Unit Rate Analysis

Shorkot Package-III Project

Item: 305a
Asphaltic Wearing Course (Class-A)

Assumed Qty: 400 Ton

MANPOWER Date: 10-07-2014

Sr. No. Description No. Hours Rate Amount (Rs.) Remarks

1 Helper 1 6 48.28 289.68

Total: 289.68

EQUIPMENT
Sr. No. Description No. Hours Rate Amount (Rs.) Remarks

1 Front End Loader (Cap. 2.5 CM) 1 6 4,416.20 26,497.20

2 Asphalt Plant (120 Ton) 1 6 20,591.83 123,550.98

Total: 150,048.18

MATERIAL
Sr. No. Description Unit Qty. Rate Amount (Rs.) Remarks

1 Aggregate 1-1/2" - 3/4" Cum 80 1,483.44 118,675.20

2 Aggregate 3/4" - ⅜" Cum 56 1,483.44 83,072.64

3 Aggregate ⅜" - No. 4 Cum 51 1,483.44 75,655.44

4 Aggregate No. 4 - No. 200 Cum 93 883.00 82,119.00

Asphalt Grade 60/70
5 Ex-APL KHI = 70668 P.Ton Ton 15.20 74,868.00 1,137,993.60
Carriage KHI to KWL = 4200 P.Ton
6 LDO @ 6 Liter per Ton Liter 2400 78.00 187,200.00

Burner Diesel for Bitumen Unloading

7 Liter 152 109.34 16,619.68
400 Ltr per 40 Ton Tank (400/40*15.2)

Total: 1,701,335.56

SUMMARY

Basic Cost for 400 Ton 1,851,673.42

Basic Cost Per Ton 4,629.18

Add contractor's Overheads & Maintenance @ 15% 694.38

TOTAL COST PER TON 5,323.56

SAY 5,323 Per Ton
 Unit Rate Analysis
Shorkot Package-III Project

Item: 305a
Asphaltic Wearing Course (Class-A)

Assumed Qty: 400 Ton

MANPOWER Date: 10-07-2014

Sr. No. Description No. Hours Rate Amount (Rs.) Remarks

1 Helper 1 4 48.28 193.12

Total: 193.12

EQUIPMENT
Sr. No. Description No. Hours Rate Amount (Rs.) Remarks

1 Front End Loader (Cap. 2.5 CM) 1 4 4,416.20 17,664.80

2 Asphalt Plant (120 Ton) 1 4 20,591.83 82,367.32

Total: 100,032.12

MATERIAL
Sr. No. Description Unit Qty. Rate Amount (Rs.) Remarks

1 Aggregate 1-1/2" - 3/4" Cum 177 1,483.44 262,568.88

2 Aggregate 3/4" - ⅜" Cum - 1,483.44 -

3 Aggregate ⅜" - No. 4 Cum - 1,483.44 -

4 Aggregate No. 4 - No. 200 Cum 93 883.00 82,119.00

Asphalt Grade 60/70
5 Ex-APL KHI = 70668 P.Ton Ton 15.20 74,868.00 1,137,993.60
Carriage KHI to KWL = 4200 P.Ton
6 LDO @ 5 Liter per Ton Liter 2000 81.50 163,000.00

Burner Diesel for Bitumen Unloading

7 Liter 152 109.34 16,619.68
400 Ltr per 40 Ton Tank (400/40*15.2)

Total: 1,662,301.16

SUMMARY

Basic Cost for 400 Ton 1,762,526.40

Basic Cost Per Ton 4,406.32

Add contractor's Overheads & Maintenance @ 15% 660.95

TOTAL COST PER TON 5,067.26

SAY 5,067 Per Ton
 Unit Rate Analysis
Shorkot Package-III Project

Item: 305a
Asphaltic Wearing Course (Class-A)

Assumed Qty: 400 Ton

MANPOWER Date: 10-07-2014

Sr. No. Description No. Hours Rate Amount (Rs.) Remarks

1 Helper 1 4 48.28 193.12

Total: 193.12

EQUIPMENT
Sr. No. Description No. Hours Rate Amount (Rs.) Remarks

1 Front End Loader (Cap. 2.5 CM) 1 4 4,416.20 17,664.80

2 Asphalt Plant (120 Ton) 1 4 20,591.83 82,367.32

Total: 100,032.12

MATERIAL
Sr. No. Description Unit Qty. Rate Amount (Rs.) Remarks

1 Aggregate 1-1/2" - 3/4" Cum 177 1,483.44 262,568.88

2 Aggregate 3/4" - ⅜" Cum - 1,483.44 -

3 Aggregate ⅜" - No. 4 Cum - 1,483.44 -

4 Aggregate No. 4 - No. 200 Cum 93 883.00 82,119.00

Asphalt Grade 60/70
5 Ex-APL KHI = 70668 P.Ton Ton 15.20 74,868.00 1,137,993.60
Carriage KHI to KWL = 4200 P.Ton
6 LDO @ 8 Liter per Ton Liter 3200 81.50 260,800.00

Burner Diesel for Bitumen Unloading

7 Liter 0 109.34 -
400 Ltr per 40 Ton Tank (400/40*15.2)

Total: 1,743,481.48

SUMMARY

Basic Cost for 400 Ton 1,843,706.72

Basic Cost Per Ton 4,609.27

Add contractor's Overheads & Maintenance @ 15% 691.39

TOTAL COST PER TON 5,300.66

SAY 5,300 Per Ton
 200
109.34
21868
546.7
8309.84
20.7746