Vous êtes sur la page 1sur 76

Project: KFC 3rd Gen.

Date: 3-May-18
Subject: Cost Comparison using

I. CIVIL WORKS
1 Concrete Works

1.1 Structural Concrete Class A, 3000 Psi G-¾ (RMC)

COMPUTATION: Length Width Thk. Nos. Factor K

FOOTING: CAST IN PLACE 40.00

F-1 1.00 1.00 0.25 4.00 1.10

F-2 1.20 1.20 0.25 21.00 1.10

F-3 2.00 2.00 0.30 15.00 1.10

UNIT COST ANALYSIS:

MATERIAL COST: Concrete Mix, 3000 Psi G-1 (7 days-High Early Strength Concrete)

1 m3 - Concrete Ready Mix G-1 3000 Psi @ 7 days (RMC Supp X 4,274.87

TOTAL MATERIAL COST

MATERIAL UNIT COST

LABOR COST: TOTAL PRODUCTIVITY: 5.50 mh/cu.m.

RATE: 1 Foreman @ 68.49 P/mh X 1.50

4 Carpenter Mason @ 55.83 P/mh X 1.50

8 Helper @ 46.25 P/mh X 1.50

Meal Allowance @ 8.75 P/mh X 13.00

13 Manpower AVERAGE RATE

1 Crew - Pouring @ 85.11 P/mh X 5.50

TOTAL LABOR COST

LABOR UNIT COST

EQUIPMENT COST:

1 unit - Concrete Vibrator @ 50.00 P/eh X 0.72

TOTAL EQUIPMENT COST

EQUIPMENT UNIT COST

TOTAL UNIT COST

PEDESTAL: CAST IN PLACE 40.00


C-1 2.00 0.30 0.30 8.00 1.10

C-2 2.00 0.30 0.40 15.00 1.10

C-3 2.00 0.40 0.40 13.00 1.10

C-5 2.00 0.40 0.55 4.00 1.10

TOTAL VOLUME =

UNIT COST ANALYSIS:

MATERIAL COST: Concrete Mix, 3000 Psi G-3/4 (7 days-High Early Strength Concrete)

1 m3 - Concrete Ready Mix G-3/4 3000 Psi @ 7 days (RMC SuX 4,450.00

TOTAL MATERIAL COST

MATERIAL UNIT COST

LABOR COST: TOTAL PRODUCTIVITY: 5.50 mh/cu.m.

RATE: 1 Foreman @ 68.49 P/mh X 1.50

4 Carpenter Mason @ 55.83 P/mh X 1.50

8 Helper @ 46.25 P/mh X 1.50

Meal Allowance @ 8.75 P/mh X 13.00

13 Manpower AVERAGE RATE

1 Crew - Pouring @ 85.11 P/mh X 5.50

TOTAL LABOR COST

LABOR UNIT COST

EQUIPMENT COST:

1 unit - Concrete Vibrator @ 50.00 P/eh X 0.72

TOTAL EQUIPMENT COST

EQUIPMENT UNIT COST

TOTAL UNIT COST

2 Reinforcing Steel, Grd. 40

10mmØ 12mmØ 16mmØ


REBARS_KFC 3rd Gen.
6.00m 7.50m 6.00m 7.50m 6.00m 7.50m

UNIT WEIGHT (kg/pc) 3.696 4.62 5.33 6.66 9.474 11.84

FOOTING: CAST IN PLACE

F-1 8

F-2 58.8

F-3 110.2

PEDESTAL: CAST IN PLACE


C-1 26.66 10.66

C-2 60 30

C-3 65 26

C-5 42.67 13.33

TOTAL NUMBER (PCS.) 194 - - - 257 -

SUMMARY: REBARS_KFC 3rd Gen.

PARTICULAR MTO Factor K N*K Equal Order Unit

Deformed Bar 10mm x 6.00m G-40 194 1.00 194 = 194 pcs

Deformed Bar 16mm x 6.00m G-40 257 1.00 257 = 257 pcs

TOTAL WEIGHT

Concrete Ratio = (Wt. Of rebars) / (volume of concrete

UNIT COST ANALYSIS:

MATERIAL COST:

1.000 kgs - Deformed Bar, Grade 40 X 35.21

0.021 kgs - Tie wire, Ga.16 X 45.00

Consumables X 2%

TOTAL MATERIAL COST

MATERIAL UNIT COST

LABOR COST:

RATE: 1 Steelman @ 61.11 P/mh X 1.50

Services @ 6.60 P/mh X 1.00

TOTAL RATE

1 Manwork - Fabrication @ 98.27 P/mh ÷ 25.00

1 Manwork - Installation @ 98.27 P/mh ÷ 15.00

TOTAL LABOR COST

LABOR UNIT COST

EQUIPMENT COST:

HAULING OF MATERIALS

1.00 kgs - Hauling of Rebars X 2.06

TOTAL EQUIPMENT COST

EQUIPMENT UNIT COST

TOTAL UNIT COST


3 Formworks (Precast Footing/Pedestal)

3.1 Formworks for Columns / Pedestal

COMPUTATION: Length Width Thk. Nos. Perimeter

PEDESTAL: CAST IN PLACE

C-1 2 0.3 0.3 8 1.40

C-2 2 0.3 0.4 15 1.60

C-3 2 0.4 0.4 13 1.80

C-5 2 0.4 0.55 4 2.10

TOTAL AREA =

UNIT COST ANALYSIS:

MATERIAL COST: Assume: 1 sq.m. of Form works

0.347 pcs - Marine Plywood 1/2" x 4' x 8' X 730.00

6.600 pcs - Good Lumber 2" x 3" x 10' X 200.00

0.150 kgs - Common Nail 2" X 36.35

0.600 kgs - CWN Assorted X 55.00

0.050 gal - Form Oil X 280.00

0.370 kgs - Tie wire, Ga. 16 X 45.00

Consumables X 0.05

TOTAL MATERIAL COST

MATERIAL UNIT COST

DIVIDE BY THE NO. OF USES:

LABOR COST:

RATE: 2 Carpenter @ 55.83 P/mh X 1.50

TOTAL RATE

1 Crew - Fabrication @ 167.49 P/mh ÷ 1.86

1 Crew - Installation @ 167.49 P/mh ÷ 0.85

1 Crew - Stripping @ 167.49 P/mh ÷ 2.35

TOTAL LABOR COST

LABOR UNIT COST

EQUIPMENT COST:

HAULING OF MATERIALS:

1 m2 - Hauling of Formworks X 34.25

TOTAL EQUIPMENT COST

EQUIPMENT UNIT COST


TOTAL UNIT COST

3.2 Formworks for Footing

COMPUTATION Length Width Thickness Nos. Perimeter

FOOTING: CAST IN PLACE 40.00

F-1 1.00 1.00 0.25 4.00 4.20

F-2 1.20 1.20 0.25 21.00 5.00

F-3 2.00 2.00 0.30 15.00 8.20

TOTAL AREA =

UNIT COST ANALYSIS:

MATERIAL COST: Assume: 1 sq.m. of Form works

0.347 pcs - Marine Plywood 1/2" x 4' x 8' X 730.00

1.700 pcs - Good Lumber 2" x 3" x 10' X 200.00

0.150 kgs - Common Nail 2" X 36.35

0.450 kgs - CWN Assorted X 55.00

0.150 gal - Form Oil X 280.00

0.370 kgs - Tie wire, Ga. 16 X 45.00

Consumables X 0.05

TOTAL MATERIAL COST

MATERIAL UNIT COST

Divide by the Number of Use:

LABOR COST:

RATE: 2 Carpenter @ 55.83 P/mh X 1.50

TOTAL RATE

1 Crew - Fabrication @ 167.49 P/mh ÷ 1.86

1 Crew - Installation @ 167.49 P/mh ÷ 1.00

1 Crew - Stripping @ 167.49 P/mh ÷ 8.00

TOTAL LABOR COST

LABOR UNIT COST

EQUIPMENT COST:

HAULING OF MATERIALS:

1 m2 - Hauling of Formworks X 34.25

TOTAL EQUIPMENT COST

EQUIPMENT UNIT COST


TOTAL UNIT COST

SUMMARY OF MATERIALS TAKE-OFF:

Item No. DESCRIPTION MTO

II. CIVIL WORKS


1 Concrete Ready Mix G-1 3000 Psi @ 7 days (RMC Supplier) 29.22

3 Concrete Ready Mix G-3/4 3000 Psi @ 7 days (RMC Supplier) 12.06

4 Deformed Bar 10mm x 6.00m G-40 194.00

6 Deformed Bar 16mm x 6.00m G-40 257.00

7 Tie wire, Ga.16 136.98

8 Marine Plywood 1/2" x 4' x 8' 23.30

9 Good Lumber 2" x 3" x 10' 332.97

10 Common Nail 2" 10.07

11 CWN Assorted 36.90

12 Form Oil 32.54


Updated_May 3, 2018

Volume Unit

1.10 m3

8.32 m3

19.80 m3

29.22 m3

P/m3 = 4,274.87 P/m3 Concrete Ready Mix G-1 3000 Psi @ 7 days (RMC Supplier)

= 4,274.87 P/m3

= 4,274.87 P/m3

= 102.74 P/mh

= 334.98 P/mh

= 555.00 P/mh

person = 113.75 P/mh

= 85.11 P/mh

mh/cu.m. = 468.12 P/m3

= 468.12 P/m3

= 468.12 P/m3

eh/m3 = 36.00 P/m3

= 36.00 P/m3

= 36.00 P/m3

= 4,778.99 P/m3
1.58 m3

3.96 m3

4.58 m3

1.94 m3

12.06 m3

P/m3 = 4,450.00 P/m3 Concrete Ready Mix G-3/4 3000 Psi @ 7 days (RMC Supplier)

= 4,450.00 P/m3

= 4,450.00 P/m3

= 102.74 P/mh

= 334.98 P/mh

= 555.00 P/mh

person = 113.75 P/mh

= 85.11 P/mh

mh/cu.m. = 468.12 P/m3

= 468.12 P/m3

= 468.12 P/m3

eh/m3 = 36.00 P/m3

= 36.00 P/m3

= 36.00 P/m3

= 4,954.12 P/m3

20mmØ 25mmØ

6.00m 7.50m 6.00m 7.50m

14.676 18.345 23.12 28.905


- - - -

C 3rd Gen.

Unit Wt. Toal Wt. Unit Cost

3.696 717.02 130.14 Deformed Bar 10mm x 6.00m G-40

9.474 2,434.82 333.58 Deformed Bar 16mm x 6.00m G-40

= 5,340.16 kgs. Tie wire, Ga.16

) / (volume of concrete #REF! kgs/m3

P/kg = 35.21 P/kg

P/kg = 0.95 P/kg

= 0.72 P/kg

= 36.16 P/kg

= 36.16 P/kg

= 91.67 P/mh

person = 6.60 P/mh

= 98.27 P/mh

kg/mh = 3.93 P/kg

kg/mh = 6.55 P/kg

= 10.48 P/kg

= 10.48 P/kg

P/kg = 2.06 P/kg

= 2.06 P/kg

= 2.06 P/kg

= 46.64 P/kg
Area Unit

22.40 m2

48.00 m2

46.80 m2

16.80 m2

134.00 m2

P/pc = 253.47 Marine Plywood 1/2" x 4' x 8'

P/pc = 1,320.00 Good Lumber 2" x 3" x 10'

P/kg = 5.45 Common Nail 2"

P/kg = 33.00 CWN Assorted

P/gal = 14.00 Form Oil

P/kg = 16.65 Tie wire, Ga. 16

= 82.13

= 1,724.70 P/m2

= 1,724.70 P/m2

3= 574.90 P/m2

= 167.49 P/mh

= 167.49 P/mh

m2/mh = 90.05 P/m2

m2/mh = 197.05 P/m2

m2/mh = 71.27 P/m2

= 358.37 P/m2

= 358.37 P/m2

P/m2 = 34.25 P/m2

= 34.25 P/m2

= 34.25 P/m2
= 967.52 P/m2

Area Unit

4.20 m2

26.25 m2

36.90 m2

67.35 m2

P/pc = 253.47 P/m2 Marine Plywood 1/2" x 4' x 8'

P/pc = 340.00 P/m2 Good Lumber 2" x 3" x 10'

P/kg = 5.45 P/m2 Common Nail 2"

P/kg = 24.75 P/m2 CWN Assorted

P/gal = 42.00 P/m2 Form Oil

P/kg = 16.65 Tie wire, Ga. 16

= 33.28 P/m2

= 715.61 P/m2

= 715.61 P/m2

3= 238.54 P/m2

= 167.49 P/mh

= 167.49 P/mh

m2/mh = 90.05 P/m2

m2/mh = 167.49 P/m2

m2/mh = 20.94 P/m2

= 278.47 P/m2

= 278.47 P/m2

P/m2 = 34.25 P/m2

= 34.25 P/m2

= 34.25 P/m2
= 551.26 P/m2

Unit Unit Cost Amount

m3 4,274.87 124,894.60

m3 4,450.00 53,649.20

pcs 130.14 25,246.42

pcs 333.58 85,729.94

kgs 45.00 6,163.95

pcs 730.00 17,012.21

pcs 200.00 66,593.00

kgs 36.35 365.95

kgs 55.00 2,029.64

gal 280.00 9,111.43

TOTAL = 390,796.34

BOQ = 504,143.26

BALANCE = 113,346.92
MTO UNIT UNIT COST

Psi @ 7 days (RMC Supplier) 29.22 m3 4,274.87


MTO UNIT UNIT COST

0 Psi @ 7 days (RMC Supplier) 12.06 m3 4,450.00


MTO UNIT UNIT COST

194.00 pcs 130.14

257.00 pcs 333.58

112.14 say 112.14 kgs 45.00


MTO UNIT UNIT COST

15.51 say 15.51 pcs 730.00

294.80 say 294.80 pcs 200.00

6.70 say 6.70 kgs 36.35

26.80 say 26.80 kgs 55.00

2.23 say 2.23 gal 280.00

16.53 say 16.53 kgs 45.00


MTO UNIT UNIT COST

7.80 say 7.80 pcs 730.00

38.17 say 38.17 pcs 200.00

3.37 say 3.37 kgs 36.35

10.10 say 10.10 kgs 55.00

30.31 say 30.31 gal 280.00

8.31 say 8.31 kgs 45.00


Project: KFC 3rd Gen.
Date: 2-May-18
Subject: Cost Comparison using: (Job mixed),

I. CIVIL WORKS
1 Concrete Works

1.1 Structural Concrete Class A, 3000 Psi G-¾ (RMC)

COMPUTATION: Length

FOOTING: PRECAST

F-1 1.00

F-2 1.20

F-3 2.00

UNIT COST ANALYSIS:

MATERIAL COST: Concrete Mix, 3000 Psi G-1 (7 days-High Early Strength Concrete)

1 m3 - Concrete Ready Mix G-1 3000 Psi @ 7 days (SMIP BATCHING PLANT)

LABOR COST: TOTAL PRODUCTIVITY:

RATE: 1 Foreman @

4 Carpenter Mason @

8 Helper @

13 Manpower

1 Crew - Pouring @

EQUIPMENT COST:

1 unit - Concrete Vibrator @

PEDESTAL: PRECAST

C-1 0.30

C-2 0.30
C-3 0.30

C-5 0.30

TOTAL VOLUME

UNIT COST ANALYSIS:

MATERIAL COST: Concrete Mix, 3000 Psi G-3/4 (7 days-High Early Strength Concrete)

1 m3 - Concrete Ready Mix G-3/4 3000 Psi @ 7 days (SMIP BATCHING PLANT)

LABOR COST: TOTAL PRODUCTIVITY:

RATE: 1 Foreman @

4 Carpenter Mason @

8 Helper @

13 Manpower

1 Crew - Pouring @

EQUIPMENT COST:

1 unit - Concrete Vibrator @

PEDESTAL: CAST IN PLACE

C-1 1.70

C-2 1.70

C-3 1.70

C-5 1.70

TOTAL VOLUME

UNIT COST ANALYSIS:

MATERIAL COST: Concrete Mix, 3000 Psi G-3/4 (7 days-High Early Strength Concrete)

1 m3 - Concrete Ready Mix G-3/4 3000 Psi @ 7 days (RMC Supplier)


LABOR COST: TOTAL PRODUCTIVITY:

RATE: 1 Foreman @

4 Carpenter Mason @

8 Helper @

13 Manpower

1 Crew - Pouring @

EQUIPMENT COST:

1 unit - Concrete Vibrator @

2 Reinforcing Steel, Grd. 40

10mmØ
REBARS_MARCOS HIGHWAY DRIVETHRU
6.00m 7.50m

UNIT WEIGHT (kg/pc) 3.696 4.62

FOOTING: PRECAST

F-1

F-2

F-3

PEDESTAL: PRECAST

C-1 26.66

C-2 60

C-3 65

C-5 42.67

LIFTING EYE

F1/C1

F2/C1

F2/C2

F2/C3

F3/C3

F3/C5

TOTAL NUMBER (PCS.) 194 -


SUMMARY: REBARS_MAR

PARTICULAR MTO Factor K

Deformed Bar 10mm x 6.00m G-40 194 1.00

Deformed Bar 12mm x 6.00m G-40 29 1.00

Deformed Bar 16mm x 6.00m G-40 257 1.00

TOTAL WEIGHT

UNIT COST ANALYSIS:

MATERIAL COST:

1.000 kgs - Deformed Bar, Grade 40

0.021 kgs - Tie wire, Ga.16

Consumables

LABOR COST:

RATE: 1 Steelman @

1 Manwork - Fabrication @

1 Manwork - Installation @

EQUIPMENT COST:

HAULING OF MATERIALS

1.00 kgs - Hauling of Rebars

3 Formworks (Precast Footing/Pedestal)

3.1 Formworks for Columns / Pedestal

COMPUTATION: Length

PEDESTAL: PRECAST

C-1 0.300
C-2 0.300

C-3 0.300

C-5 0.300

TOTAL AREA

UNIT COST ANALYSIS:

MATERIAL COST: Assume: 1 sq.m. of Form works

0.347 pcs - Marine Plywood 1/2" x 4' x 8'

6.600 pcs - Good Lumber 2" x 3" x 10'

0.150 kgs - Common Nail 2"

0.600 kgs - CWN Assorted

0.050 gal - Form Oil

0.370 kgs - Tie wire, Ga. 16

Consumables

LABOR COST:

RATE: 2 Carpenter @

1 Crew - Fabrication @

1 Crew - Installation @

1 Crew - Stripping @

EQUIPMENT COST:

HAULING OF MATERIALS:

1 m2 - Hauling of Formworks

3.2 Formworks for Footing

COMPUTATION Length

FOOTING: PRECAST
F-1 1.00

F-2 1.20

F-3 2.00

TOTAL AREA

UNIT COST ANALYSIS:

MATERIAL COST: Assume: 1 sq.m. of Form works

0.347 pcs - Marine Plywood 1/2" x 4' x 8'

1.700 pcs - Good Lumber 2" x 3" x 10'

0.150 kgs - Common Nail 2"

0.450 kgs - CWN Assorted

0.150 gal - Form Oil

0.370 kgs - Tie wire, Ga. 16

Consumables

LABOR COST:

RATE: 2 Carpenter @

1 Crew - Fabrication @

1 Crew - Installation @

1 Crew - Stripping @

EQUIPMENT COST:

HAULING OF MATERIALS:

1 m2 - Hauling of Formworks

3 Formworks (Precast Footing/Pedestal)

3.1 Formworks for Columns / Pedestal


COMPUTATION: Length

PEDESTAL:

C-1 1.700

C-2 1.700

C-3 1.700

C-5 1.700

TOTAL AREA

UNIT COST ANALYSIS:

MATERIAL COST: Assume: 1 sq.m. of Form works

0.347 pcs - Marine Plywood 1/2" x 4' x 8'

6.600 pcs - Good Lumber 2" x 3" x 10'

0.150 kgs - Common Nail 2"

0.600 kgs - CWN Assorted

0.050 gal - Form Oil

0.370 kgs - Tie wire, Ga. 16

Consumables

LABOR COST:

RATE: 2 Carpenter @

Services @

1 Crew - Fabrication @

1 Crew - Installation @

1 Crew - Stripping @

EQUIPMENT COST:

HAULING OF MATERIALS:

1 m2 - Hauling of Formworks
SUMMARY OF MATERIALS TAKE-OFF:

Item No. DESCRIPTION

II. CIVIL WORKS


1 Concrete Ready Mix G-1 3000 Psi @ 7 days (SMIP BATCHING PLANT)

2 Concrete Ready Mix G-3/4 3000 Psi @ 7 days (SMIP BATCHING PLANT)

3 Concrete Ready Mix G-3/4 3000 Psi @ 7 days (RMC Supplier)

4 Deformed Bar 10mm x 6.00m G-40

5 Deformed Bar 12mm x 6.00m G-40

6 Deformed Bar 16mm x 6.00m G-40

7 Tie wire, Ga.16

8 Marine Plywood 1/2" x 4' x 8'

9 Good Lumber 2" x 3" x 10'

10 Common Nail 2"

11 CWN Assorted

12 Form Oil

II. DELIVERY CHARGES


NOTE:

1)
Equipment time include loading & unloading of construction materials from SMIPC Warehouse in Sta. Maria, Bulac

2) Additional time of 1-hours for loading & unloading time and 1 hours travel time from SMIPC to Project site area

1.0 First batch of delivery & hauling of Pre-Cast Footing/Pedestal items from SMIP Sta. Maria, Bulacan to KFC Cavite

COMPUTATION: 1-Truck load Capacity for Hauling of Pre-cast fence materials

4 pcs - Pre-Cast Footing/Pedestal: F3/C3, Footing size: 2.00m W x 2.00m L x 0.30m thk.; Pede

3 pcs - Pre-Cast Footing/Pedestal: F2/C2, Footing size: 1.20m W x 1.20m L x 0.25m thk.; Pede

LABOR COST: Assume: 2.00 manhours for loading and unloading of pre-cast materials

RATE: 1 Leadman @

2 Skilled Worker @
2 Helper @

1 Crew - Loading & Unloading @

EQUIPMENT COST:

Travel time = 13.00 hrs vise versa including loading & unloading

Truck load capacity= 15,119.27 kgs/trip

1 unit - Boom Truck @

2.0 Second batch of delivery & hauling of Pre-Cast Footing/Pedestal items from SMIP Sta. Maria, Bulacan to KFC Cav

COMPUTATION: 1-Truck load Capacity for Hauling of Pre-cast fence materials

4 pcs - Pre-Cast Footing/Pedestal: F3/C3, Footing size: 2.00m W x 2.00m L x 0.30m thk.; Pede

3 pcs - Pre-Cast Footing/Pedestal: F2/C2, Footing size: 1.20m W x 1.20m L x 0.25m thk.; Pede

LABOR COST: Assume: 2.00 manhours for loading and unloading of pre-cast materials

RATE: 1 Leadman @

2 Skilled Worker @

2 Helper @

1 Crew - Loading & Unloading @

EQUIPMENT COST:

Travel time = 13.00 hrs vise versa including loading & unloading

Truck load capacity= 15,119.27 kgs/trip

1 unit - Boom Truck @


3.0 Third batch of delivery & hauling of Pre-Cast Footing/Pedestal items from SMIP Sta. Maria, Bulacan to KFC Cavit

COMPUTATION: 1-Truck load Capacity for Hauling of Pre-cast fence materials

1 pcs - Pre-Cast Footing/Pedestal: F3/C5, Footing size: 2.00m W x 2.00m L x 0.30m thk.; Pede

3 pcs - Pre-Cast Footing/Pedestal: F3/C3, Footing size: 2.00m W x 2.00m L x 0.30m thk.; Pede

3 pcs - Pre-Cast Footing/Pedestal: F2/C2, Footing size: 1.20m W x 1.20m L x 0.25m thk.; Pede

LABOR COST: Assume: 2.00 manhours for loading and unloading of pre-cast materials

RATE: 1 Leadman @

2 Skilled Worker @

2 Helper @

1 Crew - Loading & Unloading @

EQUIPMENT COST:

Travel time = 13.00 hrs vise versa including loading & unloading

Truck load capacity= 15,163.30 kgs/trip

1 unit - Boom Truck @

4.0 Fourth batch of delivery & hauling of Pre-Cast Footing/Pedestal items from SMIP Sta. Maria, Bulacan to KFC Cav

COMPUTATION: 1-Truck load Capacity for Hauling of Pre-cast fence materials

3 pcs - Pre-Cast Footing/Pedestal: F3/C5, Footing size: 2.00m W x 2.00m L x 0.30m thk.; Pede

2 pcs - Pre-Cast Footing/Pedestal: F2/C3, Footing size: 1.20m W x 1.20m L x 0.30m thk.; Pede

2 pcs - Pre-Cast Footing/Pedestal: F1/C1, Footing size: 1.00m W x 1.00m L x 0.25m thk.; Pede

LABOR COST: Assume: 2.00 manhours for loading and unloading of pre-cast materials
RATE: 1 Leadman @

2 Skilled Worker @

2 Helper @

1 Crew - Loading & Unloading @

EQUIPMENT COST:

Travel time = 13.00 hrs vise versa including loading & unloading

Truck load capacity= 12,643.43 kgs/trip

1 unit - Boom Truck @

5.0 Fifth batch of delivery & hauling of Pre-Cast Footing/Pedestal items from SMIP Sta. Maria, Bulacan to KFC Cavite

COMPUTATION: 1-Truck load Capacity for Hauling of Pre-cast fence materials

6 pcs - Pre-Cast Footing/Pedestal: F2/C2, Footing size: 1.20m W x 1.20m L x 0.250m thk.; Ped

LABOR COST: Assume: 2.00 manhours for loading and unloading of pre-cast materials

RATE: 1 Leadman @

2 Skilled Worker @

2 Helper @

1 Crew - Loading & Unloading @

EQUIPMENT COST:

Travel time = 13.00 hrs vise versa including loading & unloading

Truck load capacity= 5,812.84 kgs/trip

1 unit - Boom Truck @


6.0 Sixth batch of delivery & hauling of Pre-Cast Footing/Pedestal items from SMIP Sta. Maria, Bulacan to KFC Cavite

COMPUTATION: 1-Truck load Capacity for Hauling of Pre-cast fence materials

4 pcs - Pre-Cast Footing/Pedestal: F2/C1, Footing size: 1.20m W x 1.20m L x 0.250m thk.; Ped

2 pcs - Pre-Cast Footing/Pedestal: F1/C1, Footing size: 1.00m W x 1.00m L x 0.250m thk.; Ped

LABOR COST: Assume: 2.00 manhours for loading and unloading of pre-cast materials

RATE: 1 Leadman @

2 Skilled Worker @

2 Helper @

1 Crew - Loading & Unloading @

EQUIPMENT COST:

Travel time = 13.00 hrs vise versa including loading & unloading

Truck load capacity= 5,142.51 kgs/trip

1 unit - Boom Truck @


B. HAULING UNIT COST ANALYSIS
1.0 Pre-Cast Footing, size: 0.60m W x 0.60m L x 0.30m thk.

LABOR COST:

259.20 kg/pc - Pre-Cast Footing, size: 0.60m W x 0.60m L x 0.30m thk.

EQUIPMENT COST:

259.20 kg/pc - Pre-Cast Footing, size: 0.60m W x 0.60m L x 0.30m thk.

2.0 Pre-cast Column 1, size: 0.15m W x 0.15m D x 3.00m L

LABOR COST:

162.00 kg/pc - Pre-cast Column 1, size: 0.15m W x 0.15m D x 3.00m L

EQUIPMENT COST:

162.00 kg/pc - Pre-cast Column 1, size: 0.15m W x 0.15m D x 3.00m L

3.0 Pre-cast Column 2, size: 0.20m W x 0.20m D x 3.00m L

LABOR COST:
288.00 kg/pc - Pre-cast Column 2, size: 0.20m W x 0.20m D x 3.00m L

EQUIPMENT COST:

288.00 kg/pc - Pre-cast Column 2, size: 0.20m W x 0.20m D x 3.00m L

4.0 Pre-cast wall panel, size: 1.50m L x 0.50m W x 0.05m thk.

LABOR COST:

90.00 kg/pc - Pre-cast wall panel, size: 1.50m L x 0.50m W x 0.05m thk.

EQUIPMENT COST:

90.00 kg/pc - Pre-cast wall panel, size: 1.50m L x 0.50m W x 0.05m thk.

5.0 Pre-cast Beam, size: 1.50m L x 0.150m W x 0.10m thk.

LABOR COST:

54.00 kg/pc - Pre-cast Beam, size: 1.50m L x 0.150m W x 0.10m thk.

EQUIPMENT COST:

54.00 kg/pc - Pre-cast Beam, size: 1.50m L x 0.150m W x 0.10m thk.


Width Thk. Nos. Factor K Volume Unit

40.00

1.00 0.25 4.00 1.10 1.10 m3

1.20 0.25 21.00 1.10 8.32 m3

2.00 0.30 15.00 1.10 19.80 m3

= 29.22 m3

rength Concrete)

P BATCHING PLANT) X 3,802.81 P/m3 =

TOTAL MATERIAL COST =

MATERIAL UNIT COST =

5.50 mh/cu.m.

68.49 P/mh X 1.50 =

55.83 P/mh X 1.50 =

46.25 P/mh X 1.50 =

AVERAGE RATE =

76.36 P/mh X 5.50 mh/cu.m. =

TOTAL LABOR COST =

LABOR UNIT COST =

50.00 P/eh X 0.72 eh/m3 =

TOTAL EQUIPMENT COST =

EQUIPMENT UNIT COST =

TOTAL UNIT COST =

40.00

0.30 0.30 8.00 1.10 0.24 m3

0.30 0.40 15.00 1.10 0.59 m3


0.40 0.40 13.00 1.10 0.69 m3

0.40 0.55 4.00 1.10 0.29 m3

= 1.81 m3

Strength Concrete)

MIP BATCHING PLANT) X 3,872.15 P/m3 =

TOTAL MATERIAL COST =

MATERIAL UNIT COST =

5.50 mh/cu.m.

68.49 P/mh X 1.50 =

55.83 P/mh X 1.50 =

46.25 P/mh X 1.50 =

AVERAGE RATE =

76.36 P/mh X 5.50 mh/cu.m. =

TOTAL LABOR COST =

LABOR UNIT COST =

50.00 P/eh X 0.72 eh/m3 =

TOTAL EQUIPMENT COST =

EQUIPMENT UNIT COST =

TOTAL UNIT COST =

40.00

0.30 0.30 8.00 1.10 1.35 m3

0.30 0.40 15.00 1.10 3.37 m3

0.40 0.40 13.00 1.10 3.89 m3

0.40 0.55 4.00 1.10 1.65 m3

= 10.25 m3

Strength Concrete)

MC Supplier) X 4,450.00 P/m3 =

TOTAL MATERIAL COST =

MATERIAL UNIT COST =


5.50 mh/cu.m.

68.49 P/mh X 1.50 =

55.83 P/mh X 1.50 =

46.25 P/mh X 1.50 =

AVERAGE RATE =

76.36 P/mh X 5.50 mh/cu.m. =

TOTAL LABOR COST =

LABOR UNIT COST =

50.00 P/eh X 0.72 eh/m3 =

TOTAL EQUIPMENT COST =

EQUIPMENT UNIT COST =

TOTAL UNIT COST =

12mmØ 16mmØ 20mmØ

6.00m 7.50m 6.00m 7.50m 6.00m 7.50m

5.33 6.66 9.474 11.84 14.676 18.345

58.8

110.2

10.66

30

26

13.33

2.67

2.67

10.00

1.33

8.80

3.20

29 - 257 - - -
REBARS_MARCOS HIGHWAY DRIVETHRU

N*K Equal Order Unit Unit Wt. Toal Wt.

194 = 194 pcs 3.696 717.02

29 = 29 pcs 5.328 154.51

257 = 257 pcs 9.474 2,434.82

= 5,494.67

Concrete Ratio = (Wt. Of rebars) / (volume of concrete) = #REF!

X 35.21 P/kg =

X 45.00 P/kg =

X 2% =

TOTAL MATERIAL COST =

MATERIAL UNIT COST =

61.11 P/mh X 1.50 =

TOTAL RATE =

91.67 P/mh ÷ 25.00 kg/mh =

91.67 P/mh ÷ 15.00 kg/mh =

TOTAL LABOR COST =

LABOR UNIT COST =

X 2.06 P/kg =

TOTAL EQUIPMENT COST =

EQUIPMENT UNIT COST =

TOTAL UNIT COST =

Width Thk. Nos. Perimeter Area Unit

40.00

0.300 0.300 8.00 1.40 3.36 m2


0.300 0.400 15.00 1.60 7.20 m2

0.400 0.400 13.00 1.80 7.02 m2

0.400 0.550 4.00 2.10 2.52 m2

= 20.10 m2

X 730.00 P/pc =

X 200.00 P/pc =

X 36.35 P/kg =

X 55.00 P/kg =

X 280.00 P/gal =

X 45.00 P/kg =

X 0.05 =

TOTAL MATERIAL COST =

MATERIAL UNIT COST =

DIVIDE BY THE NO. OF USES: 3=

55.83 P/mh X 1.50 =

TOTAL RATE =

167.49 P/mh ÷ 1.86 m2/mh =

167.49 P/mh ÷ 0.85 m2/mh =

167.49 P/mh ÷ 2.35 m2/mh =

TOTAL LABOR COST =

LABOR UNIT COST =

X 34.25 P/m2 =

TOTAL EQUIPMENT COST =

EQUIPMENT UNIT COST =

TOTAL UNIT COST =

Width Thickness Nos. Perimeter Area Unit

40.00
1.00 0.25 4.00 4.20 4.20 m2

1.20 0.25 21.00 5.00 26.25 m2

2.00 0.30 15.00 8.20 36.90 m2

= 67.35 m2

X 730.00 P/pc =

X 200.00 P/pc =

X 36.35 P/kg =

X 55.00 P/kg =

X 280.00 P/gal =

X 45.00 P/kg =

X 0.05 =

TOTAL MATERIAL COST =

MATERIAL UNIT COST =

Divide by the Number of Use: 3=

55.83 P/mh X 1.50 =

TOTAL RATE =

167.49 P/mh ÷ 1.86 m2/mh =

167.49 P/mh ÷ 1.00 m2/mh =

167.49 P/mh ÷ 8.00 m2/mh =

TOTAL LABOR COST =

LABOR UNIT COST =

X 34.25 P/m2 =

TOTAL EQUIPMENT COST =

EQUIPMENT UNIT COST =

TOTAL UNIT COST =


Width Thk. Nos. Perimeter Area Unit

40.00

0.300 0.300 8.00 1.40 19.04 m2

0.300 0.400 15.00 1.60 40.80 m2

0.400 0.400 13.00 1.80 39.78 m2

0.400 0.550 4.00 2.10 14.28 m2

= 113.90 m2

X 730.00 P/pc =

X 200.00 P/pc =

X 36.35 P/kg =

X 55.00 P/kg =

X 280.00 P/gal =

X 45.00 P/kg =

X 0.05 =

TOTAL MATERIAL COST =

MATERIAL UNIT COST =

DIVIDE BY THE NO. OF USES: 3=

55.83 P/mh X 1.50 =

6.60 P/mh X 2.00 person =

TOTAL RATE =

180.70 P/mh ÷ 1.86 m2/mh =

180.70 P/mh ÷ 0.85 m2/mh =

180.70 P/mh ÷ 2.35 m2/mh =

TOTAL LABOR COST =

LABOR UNIT COST =

X 34.25 P/m2 =

TOTAL EQUIPMENT COST =

EQUIPMENT UNIT COST =

TOTAL UNIT COST =


IPTION MTO Unit Unit Cost

29.22 m3 3,802.81

1.81 m3 3,872.15

10.25 m3 4,450.00

194.00 pcs 130.14

29.00 pcs 187.60

257.00 pcs 333.58

140.22 kgs 45.00

23.30 pcs 730.00

332.97 pcs 200.00

10.07 kgs 36.35

36.90 kgs 55.00

32.54 gal 280.00

TOTAL =

BOQ =

BALANCE =

=
rom SMIPC Warehouse in Sta. Maria, Bulacan to KFC Sto. Tomas, Batangas Project Site area.

avel time from SMIPC to Project site area =

TOTAL EQUIPMENT HOUR =

om SMIP Sta. Maria, Bulacan to KFC Cavite Project Site

Factor Unit wt.


(%) (kg/pc)

ize: 2.00m W x 2.00m L x 0.30m thk.; Pedestal size: 0.40m W x 0.40m L x 0.30m thk. 594261% 3,053.21

ize: 1.20m W x 1.20m L x 0.25m thk.; Pedestal size: 0.30m W x 0.40m L x 0.30m thk. 141423% 968.81

TOTAL WEIGHT 735684% =

ading of pre-cast materials

68.49 P/mh X 1.50 =

55.83 P/mh X 1.50 =


46.25 P/mh X 1.50 =

TOTAL RATE =

408.98 P/mh X 2.00 mh =

TOTAL LABOR COST =

DIVIDE BY: 15,119.27 kgs/trip =

1,465.00 P/eh X 13.00 eh/trip =

PLUS: TOLL FEE =

TOTAL EQUIPMENT COST =

DIVIDE BY: 15,119.27 kgs/trip =

TOTAL UNIT COST =

s from SMIP Sta. Maria, Bulacan to KFC Cavite Project Site

Factor Unit wt.


(%) (kg/pc)

ize: 2.00m W x 2.00m L x 0.30m thk.; Pedestal size: 0.40m W x 0.40m L x 0.30m thk. 594261% 3,053.21

ize: 1.20m W x 1.20m L x 0.25m thk.; Pedestal size: 0.30m W x 0.40m L x 0.30m thk. 141423% 968.81

TOTAL WEIGHT 735684% =

ading of pre-cast materials

68.49 P/mh X 1.50 =

55.83 P/mh X 1.50 =

46.25 P/mh X 1.50 =

TOTAL RATE =

408.98 P/mh X 2.00 mh =

TOTAL LABOR COST =

DIVIDE BY: 15,119.27 kgs/trip =

1,465.00 P/eh X 13.00 eh/trip =

PLUS: TOLL FEE =

TOTAL EQUIPMENT COST =

DIVIDE BY: 15,119.27 kgs/trip =


TOTAL UNIT COST =

rom SMIP Sta. Maria, Bulacan to KFC Cavite Project Site

Factor Unit wt.


(%) (kg/pc)

ize: 2.00m W x 2.00m L x 0.30m thk.; Pedestal size: 0.40m W x 0.550m L x 0.30m thk. 150708% 3,097.25

ize: 2.00m W x 2.00m L x 0.30m thk.; Pedestal size: 0.40m W x 0.40m L x 0.30m thk. 445696% 3,053.21

ize: 1.20m W x 1.20m L x 0.25m thk.; Pedestal size: 0.30m W x 0.40m L x 0.30m thk. 141423% 968.81

TOTAL WEIGHT 737827% =

ading of pre-cast materials

68.49 P/mh X 1.50 =

55.83 P/mh X 1.50 =

46.25 P/mh X 1.50 =

TOTAL RATE =

408.98 P/mh X 2.00 mh =

TOTAL LABOR COST =

DIVIDE BY: 15,163.30 kgs/trip =

1,465.00 P/eh X 13.00 eh/trip =

PLUS: TOLL FEE =

TOTAL EQUIPMENT COST =

DIVIDE BY: 15,163.30 kgs/trip =

TOTAL UNIT COST =

s from SMIP Sta. Maria, Bulacan to KFC Cavite Project Site

Factor Unit wt.


(%) (kg/pc)

ize: 2.00m W x 2.00m L x 0.30m thk.; Pedestal size: 0.40m W x 0.550m L x 0.30m thk. 452124% 3,097.25

ize: 1.20m W x 1.20m L x 0.30m thk.; Pedestal size: 0.40m W x 0.40m L x 0.30m thk. 97139% 998.17

ize: 1.00m W x 1.00m L x 0.25m thk.; Pedestal size: 0.30m W x 0.30m L x 0.30m thk. 65950% 677.68

TOTAL WEIGHT 615213% =

ading of pre-cast materials


68.49 P/mh X 1.50 =

55.83 P/mh X 1.50 =

46.25 P/mh X 1.50 =

TOTAL RATE =

408.98 P/mh X 2.00 mh =

TOTAL LABOR COST =

DIVIDE BY: 12,643.43 kgs/trip =

1,465.00 P/eh X 13.00 eh/trip =

PLUS: TOLL FEE =

TOTAL EQUIPMENT COST =

DIVIDE BY: 12,643.43 kgs/trip =

TOTAL UNIT COST =

rom SMIP Sta. Maria, Bulacan to KFC Cavite Project Site

Factor Unit wt.


(%) (kg/pc)

ize: 1.20m W x 1.20m L x 0.250m thk.; Pedestal size: 0.30m W x 0.40m L x 0.30m thk. 282846% 968.81

TOTAL WEIGHT 282846% =

ading of pre-cast materials

68.49 P/mh X 1.50 =

55.83 P/mh X 1.50 =

46.25 P/mh X 1.50 =

TOTAL RATE =

408.98 P/mh X 2.00 mh =

TOTAL LABOR COST =

DIVIDE BY: 5,812.84 kgs/trip =

1,465.00 P/eh X 13.00 eh/trip =

PLUS: TOLL FEE =

TOTAL EQUIPMENT COST =


DIVIDE BY: 5,812.84 kgs/trip =

TOTAL UNIT COST =

rom SMIP Sta. Maria, Bulacan to KFC Cavite Project Site

Factor Unit wt.


(%) (kg/pc)

ize: 1.20m W x 1.20m L x 0.250m thk.; Pedestal size: 0.30m W x 0.30m L x 0.30m thk. 184278% 946.79

ize: 1.00m W x 1.00m L x 0.250m thk.; Pedestal size: 0.30m W x 0.30m L x 0.30m thk. 65950% 677.68

TOTAL WEIGHT 184278% =

ading of pre-cast materials

68.49 P/mh X 1.50 =

55.83 P/mh X 1.50 =

46.25 P/mh X 1.50 =

TOTAL RATE =

408.98 P/mh X 2.00 mh =

TOTAL LABOR COST =

DIVIDE BY: 5,142.51 kgs/trip =

1,465.00 P/eh X 13.00 eh/trip =

PLUS: TOLL FEE =

TOTAL EQUIPMENT COST =

DIVIDE BY: 5,142.51 kgs/trip =

TOTAL UNIT COST =


Unit wt. =

X - P/kg =

LABOR UNIT COST =

X - P/kg =

EQUIPMENT UNIT COST =

TOTAL UNIT COST =

Unit wt. =

X - P/kg =

LABOR UNIT COST =

X - P/kg =

EQUIPMENT UNIT COST =

TOTAL UNIT COST =

Unit wt. =
X - P/kg =

LABOR UNIT COST =

X - P/kg =

EQUIPMENT UNIT COST =

TOTAL UNIT COST =

Unit wt. =

X - P/kg =

LABOR UNIT COST =

X - P/kg =

EQUIPMENT UNIT COST =

TOTAL UNIT COST =

Unit wt. =

X - P/kg =

LABOR UNIT COST =

X - P/kg =

EQUIPMENT UNIT COST =

TOTAL UNIT COST =


Updated_May 3, 2018

3,802.81 P/m3 Concrete Ready Mix G-1 3000 Psi @ 7 days (SMIP BATCHING P

3,802.81 P/m3

3,802.81 P/m3

102.74 P/mh

334.98 P/mh

555.00 P/mh

76.36 P/mh

419.99 P/m3

419.99 P/m3

419.99 P/m3

36.00 P/m3

36.00 P/m3

36.00 P/m3

4,258.80 P/m3
3,872.15 P/m3 Concrete Ready Mix G-3/4 3000 Psi @ 7 days (SMIP BATCHING

3,872.15 P/m3

3,872.15 P/m3

102.74 P/mh

334.98 P/mh

555.00 P/mh

76.36 P/mh

419.99 P/m3

419.99 P/m3

419.99 P/m3

36.00 P/m3

36.00 P/m3

36.00 P/m3

4,328.14 P/m3

4,450.00 P/m3 Concrete Ready Mix G-3/4 3000 Psi @ 7 days (RMC Supplier)

4,450.00 P/m3

4,450.00 P/m3
102.74 P/mh

334.98 P/mh

555.00 P/mh

76.36 P/mh

419.99 P/m3

419.99 P/m3

419.99 P/m3

36.00 P/m3

36.00 P/m3

36.00 P/m3

4,905.99 P/m3

25mmØ

6.00m 7.50m

23.12 28.905

- -
Unit Cost

130.14 Deformed Bar 10mm x 6.00m G-40

187.60 Deformed Bar 12mm x 6.00m G-40

333.58 Deformed Bar 16mm x 6.00m G-40

kgs. Tie wire, Ga.16 115.39 say

kgs/m3

35.21 P/kg

0.95 P/kg

0.72 P/kg

36.16 P/kg

36.16 P/kg

91.67 P/mh

91.67 P/mh

3.67 P/kg

6.11 P/kg

9.78 P/kg

9.78 P/kg

2.06 P/kg

2.06 P/kg

2.06 P/kg

45.93 P/kg
253.47 Marine Plywood 1/2" x 4' x 8' 2.33 say

1,320.00 Good Lumber 2" x 3" x 10' 44.22 say

5.45 Common Nail 2" 1.01 say

33.00 CWN Assorted 4.02 say

14.00 Form Oil 0.34 say

16.65 Tie wire, Ga. 16 2.48 say

82.13

1,724.70 P/m2

1,724.70 P/m2

574.90 P/m2

167.49 P/mh

167.49 P/mh

90.05 P/m2

197.05 P/m2

71.27 P/m2

358.37 P/m2

358.37 P/m2

34.25 P/m2

34.25 P/m2

34.25 P/m2

967.52 P/m2
253.47 P/m2 Marine Plywood 1/2" x 4' x 8' 7.80 say

340.00 P/m2 Good Lumber 2" x 3" x 10' 38.17 say

5.45 P/m2 Common Nail 2" 3.37 say

24.75 P/m2 CWN Assorted 10.10 say

42.00 P/m2 Form Oil 30.31 say

16.65 Tie wire, Ga. 16 8.31 say

33.28 P/m2

715.61 P/m2

715.61 P/m2

238.54 P/m2

167.49 P/mh

167.49 P/mh

90.05 P/m2

167.49 P/m2

20.94 P/m2

278.47 P/m2

278.47 P/m2

34.25 P/m2

34.25 P/m2

34.25 P/m2

551.26 P/m2
253.47 Marine Plywood 1/2" x 4' x 8' 13.18 say

1,320.00 Good Lumber 2" x 3" x 10' 250.58 say

5.45 Common Nail 2" 5.70 say

33.00 CWN Assorted 22.78 say

14.00 Form Oil 1.90 say

16.65 Tie wire, Ga. 16 14.05 say

82.13

1,724.70 P/m2

1,724.70 P/m2

574.90 P/m2

167.49 P/mh

13.21 P/mh

180.70 P/mh

97.15 P/m2

212.58 P/m2

76.89 P/m2

386.63 P/m2

386.63 P/m2

34.25 P/m2

34.25 P/m2

34.25 P/m2

995.78 P/m2
Amount

111,102.90

7,002.40

45,601.82

25,246.42

5,440.37

85,729.94

6,309.96

17,012.21

66,593.00

365.95

2,029.64

9,111.43

381,546.03

504,143.26

122,597.23

Updated_May 3, 2018

11.00 hours

2.00 hours

13.00 hours

Unit
Weight

12,212.84 kgs

2,906.42 kgs

15,119.27 kgs/trip

102.74 P/mh

167.49 P/mh
138.75 P/mh

408.98 P/mh

817.95 P/trip

817.95 P/trip

0.05 P/kg

19,045.00 P/trip

- P/trip

19,045.00 P/trip

1.26 P/kg

1.31 P/kg

Unit
Weight

12,212.84 kgs

2,906.42 kgs

15,119.27 kgs/trip

102.74 P/mh

167.49 P/mh

138.75 P/mh

408.98 P/mh

817.95 P/trip

817.95 P/trip

0.05 P/kg

19,045.00 P/trip

- P/trip

19,045.00 P/trip

1.26 P/kg
1.31 P/kg

Unit
Weight

3,097.25 kgs

9,159.63 kgs

2,906.42 kgs

15,163.30 kgs/trip

102.74 P/mh

167.49 P/mh

138.75 P/mh

408.98 P/mh

817.95 P/trip

817.95 P/trip

0.05 P/kg

19,045.00 P/trip

- P/trip

19,045.00 P/trip

1.26 P/kg

1.31 P/kg

Unit
Weight

9,291.74 kgs

1,996.33 kgs

1,355.35 kgs

12,643.43 kgs/trip
102.74 P/mh

167.49 P/mh

138.75 P/mh

408.98 P/mh

817.95 P/trip

817.95 P/trip

0.06 P/kg

19,045.00 P/trip

- P/trip

19,045.00 P/trip

1.51 P/kg

1.57 P/kg

Unit
Weight

5,812.84 kgs

5,812.84 kgs/trip

102.74 P/mh

167.49 P/mh

138.75 P/mh

408.98 P/mh

817.95 P/trip

817.95 P/trip

0.14 P/kg

19,045.00 P/trip

- P/trip

19,045.00 P/trip
3.28 P/kg

3.42 P/kg

Unit
Weight

3,787.16 kgs

1,355.35 kgs

5,142.51 kgs/trip

102.74 P/mh

167.49 P/mh

138.75 P/mh

408.98 P/mh

817.95 P/trip

817.95 P/trip

0.16 P/kg

19,045.00 P/trip

- P/trip

19,045.00 P/trip

3.70 P/kg

3.86 P/kg
259.20 kg/pc

- P/pc

- P/pc

- P/pc

- P/pc

- P/pc

162.00 kg/pc

- P/pc

- P/pc

- P/pc

- P/pc

- P/pc

288.00 kg/pc
- P/pc

- P/pc

- P/pc

- P/pc

- P/pc

90.00 kg/pc

- P/pc

- P/pc

- P/pc

- P/pc

- P/pc

54.00 kg/pc

- P/pc

- P/pc

- P/pc

- P/pc

- P/pc
MTO UNIT UNIT COST

29.22 m3 3,802.81
MTO UNIT UNIT COST

1.81 m3 3,872.15

MTO UNIT UNIT COST

10.25 m3 4,450.00
MTO UNIT UNIT COST

194.00 pcs 130.14

29.00 pcs 187.60

257.00 pcs 333.58

115.39 kgs 45.00


MTO UNIT UNIT COST

2.33 pcs 730.00

44.22 pcs 200.00

1.01 kgs 36.35

4.02 kgs 55.00

0.34 gal 280.00

2.48 kgs 45.00


MTO UNIT UNIT COST

7.80 pcs 730.00

38.17 pcs 200.00

3.37 kgs 36.35

10.10 kgs 55.00

30.31 gal 280.00

8.31 kgs 45.00


MTO UNIT UNIT COST

13.18 pcs 730.00

250.58 pcs 200.00

5.70 kgs 36.35

22.78 kgs 55.00

1.90 gal 280.00

14.05 kgs 45.00


PROJECT
DATE
SUBJECT

CAST IN PLACE
ITEM List of trips using Boomtruck QTY UNIT UNIT COST
1 First batch 1.00 lot 19,862.95
2 Second batch 1.00 lot 19,862.95
3
4
5
6
7
8
9
10
11
12
TOTAL =
PRECAST
TOTAL COST List of trips using Boomtruck QTY
19,862.95 First batch of delivery & hauling of Pre-Cast Footing/Pedestal items from SMI 15,119.27
19,862.95 Second batch of delivery & hauling of Pre-Cast Footing/Pedestal items from S 15,119.27
Third batch of delivery & hauling of Pre-Cast Footing/Pedestal items from SM 15,163.30
Fourth batch of delivery & hauling of Pre-Cast Footing/Pedestal items from S 12,643.43
Fifth batch of delivery & hauling of Pre-Cast Footing/Pedestal items from SMI 5,812.84
Sixth batch of delivery & hauling of Pre-Cast Footing/Pedestal items from SM 5,142.51

39,725.90
UNIT UNIT COST TOTAL COST
kgs/trip 1.31 19,862.95
kgs/trip 1.31 19,862.95
kgs/trip 1.31 19,862.95
kgs/trip 1.57 19,862.95
kgs/trip 3.42 19,862.95
kgs/trip 3.86 19,862.95

TOTAL = 119,177.70
PROJECT
DATE
SUBJECT

CAST IN PLACE
ITEM MATERIAL DESCRIPTION QTY UNIT
1 Fabrication & installation of rebar 5,340.16 kgs.
2 Fabrication & installation of formworks for footing 67.35 m2
3 Fabrication & installation of formworks for pedestal 134.00 m2

4 Concreting of Footing 29.22 m3


5 Concreting of pedestal "one lift only" 12.06 m3

TOTAL

Formworks for Footing


Formworks for Columns / Pedestal
UNIT COST TOTAL COST
10.48 55,975.34
278.47 18,755.27
358.37 48,021.28

468.12 13,676.59
468.12 5,643.65

= 142,072.13
PRECAST
WORK DESCRIPTION QTY UNIT
Fabrication of rebar 5,494.67 kgs.
Fabrication & installation of formworks for footing 67.35 m2
Fabrication & installation of formworks for pedestal "first lift only 30cm height" 20.10 m2
Fabrication & installation of formworks for pedestal "last lift only 170cm height" 113.90 m2
Concreting of Footing 29.22 m3
Concreting of pedestal "first lift only (30cm in height) " 1.81 m3
Concreting of pedestal "last lift only (170cm in height) " 10.25 m3

TOTAL

88,407.20
UNIT COST TOTAL COST
9.78 53,724.72
278.47 18,755.27
358.37 7,203.19
386.63 44,036.62
419.99 12,270.57
419.99 759.52
419.99 4,303.94
-
-
-
-
= 141,053.83
PROJECT
DATE
SUBJECT

CAST IN PLACE
ITEM MATERIAL DESCRIPTION QTY UNIT UNIT COST
1 Concrete Ready Mix G-1 3000 Psi @ 7 days (RMC Supplier) 29.22 m3 4,274.87
2
3 Concrete Ready Mix G-3/4 3000 Psi @ 7 days (RMC Supplier) 12.06 m3 4,450.00
4 Deformed Bar 10mm x 6.00m G-40 194.00 pcs 130.14
5
6 Deformed Bar 16mm x 6.00m G-40 257.00 pcs 333.58
7 Tie wire, Ga.16 136.98 kgs 45.00
8 Marine Plywood 1/2" x 4' x 8' 23.30 pcs 730.00
9 Good Lumber 2" x 3" x 10' 332.97 pcs 200.00
10 Common Nail 2" 10.07 kgs 36.35
11 CWN Assorted 36.90 kgs 55.00
12 Form Oil 32.54 gal 280.00
TOTAL =
PRECAST
TOTAL COST MATERIAL DESCRIPTION QTY UNIT
124,894.60 Concrete Ready Mix G-1 3000 Psi @ 7 days (SMIP BATCHING PLANT) 29.22 m3
- Concrete Ready Mix G-3/4 3000 Psi @ 7 days (SMIP BATCHING PLANT) 1.81 m3
53,649.20 Concrete Ready Mix G-3/4 3000 Psi @ 7 days (RMC Supplier) 10.25 m3
25,246.42 Deformed Bar 10mm x 6.00m G-40 194.00 pcs
- Deformed Bar 12mm x 6.00m G-40 29.00 pcs
85,729.94 Deformed Bar 16mm x 6.00m G-40 257.00 pcs
6,163.95 Tie wire, Ga.16 140.22 kgs
17,012.21 Marine Plywood 1/2" x 4' x 8' 23.30 pcs
66,593.00 Good Lumber 2" x 3" x 10' 332.97 pcs
365.95 Common Nail 2" 10.07 kgs
2,029.64 CWN Assorted 36.90 kgs
9,111.43 Form Oil 32.54 gal
390,796.34 TOTAL
UNIT COST TOTAL COST
3,802.81 111,102.90
3,872.15 7,002.40
4,450.00 45,601.82
130.14 25,246.42
187.60 5,440.37
333.58 85,729.94
45.00 6,309.96
730.00 17,012.21
200.00 66,593.00
36.35 365.95
55.00 2,029.64
280.00 9,111.43
= 381,546.03
PROJECT: KFC CAVITE 3RD. Gen.
Subject: Cost Comparison CIP vs. Precast
Date: May 5, 2018
ITEM COST BREAKDOWN THEORETICAL ACTUAL NOTE
I. Cast in place
A. Material Cost 390,796.34
B. Labor Cost 142,072.13

Assume 2 batch of
deliver for all
materials needed
for concreting of
40pcs.
Footing/pedestal
C. Equipment Cost 39,725.90 using boomtruck
Total 572,594.37
II. Precast
A. Material Cost 381,546.03 232,173.85 Last lift of pedestal
B. Labor Cost 141,053.83 73,147.86 not included yet

Assume 6 batch of
deliver for 40pcs.
Precast footing
using boomtruck w/
rental rate of
C. Equipment Cost 119,177.70 1465pesos/hr
Total 641,777.56 305,321.71