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
0.15
149.95
4,005.55
477.00

PDO Training Costs

1,144.80

Employee Transport

763.20

Consumable

1,000.00

Machine Cost

1,000.00

Total Cost

24,390.55

10% OHP

6,097.64

Price
Unit Price

30,488.19
3.20

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
0.16
163.27
5,451.43
477.00

PDO Training Costs

1,144.80

Employee Transport

763.20

Consumable

1,000.00

Machine Cost

1,000.00

Total Cost

25,836.43

10% OHP

6,459.11

Price
Unit Price

32,295.54
3.39