Project Title: CONSTRUCTION OF TWO (2) STOREY RESIDENCE

Project Description: DETAILED ESTIMATE

Project Location: BARANGAY PUGARO, MANAOAG, PANGASINAN
Owner: ROWENA D. GALAPIA
DETAILED ESTIMATE
I. GENERAL REQUIREMENTS
Qty 1.00 lot
A. Building Permit Php
Working Drrawings, Plans & Professional fee's Php
Decorp Meetering & Electrical tapping including Meter & Meter box Php
1.0 Temporary Facilities
a) Temporary Lightings Php
b) Temporary Water Php
SUB-TOTAL - I Php
II. EARTH WORKS
EXCAVATION WORKS
Qty 80.89 cu.m
B. LABOR COST
1.0 Foreman Php 600.00 /day Php
8.0 Laborer Php 300.00 /day Php
Php
Php 3,000.00 x 15.0 days Php
BACKFILL & COMPACTION
Qty 60.19 cu.m
B. LABOR COST
1.0 Foreman Php 600.00 /day Php
6.0 Laborer Php 300.00 /day Php
Php
Php 2,400.00 x 7.0 days Php
EARTH FILL & GRAVEL BEDDING
Qty 71.04 cu.m Common Borrows
Qty 7.61 cu.m Gravel
A. MATERIAL COST
71.0 bags Common Borrows @ Php 300.00 /cu.m Php
7.6 cu.m Gravel Php 700.00 /cu.m Php
Php
B. LABOR COST
1.0 Foreman Php 600.00 /day Php
8.0 Laborer Php 300.00 /day Php
 Php
Php 3,000.00 x 3.0 days Php
A. MATERIAL COST Php
B. LABOR COST Php
Php
SUB-TOTAL - II Php
III. CONCRETE WORKS
Qty 75.44 cu.m
A. MATERIAL COST
679.0 bags Portland Cement @ Php 230.00 /bag Php
76.0 cu.m Gravel Php 500.00 /cu.m Php
38.0 cu.m Washed Sand Php 400.00 /cu.m Php
Php
B. LABOR COST
1.0 Foreman Php 600.00 /day Php
2.0 Mason Php 450.00 /day Php
8.0 Laborer Php 300.00 /day Php
Php
Php 3,900.00 x 21.0 days Php
C. EQUIPMENT EXPENSES (RENTAL)
1.0 unit One Bagger Concrete Mixer Php 1,000.00 /day Php
Fuel, oil, lub.,etc Php 250.00 /day Php
Php
Php 1,250.00 x 21.0 days Php
SUMMARY
A. MATERIAL COST Php
B. LABOR COST Php
C. EQUIPMENT EXPENSES (RENTAL) Php
Php
SUB-TOTAL - III Php
IV. REINFORCE STEEL BARS
Qty 11,402.02 kgs
A. MATERIAL COST
563.3 kgs 16mmØx 10.50 mts. Def. bars Php 45.00 /kg Php
2,187.1 kgs 16mmØx 9.00 mts. Def. bars Php 45.00 /kg Php
983.5 kgs 16mmØx 7.50 mts. Def. bars Php 45.00 /kg Php
2,977.9 kgs 16mmØx 6.00 mts. Def. bars Php 45.00 /kg Php
106.6 kgs 12mmØx 6.00 mts. Def. bars Php 45.00 /kg Php
4,690.2 kgs 10mmØx 6.00 mts. Def. bars Php 45.00 /kg Php
 170.85 kgs # 16 G.I. tie wire Php 60.00 /kg Php
Php
B. LABOR COST
1.0 Foreman Php 600.00 /day Php
6.0 Steelman Php 400.00 /day Php
6.0 Laborer Php 300.00 /day Php
Php
Php 4,800.00 x 42.0 days Php
C. EQUIPMENT EXPENSES (RENTAL)
1 unit Bar cutter Php 500.00 /day Php
Php
Php 500.00 x 42.0 days Php
SUMMARY
A. MATERIAL COST Php
B. LABOR COST Php
C. EQUIPMENT EXPENSES (RENTAL) Php
Php
SUB-TOTAL - IV Php
V. FORMS AND SCAFFOLDINGS
Qty 1.00 lot
A. MATERIAL COST
60.0 pcs 1/2"x4'x8' Form Plywood @ Php 680.00 /pc Php
1,388.9 bd.ft Asst. Form lumber @ Php 24.00 /bd.ft Php
60.0 kgs Asst. CWNail @ Php 55.00 /kg Php
40.0 kgs # 16 G.I. tie wire @ Php 60.00 /kg Php
Php
B. LABOR COST
1.0 Foreman Php 600.00 /day Php
3.0 Carpenter @ Php 450.00 /day Php
1.0 Laborer @ Php 300.00 /day Php
Php
Php 2,250.00 x 12.0 days Php
SUMMARY
A. MATERIAL COST Php
B. LABOR COST Php
Php
SUB-TOTAL - V Php
VI. MASONRY WORKS (CHB laying w/ Plastering)
Qty 532.94 sq.m
 A. MATERIAL COST
400.0 bags Portland Cement @ Php 230.00 /bag Php
33.0 cu.m Washed sand @ Php 400.00 /cu.m Php
1,590.0 pcs 5" CHB @ Php 15.00 /pc Php
1,900.0 pcs 4" CHB @ Php 12.00 /pc Php
758.5 kgs 10mmØ Def. bars @ Php 45.00 /kg Php
14.0 bd.ft # 16 G.I. tie wire @ Php 60.00 /kg Php
Php
B. LABOR COST
1.0 Foreman Php 600.00 /day Php
3.0 Mason Php 450.00 /day Php
4.0 Laborer Php 300.00 /day Php
Php
Php 3,150.00 x 25.0 day Php
SUMMARY
A. MATERIAL COST Php
B. LABOR COST Php
Php
SUB-TOTAL - VI Php
VII. TILE WORKS
Qty 133.85 sq.m
A. MATERIAL COST
30.0 bags Portland Cement @ Php 230.00 /bag Php
2.0 cu.m Washed sand @ Php 400.00 /cu.m Php
75.0 pcs .30X.30m. Floor tile ( Toilet & Bath ) @ Php 65.00 /pc Php
180.0 pcs .30x.45m Wall tile ( Toilet & Bath ) @ Php 85.00 /pc Php
239.00 pcs .60x.60m Indoor tile @ Php 290.00 /pc Php
70.00 pcs .60x.60m Out door tile @ Php 270.00 /pc Php
7.47 sq.m Counter top Granite tile @ Php 6500.00 /sq.m Php
15.93 sq.m Decorative Stone finish @ Php 1850.00 /sq.m Php
3.0 pcs Diamond tile cutter @ Php 275.00 /pc Php
60.0 bags Tile Adhessive @ Php 260.00 /bag Php
60.0 pcs Tile trim @ Php 280.00 /pc Php
10.0 kgs Tile grout @ Php 25.00 /kg Php
Php
B. LABOR COST
1.0 Foreman Php 600.00 /day Php
4.0 Mason Php 450.00 /day Php
4.0 Laborer Php 300.00 /day Php
 Php
Php 3,600.00 x 25.0 day Php
C. EQUIPMENT EXPENSES (RENTAL)
2 units Tile Cutter/Grinder Php 300.00 /day Php
Php
Php 600.00 x 25.0 days Php
SUMMARY
A. MATERIAL COST Php
B. LABOR COST Php
C. EQUIPMENT EXPENSES (RENTAL) Php
Php
SUB-TOTAL - VII Php
VIII. CARPENTRY AND JOINERY WORKS
Qty 99.33 sq.m
A. MATERIAL COST
58.0 pcs Hardiflex ceiling board @ Php 540.00 /pc Php
108.0 pcs 19mmx50mmx5.0mts Double Furring @ Php 95.00 /pc Php
Channel
56.0 pcs 25mmx25mmx3.0mts. Wall Angle @ Php 70.00 /pc Php
24.0 pcs .7mmx2mmx38mmx5.0mts Carrying @ Php 110.00 /pc Php
Channel
100.0 pcs Double furring clip @ Php 7.00 /pc Php
10.0 boxes Blind Rivets @ Php 400.00 /box Php
4.0 pcs Riviter @ Php 1,200.00 /pc Php
2.0 pcs Diamond cutter 4" dia. @ Php 450.00 /pc Php
5.0 kgs 1" Concrete nail @ Php 90.00 /kg Php
Php
B. LABOR COST
1.0 Foreman Php 600.00 /day Php
2.0 Carpenter @ Php 450.00 /day Php
1.0 Laborer @ Php 300.00 /day Php
Php
Php 1,800.00 x 13.0 days Php
C. EQUIPMENT EXPENSES (RENTAL)
2.0 unit Electric drill Php 300.00 /day Php
1.0 unit Electric Grinder Php 300.00 /day Php
Php
Php 900.00 x 13.0 days Php
SUMMARY
 A. MATERIAL COST Php
B. LABOR COST Php
C. EQUIPMENT EXPENSES (RENTAL) Php
Php
SUB-TOTAL - VIII Php
IX. DOORS AND WINDOWS
Qty 1.00 lot
A. MATERIAL COST
5.0 sets W1, 1/4" thk.Sliding glass Window w/ @ Php 4,799.52 /set Php
Powder coated Alum. Framing
2.0 set W2, 1/4" thk.Sliding glass Window w/ @ Php 3,999.60 /set Php
Powder coated Alum. Framing
2.0 sets W3, 1/4" thk.Sliding glass Window w/ @ Php 1,199.88 /set Php
Powder coated Alum. Framing
1.0 set SGD-1, 1/4" thk.Sliding glass Door w/ Fixed @ Php 30,574.72 /set Php
glass Powder coated Alum. Framing
1.0 set D1, Panel type door (.90x210 mts) @ Php 5,925.00 /set Php
1.0 sets D2, Panel type door (.80x210 mts) @ Php 5,050.00 /set Php
2.0 sets D3, Panel type door (.80x210 mts) @ Php 5,050.00 /set Php
2.0 sets D5, PVC door (.60x2.10 mts) @ Php 2,600.00 /set Php
Php
B. LABOR COST
1.0 Foreman Php 600.00 /day Php
1.0 Carpenter @ Php 450.00 /day Php
2.0 Glass Installer @ Php 350.00 /day Php
2.0 Laborer @ Php 300.00 /day Php
Php
Php 2,350.00 x 14.0 days Php
C. EQUIPMENT EXPENSES (RENTAL)
2.0 units Electric drill Php 300.00 /day Php
1.0 unit Electric Grinder Php 300.00 /day Php
Php
Php 900.00 x 14.0 days Php
SUMMARY
A. MATERIAL COST Php
B. LABOR COST Php
C. EQUIPMENT EXPENSES (RENTAL) Php
Php
SUB-TOTAL - IX Php
X. PAINTING WORKS 7 WATER PROOFING WORKS
Qty 632.27 sq.m
A. MATERIAL COST
24.0 gal Waterproofing paint @ Php 850.00 /gal Php
7.0 tin Flat latex white @ Php 2,010.00 /tin Php
8.0 tin Semi-gloss latex @ Php 2,300.00 /tin Php
20.0 kgs Patching compund @ Php 15.00 /kg Php
38.0 gal Masonry Putty @ Php 420.00 /gal Php
2.0 gal Easytite w/ Hardiner @ Php 680.00 /gal Php
4.0 gal Stikwel @ Php 615.00 /gal Php
4.0 lit Latex Color @ Php 210.00 /lit Php
4.0 gal QDE white @ Php 615.00 /gal Php
2.0 gal Paint thinner @ Php 290.00 /gal Php
7.0 pcs Roller brush\ @ Php 95.00 /pc Php
13.0 pcs Paint brush @ Php 45.00 /pc Php
26.0 pcs Sand paper @ Php 20.00 /pc Php
15.0 kgs Stupa rag @ Php 15.00 /kg Php
Php
B. LABOR COST
1.0 Foreman Php 600.00 /day Php
3.0 Painter @ Php 400.00 /day Php
1.0 Laborer @ Php 300.00 /day Php
Php
Php 1,500.00 x 21.0 day Php
SUMMARY
A. MATERIAL COST Php
B. LABOR COST Php
Php
SUB-TOTAL - X Php
XI. TRUSS WORKS
Qty 1.00 lot
A. MATERIAL COST
8.0 pcs 4.8mm x 2"x2" Angle bar @ Php 980.00 /pc Php
5.0 pcs 4.8mmx 1-1/2"x1-1/2" Angle bar @ Php 790.00 /pc Php
8.0 pcs 1.2mm x2"x4" C-purlins @ Php 550.00 /pc Php
1.0 pcs 1.5mm x2"x10" C-purlins @ Php 580.00 /pc Php
10.0 pcs 12mmØ x 6.0 mts Plain Round bar @ Php 2,150.00 /pc Php
2.0 box Welding rod (15 kgs.) @ Php 150.00 /box Php
1.0 lot Acytelene/oxygen @ Php 1,200.00 /lot Php
 3.0 pcs 4"dia. Grinding disk @ Php 65.00 /pc Php
1.0 pcs 14"dia. Cutting disk @ Php 850.00 /pc Php
2.0 gal Epoxy primer w/ Catalyst @ Php 540.00 /gal Php
1.0 gal Paint thinnner @ Php 110.00 /gal Php
3.0 pcs Asst. paint brush @ Php 45.00 /pc Php
Php
B. LABOR COST
1.0 Foreman Php 600.00 /day Php
3.0 Welder @ Php 450.00 /day Php
3.0 Laborer @ Php 300.00 /day Php

Php
Php 2,850.00 x 6.0 day Php
1.0 unit Welding Machine Php 650.00 /day Php
1.0 unit Electric Grinder Php 300.00 /day Php
Php
Php 950.00 x 6.0 days Php

SUMMARY
A. MATERIAL COST Php
B. LABOR COST Php
C. EQUIPMENT EXPENSES (RENTAL) Php
Php
SUB-TOTAL - XI Php
XII. ROOFING WORKS
Qty 28.80 l.m
A. MATERIAL COST
28.8 l.m pre-painted Tile Roof roofing sheet (.5mm.) @ Php 480.00 /l.m Php
1.0 rolls One sided Alum. Insulation (9mm thk) @ Php 85.84 /roll Php
10.0 pcs 3"Ø PVC pipe @ Php 53.00 /pc Php
21.0 pcs 3"Ø PVC Elbow 1/4 bend @ Php 20.00 /pc Php
2.0 pcs S-type gutter @ Php 550.00 /pc Php
10.0 pcs Wall flashing @ Php 400.00 /pc Php
200.0 pcs Tekscrew @ Php 12.00 /pc Php
10.0 tube Silicon Sealant @ Php 210.00 /tube Php
 2.0 box Blind Rivets @ Php 290.00 /box Php
Php
B. LABOR COST
1.0 Foreman Php 600.00 /day Php
3.0 Roof Installer @ Php 400.00 /day Php
2.0 Laborer @ Php 300.00 /day Php
Php
Php 2,400.00 x 4.0 day Php
SUMMARY
A. MATERIAL COST Php
B. LABOR COST Php
Php
SUB-TOTAL - XII Php
XIII. ELECTRICAL WORKS
Qty 1.00 lot
A. MATERIAL COST
1 Conduits, Pipes & Fittings
2.0 pcs 2'Ø PVC pipe x 3.00 mts. @ Php 235.00 /pc Php
3.0 pcs 2"Ø Long sweep elbow @ Php 65.00 /pc Php
80.0 pcs 3/4'Ø PVC pipe x 3.00 mts. @ Php 75.00 /pc Php
30.0 pcs 3/4"Ø Long sweep elbow @ Php 21.00 /pc Php
100.0 pcs 1/2"Ø PVC pipe x 3.00 mts. @ Php 65.00 /pc Php
40.0 pcs 1/2"Ø PVC Long sweep elbow @ Php 15.00 /pc Php
1.0 pc 2"Ø Entrance cap @ Php 285.00 /pc Php
1.0 pc Secondary rack @ Php 550.00 /pc Php
2 Boxes and Full boxes
40.0 pcs 4"x4" Junction box @ Php 35.00 /pc Php
45.0 pcs 2"x4" Utility box @ Php 35.00 /pc Php
30.0 pcs 4"x4" Square box @ Php 61.00 /pc Php
3 Wires & Cables
50.0 l.m 22 mm² THHN wire @ Php 126.00 /lm Php
0.5 roll 8.0mm² THHN wire @ Php 7,420.00 /roll Php
3.0 roll 5.5mm² THHN wire @ Php 5,350.00 /roll Php
3.0 roll 3.5mm² THHN wire @ Php 3,595.00 /roll Php
1.5 roll 2.0mm² THHN wire @ Php 2,850.00 /roll Php
4 Wiring Devices
16.0 sets 2 gang C.O. @ Php 165.00 /pc Php
1.0 set ACU outlet @ Php 375.00 /pc Php
8.0 sets 1 gang Switch @ Php 125.00 /set Php
 12.0 sets 2 gang Switch @ Php 165.00 /set Php
2.0 sets 3 gang Switch @ Php 195.00 /set Php
3.0 sets 3 way Switch @ Php 165.00 /set Php
2.0 sets Telephone Outlet @ Php 120.00 /set Php
5 Panel board
PANEL MDP, 90 Amp. 220 Volts, 60 Hertz,
1.00 set @ Php 3,750.00 /set Php
2 PCB. (NEMA R)

1.00 set Main 90 Amp. 220 Volts, 60 Hertz, 2 PCB. @ Php 9,950.00 /set Php

Branches: 6-15 A, 220 V, 60H, 2PCB

4-20 A, 220 V, 60H, 2 PCB
5-30 A, 220 V, 60H, 2 PCB
1-40 A, 220 V, 60H, 2 PCB
6 Electrical Fixtures
1.0 set Exhaust fan @ Php 950.00 /set Php
7.0 sets 11 watts Circular lamp @ Php 1,850.00 /set Php
16.0 sets 7 watts pinlight @ Php 450.00 /set Php
10.0 sets 3 watts pinlight @ Php 350.00 /set Php
15.0 rolls Electrical tape @ Php 45.00 /roll Php
Php
B. LABOR COST
1.0 Foreman Php 600.00 /day Php
2.0 Electrician @ Php 450.00 /day Php
3.0 Laborer @ Php 300.00 /day Php
Php
Php 1,800.00 x 22.0 day Php
C. EQUIPMENT EXPENSES (RENTAL)
2.0 unit Electric drill Php 300.00 /day Php
Php
Php 600.00 x 22.0 days Php
SUMMARY
A. MATERIAL COST Php
B. LABOR COST Php
C. EQUIPMENT EXPENSES (RENTAL) Php
Php
SUB-TOTAL - XIII Php
XIV PLUMBING WORKS
Qty 1.00 lot
A. MATERIAL COST
1 Waste pipe line
8.0 pcs 150mmØ PVC pipe @ Php 2,480.00 /pc Php
12.0 pcs 100mmØ PVC pipe @ Php 645.00 /pc Php
6.0 pcs 75mmØ PVC pipe @ Php 480.00 /pc Php
15.0 pcs 50mmØ PVC pipe @ Php 235.00 /pc Php
4.0 pcs 4"Ø PVC wye @ Php 75.00 /pc Php
4.0 pcs 4"Ø PVC tee @ Php 78.00 /pc Php
3.0 pcs 4"Ø PVC 1/4 bend @ Php 70.00 /pc Php
3.0 pcs 4"Ø PVC 1/8 bend @ Php 70.00 /pc Php
3.0 pcs 4"Ø PVC C.O. @ Php 95.00 /pc Php
4.0 pcs 4"Ø PVC coupling @ Php 65.00 /pc Php
2.0 pcs 4"Øx2"Ø PVC wye @ Php 85.00 /pc Php
3.0 pcs 3"Ø PVC 1/4 bend @ Php 42.00 /pc Php
5.0 pcs 2"Ø PVC wye @ Php 38.00 /pc Php
5.0 pcs 2"Ø PVC tee @ Php 42.00 /pc Php
8.0 pcs 2"Ø PVC 1/4 bend @ Php 38.00 /pc Php
6.0 pcs 2"Ø PVC 1/8 bend @ Php 38.00 /pc Php
2.0 pcs 2"Ø PVC C.O. @ Php 65.00 /pc Php
5.0 pcs 2"Ø PVC P-trap @ Php 65.00 /pc Php
2 Clean Water pipe line
12.0 pcs PP-R Pipe 3/4"Ø @ Php 425.00 /pc Php
15.0 pcs PP-R Coupling 3/4"Ø @ Php 20.00 /pc Php
5.0 pcs PP-R Coupling Reducer , 1/2"Ø x 3/4"Ø @ Php 18.00 /pc Php
5.0 pcs PP-R Tee , 3/4"Ø @ Php 32.00 /pc Php
8.0 pcs PP-R Pipe 1/2"Ø @ Php 315.00 /pc Php
8.0 pcs PP-R Elbow 90 x 1/2"Ø @ Php 17.00 /pc Php
7.0 pcs PP-R Coupling 1/2"Ø @ Php 12.00 /pc Php
6.0 pcs PP-R Tee , 1/2"Ø @ Php 21.00 /pc Php
7.0 pcs PP-R Adaptor Female Thread, 1/2"Ø @ Php 95.00 /pc Php
1.0 pcs Gate Valve, 3/4"Ø @ Php 380.00 /pc Php
2.0 pcs Gate Valve, 1/2"Ø @ Php 300.00 /pc Php
3 Fixtures, Accessories & Consumables
2.0 can Solvent cement @ Php 120.00 /can Php
1.0 unit Septic tank @ Php 15,000.00 /unit Php
6.0 unit Catch basin @ Php 750.00 /ca Php
1.0 pcs Kitchen sink @ Php 6,500.00 /ca Php
2.0 set Water closets @ Php 9,800.00 /pc Php
2.0 set Wall hang Lavatory @ Php 3,500.00 /pc Php
2.0 pc Tissue holder @ Php 250.00 /pc Php
 2.0 pc Soap holder @ Php 250.00 /pc Php
3.0 pc Floor drain (4x4) S.S @ Php 350.00 /pc Php
1.0 pc Mirror (2ft x 3ft) @ Php 1,500.00 /pc Php
2.0 pc Faucet @ Php 180.00 /pc Php
5.0 rolls Tapelom tape @ Php 20.00 /pc Php
Php
B. LABOR COST
1.0 Foreman Php 600.00 /day Php
2.0 Plumber @ Php 450.00 /day Php
2.0 Laborer @ Php 300.00 /day Php
Php
Php 2,100.00 x 19.0 day Php
SUMMARY
A. MATERIAL COST Php
B. LABOR COST Php
Php
SUB-TOTAL - XIV Php
XV. METAL WORKS
Qty 1.00 lot
A. MATERIAL COST
1 Stair & Terrace Railings
16.0 l.m. Stainless Steel Stair Railings @ Php 1,850.00 /l.m Php
Php
B. LABOR COST
1.0 Foreman Php 600.00 /day Php
1.0 Welder @ Php 450.00 /day Php
2.0 Laborer @ Php 300.00 /day Php
Php
Php 1,650.00 x 7.0 day Php
C. EQUIPMENT EXPENSES (RENTAL)
1.0 unit Welding machine Php 650.00 /day Php
1.0 unit Cutting outpit Php 250.00 /day Php
1.0 unit Electric grinder Php 300.00 /day Php
1.0 unit Electric drill Php 300.00 /day Php
Php
Php 1,500.00 x 7.0 days Php
SUMMARY
A. MATERIAL COST Php
B. LABOR COST Php
 C. EQUIPMENT EXPENSES (RENTAL) Php
Php
SUB-TOTAL - XV Php
XVI. CONCRTE PERIMETER FENCE WITH STEEL GATE
Qty 50.70 l.m.
A. MATERIAL COST
50.7 l.m. 5" CHB Plastered finish Php 4,750.00 /l.m Php
B. LABOR COST
50.7 l.m. 5" CHB Plastered finish Php 1,750.00 /l.m Php
Php
SUB-TOTAL - XVI Php
XVII. ARCHITECT SUPERVISION Php

TOTAL CONSTRUCTION COST Php

PREPARED BY: APPROVED BY:

JAYSON R. GUERRA ROWENA D. GALAPIA

Architect ( Owner)
PRC. Reg. No. 29187
PTR. No. 1017367
Date Issued: 01-10-2018
Placed Issued: Dagupan City
TIN. No. 424-694-052
 40,000.00
50,000.00
20,000.00

25,000.00
10,000.00
145,000.00

600.00
2,400.00
3,000.00
45,000.00

600.00
1,800.00
2,400.00
16,800.00

21,312.00
5,328.75
26,640.75

600.00
2,400.00
 3,000.00
9,000.00
26,640.75
70,800.00
97,440.75
97,440.75

754.40
156,170.00
38,000.00
15,200.00
209,370.00

600.00
900.00
2,400.00
3,900.00
81,900.00

1,000.00
250.00
1,250.00
26,250.00 0.12538

209,370.00
81,900.00
26,250.00
317,520.00
317,520.00

25,350.57
98,419.86
44,256.98
134,003.43
4,795.20
211,060.08
 10,251.17 #REF!
528,137.29

600.00
2,400.00
1,800.00
4,800.00
201,600.00
258.00
500.00
500.00
21,000.00

528,137.29
201,600.00
21,000.00
750,737.29
750,737.29 63.75 2.88 22.14

40,800.00 2.88 55.56 60.00

33,333.33 1,388.89 6.67 208.23 300 2001
3,300.00 25.25 150.00
2,400.00
79,833.33

600.00
1,350.00
300.00
2,250.00
27,000.00

79,833.33
27,000.00
106,833.33
106,833.33
 92,000.00
13,200.00
23,850.00
22,800.00
34,132.50
840.00
186,822.50

600.00
1,350.00
1,200.00
3,150.00
78,750.00

186,822.50
78,750.00
265,572.50
265,572.50

6,900.00
800.00
4,875.00
15,300.00
69,310.00
18,900.00
48,555.00
29,470.50
825.00
15,600.00
16,800.00
250.00
227,585.50 #REF!

600.00
1,800.00
1,200.00
 3,600.00
90,000.00 #REF!

600.00
600.00
15,000.00

227,585.50
90,000.00
15,000.00
332,585.50
332,585.50 #REF!

#REF!

31,320.00
10,260.00

3,920.00
2,640.00

700.00
4,000.00
4,800.00
900.00
450.00
58,990.00

600.00
900.00
300.00
1,800.00
23,400.00

600.00
300.00
900.00
11,700.00
 58,990.00
23,400.00
11,700.00
94,090.00
94,090.00

23,997.60 1.44 3,333.00 4,799.52 3,333.00

7,999.20 1.20 3,333.00 3,999.60 3,333.00

2,399.76 0.36 3,333.00 1,199.88 3,333.00

30,574.72 6.88 4,444.00 30,574.72 4,444.00

5,925.00 1.89 2,500.00 4,725.00 1,200.00 5,925.00

5,050.00 1.68 2,500.00 4,200.00 850.00 5,050.00
10,100.00 1.68 2,500.00 4,200.00 850.00 5,050.00
5,200.00 2,100.00 500.00 2,600.00
91,246.28

600.00
450.00
700.00
600.00
2,350.00
32,900.00

600.00
300.00
900.00
12,600.00

91,246.28
32,900.00
12,600.00
136,746.28
136,746.28
 20,400.00
14,070.00
18,400.00
300.00
15,960.00
1,360.00
2,460.00
840.00
2,460.00
580.00
665.00
585.00
520.00
225.00
78,825.00

600.00
1,200.00
300.00
1,500.00
31,500.00

78,825.00
31,500.00
110,325.00
110,325.00

7,840.00
3,950.00
4,400.00 17 12.00 6 34.00
580.00
21,500.00
300.00
1,200.00
 195.00
850.00
1,080.00
110.00
135.00
42,140.00

600.00
1,350.00
900.00

2,850.00
17,100.00 0.4057902
650.00
300.00
950.00
5,700.00

42,140.00
17,100.00
5,700.00
64,940.00
64,940.00

13,824.00
85.84
530.00
420.00
1,100.00
4,000.00
2,400.00
2,100.00
 580.00
25,039.84

600.00
1,200.00
600.00
2,400.00
9,600.00 0.383389

25,039.84
9,600.00
34,639.84
34,639.84

470.00
195.00
6,000.00
630.00
6,500.00
600.00
285.00
550.00

1,400.00
1,575.00
1,830.00

6,300.00
3,710.00
16,050.00
10,785.00
4,275.00

2,640.00
375.00
1,000.00
 1,980.00
390.00
495.00
240.00

3,750.00

9,950.00

950.00
12,950.00
7,200.00
3,500.00
675.00
107,250.00

600.00
900.00
900.00
1,800.00
39,600.00

600.00
600.00
13,200.00

107,250.00
39,600.00
13,200.00
160,050.00
160,050.00
19,840.00
7,740.00
2,880.00
3,525.00
300.00
312.00
210.00
210.00
285.00
260.00
170.00
126.00
190.00
210.00
304.00
228.00
130.00
325.00

5,100.00
300.00
90.00
160.00
2,520.00
136.00
84.00
126.00
665.00
380.00
600.00

240.00
15,000.00
4,500.00
6,500.00
19,600.00
7,000.00
500.00
 500.00
1,050.00
1,500.00
360.00
100.00
104,256.00

600.00
900.00
600.00
2,100.00
39,900.00

104,256.00
39,900.00
144,156.00
144,156.00

29,600.00 14300 17,660.00

29,600.00

600.00
450.00
600.00
1,650.00
11,550.00

650.00
250.00
300.00
300.00
1,500.00
10,500.00

29,600.00
11,550.00
 10,500.00
51,650.00
51,650.00

240,825.00

88,725.00
329,550.00
329,550.00
235,637.74

3,377,474.23