Labour Rate [AED]

20.00

Blasting
Garnet Cost [AED per tonne]

1,621.80

Tentative Area [sq.m]

1,000.00

Team Members

6.00

Working Hours

10.00

Production per Day [sq.m]

40.00

Total Manhours
Labour Costs [AED]
Gernet Consumption [kg/sq.m]
Required Garnet [kgs]
Total Garnet Cost [AED]

1,500.00
30,000.00
18.00
6,750.00
10,947.15

Garnet Transport [ one trailer] AED

1,431.00

PDO Training Costs

5,724.00

Employee Transport

1,335.60

Consumable

7,000.00

Total Cost

56,437.75

20% OHP

14,109.44

Price

70,547.19

Unit Price

7.39

Labour Rate [AED]

20.00

Priming
Tentative Area [sq.m]

1,000.00

Team Members

4.00

Working Hours

10.00

Production per Day [sq.m]

50.00

Total Manhours
Labour Costs [AED]
Primer Consumption [ltr/sq.m]
Required Primer [Ltrs]
Total Primer Cost [AED]
Primer Transport [ one pickup] AED

800.00
16,000.00
0.19
187.57
10,378.80
477.00

PDO Training Costs

1,144.80

Employee Transport

763.20

Consumable

1,000.00

Machine Cost

1,000.00

Total Cost

30,763.80

10% OHP

7,690.95

Price
Unit Price

38,454.76
4.03

Labour Rate [AED]

20.00

Priming
Tentative Area [sq.m]

1,000.00

Team Members

4.00

Working Hours

10.00

Production per Day [sq.m]

50.00

Total Manhours
Labour Costs [AED]
Primer Consumption [ltr/sq.m]
Required Primer [Ltrs]
Total Primer Cost [AED]
Primer Transport [ one pickup] AED

800.00
16,000.00
0.11
114.29
7,522.97
477.00

PDO Training Costs

1,144.80

Employee Transport

763.20

Consumable

1,000.00

Machine Cost

1,000.00

Total Cost

27,907.97

10% OHP

6,976.99

Price
Unit Price

34,884.96
3.66