GRAND SUMMARY

ITEM NO
DESCRIPTION
SUMMARY FOR GREENERY
A
SUMMARY FOR GUARD HOUSE
B
TOTAL A+B
VAT 15%

TOTAL SUM AFTER VAT

UNIT
BIRR
BIRR
BIRR
BIRR

AMOUNT
$
$
$
$

BIRR

3,511

SUMMARY SHEET GREENARY AREA

ITEM NO
1
2
3
4
5
6
7
8
9

DESCRIPTION
EXCAVATION & EARTH WORKS
CONCRETE WORK
MASONRY WORK
PLASTERING & POINTING
METAL WORK
FLOOR FINISHING
PAINTING
ELECTRICAL INSTALLATION
SANITARY INSTALLATION

$
$
$
$
$
$
$
$
$

TOTAL

AMOUNT
1,027,830.76
395,409.00
969,602.00
79,749.00
52,374.60
286,043.22
33,159.00
110,817.56
15,629.90

2,970,615.04

SUMMARY SHEET GUARD HOUSE

ITEM NO

DESCRIPTION
A. SUBSTRUCURE
1 EXCAVATION & EARTH WORKS
2 CONCRETE WORKS
3 MASONRY WORKS
TOTAL A.
B. SUPER STRUCTURE
1 CONCRETE WORK
2 BLOCK WORKS
3 ROOFING
4 CARPENTRY & JOINERY
5 METAL WORKS
6 FINISHING WORKS
7 GLAZING
8 PAINTING
9 ELECTRICAL INSTALLATION
TOTAL B..
TOTAL A+B.

UNIT

AMOUNT

BIRR
BIRR
BIRR
BIRR

$
$
$
$

4,208.5
9,788.0
9,400.0
23,396.5

BIRR
BIRR
BIRR
BIRR
BIRR
BIRR
BIRR
BIRR
BIRR
BIRR

$
$
$
$
$
$
$
$
$
$

10,933.1
9,000.0
6,484.0
4,569.2
3,447.0
15,814.0
648.0
2,833.2
6,045.0
59,773.6

BIRR

83,170.

RY
AMOUNT

$
$
$
$

2,970,615.04
83,170.22
3,053,785.26
458,067.79

3,511,853.05

ARY AREA

AMOUNT
1,027,830.76
395,409.00
969,602.00
79,749.00
52,374.60
286,043.22
33,159.00
110,817.56
15,629.90

,970,615.04

BOQ FOR GREENARY AREA

Descriptionunit

item no
1
1.1
1.2
1.3

m2
m3
m3

1.4
1.5
1.6

m3
m3
m3

1.7
1.8
1.9
1.10

m3
m3
m2
a
b
c
d
e
f
g

no
no
no
no
no
no
no

a
b

no
no

c
d
e
f
g
h
i

no
no
no
no
no
no
no

a
b
c

m3
m3
m3

a
b
c

m2
m2
m2

kg

1.11

AMOUNT

$
$
$
$

4,208.55
9,788.00
9,400.00
23,396.55

$
$
$
$
$
$
$
$
$
$

10,933.12
9,000.00
6,484.00
4,569.24
3,447.00
15,814.05
648.00
2,833.26
6,045.00
59,773.67

83,170.22

2.1

2.2

2.3

b
c
d
e

kg
kg
kg
kg

3
3.1
3.2
3.3

m3
m3
m2

4.1
4.2

m2
ml

5.1
5.2

kg
ml

6.1
6.2
6.3
6.4
6.5
6.6

pcs
pcs
m2
m2
m2
no

7.1

m2

8.1
8.2
8.3
8.4
8.5
8.6

ml
ml
ml
no
pcs
pcs

9
9.1
a
b
c
9.2

ml
ml
ml

a
b

no
no

TOTAL FOR GREE

OQ FOR GREENARY AREA

Qty
rate

amount

4423.75
3096.63
332.50

2.50 $
40.00 $
85.00 $

11,059.38
123,865.20
28,262.50

4556.30
582.74
1852.60

55.50 $
60.00 $
70.00 $

252,874.65
34,964.40
129,682.00

291.37
116.55
3254.55

224.00 $
395.00 $
70.00 $

65,266.88
46,037.25
227,818.50

$
$
$
$
$
$
$

24,000.00
6,000.00
6,000.00
24,000.00
18,000.00
1,500.00
6,000.00

30.00
10.00

150.00 $
150.00 $

4,500.00
1,500.00

20.00
15.00
15.00
20.00
10.00
20.00
10.00

150.00
150.00
150.00
150.00
150.00
150.00
150.00

$
$
$
$
$
$
$
$

3,000.00
2,250.00
2,250.00
3,000.00
1,500.00
3,000.00
1,500.00
1,027,830.76

142.52
6.00
12.00

1700.00 $
1700.00 $
1700.00 $

242,284.00
10,200.00
20,400.00

570.00
16.00
158.40

85.00 $
85.00 $
85.00 $

48,450.00
1,360.00
13,464.00

895.00

25.00 $

22,375.00

160.00
40.00
40.00
160.00
120.00
10.00
40.00

150.00
150.00
150.00
150.00
150.00
150.00
150.00

20.00
60.00
1596.00
80.00

315.40
570.06
1065.40

$
$
$
$
$

420.00
1,260.00
33,516.00
1,680.00
395,409.00

750.00 $
800.00 $
260.00 $

236,550.00
456,048.00
277,004.00
969,602.00

21.00
21.00
21.00
21.00

$
324.00
670.10

60.00 $
90.00 $

$
1741.95
40.00

60.00
30.00
40.00
30.00
412.00
1.00

350.00

1100.00
100.00
1100.00
54.00
54.00
40.00

40.00
40.00
40.00

28.00 $
90.00 $

19,440.00
60,309.00
79,749.00

48,774.60
3,600.00
52,374.60

$
$
$
$
$
$
$

60,000.00
66,000.00
11,348.00
14,360.70
125,334.52
9,000.00
286,043.22

94.74 $

33,159.00
33,159.00

$
$
$
$
$
$
$

22,000.00
700.00
5,500.00
33,217.56
27,000.00
22,400.00
110,817.56

80.79 $
96.01 $
153.31 $

3,231.60
3,840.40
6,132.40

1000.00
2200.00
283.70
478.69
304.21
9000.00

20.00
7.00
5.00
615.14
500.00
560.00

6.00
6.00

164.93 $
239.32 $

989.58
1,435.92
15,629.90

OTAL FOR GREENARY $ 2,970,615.04

A. SUBSTRUCTURE
1.EXCAVATION & EARTH WORK UNIT
M2
M3
M3

1.01
1.02
1.03

QTY
30.00
15.00
15.00

1.04
1.05
1.06

M3
M3
M3

5.00
6.00

1.07
1.08

M3
M2

15.00
10.00

m2

10.00

a
b

m3
m2
m2

2.00
10.00
10.00

kg

136.00

kg

85.00

m3
m3

10.00
3.00

a
b
c

m3
m3
m2

0.60
1.14
5.08

a
b

m2
m2

12.00
13.77

a
b
c

kg
kg
kg

2. CONCRETE WORK
2.01
2.02

2.03
2.04

3. MASONRY WORKS
3.01
3.02

B-SUPER STRUCTURE
1. CONCRETE WORK
1.01

1.03

1.04

2. BLOCK WORK

11.43
84.16
207.77

2.01

m2

45.00

m2

29.40

ml
m2

12.00
10.00

m2
m
m
m

17.40
48.27
32.58
26.10

m2

3.60

m2

2.34

m2
m2
m2
m2
ml
m2
m2
m2

64.66
14.98
56.06
12.29
21.30
8.00
5.67
23.80

m2

3.24

m2
m2
m2
m2

47.77
65.96
17.40
16.89

3. ROOFING
3.01
3.02
3.03
3.04
4. CARPENTRY & JOINERY
4.01
4.02
4.03
4.04
5. METAL WORK
5.01
5.03

7.FINISHING
7.01
a
b
7.02
7.03
7.04
7.05
7.06
7.07
8. GLAZING
8.01
9. PAINTING
9.01
9.02
9.04
9.05
10. ELECTRICAL INSTALLATION
10.1
10.2

no

6.00

a
b
c
10.3
10.4

no
no
no
no
no

1.00
2.00
2.00
5.00
5.00

10.5
10.6
10.7
10.8

no
no
no
no

1.00
1.00
3.00
1.00

TOTAL FOR GUARD HOUSE

RATE

AMOUNT
5 $
35 $
60 $

150.00
525.00
900.00

$
50.71 $
180 $

253.55
1,080.00

60 $
40 $

900.00
400.00
4,208.55

26.8 $

268.00

1014.5 $
200 $
85 $

2,029.00
2,000.00
850.00

21 $

2,856.00

21 $

1,785.00
9,788.00

$
700 $
800 $

7,000.00
2,400.00
9,400.00

1014 $
1014 $
145 $

608.40
1,155.96
736.60

80 $
80 $

960.00
1,101.60

21 $
21 $
21 $

240.03
1,767.36
4,363.17
10,933.12

200 $

9,000.00
9,000.00

160 $

4,704.00

15 $
160 $

180.00
1,600.00
6,484.00

$
$
$
$
$

2,610.00
772.32
456.12
730.80
4,569.24

600 $

2,160.00

550 $

1,287.00
3,447.00

$
$
$
$
$
$
$
$
$

2,263.10
524.30
1,569.68
2,826.70
1,640.74
4,799.20
286.34
1,904.00
15,814.05

200 $

648.00
648.00

$
$
$
$
$

859.86
1,187.28
313.20
472.92
2,833.26

170 $

1,020.00

150
16
14
28

35
35
28
230
77.03
599.9
50.5
80

18
18
18
28

28
28
28
550
35

$
$
$
$
$

28.00
56.00
56.00
2,750.00
175.00

350
450
290
290

$
$
$
$
$

350.00
450.00
870.00
290.00
6,045.00

GUARD HOUSE $

83,170.22

12,475.53

95,645.76

ITEM NO

AMOUNT
1 UNKNOWN
2 UNKNOWN
3 UNKNOWN
4 UNKNOWN
5 UNKNOWN
6 UNKNOWN
7 UNKNOWN
8 UNKNOWN
9 UNKNOWN

10 UNKNOWN
11 UNKNOWN
12 UNKNOWN
13 UNKNOWN
14 UNKNOWN
15 UNKNOWN
16 UNKNOWN
17 UNKNOWN
18 UNKNOWN
19 UNKNOWN
20 UNKNOWN
21 UNKNOWN
22 UNKNOWN
23 UNKNOWN
24 UNKNOWN
25 UNKNOWN
26 UNKNOWN
27 UNKNOWN
28 UNKNOWN
29 UNKNOWN
30 UNKNOWN
31 UNKNOWN

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

4,128,0
3,924,7
3,918,5
3,164,0

3,279,6
3,504,6
3,663,5
3,321,4
2,740,0

3,035,9
3,759,0
3,803,4
3,751,8

3,655,5
3,511,8
3,562,2
3,422,4

4,289,4
3,398,6
3,637,2
3,795,2
3,261,2
3,148,9
4,534,9
3,583,0
3,016,9
3,117,2

32 UNKNOWN
33 UNKNOWN
34 UNKNOWN
35 UNKNOWN
36 UNKNOWN
37 UNKNOWN
38
39 UNKNOWN
40 UNKNOWN
41 UNKNOWN
42 UNKNOWN
43 UNKNOWN
44 UNKNOWN
45 UNKNOWN
46 UNKNOWN
47 UNKNOWN
48 UNKNOWN
49 UNKNOWN
50 UNKNOWN
51 UNKNOWN
52 UNKNOWN
53 UNKNOWN
54 UNKNOWN
55 UNKNOWN
56 UNKNOWN
57 UNKNOWN
58 UNKNOWN
59 UNKNOWN
60 UNKNOWN
61 UNKNOWN
62 UNKNOWN
63 UNKNOWN

AMIR

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

3,981,2
3,276,3
3,626,7
3,596,5
3,787,1

3,928,6
3,805,7
4,384,5
3,921,1
3,479,3
3,961,9
3,875,9
4,504,4
3,338,2
3,627,2
3,461,7
3,572,2
3,730,8

3,038,5
3,401,2
4,513,6

64 UNKNOWN
65 UNKNOWN
66 UNKNOWN
67 UNKNOWN
68 UNKNOWN
69 UNKNOWN
70 UNKNOWN
71 UNKNOWN
72 UNKNOWN
73 UNKNOWN
74 UNKNOWN
75 UNKNOWN
76 UNKNOWN
77 UNKNOWN
78 UNKNOWN
79 UNKNOWN
80 UNKNOWN
81 UNKNOWN
82 UNKNOWN
83 UNKNOWN
84 UNKNOWN
85 UNKNOWN
86 UNKNOWN
87 UNKNOWN
88 UNKNOWN
SUMMATION OF BIDDERS
AVERAGE
60% OF AVERAGE
ENG.ESTIMATION COST
40% ENG.ESTIMATION COST
SUMMATION OF %
20% OF THE SUMMATION
BELOW 20%
ABOVE 20%

$
$
$
$
$
$
$
$
$

174,7
3,6
2,1
5,1
2,0
4,2
8
3,3
5,0

AMOUNT

4,128,092.99
3,924,732.77
3,918,557.99
3,164,014.19
3,279,643.65
3,504,618.16
3,663,594.60
3,321,455.52
2,740,049.34
3,035,999.99
3,759,073.54
3,803,413.20
3,751,839.26
3,655,591.02
3,511,853.05
3,562,296.68
3,422,455.79
4,289,490.16
3,398,678.29
3,637,226.59
3,795,210.37
3,261,280.41
3,148,987.15
4,534,944.99
3,583,047.04
3,016,990.84
3,117,246.70

3,981,231.09
3,276,317.00
3,626,711.67
3,596,591.00
3,787,107.84
3,928,694.00
3,805,792.57
4,384,562.19
3,921,150.52
3,479,300.12
3,961,993.46
3,875,905.71
4,504,484.03
3,338,224.86
3,627,274.13
3,461,728.26
3,572,232.93
3,730,828.68
3,038,548.90
3,401,257.38
4,513,646.01

174,743,966.62
3,640,499.30
2,184,299.58
5,133,000.00
2,053,200.00
4,237,499.58
847,499.92
3,389,999.67
5,084,999.50

$ 1,539,900.00
$ 3,593,100.00