Description: Mobilization/Demobilization Unit: lot

Item Number: a.1 Quantity: 1

NO. DESCRIPTION UNIT QTY. UNIT RATE AMOUNT

I. DIRECT COST
A MATERIALS
a.1

B LABOR NO. OF DAYS QTY UNIT RATE AMOUNT

b.1 Foreman 4.00 1.00 650.00 2,600.00
Mobilization
b.2 Laborer 2.00 10.00 500.00 10,000.00
Demobilization
b.2 Laborer 2.00 10.00 351.00 7,020.00

C EQUIPMENT NO. OF DAYS QTY UNIT RATE AMOUNT

c.1 Dumptruck (for hauling of wastes, debris and 2.00 1.00 12,500.00 25,000.00
scrap materials during demobilization)

c.2 Trailer (forBackhoe) 2.00 1.00 20,000.00 40,000.00

D TOTAL DIRECT COST (TDC) 84,620.00

II. INDIRECT COST
E OCM ( _5_ % of D) 4,231.00
F Profit ( _10_ % of D) 8,462.00
G TOTAL (E + F) 12,693.00
H ADD: 12% VAT OF (D + G) 11,677.56
I TOTAL INDIRECT COST (G + H) 24,370.56
J TOTAL ESTIMATED COST (D+I) 108,990.56
UNIT COST OF ITEM, a.1 108,990.56
"SAY" 108,990.56

Vat Inc. 108,990.56

Vat Ex. 97,313.00