Sie sind auf Seite 1von 34

Republic of the Philippines

Province of Masbate
Municipality of Cawayan
OFFICE OF THE MUNCIPAL ENGINEER
PROGRAM OF WORK/BUDGET COST
Name of Project:
CONCRETING OF POBLACION - RECODO BRGY. ROAD
Location:
CAWAYAN, MASBATE
Project Decription:
Concreting of 0.20m.x 5.10m.x3,200m.
Limits:
Sta. 1+000 - 4+200 km.
Classification:
Brgy. Road
Source of Fund:
OCD/NDRRMC - Fund
Appropriation:
Php 50,000,000.00
No. of Calendar Days:
220 C.D.
Net Length:
3.20kms
Pavement Width:
5.10m.
D
E
S
C
R
I
P
T
I
O
N
SPEC./ITEM
%
UNIT
QTTY.
A) ROADWAY

I
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
XIII
XIV

Removal of RCPC (24"Q)


102(1)a Unsuitable Ecavation
103(1)a Structure Excavation
Enbankment
104
Subgrade Preparation
105
Aggregate Sub-base Course
200
311(1)a.2 PCCP
500(1)c RCPC
Stone Masonry Headwall)
506
Concrete Lined Canal (U-Type)
Spcl 1
Safety and Health
Spcl 2
Mobilization/Demobilization
Spcl 3
Bunckhouse
Spcl 4
Project Billboard
Spcl 5
101(2)a

TOTAL

0.0184
0.5051
2.94
9.47
8.77
11.98
11.44
45.46
1.09

Each
Cu.m.
Cu.m.
Cu.m.
sq.m.
Cu.m.
Cu.m.
Cu.m.
Lin.m.

28
60
950
4500
18000
4761
4508
2440
45

0.73
7.31

Cu.m.
Cu.m.

2000
1100

0.29

Cu.m.

600

100.00
BREAKDOWN ESTIMATES EXPENDATURES

I - ESTIMATES CONTRACT COST:


A. Direct Cost:
1. Hauling
2. Materials
2.1 Mob/Demob.
2.2 Quarry Fee
3. Labor
3.1 Direct Labor
3.2 P.D.E.
4. Equipment Expenses
Sub-Total
B. Indirect Cost
1. Indirect Cost
2. Oprtg. Const. Mgt. (9%)
2. Profit (8%)
3. VAT (5%)
Sub-Total
TOTAL OF I
Prepared by:

FRANCISCO AL. D. CONDOR, JR.


Municipal Engineer

102,008.54
19,417,143.00

3,119,850.00

1.
2.
3.
4.
5.
6.

EAO
PDE
ROW & Land Imprt.
C.O. & R.O. Retn.
Cost of Supervision
Mat'ls. Q.Cont/Contin.

18,363,000.00
41,002,001.54

3,680,999.37
3,271,999.44
2,044,999.65
8,997,998.46
50,000,000.00

TOTAL OF I & II
Approved:

HON. EDGAR S. COND


Municipal Mayor

ER
Date:
April 26, 2015
EQUIPMENT REQUIREMENTS:
111111-

Dumptruck/Payloader
Backhope/Transet mixer
Road Grader/Bulldozer
Road Roller/Water Truck
Conc.Screeder/Boom Truck
Concrete Vibrator/Bar cutter

Carpentry, Masonry & Handtools


UNIT PRICE

AMOUNT

264.29
3,387.50
1,245.79
846.78
196.10
1,012.89
1,020.92
7,496.80
9,723.33

7,400.00
203,250.00
1,183,500.00
3,810,500.00
3,529,750.00
4,822,350.00
4,602,300.00
18,292,200.00
437,550.00

146.25
2,673.86

292,500.00
2,941,250.00

192.50

115,500.00

40,238,050.00

URES

Land Imprt.
R.O. Retn.
Supervision
Q.Cont/Contin.
TOTAL OF II

50,000,000.00

HON. EDGAR S. CONDOR


Municipal Mayor

Name of Project: Concreting of Poblacion to Recodo Brgy. Road


Location:
Cawayan, Masbate
Item No./Description:
101(2)a
Removal of RCPC (24
Unit of Measure
Ln.m.
Output per hour:
6.0
DESCRIPTION
1 Labor
Construction Foreman
Unskilled Laborer

No. of
Person
1
2

No. of
Hour
1
1

Hourly
Rate
64.28
35.98

Sub-Total for 1
Name and Capacity
2 Equipment
Backhoe (0.80 cu.m.)
Boom Truck
Minor Tools (10% of Labor)

Sub-Total for 2
Total (1+2)
Output per hour = 6.00 cu.m.
Unit Cost
Name and Specification
3 Materials

P
No. of
Unit
1
1

No. of
Hour
1
0.5

Hourly
Rate
1,537.00
961.20

P
Unit

Qty

Sub-Total for 3
Total Direct Cost
Indirect Cost (17%)
VAT 12%
Total Unit Cost

Unit
Price

Prepared by:

Submitted by:

EFREN T. JUMAO-AS
Draftsman

FRANCISCO AL. D. CONDOR, JR.


Municipal Engineer

Name of Project: Concreting of Poblacion to Recodo Brgy. Road


Location:
Cawayan, Masbate
Item No./Description:
102(1)a
Unsuitable Ecavation
Unit of Measure
Cu.m.
Output per hour:
60.0
DESCRIPTION
1 Labor
Construction Foreman
Unskilled Laborer

No. of
Person
1
2

No. of
Hour
1
1

Hourly
Rate
64.28
35.98

Sub-Total for 1

P
Name and Capacity

2 Equipment
Backhoe (0.80 cu.m.)
Boom Truck
Minor Tools (10% of Labor)

Sub-Total for 2
Total (1+2)
Output per hour = 60.00 cu.m.
Unit Cost
Name and Specification
3 Materials

No. of
Unit
2
1

No. of
Hour
1
0.5

Hourly
Rate
1,537.00
961.20

P
Unit

Qty

Sub-Total for32
Total Direct Cost
Indirect Cost (17%)
VAT 12%
Total Unit Cost

Unit
Price

Prepared by:

Submitted by:

EFREN T. JUMAO-AS
Draftsman

FRANCISCO AL. D. CONDOR, JR.


Municipal Engineer

Name of Project: Concreting of Poblacion to Recodo Brgy. Road


Location:
Cawayan, Masbate
Item No./Description:
103(1)a
Structure Excavation
Unit of Measure
Cu.m.
Output per hour:
20.0
DESCRIPTION
1 Labor
Construction Foreman
Unskilled Laborer

No. of
Person
1
3

No. of
Hour
1
1

Hourly
Rate
64.28
35.98

Sub-Total for 1
Name and Capacity
2 Equipment
Dumptruck, 10.00 cu.m.
Backhoe (0.80 cu.m.)
Minor Tools (10% of Labor)

Sub-Total for 2
Total (1+2)
Output per hour = 20.00 cu.m.
Unit Cost
Name and Specification
3 Materials

P
No. of
Unit
2
1

Hourly
Rate
1,352.00
1,537.00

P
Unit

Sub-Total for32
Total Direct Cost
Indirect Cost (17%)
VAT 12%
Total Unit Cost
Prepared by:

No. of
Hour
1
1

Qty

Unit
Price

Submitted by:

EFREN T. JUMAO-AS
Draftsman

FRANCISCO AL. D. CONDOR, JR.


Municipal Engineer

Name of Project: Concreting of Poblacion to Recodo Brgy. Road


Location:
Cawayan, Masbate
Item No./Description:
104
Enbankment
Unit of Measure
Cu.m.
Output per hour:
50
DESCRIPTION
1 Labor
Construction Foreman
Unskilled Laborer

No. of
Person
1
2

No. of
Hour
1
1

Sub-Total for 1

P
Name and Capacity

2 Equipment
Road Grader (G7)
Vibratory Roller (10T)
Water Truck (1,000 gals)

Sub-Total for 2
Total (1+2)
Output per hour = 50.00 cu.m.
Unit Cost
Name and Specification
3 Materials
Common Borrow

No. of
Unit
1
1
1

No. of
Hour
1
1
0.25

Hourly
Rate
2,173.00
1,507.00
1,065.00

P
Unit

Qty

cu.m.

1.25

Sub-Total for32
Total Direct Cost
Indirect Cost (17%)
VAT 12%
Total Unit Cost
Prepared by:

Hourly
Rate
64.28
35.98

Unit
Price
300.00

Submitted by:

EFREN T. JUMAO-AS
Draftsman

FRANCISCO AL. D. CONDOR, JR.


Municipal Engineer

Name of Project: Concreting of Poblacion to Recodo Brgy. Road


Location:
Cawayan, Masbate
Item No./Description:
105
Subgrade Preparatio
Unit of Measure
Sq.m.
Output per hour:
300
DESCRIPTION
1 Labor
Construction Foreman
Unskilled Laborer

No. of
Person
1
2

No. of
Hour
1
1

Hourly
Rate
64.28
35.98

Sub-Total for 1
Name and Capacity
2 Equipment
Road Grader (G7)
Vibratory Roller (10T)
Water Truck (1,000 gals)

Sub-Total for 2
Total (1+2)
Output per hour = 300.00 cu.m.
Unit Cost
Name and Specification
3 Materials

Sub-Total for32
Total Direct Cost
Indirect Cost (17%)
VAT 12%
Total Unit Cost

P
No. of
Unit
1
1
1

No. of
Hour
1
1
0.25

Hourly
Rate
2,173.00
1,507.00
1,065.00

P
Unit

Qty

Unit
Price

Prepared by:

Submitted by:

EFREN T. JUMAO-AS
Draftsman

FRANCISCO AL. D. CONDOR, JR.


Municipal Engineer

Name of Project: Concreting of Poblacion to Recodo Brgy. Road


Location:
Cawayan, Masbate
Item No./Description:
200
Aggregate Sub-base
Unit of Measure
cu.m.
Output per hour:
50
DESCRIPTION
1 Labor
Construction Foreman
Unskilled Laborer

No. of
Person
1
2

No. of
Hour
1
1

Hourly
Rate
64.28
35.98

Sub-Total for 1

P
Name and Capacity

2 Equipment
Road Grader (G7)
Vibratory Roller (10T)
Water Truck (1,000 gals)

Sub-Total for 2
Total (1+2)
Output per hour = 50.00 cu.m.
Unit Cost
Name and Specification
3 Materials
Aggregate Sub-Base Course Laterials
W/ 15% Shrinkage (Blended)
Anapog
Gravel

Sub-Total for 3
Total Direct Cost
Indirect Cost (17%)
VAT 12%

No. of
Unit
1
1
1

No. of
Hour
1
1
0.25

Hourly
Rate
2,173.00
1,507.00
1,065.00

P
Unit

Qty

cu.m.
cu.m.

0.69
0.46

Unit
Price

550.00
976.00

Total Unit Cost


Prepared by:

Submitted by:

EFREN T. JUMAO-AS
Draftsman

FRANCISCO AL. D. CONDOR, JR.


Municipal Engineer

Name of Project: Concreting of Poblacion to Recodo Brgy. Road


Location:
Cawayan, Masbate
Item No./Description:
311(1)a.2
PCCP
Unit of Measure
sq.m.
Output per hour:
81
DESCRIPTION
1 Labor
Construction Foreman
Skilled Laborer
Unskilled Laborer

No. of
Person
1
4
12

No. of
Hour
1
1
1

Hourly
Rate
64.28
46.53
35.98

Sub-Total for 1

P
Name and Capacity

2 Equipment
Batching Plant (30 cu.m. cap)
Transit mixer (5 cu.m. cap)
Payloader (1.50 cu.m.
Concrete Screeder (5.5 Hp)
Concrete Saw
Concrete Vibrator
Water Truck (1,000 gals)
Bar Cutter, 25mm
Minor Tolls (5% of Labor)
Sub-Total for 2
Total (1+2)
Output per hour = 70 sq.m.
Unit Cost
Name and Specification
3 Materials
Reinforcing Steel Bars
Curing Compound
Asphalt Sealant
Steel form (3 sets of forms good for 1 km)
Sand
Gravel
Portland Cement

No. of
Unit
1
4
1
1
1
2
1
1

No. of
Hour
1
1
1
1
1
1
1
0.1

Hourly
Rate
1,208.03
1,279.00
1,733.00
545.00
167.38
148.88
1,065.00
219.75

P
Unit

Qty

kgs
lit
lit
l.m.
cu.m.
cu.m.
bags

0.39
0.29
0.12
0.46
0.11
0.2
1.9

Unit
Price
45.00
75.00
75.00
114.00
966.00
976.00
254.50

Concrete Saw (Diamond Blade 14")


Pipe Sleeve 1" Dia
Grease Tar
Sub-Total for 3
Total Direct Cost
Indirect Cost (17%)
VAT 12%
Total Unit Cost
Prepared by:

pc
ln.m.
Liter

0.00015
0.0086
0.0056

Submitted by:

EFREN T. JUMAO-AS
Draftsman

FRANCISCO AL. D. CONDOR, JR.


Municipal Engineer

8,000.00
35.00
300.00
P

Name of Project: Concreting of Poblacion to Recodo Brgy. Road


Location:
Cawayan, Masbate
Item No./Description:
500(1)c
RCPC
Unit of Measure
ln.m.
Output per hour:
1.75
DESCRIPTION
1 Labor
Construction Foreman
Skilled Laborer
Unskilled Laborer

No. of
Person
1
2
4

No. of
Hour
1
1
1

Hourly
Rate
64.28
46.53
35.98

No. of
Unit
1
1

No. of
Hour
0.5
0.5

P
Hourly
Rate
1,537.00
123.00

Sub-Total for 1
Name and Capacity
2 Equipment
Backhoe (Capacity = 0.80cu.m.)
Plate Compactor Width = 550-700mm
Minor Tools (10% of Labor)

Sub-Total for 2
Total (1+2)
Output per hour = 1.75 ln.m.
Unit Cost
Name and Specification
3 Materials
Portland Cement
Washed Sand
RCPC (0.91m. Dia)
Sand Bidding

Sub-Total for 3
Total Direct Cost

P
Unit

Qty

bags
cu.m.
pc.
cu.m.

1.08
0.061
1
0.128

Unit
Price
254.50
966.00
3,750.00
966.00

Indirect Cost (17%)


VAT 12%
Total Unit Cost
Prepared by:

Submitted by:

EFREN T. JUMAO-AS
Draftsman

FRANCISCO AL. D. CONDOR, JR.


Municipal Engineer

Name of Project: Concreting of Poblacion to Recodo Brgy. Road


Location:
Cawayan, Masbate
Item No./Description:
506
Stone Masonry Head
Unit of Measure
Cu.m.
Output per hour:
1.5625
DESCRIPTION
1 Labor
Construction Foreman
Skilled Laborer
Unskilled Laborer

No. of
Person
1
2
8

No. of
Hour
1
1
1

Sub-Total for 1

Hourly
Rate
64.28
46.53
35.98

P
Name and Capacity

2 Equipment
1 - Bagger Concrete Mixer
Water Truck 1,000 gals, 552
Backhoe (wheel type .28cu.m.)
Minor Tools (10% of Labor)
Sub-Total for 2
Total (1+2)
Output per hour = 1.5625 ln.m.
Unit Cost
Name and Specification
3 Materials
Portland Cement
Washed Sand
Boulders

Sub-Total for 3

No. of
Unit
1
1
1

No. of
Hour
1
0.05
0.1

Hourly
Rate
172.00
1,065.00
840.00

P
Unit

Qty

bags
cu.m.
cu.m.

5.5
0.3
1.05

Unit
Price
254.50
966.00
886.00

Total Direct Cost


Indirect Cost (17%)
VAT 12%
Total Unit Cost
Prepared by:

Submitted by:

EFREN T. JUMAO-AS
Draftsman

FRANCISCO AL. D. CONDOR, JR.


Municipal Engineer

Name of Project: Concreting of Poblacion to Recodo Brgy. Road


Location:
Cawayan, Masbate
Item No./Description:
Spcl 1
Concrete Lined Canal
Unit of Measure
ln.m.
Output per hour:
3.35
DESCRIPTION
1 Labor
Construction Foreman
Skilled Laborer
Unskilled Laborer

No. of
Person
1
8
16

No. of
Hour
1
1
1

Hourly
Rate
64.28
46.53
35.98

No. of
Unit
1
1
1

No. of
Hour
1
1
0.1

P
Hourly
Rate
172.00
148.88
1,065.00

Sub-Total for 1
Name and Capacity
2 Equipment
1 - Bagger Concrete Mixer
Concrete Vibrator
Water Truck 1,000 gals, 552
Minor Tools (5% of Labor)
Sub-Total for 2
Total (1+2)
Output per hour = 2.35 ln.m.
Unit Cost
Name and Specification
3 Materials
Coco Lumber 3-Uses
marine plywood (1/4x4x8)4-Uses
Assorted CWN (1kg/100bf of Lumber)
Reinforcing Steel Bars (Corr)

P
Unit

Qty

bd.ft.
pc
kg
kg

15
0.7
0.15
13.69

Unit
Price
20.00
420.00
65.00
45.00

Gravel Fill
Cement
Sand
Gravel

cu.m.
bag
cu.m.
cu.m.

0.1
2.09
0.11
0.22

976.00
254.50
966.00
976.00

Sub-Total for 3
Total Direct Cost
Indirect Cost (17%)
VAT 12%
Total Unit Cost

Prepared by:

Submitted by:

EFREN T. JUMAO-AS
Draftsman

FRANCISCO AL. D. CONDOR, JR.


Municipal Engineer

Name of Project: Concreting of Poblacion to Recodo Brgy. Road


Location:
Cawayan, Masbate
Item No./Description:
Spcl 2
Safety and Health
Unit of Measure
l.s.
Output per hour:
1.0
DESCRIPTION
1 Labor
Part-time Safety Practitioner
First Aider

No. of
Person
1
1

No. of
Hour
90
180

Hourly
Rate
552.00
414.96

Sub-Total for 1

P
Name and Capacity

2 Equipment

Sub-Total for 2
Total (1+2)
Output per hour = 1.0 l.s.
Unit Cost
Name and Specification
3 Materials
Safety Shoes
Safety Gloves
Safty Helmet

No. of
Unit

No. of
Hour

Hourly
Rate

Unit

Qty

Unit
Price

Man-days
Man-days
Man-days

900
900
900

2.77
7.77
0.25

Sub-Total for 3
Total Direct Cost
Profit (8%)
VAT 12%
Total Unit Cost

Prepared by:

Submitted by:

EFREN T. JUMAO-AS
Draftsman

FRANCISCO AL. D. CONDOR, JR.


Municipal Engineer

Name of Project: Concreting of Poblacion to Recodo Brgy. Road


Location:
Cawayan, Masbate
Item No./Description:
Spcl 3
Mobilization/Demobil
Unit of Measure
l.s.
Output per hour:
1.0
DESCRIPTION
1 Labor

No. of
Person

No. of
Hour

Sub-Total for 1
Name and Capacity
2 Equipment
Dumptruck
Backhoe
Payloader
Bulldozer
Road Grader
Roaad Roller, Vibratory
Transit mixer
Water Truck
Sub-Total for 2
Total (1+2)
Output per hour = 1.0 l.s.
Unit Cost

Hourly
Rate

P
No. of
Unit
3
1
1
1
1
1
4
1

No. of
Hour
3
3
3
3
3
3
3
3

Hourly
Rate
1,352.00
1,537.00
1,733.00
2,299.00
2,173.00
1,507.00
1,279.00
1,065.00

Name and Specification


3 Materials

Unit

Qty

Unit
Price

Sub-Total for 3
Total Direct Cost
Profit (8%)
VAT 12%
Total Unit Cost

Prepared by:

Submitted by:

EFREN T. JUMAO-AS
Draftsman

FRANCISCO AL. D. CONDOR, JR.


Municipal Engineer

Name of Project: Concreting of Poblacion to Recodo Brgy. Road


Location:
Cawayan, Masbate
Item No./Description:
Spcl 4
Bunckhouse
Unit of Measure
l.s.
Output per hour:
1.0
DESCRIPTION
1 Labor
Utility

No. of
Person
1

No. of
Hour
180

Hourly
Rate
287.84

Sub-Total for 1

P
Name and Capacity

2 Equipment

Sub-Total for 2
Total (1+2)
Output per hour = 1.0 l.s.

No. of
Unit

No. of
Hour

Hourly
Rate

Unit Cost

P
Name and Specification

3 Materials
Field Office Rental 60 sq.m.
(includes water & electrical Bill)
Office supply'Progress Photo

Unit

Qty

Mos.
l.s.

6
1

Unit
Price
9,000.00
15,000.00

Sub-Total for 3
Total Direct Cost
Profit (8%)
VAT 12%
Total Unit Cost

Prepared by:

Submitted by:

EFREN T. JUMAO-AS
Draftsman

FRANCISCO AL. D. CONDOR, JR.


Municipal Engineer

Name of Project: Concreting of Poblacion to Recodo Brgy. Road


Location:
Cawayan, Masbate
Item No./Description:
Spcl 5
Project Billboard
Unit of Measure
pc
Output per hour:
1.0
DESCRIPTION
1 Labor
Construction Foreman
Skilled Laborer
Unskilled Laborer

No. of
Person
1
1
4

No. of
Hour
1
1
1

Hourly
Rate
64.28
46.53
35.98

Sub-Total for 1

P
Name and Capacity

2 Equipment

Sub-Total for 2

No. of
Unit

No. of
Hour

Hourly
Rate

Total (1+2)
Output per hour = 1.0 l.s.
Unit Cost
Name and Specification
3 Materials
Tarpaulin (4'x8')
Coco Lumber, Braces and frame
Assorted CWN
Marine Olywood (1/2x4x8')

P
Unit

Qty

sq.ft.
fd.ft.
kg
pc

32
42
0.75
1

Sub-Total for 3
Total Direct Cost
Indirect Cost (17%)
VAT 12%
Total Unit Cost

Unit
Price
35.00
20.00
65.00
750.00
P

Prepared by:

Submitted by:

EFREN T. JUMAO-AS
Draftsman

FRANCISCO AL. D. CONDOR, JR.


Municipal Engineer

oval of RCPC (24"Q)

AMOUNT
64.28
71.96

136.24
AMOUNT
1,537.00
480.60
13.62

2,031.22
2,167.46
361.24
AMOUNT

361.24
61.41
50.72
473.37

422.65

itable Ecavation

AMOUNT
64.28
71.96

136.24
AMOUNT
3,074.00
480.60
13.62

3,568.22
3,704.46
61.74
AMOUNT

61.74
10.50
8.67
80.91

72.24

ture Excavation

AMOUNT
64.28
107.94

172.22
AMOUNT
2,704.00
1,537.00
17.22

4,258.22
4,430.44
221.52
AMOUNT

221.52
37.66
31.10
290.28

259.18

AMOUNT
64.28
71.96

136.24
AMOUNT
2,173.00
1,507.00
266.25

3,946.25
4,082.49
81.65
AMOUNT
375.00

375.00
456.65
77.63
64.11
598.39

534.28

rade Preparation

AMOUNT
64.28
71.96

136.24
AMOUNT
2,173.00
1,507.00
266.25

3,946.25
4,082.49
13.61
AMOUNT

13.61
2.31
1.91
17.83

15.92

egate Sub-base Course

AMOUNT
64.28
71.96

136.24
AMOUNT
2,173.00
1,507.00
266.25

3,946.25
4,082.49
81.65
AMOUNT

379.50
448.96

828.46
910.11
154.72
127.78

1,064.83

1,192.61

0.20m. thk.
AMOUNT
64.28
186.12
431.76
682.16
AMOUNT
1,208.03
5,116.00
1,733.00
545.00
167.38
297.76
1,065.00
21.98
34.11
10,188.25
10,870.41
155.29
AMOUNT
17.55
21.75
9.00
52.44
106.26
195.20
483.55

1.20
0.30
1.68
888.93
1,044.22
177.52
146.61
1,368.35

1,221.74

AMOUNT
64.28
93.06
143.92

301.26
AMOUNT
768.50
61.50
30.13

860.13
1,161.39
663.65
AMOUNT
274.86
58.93
3,750.00
123.65

4,207.43
4,871.08

828.08
683.90
6,383.07

5,699.17

e Masonry Headwall)

AMOUNT
64.28
93.06
287.84

445.18
AMOUNT
172.00
53.25
84.00
44.52
353.77
798.95
511.33
AMOUNT
1,399.75
289.80
930.30

2,619.85

3,131.18
532.30
439.62
4,103.09

3,663.48

10

rete Lined Canal (U-Type)

AMOUNT
64.28
372.24
575.68

1,012.20
AMOUNT
172.00
148.88
106.50
50.61
477.99
1,490.19
634.12
AMOUNT
300.00
294.00
9.75
616.05

97.60
531.91
106.26
214.72
2,170.29
2,804.41
476.75
393.74
3,674.90

3,281.16

11

y and Health

AMOUNT
49,680.00
74,692.80

124,372.80
AMOUNT

124,372.80
124,372.80
AMOUNT
2,493.00
6,993.00
225.00

9,711.00
134,083.80
10,726.70
17,377.26
162,187.76

144,810.50

12

lization/Demobilization

AMOUNT

AMOUNT
12,168.00
4,611.00
5,199.00
6,897.00
6,519.00
4,521.00
15,348.00
3,195.00
58,458.00
58,458.00
58,458.00

AMOUNT

58,458.00

58,458.00
7,014.96
65,472.96

13

AMOUNT
51,811.20

51,811.20
AMOUNT

51,811.20

51,811.20
AMOUNT

54,000.00
15,000.00

69,000.00
120,811.20
9,664.90
15,657.13
146,133.23

130,476.10

14

ct Billboard

AMOUNT
64.28
46.53
143.92
254.73
AMOUNT

254.73
254.73
AMOUNT
1,120.00
840.00
48.75
750.00
2,758.75
3,013.48
512.29
423.09
3,948.86

3,525.77

Das könnte Ihnen auch gefallen