Foundation Bailey Bridge

Concreting
Foundation 1.3 1.8 0.4 2 1.872
Pedestal 2.3 0.4 0.4 2 0.736
1.5 10.816 0.2 1 3.2448
Pavement (Bridge) 12 1.5 0.15 1 2.7
cum. Cement 7.85
8.5528 Sand 0.5
Gravel 1

Excavation Total MP cum/day # of days

2.8 2.3 1.4 2 18.032 8 1 2.254
cum.
Backfilling
0.7 0.1 0.4 2 2.192 8 1 0.274
cum.

Formworks
Footing 6.2 0.4 2 4.96
Pedestal 1.6 2.3 2 7.36
12.32 sqm. 2.88 4.27777778 2

Rebars
Main 7 0.4 1.1 3.08 0.5133
Stirrups 1.2 2 1.1 2.64 0.44

Gratings
0.2 L-bar
1 0.03 33.333 0.4 0.4 5.33333333 0.88888889 Flatbar
1 2 0.4 0.8 1.1 0.88 0.14666667 Twisted
67.13948
4.2764
8.5528

1.2 4pcs.
10.26667
2.138889 20.53333
 Republic of the Philippines
Province of Bataan
MUNICIPALITY OF LIMAY
OFFICE OF MUNICIPAL PLANNING AND DEVELOPMENT COORDINATOR
CONSTRUCTION OF BAILEY BRIDGE
BRGY. LUZ, LIMAY, BATAAN
SUMMARY OF C0ST
OCM PROFIT VAT
ITEM UNIT COST
ITEM WORKS DESCRIPTION QTY UNIT AMOUNT 12% of
NO (Peso) 15% of EDC 10% of EDC
EDC+OCM
1 MOBILIZATION & DEMOB 1 LOT - - - - -
2 EARTH WORKS 18 CU.M 2,691.12 48,440.08 7,266.01 4,844.01 7,266.01

3 CONCRETING WORKS 9 CU.M 28,045.17 252,406.57 37,860.99 25,240.66 37,860.99

FABRICATION AND INSTALLATION

4 1 LOT 75,900.56 75,900.56 11,385.08 7,590.06 11,385.08
OF STEEL BEAMS

PROCUREMENT AND
5 1 LOT 157,295.36 157,295.36 23,594.30 15,729.54 23,594.30
INSTALLATION OF FRP RAILINGS

6 SAFETY & HEALTH 1 LOT 75,900.56 75,900.56 11,385.08 7,590.06 11,385.08

TOTAL COST 609,943.13 91,491.47 60,994.31 91,491.47

TOTAL DIRECT COST

Prepared By : Checked By : Approved By :

BENEDICTO A. CORPUZ MARIBETH C. ROMBAOA NELSON C
MPDC Municipal
 of the Philippines
ince of Bataan
ALITY OF LIMAY
NG AND DEVELOPMENT COORDINATOR
ON OF BAILEY BRIDGE
Z, LIMAY, BATAAN
MARY OF C0ST

TOTAL AMOUNT

-
60,550.10

353,369.20

106,260.78

220,213.50

106,260.78

846,654.37
846,654.37
NELSON C. DAVID
Municipal Mayor
 Republic of the Philippines
Province of Bataan
MUNICIPALITY OF LIMAY
OFFICE OF MUNICIPAL PLANNING AND DEVELOPMENT COORDINATOR
CONSTRUCTION OF BAILEY BRIDGE
BRGY. LUZ, LIMAY, BATAAN

Detailed Estimate
UNIT
ITEM TIME
ITEM WORKS DESCRIPTION QTY UNIT COST AMOUNT
NO (days)
(Peso)

1 EARTH WORKS

Excavation 18.03 cum.

Labor
Foreman 1 day 6 701.12 4,206.72
Skilled 1 day 6 538.12 3,228.72
Helper 8 day 6 485.12 23,285.76

Backfilling & Compaction 2.19 cum.

Labor
Foreman 1 day 4 701.12 2,804.48
Skilled 1 day 4 538.12 2,152.48
Helper 4 day 4 485.12 7,761.92

Equipment

Tamping Rammer 1 day 5 500.00 2,500.00

Plate Compactor 1 day 5 500.00 2,500.00

TOTAL DIREC COST 48,440.08

 Republic of the Philippines
Province of Bataan
MUNICIPALITY OF LIMAY
OFFICE OF MUNICIPAL PLANNING AND DEVELOPMENT COORDINATOR
CONSTRUCTION OF BAILEY BRIDGE
BRGY. LUZ, LIMAY, BATAAN

Detailed Estimate
UNIT
ITEM TIME
ITEM WORKS DESCRIPTION QTY UNIT COST AMOUNT
NO (days)
(Peso)

2
CONCRETING WORKS

Material
Cement 67 bags 230.02 15,443.42
Sand 4 cum. 1,035.00 4,426.07
Gravel 9 cum. 1,590.00 13,598.95
Rebar - 16mm 14 pcs. 390.00 5,460.00
Rebar - 12mm 48 pcs. 184.44 8,853.12
Rebar - 10mm 10 pcs. 133.56 1,335.60
Tie Wire #16 10 kls. 79.50 795.00
Plywood - 1/2" 4 pcs. 910.00 3,640.00
Rough Lumber - 2x2x8' 40 pcs. 93.33 3,733.20
CW Nails 40 kls. 80.00 3,200.00
Wiremesh(50x50x6mm) 18 Sq.m 500.00 9,000.00
Consumables 1 lot 1,000.00 1,000.00

Labor
Foreman 1 day 20 701.12 14,022.40
Skilled 4 day 20 538.12 43,049.60
Helper 8 day 20 485.12 77,619.20

Equipment
One bagger Mixer 1 unit 20 1,376.00 27,520.00
Vibrator 1 unit 20 730.00 14,600.00
Bar cutter 1 day 7 730.00 5,110.00

TOTAL DIREC COST 252,406.57

 Republic of the Philippines
Province of Bataan
MUNICIPALITY OF LIMAY
OFFICE OF MUNICIPAL PLANNING AND DEVELOPMENT COORDINATOR
CONSTRUCTION OF BAILEY BRIDGE
BRGY. LUZ, LIMAY, BATAAN

Detailed Estimate

ITEM TIME UNIT

ITEM WORKS DESCRIPTION QTY UNIT AMOUNT
NO (days) COST (Peso)

3
FABRICATION OF STRUCTURAL STEEL
AND INSTALLATION

Material
WF 200X300X12M 2 pcs. -
WF 150X200X6M 1 pcs. -
MS PLATE 20MM 0 Sq.m -
MS PLATE 10MM 6 Sq.m -
Cutting Disc - 4" 60 pcs. 75.00 4,500.00
Grinding Disc - 4" 30 pcs. 150.00 4,500.00
Rib type G.I.Sheet(0.7 mm thick) 15 Sq.m 600.00 9,000.00
Acetylene 1 Cylinder
Oxygen 1 Cylinder
Consumables 1 lot 1,000.00 1,000.00

Labor
Foreman 1 day 7 701.12 4,907.84
Welder 2 day 7 538.12 7,533.68
Skilled 4 day 7 538.12 15,067.36
Helper 2 day 7 485.12 6,791.68

Equipment
Welding Machine 1 unit 7 800.00 5,600.00
Grinder 1 unit 7 500.00 3,500.00
Speed Cutter 1 unit 7 500.00 3,500.00
Crane(30ton) 1 unit 1 10,000.00 10,000.00

TOTAL DIREC COST 75,900.56

 Republic of the Philippines
Province of Bataan
MUNICIPALITY OF LIMAY
OFFICE OF MUNICIPAL PLANNING AND DEVELOPMENT COORDINATOR
CONSTRUCTION OF BAILEY BRIDGE
BRGY. LUZ, LIMAY, BATAAN

Detailed Estimate
UNIT
ITEM TIME
ITEM WORKS DESCRIPTION QTY UNIT COST AMOUNT
NO (days)
(Peso)

4
FABRICATION OF FRP RAILINGS AND
INSTALLATION

Material
FRP RAILING with anchor bolts 122 lm 1,000.00 122,000.00
Locktite(50ml) 10 pcs 1,500.00 15,000.00
Consumables 1 lot 1,000.00 1,000.00

Labor
Foreman 1 day 4 701.12 2,804.48
Skilled 4 day 4 538.12 8,609.92
Helper 2 day 4 485.12 3,880.96

Equipment
Grinder 1 unit 4 500.00 2,000.00
Drill Machine 1 unit 4 500.00 2,000.00

TOTAL DIREC COST 157,295.36