You are on page 1of 48

Summary of Proposal

Part 1.0 Project Project Name: AVIDA TOWERS RIALA TOWER 4 (FCD)
Details Project Location: VILLAREAL, AITP, CEBU CITY

Part 2.0 Project Cost


Description

Preliminaries
Division 1 GENERAL CONDITIONS AND PRELIMINARIES
Fixed Lump Sum
CIVIL, STRUCTURAL WORKS
Division 2 CONSTRUCTION ON SITE 14,266,250.24
Division 3 CONCRETE
03100 Concrete Formwork 53,563,776.53
03200 Concrete Reinforcement 36,776,081.84
03300 Cast-In-Place Concrete 131,625,846.75
03250 Concrete Accessories 22,004,431.06

BASIC ARCHITECTURAL WORKS


Division 3 CONCRETE
03400 Precast Concrete 75,078,352.73
03500 Cementitious Deck 12,831,931.74
Division 4 MASONRY 6,016,602.38
Division 5 METAL 2,500,100.00
Division 6 WOOD & PLASTIC -
Division 7 THERMAL & MOISTURE PROTECTION 398,306.74
Division 8 DOORS & HARDWARES 4,629,425.38
Division 9 FINISHES (BASIC) 18,018,449.19

SPECIALTY PACKAGES
Division 5 METAL 1,483,500.00
Division 8 DOORS & WINDOWS 220,611,696.55
Division 9 FINISHES (SPECIALTY) 69,586,354.32
Division 10 SPECIALTIES -
Division 11 EQUIPMENT -
Division 12 FURNISHINGS 15,318,781.91

ELECTRO-MECHANICAL WORKS
Division 13 SPECIAL CONSTRUCTION 39,786,151.89
Division 14 CONVEYING SYSTEM 29,526,463.56
Division 15 MECHANICAL SYSTEM 25,122,506.63
Division 15 PLUMBING SYSTEM 90,706,965.83
Division 16 ELECTRICAL 118,190,068.34

SUPPLY PACKAGES
REBAR 250,836,122.29
CONCRETE 43,264,145.42
STEEL DOORS 1,165,195.57
PVC DOORS 1,083,742.81
PLUMBING FIXTURES 7,733,286.64
SUPPLY AND DELIVERY OF CERAMIC TILES 11,351,865.34
SUPPLY AND DELIVERY OF HOMOGENEOUS TILES 165,994.71
SUPPLY AND DELIVERY OF DOOR HARDWARE 2,427,537.24

Base Building cost

ADD ONS
-
SITE ADAPT
93,732,372.53
PREMIUM
-
PENALTY
-

Overall Total
TOWER 4 (FCD) SBU: CFA Date:
U CITY AVIDA 35,544.91 11/24/2018

Cost inclusive of VAT Benchmark


Amount PhP/m2 PhP/m2

- -

258,236,386.42 7,265.07
401.36

1,506.93
1,034.64
3,703.09
619.06

119,473,168.15 3,361.19

2,112.21
361.01
169.27
70.34
-
11.21
130.24
506.92

307,000,332.78 8,636.97
41.74
6,206.56
1,957.70
-
-
430.97

303,332,156.25 8,533.77
1,119.32
830.68
706.78
2,551.90
3,325.09

318,027,890.02 8,947.21
7,056.88
1,217.17
32.78
30.49
217.56
319.37
4.67
68.29
-

1,306,069,933.62 36,744.22

- -

93,732,372.53 2,637.01

- -

- -

1,399,802,306.16 39,381.23
Makati Development Corporation
Project Name: AVIDA TOWERS RIALA TOWER 4 (FCD)
Project Location VILLAREAL, AITP, CEBU CITY

CSA Packages - Civil & Structural


Detailed Breakdown
Item Description Unit Basement

02100 SITE PREPARATION


Site Clearing & Grubbing m² 1,805.73

02200 EARTHWORK
02220 Excavation
Bulk Excavation (< 5.0 M) m³ 8,486.93

Structural Excavation
To footing tie beam m³ 204.67
To pile caps m³ 4,119.90

Trimming
Horizontal Trimming to slab on grade and footing m² 2,677.83
Vertical trimming to sides of retaining wals and footing m² -

Disposal of excavated materials (<15KM) m³ 12,811.50

Sub Total : CP03 - Excavation and Disposal

SITE WORKS

Backfilling and compaction


To attain desired FFL m³ 1,516.57

Imported granular material;


100mm thk filling to gravel base beds m³ 1,805.73

Sub Total : CP04 - Site Works

02361 Soil Treatment for termite control


Supply and application of soil treatment/ soil
poisoning of approved materials reticulation method
to Footing Tie Beams m² 1,193.93
to Pile Caps m² 1,882.80
to Slab-on-Grade m² 1,805.73

Sub Total : CP11 - Soil Treatment

DIVISION 03 - CONCRETE
03050 BASIC CONCRETE MATERIALS & METHODS
03100 CONCRETE FORMS & ACCESSORIES
03110 Concrete Formworks - supply, installation,
removal including rubbed concrete to produce fair-face
finish

PAGE 5 OF 48
Item Description Unit Basement

To forms less than 3.5m high m² 3,387.19


To sides of Thickened Slab and Concrete
Saddles m² -
To sides of pile caps m² 1,010.70
To sides of footing tie beam m² 852.81
To sides of shearwalls m² 345.21
To sides of columns m² 877.54
To soffits of slabs m² -
To sides and soffits of beams and girder m² -
To sides and soffits of link beams m² -
To staircases m² 77.01
to zocallo & RC at parapet m² -
To elevator pit walls m² 223.92
To sides of retaining walls, watertank walls m²
To wall footing m² -

To forms from 3.50m to less than 4.00m high m² -


To soffits of slabs m² -

Sub Total : CP12 - Formworks 3,387.19

03200 CONCRETE REINFORCEMENT


03210 Reinforcing Steel (Installation Only)
Grade 60 635,139.40
To pile caps kg 344,117.32
To footing tie beams kg 29,364.98
To beams and girders kg -
To stair kg
To suspended slab kg -
To link beams kg -
To columns kg 126,775.59
To shearwall kg 81,434.44
To retaining walls kg -
To elevator pit walls kg 53,447.06
Grade 40 26,732.69
To footing tie beams kg 1,952.01
To beams and girders kg -
To link beams kg -
To columns kg -
To shearwall kg -
To stair kg
To suspended slab kg -
To slab on grade kg 24,780.68
To zocallo & RC at parapet kg -
To wall footing(for CHB walls) kg -

Sub Total : CP13 - Reinforcing Bar 661,872.09

03300 CAST-IN-PLACE CONCRETE


03310 Structural Concrete (Processing and placing of concrete only)
2500 PSI 248.27
To blinding concrete (pile cap) m³ 43.60
To blinding concrete (footing tie beam) m³ 204.67
3000 PSI 582.24

PAGE 6 OF 48
Item Description Unit Basement
To slab on grade m³ 577.50
To stairs m³
To wall footing(for CHB walls) m³ 4.74
5000 PSI 2,764.40
To pile caps m³ 2,559.73
To footing tie beam m³ 204.67
To Retaining Walls m³
To zocallo & RC at parapet m³
To elevator pit m³ 65.33
6000 PSI -
To beams and girders m³ -
To link beams m³ -
To suspended slabs m³
8000 PSI 273.72
To columns m³ 173.01
To shearwall m³ 100.71

03250 Concrete Accessories


Sealant for Expansion Joint
to slab on grade intersecting columns and RC wall m 349.21

Construction Joint
12mm wide x 125mm Thick bituminous filler for construction
joint
to slab m 105.90

PAGE 7 OF 48
Item Description Unit Basement
Contraction Joint
12mm wide x 25mm saw-cut groove to be filled with
polyurethane sealant
to slab on grade m 1,540.00

Bentonite Waterstop for construction joint with potential


contact with water
to retaining walls m 120.41

Synthetic Fiber Reinforcement


to Slab on grade m³ 24,780.68

07150 DAMPPROOFING
Polyethelene Sheet, min. 6mil thickness m² 1,805.73

Sub Total : CP14 - Cast In Place Concrete 3,653.02

PAGE 8 OF 48
SELLING PRICE
35,544.91 TOTAL
Podium Tower 4 Qty Rate Amount

- - 1,805.73 32.68 59,011.26

- - 8,486.93 352.48 2,991,473.44

- - 204.67 459.15 93,974.23


- - 4,119.90 459.15 1,891,650.48

- - 2,677.83 221.31 592,629.45


- - - 221.31

- - 12,811.50 268.57 3,440,783.88

9,069,522.74

- - 1,516.57 794.16 1,204,395.86

- - 1,805.73 1,898.60 3,428,358.98

4,632,754.83

- - 1,193.93 115.51 137,911.14


- - 1,882.80 115.51 217,481.65
- - 1,805.73 115.51 208,579.87

563,972.67

PAGE 9 OF 48
Podium Tower 4 Qty Rate Amount

11,848.26 36,102.37 51,337.82 977.50 50,182,715.25

- - -
- - 1,010.70
- - 852.81
1,427.49 8,343.82 10,116.52
2,314.89 6,006.29 9,198.72
3,101.98 1,934.34 5,036.32
4,686.55 17,475.84 22,162.39
21.12 139.92 161.04
296.23 2,038.77 2,412.01
- 163.40 163.40
- - 223.92
-
- - -

2,565.39 599.63 3,165.02 1,068.26 3,381,061.27


2,565.39 599.63 3,165.02

14,413.64 36,538.61 54,339.44 1.53 53,563,776.53

677,963.41 1,781,773.95 3,094,876.75


- - 344,117.32 10.81 3,719,908.26
- - 29,364.98 10.81 317,435.43
124,171.64 667,504.93 791,676.57 10.81 8,558,023.72
- 10.81
7,160.28 90,411.84 97,572.12 10.81 1,054,754.61
10,677.05 39,206.30 49,883.35 10.81 539,239.01
212,197.54 418,751.74 757,724.88 10.81 8,191,005.93
323,756.89 565,899.14 971,090.47 10.81 10,497,487.98
- - - 10.81
- - 53,447.06 10.81 577,762.72
86,504.86 193,928.42 307,165.97
- - 1,952.01 10.81 21,101.23
15,559.67 38,576.33 54,136.00 10.81 585,210.16
- 522.61 522.61 10.81 5,649.41
- - - 10.81
- - - 10.81
- 10.81
70,945.19 154,829.48 225,774.67 10.81 2,440,624.21
24,780.68 10.81 267,879.15
- - - 10.81
- - - 10.81

764,468.27 1,975,702.36 3,402,042.72 224.76 36,776,081.84

- - 248.27
- - 43.60 5,759.57 251,144.80
- - 204.67 5,759.57 1,178,812.09
- - 582.24

PAGE 10 OF 48
Podium Tower 4 Qty Rate Amount
- - 577.50 6,360.25 3,673,041.85
- 6,360.25
- - 4.74 6,360.25 30,171.42
- 16.34 2,780.74
- - 2,559.73 7,861.92 20,124,370.57
204.67 7,861.92 1,609,099.93
- 7,861.92
- 16.34 16.34 7,861.92 128,459.90
- - 65.33 7,861.92 513,619.48
1,491.69 5,753.73 7,245.43
787.96 3,147.67 3,935.63 8,323.98 32,760,099.60
4.62 32.34 36.96 8,323.98 307,654.25
699.11 2,573.72 3,272.84 8,323.98 27,243,024.38
872.87 3,364.81 4,511.40
456.40 1,182.95 1,812.36 9,710.14 17,598,284.34
416.47 2,181.86 2,699.04 9,710.14 26,208,064.16
-
-
-
- - 349.21 297.35 103,837.59
-
-

-
105.90 1,430.40 1,642.20 581.77 955,382.69
-

PAGE 11 OF 48
Podium Tower 4 Qty Rate Amount
-

-
- - 1,540.00 530.07 816,307.80
-

-
- - 120.41 848.79 102,206.03
-
-
- - 24,780.68 799.31 19,807,445.33
-
-
1,805.73 121.42 219,251.62

2,364.56 9,118.54 15,136.13 0.43 153,630,277.82

PAGE 12 OF 48
Makati Development Corporation
Project Name: AVIDA TOWERS RIALA TOWER 4 (FCD)
Project Location VILLAREAL, AITP, CEBU CITY

CSA Packages - Architectural


Detailed Breakdown
Item Description Unit Basement

03400 PRECAST CONCRETE


Precast Walls (125mm) (Avida) m² -
Precast Parapet Walls m² -
Precast Ledges m² -
ACCU Ledges m² -
Drip mould m -

Sub Total : CP18 - Precast Panel

03500 CEMENTITIOUS DECKS & UNDERLAMENT

03550 Concrete Toppings


Standard aggregate toppings 3000 psi
to receive homogeneous / Ceramic tiles m² 18.70

Concrete Topping with wiremesh


To areas with waterproofing m² -

Straight to finish with Hardener/dustproofer


to Lower GroundFloor m² 1,633.48
to Upper GroundFloor m² -
to Podium m² -
to Typical floors m² -
to Deck m² -

Precast wheel stops


Precast wheel stops Nr 53.00

Curb
Parking Curb lm 33.5341

DIVISION 04 - MASONRY
04050 BASIC MASONRY MATERIALS & METHODS
Lintel beams; (for Door and Window Opening) 150mm m -
Zocallo(for shower area) m -

09200 PLASTER & GYPSUM BOARD


Plastering
To waterproofing turn-up area m² -

Rubbed concrete
To slab soffits; beam sides and soffits m² -
To Retaining Wall; Column; Shearwall (Interior) m²
To Retaining Wall; Column; Shearwall, RC Parapet (Exterior) m²

PAGE 13 OF 48
Item Description Unit Basement
Installation of Ceramic Tiles including mortar bedding/topping,
adhesive, grout, grout sealer, tile trim
FF-8 300 x 300 Ceramic Floor Tiles
to Unit T&B m² -
to Unit Utility m² -
to Garbage Room m² 11.01
WF-7/8/9 300 x 300 Ceramic Wall Tiles
to Unit T&B m² -
to Garbage Room m² 38.21
FF-9 500 x 500 Ceramic Floor Tiles
to Elev. Lobby/Hallway m² 18.70
to Unit bedroom, living, dining & kitchen m² -

Installation of Homogenous Tiles including mortar


bedding/topping, adhesive, grout, grout sealer, tile trim
FF-7 600 x 600 Homogeneous Tiles
to Tower 4 Lobby/Hallway m² -
to Arcade Pavements m²
to Common Toilet m² -
WF-6 600 x 600 Homogeneous Tiles
to Common Toilet m² -

Installation of Steel Doors


Single Leaf w/ or w/o louver Nr 3.00
Double Leaf w/o louver Nr 2.00

Installation ofPVC Door and Jamb


Single Leaf
W/out Louver
600mmW x 2100mmH, Single leaf (D-17) Nr -
800mmW x 2100mmH, Single leaf (D-18) Nr -
With Louver
600mmW x 2100mmH, Single leaf (D-19) Nr -

Door Hardware
Installation of Door Hardwares
to single leaf doors Nr 14.00
to double leaf doors Nr 7.00

Installation of Toilet Accessories


Face Mirror nr -
Grab Bar nr -
Tissue holder nr -
Soap holder nr -
Hand Dryer nr -

Sub Total : CP19 - Basic Architectural

Internal Walls including sealant and surface finish ready to receive paint
125mm Prefabricated Internal Wall m² 161.14
150mm Prefabricated Internal Wall m² -

Sub Total : CP20 - Prefabricated Internal Wall

PAGE 14 OF 48
Item Description Unit Basement
DIVISION 07 - THERMAL & MOISTURE PROTECTION
07050 BASIC T. & M. P. MATERIALS & METHODS
07100 DAMPPROOFING & WATERPROOFING

07141 Cold fluid applied where concrete topping is required


To Walls or Floors: 65 mills polyurethane for exterior application
to decks m² -
to amenity deck m² -
to walkway m² -
Cementitous Reactive Waterproofing system
to Toilets / Pantry / Garbage Chute Room m² 11.01
to pump room m² -
to unit T&B m² -
to balcony m² -

Sub Total : CP21 - Waterproofing Works

Garbage Chute lm 4.70

Sub Total : CP25 - Garbage Chute

PAGE 15 OF 48
SELLING PRICE
TOTAL
PODIUM Tower 4 Qty Rate Amount

1,569.00 12,807.40 14,376.40 4,206.00 60,467,135.67


74.99 2,293.92 2,368.92 4,206.00 9,963,667.59
29.03 168.49 197.51 4,206.00 830,739.20
- 858.25 858.25 4,206.00 3,609,798.66
101.62 1,968.50 2,070.12 100.00 207,011.61
-

- 75,078,352.73
-
-
-
-
-
-
173.93 13,806.24 13,998.87 505.00 7,069,427.38
-
-
5.11 2,032.49 2,037.59 593.00 1,208,293.18
-
-
- - 1,633.48 475.00 775,903.24
1,158.66 - 1,158.66 475.00 550,365.31
4,833.85 - 4,833.85 475.00 2,296,081.08
- 1,022.51 1,022.51 475.00 485,694.20
- 939.30 939.30 475.00 446,167.36
-
-
185.00 - 238.00 870.00 207,060.00
-
-
120.02 - 153.55 870.00 133,587.72
-
-
-
15.30 4,570.50 4,585.80 1,255.00 5,755,179.00
- 917.28 917.28 285.00 261,423.38
-
-
-
1.89 456.06 457.95 455.06 208,396.52
-
-
4,656.55 17,475.84 22,132.39 161.00 3,563,314.79
- 161.00
- 161.00
-

PAGE 16 OF 48
PODIUM Tower 4 Qty Rate Amount

-
-
- 2,032.49 2,032.49 675.16 1,372,253.59
- 135.16 135.16 675.16 91,254.63
- 29.76 40.77 675.16 27,527.96
-
- 4,269.92 4,269.92 675.16 2,882,882.11
69.33 123.11 230.66 675.16 155,730.79
-
56.09 2,539.47 2,614.25 675.16 1,765,038.11
- 11,131.61 11,131.61 675.16 7,515,617.06
-

-
-
117.85 117.85 692.38 81,593.94
- 692.38
5.11 - 5.11 692.38 3,536.26
-
15.39 - 15.39 692.38 10,655.73
-
-
17.00 190.00 210.00 1,651.22 346,755.54
4.00 - 6.00 1,651.22 9,907.30
-
-
-
-
- 557.00 557.00 1,323.00 736,911.00
- 217.00 217.00 1,323.00 287,091.00
-
- 62.00 62.00 1,323.00 82,026.00
-
-
-
87.00 7,144.00 7,245.00 391.97 2,839,790.77
12.00 - 19.00 653.28 12,412.31
-
-
1.00 774.00 775.00 135.05 104,663.75
3.00 - 3.00 135.05 405.15
1.00 774.00 775.00 135.05 104,663.75
- 775.00 775.00 135.05 104,663.75
1.00 - 1.00 135.05 135.05
-

- 41,496,408.68
-
-
690.70 23,895.39 24,747.23 2,900.00 71,766,953.36
- 1,016.34 1,016.34 3,100.00 3,150,642.38
-

- 74,917,595.73
-

PAGE 17 OF 48
PODIUM Tower 4 Qty Rate Amount
-
-
-
-
-
-
- - 653.00
- - 653.00
298.17 - 298.17 653.00 194,705.01
-
- - 11.01 594.33 6,545.01
- - 594.33
2,032.49 2,032.49 594.33 1,207,959.11
- - 594.33
-

- 1,409,209.14
-
15.30 88.70 108.70 23,000.00 2,500,100.00

2,500,100.00

PAGE 18 OF 48
Makati Development Corporation
Project Name: AVIDA TOWERS RIALA TOWER 4 (FCD)
Project Location: VILLAREAL, AITP, CEBU CITY

Specialty Packages
Detailed Breakdown
Item Description Unit

09500 CEILINGS

Supply and Installation of Ficemboard


To entrance of tower m²
To Unit Accu Cover m²
To column cladding m²

Supply and Installation of Gypsumboard ceiling (<3.5m)


To Unit m²
To Elevator Lobbies/Hallway m²
Bulkhead; 150mm high m
Bulkhead; 200mm high m
Bulkhead; 250mm high m
B Bulkhead; 175mm wide x 350mm high m
A Bulkhead; 175mm wide x 600mm high m
D Bulkhead; 100mm wide x 600mm high m
E Bulkhead; 100mm wide x 200mm high m
F Bulkhead; 300mm wide x 600mm high m
Shadow lines m

Supply and Installation of Moisture Resistant


Gypsumboard ceiling (<3.5m)
To T&B m²
Bulkhead; 200mm high m
Ceiling Hand Hole, 300x300mm; to T&B pcs
Shadow Line lm

Supply and Installation of Aluminum Spandrel Ceiling


To Walkway m²

09700 WALL FINISHES

Supply and Installation of Drywall (100 mm) m²

Sub Total : CP22 - Gypsum Works

09900 PAINTS & COATINGS


09920 Interior Painting
Supply and application of painting - 100% acrylic latex, semi-
gloss; including surface preparation, preparatory coat, first coat
and second coat
Exposed wall surfaces of Internal Walls m²
Plastered and Rubbed Concrete Walls m²
to Gypsum Ceiling m²
to MR Gypsum Ceiling m²

PAGE 19 OF 48
Item Description Unit
to Ficemboard m²
to Slab Soffit and bottom and sides of beams m²

Supply and application of painting - enamel semi-gloss;


including surface preparation, first coat, second coat and third
coat
To surfaces of metal doors & louvers m²
To surfaces of metal jambs m
To surfaces of metail railing and other miscellaneous
metal works m²

Supply and Application of Painting; Zebra paint


To walls and columns m²
To Directional Arrows/PWD Symbol m²
To Wheelstop m²
To curb m²

Supply and Application of Painting; Reflectorized traffic paint


To parking lines, slots (width = 100mm) m

Sub Total : CP23 - Interior Painting

09900 PAINTS & COATINGS

Supply and Application of Elastomeric paint


Exposed surfaces of concrete, masonry, gypsum board
and fibercement board m²
Exposed surfaces of ledges/AC ledges m²

Sub Total : CP24 - Exterior Painting

DIVISION 16 - ELECTRICAL
16050 ELECTRICAL AND AUXILIARY WORKS lot

Sub Total : CP28 & 29 - Electrical & Auxiliary Works

DIVISION 15 - MECHANICAL
15700 MECHANICAL WORKS lot

Sub Total : CP31 - Mechanical Works

DIVISION 15 - MECHANICAL
15400 PLUMBING WORKS lot

Sub Total : CP32 - Plumbing and Sanitary Works

10510 FIRE PROTECTION WORKS lot

Sub Total : CP33 - Fire Protection Works

PAGE 20 OF 48
Item Description Unit

DIVISION 08 - DOORS & WINDOWS


08400 ENTRANCES & STOREFRONTS
Supply and Installation of Glass Doors

Frameless glass door: 12mm thick


2(800mm)W x 2400mmH, DL (D-1); main lobby entrance; parki set
2(800mm)W x 2100mmH, DL (D-2); access to amenity deck set
900mmW x 2100mmH, SL (D-3); parking to main lobby access set

08500 WINDOWS
Aluminum Framed Glass Windows:
6mm thick for fixed, 8mm thick for operable
W-23 - Glass Window 1.2m x 1.8m set
W-23A - Glass Window 1.2m x 1.8m set
W-24 - Glass Window 1.2m x 1.2m set
W-24A - Glass Window 1.2m x 1.2m set
W-25 - Glass Window 0.6m x 0.6m set
W-26 - Glass Window 0.6m x 0.9m set
W-27 - Glass Window 0.6m x 1.8m set
Aluminum Framed Glass Windows: 12mm thick
W-33 - Glass Window 2(1.85m x 3.6m)&1.275m x 1.6m set
W-34 - Glass Window 6.25m x 3.6m set
W-35 - Glass Window 3.7m x 3.6m set

Louvers and Vents


SUPPLY AND INSTALL
W-4 - Steel Louver Window 2.4m x 0.6m set
W-28 - Steel Louver Window 3.6m x 1.8m set

Sub Total : CP34 - Aluminum and Glazing Works

10900 WARDROBE & CLOSET SPECIALTIES


Kitchen Cabinets (Design To Cost)
To AVIDA projects
to Studio unit Nr
to 1BR unit Nr
to 2BR units Nr
to 3BR units Nr

Sub Total : CP35 - Closet and Kitchen Cabinet

DIVISION 05 - METALS
05500 METAL FABRICATIONS
To Fire Exit Stairs
Steel pipe floor mounted railings; BI pipe lm
Steel pipe wall mounted railings; 38mm dia; BI pipe lm
Column guards; 1000mm long, angular nr
Steel Stair Nosing at Fire Exit lm
Elevator Pit Ladder lm

Sub Total : CP36 - Miscellaneous Metal

PAGE 21 OF 48
Item Description Unit

DIVISION 14 - CONVEYING SYSTEMS lot

Sub Total : CP42 - Elevator

08200 WOOD & PLASTIC DOORS

WOOD DOORS(SUPPLY AND INSTALL)


900mmW x 2100mmH, SL (D-15) Nr
800mmW x 2100mmH, SL (D-16) Nr

Sub Total : CP62 - Supply and Installation of Wooden Doors and Jamb

PAGE 22 OF 48
SELLING PRICE
- - TOTAL
Basement Podium Tower 4 Qty Rate Amount

- 242.74 - 242.74 1,311.00 318,232.14


- 1,311.00
- 1,311.00

- - 231.15 231.15 1,129.08 260,982.33


27.56 202.06 1,678.30 1,907.92 1,129.08 2,154,199.73
- - - - 210.00
- - - - 280.00
- - - - 350.00
- - - - 735.00
- - 405.58 405.58 1,085.00 440,048.88
- - 1,023.88 1,023.88 980.00 1,003,404.36
- - 232.20 232.20 420.00 97,524.00
- - 2,208.60 2,208.60 1,260.00 2,782,836.00
42.12 211.46 2,398.02 2,651.60 248.32 658,444.57
-

-
- 4.71 2,277.42 2,282.13 1,163.96 2,656,311.88
- - 2,002.14 2,002.14 264.19 528,954.06
- 1.00 1,557.00 1,558.00 1,155.45 1,800,192.49
- 8.80 5,464.36 5,473.16 248.32 1,359,095.27
-
-
- 298.17 - 298.17 3,499.31 1,043,389.26
-
-
-
- - 2,399.40 2,399.40 1,388.43 3,331,403.11
-

- 18,435,018.07
-
-
-

-
103.67 759.85 13,935.84 14,799.37 450.00 6,659,714.55
- 3,138.00 25,614.80 28,752.80 450.00 12,938,759.42
27.56 202.06 1,909.45 2,139.07 450.00 962,581.86
- 4.71 2,277.42 2,282.13 450.00 1,026,959.99

PAGE 23 OF 48
Basement Podium Tower 4 Qty Rate Amount
- - 1,738.59 1,738.59 450.00 782,367.14
2,435.02 8,851.52 22,665.65 33,952.19 450.00 15,278,485.64
-

-
25.11 37.17 293.97 356.25 654.31 233,097.94
2.32 3.04 19.28 24.64 654.31 16,118.93

- 654.31
-
-
233.70 2,441.58 - 2,675.28 470.40 1,258,451.71
12.40 49.61 - 62.01 470.40 29,170.92
33.22 115.97 - 149.19 470.40 70,180.91
7.90 28.28 - 36.18 470.40 17,019.07
-
-
617.30 2,063.30 - 2,680.60 201.15 539,202.69
-

- 39,812,110.75
-
-
-
-

- 1,718.99 17,395.25 19,114.23 534.22 10,211,206.42


- 58.06 2,053.47 2,111.53 534.22 1,128,019.09
-

- 1,777.04 19,448.72 21,225.76 11,339,225.51


-
-
-
-
-

PAGE 24 OF 48
Basement Podium Tower 4 Qty Rate Amount

-
-
-

18,000.00
- 2.00 - 2.00 30,240.00 60,480.00
- - 1.00 1.00 34,020.00 34,020.00
- 1.00 - 1.00 59,400.00 59,400.00

11,000.00
- - 341.00 341.00 23,760.00 8,102,160.00
- - 371.00 371.00 23,760.00 8,814,960.00
- - 248.00 248.00 15,840.00 3,928,320.00
- - 248.00 248.00 15,840.00 3,928,320.00
- - 155.00 155.00 3,960.00 613,800.00
- - 93.00 93.00 5,940.00 552,420.00
- - 31.00 31.00 11,880.00 368,280.00
18,000.00
- 1.00 - 1.00 276,480.00 276,480.00
- 1.00 - 1.00 405,000.00 405,000.00
- 1.00 - 1.00 239,760.00 239,760.00
-
-
- 8,087.19
10.00 - - 10.00 11,645.55 116,455.50
- - 1.00 1.00 52,404.97 52,404.97
-

- 27,552,260.47
-
-
-
-
495.00 495.00 20,999.32 10,394,664.70
155.00 155.00 20,999.32 3,254,895.01
62.00 62.00 26,922.94 1,669,222.21
-
-

- 15,318,781.91
-
-
-
-
- 4,058.00
- 1,641.00
172.00 688.00 - 860.00 1,725.00 1,483,500.00
- 1,287.00
- 1,682.00
-

- 1,483,500.00

PAGE 25 OF 48
Basement Podium Tower 4 Qty Rate Amount
-
-
-

-
-
-
-
-
712.00 712.00 10,127.59 7,210,844.08
279.00 279.00 7,163.43 1,998,596.97

nd Jamb 9,209,441.05

PAGE 26 OF 48
PREFERRED

SELLING COST

1,311.00
1,311.00
1,311.00

1,129.08
1,129.08
210.00
280.00
350.00
735.00
1,085.00
980.00
420.00
1,260.00
248.32

1,163.96
264.19
1,155.45
248.32

3,499.31

1,388.43

450.00
450.00
450.00
450.00

PAGE 27 OF 48
450.00
450.00

654.31
654.31

654.31

470.40
470.40
470.40
470.40

201.15

534.22
534.22

PAGE 28 OF 48
18,000.00
30,240.00
34,020.00
59,400.00

11,000.00
23,760.00
23,760.00
15,840.00
15,840.00
3,960.00
5,940.00
11,880.00
18,000.00
276,480.00
405,000.00
239,760.00

8,087.19
11,645.55
52,404.97

20,999.32
20,999.32
26,922.94

4,058.00
1,641.00
1,725.00
1,287.00
1,682.00

PAGE 29 OF 48
10,127.59
7,163.43

PAGE 30 OF 48
Makati Development Corporation
Project Name: AVIDA TOWERS RIALA TOWER 4 (FCD)
Project LocationVILLAREAL, AITP, CEBU CITY

Supply Packages
Detailed Breakdown
-
Item Description Unit Basement

DIVISION 03 - STRUCTURAL WORKS


03200 CONCRETE REINFORCEMENT
Grade 40 kg 56,139.32
Grade 60 kg 1,333,793.37

Sub Total : CP59 - Supply and Delivery of Rebar

DIVISION 03 - STRUCTURAL WORKS


03300 CAST-IN-PLACE CONCRETE
7.00 Cement for 3000 psi bag 4,075.71
9.50 Cement for 5000 psi bag 26,882.40
11.00 Cement for 6000 psi bag -
14.50 Cement for 8000 psi bag 3,968.94

Sub Total : CP60 - Supply and Delivery of Cement

DIVISION 08 - DOORS & WINDOWS


08050 BASIC DOORS & WINDOWS MATERIALS & METHODS
08100 METAL DOORS & FRAMES

08110 Steel Doors (Supply & Delivery)

Steel Flush Door w/ Full Louver


2(800mm)W x 2100mmH, DL (D-4) Nr -
900mmW x 2100mmH, SL (D-5) Nr -

Steel Flush Door w/ Louver


800mmW x 2100mmH, SL (D-6) Nr -
900mmW x 2100mmH, SL (D-7) Nr 1.00
2(800mm)W x 2100mmH, DL (D-21) Nr 1.00

Steel Flush Door w/o Louver


900mmW x 2100mmH, SL (D-8) Nr -
900mmW x 2100mmH, SL (D-9) Nr 2.00
2(400mm)W x 1900mmH, DL (D-20) Nr 1.00
400mmW x 1900mmH, SL (D-20a) Nr -

Sub Total : CP61 - Supply and Delivery of Metal Doors and Jamb

08220 08220 Plastic Doors


PVC (Supply & Delivery)
W/out Louver
600mmW x 2100mmH, Single leaf (D-17) Nr -

PAGE 31 OF 48
Item Description Unit Basement
800mmW x 2100mmH, Single leaf (D-18) Nr -
With Louver
600mmW x 2100mmH, Single leaf (D-19) Nr -

Sub Total : CP63 - Supply and Delivery of PVC Doors and Jamb

DIVISION 08 - DOOR HARDWARE

To Main Unit Entrance


Mortise Lock set
Lever Handle set
Door Stop set
Peep Hole set
To Bedroom
Entrance Lock set
Lever Handle set
Door Stop set
To Unit T&B Door
Privacy Lock set
Lever Handle set
To Unit Utility/Storage Room
Entrance Lock set
Lever Handle set
Door Stop set
To Fire Exit Stairs
Storage Lock set
Passage Lock set
Lever Handle set
Panic Hardware set
Door Closer set
To Lower Ground Fire Exit Stairs; Access to Machine Room
Storage Lock set 2.00
Lever Handle set 2.00
Panic Hardware set 2.00
Door Closer set 2.00
Door Stop set 2.00
Passage Lock set 2.00
To T/E; CA; EE; Tel Room
Storage Lock set -
Lever Handle set -
Door Stop set -
To PWD Toilet @ Lobby
Privacy Lock set 1.00
Dead Lock set 1.00
Lever Handle set 1.00
Door Stop set 1.00
To Garbage Chute Room
Passage Lock set -
Lever Handle set -
Door Closer set -
To Plumbing Meter Chase
Dead Lock set -
Pull Handle set -
To Pump Room/Access to Over Head Water Tank
Lever Handle set

PAGE 32 OF 48
Item Description Unit Basement
Door Stop set
Barrel Bolt w/ Hasp set
To Garbage Room
Storage Lock set 1.00
Lever Handle set 1.00
Door Closer set 1.00

Sub Total : CP64 - Supply and Delivery of Door Hardwares

DIVISION 09 - FINISHES
09300 TILE
09310 Supply of Ceramic Tiles
300 x 300 Ceramic Tiles m² 63.99
500 x 500 Ceramic Tiles m² 24.30

Sub Total : CP65 - Supply and Delivery of Ceramic Tiles


DIVISION 09 - FINISHES
09300 TILE
09700 09310 Supply of Homogenous Tiles
600 x 600 Homogeneous Tiles m² -

Sub Total : CP66 - Supply and Delivery of Homogeneous Tiles

10750 KITCHEN SINK & FAUCETS

Supply Sink and faucet


Studio SUM
1BR SUM
2BR SUM

Sub Total : CP67 - Supply and Delivery of Kitchen Sink and Faucet

DIVISION 10 - SPECIALTIES
10750 TOILET, BATH & LAUNDRY ACCESSORIES

Unit Master's Toilet and Bath


Watercloset Nr
Lavatory Nr
Faucet Nr
Shower Fixture Nr
Soap Holder Nr
Tissue paper holder Nr

Unit Toilet and Bath


Watercloset Nr
Lavatory Nr
Faucet Nr
Shower Fixture Nr
Soap Holder Nr
Tissue paper holder Nr

Common T&B to Podium (M/F, PWD & Admin T&B)

PAGE 33 OF 48
Item Description Unit Basement
Watercloset Nr
Lavatory (under counter) with faucet Nr
Lavatory (wall hung) with faucet Nr
Shower head, valve,and faucet Nr
Tissue paper holder Nr
Soap holder Nr
Urinal Nr
Grab bar Nr
Face Mirror m²
Hand Dryer Nr

Sub Total : CP69 - Supply of Plumbing Fixtures

Total SUPPLY PACKAGES

PAGE 34 OF 48
SELLING PRICE
- TOTAL
Podium Tower 4 Qty Rate Amount

181,661.11 407,249.84 645,050.27 35.11 22,647,715.02


1,423,723.58 3,741,725.64 6,499,242.59 35.11 228,188,407.27
-

- 250,836,122.29
-
-
-
- - 4,075.71 245.50 1,000,587.92
- 155.23 27,037.62 245.50 6,637,749.78
16,408.64 63,291.06 79,699.70 245.50 19,566,315.29
12,656.62 48,789.76 65,415.31 245.50 16,059,492.42
-

- 43,264,145.42
-
-
-
-
-
-
-
-
- - - 11,313.76
- 1.00 1.00 7,268.10 7,268.10
-
-
- 1.00 1.00 7,268.10 7,268.10
1.00 - 2.00 7,268.10 14,536.20
- - 1.00 14,170.80 14,170.80
-
-
7.00 31.00 38.00 7,268.10 276,187.80
9.00 65.00 76.00 7,268.10 552,375.60
4.00 - 5.00 6,272.10 31,360.51
- 62.00 62.00 4,226.27 262,028.46
-

- 1,165,195.57
-
-
-
-
- 557.00 557.00 1,081.51 602,401.07

PAGE 35 OF 48
Podium Tower 4 Qty Rate Amount
- 217.00 217.00 1,884.74 408,988.58
-
- 62.00 62.00 1,166.99 72,353.16
-

- 1,083,742.81
-
-
-
-
- 1,001.00
712.00 712.00 817.00 581,704.00
712.00 712.00 60.00 42,720.00
712.00 712.00 156.31 111,292.72
-
279.00 279.00 547.00 152,613.00
279.00 279.00 817.00 227,943.00
279.00 279.00 60.00 16,740.00
-
217.00 217.00 547.00 118,699.00
774.00 774.00 817.00 632,358.00
-
62.00 62.00 547.00 33,914.00
62.00 62.00 817.00 50,654.00
62.00 62.00 60.00 3,720.00
-
9.00 65.00 74.00 547.00 40,478.00
9.00 65.00 74.00 447.76 33,134.24
9.00 65.00 74.00 817.00 60,458.00
9.00 65.00 74.00 1,574.00 116,476.00
9.00 65.00 74.00 798.00 59,052.00
-
2.00 547.00 1,094.00
2.00 817.00 1,634.00
2.00 1,574.00 3,148.00
2.00 798.00 1,596.00
2.00 60.00 120.00
2.00 447.76 895.52
-
7.00 31.00 38.00 547.00 20,786.00
7.00 31.00 38.00 817.00 31,046.00
7.00 31.00 38.00 60.00 2,280.00
-
1.00 - 2.00 547.00 1,094.00
1.00 - 2.00 748.00 1,496.00
1.00 - 2.00 817.00 1,634.00
1.00 - 2.00 60.00 120.00
-
- 1.00 1.00 447.76 447.76
- 1.00 1.00 817.00 817.00
- 1.00 1.00 798.00 798.00
-
- 62.00 62.00 748.00 46,376.00
- 62.00 62.00 426.00 26,412.00
-
1.00 1.00 817.00 817.00

PAGE 36 OF 48
Podium Tower 4 Qty Rate Amount
1.00 1.00 60.00 60.00
1.00 1.00 748.00 748.00
-
- - 1.00 547.00 547.00
- - 1.00 817.00 817.00
- - 1.00 798.00 798.00
-

- 2,427,537.24
-
-
-
-
90.13 8,567.57 8,721.70 322.21 2,810,187.63
72.91 17,772.40 17,869.62 478.00 8,541,677.71
-

- 11,351,865.34
-
-
-
179.85 - 179.85 922.98 165,994.71
-

- 165,994.71
-
-
-
-
495.00 495.00 1,938.36 959,488.20
155.00 155.00 1,938.36 300,445.80
62.00 62.00 1,938.36 120,178.32
-

- 1,380,112.32
-
-
-
-
-
62.00 62.00 3,640.33 225,700.46
62.00 62.00 2,135.96 132,429.68
62.00 62.00 1,986.58 123,167.96
62.00 62.00 1,872.17 116,074.54
62.00 62.00 155.49 9,640.38
62.00 62.00 155.49 9,640.38
-
-
712.00 712.00 3,640.33 2,591,914.96
712.00 712.00 2,135.96 1,520,805.30
712.00 712.00 1,986.58 1,414,444.96
712.00 712.00 1,872.17 1,332,985.04
712.00 712.00 155.49 110,708.88
712.00 712.00 155.49 110,708.88
-
-

PAGE 37 OF 48
Podium Tower 4 Qty Rate Amount
- 3,640.33
1.00 1.00 2,813.00 2,813.00
1.00 1.00 2,014.00 2,014.00
1.00 1.00 2,092.24 2,092.24
1.00 1.00 155.49 155.49
1.00 1.00 155.49 155.49
1.00 1.00 6,390.00 6,390.00
1.00 1.00 3,916.00 3,916.00
1.00 1.00 4,929.01 4,929.01
1.00 1.00 12,600.00 12,600.00

7,733,286.64

319,408,002.34

PAGE 38 OF 48
Makati Development Corporation
Project Name: AVIDA TOWERS RIALA TOWER 4 (FCD)
Project Location: VILLAREAL, AITP, CEBU CITY
OHS AS
Ce rt
1 8 0 0 1 :1 9 9 9
No : CI/1 0 1 2 I

Add Ons
Detailed Breakdown
36,101.07
Item Description Unit Qty

Accelerometer/Seismograph lot 1.00

Accelerometer/Seismograph

Roof Deck Precast Walls m² 166.86


10mm x 10mm Groove Line Design
to fin 1 lm 4,469.15
to fin 2 lm 35.57
to fin 3 lm 368.28
to fin 4 lm 478.40
to fin 5 lm 368.14
to fin 6 lm 368.82
to fin 7 lm 361.80
to top of tower(crown groove line excluded) lm 144.45
to precast walls lm 842.40

Macro Air Sab m² 233.72

Exterior Painting (Supply and Application of Painting) m³ 2,132.46

FINS/PIPE CLADDING

FRONT & LEFT ELEVATION (AR-10.1A(P2)(T4) to AR-10.1C(P2)(T4))


Decorative Metal: 150x150x5mm, 150x100x5mm,
150x200x5mm, 150X300X5mm kg 5,048.18
Wire Mesh m² 21.42
Structural Steel Support
to Wire Mesh Support; 50x100x5mm
Rectangular Steel kg 588.51
QDE Paint
to Decorative Metal m² 132.48
to Wire Mesh Support; 50x100x5mm
Rectangular Steel m² 16.07
Tempered Glass, used 12mm thick m² 64.86

REAR Decorative
ELEVATION (AR-10.1D(P2)(T4)
Metal to (AR-10.F(P2)(T4) to AR-10.1F(P2)(T4))
assumed sections:
150x150x5mm, 150x100x5mm, 150x200x5mm,
150X300X5mm kg 5,342.71
QDE Paint
to Decorative Metal m² 140.22

Steel Grille Window Bamboo Design

Glass Fiber Reinforced Concrete m² 302.43

40.00 Structural Framing kg 16,496.89

PAGE 39 OF 48
Makati Development Corporation
Project Name: AVIDA TOWERS RIALA TOWER 4 (FCD)
Project Location: VILLAREAL, AITP, CEBU CITY
OHS AS
Ce rt
1 8 0 0 1 :1 9 9 9
No : CI/1 0 1 2 I

Add Ons
Detailed Breakdown
36,101.07
Item Description Unit Qty

STRUCTURAL STEEL
TUBULAR BARS, 300x200x5mm kg 16,496.89
STEEL CONNECTIONS kg 16,496.89

DECORATIVE STEEL
TUBULAR BARS, Ø200mm pipe kg 6,477.85
STEEL SHEETS; 3mm thick (BUILT-UP STEEL
CROWN) kg 47,538.20

QDE paint m² 1,333.35

Crown

PAGE 40 OF 48
Makati Development Corporation
Project Name: AVIDA TOWERS RIALA TOWER 4 (FCD)
Project Location: VILLAREAL, AITP, CEBU CITY
OHS AS
Ce rt
1 8 0 0 1 :1 9 9 9
No : CI/1 0 1 2 I

Add Ons
Detailed Breakdown
36,101.07
Item Description Unit Qty

CANOPY DROP OFF AREA


G.I. Roofing m² 172.23
Stainless Steel Gutter; 300mm width lm
E.I.F.S Panels Full-Therm m²
50.00 Structural Framing; 50kg/m² kg 8,611.53
QDE Paint; for steel framing; 0.05m²/kg m² 430.58
Supply and Installation of Ficemboard m²
Supply and Application of Elastomeric paint m²

CANOPY CONNECTING TO T3 CANOPY


G.I. Roofing m² 113.73
Stainless Steel Gutter; 300mm width lm
E.I.F.S Panels Full-Therm m²
50.00 Structural Framing; 50kg/m² kg 5,686.50
QDE Paint; for steel framing; 0.05m²/kg m² 284.33
Supply and Installation of Ficemboard m²
Supply and Application of Elastomeric paint m²

CANOPY IN FRONT OF GRAND LAWN


G.I. Roofing m² 69.38
Stainless Steel Gutter; 300mm width lm
E.I.F.S Panels Full-Therm m²
50.00 Structural Framing; 50kg/m² kg 3,468.76
QDE Paint; for steel framing; 0.05m²/kg m² 173.44
Supply and Installation of Ficemboard m²
Supply and Application of Elastomeric paint m²
Tempered Glass m²

Canopy

FRONT & LEFT ELEVATION (AR-10.1A(P2)(T4) to AR-10.1C(P2)(T4))


25mm Groove Lines lm
Wire Mesh m²
Structural Steel Support
to Wire Mesh Support; 50x100x3mm
Rectangular Steel kg
QDE Paint
to Wire Mesh Support; 50x100x3mm
Rectangular Steel m²
Macro Air Sab m²
Exterior Paint; to Macro Air m²

REAR ELEVATION (AR-10.1D(P2)(T4) to (AR-10.F(P2)(T4) to AR-10.1F(P2)(T4))


E.I.F.S Panels Full-Therm m²
25mm Groove Lines; to Precast lm
Structural Steel Support
to E.I.F.S. Panels; assumed 80kg/m² kg
QDE Paint
to Steel Supports of EIFS; assumed 0.1m²/kg m²

PAGE 41 OF 48
Makati Development Corporation
Project Name: AVIDA TOWERS RIALA TOWER 4 (FCD)
Project Location: VILLAREAL, AITP, CEBU CITY
OHS AS
Ce rt
1 8 0 0 1 :1 9 9 9
No : CI/1 0 1 2 I

Add Ons
Detailed Breakdown
36,101.07
Item Description Unit Qty
Macro Air Sab m²
Exterior Paint; to Macro Air m²

Façade Treatment

Total ADD ONS

PAGE 42 OF 48
SELLING PRICE
TOTAL
Rate Amount

3,411,450.00 3,411,450.00

4,834.85 806,732.38

158.26 707,304.21
158.26 5,629.44
158.26 58,285.36
158.26 75,713.35
158.26 58,263.20
158.26 58,370.82
158.26 57,259.81
158.26 22,861.19
158.26 133,321.34

5,425.62 1,268,075.91

695.50 1,483,127.04

145.00 731,985.81
136.10 2,915.27

130.69 76,912.84

705.60 93,477.89

705.60 11,335.46
18,000.00 1,167,526.24

170.00 908,260.70

705.60 98,939.23

7,667.69 2,318,922.68

130.69 2,155,975.40

PAGE 43 OF 48
SELLING PRICE
TOTAL
Rate Amount

145.00 2,392,049.21
145.00 2,392,049.21

170.00 1,101,234.40

170.00 8,081,493.73

705.60 940,814.87

PAGE 44 OF 48
SELLING PRICE
TOTAL
Rate Amount

1,713.74 295,157.63
2,799.78
3,087.99
144.39 1,243,436.39
705.60 303,814.60
1,388.43
695.50

1,713.74 194,903.21
2,799.78
3,087.99
144.39 821,085.82
705.60 200,619.72
1,388.43
695.50

1,713.74 118,890.79
2,799.78
3,087.99
144.39 500,861.63
705.60 122,377.85
1,388.43
695.50
18,000.00

158.26
136.10

144.39

705.60
5,425.62
695.50

3,087.99
158.26

144.39

705.60

PAGE 45 OF 48
SELLING PRICE
TOTAL
Rate Amount
5,425.62
695.50

PAGE 46 OF 48
Makati Development Corporation
Project Name: AVIDA TOWERS RIALA TOWER 4 (FCD)
Project Location: VILLAREAL, AITP, CEBU CITY
OHS AS
Ce rt
1 8 0 0 1 :1 9 9 9
No : CI/1 0 1 2 I

Site Adapt
Detailed Breakdown
36,101.07
Item Description Unit Qty

Slope Protection - Provisional Cost

SHOTCRETE
Shotcreting of 75mm thick with 150x150x6mm EWWM
(3000psi) m² 966.88
> 1ST LAYER; ø28 X 18000mm LONG @ 2500mm
spacing nr 152.00
> 2ND LAYER; ø28 X 16000mm LONG @ 2500mm
spacing nr 152.00

Slope Protection

02450 PILES AND CAISSONS

Pile Hacking pc 96.00


Disposal of Pile Hacked materials m³ 4,710.60

Pile Hacking and Disposal

02450 FOUNDATION & L. B. ELEMENTS


Bored Piling Works lot 1.00

Bored Piling Works

Total SITE ADAPT

PAGE 47 OF 48
SELLING PRICE
TOTAL
Rate Amount

2,998.21 2,898,922.34

32,792.60 4,984,475.94

32,792.60 4,984,475.94

17,074.46 1,639,148.16
268.20 1,263,394.86

93,732,372.53 93,732,372.53

93,732,372.53

93,732,372.53

PAGE 48 OF 48