Billing Back Up
Billing Back Up
Billing Back Up
Project Name : Cluster "53" Construction of By-Pass and Diversion Roads in Cagayan de Oro City: 1) Cagayan de Oro Diversion Road,
(Jct. Balubal Sayre Highway - Pueblo de Oro, CDO - Old Airport Road Diversion Road ( Pueblo de Oro / Jct. CDO Old Airport Road)
Phase II, Package 4, Including ROW and Bridge, Cagayan de Oro City; 2) Cagayan de Diversion Road, (Jct. Balubal Sayre Highway -
Pueblo de Oro, CDO Old Airport Road Diversion Road (Pueblo de Oro / Jct. CDO - Old Airport Road) Phase II, Package 5, Including
ROW, Cagayan de Oro City
Contract Location : Cagayan de Oro City
Contract As-staked
Item No. Description Quantity Unit Unit Cost Amount Quantity Unit Unit Cost Amount
1) Cagayan de Oro Diversion Road, (Jct. Balubal Sayre Highway - Pueblo de Oro, CDO - Old Airport Road Diversion Road (Pueblo de Oro/Jct. CDO - Old Airport Road) Phase II, Package 4, Incl. ROW and Bridge, Cagayan de Oro City.
A.1.1(8) Provision of Field Office for the Engineer 13.470 mos. PHP 54,725.50 PHP 737,152.49 13.470 mos. PHP 54,725.50 PHP 737,152.49
(Rental Basis)
Part B. Other General Requirements
B.5 Project Billboard / Signboard 4.000 each PHP 2,835.00 PHP 11,340.00 4.000 each PHP 2,835.00 PHP 11,340.00
B.7(1) Occupational Safety and Health Program 13.470 mos. PHP 52,227.17 PHP 703,499.98 13.470 mos. PHP 52,227.17 PHP 703,499.98
B.8(1) Traffic Management 13.470 mos. PHP 84,187.08 PHP 1,133,999.97 13.470 mos. PHP 84,187.08 PHP 1,133,999.97
B.9 Mobilization / Demobilization 1.000 l.s. PHP 670,320.00 PHP 670,320.00 1.000 l.s. PHP 670,320.00 PHP 670,320.00
Part C. Earthworks
100(1) Clearing and Grubbing 2.316 ha. PHP 184,275.00 PHP 426,780.90 2.994 ha. PHP 184,275.00 PHP 551,719.35
102(2) Surplus Common Excavation 228,100.910 cu.m. PHP 245.44 PHP 55,985,087.35 298,034.847 cu.m. PHP 245.44 PHP 73,149,672.88
103(1)a Structure Excavation 113.920 cu.m. PHP 270.46 PHP 30,810.80 1,054.833 cu.m. PHP 270.46 PHP 285,290.13
103(3) Foundation Fill 23.790 cu.m. PHP 2,469.37 PHP 58,746.31 cu.m. PHP 2,469.37 PHP -
103(6)a Pipe Culverts and Drain Excavation 89.170 cu.m. PHP 272.65 PHP 24,312.20 cu.m. PHP 272.65 PHP -
104(1)a Embankment from Roadway Excavation 8,246.740 cu.m. PHP 277.91 PHP 2,291,851.51 40,562.865 cu.m. PHP 277.91 PHP 11,272,825.95
105(1)a Subgrade Preparation 7,021.940 sq.m. PHP 18.18 PHP 127,658.87 3,312.920 sq.m. PHP 18.18 PHP 60,228.89
Part D. Subbase and Base Course
200(1) Aggregate Subbase Course 2,243.680 cu.m. PHP 2,210.89 PHP 4,960,529.68 1,227.492 cu.m. PHP 2,210.89 PHP 2,713,849.52
Part F Drainage and Slope Protection
404(1)a Reinforcing Steel 13,911.500 kg. PHP 64.48 PHP 897,013.52 18,156.904 kg. PHP 64.48 PHP 1,170,757.15
405(1)a3 Structural Concrete 141.110 cu.m. PHP 12,686.49 PHP 1,790,190.60 386.510 cu.m. PHP 12,686.49 PHP 4,903,455.25
407(8) Lean Concrete 19.540 cu.m. PHP 7,779.35 PHP 152,008.50 21.902 cu.m. PHP 7,779.35 PHP 170,383.32
500(1)a3 Pipe Culverts 32.000 l.m. PHP 5,814.06 PHP 186,049.92 l.m. PHP 5,814.06 PHP -
505(2)a Grouted Riprap 1,328.290 cu.m. PHP 5,378.18 PHP 7,143,782.71 3,743.219 cu.m. PHP 5,378.18 PHP 20,131,705.56
506(1) Stone Masonry 14.940 cu.m. PHP 5,552.30 PHP 82,951.36 457.200 cu.m. PHP 5,552.30 PHP 2,538,511.56
CW2 Bridge Construction (Balubal Bridge)
Part B. Other General Requirements
B.18(1) Craneway 1.000 l.s. PHP 1,613,266.26 PHP 1,613,266.26 1.000 l.s. PHP 1,613,266.26 PHP 1,613,266.26
Part C. Earthworks
103(1)a Structure Excavation 47.200 cu.m. PHP 270.73 PHP 12,778.46 cu.m. PHP 270.73 PHP -
103(2)a Bridge Excavation 667.820 cu.m. PHP 301.68 PHP 201,467.94 395.560 cu.m. PHP 301.68 PHP 119,332.54
Part G. Bridge Construction
400(3)d Steel H-Piles, Furnished 1,944.000 m. PHP 16,044.21 PHP 31,189,944.24 1,176.000 m. PHP 16,044.21 PHP 18,867,990.96
400(10) Steel H-Piles, Driven 1,890.000 m. PHP 2,382.56 PHP 4,503,038.40 1,176.000 m. PHP 2,382.56 PHP 2,801,890.56
400(16)a Test Piles, Furnished & Driven 72.000 m. PHP 16,019.09 PHP 1,153,374.48 40.000 m. PHP 16,019.09 PHP 640,763.60
404(1)a Reinforcing Steel Bars, Grade 40 19,676.220 kg. PHP 64.45 PHP 1,268,132.38 11,085.440 kg. PHP 64.45 PHP 714,456.61
404(1)b Reinforcing Steel Bars, Grade 60 38,081.980 kg. PHP 70.31 PHP 2,677,544.01 59,670.022 kg. PHP 70.31 PHP 4,195,399.28
405(1)a3 Structural Concrete, 20.68Mpa 306.780 cu.m. PHP 14,718.25 PHP 4,515,264.74 280.513 cu.m. PHP 14,718.25 PHP 4,128,657.81
407(8) Lean Concrete 8.690 cu.m. PHP 11,302.18 PHP 98,215.94 5.454 cu.m. PHP 11,302.18 PHP 61,646.38
Part F. Drainage and Slope Protection
505(2)a Grouted Riprap 62.020 cu.m. PHP 5,378.13 PHP 333,551.62 cu.m. PHP 5,378.13 PHP -
506(1) Stone Masonry 4.750 cu.m. PHP 5,554.11 PHP 26,382.02 cu.m. PHP 5,554.11 PHP -
Part H Miscellaneous Structures
605(1)t5 Warning Signs 2.000 each PHP 12,026.89 PHP 24,053.78 each PHP 12,026.89 PHP -
Internally Illuminated (Solar) Pavement
607(3)b Levelled Marker / Stud Flush Type, Bi- 2.000 each PHP 9,872.23 PHP 19,744.46 each PHP 9,872.23 PHP -
directional
605(3)a1 Informatory Signs 2.000 each PHP 8,095.69 PHP 16,191.38 each PHP 8,095.69 PHP -
CW3 Road Concreting
Part E. Surface Course
300(1) Gravel Surface Course 32.400 cu.m. PHP 2,205.36 PHP 71,453.66 1,324.400 cu.m. PHP 2,205.36 PHP 2,920,778.78
311(1)a Portland Cement Concrete Pavement 2,840.000 sq.m. PHP 1,272.29 PHP 3,613,303.60 1,520.000 sq.m. PHP 1,272.29 PHP 1,933,880.80
(Unreinforced)
311(1)a Portland Cement Concrete Pavement 5,553.940 sq.m. PHP 2,329.33 PHP 12,936,959.06 2,648.000 sq.m. PHP 2,329.33 PHP 6,168,065.84
(Unreinforced)
Part H. Miscellaneous Structures
612(1) Reflectorized Thermoplastic Pavement 7.000 sq.m. PHP 1,017.84 PHP 7,124.88 sq.m. PHP 1,017.84 PHP -
Markings White
612(2) Reflectorized Thermoplastic Pavement 179.850 sq.m. PHP 1,020.62 PHP 183,558.51 sq.m. PHP 1,020.62 PHP -
Markings Yellow
605(6)e1 Chevron Signs 24.120 each PHP 13,071.12 PHP 315,275.41 each PHP 13,071.12 PHP -
622(1)a Coco - net 16,135.800 sq.m. PHP 220.47 PHP 3,557,459.83 sq.m. PHP 220.47 PHP -
622(1)b Coco-logs / Fascine 3,450.000 l.m. PHP 516.79 PHP 1,782,925.50 l.m. PHP 516.79 PHP -
622(3)a Vegetation 16,135.800 sq.m. PHP 151.35 PHP 2,442,153.32 sq.m. PHP 151.35 PHP -
Prepared by : Checked by :
1) Cagayan de Oro Diversion Road, (Jct. Balubal Sayre Highway - Pueblo de Oro, CDO - Old Airport Road Diversion Road (Pueblo de Oro/Jct. CDO -
Old Airport Road) Phase II, Package 4, Incl. ROW and Bridge, Cagayan de Oro City.
A.1.1(8) Provision of Field Office for the Engineer 13.470 mos. 13.470 mos. SAME
(Rental Basis)
Part B. Other General Requirements
B.5 Project Billboard / Signboard 4.000 each 4.000 each SAME
B.7(1) Occupational Safety and Health Program 13.470 mos. 13.470 mos. SAME
B.8(1) Traffic Management 13.470 mos. 13.470 mos. SAME
B.9 Mobilization / Demobilization 1.000 l.s. 1.000 l.s. SAME
Part C. Earthworks
100(1) Clearing and Grubbing 2.316 ha. 2.994 ha. INCREASED
102(2) Surplus Common Excavation 228,100.910 cu.m. 298,034.847 cu.m. INCREASED
103(1)a Structure Excavation 113.920 cu.m. 1,054.833 cu.m. INCREASED
103(3) Foundation Fill 23.790 cu.m. cu.m. DELETED
103(6)a Pipe Culverts and Drain Excavation 89.170 cu.m. cu.m. DELETED
104(1)a Embankment from Roadway Excavation 8,246.740 cu.m. 40,562.865 cu.m. INCREASED
105(1)a Subgrade Preparation 7,021.940 sq.m. 3,312.920 sq.m. DECREASED
Part D. Subbase and Base Course
200(1) Aggregate Subbase Course 2,243.680 cu.m. 1,227.492 cu.m. DECREASED
Part F Drainage and Slope Protection
404(1)a Reinforcing Steel 13,911.500 kg. 18,156.904 kg. INCREASED
405(1)a3 Structural Concrete 141.110 cu.m. 386.510 cu.m. INCREASED
407(8) Lean Concrete 19.540 cu.m. 21.902 cu.m. INCREASED
500(1)a3 Pipe Culverts 32.000 l.m. l.m. DELETED
505(2)a Grouted Riprap 1,328.290 cu.m. 3,743.219 cu.m. INCREASED
506(1) Stone Masonry 14.940 cu.m. 457.200 cu.m. INCREASED
CW2 Bridge Construction (Balubal Bridge)
Part B. Other General Requirements
B.18(1) Craneway 1.000 l.s. 1.000 l.s. SAME
Part C. Earthworks
103(1)a Structure Excavation 47.200 cu.m. cu.m. DELETED
103(2)a Bridge Excavation 667.820 cu.m. 395.560 cu.m. DECREASED
Part G. Bridge Construction
400(3)d Steel H-Piles, Furnished 1,944.000 m. 1,176.000 m. DECREASED
400(10) Steel H-Piles, Driven 1,890.000 m. 1,176.000 m. DECREASED
400(16)a Test Piles, Furnished & Driven 72.000 m. 40.000 m. DECREASED
404(1)a Reinforcing Steel Bars, Grade 40 19,676.220 kg. 11,085.440 kg. DECREASED
404(1)b Reinforcing Steel Bars, Grade 60 38,081.980 kg. 68,262.459 kg. INCREASED
405(1)a3 Structural Concrete, 20.68Mpa 306.780 cu.m. 280.513 cu.m. DECREASED
407(8) Lean Concrete 8.690 cu.m. 5.454 cu.m. DECREASED
Part F. Drainage and Slope Protection
505(2)a Grouted Riprap 62.020 cu.m. cu.m. DELETED
506(1) Stone Masonry 4.750 cu.m. cu.m. DELETED
Part H Miscellaneous Structures
605(1)t5 Warning Signs 2.000 each each DELETED
Internally Illuminated (Solar) Pavement
607(3)b Levelled Marker / Stud Flush Type, Bi- 2.000 each each DELETED
directional
605(3)a1 Informatory Signs 2.000 each each DELETED
CW3 Road Concreting
Part E. Surface Course
300(1) Gravel Surface Course 32.400 cu.m. 1,324.400 cu.m. INCREASED
311(1)a Portland Cement Concrete Pavement 2,840.000 sq.m. 1,520.000 sq.m. DECREASED
(Unreinforced)
311(1)a Portland Cement Concrete Pavement 5,553.940 sq.m. 2,648.000 sq.m. DECREASED
(Unreinforced)
Part H. Miscellaneous Structures
612(1) Reflectorized Thermoplastic Pavement 7.000 sq.m. sq.m. DELETED
Markings White
Prepared by : Checked by :
Prepared by : Checked by :
Bar Mark Diameter Quantity Space Splicing Length Total Length Unit Wt. Weight
Length
Appron
Bot. Slab
11 12 108 250 2.414 260.712 0.888 231.512
12 12 8 250 1.873 14.987 0.888 13.309
13 12 8 250 1.571 12.566 0.888 11.159
14 12 8 250 1.268 10.146 0.888 9.009
15 12 8 250 0.966 7.725 0.888 6.860
16 12 8 250 0.663 5.304 0.888 4.710
17 12 8 250 0.360 2.883 0.888 2.560
18 12 8 250 9.600 76.800 0.888 68.198
19 12 8 250 9.461 75.690 0.888 67.212
20 12 8 250 9.048 72.385 0.888 64.278
21 12 8 250 8.635 69.080 0.888 61.343
22 12 8 250 8.222 65.775 0.888 58.408
23 12 8 250 7.809 62.470 0.888 55.474
24 12 8 250 7.396 59.166 0.888 52.539
25 12 8 250 6.983 55.861 0.888 49.604
Wingwall
26 12 8 250 3.227 25.813 0.888 22.922
27 12 8 250 2.933 23.462 0.888 20.835
28 12 8 250 2.639 21.112 0.888 18.747
29 12 8 250 2.345 18.762 0.888 16.661
30 12 8 250 2.052 16.412 0.888 14.574
31 12 8 250 1.758 14.062 0.888 12.487
32 12 8 250 1.464 11.712 0.888 10.400
33 12 8 250 1.170 9.362 0.888 8.314
34 12 8 250 0.900 7.200 0.888 6.394
35 12 24 250 2.034 48.816 0.888 43.349
36 12 8 250 1.932 15.455 0.888 13.724
37 12 8 250 1.762 14.094 0.888 12.515
38 12 8 250 1.592 12.732 0.888 11.306
39 12 8 250 1.421 11.370 0.888 10.096
40 12 8 250 1.081 8.646 0.888 7.678
41 12 8 250 0.911 7.285 0.888 6.469
42 12 8 250 0.740 5.923 0.888 5.260
43 12 8 250 0.570 4.562 0.888 4.051
Grade 40 = 9,525.920
Grade 60 = 11,993.764
Summary :
Prepared by : Checked by :
Prepared by : Checked by :
ABUTMENT "A" :
Footing
Area = 9.953 sq.m.
Length = 12.300 m
PIER 1 :
Footing
Area = 17.844 sq.m.
Length = 15.307 m
Prepared by : Checked by :
ABUTMENT "A" :
Footing
Area = 35.650 sq.m.
Thickness = 0.050 m
Wingwall
PIER 1 :
Footing
Area = 71.196 sq.m.
Thickness = 0.050 m
Prepared by : Checked by :
Distance = 380.000 m
Prepared by : Checked by :
Distance = 380.000 m
Prepared by : Checked by :
WALD L. PECORE
oject Engineer
Project ID : 18K00253
Project Name : Cluster "53" Construction of By-Pass and Diversion Roads in Cagayan de Oro City: 1) Cagayan de Oro Diversion Road,
(Jct. Balubal Sayre Highway - Pueblo de Oro, CDO - Old Airport Road Diversion Road ( Pueblo de Oro / Jct. CDO Old Airport Road)
Phase II, Package 4, Including ROW and Bridge, Cagayan de Oro City; 2) Cagayan de Diversion Road, (Jct. Balubal Sayre Highway -
Pueblo de Oro, CDO Old Airport Road Diversion Road (Pueblo de Oro / Jct. CDO - Old Airport Road) Phase II, Package 5, Including
ROW, Cagayan de Oro City
Contract Location : Cagayan de Oro City
ABUTMENT "A" :
PIER 1 :
Cross-
Structure No. Sectional Thickness Volume
Area
Prepared by : Checked by :
AS
C1 36 64 B 8500
SHOWN
COLUMN
C2 16 100 TURNS 80 C 1150
C3 16 72 TURNS 100 C 1150
F1 36 66 268 B 3735
5042
max
F2 36 32 249 B
4194
min
FOOTING
2600
AS max
F3 36 8 A
SHOWN 1678
FOOTING min
AS
F4 36 4 F 950
SHOWN
AS
F5 16 215 G 270
SHOWN
AS
F6 25 4 A 4194
SHOWN
AS
F7 25 4 F 950
SHOWN
ds in Cagayan de Oro City: 1) Cagayan de Oro Diversion Road,
Airport Road Diversion Road ( Pueblo de Oro / Jct. CDO Old Airport Road)
n de Oro City; 2) Cagayan de Diversion Road, (Jct. Balubal Sayre Highway -
Pueblo de Oro / Jct. CDO - Old Airport Road) Phase II, Package 5, Including
2295 max
75 9053 1149.731 1.578 1,814.276
808 min
2295 max
75 5573 707.771 1.578 1,116.863
808 min
- - 2000 76.000 6.313 479.788
Sub Total= 8,558.81
650 - 1600 51.200 1.578 80.794
- - 240 1.920 1.578 3.030
18863.06902
40 60
- 2,126.938
- 2,170.707
- 178.027
- 178.027
- 163.696
- 136.929
- 110.162
- 83.395
1,814.276 -
1,116.863 -
479.788 -
80.794 -
3.030 -
27.457 -
- 3,838.304
545.515 -
392.771 -
- 2,602.423
- 2,141.320
- 273.450
- 226.596
953.349 -
- 64.655
- 109.299
5,413.841 14,403.927
Project ID : 18K00253
Project Name : Cluster "53" Construction of By-Pass and Diversion Roads in Cagayan de Oro City: 1) Cagayan de Oro Diversion Road,
(Jct. Balubal Sayre Highway - Pueblo de Oro, CDO - Old Airport Road Diversion Road ( Pueblo de Oro / Jct. CDO Old Airport Road)
Phase II, Package 4, Including ROW and Bridge, Cagayan de Oro City; 2) Cagayan de Diversion Road, (Jct. Balubal Sayre Highway -
Pueblo de Oro, CDO Old Airport Road Diversion Road (Pueblo de Oro / Jct. CDO - Old Airport Road) Phase II, Package 5, Including
ROW, Cagayan de Oro City
Contract Location : Cagayan de Oro City
PIER 1 :
3 16 74 AS SHOWN E 900 min 2400 2900 210 - 9520 704.48 1.579 1,112.37
max
4 16 148 AS SHOWN E 900 min 2400 915 210 - 5550 821.4 1.579 1,296.99
max
COPPING 5 16 24 AS SHOWN E 2400 2900 210 - 11020 264.48 1.579 417.61
6 16 48 AS SHOWN E 2400 500 210 - 6220 298.56 1.579 471.43
7 16 160 AS SHOWN E 500 min 1375 2900 210 - 8095 1295.2 1.579 2,045.12
max
8 36 AS SHOWN B 11300 - - - 11300 0 7.991 -
SUMMARY :
Prepared by : Checked by :
Sub-total : 16.000 m
Location : Pier 1
Quantity : 1 pcs
Length : 24.000 m
Sub-total : 24.000 m
Prepared by : Checked by :
Sub-total : 240.000 m
Location : Pier 1
Quantity : 39 pcs
Length : 24.000 m
Sub-total : 936.000 m
Prepared by : Checked by :
Cut Area :
Distance = 260.00 m
Prepared by : Checked by :
Sub-total : 240.000 m
Location : Pier 1
Quantity : 39 pcs
Length : 24.000 m
Sub-total : 936.000 m
Prepared by : Checked by :