Project: RAISING OF MANHOLE & INLET COVER AND ASPHALTING AT WATERFRONT ROAD

Location: GLOBAL MARITIMECOMPOUND, SBFZ

SUMMARY

ITEM NO. DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT

B.9 MOBILIZATION/DEMOBILIZATION 1.00 ls 30,000.00 30,000.00

B.8(2) TRAFFIC MANAGEMENT 1.00 ls 10,102.08 10,102.08
302 TACK COAT 3,719.19 sqm 37.50 139,454.02
310 BITUMINOUS CONCRETE SURFACE COURSE (Hot Laid = 2" Thk) 3,719.19 sqm 679.34 2,526,594.53
502(5) ADJUSTMENT OF MANHOLE AND INLET COVER 2.00 ea. 21,792.44 43,584.88
TOTAL PhP 2,749,735.51

Prepared by : Approved by:

ENGR. MAGNOLIA G. HERMOSO FRIAS D. SAGUM

Office Engineer Branch -OIC
 RAISING OF MANHOLE & INLET COVER AND ASPHALTING AT WATERFRONT ROAD
GLOBAL MARITIMECOMPOUND, SBFZ

DETAILED UNIT PRICE ANALYSIS

PAY ITEM NUMBER: PAY ITEM DESCRIPTION : QUANTITY UNIT

B.9 MOBILIZATION/DEMOBILIZATION 1.00 ls

A MATERIAL DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT

TOTAL FOR MATERIALS (PHP) =

B EQUIPMENT DESCRIPTION QTY UNIT RATE AMOUNT

b.1 Mobilization/Demobilization 1 ls 30,000.00 30,000.00

TOTAL FOR EQUIPMENTS (PHP) = 30,000.00

C MANPOWER CRAFTS NUMBER HOURS RATE AMOUNT

TOTAL FOR LABOR (PHP) =

D TOTAL DIRECT COST (A+B+C) 30,000.00

E INDIRECT COST
OVERHEAD COST (4% OF D)
CONTINGENCIES (3% OF D)
MISCELLANEOUS (1% OF D)
CONTRACTOR PROFIT(12% of D)
TOTAL INDIRECT COST (PHP) =

F TOTAL ITEM COST (D+E) 30,000.00

Page 2 of 16
 RAISING OF MANHOLE & INLET COVER AND ASPHALTING AT WATERFRONT ROAD
GLOBAL MARITIMECOMPOUND, SBFZ

DETAILED UNIT PRICE ANALYSIS

G UNIT PRICE (F/QTY) 30,000.00

Page 3 of 16
 RAISING OF MANHOLE & INLET COVER AND ASPHALTING AT WATERFRONT ROAD
GLOBAL MARITIMECOMPOUND, SBFZ

DETAILED UNIT PRICE ANALYSIS

PAY ITEM NUMBER: PAY ITEM DESCRIPTION : QUANTITY UNIT

B.8(2) TRAFFIC MANAGEMENT 1.00 ls

A MATERIAL DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT

a.1 Temporary Bollard 4.00 set 385.00 1,540.00
a.2 Caution Tape 1.00 roll 660.00 660.00

TOTAL FOR MATERIALS (PHP) = 2,200.00

B EQUIPMENT DESCRIPTION QTY UNIT RATE AMOUNT

b.1 Service Vehicle 1 8.00 650.00 5,200.00

TOTAL FOR EQUIPMENTS (PHP) = 5,200.00

C MANPOWER CRAFTS NUMBER HOURS RATE AMOUNT

c.1 Laborer 1 16.00 63.65 1,018.40

TOTAL FOR LABOR (PHP) = 1,018.40

D TOTAL DIRECT COST (A+B+C) 8,418.40

E INDIRECT COST
OVERHEAD COST (4% OF D) 4% 336.74
CONTINGENCIES (3% OF D) 3% 252.55
MISCELLANEOUS (1% OF D) 1% 84.18
CONTRACTOR PROFIT(12% of D) 12% 1,010.21
TOTAL INDIRECT COST (PHP) = 1,683.68

F TOTAL ITEM COST (D+E) 10,102.08

Page 4 of 16
 RAISING OF MANHOLE & INLET COVER AND ASPHALTING AT WATERFRONT ROAD
GLOBAL MARITIMECOMPOUND, SBFZ

DETAILED UNIT PRICE ANALYSIS

G UNIT PRICE (F/QTY) 10,102.08

Page 5 of 16
RAISING OF MANHOLE & INLET COVER AND ASPHALTING AT WATERFRONT ROAD
GLOBAL MARITIMECOMPOUND, SBFZ

DETAILED UNIT PRICE ANALYSIS

Page 6 of 16
 RAISING OF MANHOLE & INLET COVER AND ASPHALTING AT WATERFRONT ROAD
GLOBAL MARITIMECOMPOUND, SBFZ

DETAILED UNIT PRICE ANALYSIS

PAY ITEM NUMBER: PAY ITEM DESCRIPTION : QUANTITY UNIT
302 TACK COAT 3,719.19 sqm
A MATERIAL DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
a.1 SS-1 3,719.19 sqm 31.25 116,211.68

TOTAL FOR MATERIALS (PHP) = 116,211.68

B EQUIPMENT DESCRIPTION NO. of UNIT HOURS RATE AMOUNT

TOTAL FOR EQUIPMENTS (PHP) =

C MANPOWER CRAFTS NUMBER HOURS RATE AMOUNT

TOTAL FOR LABOR (PHP) =

D TOTAL DIRECT COST (A+B+C) 116,211.68

E INDIRECT COST
OVERHEAD COST (4% OF D) 4% 4,648.47
CONTINGENCIES (3% OF D) 3% 3,486.35
MISCELLANEOUS (1% OF D) 1% 1,162.12
CONTRACTOR PROFIT(12% of D) 12% 13,945.40
TOTAL INDIRECT COST (PHP) = 23,242.34

F TOTAL ITEM COST (D+E) 139,454.02

G UNIT PRICE (F/QTY) 37.50

Page 7 of 16
 RAISING OF MANHOLE & INLET COVER AND ASPHALTING AT WATERFRONT ROAD
GLOBAL MARITIMECOMPOUND, SBFZ

DETAILED UNIT PRICE ANALYSIS

PAY ITEM NUMBER: PAY ITEM DESCRIPTION : QUANTITY UNIT
310 BITUMINOUS CONCRETE SURFACE COURSE (Hot Laid = 2"Thk) 3,719.19 sqm
A MATERIAL DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
a.1 RMA Grading D (FDLRC) w/ Shinkage Factor 448.78 M.T. 4,691.67 2,105,507.00

TOTAL FOR MATERIALS (PHP) = 2,105,507.00

B EQUIPMENT DESCRIPTION NO. of UNIT HOURS RATE AMOUNT

TOTAL FOR EQUIPMENTS (PHP) =

C MANPOWER CRAFTS NUMBER HOURS RATE AMOUNT

TOTAL FOR LABOR (PHP) =

D TOTAL DIRECT COST (A+B+C) 2,105,507.00

E INDIRECT COST
OVERHEAD COST (4% OF D) 4% 84,220.28
CONTINGENCIES (3% OF D) 3% 63,165.21
MISCELLANEOUS (1% OF D) 1% 21,055.07
CONTRACTOR PROFIT(12% of D) 12% 252,660.84
TOTAL INDIRECT COST (PHP) = 421,101.40

F TOTAL ITEM COST (D+E) 2,526,608.40

G UNIT PRICE (F/QTY) 679.34

Page 8 of 16
 RAISING OF MANHOLE & INLET COVER AND ASPHALTING AT WATERFRONT ROAD
GLOBAL MARITIMECOMPOUND, SBFZ

DETAILED UNIT PRICE ANALYSIS

PAY ITEM NUMBER: PAY ITEM DESCRIPTION : QUANTITY UNIT

502(5) ADJUSTMENT OF MANHOLE AND INLET COVERS 2.00 ea.

A MATERIAL DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT

a.1 Portland Cement 2.00 bags 247.50 495.00
a.2 Sand 0.04 cum. 650.00 26.00
a.3 3/4" Gravel 0.08 cum. 1,500.00 120.00
a.4 12mm dia. RSB Grade 40 3.00 pcs 313.50 940.50
a.5 Phenolic board 1.00 pc 935.00 935.00
a.6 #16 G.I. Tie wire 5.00 kgs 104.50 522.50
a.7 Welding Rod 3.00 kgs 165.00 495.00

TOTAL FOR MATERIALS (PHP) = 3,534.00

B EQUIPMENT DESCRIPTION NO. of UNIT HOURS RATE AMOUNT

b.1 Service Vehicle 1 16.00 650.00 10,400.00
b.2 Boom Truck 1 4.00 650.00 2,600.00
b.3 Air compressor 1 8.00 697.50 5,580.00
b.4 Jackhammer 1 8.00 350.00 2,800.00
b.5 Mini dump Truck 1 8.00 650.00 5,200.00

TOTAL FOR EQUIPMENTS (PHP) = 26,580.00

C MANPOWER CRAFTS NUMBER HOURS RATE AMOUNT

c.1 Skilled workers 2 16.00 66.66 2,133.12
c.2 Laborer 4 16.00 63.65 4,073.60

TOTAL FOR LABOR (PHP) = 6,206.72

D TOTAL DIRECT COST (A+B+C) 36,320.72

E INDIRECT COST
OVERHEAD COST (4% OF D) 4% 1,452.83
CONTINGENCIES (3% OF D) 3% 1,089.62
MISCELLANEOUS (1% OF D) 1% 363.21
CONTRACTOR PROFIT(12% of D) 12% 4,358.49
TOTAL INDIRECT COST (PHP) = 7,264.15

F TOTAL ITEM COST (D+E) 43,584.87

Page 9 of 16
 RAISING OF MANHOLE & INLET COVER AND ASPHALTING AT WATERFRONT ROAD
GLOBAL MARITIMECOMPOUND, SBFZ

DETAILED UNIT PRICE ANALYSIS

G UNIT PRICE (F/QTY) 21,792.44

Page 10 of 16
 DETAILED UNIT PRICE ANALYSIS
PROJECT: ASPHALTING IN BALANGA DATE:
LOCATION: BALANGA, BATAAN PRODUCTION (m.t/day): 104.00
ITEM: 1 metric ton Unit Price Analysis for Grading B

1. FURNISH
1.1 Material Cost Unit Quantity Unit Cost Amount
Bitumen m.t. 0.05 40,950.00 2,047.50
Aggregates 3/4 cu.m. 0.22 1,124.55 244.54
Aggregates 3/8 cu.m. 0.13 757.05 97.39
Aggregates M-S1 cu.m. 0.32 337.05 109.21
Hydrated Lime bags 0.46 462.00 213.68
Flyash bags 0.31 120.75 37.43
Electricity lot 1 50.00 50.00
Diesel
Bitumen Heating lit 2.00 50.00 100.00
Aggregate Heating lit 12 50.00 600.00
Wheel Loader lit 0.28 50.00 14.00
3,513.74 /m.t.
1.2 Labor Cost No. Hours Rate/Hour Amount
Lab Aide/Lime Tender 3 4 63.65 763.80
Plant Operator 1 4 90.11 360.44
Dryer Operator 1 4 63.65 254.60
Conveyor Tender 1 4 63.65 254.60
Wheel Loader Operator 1 4 63.65 254.60
Burner/Heater Operator 1 15 63.65 954.75
27.33 /m.t.
1.3 Equipment Rental No. Hours Rate/Hour Amount
Asphalt Plant (heating additional charge) 1 12 1,000.00 12,000.00
GenSet 1 450.00 -
Wheel Loader 1 4 2,000.00 8,000.00
192.31 /m.t.
Sub - total for Furnish 3,733.38 /m.t.
A. Total Direct Cost 3,733.38
B. OCM (0% of A) -
C. Profit (0% of A) -
D. Total of A+B+C 3,733.38
E. VAT (0% of D) -
F. Total Cost (D + E) 3,733.38 /m.t.
Unit Cost (Furnish) 3,733.38 /m.t.

2. DELIVER - within a distance of 80 km with average 20.8 m.t. per truckload

2.1 Equipment Cost Unit Quantity Unit Cost Amount
Dump Truck Rental m.t. 1 450.00 450.00
Diesel m.t. 1 203.98 203.98
Driver m.t. 1 28.85 28.85
Toll Fee m.t. 1 -
Road User m.t. 1 7.69 7.69
690.52 /m.t.
Sub - total for Deliver 690.52 /m.t.
A. Total Direct Cost 690.52
B. OCM (0% of A) -
C. Profit (0% of A) -
D. Total of A+B+C 690.52
E. VAT (0% of D) -
F. Total Cost (D + E) 690.52 /m.t.
Unit Cost (Deliver) 690.52 /m.t.
3. LAYING, ROLLING, COMPACTION
3.1 Labor Cost (Subcon and In-House) No. Hours Rate/Hour Amount
Finisher/Raker 4 8 66.66 2,133.12
Flagman 2 8 63.65 1,018.40
Site Engineer 1 8 81.46 651.68
Laborer 3 8 63.65 1,527.60
51.26 /m.t.
3.2 Equipment Cost (ACEL Rate) No. m.t. Rate/m.t. Amount
Vibratory Roller 1 104.00 60.00 6,240.00
Pneumatic Tire Roller 1 104.00 60.00 6,240.00
Asphalt Finisher 1 104.00 100.00 10,400.00
3.2.1 Equipment Cost No. Hours Rate/Hour Amount
Service Vehicle 1 8 650.00 5,200.00
Tower Light 1 703.00 -
270.00 /m.t.
Sub - total for Laying, Rolling, Compaction 321.26 /m.t.
A. Total Direct Cost 321.26
B. OCM (0% of A) -
C. Profit (0% of A) -
D. Total of A+B+C 321.26
E. VAT (0% of D) -
F. Total Cost (D + E) 321.26 /m.t.
Unit Cost (Laying, Rolling, Compaction) 321.26 /m.t.

Grading D + 60 (Testing) 4,745.15 /m.t.

 DETAILED UNIT PRICE ANALYSIS

Project: ASPHALTING AT BALANGA DATE: 27-Jan-21

Location: Balanga, Bataan PRODUCTION (sq.m./day): 1,071.24
ITEM: 1 Drum SS1 for 124.8mt per day area
@ 0.5L/sq.m.

1. FURNISH
1.1 Material Cost Unit Quantity Unit Cost Amount
SS1 drums 0.003 9,000.00 22.50
22.50 /sq.m.
Sub - total for Furnish 22.50 /sq.m.
A. Total Direct Cost 22.50
B. OCM -
C. Profit -
D. Total of A+B+C 22.50
E. VAT -
F. Total Cost (D + E) 22.50 /sq.m.
Unit Cost (Furnish) 22.50 /sq.m.

2. DELIVER
2.1 Equipment Cost Unit Quantity Unit Cost Amount
Boomtruck sqm 1 3.64 3.64
Distributor sqm 1 2.56 2.56
Air Compressor sqm 1 2.24 2.24
Toll Fee sqm 1 -
Road User sqm 1 0.06 0.06
8.50 /sq.m.
Sub - total for Deliver 8.50 /sq.m.
A. Total Direct Cost 8.50
B. OCM -
C. Profit -
D. Total of A+B+C 8.50
E. VAT -
F. Total Cost (D + E) 8.50 /sq.m.
Unit Cost (Deliver) 8.50 /sq.m.

3. SPRAY
3.1 Labor Cost No. Hours Rate/Hour Amount
Sprayer 1 4 66.66 266.64

0.25 /sq.m.
Sub - total 0.25 /sq.m.
A. Total Direct Cost 0.25
B. OCM -
C. Profit -
D. Total of A+B+C 0.25
E. VAT -
F. Total Cost (D + E) 0.25 /sq.m.
Unit Cost (Laying, Rolling, Compaction) 0.25 /sq.m.
Unit Cost 31.25 per sq.m.
Unit Cost 12,498.60 per drum
MANPOWER UTILIZATION SCHEDULE ACTUAL BID 26.00 days per mo.
Total
13th Month per
Item Basic Hourly Basic Daily Basic Monthly Basic Hourly Basic Daily Basic Monthly Monthly Monthly 13th Month per
Particular month w/o ot and
No. Rate Rate Rate Rate Rate Rate M/M Rate Rate month
meal allowance

A INDIRECT LABOR

QA/QC

ME 86.54 18,000.00 86.54 18,000.00 3.5 18,000.00 18,000.00 1,673.33 1,673.33

Lab Aide 52.50 420.00 10,920.00 52.50 420.00 10,920.00 3.5 10,920.00 10,920.00 1,018.43 1,018.43

Lab. Tech 60.95 487.62 12,678.12 60.95 487.62 12,678.12 3.5 12,678.12 12,678.12 1,181.06 1,181.06

- - - - - 8.33 8.33

I PROJECT MANAGEMENT - - - - - 8.33 8.33

1 PM 216.35 45,000.00 216.35 45,000.00 3.5 45,000.00 45,000.00 4,170.83 4,170.83

1 PS 144.23 30,000.00 144.23 30,000.00 3.5 30,000.00 30,000.00 2,783.33 2,783.33

2 Office Engr. 79.33 16,500.00 79.33 16,500.00 3.5 16,500.00 16,500.00 1,534.58 1,534.58

2 Cost Engr. 86.54 18,000.00 86.54 18,000.00 3.5 18,000.00 18,000.00 1,673.33 1,673.33

6 Site Engr. 67.31 14,000.00 67.31 14,000.00 3.5 14,000.00 14,000.00 1,553.33 1,303.33

2 Safety Officer 56.25 11,700.00 56.25 11,700.00 3.5 11,700.00 11,700.00 1,090.58 1,090.58

1 Geodetic 134.62 28,000.00 134.62 28,000.00 3.5 28,000.00 28,000.00 2,598.33 2,598.33

1 Surveyor 105.77 22,000.00 105.77 22,000.00 3.5 22,000.00 22,000.00 2,043.33 2,043.33

2 Survey Aid 52.50 420.00 10,920.00 52.50 420.00 10,920.00 3.5 10,920.00 10,920.00 1,018.43 1,018.43

4 Foreman 57.50 460.00 11,960.00 57.50 460.00 11,960.00 3.5 11,960.00 11,960.00 1,114.63 1,114.63

38 Skilled 55.00 440.00 11,440.00 55.00 440.00 11,440.00 3.5 11,440.00 11,440.00 1,066.53 1,066.53

40 Labor 52.50 420.00 10,920.00 52.50 420.00 10,920.00 3.5 10,920.00 10,920.00 1,018.43 1,018.43

3 Watchman 52.50 420.00 10,920.00 52.50 420.00 10,920.00 3.5 10,920.00 10,920.00 2,360.77 1,018.43

1 First Aider 57.01 456.07 11,857.82 57.01 456.07 11,857.82 3.5 11,857.82 11,857.82 1,105.18 1,105.18

II PURCHASING

Material Controller/Warehouseman 52.50 420.00 10,920.00 52.50 420.00 10,920.00 3.5 10,920.00 10,920.00 1,018.43 1,018.43

IV FINANCE / ADMIN.

Admin/HR/Timekeeper 96.15 769.23 20,000.00 96.15 20,000.00 3.5 20,000.00 20,000.00 1,858.33 1,858.33

V EQUIPMENT DIVISION

Service Driver 52.50 420.00 10,920.00 52.50 420.00 10,920.00 3.5 10,920.00 10,920.00 1,018.43 1,018.43

SV driver of pickup 62.50 500.00 13,000.00 62.50 500.00 13,000.00 3.5 13,000.00 13,000.00 1,210.83 1,210.83

DT Driver 53.75 430.00 11,180.00 53.75 430.00 11,180.00 3.5 11,180.00 11,180.00 1,042.48 1,042.48

Mixer Driver 55.77 446.16 11,600.16 55.77 446.16 11,600.16 3.5 11,600.16 11,600.16 1,081.35 1,081.35

WaterTruck Driver 52.50 420.00 10,920.00 52.50 420.00 10,920.00 3.5 10,920.00 10,920.00 1,018.43 1,018.43

VR Operator 52.89 423.08 11,000.08 52.89 423.08 11,000.08 3.5 11,000.08 11,000.08 1,025.84 1,025.84

PTR Operator 52.89 423.08 11,000.08 52.89 423.08 11,000.08 3.5 11,000.08 11,000.08 1,025.84 1,025.84

Grader Operator 80.00 640.00 16,640.00 80.00 640.00 16,640.00 3.5 16,640.00 16,640.00 1,547.53 1,547.53

Asphalt Paver Operator 62.08 496.65 12,912.90 62.08 496.65 12,912.90 3.5 12,912.90 12,912.90 1,202.78 1,202.78

Concrete Paver Operator 62.08 496.65 12,912.90 62.08 496.65 12,912.90 3.5 12,912.90 12,912.90 1,202.78 1,202.78

Loader Operator 53.90 431.16 11,210.16 53.90 431.16 11,210.16 3.5 11,210.16 11,210.16 1,045.27 1,045.27

Skid Loader Operator 62.50 500.00 13,000.00 62.50 500.00 13,000.00 3.5 13,000.00 13,000.00 1,210.83 1,210.83

Mechanic 63.75 510.00 13,260.00 63.75 510.00 13,260.00 3.5 13,260.00 13,260.00 1,234.88 1,234.88

Electrician 61.54 492.31 12,800.06 61.54 492.31 12,800.06 3.5 12,800.06 12,800.06 1,192.34 1,192.34

Equipment Supervisor 96.15 20,000.00 96.15 20,000.00 3.5 20,000.00 20,000.00 1,858.33 1,858.33

Tireman 52.50 420.00 10,920.00 52.50 420.00 10,920.00 3.5 10,920.00 10,920.00 1,018.43 1,018.43

Plant Operator 74.50 596.00 15,496.00 74.50 596.00 15,496.00 3.5 15,496.00 15,496.00 1,441.71 1,441.71

Tender Operator 52.50 420.00 10,920.00 52.50 420.00 10,920.00 3.5 10,920.00 10,920.00 1,018.43 1,018.43

Dryer Operator 52.50 420.00 10,920.00 52.50 420.00 10,920.00 3.5 10,920.00 10,920.00 1,018.43 1,018.43

Heater Operator 52.50 420.00 10,920.00 52.50 420.00 10,920.00 3.5 10,920.00 10,920.00 1,018.43 1,018.43

Equipment Checcker 52.50 420.00 10,920.00 52.50 420.00 10,920.00 3.5 10,920.00 10,920.00 1,018.43 1,018.43

TOTAL INDIRECT COST

 BENEFITS (MONTHLY) OT Meal allowance GROSS
GROSS GROSS DAILY GROSS
MONTHLY GROSS DAILY
MONTHLY RATE w/o ot HOURLY
SSS PHIL HEALTH PAG-IBIG monthly monthly RATE w/o ot RATE
RATE and allowance RATE
and allowance

1,440.00 540.00 100.00 21,753.33 21,753.33 836.67 836.67 104.58

873.60 327.60 100.00 13,239.63 13,239.63 509.22 509.22 63.65

1,014.25 380.34 100.00 15,353.77 15,353.77 590.53 590.53 73.82

- - 100.00 108.33 108.33 4.17 4.17 0.52

- - 100.00 108.33 108.33 4.17 4.17 0.52

3,600.00 1,350.00 100.00 54,220.83 54,220.83 2,085.42 2,085.42 260.68

2,400.00 900.00 100.00 36,183.33 36,183.33 1,391.67 1,391.67 173.96

1,320.00 495.00 100.00 19,949.58 19,949.58 767.29 767.29 95.91

1,440.00 540.00 100.00 21,753.33 21,753.33 836.67 836.67 104.58

1,120.00 420.00 100.00 3,000.00 20,193.33 16,943.33 776.67 651.67 97.08

936.00 351.00 100.00 14,177.58 14,177.58 545.29 545.29 68.16

2,240.00 840.00 100.00 33,778.33 33,778.33 1,299.17 1,299.17 162.40

1,760.00 660.00 100.00 26,563.33 26,563.33 1,021.67 1,021.67 127.71

873.60 327.60 100.00 13,239.63 13,239.63 509.22 509.22 63.65

956.80 358.80 100.00 14,490.23 14,490.23 557.32 557.32 69.67

915.20 343.20 100.00 13,864.93 13,864.93 533.27 533.27 66.66

873.60 327.60 100.00 13,239.63 13,239.63 509.22 509.22 63.65

873.60 327.60 100.00 13,108.10 3,000.00 30,690.07 13,239.63 1,180.39 509.22 147.55

948.63 355.73 100.00 14,367.36 14,367.36 552.59 552.59 69.07

873.60 327.60 100.00 13,239.63 13,239.63 509.22 509.22 63.65

1,600.00 600.00 100.00 24,158.33 24,158.33 929.17 929.17 116.15

873.60 327.60 100.00 13,239.63 13,239.63 509.22 509.22 63.65

1,040.00 390.00 100.00 15,740.83 15,740.83 605.42 605.42 75.68

894.40 335.40 100.00 13,552.28 13,552.28 521.24 521.24 65.16

928.01 348.00 100.00 14,057.52 14,057.52 540.67 540.67 67.58

873.60 327.60 100.00 13,239.63 13,239.63 509.22 509.22 63.65

880.01 330.00 100.00 13,335.93 13,335.93 512.92 512.92 64.12

880.01 330.00 100.00 13,335.93 13,335.93 512.92 512.92 64.12

1,331.20 499.20 100.00 20,117.93 20,117.93 773.77 773.77 96.72

1,033.03 387.39 100.00 15,636.10 15,636.10 601.39 601.39 75.17

1,033.03 387.39 100.00 15,636.10 15,636.10 601.39 601.39 75.17

896.81 336.30 100.00 13,588.54 13,588.54 522.64 522.64 65.33

1,040.00 390.00 100.00 15,740.83 15,740.83 605.42 605.42 75.68

1,060.80 397.80 100.00 16,053.48 16,053.48 617.44 617.44 77.18

1,024.00 384.00 100.00 15,500.40 15,500.40 596.17 596.17 74.52

1,600.00 600.00 100.00 24,158.33 24,158.33 929.17 929.17 116.15

873.60 327.60 100.00 13,239.63 13,239.63 509.22 509.22 63.65

1,239.68 464.88 100.00 18,742.27 18,742.27 720.86 720.86 90.11

873.60 327.60 100.00 13,239.63 13,239.63 509.22 509.22 63.65

873.60 327.60 100.00 13,239.63 13,239.63 509.22 509.22 63.65

873.60 327.60 100.00 13,239.63 13,239.63 509.22 509.22 63.65

873.60 327.60 100.00 13,239.63 13,239.63 509.22 509.22 63.65