how we can calculate unit cost for each activity

I. Material cost

Unit material Total Total cost

Distance Oil, Lub. and Cost per Truck material labor costs of 1 truck
SN Particular (KM) Fuel (Birr) repairs unit(Birr) capacity cost (Birr) (Birr) (Birr) Cost per unit
1 Sand (per m3) 15 255 38.25 250 15 3750 294 4337.25 542.15625
2 Stone (per m3) 22 374 56.1 150 8 1200 294 1924.1 240.5125
3 Aggregate (per m3) 22 374 56.1 600 15 9000 294 9724.1 1215.5125
4 Cement (per sack) 15 255 38.25 130 200 26000 494 26787.25 133.93625

II. Material and labour requirement

-The next co- efficient was used in quantity calculation.
No Material Particular Co-efficient Weighted
co-efficient

1 Stone Shrinkage 1.45

Wastage 1.28 1.86
2 Sand Shrinkage 1.35
Wastage 1.28 1.72
3 Cement Shrinkage 1.36
Wastage 1.15 1.57
4 Aggregate Shrinkage 1.35
Wastage 1.28 1.72

Material requirement

Aggregate Cement Eucalip.

SN Particular Stone (m3) Sand (m3) (m3) (sacks) R. bar (Kg) CIS (pcs) Poles (m) Perlin (m) Timber (m2) nail (kg) Skilled (No) Unskilled (No)
Masonry (1:3 mortar)
1 per m3 1.32 0.36 2.3 1.5 4
Lean concrete (1:2:4)
2 per m3 0.49 0.98 6.28 1.2 4
3 RCC (1:2:4) per m3 0.49 0.98 6.28 156 2 4

Hardcore blinded with

4 1:3 mortar per m3 1.86 0.2 2 0.5 1
 Plastering in 1:3
5 mortar per m2 0.039 0.33 0.1 0.2
Stone pavement per
6 m2 0.34 0.02 0.15 1 1.5
Pointing in 1:3 mortar
7 per m2 0.02 0.15 0.1 0.2
8 CIS walling per m2 0.7 4 8 0.5 0.2 0.5
9 Site clearing per m2 0.45

Cart away to distance

not less than 500m per
10 m3 1
Excavation soft soil per
11 m3 0.65
Excavation medium
12 soil per m3 1

Excavation moderately
13 hard rock per m3 3
Fill and compaction
14 per m3 1.3

15 Stone rip-rap per m2 0.46 0.25 0.5

16 Form works per m2 24 1.5 1 1 2

Labour Cost Computation

Skilled Labour Unskilled labour

Cost of 30% overhead Total
labour and cost (Birr) labour cost
(Birr)
Out put Salary Cost Out put Salary Cost (Birr)
No Activity Unit MD/U Birr/MD ETH Birr MD/U Birr/MD ETH Birr
1 2 3 4 5 6 7 8 9 10 11 12

1 Site clearing M3 0.45 70 31.5 31.5 0 32

2 Excavation (soft Soil) M3 0.95 70 66.5 66.5 0 67
3 Excavation (medium Soil) M3 1 75 75 75 0 75
 4 Excavation (moderate rock) M3 3 80 240 240 0 240

5 Fill and compaction M3 1.3 80 104 104 0 104

works
6 Cart away M3 1 80 80 80 0 80
7 CIS walling / roofing M 2
0.2 280 56 0.5 90 45 101 0 101
8 Pointing in 1:3 mortar M2 0.1 280 28 0.2 90 18 46 0 46
9 Stone pavement M2 1 280 280 1.5 90 135 415 0 415
10 Plastering in 1:3 mortar M2 0.1 280 28 0.2 90 18 46 0 46

11 Hard core blinded with M3 0.5 280 140 1 90 90 230 0 230

1:3 mortar 100,000.00
12 RCC 1:2:4 M 3
2 280 560 4 90 360 920 0 920 11,776.00
13 Lean concrete 1:2:4 M3 1.2 280 336 4 90 360 696 0 696
14 Masonry (dressed and in M3 1.5 280 420 4 90 360 780 0 780
1:3 mortar) 11,700.00
15 Rip–rap M 2
0.25 280 70 0.5 90 45 115 0 115
16 Form work m2 1 280 280 2 90 180 460 0 460 18,400.00 41,876.00
141,876.00
Total Unit Rate (Material and Labour cost Summary) 49,656.60
S.No Activity Material Unit Qtty Unit material Total Labour Total unit
cost material cost rate
cost
1 Site clearing - M3 1 - - 31.5 32
2 Excavation Soft soil M3 1 - - 66.5 67
moderate soil M3 1 - - 75 75

moderate M3 1 - - 240 240

hard rock
3 back fill and compaction Soil M3 1 - - 104 104

4 Cart away - M3 1 - - 80 80
G-32 CIS Pcs 0.7 140.00 98
5 CIS walling (roofing) Nail Kg 0.5 40.00 20
perlin m 8 12.00 96
Poles (dia8) m 4 12.00 48
Total 262 101 363
6 Pointing Sand M3 0.02 542.16 10.843125
Cement Bag
0.15 133.94 20.090438
Total 30.9335625 46 77
7 Stone pavement Stone M3 0.34 240.51 81.77425
 7 Stone pavement
Sand M3 0.02 542.16 10.843125
Cement Bag
0.15 133.94 20.090438
Total 112.707813 415 528
8 Plastering Sand M3 0.039 542.16 21.14
Cement Bag 0.33 133.94 44.20
Total 65.34 46 111
9 Hard core Stone M3 1.86 240.51 447.35325
sand m3 0.2 542.16 108.43125
cement bag 2 133.94 267.8725
Total 823.657 230 1054
10 RCC (1:2:4) Aggregate M3 0.98 1215.51 1191.20
Sand M3 0.49 542.16 265.66
Cement Bag 6.28 133.94 841.12
R. Bar Kg 156 5.00 780.00
Total 3077.98 920 3998 1.05
12 Lean concrete (1:2:4) Aggregate M3 0.98 1215.51 1191.20 0.2
Sand M3 0.49 542.16 265.66 0.2205
Cement Bag 6.28 133.94 841.12 footing 2
Total 2297.98 696 2994
13 Masonry (in 1:3 mortar) Stone M3 1.32 240.51 317.4765 column 4
Sand M3 0.36 542.16 195.17625 0.25
Cement  
Bag 2.3 133.94 308.05338 0.25
Total 820.706125 780 1601 0.25
14 Rip- rap Stone M 2
0.46 240.51 110.63575 115 226 2.3
15 Form works Euc poles m 24 20.00 480 F&c 4.2
Timber m2 1.5 50.00 75 slab 8.25
nail Kg 1 40.00 40 t/concrete 12.5
Total 595 460 1055 cement 78.40
Note: Rate for stone Rip- rap in m3 =232/0.2=1160Birr 66,642.26

Birr rebar&cemnt 152,043.76

Eucalpts 4
 5
10 L/No
12.5 1
4 62.5 31.25 let say 40 2
36 Birr 5,800.00 3
33 Timber 40 pcs 4
15 birr 20,800.00 5
84 masonary 30 6
420 35 15 19.8 7
0.2 birr 18,473.40 8
0.8 sand 5.4 9
1 birr 5,038.20
cement 34.50

L/No
1
2
3
4
5
6
7
 11 Rebar for 11 55 275
5 slab 5 25 300
0.15 T/Length 575
8.25 T/Berga 47.92
57.75 55,343.75
57,500.00
rebar for 9
column 4.3 38.7 3.225
38.7 12.9
154.8 60.82 T/Berga of slab & footing
23994 81,494.00
 4 83,774.00
20 Birr 85,401.50 BIRR
Rebar fo 180
stirrups 180
15
Birr 2280
Rebar for 1.4
footing 14
126
10.5 71.32 T/Berga of Dia12 rebar
Birr 1627.5 85 T/Berga of Dia6 rebar

0.2
1.8
150 82500

Total Birr
cement 78.40266 112.90
sand 6.117405 11.5 10,745.74
21.59734 18,357.74 Agregate 12.23481 12.2 11,415.08
Stone 19.8 19.8 18,473.40
Timber 40 40 20,000.00
Eculpts 40 40 5,800.00
Total rebarDia6 15 2,325.00
Total rebar dia6 85 98,600.00 98,600.00
Rebar Total Birr 100,925.00
Total Cement 112.90 Total Birr 101,612.39 2325
Total Birr 95,967.26 Let, Excav 100,000.00 100,925.00
Total Stone Birr 18,473.40 368,971.61
Material List Qty Unit Rate Amount
Stone 15 M 3
933 13,995.00
Cement 110 Bags 900 99,000.00
Aggregate 12 M3 933 11,196.00
Sand 12 M3 933 11,196.00
Rebar/12 81 Berga 1160 93,960.00
Rebar/6 35 Berga 160 5,600.00
Timber 40 No 510 20,400.00
Eculpyts 35 No 150 5,250.00
Nail 6 KG 150 900.00
Total Amount 261,497.00

labour Cost Qty Rate Amount

Masonry work 15 700 10500
Concerte 12 1400 16800
Rebar 956 8 7648
Form Work 40 150 6000
40,948.00

Excavation 100,000.00 maximum

Over all Expences 402,445.00