PROJECT : URBAN DECA HOMES CLUBHOUSE

SUBJECT PROGRESS BILLING NO.1

DATE MARCH 30,2019

ITEM N DESCRIPTION
QTY

1.0 GENERAL REQUIREMENTS

1.1 PERMITS AND LICENSES
1.1.1 CARI 1.00
1.1.2 Building & Occupancy Permits ( By Owner) 1.00
1.1.3 As-Built Plans 1.00
1.2 OTHERS
1.2.1 Mobilization / Demobilization 1.00
1.2.2 Temporary facilities 1.00

2.0 SITES WORKS

2.1 EARTHWORKS
2.1.1 Layout & Staking 1.00
2.1.2 Site Clearing /Earthwork 1.00
2.1.3 Excavation & Hauling
a Column Footing 15.50
b Wall Footing 12.09
2.1.4 Backfilling and Compaction 195.00
2.1.5 Gravel Bed and Compaction 26.00
2.1.6 Soil Poisoning/Termite Proofing 1.00
2.2 MISCELLANEOUS ITEMS
2.2.1 Disposal of excess/ unsuitable materials 1.00

3.0 STRUCTURAL WORKS

3.1 CONCRETING WORKS
3.1.1 3000 psi, ready mix
a Footing 24.64
b Wall Footing 8.09
c Columns 13.96
d Beams 30.60
e Slab 37.67
f Stairs 1.07
g Slab on grade 16.25
3.1.2 3000 psi, ready mix
 a Cocrete Work For Plumbing System
a.1 Septic Tank 3.50
a.2 Cistern Water Tank

3.2 FORM WORKS

3.2.1 Footing 38.76
3.2.2 Wall Footing 80.65
3.2.3 Columns 139.25
3.2.4 Beams 262.32
3.2.5 Slab 250.42
3.2.6 Stairs 15.76
3.2.7 Slab on grade 334.89
3.2.8 Concrete Work for Plumbing System
a Septic Tank 6.50
b Cistem Water Tank

3.3 STEEL WORKS

3.3.1 Footing 1587.38
3.3.2 Wall Footing 543.48
3.3.3 Columns 6746.11
3.3.4 Beams 2204.36
3.3.5 Slab 568.32
3.3.6 Stairs 220.95
3.3.7 Slab on grade 3667.67
3.3.8 Structural steel 0
3.3.9 Plumbing Works
a Septic Tank 163.00
b Cistem Water Tank

4.0 MASONRY FOR BUILDING ENCLOSURE, ITERIOR PARTITIONS AND DROP CEILINGS
Provide complete masonry walls including all required lintel
beams, stiffener posts, beam blocks, rebars, mortar & grout
4.1 6'' thk CHB WALLS, load bearing ( incl . Reinf) 95.96
4.2 4'' thk CHB WALLS, load bearing ( incl . Reinf) 62.04
4.3 1/2'' thk. Gypsum board 0n 64mm metal furring for ceiling 260.00
4.4 600mmx600mmx6475mm plant box @ basketball fence 3.00

5.0 METAL FABRICATIONS

5.1 ROOFING
 5.2.1 Trusses 0.00
5.2.2 LC100X50X15X1.6mm Purlins Spaced @ 300mm 0.00
5.2.3 10mm ᴓ Sag Rods 0.00
5.2.4 Polycarbonate for Garage Canopy 0.00
5.2.5 Polycarbonate for Service Area Canopy 0.00
5.2 CANOPY
5.1.1 Concrete canopy 0.00
5.3 GATES
5.3.1 2990mm (L) Front Gate - Motorized
5.3.2 9000mm (L) Front Gate - Motorized
5.3.3 1200mm (L) Front Gate - Pedestrian 0.00
5.4 PEDAL POST
5.4.1 2000mmx200mm pedal post @ Basketball Fence 4.00
5.5 SLATS
5.5.1 2''X8'' Steel Vertical Slabs 222.00
5.5.2 1''x1'' Steel Horizontal Slabs 580.73

6.0 THERMAL, MOITURE AND HEAT PROTECTION

6.1 WATERPROOFING
6.1.1 Concrete Cistem/Water Tank 0.00
6.1.2 Concrete Gutter 0.00
6.1.3 Concrete Canopy 9.71
6.2 SHEET WATERPROOFING
6.2.1 Toilet & Bath 18.40
6.2.2 Wet areas 0.00
6.3 ROOFING
6.3.1 Concrete Roofing 143.42
6.3.2 Thermal Insulation 0.00
6.3.3 Stainless Gutter 0.00

7.0 DOORS, WINDOWS and Glass works

7.1 DOORS
7.1.1 D1-2.10X2.35 - Framed Glass Door 1.00
7.1.2 D2-0.80x2.10 - solid wood 3.00
7.1.3 D3-0.70x2.10-solid wood 3.00
7.2 DOOR LOCKSET 7.00
7.3 HINGES 28.00
7.4 WINDOWS
7.4.1 0.00
7.4.2 0.00
7.4.3 0.00
7.4.4 0.00
7.4.5 0.00
 7.5 GLASS WORKS & RAILINGS
7.5.1 12mm THK Tempered Framed Glass Door 79.11
7.5.2 12mm THK Tempered Framed Glass 667.04
12mm THK Tempered Glass with
7.5.3 stainless steel handrail 174.91

8.0 FINISHES
8.1 WALLS
8.1.1 Plain Cement Plaster
a Exterior & Interior plastering works 316.00
8.1.2 Paiting Works (primer+three coats)
a Interior Painting
Acrylic latex paint on concrete walls 124.08
b Tiling works / Flooring
Wood Tile - @ outdoors 47.00
600mm x 600m floors tiles - @ common areas GF 229.61
300mm x 600m floors tiles - @ T&B - 2F 13.75
600mm x 600m wall tiles - @ @ T&B - 2F 62.10
600mm x 600m floors tiles - @ outdoors 17.25
c Exterior Painting
Acrylic latex paint on concrete walls 191.92
8.2 CEILINGS
8.2.1 Drop ceilings ( primer+three coats) 260.00
8.3 KITCHEN COUNTER
8.2.1 Kitchen Granite counter Top 2.65
8.3 Carpentry works
8.3.1 Kitchen overhead cabinets 1.00
8.3.2 kitchen counter cabinets with accessories 1.00

9.0 PLUMBING AND SANITARY WORKS

9.1 LINES AND ACCESSORIES
9.1.1 Sewerline Pipes and Accessories 33.80
9.1.2 Waterline Pipes and Accessories 84.72
9.1.3 Drain Pipes and Accessories 79.72
9.1.4 Vent Pipes and Accessories 86.82
9.1.5 Downspout pipes and Accessories 0.00
9.1.6 Catch Basins & Accessories 10.00
9.1.8 Plumbing Fixtures/ Accessories (American Standard or Equivalent)
a Lavatory 2.00
b Water closet with tank and fittings 6.00
c Urinal 2.00
f Stainless kitchen sink, 0.60mx1m, with fittings 1.00
k Floor drain, 4x4 5.00
 I Water meter 1.00
m Check valve 2.00
n Gate valve 24.00
p Floor clean out 2.00

10.0 ELECTRICAL
10.1 PANEL BOARD AND CIRCUIT BREAKERS
10.1.1 PB 125AT, 2P,230V (12-15AT,5-20AT,1-30AT,2-40AT) 1.00
10.2 METER CENTER (Housing) 1.00
10.3 PRIMARY SERVINCE ENTRANCE 35.00
10.4 CONDUIT, BOXES & FITTINGS 1.00
10.5 Fixtures
10.5.1 100w Pinlight 48.00
10.5.2 300w Chandelier 0.00
10.5.3 24w T5 Cove Lights 0.00
10.5.4 Floor Lights 0.00
10.5.5 Wall Lights 0.00
10.6 Outlets
10.6.1 Convenience 20.00
10.6.2 Telephone outlets 2.00
10.6.3 Refrigerator 1.00
10.6.4 electric Range 1.00
10.6.5 Water Heater 0.00
10.6.6 Washing Machine 0.00
10.6.7 Dryer 0.00
10.6.8 ACU outlets 3.00
10.7 SWITCHES 12.00
10.8 WIRES & CABLES 1.00
10.9 CABLE TV SYSTEM (Roughing-in only) 1.00
10.1 TELEPHONE SYSTEM (Roughing-in only) 1.00
 ORIGINAL CONTRACT

UNIT ORIGINAL UNIT COST UNIT COST AMOUNT WT OF PERCENT

LENGTHS MATERIAL LABOR

lot 50,000.00
lot
lot 50,000.00

lot 150,000.00
lot 150,000.00
Materials sub-Total: (1.0) 400,000.00
Labr Sub-Total (1.0)

lot 15,000.00 15,000.00

lot 5,000.00 5,000.00

cu.m 200.00 200.00 3,100.00

cu.m 200.00 200.00 2,418.00
cu.m 40.00 220.00 50,700.00
cu.m 75 1,500.00 40,950.00
lot 5,000.00 5,000.00

lot 5,000.00 5,000.00

Materials sub-Total: (2.0) 81,900.00
Labr Sub-Total (2.0) 35,268.00

cu.m 1,100.00 5500.00 162,624.00

cu.m 1,100.00 5500.00 53,394.00
cu.m 1,100.00 5500.00 92,136.00
cu.m 1,100.00 5500.00 201,960.00
cu.m 1,100.00 5500.00 248,622.00
cu.m 1,100.00 5500.00 7,062.00
cu.m 1,100.00 5500.00 107,250.00
 cu.m 1,100.00 5500.00 23,100.00
5500.00
Materials sub-Total: (3.1) 746,790.00
Labr Sub-Total (3.1) 149,358.00

sq.m 160.00 800.00 37,209.60

sq.m 160.00 800.00 77,424.00
sq.m 160.00 800.00 133,680.00
sq.m 160.00 800.00 251,827.20
sq.m 160.00 800.00 240,403.20
sq.m 160.00 800.00 15,129.60
sq.m 160.00 800.00 321,494.40

sq.m 160.00 800.00 6,240.00

sq.m
Materials sub-Total: (3.2) 902,840.00
Labr Sub-Total (3.3) 180,568.00

kgs 9.00 45.00 85,718.52

kgs 9.00 45.00 29,347.92
kgs 9.00 45.00 364,289.94
kgs 9.00 45.00 119,035.44
kgs 9.00 45.00 30,689.28
kgs 9.00 45.00 11,931.30
kgs 9.00 45.00 198,054.18
kgs 18.00 90.00

kgs 9.00 45.00 8,802.00

kgs 9.00 45.00
Materials sub-Total: (3.3) 706,557.15
Labr Sub-Total (3.3) 141,311.43
Materials sub-Total: (3.0) 2,356,187.15
Labr Sub-Total (3.0) 471,237.43
NGS

sq.m 300.00 1,500.00 172,728.00

sq.m 280.00 1,400.00 104,227.20
sq.m 130.00 650.00 202,800.00
lots 2900.00 14,500.00 52,200.00
Materials sub-Total: (4.0) 443,296.00
Labr Sub-Total (4.0) 88,659.200
 Im 300.00 1,500.00
Im 50.00 250.00
Im 60.00 300.00
sq.m 180.00 900.00
sq.m 180.00 900.00

sq.m 200.00 1,000.00

lot 13000.00 65,000.00

lot 25000.00 125,000.00
lot 2000.00 10,000.00

lots 3000.00 15,000.00 72,000.00

Im 170.00 850.00 226,440.00

Im 90.00 450.00 313,594.20
Materials sub-Total: (5.0) 510,026.25
Labr Sub-Total (5.0) 102,005.250

sq.m 100.00 500.00

sq.m 100.00 500.00
sq.m 100.00 500.00 5,826.00

sq.m 118.00 590.00 13,027.20

sq.m 118.00 590.00

sq.m 190.00 950.00 163,498.80

sq.m 50.00 250.00
Im 170.00 850.00
Materials sub-Total: (6.0) 151,960.00
Labr Sub-Total (6.0) 30,392.000

set 4,500.00 22,500.00 27,000.00

set 1,700.00 8,500.00 30,600.00
set 1,560.00 7,800.00 28,080.00
sets 300.00 1,500.00 12,600.00
sets 50.00 250.00 8,400.00

set 6,300.00 31,500.00

set 2,900.00 14,500.00
set 1,300.00 6,500.00
sets 500.00 2,500.00
set 640.00 3,200.00
sq.f 310.00 1,550.00 147,144.60
sq.f 205.00 1,025.00 820,459.20

325,332.60
sq.f 310 1550
Materials sub-Total: (7.0) 1,166,359.26
Labr Sub-Total (7.0) 218,991.85

sq.m 30.00 150.00 56,880.00

sq.m 44.00 220.00 32,757.12

sq.m 280.00 1,400.00 78,960.00

sq.m 320.00 1,600.00 440,851.20
sq.m 240.00 1,200.00 19,800.00
sq.m 240.00 1,200.00 89,424.00
sq.m 250.00 1,250.00 25,875.00

sq.m 44.00 220.00 50,666.88

sq.m 44.00 220.00 68,640.00

sq.m 700.00 3,500.00 11,130.00

lot 7,000.00 35,000.00 42,000.00

lot 6,400.00 32,000.00 38,400.00
Materials sub-Total: (8.0) 798,,153.50
Labr Sub-Total (8.0) 159,230.70

Im 44.00 220.00 8,923.20

Im 30.00 150.00 15,249.60
Im 50.00 250.00 23,916.00
Im 50.00 250.00 26,046.00
Im 50.00 250.00 0.00
units 600.00 3,000.00 36,000.00

sets 2,300.00 11,500.00 27,600.00

sets 4,100.00 20,500.00 147,600.00
sets 1,700.00 8,500.00 20,400.00
set 3,300.00 16,500.00 19,800.00
pcs 240.00 1,200.00 7,200.00
sets 1,700.00 8,500.00 10,200.00
sets 330.00 1,650.00 3,960.00
sets 250.00 1,250.00 36,000.00
sets 110.00 550.00 1,320.00
Materials sub-Total: (9.0) 320,179.00
Labr Sub-Total (9.0) 64,035.80

set 11,000.00 55,000.00 66,000.00

set 3,700.00 18,500.00 22,200.00
set 400.00 2,000.00 84,000.00
set 5,000.00 25,000.00 30,000.00

sets 130.00 650.00 37,440.00

set 0.00 0.00 0.00
pcs 120.00 600.00 0.00
sets 190.00 950.00 0.00
sets 360.00 1,800.00 0.00

sets 110.00 550.00 13,200.00

sets 110.00 550.00 1,320.00
set 110.00 550.00 660.00
set 110.00 550.00 660.00
sets 110.00 550.00 0.00
set 110.00 550.00 0.00
set 110.00 550.00 0.00
sets 150.00 750.00 2,700.00
sets 110.00 550.00 7,920.00
lots 17,000.00 85,000.00 102,000.00
lots 2,000.00 10,000.00 12,000.00
lots 2,000.00 10,000.00 12,000.00

Materials sub-Total: (10.0) 326,750.00

Labr Sub-Total (10.0) 65,350.00
TOTAL MATERIAL COST (PHP) 6,552,811.16
LABOR AND EQUIPMENT COST (PHP) 1,235,170.23
TOTAL MATERIAL + LABOR COST (PHP) 7,787,981.39
5% CONTINGENCIES 389,399.07
30% PROFIT 2,336,394.42
TOTAL PROJECT COST 10,513,774.88
NET TOTAL PROJECT COST
PERCENTAGE OF BILLING 13%
 PERCENT
TOTAL
ACCOMPLISMENT

100% 50000.00
BY OWNER

100% 150000.00
100% 150000.00

100% 150000.00
100% 5000.00

100% 3100.00
100% 2418.00
70% 35490.00
100% 40950.00
100% 5000.00

100% 5000.00

100% 162624.00

20% 18427.20
33% 66646.80
 100% 37209.60

35% 46788.00
33% 83102.98

100% 85718.52

50% 182144.97
33% 39281.70

25% 43182.00
 6,552,811.16
1,235,170.23
7,787,981.39
389,399.07
2,336,394.42
10,513,774.88

13%
1362083.76
OWNER
SUBJECT
DATE

ITEM N DESCRIPTION
QTY

1.0 GENERAL REQUIREMENTS

1.1 PERMITS AND LICENSES
1.1.1 CARI 1.00
1.1.2 Building & Occupancy Permits ( By Owner) 1.00
1.1.3 As-Built Plans 1.00
1.2 OTHERS
1.2.1 Mobilization / Demobilization 1.00
1.2.2 Temporary facilities 1.00

2.0 SITES WORKS

2.1 EARTHWORKS
2.1.1 Layout & Staking 1.00
2.1.2 Site Clearing /Earthwork 1.00
2.1.3 Excavation & Hauling
a Column Footing 15.50
b Wall Footing 12.09
2.1.4 Backfilling and Compaction 195.00
2.1.5 Gravel Bed and Compaction 26.00
2.1.6 Soil Poisoning/Termite Proofing 1.00
2.2 MISCELLANEOUS ITEMS
2.2.1 Disposal of excess/ unsuitable materials 1.00

3.0 STRUCTURAL WORKS

3.1 CONCRETING WORKS
3.1.1 3000 psi, ready mix
a Footing 24.64
b Wall Footing 8.09
c Columns 13.96
d Beams 30.60
e Slab 37.67
f Stairs 1.07
g Slab on grade 16.25
3.1.2 3000 psi, ready mix
 a Cocrete Work For Plumbing System
a.1 Septic Tank 3.50
a.2 Cistern Water Tank

3.2 FORM WORKS

3.2.1 Footing 38.76
3.2.2 Wall Footing 80.65
3.2.3 Columns 139.25
3.2.4 Beams 262.32
3.2.5 Slab 250.42
3.2.6 Stairs 15.76
3.2.7 Slab on grade 334.89
3.2.8 Concrete Work for Plumbing System
a Septic Tank 6.50
b Cistem Water Tank

3.3 STEEL WORKS

3.3.1 Footing 1587.38
3.3.2 Wall Footing 543.48
3.3.3 Columns 6746.11
3.3.4 Beams 2204.36
3.3.5 Slab 568.32
3.3.6 Stairs 220.95
3.3.7 Slab on grade 3667.67
3.3.8 Structural steel 0
3.3.9 Plumbing Works
a Septic Tank 163.00
b Cistem Water Tank

4.0 MASONRY FOR BUILDING ENCLOSURE, ITERIOR PARTITIONS AND DROP CEILINGS
Provide complete masonry walls including all required lintel
beams, stiffener posts, beam blocks, rebars, mortar & grout
4.1 6'' thk CHB WALLS, load bearing ( incl . Reinf) 95.96
4.2 4'' thk CHB WALLS, load bearing ( incl . Reinf) 62.04
4.3 1/2'' thk. Gypsum board 0n 64mm metal furring for ceiling 260.00
4.4 600mmx600mmx6475mm plant box @ basketball fence 3.00

5.0 METAL FABRICATIONS

5.1 ROOFING
 5.2.1 Trusses 0.00
5.2.2 LC100X50X15X1.6mm Purlins Spaced @ 300mm 0.00
5.2.3 10mm ᴓ Sag Rods 0.00
5.2.4 Polycarbonate for Garage Canopy 0.00
5.2.5 Polycarbonate for Service Area Canopy 0.00
5.2 CANOPY
5.1.1 Concrete canopy 0.00
5.3 GATES
5.3.1 2990mm (L) Front Gate - Motorized
5.3.2 9000mm (L) Front Gate - Motorized
5.3.3 1200mm (L) Front Gate - Pedestrian 0.00
5.4 PEDAL POST
5.4.1 2000mmx200mm pedal post @ Basketball Fence 4.00
5.5 SLATS
5.5.1 2''X8'' Steel Vertical Slabs 222.00
5.5.2 1''x1'' Steel Horizontal Slabs 580.73

6.0 THERMAL, MOITURE AND HEAT PROTECTION

6.1 WATERPROOFING
6.1.1 Concrete Cistem/Water Tank 0.00
6.1.2 Concrete Gutter 0.00
6.1.3 Concrete Canopy 9.71
6.2 SHEET WATERPROOFING
6.2.1 Toilet & Bath 18.40
6.2.2 Wet areas 0.00
6.3 ROOFING
6.3.1 Concrete Roofing 143.42
6.3.2 Thermal Insulation 0.00
6.3.3 Stainless Gutter 0.00

7.0 DOORS, WINDOWS and Glass works

7.1 DOORS
7.1.1 D1-2.10X2.35 - Framed Glass Door 1.00
7.1.2 D2-0.80x2.10 - solid wood 3.00
7.1.3 D3-0.70x2.10-solid wood 3.00
7.2 DOOR LOCKSET 7.00
7.3 HINGES 28.00
7.4 WINDOWS
7.4.1 0.00
7.4.2 0.00
7.4.3 0.00
7.4.4 0.00
7.4.5 0.00
 7.5 GLASS WORKS & RAILINGS
7.5.1 12mm THK Tempered Framed Glass Door 79.11
7.5.2 12mm THK Tempered Framed Glass 667.04
12mm THK Tempered Glass with
7.5.3 stainless steel handrail 174.91

8.0 FINISHES
8.1 WALLS
8.1.1 Plain Cement Plaster
a Exterior & Interior plastering works 316.00
8.1.2 Paiting Works (primer+three coats)
a Interior Painting
Acrylic latex paint on concrete walls 124.08
b Tiling works / Flooring
Wood Tile - @ outdoors 47.00
600mm x 600m floors tiles - @ common areas GF 229.61
300mm x 600m floors tiles - @ T&B - 2F 13.75
600mm x 600m wall tiles - @ @ T&B - 2F 62.10
600mm x 600m floors tiles - @ outdoors 17.25
c Exterior Painting
Acrylic latex paint on concrete walls 191.92
8.2 CEILINGS
8.2.1 Drop ceilings ( primer+three coats) 260.00
8.3 KITCHEN COUNTER
8.2.1 Kitchen Granite counter Top 2.65
8.3 Carpentry works
8.3.1 Kitchen overhead cabinets 1.00
8.3.2 kitchen counter cabinets with accessories 1.00

9.0 PLUMBING AND SANITARY WORKS

9.1 LINES AND ACCESSORIES
9.1.1 Sewerline Pipes and Accessories 33.80
9.1.2 Waterline Pipes and Accessories 84.72
9.1.3 Drain Pipes and Accessories 79.72
9.1.4 Vent Pipes and Accessories 86.82
9.1.5 Downspout pipes and Accessories 0.00
9.1.6 Catch Basins & Accessories 10.00
9.1.8 Plumbing Fixtures/ Accessories (American Standard or Equivalent)
a Lavatory 2.00
b Water closet with tank and fittings 6.00
c Urinal 2.00
f Stainless kitchen sink, 0.60mx1m, with fittings 1.00
k Floor drain, 4x4 5.00
 I Water meter 1.00
m Check valve 2.00
n Gate valve 24.00
p Floor clean out 2.00

10.0 ELECTRICAL
10.1 PANEL BOARD AND CIRCUIT BREAKERS
10.1.1 PB 125AT, 2P,230V (12-15AT,5-20AT,1-30AT,2-40AT) 1.00
10.2 METER CENTER (Housing) 1.00
10.3 PRIMARY SERVINCE ENTRANCE 35.00
10.4 CONDUIT, BOXES & FITTINGS 1.00
10.5 Fixtures
10.5.1 100w Pinlight 48.00
10.5.2 300w Chandelier 0.00
10.5.3 24w T5 Cove Lights 0.00
10.5.4 Floor Lights 0.00
10.5.5 Wall Lights 0.00
10.6 Outlets
10.6.1 Convenience 20.00
10.6.2 Telephone outlets 2.00
10.6.3 Refrigerator 1.00
10.6.4 electric Range 1.00
10.6.5 Water Heater 0.00
10.6.6 Washing Machine 0.00
10.6.7 Dryer 0.00
10.6.8 ACU outlets 3.00
10.7 SWITCHES 12.00
10.8 WIRES & CABLES 1.00
10.9 CABLE TV SYSTEM (Roughing-in only) 1.00
10.1 TELEPHONE SYSTEM (Roughing-in only) 1.00
 ORIGINAL CONTRACT

UNIT ORIGINAL UNIT COST UNIT COST AMOUNT WT OF PERCENT

LENGTHS MATERIAL LABOR

lot 50,000.00 0.006

lot
lot 50,000.00 0.021

lot 150,000.00 0.019

lot 150,000.00 0.385
Materials sub-Total: (1.0) 400,000.00
Labr Sub-Total (1.0)

lot 15,000.00 15,000.00 0.0019

lot 5,000.00 5,000.00 0.0128

cu.m 200.00 200.00 3,100.00 0.0004

cu.m 200.00 200.00 2,418.00 0.0062
cu.m 40.00 220.00 50,700.00 0.0217
cu.m 75 1,500.00 40,950.00 0.0039
lot 5,000.00 5,000.00 0.0006

lot 5,000.00 5,000.00 0.00

Materials sub-Total: (2.0) 81,900.00
Labr Sub-Total (2.0) 35,268.00

cu.m 1,100.00 5500.00 162,624.00 0.021

cu.m 1,100.00 5500.00 53,394.00 0.137
cu.m 1,100.00 5500.00 92,136.00 0.039
cu.m 1,100.00 5500.00 201,960.00 0.019
cu.m 1,100.00 5500.00 248,622.00 0.032
cu.m 1,100.00 5500.00 7,062.00 54,323.08
cu.m 1,100.00 5500.00 107,250.00 #DIV/0!
#DIV/0!
 #DIV/0!
cu.m 1,100.00 5500.00 23,100.00 #DIV/0!
5500.00 #DIV/0!
Materials sub-Total: (3.1) 746,790.00
Labr Sub-Total (3.1) 149,358.00

sq.m 160.00 800.00 37,209.60

sq.m 160.00 800.00 77,424.00
sq.m 160.00 800.00 133,680.00
sq.m 160.00 800.00 251,827.20
sq.m 160.00 800.00 240,403.20
sq.m 160.00 800.00 15,129.60
sq.m 160.00 800.00 321,494.40

sq.m 160.00 800.00 6,240.00

sq.m
Materials sub-Total: (3.2) 902,840.00
Labr Sub-Total (3.3) 180,568.00

kgs 9.00 45.00 85,718.52

kgs 9.00 45.00 29,347.92
kgs 9.00 45.00 364,289.94
kgs 9.00 45.00 119,035.44
kgs 9.00 45.00 30,689.28
kgs 9.00 45.00 11,931.30
kgs 9.00 45.00 198,054.18
kgs 18.00 90.00

kgs 9.00 45.00 8,802.00

kgs 9.00 45.00
Materials sub-Total: (3.3) 706,557.15
Labr Sub-Total (3.3) 141,311.43
Materials sub-Total: (3.0) 2,356,187.15
Labr Sub-Total (3.0) 471,237.43
NGS

sq.m 300.00 1,500.00 172,728.00

sq.m 280.00 1,400.00 104,227.20
sq.m 130.00 650.00 202,800.00
lots 2900.00 14,500.00 52,200.00
Materials sub-Total: (4.0) 443,296.00
Labr Sub-Total (4.0) 88,659.200
 Im 300.00 1,500.00
Im 50.00 250.00
Im 60.00 300.00
sq.m 180.00 900.00
sq.m 180.00 900.00

sq.m 200.00 1,000.00

lot 13000.00 65,000.00

lot 25000.00 125,000.00
lot 2000.00 10,000.00

lots 3000.00 15,000.00 72,000.00

Im 170.00 850.00 226,440.00

Im 90.00 450.00 313,594.20
Materials sub-Total: (5.0) 510,026.25
Labr Sub-Total (5.0) 102,005.250

sq.m 100.00 500.00

sq.m 100.00 500.00
sq.m 100.00 500.00 5,826.00

sq.m 118.00 590.00 13,027.20

sq.m 118.00 590.00

sq.m 190.00 950.00 163,498.80

sq.m 50.00 250.00
Im 170.00 850.00
Materials sub-Total: (6.0) 151,960.00
Labr Sub-Total (6.0) 30,392.000

set 4,500.00 22,500.00 27,000.00

set 1,700.00 8,500.00 30,600.00
set 1,560.00 7,800.00 28,080.00
sets 300.00 1,500.00 12,600.00
sets 50.00 250.00 8,400.00

set 6,300.00 31,500.00

set 2,900.00 14,500.00
set 1,300.00 6,500.00
sets 500.00 2,500.00
set 640.00 3,200.00
sq.f 310.00 1,550.00 147,144.60
sq.f 205.00 1,025.00 820,459.20

325,332.60
sq.f 310 1550
Materials sub-Total: (7.0) 1,166,359.26
Labr Sub-Total (7.0) 218,991.85

sq.m 30.00 150.00 56,880.00

sq.m 44.00 220.00 32,757.12

sq.m 280.00 1,400.00 78,960.00

sq.m 320.00 1,600.00 440,851.20
sq.m 240.00 1,200.00 19,800.00
sq.m 240.00 1,200.00 89,424.00
sq.m 250.00 1,250.00 25,875.00

sq.m 44.00 220.00 50,666.88

sq.m 44.00 220.00 68,640.00

sq.m 700.00 3,500.00 11,130.00

lot 7,000.00 35,000.00 42,000.00

lot 6,400.00 32,000.00 38,400.00
Materials sub-Total: (8.0) 798,,153.50
Labr Sub-Total (8.0) 159,230.70

Im 44.00 220.00 8,923.20

Im 30.00 150.00 15,249.60
Im 50.00 250.00 23,916.00
Im 50.00 250.00 26,046.00
Im 50.00 250.00 0.00
units 600.00 3,000.00 36,000.00

sets 2,300.00 11,500.00 27,600.00

sets 4,100.00 20,500.00 147,600.00
sets 1,700.00 8,500.00 20,400.00
set 3,300.00 16,500.00 19,800.00
pcs 240.00 1,200.00 7,200.00
sets 1,700.00 8,500.00 10,200.00
sets 330.00 1,650.00 3,960.00
sets 250.00 1,250.00 36,000.00
sets 110.00 550.00 1,320.00
Materials sub-Total: (9.0) 320,179.00
Labr Sub-Total (9.0) 64,035.80

set 11,000.00 55,000.00 66,000.00

set 3,700.00 18,500.00 22,200.00
set 400.00 2,000.00 84,000.00
set 5,000.00 25,000.00 30,000.00

sets 130.00 650.00 37,440.00

set 0.00 0.00 0.00
pcs 120.00 600.00 0.00
sets 190.00 950.00 0.00
sets 360.00 1,800.00 0.00

sets 110.00 550.00 13,200.00

sets 110.00 550.00 1,320.00
set 110.00 550.00 660.00
set 110.00 550.00 660.00
sets 110.00 550.00 0.00
set 110.00 550.00 0.00
set 110.00 550.00 0.00
sets 150.00 750.00 2,700.00
sets 110.00 550.00 7,920.00
lots 17,000.00 85,000.00 102,000.00
lots 2,000.00 10,000.00 12,000.00
lots 2,000.00 10,000.00 12,000.00

Materials sub-Total: (10.0) 326,750.00

Labr Sub-Total (10.0) 65,350.00
TOTAL MATERIAL COST (PHP) 6,552,811.16
LABOR AND EQUIPMENT COST (PHP) 1,235,170.23
TOTAL MATERIAL + LABOR COST (PHP) 7,787,981.39
5% CONTINGENCIES 389,399.07
30% PROFIT 2,336,394.42
TOTAL PROJECT COST 10,513,774.88
NET TOTAL PROJECT COST
PERCENTAGE OF BILLING 13%
 PERCENT
TOTAL
ACCOMPLISMENT

100% 50000.00
BY OWNER

100% 150000.00
100% 150000.00

100% 150000.00
100% 5000.00

100% 3100.00
100% 2418.00
70% 35490.00
100% 40950.00
100% 5000.00

100% 5000.00

100% 162624.00

20% 18427.20
33% 66646.80
 100% 37209.60

35% 46788.00
33% 83102.98

100% 85718.52

50% 182144.97
33% 39281.70

25% 43182.00
 6,552,811.16
1,235,170.23
7,787,981.39
389,399.07
2,336,394.42
10,513,774.88

13%
1362083.76
PROJECT : URBAN DECA HOMES CLUBHOUSE
SUBJECT PROGRESS BILLING NO.1
DATE MARCH 30,2019

ITEM NO. DESCRIPTION

QTY

1.0 GENERAL REQUIREMENTS

1.1 PERMITS AND LICENSES
1.1.1 CARI 1.00
1.1.2 Building & Occupancy Permits ( By Owner) 1.00
1.1.3 As-Built Plans 1.00
1.2 OTHERS
1.2.1 Mobilization / Demobilization 1.00
1.2.2 Temporary facilities 1.00

2.0 SITES WORKS

2.1 EARTHWORKS
2.1.1 Layout & Staking 1.00
2.1.2 Site Clearing /Earthwork 1.00
2.1.3 Excavation & Hauling
a Column Footing 15.50
b Wall Footing 12.09
2.1.4 Backfilling and Compaction 195.00
2.1.5 Gravel Bed and Compaction 26.00
2.1.6 Soil Poisoning/Termite Proofing 1.00
2.2 MISCELLANEOUS ITEMS
2.2.1 Disposal of excess/ unsuitable materials 1.00

3.0 STRUCTURAL WORKS

3.1 CONCRETING WORKS
3.1.1 3000 psi, ready mix
a Footing 24.64
b Wall Footing 8.09
c Columns 13.96
d Beams 30.60
e Slab 37.67
f Stairs 1.07
g Slab on grade 16.25

31
 3.1.2 3000 psi, ready mix
a Cocrete Work For Plumbing System
a.1 Septic Tank 3.50
a.2 Cistern Water Tank

3.2 FORM WORKS

3.2.1 Footing 38.76
3.2.2 Wall Footing 80.65
3.2.3 Columns 139.25
3.2.4 Beams 262.32
3.2.5 Slab 250.42
3.2.6 Stairs 15.76
3.2.7 Slab on grade 334.89
3.2.8 Concrete Work for Plumbing System
a Septic Tank 6.50
b Cistem Water Tank

3.3 STEEL WORKS

3.3.1 Footing 1587.38
3.3.2 Wall Footing 543.48
3.3.3 Columns 6746.11
3.3.4 Beams 2204.36
3.3.5 Slab 568.32
3.3.6 Stairs 220.95
3.3.7 Slab on grade 3667.67
3.3.8 Structural steel 0
3.3.9 Plumbing Works
a Septic Tank 163.00
b Cistem Water Tank

4.0 MASONRY FOR BUILDING ENCLOSURE, ITERIOR PARTITIONS AND DROP CEILINGS
Provide complete masonry walls including all required lintel
beams, stiffener posts, beam blocks, rebars, mortar & grout
4.1 6'' thk CHB WALLS, load bearing ( incl . Reinf) 95.96
4.2 4'' thk CHB WALLS, load bearing ( incl . Reinf) 62.04
4.3 1/2'' thk. Gypsum board 0n 64mm metal furring for ceiling 260.00
4.4 600mmx600mmx6475mm plant box @ basketball fence 3.00

5.0 METAL FABRICATIONS

32
5.1 ROOFING
5.2.1 Trusses 0.00
5.2.2 LC100X50X15X1.6mm Purlins Spaced @ 300mm 0.00
5.2.3 10mm ᴓ Sag Rods 0.00
5.2.4 Polycarbonate for Garage Canopy 0.00
5.2.5 Polycarbonate for Service Area Canopy 0.00
5.2 CANOPY
5.1.1 Concrete canopy 0.00
5.3 GATES
5.3.1 2990mm (L) Front Gate - Motorized
5.3.2 9000mm (L) Front Gate - Motorized
5.3.3 1200mm (L) Front Gate - Pedestrian 0.00
5.4 PEDAL POST
5.4.1 2000mmx200mm pedal post @ Basketball Fence 4.00
5.5 SLATS
5.5.1 2''X8'' Steel Vertical Slabs 222.00
5.5.2 1''x1'' Steel Horizontal Slabs 580.73

6.0 THERMAL, MOISTURE AND HEAT PROTECTION

6.1 WATERPROOFING
6.1.1 Concrete Cistem/Water Tank 0.00
6.1.2 Concrete Gutter 0.00
6.1.3 Concrete Canopy 9.71
6.2 SHEET WATERPROOFING
6.2.1 Toilet & Bath 18.40
6.2.2 Wet areas 0.00
6.3 ROOFING
6.3.1 Concrete Roofing 143.42
6.3.2 Thermal Insulation 0.00
6.3.3 Stainless Gutter 0.00

7.0 DOORS, WINDOWS and Glass works

7.1 DOORS
7.1.1 D1-2.10X2.35 - Framed Glass Door 1.00
7.1.2 D2-0.80x2.10 - solid wood 3.00
7.1.3 D3-0.70x2.10-solid wood 3.00
7.2 DOOR LOCKSET 7.00
7.3 HINGES 28.00
7.4 WINDOWS
7.4.1 0.00
7.4.2 0.00
7.4.3 0.00
7.4.4 0.00

33
 7.4.5 0.00
7.5 GLASS WORKS & RAILINGS
7.5.1 12mm THK Tempered Framed Glass Door 79.11
7.5.2 12mm THK Tempered Framed Glass 667.04
12mm THK Tempered Glass with
7.5.3 stainless steel handrail 174.91

8.0 FINISHES
8.1 WALLS
8.1.1 Plain Cement Plaster
a Exterior & Interior plastering works 316.00
8.1.2 Paiting Works (primer+three coats)
a Interior Painting
Acrylic latex paint on concrete walls 124.08
b Tiling works / Flooring
Wood Tile - @ outdoors 47.00
600mm x 600m floors tiles - @ common areas GF 229.61
300mm x 600m floors tiles - @ T&B - 2F 13.75
600mm x 600m wall tiles - @ @ T&B - 2F 62.10
600mm x 600m floors tiles - @ outdoors 17.25
c Exterior Painting
Acrylic latex paint on concrete walls 191.92
8.2 CEILINGS
8.2.1 Drop ceilings ( primer+three coats) 260.00
8.3 KITCHEN COUNTER
8.2.1 Kitchen Granite counter Top 2.65
8.3 Carpentry works
8.3.1 Kitchen overhead cabinets 1.00
8.3.2 kitchen counter cabinets with accessories 1.00

9.0 PLUMBING AND SANITARY WORKS

9.1 LINES AND ACCESSORIES
9.1.1 Sewerline Pipes and Accessories 33.80
9.1.2 Waterline Pipes and Accessories 84.72
9.1.3 Drain Pipes and Accessories 79.72
9.1.4 Vent Pipes and Accessories 86.82
9.1.5 Downspout pipes and Accessories 0.00
9.1.6 Catch Basins & Accessories 10.00
9.1.8 Plumbing Fixtures/ Accessories (American Standard or Equivalent)
a Lavatory 2.00
b Water closet with tank and fittings 6.00
c Urinal 2.00
f Stainless kitchen sink, 0.60mx1m, with fittings 1.00

34
 k Floor drain, 4x4 5.00
I Water meter 1.00
m Check valve 2.00
n Gate valve 24.00
p Floor clean out 2.00

10.0 ELECTRICAL
10.1 PANEL BOARD AND CIRCUIT BREAKERS
10.1.1 PB 125AT, 2P,230V (12-15AT,5-20AT,1-30AT,2-40AT) 1.00
10.2 METER CENTER (Housing) 1.00
10.3 PRIMARY SERVINCE ENTRANCE 35.00
10.4 CONDUIT, BOXES & FITTINGS 1.00
10.5 Fixtures
10.5.1 100w Pinlight 48.00
10.5.2 300w Chandelier 0.00
10.5.3 24w T5 Cove Lights 0.00
10.5.4 Floor Lights 0.00
10.5.5 Wall Lights 0.00
10.6 Outlets
10.6.1 Convenience 20.00
10.6.2 Telephone outlets 2.00
10.6.3 Refrigerator 1.00
10.6.4 electric Range 1.00
10.6.5 Water Heater 0.00
10.6.6 Washing Machine 0.00
10.6.7 Dryer 0.00
10.6.8 ACU outlets 3.00
10.7 SWITCHES 12.00
10.8 WIRES & CABLES 1.00
10.9 CABLE TV SYSTEM (Roughing-in only) 1.00
10.1 TELEPHONE SYSTEM (Roughing-in only) 1.00

35
36
###

37
38
39
UNIT MATERIAL COST LABOR/EQUIPMENT COST TOTAL LABOR AND % ACCOMPLISMENT
MATERIAL COST
UNIT COST COST UNIT COST COST

lot 50,000.00 100%

lot
lot 50,000.00

lot 150,000.00 100%

lot 150,000.00 100%
Materials sub-Total: (1.0) 400,000.00
Labr Sub-Total (1.0)

lot 15,000.00 15,000.00 15,000.00 100%

lot 5,000.00 5,000.00 5,000.00 100%
0.00
cu.m 200.00 3100.00 3,100.00 100%
cu.m 200.00 2418.00 2,418.00 100%
cu.m 220 42,900.00 40.00 7800.00 50,700.00 85%
cu.m 1500 39,000.00 75.00 1950.00 40,950.00 100%
lot 5,000.00 100%

lot 5,000.00 100%

Materials sub-Total: (2.0) 81,900.00
Labr Sub-Total (2.0) 35,268.00

cu.m 5500.00 135,520.00 1,100.00 27104.00 162,624.00 100%

cu.m 5500.00 44,495.00 1,100.00 8899.00 53,394.00 20%
cu.m 5500.00 76,780.00 1,100.00 15356.00 92,136.00 30%
cu.m 5500.00 168,300.00 1,100.00 33660.00 201,960.00 35%
cu.m 5500.00 207,185.00 1,100.00 41437.00 248,622.00
cu.m 5500.00 5,885.00 1,100.00 1177.00 7,062.00
cu.m 5500.00 89,375.00 1,100.00 17875.00 107,250.00

40
 cu.m 5500.00 19,250.00 1,100.00 67,375.00

Materials sub-Total: (3.1) 746,790.00

Labr Sub-Total (3.1) 149,358.00

sq.m 800.00 31,008.00 160.00 6201.60 37,209.60 100%

sq.m 800.00 64,520.00 160.00 12904.00 77,424.00
sq.m 800.00 111,400.00 160.00 22280.00 133,680.00 45%
sq.m 800.00 209,856.00 160.00 41971.20 251,827.20 35%
sq.m 800.00 200,336.00 160.00 40067.20 240,403.20
sq.m 800.00 12,608.00 160.00 2521.60 15,129.60
sq.m 800.00 267,912.00 160.00 53582.40 321,494.40

sq.m 800.00 5,200.00 160.00 1040.00 6,240.00

sq.m
Materials sub-Total: (3.2) 902,840.00
Labr Sub-Total (3.2) 180,568.00

kgs 45.00 71,432.10 9.00 14286.42 85,718.52 100%

kgs 45.00 24,456.60 9.00 4891.32 29,347.92
kgs 45.00 303,574.95 9.00 60714.99 364,289.94 60%
kgs 45.00 99,196.20 9.00 19839.24 119,035.44 35%
kgs 45.00 25,574.40 9.00 5114.88 30,689.28
kgs 45.00 9,942.75 9.00 1988.55 11,931.30
kgs 45.00 165,045.15 9.00 33009.03 198,054.18
kgs 90.00 18.00

kgs 45.00 7,335.00 9.00 1467.00 8,802.00

kgs 45.00 9.00
Materials sub-Total: (3.3) 706,557.15
Labr Sub-Total (3.3) 141,311.43
Materials sub-Total: (3.0) 2,356,187.15
Labr Sub-Total (3.0) 471,237.43
GS

sq.m 1,500.00 143,940.00 300.00 28788.00 172,728.00 37%

sq.m 1,400.00 86,856.00 280.00 17371.20 104,227.20
sq.m 650.00 169,000.00 130.00 33800.00 202,800.00
lots 14,500.00 43,500.00 2900.00 8700.00 52,200.00
Materials sub-Total: (4.0) 443,296.00
Labr Sub-Total (4.0) 88,659.200

41
 Im 1,500.00 0.00 300.00 0.00 0.00
Im 250.00 0.00 50.00 0.00 0.00
Im 300.00 0.00 60.00 0.00 0.00
sq.m 900.00 0.00 180.00 0.00 0.00
sq.m 900.00 0.00 180.00 0.00 0.00
0.00 0.00 0.00
sq.m 1,000.00 0.00 200.00 0.00 0.00
0.00 0.00 0.00
lot 65,000.00 0.00 13000.00 0.00 0.00
lot 125,000.00 0.00 25000.00 0.00 0.00
lot 10,000.00 0.00 2000.00 0.00 0.00
0.00 0.00 0.00
lots 15,000.00 60,000.00 3000.00 12000.00 72,000.00
0.00 0.00 0.00
Im 850.00 188,700.00 170.00 37740.00 226,440.00
Im 450.00 261,328.50 90.00 52265.70 313,594.20
Materials sub-Total: (5.0) 510,028.50
Labr Sub-Total (5.0) 102,005.700

sq.m 500.00 0.00 100.00 0.00 0.00

sq.m 500.00 0.00 100.00 0.00 0.00
sq.m 500.00 4,855.00 100.00 971.00 5,826.00
0.00 0.00 0.00
sq.m 590.00 10,856.00 118.00 2171.20 13,027.20
sq.m 590.00 0.00 118.00 0.00 0.00
0.00 0.00 0.00
sq.m 950.00 136,249.00 190.00 27249.80 163,498.80
sq.m 250.00 0.00 50.00 0.00 0.00
Im 850.00 0.00 170.00 0.00 0.00
Materials sub-Total: (6.0) 151,960.00
Labr Sub-Total (6.0) 30,392.000

set 22,500.00 22,500.00 4,500.00 4500.00 27,000.00

set 8,500.00 25,500.00 1,700.00 5100.00 30,600.00
set 7,800.00 23,400.00 1,560.00 4680.00 28,080.00
sets 1,500.00 10,500.00 300.00 2100.00 12,600.00
sets 250.00 7,000.00 50.00 1400.00 8,400.00
0.00 0.00 0.00
set 31,500.00 0.00 6,300.00 0.00 0.00
set 14,500.00 0.00 2,900.00 0.00 0.00
set 6,500.00 0.00 1,300.00 0.00 0.00
sets 2,500.00 0.00 500.00 0.00 0.00

42
set 3,200.00 0.00 640.00 0.00 0.00
0.00 0.00 0.00
sq.f 1,550.00 122,620.50 310.00 24524.10 147,144.60
sq.f 1,025.00 683,716.00 205.00 136743.20 820,459.20

sq.f 1,550.00 271,110.50 310 54222.10 325,332.60

Materials sub-Total: (7.0) 1,166,347.00
Labr Sub-Total (7.0) 233,269.40

sq.m 150.00 47,400.00 30.00 9480.00 56,880.00

sq.m 220.00 27,297.60 44.00 5459.52 32,757.12

sq.m 1,400.00 65,800.00 280.00 13160.00 78,960.00

sq.m 1,600.00 367,376.00 320.00 73475.20 440,851.20
sq.m 1,200.00 16,500.00 240.00 3300.00 19,800.00
sq.m 1,200.00 74,520.00 240.00 14904.00 89,424.00
sq.m 1,250.00 21,562.50 250.00 4312.50 25,875.00

sq.m 220.00 42,222.40 44.00 8444.48 50,666.88

sq.m 220.00 57,200.00 44.00 11440.00 68,640.00

sq.m 3,500.00 9,275.00 700.00 1855.00 11,130.00

lot 35,000.00 35,000.00 7,000.00 7000.00 42,000.00

lot 32,000.00 32,000.00 6,400.00 6400.00 38,400.00
Materials sub-Total: (8.0) 796,153.50
Labr Sub-Total (8.0) 159,230.70

Im 220.00 7,436.00 44.00 1487.20 8,923.20

Im 150.00 12,708.00 30.00 2541.60 15,249.60
Im 250.00 19,930.00 50.00 3986.00 23,916.00
Im 250.00 21,705.00 50.00 4341.00 26,046.00
Im 250.00 0.00 50.00 0.00 0.00
units 3,000.00 30,000.00 600.00 6000.00 36,000.00

sets 11,500.00 23,000.00 2,300.00 4600.00 27,600.00

sets 20,500.00 123,000.00 4,100.00 24600.00 147,600.00
sets 8,500.00 17,000.00 1,700.00 3400.00 20,400.00
set 16,500.00 16,500.00 3,300.00 3300.00 19,800.00

43
pcs 1,200.00 6,000.00 240.00 1200.00 7,200.00
sets 8,500.00 8,500.00 1,700.00 1700.00 10,200.00
sets 1,650.00 3,300.00 330.00 660.00 3,960.00
sets 1,250.00 30,000.00 250.00 6000.00 36,000.00
sets 550.00 1,100.00 110.00 220.00 1,320.00
Materials sub-Total: (9.0) 320,179.00
Labr Sub-Total (9.0) 64,035.80

set 55,000.00 55,000.00 11,000.00 11000.00 66,000.00

set 18,500.00 18,500.00 3,700.00 3700.00 22,200.00
set 2,000.00 70,000.00 400.00 14000.00 84,000.00
set 25,000.00 25,000.00 5,000.00 5000.00 30,000.00

sets 650.00 31,200.00 130.00 6240.00 37,440.00

set 0.00 0.00 0.00
pcs 600.00 120.00 0.00
sets 950.00 190.00 0.00
sets 1,800.00 360.00 0.00

sets 550.00 11,000.00 110.00 2200.00 13,200.00

sets 550.00 1,100.00 110.00 220.00 1,320.00
set 550.00 550.00 110.00 110.00 660.00
set 550.00 550.00 110.00 110.00 660.00
sets 550.00 110.00 0.00
set 550.00 110.00 0.00
set 550.00 110.00 0.00
sets 750.00 2,250.00 150.00 450.00 2,700.00
sets 550.00 6,600.00 110.00 1320.00 7,920.00
lots 85,000.00 85,000.00 17,000.00 17000.00 102,000.00
lots 10,000.00 10,000.00 2,000.00 2000.00 12,000.00
lots 10,000.00 10,000.00 2,000.00 2000.00 12,000.00

44
45
46
47
48
AMOUNT

50,000.00

150,000.00
150,000.00

15,000.00
5,000.00

3,100.00
2,418.00
43,095.00
40,950.00
5,000.00

5,000.00

162,624.00
10,678.80
27,640.80
70,686.00
0.00
0.00
0.00

49
 0.00

37,209.60
0.00
60,156.00
88,139.52
0.00
0.00
0.00

85,718.52
0.00
218,573.96
41,662.40
0.00
0.00
0.00

0.00

63,909.36
0.00
0.00
0.00

50
0.00

0.00
0.00

0.00

0.00

0.00

0.00
0.00
0.00
0.00
0.00

51
0.00
0.00
0.00

0.00

0.00

0.00
0.00
0.00
0.00
0.00

0.00

0.00

0.00

0.00
0.00

0.00
0.00
0.00
0.00

0.00

0.00
0.00
0.00
0.00

52
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00

0.00
0.00

0.00
0.00
0.00
0.00
0.00

53
54
55
56
57