PROJECT: PROPOSED EXTENSION 2-STOREY RESIDENTIAL BUILDING

LOCATION: 22 URUGUAY STREET, BLS, PARANAQUE CITY

SUBJECT: BILL OF MATERIALS
DATE:

#VALUE! SPS. AGNES & LUCAS C. CARPIO JR.

PREPARED BY:
ARCHITECT: GERARDO G. FRIAS
PRC NO. : 7449
PTR NO. : 9411825
DATE : JAN. 4 2018
PLACE : CALOOCAN CITY

MATERIAL LABOR
ITEM DESCRIPTION/SCOPE OF WORK QTY UNIT 157 UNIT COST AMOUNT

1 DEMOLITON 100.00 150,000.00 150,000.00

1.6 DEMOLITION AND CLEARING 1.00 LS 0.00 0.00 150,000.00 150,000.00 150,000.00

2 EARTHWORKS 0.00 25,984.50 25,984.50

2.1 EXCAVATION 31.61 M³ 0.00 0.00 450.00 14,224.50 14,224.50
2.2 BACKFILL 23.52 M³ 0.00 0.00 500.00 11,760.00 11,760.00

3 CONCRETE WORKS 237,184.00 106,732.80 343,916.80

3.1 FOOTINGS 8.46 M³ 4,000.00 33,840.00 0.45 15,228.00 49,068.00
3.2 COLUMN 9.09 M³ 4,000.00 36,360.00 0.45 16,362.00 52,722.00
3.2 SECOND FLOOR BEAM 8.67 M³ 4,000.00 34,664.00 0.45 15,598.80 50,262.80
3.3 ROOF BEAM 5.30 M³ 4,000.00 21,200.00 0.45 9,540.00 30,740.00
3.4 SECOND FLOOR SLAB 12.55 M³ 4,000.00 50,200.00 0.45 22,590.00 72,790.00
3.5 GROUND FLOOR SLAB (OFFICE,KITCHEN,PART OF GARAGE) 10.78 M³ 4,000.00 43,120.00 0.45 19,404.00 62,524.00
3.6 STAIRS 2.50 M³ 4,000.00 10,000.00 0.45 4,500.00 14,500.00
3.7 CONCRETE CANOPY 1.95 M³ 4,000.00 7,800.00 0.45 3,510.00 11,310.00

4 STEEL AND REINFORCING BARS 285,618.48 128,528.32 398,921.80

4.1 FOOTING
A 16MMØ x 6mtrs.GRADE 40 REBARS (STANDARD) 303.04 KGS 42.00 12,727.68 0.45 5,727.46 18,455.14
4.2 COLUMN
A 16MMØ x 6mtrs.GRADE 40 REBARS (STANDARD) 899.65 KGS 42.00 37,785.30 0.45 17,003.39 54,788.69
B 10MMØ x 6mtrs.GRADE 33 REBARS (STANDARD) 610.50 KGS 42.00 25,641.00 0.45 11,538.45 37,179.45
4.3 RSB FOR WALL MASONRY
A 10MMØ x 6mtrs.GRADE 33 REBARS (STANDARD) 1,228.40 KGS 42.00 51,592.80 0.45 23,216.76 74,809.56
4.4 BEAM & ROOF BEAM
A 16MMØ x 6mtrs.GRADE 40 REBARS (STANDARD) 1,739.00 KGS 42.00 73,038.00 0.45 32,867.10 105,905.10
B 10MMØ x 6mtrs.GRADE 33 REBARS (STANDARD) 599.70 KGS 42.00 25,187.40 0.45 11,334.33 36,521.73
4.5 SLAB
A 10MMØ x 6mtrs.GRADE 33 REBARS (STANDARD) 1,023.60 KGS 42.00 42,991.20 0.45 19,346.04 62,337.24
4.6 STAIR
A 16MMØ x 6mtrs.GRADE 40 REBARS (STANDARD) 50.35 KGS 42.00 2,114.70 0.45 951.62 3,066.32
B 10MMØ x 6mtrs.GRADE 33 REBARS (STANDARD) 22.20 KGS 42.00 932.40 0.45 419.58 1,351.98
4.7 CONCRETE CANOPY
A 10MMØ x 6mtrs.GRADE 33 REBARS (STANDARD) 74.00 KGS 42.00 3,108.00 0.45 1,398.60 4,506.60
4.8 NO. 16 G.I TIE WIRE 6.00 ROLLS 1,750.00 10,500.00 0.45 4,725.00 15,225.00
 5 SCAFFOLDING AND FORMWORKS 123,100.00 #VALUE! 150,655.00
5.10 3/4" THK. PHENOLIC BOARD 22.00 PCS 1,450.00 31,900.00 0.45 14,355.00 46,255.00
5.20 1/2" THK. PHENOLIC BOARD 37.00 PCS 0.00 0
5.3 2”x 3” x 12’ Coco Lumber 3,000.00 BD. FT. 24.00 72,000.00 0.45 32,400.00 104,400.00
5.4 2”x 2” x 12’ Coco Lumber 800.00 BD. FT. 24.00 19,200.00 0.45 8,640.00 0.00
5.5 2” COMMON WIRE NAILS 2.00 BOX 1,250.00 ITEM 0.45 #VALUE!
5.60 ITEM 3.00 BOX 1,460.00 0.45 0.00
5.7 #VALUE! 2.00 BOX 0.00 0.45
UNIT

0
0

0.00

ITEM
QNTY. UNIT

1 ls

31.61 cu.m
31.61 cu.m

8.46 cu.m
9.09 cu.m
8.2 cu.m
8.67 cu.m
5.3 cu.m
10.78 cu.m
12.55 cu.m
2.5 cu.m

303.04 kg
50 kg

899.65 kg
610.5 kg
70 kg

704.4 kg
46 kg

1739 kg
599.7 kg
65 kg

1023.6 kg
112 kg
50.25 kg
22.2 kg
10 kg

1228.4 kg
40 kg

376.92 sq.m
86.84 sq.m
927.53 sq.m
47 bag

28 gal.
28 gal.
28 pail
8 gal.
5 pail
15 gal.
6 pcs.
5 pcs.
3 pcs.
6 pcs.
6 pcs.
8 ltr.
8 m
8 m
8 m

76.66 M²
81.78 M²
35.10 M²
19.83 M²
95.00 BAGS
8.30 M³
 65.00 BAGS

70 pcs.
30 pcs.

40 pcs.

145.21 sq.m.

30 pcs.
40 pcs.
61 pcs.
17 pcs.
250 pcs.
3,200 pcs.

1 sets
2 sets
2 sets
2 sets
2 sets
2 sets
2 sets
2 sets
2 sets
3 sets
4 sets
14 pairs
20 kg.
10 kg.

6 set
2 sets
 2 sets
2 sets
2 sets

4.00 BOX
6.00 BOX
3.00 BOX
157.00 Ln. Mtr.
133.00 Ln. Mtr.
23.00 Ln. Mtr.
2.00 UNITS
40.00 SET
24.00 SET
34.00 SET
44.00 SET
137.00 PCS
64.00 PCS

24.00 PCS
17.00 PCS
14.00 PCS
90.00 PCS
39.00 PCS
18.00 PCS
20.00 PCS
45.00 PCS
1.00 UNIT
6.00 UNIT
3 sets
3 sets
4 sets
7 sets
3 sets
3 sets
 7 sets

22 pcs.
40 pcs.
3000 bd.ft.
800 bd.ft.
2 box
3 box
2 box
200 pcs.
 MATERIALS
DESCRIPTION/SCOPE OF WORKS UNIT COST
I-DEMOLITION
Demolition and Site Clearing 0.00
II-EARTHWORKS
Excavation 270
Backfilling and Compaction 360
III-CONCRETE WORKS
Footing 3480
Column 3480
Wall Footing 3480
Beam 3480
Roof Beam 3480
Ground Floor Slab 3480
Second Floor Slab 3480
Stair 3480
IV-STEEL WORKS
A. Footing
16mmØ x 6m Corrugated Steel Bars 36.54
No. 16 Tie Wire 15
B.Column
16mmØ x 6m Corrugated Steel Bars 36.54
10mmØ x 6m Corrugated Steel Bars 36.54
No. 16 Tie Wire 15
C.Wall Footing
10mmØ x 6m Corrugated Steel Bars 36.54
No. 16 Tie Wire 15
D. BEAM AND ROOF BEAM
16mmØ x 6m Corrugated Steel Bars 36.54
10mmØ x 6m Corrugated Steel Bars 36.54
No. 16 Tie Wire 15
E. Ground and second floor slab
10mmØ x 6m Corrugated Steel Bars 36.54
No. 16 Tie Wire 15
 F. Stair
16mmØ x 6m Corrugated Steel Bars 36.54
10mmØ x 6m Corrugated Steel Bars 36.54
No. 16 Tie Wire 15
G. RSB FOR WALL MASONRY
10mmØ x 6m Corrugated Steel Bars 36.54
No. 16 Tie Wire 15
V-MASONRY WORKS
Exterior Wall 6" Thk. CHB 576
Interior Wall 4" Thk. CHB 516
20mm Thk. Cement Plaster 222
Skimcoat 591.6
VI-PAINTWORKS
Concrete Neutralizer 276
Acrylic Concrete Primer and Sealer 300
Latex Semi-Gloss (White) 1680
Pain Thinner 228
Enamel (Semi-Gloss White) 2040
Flexibond 408
Paint Brush #3 72
Paint Brush #2 72
Paint Brush #1 72
Roller Brush with Tray #7 180
BB Roller #4 54
Stikwel 192
3M Sand Paper #60 210
3M Sand Paper #80 210
3M Sand Paper #180 210
VII-TILEWORKS
TILES (GROUND FLOOR) 660
TILES (SECOND FLOOR) 660
TILES (BATHROOM WALL ) 1320
KITCHEN & BAR COUNTERTOP 780
PORTLAND CEMENT 210
WASHED SAND 6.78
 ABC TILE ADHESSIVE 44.4
VIII-ROOFWORKS
A. TRUSSES
6mmx2"x3"x6m <Bar 980.00
6mmx1/2"x1/2"x6m <Bar 810.00
B. PURLINS
50mmx75mmx1.2mmx6M C-Purlins 520.00
C. ROOFING PANELS & FLASHINGS
Pre-fabricated Roofing Panel 580.00
D. CEILING
6mmx 4'x8' Fiber Cement Board 480.00
28mmx38mmx3600mm Furring Channels 140.00
3m Galvanized Suspension Rod 90.00
28mmx3600mm Aluminum Wall Truck 120.00
Suspension Clip 3.40
Tekscrew 1.80
IX-DOORS AND WINDOWS
A. PANEL DOORS
1.50m x 2.10m Solid Panel Door 11,000.00
0.90m x 2.10m Solid Panel Door 4,500.00
0.90m x 2.10m Solid Panel Door 4,500.00
0.80m x 2.10m Solid Panel Door 4,500.00
0.60m x 2.10m Solid Panel Door 2,500.00
0.70m x 2.10m Solid Panel Door 3,200.00
0.90m x 2.10m Solid Panel Door 4,500.00
2.35m x 2.5m Roll-up Door (Garage Door) 17,500.00
Door Knobs (Main Door) 7,500.00
Door Knobs (Toilet) 1,500.00
Door Knobs (Others) 1,200.00
3-1/2x3-1/2 door hinges 3,000.00
Concrete Nails 90.00
Finishing Nails 65.00
B. WINDOWS
1.20m x 1.50m 2 panel Aluminum Sliding Window 5,500.00
1.00m x 1.20m 2 panel Alum.Combination Window 3,200.00
0.60m x 1.50m 3 panel Aluminum Jalousy Window 3,000.00
0.60m x 0.60m 1 panel Aluminum Jalousy Window 1,500.00
0.60m ∅ 1 panel Aluminum Picture Window 850.00
X-ELECTRICAL WORKS
#14 THHN ELECTRICAL WIRE 150 MTRS 2784
#12 THHN ELECTRICAL WIRE 150 MTRS 3480
5.5MM THHN ELECTRICAL WIRE 150 MTRS 3915
15MM DIA PVC CONDUIT 75
20MM DIA PVC CONDUIT 168
32MM DIA PVC CONDUIT 180
PANEL BOARD 13050
CEILING LAMP 240
PIN LIGHT 210
SWITCHES 120
DUPLEX CONVENIENCE OUTLET 240
JUNCTION BOX 45
UTILITY BOX 45
XI-PLUBMING WORKS
1"Ø x 4m HOT AND COLD WATER LINE PPR PN-20 867.39
3/4"Ø x 4m HOT AND COLD WATER LINE PPR PN-20 577.68
1/2"Ø x 4m HOT AND COLD WATER LINE PPR PN-20 345.39
MISC. WATER LINE FITTINGS 121.8
6" Ø x 3m SANITARY LINE 748.2
3" Ø x 3m SANITARY LINE 478.5
2" Ø x 3m SANITARY LINE 243.6
MISC. SANITARY LINE FITTINGS 217.5
SEPTIC TANK 27000
CATCH BASIN 3480
Elongated Water Closets 1080
Lavatory 3600
Shower Head sets 3600
4 x 4 Stainless Floor Drain 132
4 x 4 Stainless Shower Drain 132
Double Bowl Stainless Sink 4800
 Faucets 156
XII- FORMWORKS AND SCAFFOLDING
3/4 " Thk. Phenolic Board 1261.5
1/2 " Thk. Phenolic Board 870
2" x 3" x 12' Coco Lumber 20.88
2" x 2" x 12' Coco Lumber 20.88
2" Common Wire Nails 1087.5
3" Common Wire Nails 1270.2
4" Common Wire Nails 1392
Bamboos 4" Ø 96
MATERIALS LABOR
COST UNIT COST COST TOTAL COST

0.00 20000 20,000.00 20,000.00

TOTAL COST 20,000.00
8,534.70 180 5,689.80 14,224.50
11,379.60 240 7,586.40 18,966.00
TOTAL COST 33,190.50
29,440.80 2320 19,627.20 49,068.00
31,633.20 2320 21,088.80 52,722.00
28,536.00 2320 19,024.00 47,560.00
30,171.60 2320 20,114.40 50,286.00
18,444.00 2320 12,296.00 30,740.00
37,514.40 2320 25,009.60 62,524.00
43,674.00 2320 29,116.00 72,790.00
8,700.00 2320 5,800.00 14,500.00
TOTAL COST 380,190.00

11,073.08 24.36 7,382.05 18,455.13

750.00 10 500.00 1,250.00

32,873.21 24.36 21,915.47 54,788.68

22,307.67 24.36 14,871.78 37,179.45
1,050.00 10 700.00 1,750.00

25,738.77 24.36 17,159.18 42,897.95

690.00 10 460.00 1,150.00

63,543.06 24.36 42,362.04 105,905.10

21,913.03 24.36 14,608.69 36,521.72
975.00 10 650.00 1,625.00

37,402.34 24.36 24,934.90 62,337.24

1,680.00 10 1,120.00 2,800.00
 1,836.13 24.36 1,224.09 3,060.22
811.18 24.36 540.79 1,351.97
150.00 10 100.00 250.00

44,885.73 24.36 29,923.82 74,809.55

600.00 10 400.00 1,000.00
TOTAL COST 447,132.03
217,105.92 384 144,737.28 361,843.20
44,809.44 344 29,872.96 74,682.40
205,911.66 148 137,274.44 343,186.10
27,805.20 394.4 18,536.80 46,342.00
TOTAL COST 826,053.70
7,728.00 184 5,152.00 12,880.00
8,400.00 200 5,600.00 14,000.00
47,040.00 1120 31,360.00 78,400.00
1,824.00 152 1,216.00 3,040.00
10,200.00 1360 6,800.00 17,000.00
6,120.00 272 4,080.00 10,200.00
432.00 48 288.00 720.00
360.00 48 240.00 600.00
216.00 48 144.00 360.00
1,080.00 120 720.00 1,800.00
324.00 36 216.00 540.00
1,536.00 128 1,024.00 2,560.00
1,680.00 140 1,120.00 2,800.00
1,680.00 140 1,120.00 2,800.00
1,680.00 140 1,120.00 2,800.00
TOTAL COST 150,500.00
50,595.60 440 42,530.40 93,126.00
53,974.80 440 35,983.20 89,958.00
46,332.00 880 38,614.40 84,946.40
15,467.40 520 10,311.60 25,779.00
19,950.00 140 13,300.00 33,250.00
56.27 4.52 42.04 98.31
2,886.00 29.6 1,924.00 4,810.00
TOTAL COST 331,967.71

68,600.00 392.00 27,440.00 96,040.00

24,300.00 324.00 9,720.00 34,020.00

20,800.00 208.00 8,320.00 29,120.00

84,221.80 232.00 33,688.72 117,910.52

14,400.00 192.00 5,760.00 20,160.00

5,600.00 56.00 2,240.00 7,840.00
5,490.00 36.00 2,196.00 7,686.00
1,980.00 48.00 792.00 2,772.00
850.00 1.36 340.00 1,190.00
5,760.00 0.72 2,304.00 8,064.00
TOTAL COST 324,802.52

11,000.00 4,400.00 4,400.00 15,400.00

9,000.00 1,800.00 3,600.00 12,600.00
9,000.00 1,800.00 3,600.00 12,600.00
9,000.00 1,800.00 3,600.00 12,600.00
5,000.00 1,000.00 2,000.00 7,000.00
6,400.00 1,280.00 2,560.00 8,960.00
9,000.00 1,800.00 3,600.00 12,600.00
35,000.00 7,000.00 14,000.00 49,000.00
15,000.00 3,000.00 6,000.00 21,000.00
4,500.00 600.00 1,800.00 6,300.00
4,800.00 480.00 1,920.00 6,720.00
42,000.00 1,200.00 16,800.00 58,800.00
1,800.00 36.00 720.00 2,520.00
650.00 26.00 260.00 910.00

33,000.00 2,200.00 13,200.00 46,200.00

6,400.00 1,280.00 2,560.00 8,960.00
6,000.00 1,200.00 2,400.00 8,400.00
3,000.00 600.00 1,200.00 4,200.00
1,700.00 340.00 680.00 2,380.00
TOTAL COST 297,150.00
11,136.00 1856 7,424.00 18,560.00
20,880.00 2320 13,920.00 34,800.00
11,745.00 2610 7,830.00 19,575.00
11,775.00 50 7,850.00 19,625.00
22,344.00 112 14,896.00 37,240.00
4,140.00 120 2,760.00 6,900.00
26,100.00 8700 17,400.00 43,500.00
9,600.00 160 6,400.00 16,000.00
5,040.00 140 3,360.00 8,400.00
4,080.00 80 2,720.00 6,800.00
10,560.00 160 7,040.00 17,600.00
6,165.00 30 4,110.00 10,275.00
2,880.00 30 1,920.00 4,800.00
TOTAL COST 244,075.00
20,817.36 578.26 13,878.24 34,695.60
9,820.56 385.12 6,547.04 16,367.60
4,835.46 230.26 3,223.64 8,059.10
10,962.00 81.2 7,308.00 18,270.00
29,179.80 498.8 19,453.20 48,633.00
8,613.00 319 5,742.00 14,355.00
4,872.00 162.4 3,248.00 8,120.00
9,787.50 145 6,525.00 16,312.50
27,000.00 18000 18,000.00 45,000.00
20,880.00 2320 13,920.00 34,800.00
3,240.00 720 2,160.00 5,400.00
10,800.00 2400 7,200.00 18,000.00
14,400.00 2400 9,600.00 24,000.00
924.00 88 616.00 1,540.00
396.00 88 264.00 660.00
14,400.00 3200 9,600.00 24,000.00
1,092.00 104 728.00 1,820.00
TOTAL COST 320,032.80
27,753.00 841 18,502.00 46,255.00
34,800.00 580 23,200.00 58,000.00
62,640.00 13.92 41,760.00 104,400.00
16,704.00 13.92 11,136.00 27,840.00
2,175.00 725 1,450.00 3,625.00
3,810.60 846.8 2,540.40 6,351.00
2,784.00 928 1,856.00 4,640.00
19,200.00 64 12,800.00 32,000.00
TOTAL COST 283,111.00

3658205.2524
 MATERIALS
QNTY. UNIT COST
I-DEMOLITION
1 0.00
II-EARTHWORKS
31.61 450.00
31.61 600.00
III-CONCRETE WORKS
8.46 5,800.00
9.09 5,800.00
8.2 5,800.00
8.67 5,800.00
5.3 5,800.00
10.78 5,800.00
12.55 5,800.00
2.5 5,800.00
IV-STEEL WORKS

303.04 60.90
50 25.00

899.65 60.90
610.5 60.90
70 25.00

704.4 60.90
46 25.00

1739 60.90
599.7 60.90
65 25.00

1023.6 60.90
112 25.00
50.25 60.90
22.2 60.90
10 25.00

1228.4 60.90
40 25.00

376.92 960.00
86.84 860.00
927.53 370.00
47 986.00
III-PAINT WORKS
28 460.00
28 500.00
28 2,800.00
8 380.00
5 3,400.00
15 680.00
6 120.00
5 120.00
3 120.00
6 300.00
6 90.00
8 320.00
8 350.00
8 350.00
8 350.00

96.66 1,100.00
81.78 1,100.00
43.88 2,200.00
19.83 1,300.00
95.00 350.00
9.30 11.30
 65.00 74.00
V- ROOF WORKS

70 980.00
30 810.00

90 520.00

145.21 580.00

75 480.00
190 140.00
166 90.00
53 120.00
500 3.40
3,200 1.80
V- Doors and Windows

1 11,600.00
2 4,800.00
2 4,800.00
2 4,800.00
2 2,900.00
2 3,400.00
2 4,800.00
2 18,000.00
2 8,000.00
3 1,700.00
4 1,300.00
20 3,400.00
20 90.00
10 65.00

6 5,840.00
2 3,570.00
 2 3,030.00
2 1,730.00
2 870.00
V- Electrical Works
4.00 4,640
6.00 5,800
3.00 6,525
157.00 125
133.00 280
23.00 300
2.00 21,750.00
40.00 400.00
24.00 350.00
34.00 200.00
44.00 400.00
137.00 75.00
64.00 75.00
V- Plumbing Works
24.00 1,445.65
17.00 962.80
14.00 575.65
90.00 203.00
39.00 1,247.00
18.00 797.50
20.00 406.00
45.00 362.50
1.00 45,000.00
6.00 5,800.00
3 1,800.00
3 6,000.00
4 6,000.00
7 220.00
3 220.00
3 8,000.00
 7 260.00
IV-FORMS AND SCAFFOL
22 2,102.50
40 1,450.00
3000 34.80
800 34.80
2 1,812.50
3 2,117.00
2 2,320.00
200 160.00
MATERIALS
COST COST
150,000.00 150,000.00
0.00 0.00
33,190.50 33,190.50
14,224.50 14,224.50
18,966.00 18,966.00
#VALUE! 380,190.00
49,068.00 49,068.00
52,722.00 52,722.00
47,560.00 47,560.00
50,286.00 50,286.00
30,740.00 30,740.00
62,524.00 62,524.00
72,790.00 72,790.00
14,500.00 14,500.00
#VALUE! 447,132.06
0.00
18,455.14 18,455.14
1,250.00 1,250.00
0.00 0.00
54,788.69 54,788.69
37,179.45 37,179.45
1,750.00 1,750.00
0.00 0.00
42,897.96 42,897.96
1,150.00 1,150.00
0.00 0.00
105,905.10 105,905.10
36,521.73 36,521.73
1,625.00 1,625.00
0.00 0.00
62,337.24 62,337.24
2,800.00 2,800.00
 0.00 0.00
3,060.23 3,060.23
1,351.98 1,351.98
250.00 250.00
0.00 0.00
74,809.56 74,809.56
1,000.00 1,000.00
#VALUE! 826,053.70
361,843.20 361,843.20
74,682.40 74,682.40
343,186.10 343,186.10
46,342.00 46,342.00
#VALUE! 150,500.00
12,880.00 12,880.00
14,000.00 14,000.00
78,400.00 78,400.00
3,040.00 3,040.00
17,000.00 17,000.00
10,200.00 10,200.00
720.00 720.00
600.00 600.00
360.00 360.00
1,800.00 1,800.00
540.00 540.00
2,560.00 2,560.00
2,800.00 2,800.00
2,800.00 2,800.00
2,800.00 2,800.00
0.00 356,764.09
106,326.00 106,326.00
89,958.00 89,958.00
96,536.00 96,536.00
25,779.00 25,779.00
33,250.00 33,250.00
105.09 105.09
 4,810.00 4,810.00
#VALUE!
0.00
68,600.00 0.00
24,300.00 0.00
0.00
46,800.00 0.00
0.00
84,221.80 0.00
0.00
36,000.00 0.00
26,600.00 0.00
14,940.00 0.00
6,360.00 0.00
1,700.00 0.00
5,760.00 0.00
#VALUE! Err:520
0.00
11,600.00 0.00
9,600.00 0.00
9,600.00 0.00
9,600.00 0.00
5,800.00 0.00
6,800.00 0.00
9,600.00 0.00
36,000.00 0.00
16,000.00 0.00
5,100.00 0.00
5,200.00 0.00
68,000.00 0.00
1,800.00 0.00
650.00 0.00
0.00
35,040.00 0.00
7,140.00 0.00
 6,060.00 0.00
3,460.00 0.00
1,740.00 0.00
#VALUE! 244,075.00
18,560.00 18,560.00
34,800.00 34,800.00
19,575.00 19,575.00
19,625.00 19,625.00
37,240.00 37,240.00
6,900.00 6,900.00
43,500.00 43,500.00
16,000.00 16,000.00
8,400.00 8,400.00
6,800.00 6,800.00
17,600.00 17,600.00
10,275.00 10,275.00
4,800.00 4,800.00
#VALUE! 320,032.80
34,695.60 34,695.60
16,367.60 16,367.60
8,059.10 8,059.10
18,270.00 18,270.00
48,633.00 48,633.00
14,355.00 14,355.00
8,120.00 8,120.00
16,312.50 16,312.50
45,000.00 45,000.00
34,800.00 34,800.00
5,400.00 5,400.00
18,000.00 18,000.00
24,000.00 24,000.00
1,540.00 1,540.00
660.00 660.00
24,000.00 24,000.00
 1,820.00 1,820.00
#VALUE! 283,111.00
46,255.00 46,255.00
58,000.00 58,000.00
104,400.00 104,400.00
27,840.00 27,840.00
3,625.00 3,625.00
6,351.00 6,351.00
4,640.00 4,640.00
32,000.00 32,000.00