Cost Comparison - 5-6-18

Project: KFC 3rd Gen.
Date: 3-May-18
Subject: Cost Comparison
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
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
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
TOTAL RATE
1 Manwork - Fabrication @ 100.42 P/mh ÷ 25.00
1 Manwork - Installation @ 100.42 P/mh ÷ 15.00
TOTAL LABOR COST
LABOR UNIT COST
EQUIPMENT COST:
HAULING OF MATERIALS
1.00 kgs - Hauling of Rebars X 2.06
EQUIPMENT UNIT COST
TOTAL UNIT COST

3 Formworks (Precast Footing/Pedestal)
3.1 Formworks for Columns / Pedestal
COMPUTATION: Length Width Thk. Nos. Perimeter
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 @ 184.99 P/mh ÷ 1.86
1 Crew - Installation @ 184.99 P/mh ÷ 0.85
1 Crew - Stripping @ 184.99 P/mh ÷ 2.35
TOTAL LABOR COST
LABOR UNIT COST
EQUIPMENT COST:
HAULING OF MATERIALS:
1 m2 - Hauling of Formworks X 34.25
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:
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 @ 184.99 P/mh ÷ 1.86
1 Crew - Installation @ 184.99 P/mh ÷ 1.00
1 Crew - Stripping @ 184.99 P/mh ÷ 8.00
TOTAL LABOR COST
LABOR UNIT COST
EQUIPMENT COST:
1 m2 - Hauling of Formworks X 34.25

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 = 8.75 P/mh
= 100.42 P/mh
kg/mh = 4.02 P/kg
kg/mh = 6.69 P/kg
= 10.71 P/kg
= 10.71 P/kg
P/kg = 2.06 P/kg
= 2.06 P/kg
= 2.06 P/kg
= 46.87 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
person = 17.50 P/mh
= 184.99 P/mh
m2/mh = 99.46 P/m2
m2/mh = 217.64 P/m2
m2/mh = 78.72 P/m2
= 395.81 P/m2
= 395.81 P/m2
P/m2 = 34.25 P/m2
= 34.25 P/m2
= 34.25 P/m2
= 1,004.96 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
person = 17.50 P/mh
= 184.99 P/mh
m2/mh = 99.46 P/m2
m2/mh = 184.99 P/m2
m2/mh = 23.12 P/m2
= 307.57 P/m2
= 307.57 P/m2
P/m2 = 34.25 P/m2
= 34.25 P/m2
= 34.25 P/m2
= 580.36 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
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:
1 m3 - Concrete Ready Mix G-3/4 3000 Psi @ 7 days (SMIP BATCHING PLANT)
RATE: 1 Foreman @
4 Carpenter Mason @
8 Helper @
13 Manpower
1 Crew - Pouring @
EQUIPMENT COST:
C-1 1.70
C-2 1.70
C-3 1.70
C-5 1.70
TOTAL VOLUME
UNIT COST ANALYSIS:
1 m3 - Concrete Ready Mix G-3/4 3000 Psi @ 7 days (RMC Supplier)

RATE: 1 Foreman @
4 Carpenter Mason @
8 Helper @
13 Manpower
1 Crew - Pouring @
EQUIPMENT COST:
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
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
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:
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:
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:
Consumables
LABOR COST:
RATE: 2 Carpenter @
EQUIPMENT COST:

COMPUTATION: Length
PEDESTAL:
C-1 1.700
C-2 1.700
C-3 1.700
C-5 1.700
TOTAL AREA
UNIT COST ANALYSIS:
Consumables
LABOR COST:
RATE: 2 Carpenter @
Services @
EQUIPMENT COST:
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
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
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
RATE: 1 Leadman @
2 Skilled Worker @
2 Helper @
EQUIPMENT COST:

3.0 Third batch of delivery & hauling of Pre-Cast Footing/Pedestal items from SMIP Sta. Maria, Bulacan to KFC Cavit
RATE: 1 Leadman @
2 Skilled Worker @
2 Helper @
EQUIPMENT COST:
4.0 Fourth batch of delivery & hauling of Pre-Cast Footing/Pedestal items from SMIP Sta. Maria, Bulacan to KFC Cav
RATE: 1 Leadman @
2 Skilled Worker @
2 Helper @
EQUIPMENT COST:
5.0 Fifth batch of delivery & hauling of Pre-Cast Footing/Pedestal items from SMIP Sta. Maria, Bulacan to KFC Cavite
6 pcs - Pre-Cast Footing/Pedestal: F2/C2, Footing size: 1.20m W x 1.20m L x 0.250m thk.; Ped
RATE: 1 Leadman @
2 Skilled Worker @
2 Helper @
EQUIPMENT COST:

6.0 Sixth batch of delivery & hauling of Pre-Cast Footing/Pedestal items from SMIP Sta. Maria, Bulacan to KFC Cavite
RATE: 1 Leadman @
2 Skilled Worker @
2 Helper @
EQUIPMENT COST:

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

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 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% =
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 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 =
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 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 =
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 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 =
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 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 UNIT COST =
s from SMIP Sta. Maria, Bulacan to KFC Cavite Project Site
Factor Unit wt.

(%) (kg/pc)
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 =
1,465.00 P/eh X 13.00 eh/trip =
PLUS: TOLL FEE =

TOTAL UNIT COST =
rom SMIP Sta. Maria, Bulacan to KFC Cavite Project Site
Factor Unit wt.

(%) (kg/pc)
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 =
1,465.00 P/eh X 13.00 eh/trip =
PLUS: TOLL FEE =
TOTAL UNIT COST =
s from SMIP Sta. Maria, Bulacan to KFC Cavite Project Site
Factor Unit wt.

(%) (kg/pc)

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 =
1,465.00 P/eh X 13.00 eh/trip =
PLUS: TOLL FEE =
TOTAL UNIT COST =
Factor Unit wt.

(%) (kg/pc)
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 =
1,465.00 P/eh X 13.00 eh/trip =
PLUS: TOLL FEE =

TOTAL UNIT COST =
Factor Unit wt.

(%) (kg/pc)
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 =
1,465.00 P/eh X 13.00 eh/trip =
PLUS: TOLL FEE =
TOTAL UNIT COST =

Unit wt. =
X - P/kg =
LABOR UNIT COST =
X - P/kg =
TOTAL UNIT COST =
Unit wt. =
X - P/kg =
LABOR UNIT COST =
X - P/kg =
TOTAL UNIT COST =
Unit wt. =
X - P/kg =
LABOR UNIT COST =
X - P/kg =
TOTAL UNIT COST =
Unit wt. =
X - P/kg =
LABOR UNIT COST =
X - P/kg =
TOTAL UNIT COST =
Unit wt. =
X - P/kg =
LABOR UNIT COST =
X - P/kg =
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
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: KFC 3RD. GEN.
DATE: Sunday, May 06, 2018
SUBJECT: MASTERIAL COST OF CAST IN PLACE vs. Precast
CAST IN PLACE
ITEM List of trips using Boomtruck QTY UNIT UNIT COST
1 First batch 1.00 trip 19,862.95
2 Second batch 1.00 trip 19,862.95
3
4
5
6
7
8
9
10
11
12
TOTAL =
TOTAL COST
19,862.95
19,862.95
39,725.90
PRECAST
List of trips using Boomtruck
First batch of delivery & hauling of Pre-Cast Footing/Pedestal items from SMIP Sta. Maria, Bulacan to KFC Cavite Project Site
Second batch of delivery & hauling of Pre-Cast Footing/Pedestal items from SMIP Sta. Maria, Bulacan to KFC Cavite Project Site
Third batch of delivery & hauling of Pre-Cast Footing/Pedestal items from SMIP Sta. Maria, Bulacan to KFC Cavite Project Site
Fourth batch of delivery & hauling of Pre-Cast Footing/Pedestal items from SMIP Sta. Maria, Bulacan to KFC Cavite Project Site
Fifth batch of delivery & hauling of Pre-Cast Footing/Pedestal items from SMIP Sta. Maria, Bulacan to KFC Cavite Project Site
Sixth batch of delivery & hauling of Pre-Cast Footing/Pedestal items from SMIP Sta. Maria, Bulacan to KFC Cavite Project Site
QTY UNIT UNIT COST TOTAL COST
15,119.27 kgs/trip 1.31 19,862.95
15,119.27 kgs/trip 1.31 19,862.95
15,163.30 kgs/trip 1.31 19,862.95
12,643.43 kgs/trip 1.57 19,862.95
5,812.84 kgs/trip 3.42 19,862.95
5,142.51 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
10.71 57,198.12
307.57 20,714.89
395.81 53,038.73
468.12 13,676.59
468.12 5,643.65
= 150,271.98
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
91,589.60
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: KFC 3RD. GEN.
SUBJECT: MASTERIAL COST OF CAST IN PLACE vs. Precast
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
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 USINGNOTE

I. Cast in place
A. Material Cost 390,796.34
B. Labor Cost 150,271.98
Assume 2 batch of
deliver for all
materials needed
for concreting of
40pcs.
Footing/pedestal
C. Equipment Cost 39,725.90 using boomtruck
Total 580,794.22
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
PROJECT: KFC Tanay 3rd. Gen.
SUBJECT: Actual Material Cost for Fabrication of Precast Footing/Pedestal
ITEM ITEM DESCRIPTION QTY UNIT REMARKS

1 Deforemed Bar 16mm x 6m G-40 243 pcs.
4 Oxygen Tank 2 cylinders
5 Acetylene Tank 1 cylinder
6 G.I. Wire #16 81 kg.
7 Common Nail Wire #2 5 kg.
Consumed
9 Concrete Nail #3 2 kg.
10 Cutting Tip #2 2 pcs.
11 Soft Stone (2 boxes) 10 pcs.
12 Solid Marker (Sakura Color Red XXC# 1 pc.
13 Cutting Disk Steel 4" (Tyrolit) 5 pcs.
14 Hawsaw Blade (18TPI)(SANVIK) 5 pcs.
15 Concrete Ready Mix G1 3000 PSI @ 7days 28 m3
16 Polyethylene Sheet (Clear) 80 meters
1 Concrete Ready Mix G1 3000 PSI @ 7days 4.5 m3 Returned
PROJECT: KFC Tanay 3rd. Gen.
SUBJECT: Actual Manpower Cost for Fabrication of Precast Footing/Pedestal
RATE PER OT RATE OT RATE TOTAL REG. TOTAL OT

ITEM POSITION
HOUR (1.2) (1.3) HRS. HRS
68.49 82.188 89.037 1 Foreman 56 50

55.83 66.996 72.579 2 Carp/Mason 304 304
46.25 55.5 60.125 3 Laborer 216 204
TOTAL
TOTAL REG. TOTAL OT
HRS. HRS.
3,835.44 4,451.85
16,972.32 22,064.02
9,990.00 12,265.50
30,797.76 38,781.37
69,579.13
PROJECT: KFC San Dionisio 3rd. Gen.

4 Oxygen Tank 1 cylinder
6 G.I. Wire #16 29 kg. Consumed
15 Concrete Ready Mix G1 3000 PSI @ 7days 24.9 m3
16 Polyethylene Sheet (Clear) 80m/roll 80 meters
PROJECT: KFC San Dionisio 3rd. Gen.
RATE PER OT RATE OT RATE TOTAL TOTAL OT

ITEM POSITION REG. TOTAL REG. HRS.
HOUR (1.2) (1.3) HRS. HRS
68.49 82.188 89.037 1 Foreman 48 46 3,287.52

55.83 66.996 72.579 2 Carp/Mason 296 284 16,525.68
46.25 55.5 60.125 3 Laborer 232 224 10,730.00
30,543.20
TOTAL 68,719
TOTAL OT HRS.
4,095.70
20,612.44
13,468.00
38,176.14
68,719.34
PROJECT: KFC Sindalan 3rd. Gen.

4 Oxygen Tank 1 cylinder
6 G.I. Wire #16 54 kg. Consumed
15 Concrete Ready Mix G1 3000 PSI @ 7days 24.6 m3
16 Polyethylene Sheet (Clear) 80 meters
PROJECT: KFC Sindalan 3rd. Gen.
URATION: March 24 t0 March 05
RATE PER OT RATE OT RATE TOTAL TOTAL OT TOTAL REG.

ITEM POSITION
HOUR (1.2) (1.3) REG. HRS. HRS HRS.
68.49 82.188 89.037 1 Foreman 64 51 4,383.36

55.83 66.996 72.579 2 Carp/Mason 304 242 16,972.32
46.25 55.5 60.125 3 Laborer 216 173 9,990.00
31,345.68
TOTAL 63,852.31
TOTAL OT HRS.
4,540.89
17,564.12
10,401.63
32,506.63
63,852.31
PROJECT: KFC Cavite 3rd. Gen.
ITEM ITEM DESCRIPTION QTY UNIT UNIT COST

1 Deforemed Bar 16mm x 6m G-40 294 pcs. 333.58
4 Oxygen Tank 1 cylinder 341
5 Acetylene Tank 1 cylinder 799
6 G.I. Wire #16 54 kg. 45.00
7 Common Nail Wire #2 2 kg. 36.35
8 Common Nail Wire #3 2 kg. 55.00
15 Concrete Ready Mix G1 3000 PSI @ 7days 29 m3 3,802.81
1 Concrete Ready Mix G1 3000 PSI @ 7days 2.2 m3 3,802.81
2 Oxygen Tank 1 cylinder 341
TOTAL COST
TOTAL COST REMARKS
98,072
5,440
24,856
341
799 Consumed
2,430
73
110
110,281
8,366
341
Returned
1,334
188
232,174
PROJECT: KFC Cavite 3rd. Gen.
RATE PER OT RATE (1.2) OT RATE TOTAL TOTAL OT

ITEM POSITION REG. TOTAL REG. HRS.
HOUR (1.3) HRS. HRS
68.49 82.188 89.037 1 Foreman 72 60 4,931.28

55.83 66.996 72.579 2 Carp/Mason 312 263 17,418.96
46.25 55.5 60.125 3 Laborer 288 217 13,320.00
35,670.24
TOTAL 73,1
TOTAL OT HRS.
5,342.22
19,088.28
13,047.13
37,477.62
73,147.86

Cost Comparison - 5-6-18

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Cost Comparison - 5-6-18

Uploaded by

Copyright:

Available Formats

Project: KFC 3rd Gen.

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:

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

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-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

UNIT COST ANALYSIS:

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

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

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

FOOTING: CAST IN PLACE

PEDESTAL: CAST IN PLACE

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

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

UNIT COST ANALYSIS:

1.000 kgs - Deformed Bar, Grade 40 X 35.21

0.021 kgs - Tie wire, Ga.16 X 45.00

TOTAL MATERIAL COST

MATERIAL UNIT COST

RATE: 1 Steelman @ 61.11 P/mh X 1.50

Meal Allowance @ 8.75 P/mh X 1.00

1 Manwork - Fabrication @ 100.42 P/mh ÷ 25.00

1 Manwork - Installation @ 100.42 P/mh ÷ 15.00

TOTAL LABOR COST