EARTHWORK

ITEM 100 ( 1 ) CLEARING AND GRUBBING QTY. = 35.3 Has.

I EQUIPMENT

BULLDOZER D9
RENTAL = $ 347.00 PER HR. $ 5,105.24
CAPACITY = 300.00 SQ.M. / HR.
NO. OF HRS. = 1,177.00 HRS.
NO. OF DAYS = 147.00 DAYS
COST = 1,177.00 HRS. @ $ 347.00 / HR. = $ 408,419.00
DIRECT COST = = $ 11,569.94

ADD : OVERHEAD - 15 % = $ 1,735.49

PROFIT - 10 % = $ 1,156.99
TOTAL = $ 14,462.43
PLUS VAT 10 % = $ 1,446.24
EQUIPT. UNIT COST = $ 15,908.67

II MANPOWER

1 FOREMAN = 147 DAYS @ 100 = $ 14,700.00

2 LABORER = 147 DAYS @ 89 = $ 26,166.00
TOTAL = $ 40,866.00
ADD : OVERHEAD - 15 % = $ 6,129.90
PROFIT - 10 % = $ 4,086.60
TOTAL = $ 51,082.50

MANPOWER UNIT COST = = $ 1,447.10

BID AMOUNT = 15,908.67 + 1,447.10 = $ 17,355.77 PER Ha.

TOTAL AMOUNT = 35.3 @ 17,355.77 = $ 612,658.76