00 -
m3
(b) Using imported selected material 83.00 -
32.03 Concrete pipe culverts -
(i) On class A bedding -
m
(b) 1060mm dia. 3,500.00 -
m
(c) 1220mm dia. 4,000.00 -
(ii) On class B bedding -
m
(b) 1060mm dia 3,200.00 -
(c) 1220mm dia m 3,600.00 -
32.07 Cast in situ concrete and formwork -
(a) Concrete including formwork -
m3
(i) Class 25/19 concrete in Class A bedding including Formwork 3,200.00 -
m3
(ii) Class 15/20 concrete in blinding, screeds and encasing of pipes 3,100.00 -
m2
(iii) Form work for in let and outlet structures of Type A bedding 120.00 -
33.01 Curbing -
m
(a) Class 25/19 concrete Curbing [Type 1- 45cmx17cm ] 400.00 -
m
(b) Class 25/19 concrete Curbing [Type 2- 20cmx25cm] 225.00 -
33.03 Chutes -
m
(a) Concrete chute as per drawing 2,500.00 560.00 1,400,000.00
33.08 Concrete lining for open drains -
Class 25/19 concrete as per drawing and Engineer Order, LD-Type m
(a) 8,580.00 1,300.00 11,154,000.00
B
Class 25/19 concrete as per drawing and Engineer Order, LD-Type m
(b) 826.20 1,300.00 1,074,060.00
C
33.16 Paved drains in towns -
m3
(a) U shaped masonry drains in towns as per the drawing 1,779.78 2,700.00 4,805,406.00
m3
Class 15/19 concrete town ditch pad 424.37 2,700.00 1,145,788.20
Class 25/19 reinforced concrete drain cover units including
(b) -
reinforcement and formwork as per detail
no
(i) Pedestrian crossing cover as shown on the drawing AGM-TS-2004 12,173.00 900.00 10,955,700.00
no
(ii) Vehicle crossing cover as shown on the drawing AGM-TS-2005 369.00 1,200.00 442,800.00
m
(b) Paved ditch(Back on Retaining wall) as per drawing, LD-Type E 2,970.00 1,700.00 5,049,000.00
m
( c) Paved ditch as per drawing, Detail "F" (prov.) 400.00 -
3400 Pitching, Stonework, and Erosion Protection -
34.01 (b) Grouted stone pitching -
m2
(i) Grouted stone pitching at culverts 200mm nominal thickness 350.00 -
m2
(ii) Grouted stone pitching outlets for check dams and channel 350.00 -
34.02 Riprap (prov) -
m3
(a) Packed riprap, (Table 3404/1, Class 3, critical mass 50kg) 350.00 -
m3
(b) Dumped riprap (Table 3404/1, Class 3, critical mass 50kg) 350.00 -
34.03 Stone masonry walls -
Class B Cement mortared stone masonry walls for culverts (1:3 m3
(b) (i) 1,500.00 -
mortar ratio)
Class B Cement mortared stone masonry walls for check dams m3
(ii) 1,500.00 -
(1:3 mortar ratio)
3400 Stonework -
Cobble stone paving 100mm thick for sidewalk including 50mm m2
34.08 (a) 375.00 -
sand laying course
m3
(b) 200mm thick sub base 280.00 -
TOTAL FOR SERIES 3000 : DRAINAGE 31,618.35 38,621,554.20
BILL No. 4 : EARTHWORKS -
m3
41.01 Removal of unsuitable material 52.00 -
41.03 Roadbed preparation and the compaction of material -
m3
(b) Compaction to 95% of modified AASHTO density 49.00 -
41.04 In situ treatment of roadbed -
m3
(a) In situ treatment by ripping 49.00 -
4200 Roadway and Borrow Excavation -
42.01 Cut and Borrow to fill -
(a) Cut from roadway to fill irrespective of layer thickness -
m3
(i) Average compaction to 95% of modified AASHTO density 89.00 -
TOTAL FOR SERIES 5000 : SUBBASE, ROADBASE AND GRAVEL WEARING COURSE 27,189.30 9,920,783.10
BILL No. 6 :BITUMINOUS SURFACINGS AND ROAD BASES -
Kg
(a) 80/100 penetration grade bitumen 32.00 -
TOTAL FOR SERIES 6000 : BITUMINOUS SURFACING AND ROADBASE 358,067.20 47,027,862.78
BILL No. 8 : STRUCTURES -
81.01 Geo-technical and Foundation Investigation -
m3
(b) EO item 81.02 (a) for hard excavation irrespective of depth (prov) 157.00 -
m2
(ii) Grouted stone pitching at check dams 200mm nominal thickness 350.00 -
ANCILLARY WORKS 339.82 564,156.12
9100 Gabions - -
Foundation trench excavation and backfilling in all classes of
91.01 material other than rock - -
m3
(a) Excavation 6,160.00 75.00 462,000.00
m3
(b) Backfilling 4,410.00 120.00 529,200.00
91.03 (a) Galvanized gabion boxes, 80 x 100 mesh size -
m3
(i) 1 x 1 x 0.50 395.00 830.00 327,850.00
m3
(ii) 1x1x1 785.00 1,108.00 869,780.00
(b) Galvanized gabion mattresses 80 x 100 mesh size (prov) -
m3
(i) 4 x 3 x 0.3 705.00 4,051.00 2,855,955.00
m3
(ii) 5 x 2 x 0.3 425.00 4,226.00 1,796,050.00
91.04 Filter fabric (Table 9102/4) -
Non-woven continuous filament needle punched polyester Geo-
m2
textile filter fabric, with grade according to table 9102-4 of ERA’s 3,600.00 100.00 360,000.00
Standard Technical Specifications, 2002
9200 Delineators, Markers and Kilometer Posts -
92.01 Deliniators,Guide posts markers and kilometer posts -
no
(b) Concrete Guide / Marker post (RCC Class 25/19) 1,171.00 350.00 409,850.00
no
(c) Concrete kilometer posts (RCC Class 25/19) 57.00 600.00 34,200.00
- -
9300 Guardrails - -
Galvanized guardrails on steel posts, complete including end and m
93.01 terminal unit 1,900.00 2,000.00 3,800,000.00
95.01 (a) Center line Marking with White thermoplastic road marking paint - -
km
(i) 100 mm wide continuous line 35.00 30,000.00 1,050,000.00
km
(ii) 100 mm wide broken line 51.00 25,000.00 1,275,000.00
- -
- -
96.03 Grassing -
ha
(a) Planting of grass cuttings 1.25 250,000.00 312,500.00
ha
(b) Seeding 1.25 200,000.00 250,000.00
TOTAL FOR SERIES ANCILLARY WORKS 28,292.00 19,149,385.00
GRAND TOTAL 115,810,837.00
-24
Remark
4,400.00