UNIT COST DERIVATION

Project: NEAK LOEUNG FLOOD CONTROL SUBPROJECT

Item No.: 4.1.1, 5.1.1
Description: Clearing and Grubbing
Quantity for Calculation (QC): 500
Unit: sqm

Work Item Unit Quantity Unit Cost Total Cost

1 Materials
1.1 -
1.2 -
-
-
-
-
-

Sub-Total -
2 Labor
2.1 Foreman m-day - 12.38 -
2.2 Laborer m-day - 7.50 -

Sub-Total -
3 Equipment
3.1 Buldozer, 180HP, D80A-12DD e-hr 1.00 44.70 44.70
3.2 Payloader 154HP, 75B e-hr 3.50 31.70 110.95
3.3 Dumptrucks 15 cu.m., 290HP e-hr 3.50 14.00 49.00

Sub-Total 204.65
4 Estimated Direct Cost (1 + 2 + 3) 204.65
4.1 Overhead (5% of 4) 10.23
4.2 Contractors Profit (6% of 4) 12.27
5 Value Added Tax (10% of 4 + 4.1 + 4.2) -
6 Total Cost (4 + 4.1 + 4.2 + 5) 227.15
7 Material Cost per Unit -
8 Labor Cost per unit -
9 Equipment Cost per unit 0.40
10 EDC per unit 0.40
11 Cost per unit (Total Cost/QC or 6/QC) 0.45