8/18/2019 Clubhouse Proposal
1/30
PROJECT :
LOCATION:
CONTRACTOR:
SUBJECT: Cost Proposal for Feederline at Clubhouse (Exterior Electrical System only)DATE:
DESCRIPTION QTY UNIT COSTMATERIALS LABOR TOTAL
I. CIVIL WORKS
1.0 Excavatio Wo!"#
from service entrance to ATS (Manual) 13.51 cum -
from Generator to ATS (Manual) 22.02 cum -
$.0 Sa% B&%%i'
from service entrance to ATS 2.25 cum -
from Generator to ATS 3.40 cum -
(.0 )a*!icatio + I#ta,,atio o- Pi& Ec,o#/!&
3.1 e!arsfrom service entrance to ATS "".$5 %& -
from Generator to ATS '0.5$ %& -
3.2 oncrete
from service entrance to ATS 3.0 cum -
from Generator to ATS 11."2 cum -
3.3 orm*or%s 125.00 s+m -
.0 Bac",,i'
from service entrance to ATS (Manual) $.01 cum -
from Generator to ATS (Manual) 13.00 cum -
2.0 Excavatio + )a*!icatio o- E,&ct!ica, 3a .00 ,cs -
SUB 4 TOTAL O) CIVIL WORKS
II. ELECTRICAL WORKS
1.0 Mai )&&%&!,i&
1.1 on/uit
55.'0 ,cs -
24.00 ,cs -
on& l!o* $0 /e& - 110mm 4.00 ,cs -
a/a,tor * loc%nut - 110mm 4.00 ,cs -
M on/uit - 100mm 1.00 ,cs -
M oc%nut an/ *asin& - 100mm 2.00 ,cs -
1.2 6ires an/ a!les
"0.00 lm -
1".50 lm -
6irin& Accessories 1.00 lot -
SUB4TOTAL O) MAIN )EEDERLINE
$.0 S/*4-&&%&! Li&
for um, 7ouse
(Su,,l8 an/ installation of on/uits 9 Accessories)
ITEMNO.
UNIT
(Su,,l8 9 installation of on/uits an/Accessories rom Service ntrance to ATS(Generator 7ouse): rom ATS to Generator:rom ATS to ;: on/uits)
110mm < 3m
25mm < 3m
(installation of 6ires an/ a!les: Termination 9=ter 6irin& Accessories)
250mm2 T776T77>
30mm2 T776T77>
8/18/2019 Clubhouse Proposal
2/30
DESCRIPTION QTYUNIT COST
MATERIALS LABOR TOTAL
ITEMNO.
UNIT
2.2 6ires an/ a!les
3'0.00 lm -
$5.00 lm -
6irin& Accessories 1.00 lot -
SUB4TOTAL O) SUB )EEDERLINE
(.0 -o! P,a5'!o/%
(Su,,l8 an/ installation of on/uits 9 Accessories)
3.1 on/uit
42.00 ,cs -
a/a,tor * loc%nut - 40mm 2.00 ,cs -
3.2 6ires an/ a!les
500.00 lm -125.00 lm -
6irin& Accessories 1.00 lot -
SUB4TOTAL O) PLAY6ROUND
.0 -o! LPSP
(Su,,l8 an/ installation of on/uits 9 Accessories)
4.1 on/uit
40.00 ,cs -
a/a,tor * loc%nut - 40mm 2.00 ,cs -
4.2 6ires an/ a!les
320.00 lm -
'0.00 lm -
6irin& Accessories 1.00 lot -
SUB4TOTAL O) LPSP
2.0 -o! LPC
(Su,,l8 an/ installation of on/uits 9 Accessories)
5.1 on/uit
1.00 ,cs -
a/a,tor * loc%nut - 50mm 2.00 ,cs -
-
5.2 6ires an/ a!les
2'.00 lm -
'.00 lm -
6irin& Accessories 1.00 lot -
SUB4TOTAL O) LPC
7.0 -o! LPP
(Su,,l8 an/ installation of on/uits 9 Accessories)
".1 on/uit
1.00 ,cs -
a/a,tor * loc%nut - 40mm 2.00 ,cs -
(installation of 6ires an/ a!les: Termination 9=ter 6irin& Accessories)
125mm2 T776T77>
22mm2 T776T77>
on/uit - 40mm 'mm2 T776T77>
on/uit - 40mm
'mm2 T776T77>
on/uit - 50mm
'mm2 T776T77>
on/uit - 40mm
8/18/2019 Clubhouse Proposal
3/30
DESCRIPTION QTYUNIT COST
MATERIALS LABOR TOTAL
ITEMNO.
UNIT
SUB4TOTAL O) LPP
8.0 D!5 T5& T!a#-o!9&! to Pa&, DPC
(Su,,l8 an/ installation of on/uits 9 Accessories)
.1 on/uit1.00 ,cs -
a/a,tor * loc%nut - "5mm 2.00 ,cs -
.2 6ires an/ a!les
20.00 lm -
5.00 lm -
6irin& Accessories 1.00 lot -
SUB4TOTAL )OR DRY TYPE TRANS)ORMER TO PANEL DPC
:.0 D!5 T5& T!a#-o!9&! to Pa&, PPC(Su,,l8 an/ installation of on/uits 9 Accessories)
'.1 on/uit
1.00 ,cs -
a/a,tor * loc%nut - 5mm 2.00 ,cs -
'.2 6ires an/ a!les
12.00 lm -
4.00 lm -
6irin& Accessories 1.00 lot -
SUB4TOTAL )OR DRY TYPE TRANS)ORMER TO PANEL PPC
;.0 WIRE 6UTTER
6ire Gutter-200mm(;) < 400mm(6) < 5000() 1.00 ,cs -
SUB4TOTAL O) WIRE 6UTTER
10.0 PULL BO<
ull !o< - 300mm(;) < "00mm(6) < "00mm() 1.00 ,cs -
SUB4TOTAL O) PULLBO<
11.0 S&!vic& Et!ac& to ATS
(Su,,l8 an/ installation of on/uits 9 Accessories)11.1 on/uit
1$.00 ,cs -
11.2 6ires an/ a!les
5".30 lm -
SUB4TOTAL )OR SERVICE ENTRANCE TO ATS
1$.0 Pa&,*oa!%#= ECB6= M&t&! C&t&!
12.1 1.00 ass8. -
12.2 50?A /r8 t8,e transformer (su,,l8 an/ i 1.00 @>T -
12.3 anel 1.00 ass8. -
on/uit - "5mm
14mm2 T776T77>
on/uit - 25mm
8/18/2019 Clubhouse Proposal
4/30
DESCRIPTION QTYUNIT COST
MATERIALS LABOR TOTAL
ITEMNO.
UNIT
1(.0 6!o/%i' S5#t&9
13.1 4.00 ,cs -
13.2 Groun/ it 2.00 ass8. -
SUB4TOTAL )OR 6ROUNDIN6 SYSTEM
1.0 So,%&!,# Co&cto!
14.1 ".00 ,cs -
SUB4TOTAL )OR SOLDERLESS CONNECTOR
12.0 SUBMETER 4.00 ,cs -
SUB4TOTAL )OR SUBMETER
TESTIN6 AND COMMISSIONIN6 1.00 =T -
MISCELLANEOUS AND CONSUMABLES 1.00 =T -
TOTAL O) ELECTRICAL WORKS
6RAND TOTAL
200mm
8/18/2019 Clubhouse Proposal
5/30
DESCRIPTION QTY
I. SITE WORKS
1.0 learin& 9 Gru!!in& 525.00 s+.m
2.0
8/18/2019 Clubhouse Proposal
6/30
a. Gra/e "0 2:544.4' %&s 41.00
!. Gra/e 40 %&s
2.3 olumn
a. Gra/e "0 ### %&s 41.00
!. Gra/e 40 14:"$5.'3 %&s 41.00
2.4 eams 9 Gir/ers
a. Gra/e "0 ':014.5 %&s 41.00!. Gra/e 40 ":254.04 %&s 41.00
2.5 Sla!
a. Gra/e "0 %&s
!. Gra/e 40 5:$'0.0$ %&s 41.00
2." 6all
a. Gra/e "0 %&s
!. Gra/e 40 1:205.52 %&s 41.00
2. Stairs
a. Gra/e "0 1:$$0.'0 %&s 41.00
!. Gra/e 40 1:0$".42 %&s 41.002.' Si/e*al% ur!s
a. Gra/e "0 %&s
!. Gra/e 40 - %&s 41.00
2.$ e/&e
a. Gra/e "0 %&s
!. Gra/e 40 1:'"$.12 %&s 41.00
2.10 ara,et
a. Gra/e "0 %&s
!. Gra/e 40 1:2$.22 %&s 41.00
2.11 =ters ( ls S,ecif8)
intel eam for ;oors
!. Gra/e 40 '0.55 %&s 41.00
S/*4Tota, o- R&*a!#
(.0 )o!9?o!"#
3.1 oun/ation "1.$' s+.m 300.00
3.2 Sla! on ill 23.$3 s+.m 300.00
3.3 olumn 5'4."4 s+.m 420.00
3.4 eams 9 Gir/ers 3".$ s+.m 420.00
3.5 Sla! 4'5.00 s+.m 450.00
3." 6all $0. s+.m 3'0.00
3. Stairs 250.2' s+.m 450.00
3.' Si/e*al% ur!s s+.m
3.$ e/&e 125.$ s+.m 450.00
3.10 ara,et 1."" s+.m 420.00
3.11 =ters ( ls S,ecif8)
3.10 ence TG 32.00 s+.m 300.00
8/18/2019 Clubhouse Proposal
7/30
3.11 ence e/estal 3$.00 s+.m 300.00
3.12 intel eams for ;oors 3.03 s+.m 420.00
S/*4Tota, o- )o!9?o!"#
.0 Mi#c&,,a&o/# St!/ct/!a, Wo!"
4.1 a,or arrier (' Mil ol8tel 2.'3 s+.m "5.004.2 Soil oisonin& 2.'3 s+.m 400.00
4.3 Structural Steel 6or%s 2:000.00 %&s 135.004.4 =ters ( ls S,ecif8)
4Tota, o- Mi#c&,,a&o/# St!/ct/!a, Wo
TOTAL O) STRUCTURAL WORKS
III. ARC3ITECTURAL WORKS
1.0 Ma#o!5 Wo!"# to Ext&!io! Wa, 1.1 150mm t%. 7 '53.' s+.m 1:150.00
1.2 100mm t%. 7 $'.55 s+.m 1:050.001.3 =ters ( ls S,ecif8)
S/*4Tota, o- Ma#o!5 Wo!"#
$.0 )LOOR )INIS3ES
2.1 ar&e e!!le 6asout Gra8 125.00 s+.m 1:100.00
2.2 Me/ium e!!le 6asout Gr 35.00 s+.m 1:100.00
2.3 lain oncrete Smoot inis 120.00 s+.m 1'0.002.4 ement San/ Scree/ to e/ 40.00 s+.m 1'0.00
2.5 =ters ( ls S,ecif8)
S/*4 Tota, o- ),oo! i#@
(.0 WALL )INIS3ES
3.1 lastere/ ement inis
a.
8/18/2019 Clubhouse Proposal
8/30
S/*4 Tota, o- Wa,, )ii#@
.0 CEILIN6 )INIS3ES
4.1 lain ement inis (To ar, 45$.50 s+.m 1'0.004.2 Aluminum om,osit anel ( "5.00 s+.m 4:200.00
4.3 "mm t%. icem oar/ on M 30.00 s+.m '50.00
4.4 =ters ( ls S,ecif8)
S/*4 Tota, o- C&i,i' )ii#@
2.0 T3ERMAL + MOISTURE PROTE
5.1 nte&ral 6ater,rooFn& (To 104.2 s+.m "00.00
5.2 Ga 24 re - ainte/ on& S, 2$0.00 s+.m $00.00
5.3 nsulation 2$0.00 s+.m 2"0.00
5.4 re-,ainte/ G.. #1" oof G 30.30 lm. 300.005.5 =ters ( ls S,ecif8)
* 4Tota, o- T@&!9a, Moi#t/!& P!ot&cti
7.0 Doo!# Ic,/%i' )i#@ 3a!%?a!
".1 Woo% Doo!#
4mm T%. aminate/ Soli/ anel ;oor usin& 7ar/*o
"mm T%. =r/inar8 lear Glass Si/e-li&ts 9 Transom
o*/er oate/ Aluminum rames (To o8er)
a. ;-1 - (0.$0m 12.00 sets 25:000.00
Glass Si/e i&t (0.4"m < 2.55m)
Transom (1.00m < 0.405m)".2 =ters ( ls S,ecif8)
4Tota, o- Doo!# Ic,/%i' )i#@ 3a!%?
8.0 A,/9i/9 Wo!"#
.1 A,/9i/9 Doo!#
"mm T%.Tem,ere/ lear Gl
Aluminum Sli/in& anelra
i
8/18/2019 Clubhouse Proposal
9/30
!. 6-3 (4.424m < 2.20 ".00 sets 44:'50.00
c. 6-4 (1.45m < 2.20 ".00 sets 14:$50.00
/. 6-' (2."22m < 1.40 4.00 sets 1:250.00
e. 6-$ (2.52m < 2.25 2.00 sets 1:250.00
f. 6-10 (2.52m < 1.$ 2.00 sets 23:000.00
&. 6-11 (2."m < 2.05 2.00 sets 10:350.00
. 6-12 (2.15m < 1.45 ".00 sets ":325.00i. 6-13a (2.'0m < 1.4 2.00 sets 3":'00.00
. 6-13! (2."5m < 1.4 1.00 sets 2:"00.00
"mm T%. =r/inar8 lear Gl
Aluminum rames
a. 6-5 (2.15m < 2.25m ".00 sets 24:150.00
!. 6-"a (2.'0m < 1.$5 4.00 sets 24:150.00
c. 6-"! (2.5m < 1.$5 2.00 sets 24:150.00
/. 6-"c (2."5m < 1.$5 2.00 sets 24:150.00
e. 6- (2.15m < 1.40m 3.00 sets 13:'00.00
"mm T%. =r/inar8 lear Gl
Aluminum rames
a. 6-14 (1.00m < 0.$0 5.00 sets 4:025.00
!. 6-15 (1.55m < 0.$0 5.00 sets ":$00.00
"mm T%. roste/ Glass i<
Aluminum rames
a. 6-20 (0.50m < 0.0 4.00 sets 1:25.00
"mm T%. =r/inar8 lear G
Aluminum rames
a. 6-1" (0.50m < 1.0 2.00 sets 2:'5.00!. 6-1$ (0.50m < 1.40 4.00 sets 2:"0.00
c. 6-21 (0.50m < 1.20 2.00 sets 2:'5.00
"mm T%. =r/inar8 lear Gl
o*/er oate/ Aluminum r
a. 6-1 (0.50m < 2.25 2.00 sets 5:15.00
!. 6-1' (0.50m < 2.25 2.00 sets 5:15.00
.3 =ters ( ls S,ecif8 )
S/* 4Tota, o- A,/9i/9 Wo!"#
:.0 M&ta, Wo!"#
'.1 a//er un&
a. 5.00 ,cs. ':000.00!. ull/o*n GalvaniCe/ 11.30 lm. 2:"00.00
'.2
a. 6A@ Screen 1 (1.2 3 sets 30:4"4.00
!. 6A@ Screen 2 (1." 3 sets ':232.00
c. 6A@ Screen 3 (1.4 3 sets 3:43.44
H20 GalvaniCe/ ron
Tu!ular Steel 6el/e/ to Tu!ular ertical Su,,ort
8/18/2019 Clubhouse Proposal
10/30
/. 6A@ Screen 4 (2.0 5 sets 4:'43.13
e. 6A@ Screen 5A (1. 2 sets 3:1".25
6A@ Screen 5 (1. 3 sets 2:$1.25
6A@ Screen 5 (1. 3 sets 3:3"'.5
'.3 50mm < 5mm < 1.2mm T
a. (3.4m < '.55'm) 2 sets 103:$3".$1
'.4a. Metal Screen 1 (3.' 3 sets 24:412.50
!. Metal Screen 2 (2.3 2 sets 1":3$1.25
c. Metal Screen 3 (2.3 2 sets 11:103.5
/. Metal Screen 4 (2.5 2 sets 1:43.50
'.5 50 < 100mm Steel Tu!ular
a. eature 6all 1: (0.5 5.00 sets 4:112.50
!. eature 6all 2: (0.5 2.00 sets 4:550.00
'." Trellis
a. sets
a.1 Trellis 1 (4.00m 1.00 sets 3':00.00
a.2 Trellis 2 (1.$23 2.00 sets 1':"05.03
a.3 Trellis 3 (4.35 1.00 sets 51:130.13
a.4 Trellis 4 (".50m 1.00 sets 51:1'.50
a.5 Trellis 5 (3.25m 1.00 sets 25:5$3.5
'. ano,8
a. 50 < 100mm Tu!ular 50.00 %&s. 135.00
'.' 50 < 10mm T%. lat ar on 4.00 sets ':000.00
(0.'0m < 1.04m7): (ar,or
'.$ 25 < 50mm < 1.2mm t% 9 1:'0.'0 %&s 135.0050 < 5mm T%. Tu!ular Ste
'.10 =ters ( ls S,ecif8 )
'.1 ol8car!onate ooFn& 5.00 sets 30:000.00
S/* 4Tota, o- M&ta, Wo!"#
;.0 Mi#c&,,a&o/ A!c@it&ct/!a, Wo
$.1 6as Area Sin%
a. 300 < 300mm 7omo 5.00 sets 1:"'.50
!. @n/ercounter a!in 5.00 sets ":000.00
a!inet ;oor (1.125m < 0."0m6 < 0.$0m7)
$.2 =ters ( ls S,ecif8 )
ota, o- Mi#c&,,a&o/# A!c@it&ct/!a,
Paiti' Wo!"#
Tu!ular Steel 6el/e/ to Tu!ular ertical Su,,ort
50 < 50 < 1.2mm T%. Tu!ular Steel
Trellis * 50 < 5 <1.2mm T% Tu!ularSteel rame
8/18/2019 Clubhouse Proposal
11/30
10.1 ement Surface
a.
8/18/2019 Clubhouse Proposal
12/30
100D5 20.00 ,cs 150."5
100D100 30.00 ,cs 150."5
TEE
2D2 100.00 ,cs "".0
4D2 40.00 ,cs 13".'5
4D4 20.00 ,cs 1"2.15
BEND
1'D50 '5.00 ,cs 24.$"
14D50 100.00 ,cs 31.2'
1'D5 20.00 ,cs 1.''
14D5 25.00 ,cs 5".35
1'D100 0.00 ,cs 1.''
14D100 $0.00 ,cs $3.'4
E
8/18/2019 Clubhouse Proposal
13/30
2. Gutter ;rain
a. 5 mm 30.00 ,cs $.50
2.10 Sto!9 D!aia'& Li& Pvc
PIPE
50mm 50.00 lm. $.5
200mm 100.00 lm. 1:014.30
250mm "0.00 lm. 1:15.'0
BEND
1'D50 15.00 ,cs 34.50
14D50 20.00 ,cs 42.55
1'D5 40.00 ,cs 5".35
14D5 30.00 ,cs ".'5
1'D100 40.00 ,cs '3.40
14D100 40.00 ,cs 105.34
WYE 50D50 15.00 ,cs "3.1
5D5 15.00 ,cs 4.5
100D5 15.00 ,cs 1"2.15
100D100 10.00 1"2.15
E
8/18/2019 Clubhouse Proposal
14/30
1.4 =ters (ls. S,ecif8)
B4TOTAL O) MAIN + SUBMAIN )EED
LI63TIN6 + POWER SYSTEM
1.0 S/,5 + I#ta,,atio o- Co%/i
1.1 on/uitsa. 20mm 2:45.00 lm '2.'0
!. 25mm "0.00 lm 125.35
1.2 o
8/18/2019 Clubhouse Proposal
15/30
VII. PRELIMINARIES
1.0 ermit
1.1 uil/in& ermit 1.00 lot osm
1.2 =ccu,anc8 ermit 1.00 lot 1"3:4$."1
1.3 M MT 1.00 lot osm
1.4 9 S 1.00 lot 130:000.00
2.0 Tem,orar8 acilities 1.00 lot 120:000.003.0 on/s 9 nsurances
3.1 Suret8 on/ for ;o*n,a8m 1.00 lot "0:000.00
3.2 erformance on/ 1.00 lot 0:000.00
3.3 ontractorKs All is% nsuran 1.00 lot 0:000.00
3.4 Guarant8 on/ 1.00 lot 50:000.00
3.5 ontractorKs m,lo8ees Acci 1.00 lot osm
4.0 Mo!iliCation;emo!iliCation 1.00 lot
5.0 Tem,orar8 ence 1.00 lot 1'0:000.00
".0 As-uilt lan 1.00 lot "0:000.00
.0 Safet8 e+uirements 1.00 lot 20:000.00'.0 Site Man&ement 9 Su,,ort StaL 1.00 lot
TOTAL O) PRELIMINARIES
6RAND TOTAL AMOUNT
(.0 WATERLINE S5#t&9
3.1 i,es
a. 40 mm "5.00 lm. 54'."3
!. 32 mm '0.00 lm. 31'.34c. 25 mm '0.00 lm. 222.23
/. 20 mm 100.00 lm. 12$.20
3.2 Tee
a. 32 mm ,cs 120.$5
!. 25 mm ,cs 4.2$
c. 20 mm ,cs 4".4$
3.3 Tee e/ucer
a. 40 mm < 20 mm 15.00 ,cs 304.5
!. 32 mm < 25 mm 35.00 ,cs 21$."5
c. 25 mm < 20 mm 50.00 ,cs $$.04
3.4 l!o*
a. 40 mm 30.00 ,cs 1$.'0
!. 32 mm 40.00 ,cs 1'4.00
c. 25 mm '0.00 ,cs '$.0
/. 20 mm 100.00 ,cs 5.00
3.5 ou,lin& e/ucer
a. 40 mm < 32mm ,cs 304.5
!. 25 mm < 20mm 30.00 ,cs 21$."5
8/18/2019 Clubhouse Proposal
16/30
c. 32 mm < 25mm 10.00 ,cs. $$.04
3." Male A/a,ter
a. 25 mm 50.00 ,cs 2$3.03
3. amale A/a,ter
a. 25 mm 50.00 ,cs 255.25
3.' Transition l!o*
a. 25 mm ,cs3.$ Transition Tee
a. 25 mm ,cs
3.10 Gate alve
a. 40 mm 5.00 ,cs 2:'5.00
!. 25 mm ,cs
c. 32 mm 15.00 ,cs 1:500.00
/. 20 mm 40.00 ,cs 43.00
3.11 6ater Meters
a. 40 mm 5.00 ,cs 1:300.00
3.12 7ose i!! a. 20 mm 10.00 ,cs '"2.50
=ters
3.13 3OT AND COLD WATER LI
ELBOW REDUCER
25D20 40.00 ,cs 525.55
32D25 20.00 ,cs 0.33
32D20 15.00 ,cs 0.33
40D32 10.00 ,cs 1:052.25
TEE PLAIN
20D20 '0.00 ,cs 200.00
25D25 30.00 ,cs 220.00
25D20 10.00 ,cs 230.00
25D25 10.00 ,cs 240.00
T3READED TEE
20D20 0.00 ,cs 413.32
T3READED ELBOW
0.00 ,cs 312.$'
MALE ADAPTER
32D32 35.00 ,cs 55.11
40D40 15.00 ,cs 4".00
TEE )EMALE ADAPTER
32 mm 10.00 ,cs 43.3"
40 mm 10.00 ,cs 51.5
20D$0
8/18/2019 Clubhouse Proposal
17/30
END CAP
20 mm '0.00 ,cs 41.'
25 mm 15.00 ,cs 5.""
32 mm 10.00 ,cs ".0"
40 mm 5.00 ,cs 13'.00
COUPLIN6
20 mm 5.00 ,cs 13.'0
25 mm 50.00 ,cs 1.25
32 mm 40.00 ,cs "0.1
40 mm 20.00 ,cs 2$.$0
C3ECK VALVE
40 mm 5.00 ,cs $.50
E
8/18/2019 Clubhouse Proposal
18/30
UNIT COST
LABOR TOTAL
"5.00 "5.00 34:125.00
350.00 350.00 "5:5"$.35
300.00 300.00 45:005.40
250.00 50.00 "0:'$3.25
250.00 250.00 135:324.5
500.00 500.00 15:""4.00
250.00 1:312.50 53:2''.'1
200.00 1:030.00 2:'1.'0
(8=8$.(7
400.00 4:3.50 24":350.00
400.00 4:32.50 233:"'5.00
5"2.50 5:310.00 2"':20'.10
5"2.50 5:310.00 343:"10.10500.00 5:24.50 2$2:"00."0
5"2.50 5:310.00 32:'"'.$0
5"2.50 5:310.00 20':25'.20
- -
5"2.50 5:310.00 105:45"."0
5"2.50 5:310.00 30:44.$0
5"2.50 5:310.00 2":550.00
5"2.50 5:310.00 11:151.00
5"2.50 5:310.00 ':"02.20
1=:0:=0:2.70
".25 4.25 1$0:"2'.24
".25 4.25 "$:43.$'
TOTAL
AMOUNT
8/18/2019 Clubhouse Proposal
19/30
".25 4.25 120:22"."'
".25 4.25 4$:"03.4
".25 4.25 "$4:3.$
".25 4.25 3':"$".'2".25 4.25 2$5:503.3$
".25 4.25 2'2:55$.35
".25 4.25 5":$"0.'2
".25 4.25 $4:0"5.30
".25 4.25 51:'05.""
".25 4.25 -
".25 4.25 '':315.$2
".25 4.25 "1:2$3.41
".25 4.25 41:133.5'
$=;$$=;1.:
200.00 500.00 30:$$0.00
200.00 500.00 11:$"5.00
250.00 "0.00 3$1:0'.'0
250.00 "0.00 4$3:"$.$0
2'0.00 30.00 354:050.00
250.00 "30.00 5:1'5.10
350.00 '00.00 200:224.00
- -
350.00 '00.00 100:"32.00
350.00 0.00 55:1'.20
200.00 500.00 1":000.00
8/18/2019 Clubhouse Proposal
20/30
200.00 500.00 1$:500.00
250.00 "0.00 24:'10.10
1=827=01(.10
30.00 $5.00 2":3$3.'550.00 450.00 125:023.50
40.00 15.00 350:000.00
201=18.(2
7=;::=(0.:;
2'0.00 1:430.00 1:221:034.10
250.00 1:300.00 12':115.00
1=(;=1;.10
300.00 1:400.00 15:000.00
250.00 1:350.00 4:250.00
220.00 400.00 4':000.00250.00 430.00 1:200.00
$:8=20.00
1'0.00 3"0.00 30:3$3.20
220.00 400.00 24:000.00
220.00 400.00 4:320.00220.00 3$0.00 11:00.00
220.00 3'0.00 11:400.00
350.00 1:200.00 102:000.00
200.00 500.00 2:500.00
8/18/2019 Clubhouse Proposal
21/30
::=(1(.$0
10.00 350.00 1"0:'25.00
5'5.00 4:'5.00 311:025.00
2'0.00 1:130.00 33:$00.00
202=820.00
200.00 '00.00 '3:41".00
150.00 1:050.00 304:500.00
50.00 310.00 '$:$00.00
120.00 420.00 12:2".00
;0=2$.00
/B 7in&e/-in S*in& T8,e *
A*nin& 6in/o* on
3:000.00 2':000.00 33":000.00
((7=000.00
23:000.00 4":000.00
41:400.00 '2:'00.00
23:000.00 $2:000.00
8/18/2019 Clubhouse Proposal
22/30
44:'50.00 2"$:100.00
14:$50.00 '$:00.00
1:250.00 "$:000.00
1:250.00 34:500.00
23:000.00 4":000.00
10:350.00 20:00.00
":325.00 3:$50.003":'00.00 3:"00.00
2:"00.00 2:"00.00
24:150.00 144:$00.00
24:150.00 $":"00.00
24:150.00 4':300.00
24:150.00 4':300.00
13:'00.00 41:400.00-
4:025.00 20:125.00
":$00.00 34:500.00
1:25.00 ":$00.00
2:'5.00 5:50.002:"0.00 11:040.00
2:'5.00 5:50.00
5:15.00 10:350.00
5:15.00 10:350.00
1=(8(=$12.00
2:000.00 10:000.00 50:000.00
'00.00 3:400.00 3':420.00
30:4"4.00 $1:3$2.00
':232.00 24:"$".00
3:43.44 10:312.31
8/18/2019 Clubhouse Proposal
23/30
4:'43.13 24:215."3
3:1".25 ":352.50
2:$1.25 ':33.5
3:3"'.5 10:10".25
103:$3".$1 20:'3.'2
24:412.50 3:23.50
1":3$1.25 32:'2.50
11:103.5 22:20.50
1:43.50 34:'5.00
1:233.5 5:34".25 2":31.25
1:3"5.00 5:$15.00 11:'30.00
3':00.00 3':00.00
1':"05.03 3:210.05
51:130.13 51:130.13
51:1'.50 51:1'.50
25:5$3.5 25:5$3.5
40.00 15.00 131:250.00
2:400.00 10:400.00 41:"00.00
40.00 15.00 311:"40.00
":000.00 3":000.00 1'0:000.00
1=21=818.(
340.00 2:02.50 10:13.50
1:200.00 :200.00 3":000.00
7=1(8.20
8/18/2019 Clubhouse Proposal
24/30
110.00 3"0.00 3":200.00
'0.00 200.00 5":12.00
'0.00 200.00 $1:$00.00
'0.00 200.00 ":000.00
1:0"5."0 3:21."0 12:'0.40
150.00 450.00 2:5"5.00
'0.00 1'0.00 4:"51.20
'0.00 1'0.00 23:513.40
'0.00 1'0.00 1:52".40
'0.00 1'0.00 15:431.40
'0.00 1'0.00 2$'.'0
112.50 2"2.50 ":'03.5
7;=;($.(2
8=07:=$07.2:
5.15 43'.15 2"2:'$0.00
14.3 110.20 44:0'1.5
14.54 111.4$ ':$1'.$4
- -
11.04 '4."4 4:232.00
134.55 1:031.55 20:"31.00
50.00 450.00 13:500.00
50.00 450.00 :"50.00
- -
".11 4".'2 1:'2.""
1'.'0 144.15 10:'11.44
8/18/2019 Clubhouse Proposal
25/30
22."0 13.25 3:4"4.$5
22."0 13.25 5:1$.43
10.01 ".1 :"0.50
20.53 15.3' ":2$5.10
24.32 1'".4 3:2$.45- -
- -
3.4 2'.0 2:43$.35
4."$ 35.$ 3:5$.20
10.' '2."" 1:"53.13
'.45 "4.'0 1:"20.0"
10.' '2."" 5:'5.$4
14.0' 10.$2 $:12.44
- -
300.00 300.00 30:000.00100.00 100.00 10:000.00
15:000.00 15:000.00
:0=82(.12
41.0" 314." 5":"55.$0
30.'' 23".3 11':3"3.5
20.53 15.3' 2:3"0.""
10.1' '.03 '0.2'
20.53 15.3' 2:3"0.""
20.53 15.3' 2:3"0.""
10.1' '.03 '0.2'
20.53 15.3' 2:3"0.""
10.1' '.03 '0.2'
300.00 1:100.00 33:000.00
300.00 $00.00 1':000.00
1:500.00 13:500.00 1"2:000.00
- -
"0.00 4"0.00 13:'00.00
8/18/2019 Clubhouse Proposal
26/30
- -
14"."3 1:124.13 33:23.5
- -
- -
14."" 112.41 5:"20."3
152.15 1:1"".45 11":"44.50
25.3 1:$3.1 11':3$0.20- -
- -
5.1' 3$."' 5$5.13
".3' 4'.$3 $'."5
'.45 "4.'0 2:5$2.10
10.1' '.03 2:340.'3
12.51 $5.$1 3:'3".31
15.'0 121.14 4:'45."4
- -
- -$.5" 3.2 1:0$$.00
11.21 '5.$" 1:2'$.44
24.32 1'".4 2:$.0$
24.32 1'".4 1:'"4.3
300.00 300.00 30:000.00
100.00 100.00 10:000.00
15:000.00 15:000.00
872=$$1.10
5:000.00 25:000.00 $2=000.00
5:000.00 25:000.00 $2=000.00
15:000.00 15:000.00 12=000.00
1=(10=;8.$
54.00 234.00 35:100.00
3$.00 1"$.00 4:320.00
3$.00 1"$.00 40:5"0.00
"00.00 2:"00.00 13:000.00
$00.00 3:$00.00 3:$00.00
8/18/2019 Clubhouse Proposal
27/30
1(;=::0.00
24.'4 10."4 2$5:41.'0
3."1 1"2.$" 10$:1$.'5
40.00 100.00 1':000.00
30.00 '0.00 12:000.00
2:000.00 10:000.00 10:000.00
=721.72
3."1 1"2.$" 45:"2.40
30.00 '0.00 10:400.00
3:000.00 13:000.00 13:000.00
7;=0$8.0
3."1 1"2.$" 35:'50.10
15.00 "5.00 11:35.00
3:000.00 13:000.00 13:000.00
70=$$2.10
24.15 104."5 2":1"2.50
300.00 1:300.00 13:000.00
(;=17$.20
82$=;7.72
8/18/2019 Clubhouse Proposal
28/30
-
1"3:4$."1 1"3:4$."1
-
130:000.00 130:000.00
120:000.00 120:000.00
"0:000.00 "0:000.00
0:000.00 0:000.00
0:000.00 0:000.00
50:000.00 50:000.00
-
- -
1'0:000.00 1'0:000.00
"0:000.00 "0:000.00
20:000.00 20:000.00- -
;$(=8;.71
'2.2$ "30.$3 41:010.13
4.5 3"".0$ 2$:2'.5"33.33 255.5" 20:444.$
1$.3' 14'.5' 14:'5'.2$
- -
31.55 152.50 -
1$.3' $3." -
12.13 5'."2 -
- -
45.1 350.4" 5:25".$4
32.$5 252."0 ':'40.$1
14.'" 113.'$ 5:"$4."$
2$." 22.4 ":'24.10
2."0 211."0 ':4"4.00
13.4" 103.1" ':252.40
11.25 '".25 ':"25.00
45.1 350.4" -
32.$5 252."0 :5.$3
8/18/2019 Clubhouse Proposal
29/30
14.'" 113.'$ 1:13'.$4
43.$5 33".$$ 1":'4$.31
- -
3'.2$ 2$3.54 14:".11
431.25 3:30".25 1":531.25
225.00 1:25.00 25:'5.00
"5.55 502.55 20:102.00
1$5.00 1:4$5.00 :45.00
12$.3' $$1.'' $:$1'.5
'.'3 "04.3' 24:15.30
115.55 ''5.'' 1:1.53
115.55 ''5.'' 13:2''.15
15.'4 1:210.0$ 12:100.''
- -
- -
30.00 230.00 1':400.00
33.00 253.00 :5$0.00
34.50 2"4.50 2:"45.00
3".00 2".00 2:"0.00
"2.00 45.32 33:22.3'
4".$5 35$.$3 25:1$5.21
113.2 '"'.3' 30:3$3.30
".$0 52.$0 $3.50
"5."0 502.$" 5:02$."0
." 5$.51 5$5.13
8/18/2019 Clubhouse Proposal
30/30
".2 4'.05 3:'43.1
'."5 "".31 $$4."5
11.41 '.4 '4.0
20.0 15'.0 $3.50
2.0 15.' 1:1$0.25
2.5$ 1$.'4 $$1.''
$.11 "$.'1 2:$2.5$
4.4$ 34.3$ "'.0
14"."3 1:124.13 5:"20."3
150.00 150.00 15:000.005.00 5.00 :500.00
1:000.00 ":000.00 ":000.00
218=;;.77
6RAND TOTAL