UNIT COST DERIVATION

Project: NEAK LOEUNG FLOOD CONTROL SUBPROJECT

Item No.: 4.1.1
Description: Standard Bricks, 80mmx80mmx175mm
Quantity for Calculation (QC): 1
Unit: sqm

Work Item Unit Quantity Unit Cost Total Cost

1 Materials
1.1 Standard Bricks pcs 177.00 0.06 10.62
1.2 Reinforcing Bars kg 3.00 0.75 2.25
1.3 Cement bags 0.40 4.97 1.98
1.4 Fine Aggregates cum 0.05 11.65 0.58
1.5 GA 16 Tie Wires kg 0.1 1.09 0.08
1.6 Wastage (5% of 1.1 to 1.5) ls 1.0 0.77 0.77
-

Sub-Total 16.28
2 Labor
2.1 Foreman m-day 0.05 12.38 0.61
2.2 Skilled Laborer m-day 0.25 10.20 2.55
2.3 Laborer m-day 0.25 7.50 1.87

Sub-Total 5.03
3 Equipment
3.1 Bagger Mixer e-hr 0.50 5.00 2.50
3.2 Miscellaneous Tools ls 1.00 0.12 0.12
3.3 -

Sub-Total 2.62
4 Estimated Direct Cost (1 + 2 + 3) 23.93
4.1 Overhead (9% of 4) 2.15
4.2 Contractors Profit (8% of 4) 1.91
5 Value Added Tax (10% of 4 + 4.1 + 4.2) -
6 Total Cost (4 + 4.1 + 4.2 + 5) 27.99
7 Material Cost per Unit 16.28
8 Labor Cost per unit 5.03
9 Equipment Cost per unit 2.62
10 EDC per unit 23.93
11 Cost per unit (Total Cost/QC or 6/QC) 27.99