item code Scope of work Qty Unit Unit cost

1 Building Lay out 73 sq.m 50

2 Excavation 14 cu.m 200
3 Concrete work
3.1 Footings
Portland cement 54 bags 180
Crushed gravel 7 cu.m 800
Crushed sand 4 cu.m 750
16mm deformed bars 28 pcs. 450
G.I tie wire 5 45

3.2 Columns
Portland cement 64 bags 180
Crushed gravel 9 cu.m 800
crushed sand 5 cu.m 750
16mm deformed bars 181 pcs. 318
10mm deformed bars 150 pcs. 124
1/4 Plywood 37 pcs. 260
GI tie wire 10 kgs. 45
2"x2"x12' Rough lumber 323 pcs. 140
2"x3"x12' Rough lumber 62 pcs. 210
Misc. Materials 1 LS 1000

3.3 Main Floor Slab

Portland cement 63 bags 180
Crushed gravel 7 cu.m 800
crushed sand 4 cu.m 750
12mm deformed bars 43 pcs. 254
GI tie wire 8 kgs. 45

3.4 Grid Beams and 2nd floor Beams

Portland cement 172 bags 180
Crushed gravel 20 cu.m 800
crushed sand 10 cu.m 750
16mm deformed bars 280 pcs. 450
10mm deformed bars 112 pcs. 160
1/4 Ordinary Plywood 52 pcs. 260
2"x2"x12' Rough lumber 162 pcs. 140
2"x3"x12' Rough lumber 64 pcs. 210
G.I tie wire 10 kgs. 45
Misc. Materials 1 LS 1000

3.5 Second Floor Slab

Portland cement 63 bags 180
Crushed gravel 7 cu.m 800
Crushed sand 4 cu.m 750
G.I tie wire 6 kgs. 45
1/4 Plywood 26 pcs. 260
2"x3"x12' Rough lumber 12 pcs. 210
2"x2"x12' Rough lumber 15 pp 140
 Misc. Materials 1 LS 1000

3.6 Column 2nd floor to roof beam

Portland cement 14 bags 180
Crushed gravel 2 cu.m 800
Crushed sand 1 cu.m 750
10mm bars 41 pcs. 160
16mm bars 54 pcs. 450
2"x2"x12' Rough lumber 25 pcs. 140
1/4 Plywood 10 pcs. 260
G.I tie wire 3 kgs. 45
Misc. Matreials 1 LS 1000

3.7 Roof Beams

Portland cement 47 bags 180
Crushed gravel 6 cu.m 800
Crushed sand 3 cu.m 750
10mm deformed bars 91 pcs. 160
16mm deformed bars 85 pcs. 450
2"x2"x 12' Rough lumbers 40 pcs. 140
1/4 Plywod 19 pcs. 260
Misc. Materials 1 LS 1000

4 Massonry
4.1 Exterior/Interior
5" CHB 2523 pcs. 14
4" CHB 1150 pcs. 11
Portland cement 324 bags 180
Crushed sand 21 cu.m 750
River sand 9 cu.m 800
10mm deformed bars 82 pcs. 160
12mm deformed bars 76 pcs. 254
G.I tie wire 6 kgs 45
Misc. Materials 1 LS 1000

5 Doors/Windows
5.1 Main Floor
2.10x0.9 Panel door w/ Jamb 1 sets 4800
2.10x0.8 Panel door w/ Jamb 3 sets 4800
2.10x0.7 Panel door w/ Jamb 1 sets 4800
1.8x1.2 Steel casement window 1 sets 4839
1.2x1.2 Steel casement w/ glass window 2 sets 3255
1.8x10.6 Steel casement w/ glass window 1 sets 2419
0.4x0.3 Steel casement w/ glass window 2 sets 270
Door lock set 5 sets 650
Misc. Materials 1 LS 1000

5.2 Second floor and attic

2.10x0.9 Panel door w/ Jamb 1 sets 4800
2.10x0.8 Panel door w/ Jamb 4 sets 4800
 2.10x0.7 Panel door w/ Jamb 2 sets 4800
1.8x1.2 SCW w/ Glass 1 sets 4839
1.2x1.2 SCW w/ Glass 3 sets 3255
1.8x0.6 SCW w/ Glass 2 sets 2419
0.4x0.3 SCW w/ Glass 4 sets 270
1.83x0.9 SCW w/ Glass 2 sets 3689
Door lock set 7 sets 650
Misc. Materials 1 LS 1000

6 Toilet/Kitchen
6.1 Groung Floor
DF Classic (w/ complete fittings) 1 sets 12400
Floor Drains 2 pcs 64
Shower Valve Combination 1 sets 8200
Bathroom Faucet 1 sets 530
Kitchen sink (w/ complete fittings) 1 sets 2630
Lavatory Faucet 1 sets 530
Kitchen sink faucet 1 sets 420

6.2 Second Floor

DF Classic (w/ complete Fittings) 2 sets 12400
Floor Drains 2 pcs 64
Shower valve combination 1 sets 8200
Bathroom faucet 2 sets 530
Kithchen sink w/ complete fittings 1 sets 2630
lavatory faucet 2 sets 530
Kitchen Sink faucet 1 sets 420

6.3 Ground and Second floor

0.30x0.30 Ceremic tiles 129 pcs 30
0.20x0.20 Ceremic tiles 413 pcs 15
Portland Cement 3 bags 180
tile grout 60 kgs 75
tile trim 15 pcs 55
Misc Materials 1 LS 1000

7 Truss
2"x2x3/8 Angle bars 32 pcs 650
2"x3" C purlins 52 pcs 540
Welding rods 20 kgs 117
Red lead primer 3 gals 515
Misc. Materials 1 LS 1000

7.1 Roofing
G.I Sheet Corr 10' 38 LM 400
GI Sheet Corr 8' 38 pcs 320
GI Gutter 18 pcs 115
Ridge roll 14 pcs 115
Valley Gutter 10 pcs 115
Flashing 20 pcs 115
 Misc. Materials 1 LS 1000

8 Ceilings and eaves

2"x2"x12' rough lumber 65 pcs 140
1/4 plywood 48 pcs 260
1/4 marine plywood/ ficem board 18 pcs 375
Misc materials 1 LS 1000

9 Septic tank/ clean out/ catch basin

portland cement 28 bags 180
crushed gravel 2 cu.m 800
Crushed sand 3 cu.m 750
River sand 1 cu.m 800
4" CHB 295 pcs 11
12mm bars 10 pcs 254
10mm bars 18 pcs 160
G.I tie wire 4 kgs 45
4" PVC 4 pcs 571
4" PVC tee 3 pcs 75
4" PVC 1/8 bend elbow 4 pcs 64
4" PVC 1/4 bend elbow 4 pcs 64
6" PVC 2 pcs 856
3" PVC 1 pcs 428
Misc. materials 1 LS 1000

10 Plumbing
Water closet w/ comp. fitting 1 set 4500
1/2" G.I pipe S-40 10 pcs. 275
1/2"G.I elbow 15 p 12
1/2" G.I coupling 6 pcs. 9
1/2" G.I union 4 pcs. 27
1/2" G.I Tee 12 pcs. 12
1/2" gate valve 2 pcs. 250
1/2" check valve 2 pcs. 190
1/2" faucet 10 pcs. 45
Teflon tape 20 rolls 12
500 cc solvent cement 4 cans 85
Misc materials 1 LS 1000

11 Painting
4" paint brush 10 pcs. 45
3" paint brush 5 pcs. 25
2" paint brush 5 pcs. 18
1" paint brush 5 pcs. 20
10" roller w/ pan 3 pcs. 150
8" roller w/ pan 3 pcs. 130
#100 buffallo sand paper 20 yrds 36
#80 sand paper 20 pcs. 28
#30 sand paper 50 pcs. 12
Red Oxide primer 15 gal 375
 Roof guard 14 gal 425
Quick Drying enamel 33 gal 485
Semi gloss latex 20 gal 463
Flat latex 10 gal 490
Oil tinting color 40 qrts 85
Misc materials 1 LS 1000

12 Stairs
Portland cement 9 bags 180
Crushed gravel 1 cu.m 800
Crushed sand 1 cu.m 750
12mm deformed bars 15 pcs. 254
10mm deformed bars 10 pcs. 160
G.I tie wire 4 kgs 45
2"x10"x12' rough lumber 10 pcs. 700
misc matrials 1 LS 1000

13 Electrical systems/ fixtures

15mm PVC conduit 25 pcs. 74.25
2 Gang Switch 7 sets. 211
1Gang Switch 6 sets. 100
Duplex Convinient Outlet 13 sets. 160
Water proof duplex convenient outlet 5 sets. 274
Incandescent bulb outlet 22 pcs. 150
1" d RSC pipe 1 pcs. 320
Panel board 3 sets. 520
Refrigerator outlet 2 pcs. 150
Electrical tape 20 rolls 30
Wire gutter 1 sets. 489
Receptacle 22 pcs. 35
Secondary rack, 3 spools 1 pcs. 300
Entrance cap 1 pcs. 170
EMT coupling 1 pcs. 10
#8 AWG TW 1 box 7520
#12 AWG TW 1 box 3990
#14 AWG TW 1 box 2085
Misc. materials 1 LS 1500

Summary
1 Building layout 4927.5
2 Excavation 3780
3 Concrete works 857506.5
4 Massonry 219963.6
5 Doors/windows 146620.8
6 Toilet/Kitchen 108089.1
7 Roofing 120494.25
8 Ceilings and Eaves 39595.5
9 Septic tank/catch basin/clean out 33339.6
10 Plumbing 14372.1
11 Painting 66993.75
12 Stairs 22626
13 Electrical system/ fixtures 40901.2875
Total Construction/direct cost 1679210
Amount of materials Labor cost Total cost
3650 1277.5 4927.5
2800 980 3780

9720 3402 13122

5600 1960 7560
3000 1050 4050
12600 4410 17010
225 78.75 303.75
42045.75

11520 4032 15552

7200 2520 9720
3750 1312.5 5062.5
57558 20145.3 77703.3
18600 6510 25110
9620 3367 12987
450 157.5 607.5
45220 15827 61047
13020 4557 17577
1000 350 1350
226716.3

11340 3969 15309

5600 1960 7560
3000 1050 4050
10922 3822.7 14744.7
360 126 486
42149.7

30960 10836 41796

16000 5600 21600
7500 2625 10125
126000 44100 170100
17920 6272 24192
13520 4732 18252
22680 7938 30618
13440 4704 18144
450 157.5 607.5
1000 350 1350
336784.5

11340 3969 15309

5600 1960 7560
3000 1050 4050
270 94.5 364.5
6760 2366 9126
2520 882 3402
2100 735 2835
 1000 350 1350
43996.5

2520 882 3402

1600 560 2160
750 262.5 1012.5
6560 2296 8856
24300 8505 32805
3500 1225 4725
2600 910 3510
135 47.25 182.25
1000 350 1350
58002.75

8460 2961 11421

4800 1680 6480
2250 787.5 3037.5
14560 5096 19656
38250 13387.5 51637.5
5600 1960 7560
4940 1729 6669
1000 350 1350
107811

35322 12362.7 47684.7

12650 4427.5 17077.5
58320 20412 78732
15750 5512.5 21262.5
7200 2520 9720
13120 4592 17712
19304 6756.4 26060.4
270 94.5 364.5
1000 350 1350
219963.6

4800 1680 6480

14400 5040 19440
4800 1680 6480
4839 1693.65 6532.65
6510 2278.5 8788.5
2419 846.65 3265.65
540 189 729
3250 1137.5 4387.5
1000 350 1350
56103.3

4800 1680 6480

19200 6720 25920
 9600 3360 12960
4839 1693.65 6532.65
9765 3417.75 13182.75
4838 1693.3 6531.3
1080 378 1458
7378 2582.3 9960.3
4550 1592.5 6142.5
1000 350 1350
90517.5

12400 4340 16740

128 44.8 172.8
8200 2870 11070
530 185.5 715.5
2630 920.5 3550.5
530 185.5 715.5
420 147 567
33531.3

24800 8680 33480

128 44.8 172.8
8200 2870 11070
1060 371 1431
2630 920.5 3550.5
1060 371 1431
420 147 567
51702.3

3870 1354.5 5224.5

6195 2168.25 8363.25
540 189 729
4500 1575 6075
825 288.75 1113.75
1000 350 1350
22855.5

20800 7280 28080

28080 9828 37908
2340 819 3159
1545 540.75 2085.75
1000 350 1350
72582.75

15200 5320 20520

12160 4256 16416
2070 724.5 2794.5
1610 563.5 2173.5
1150 402.5 1552.5
2300 805 3105
 1000 350 1350
47911.5

9100 3185 12285

12480 4368 16848
6750 2362.5 9112.5
1000 350 1350
39595.5

5040 1764 6804

1600 560 2160
2250 787.5 3037.5
800 280 1080
3245 1135.75 4380.75
2540 889 3429
2880 1008 3888
180 63 243
2284 799.4 3083.4
225 78.75 303.75
256 89.6 345.6
256 89.6 345.6
1712 599.2 2311.2
428 149.8 577.8
1000 350 1350
33339.6

4500 1575 6075

2750 962.5 3712.5
180 63 243
54 18.9 72.9
108 37.8 145.8
144 50.4 194.4
500 175 675
380 133 513
450 157.5 607.5
240 84 324
340 119 459
1000 350 1350
14372.1

450 157.5 607.5

125 43.75 168.75
90 31.5 121.5
100 35 135
450 157.5 607.5
390 136.5 526.5
720 252 972
560 196 756
600 210 810
5625 1968.75 7593.75
 5950 2082.5 8032.5
16005 5601.75 21606.75
9260 3241 12501
4900 1715 6615
3400 1190 4590
1000 350 1350
66993.75

1620 567 2187

800 280 1080
750 262.5 1012.5
3810 1333.5 5143.5
1600 560 2160
180 63 243
7000 2450 9450
1000 350 1350
22626

1856.25 649.6875 2505.9375

1477 516.95 1993.95
600 210 810
2080 728 2808
1370 479.5 1849.5
3300 1155 4455
320 112 432
1560 546 2106
300 105 405
600 210 810
489 171.15 660.15
770 269.5 1039.5
300 105 405
170 59.5 229.5
10 3.5 13.5
7520 2632 10152
3990 1396.5 5386.5
2085 729.75 2814.75
1500 525 2025
40901.2875
Item Scope of Work Quantity Unit Unit Cost
1.0 Building Lay out 150 sq.m 50
2.0 Excavation 14 cu.m 200

3.0 CONCRETE WORKS

3.1 Footings
Portland cement 55 bag(s) 220
Crushed gravel 6.1 cu.m 800
Crushed sand 3.1 cu.m 750
16mm deformed bars 48 pcs 400
G.I tie wire 5 kgs 50

3.2 Columns
Portland cement 104 bag(s) 220
Crushed gravel 11.4 cu.m 800
crushed sand 5.7 cu.m 750
16mm deformed bars 180 pcs 400
10mm deformed bars 380 pcs 125
1/4 Plywood 60 pcs 260
GI tie wire 40 kgs 50
2"x2"x12' Rough lumber 350 pcs 140
2"x3"x12' Rough lumber 90 pcs 210
Misc. Materials 1 LS 1000

3.3 Beams
Portland cement 195 bag(s) 220
Crushed gravel 21.4 cu.m 800
crushed sand 10.6 cu.m 750
16mm deformed bars 380 pcs 400
10mm deformed bars 350 pcs 125
1/4 Ordinary Plywood 60 pcs 260
2"x2"x12' Rough lumber 162 pcs 140
2"x3"x12' Rough lumber 64 pcs 210
G.I tie wire 40 kgs 50
Misc. Materials 1 LS 1000

3.4 Floor Slab

Portland cement 250 bag(s) 220
Crushed gravel 27.6 cu.m 800
Crushed sand 13.3 cu.m 750
G.I tie wire 40 kgs 50
1/4 Plywood 70 pcs 260
2"x3"x12' Rough lumber 162 pcs 210
2"x2"x12' Rough lumber 64 pcs 140
Misc. Materials 1 LS 1000

4.0 MASSONRY
Exterior/Interior
 5" CHB 3860 pcs 14
4" CHB 1930 pcs 11
Portland cement 440 bag(s) 220
Crushed sand 21.2 cu.m 750
River sand 14.8 cu.m 800
10mm deformed bars 280 pcs 160
12mm deformed bars 230 pcs 240
G.I tie wire 24 kgs 50
Misc. Materials 1 LS 1000

5.0 DOORS AND WINDOWS

2.10 x 1.20 Panel door w/ Jamb 1 set(s) 5000

2.10x0.90 Panel door w/ Jamb 3 set(s) 4500
2.10x0.80 Panel door w/ Jamb 5 set(s) 4000
2.10x0.60 Panel door w/ Jamb 7 set(s) 3200
1.20 x 1.20 sliding uPVC window 17 set(s) 1500
1.00 x 0.60 sliding uPVC window 1 set(s) 1200
0.60 x 0.40 sliding uPVC window 7 set(s) 1000
Door lock set 45 set(s) 650
Misc. Materials 1 LS 1000

6.0 TOILET/KITCHEN/TILINGS

Floor Drains 10 pcs 64

Shower valve combination 4 pcs 8200
Bathroom faucet 4 pcs 530
Kithchen sink w/ complete fittings 2 set(s) 2600
lavatory faucet 4 pcs 530
Kitchen Sink faucet 2 pcs 420
Water closet 4 set(s) 3100
1'x1' ceramic tiles 2260 pcs 10
.1 x.1 ceramic tiles 10100 pcs 12
Portland cement 20 bag(s) 220
white cement 115 kgs 50

7.0 TRUSS/ROOFING

7.1 Truss
2"x2"x1/4" Angle bars 23 pcs 640
2 1/2"x2 1/2"x1/4" Angle bars 24 pcs 720
2" x 6' x 1/4" C 4 pcs 830
20mm x 400mm L Bolts 24 pcs 240
2"x3" C purlins 52 pcs 540
Welding rods 30 pcs 120
Red lead primer 4 gals 520
Misc. Materials 1 LS 1000

7.2 Roofing
G.I Sheet Corr 10' 38 pcs 400
 GI Sheet Corr 8' 38 pcs 320
GI Gutter 18 pcs 115
Ridge roll 14 pcs 115
Valley Gutter 10 pcs 115
Flashing 20 pcs 115
Misc. Materials 1 LS 1000

8.0 CEILINGS AND EAVES

2"x2"x12' rough lumber 216 pcs 140
2"x3"x12' rough lumber 144 pcs 210
10mm x 200mm bolts 360 pcs 240
10mm x 450mm hangers 72 pcs 300
1/4 marine plywood/ ficem board 90 pcs 650
Misc materials 1 LS 1000

9.0 DRAINAGE/SEWER
portland cement 3 bag(s) 220
crushed gravel 0.3 cu.m 800
Crushed sand 0.15 cu.m 750
4" CHB 50 pcs 11
10mm bars 4 pcs 160
G.I tie wire 3 kgs 50
4" PVC 3 pcs 575
4" PVC tee 20 pcs 75
3" PVC 1/8 bend elbow 8 pcs 90
3" PVC 1/4 bend elbow 16 pcs 70
4" PVC 1/4 bend elbow 12 pcs 65
6" PVC 1/4 bend elbow 6 pcs 80
6" PVC Tee 4 pcs 80
6" PVC 14 pcs 650
4" P-traps 20 pcs 120
3" PVC 18 pcs 450
Misc. materials 1 LS 1000

10.0 PLUMBING
Water closet w/ comp. fitting 4 set(s) 4500
1/2" G.I pipe S-40 10 pcs 275
1/2"G.I elbow 32 pcs 12
1/2" G.I coupling 30 pcs 15
1/2" G.I union 1 pcs 20
1/2" G.I Tee 8 pcs 30
1/2" gate valve 1 pcs 240
1/2" check valve 1 pcs 195
1/2" faucet 8 pcs 45
Teflon tape 30 rolls 12
500 cc solvent cement 6 cans 85
Misc materials 1 LS 1000

11.0 PAINTING
4" paint brush 10 pcs 45
 3" paint brush 58 pcs 25
2" paint brush 7 pcs 18
1" paint brush 7 pcs 20
10" roller w/ pan 5 pcs 150
8" roller w/ pan 5 pcs 130
#100 buffallo sand paper 35 pcs 36
#80 sand paper 30 pcs 28
#30 sand paper 80 pcs 12
Red Oxide primer 30 liters 375
Roof guard 21 liters 425
Quick Drying enamel 48 liters 485
Semi gloss latex 32 liters 463
Flat latex 21 liters 490
Oil tinting color 55 liters 85
Misc materials 1 LS 1000

12.0 STAIRS
4" x 4 " x 8' S4S lumber 10 pcs 300
1" x 8" x 8' S4S lumber 40 pcs 450
2" x 12" x 8' S4S lumber 8 pcs 500
2" x 4" x8' S4S lumber 4 pcs 280
2" x 2" x 8' S4S lumber 20 pcs 200
2" x 3" x 8' S4S lumber 4 pcs 250
misc matrials 1 LS 1000

13.0 ELECTRICAL SYSTEM/ FIXTURES

25mm RSC pipe 2 pcs 74.25
20mm PVC conduit 6 pcs 211
15mm PVC conduit 44 pcs 100
2 Gang Switch 30 pcs 160
Duplex Convinient Outlet 20 pcs 274
Water proof duplex convenient outlet 2 pcs 150
Incandescent bulb outlet 30 pcs 320
Panel board 5 sets 520
Refrigerator outlet 1 pcs 150
Electrical tape 30 rolls 30
Wire gutter 2 pcs 489
Receptacle 30 pcs 35
Secondary rack, 3 spools 1 pcs 300
Entrance cap 1 pcs 170
EMT coupling 1 pcs 10
#8 AWG TW 1 pcs 7520
#12 AWG TW 1 pcs 3990
#14 AWG TW 1 pcs 2085
Misc. materials 1 LS 1000
Summary
1 Building layout 10125
2 Excavation 3780
3 Concrete works 1013451.75
4 Massonry 407713.5
5 Doors/windows 161797.5
6 Toilet/Kitchen 283594.5
7 Truss/Roofing 150295.5
8 Ceilings and Eaves 266949
9 Drainage/Sewer 39956.625
10 Plumbing 33087.15
11 Painting 109163.7
12 Stairs 43362
13 Electrical system/ fixtures 61199.55
Contingency Fund 129223.78875

Total Construction/direct cost 2713699.56375

Amount of Materials Labor cost Total Cost
7500 2625 10125
2800 980 3780

12100 4235 16335

4880 1708 6588
2325 813.75 3138.75
19200 6720 25920
250 87.5 337.5

22880 8008 30888

9120 3192 12312
4275 1496.25 5771.25
72000 25200 97200
47500 16625 64125
15600 5460 21060
2000 700 2700
49000 17150 66150
18900 6615 25515
1000 350 1350

42900 15015 57915

17120 5992 23112
7950 2782.5 10732.5
152000 53200 205200
43750 15312.5 59062.5
15600 5460 21060
22680 7938 30618
13440 4704 18144
2000 700 2700
1000 350 1350

55000 19250 74250

22080 7728 29808
9975 3491.25 13466.25
2000 700 2700
18200 6370 24570
34020 11907 45927
8960 3136 12096
1000 350 1350
 54040 18914 72954
21230 7430.5 28660.5
96800 33880 130680
15900 5565 21465
11840 4144 15984
44800 15680 60480
55200 19320 74520
1200 420 1620
1000 350 1350

13500 4725 18225

20000 7000 27000
22400 7840 30240
25500 8925 34425
1200 420 1620
7000 2450 9450
29250 10237.5 39487.5
1000 350 1350

640 224 864

32800 11480 44280
2120 742 2862
5200 1820 7020
2120 742 2862
840 294 1134
12400 4340 16740
22600 7910 30510
121200 42420 163620
4400 1540 5940
5750 2012.5 7762.5

14720 5152 19872

17280 6048 23328
3320 1162 4482
5760 2016 7776
28080 9828 37908
3600 1260 4860
2080 728 2808
1000 350 1350

15200 5320 20520

12160 4256 16416
2070 724.5 2794.5
1610 563.5 2173.5
1150 402.5 1552.5
2300 805 3105
1000 350 1350

30240 10584 40824

86400 30240 116640

21600 7560 29160
58500 20475 78975
1000 350 1350

660 231 891

240 84 324
112.5 39.375 151.875
550 192.5 742.5
640 224 864
150 52.5 202.5
1725 603.75 2328.75
1500 525 2025
720 252 972
1120 392 1512
780 273 1053
480 168 648
320 112 432
9100 3185 12285
2400 840 3240
8100 2835 10935
1000 350 1350

18000 6300 24300

2750 962.5 3712.5
384 134.4 518.4
450 157.5 607.5
20 7 27
240 84 324
240 84 324
195 68.25 263.25
360 126 486
360 126 486
510 178.5 688.5
1000 350 1350

450 157.5 607.5

 1450 507.5 1957.5
126 44.1 170.1
140 49 189
750 262.5 1012.5
650 227.5 877.5
1260 441 1701
840 294 1134
960 336 1296
11250 3937.5 15187.5
8925 3123.75 12048.75
23280 8148 31428
14816 5185.6 20001.6
10290 3601.5 13891.5
4675 1636.25 6311.25
1000 350 1350

3000 1050 4050

18000 6300 24300
4000 1400 5400
1120 392 1512
4000 1400 5400
1000 350 1350
1000 350 1350

4400 1540 5940

4800 1680 6480
5480 1918 7398
300 105 405
9600 3360 12960
2600 910 3510
150 52.5 202.5
900 315 1215
978 342.3 1320.3
1050 367.5 1417.5
300 105 405
170 59.5 229.5
10 3.5 13.5
7520 2632 10152
3990 1396.5 5386.5
2085 729.75 2814.75
1000 350 1350

2584475.775