Summary Sheet

  NLNG
Counter STEPHENSON
Estimate BIE-USHA W/A LTD MAKRICKY NIG. LTD. MERCHANDIZE CO. LTD
Description Total Amount
Total Amount (N) Total Amount (N) Total Amount (N)
(N)
  +/- % +/- % +/- %
  Amount Amount Amount
Diff. Diff. Diff.

DEMOLITIONS
AND
62.99 11,191,500.00 260.20 9,522,800.00 206.50
ALTERATION 3,107,000.00 5,064,000.00
WORKS

EXCAVATION
AND 8.00 23,008,550.00 107.36 22,491,988.00 102.71
11,095,720.00 11,983,180.00
EARTHWORKS

MASONRY -
10,508,000.00 68.86 10,807,000.00 73.66
WORKS 6,223,000.00 5,357,490.00 13.91

ROOF COVERING -
3,916,800.00 67.43 3,968,880.00 69.66
2,339,300.00 2,103,140.00 10.10

CARPENTRY
38.48 5,908,350.00 142.00 5,747,900.00 135.43
2,441,475.00 3,380,920.00

METAL AND
STRUCTURAL -
  1,060,000.00 1,706,400.00 60.98 1,958,800.00 84.79
STEELWORK 653,500.00 38.35

DISPOSAL -
2,968,300.00 900.78 5,113,800.00 1624.14
SYSTEM 296,600.00 79,900.00 73.06

PIPE SUPPLY -
1,146,750.00 100.56 1,168,300.00 104.33
SYSTEM 571,775.00 280,680.00 50.91

FURNITURE/EQUI
6.14 1,539,900.00 75.54 877,250.00 0.00
PMENT 877,250.00 931,076.00

FINISHINGS
-0.48 19,950,000.00 61.29 12,369,275.00 0.00
12,369,275.00 12,309,995.00

PAVING/PLANTIN
G/FENCING/SITE 4.90 10,142,190.00 -6.25 10,817,850.00 0.00
10,817,850.00 11,348,400.00
FURNITURE

AGGREGATE/LAB
OUR/ EQUIPMENT 46.94 13,155,600.00 62.59 13,152,400.00 62.55
8,091,500.00 11,889,250.00

10.27 105,142,340.00 77.33 97,996,243.00 65.28

TOTAL 59,290,745.00 65,381,531.00