Startup

Assistance *Local - 10% of construct. labor 17,000 hr @ 1.20 = $ 20K Expatriate: 5 men for 2 months @ $10K / mo. =$100K

*120

Subtotal Contingency 22%

13,572 3,028

16,600 30%

8,920 2,680

11,600