Back Up Computation
Back Up Computation
INSPECTION/FEEDBACK REPORT
Name of Project : OO2: Protect Lives and Properties Against Major Floods-FLOOD MANAGEMENT PROGRAM- Construction/Maintenance of Flood
Mitigation Structures and Drainage Systems-Construction of Balubal River Flood Control, Sariaya, Quezon
A.1.1(3) Construction of Field Office for the Engineer l.s. 1.00 135,738.07 1.00 1.00 135,738.07
Provision of Furnitures/Fixtures, Equipment &
A.1.1(11) Appliances for the Field Office for the l.s. 1.00 16,512.00 1.00 1.00 16,512.00
Engineer
A.1.4(1) Provision of Progress Photographs ea. 330.00 18.00 85.00 85.00 1,530.00
B.3 Permits and Clearances l.s. 1.00 50,400.00 1.00 1.00 50,400.00
B.5 Project Billboard / Signboard ea. 2.00 6,544.80 2.00 2.00 13,089.60
B.7(2) Occupational Safety and Health Program l.s. 1.00 95,184.00 0.40 0.40 38,073.60
B.13 Additional Geotechnical Investigation l.s. 1.00 192,000.00 1.00 1.00 192,000.00
B.15(1) Detour / Access Road l.s. 1.00 539,664.00 0.50 0.50 269,832.00
100(2) Clearing and Grubbing l.s. 1.00 204,756.48 0.60 0.60 122,853.89
103(1)b Structure Excavation (Soft Rock) cu.m. 1,094.59 794.99 371.35 371.35 295,219.54
104(2)a Embankment from Borrow (Common Soil) cu.m. 982.08 964.16 160.87 160.87 155,104.42
400(6) Structural Steel Sheet Piles, Furnished m. 5,760.00 3,690.54 1,620.00 1,620.00 5,978,674.80
400(12) Structural Steel Sheet Piles, Driven m. 5,760.00 1,459.52 1,620.00 1,620.00 2,364,422.40
404(1)a Reinforcing Steel Bar, Grade 40 kg. 15,609.59 75.82 6,418.78 6,418.78 486,671.90
404(1)b Reinforcing Steel Bar, Grade 60 kg. 34,483.02 80.96 9,758.23 9,758.23 790,026.30
500(1)a3 Pipe Culvert (910mm. Dia., Class II, RCPC) l.m. 10.00 6,072.56 - - -
TOTAL 13,217,829.96
EQUIPMENT AT JOBSITE:
Accomplished (Actual) 27.53%
Accomplished (Planned) 24.39%
REMARKS: Time Elapsed 25.76%
Slippage (+)3.14%
On-Going
SUBMITTED BY:
ISRAEL J. AFRICA
NOTED BY: Project Engineer
LAURENCE M. LUICO
OIC - Chief, Construction Section
STATEMENT OF WORK ACCOMPLISHED
for the period of March 14, 2023 to JUNE 6, 2023
A.1.1(3) Construction of Field Office for the Engineer l.s. 1.00 135,738.07 135,738.07 0.28% - 1.00 1.00 - - 135,738.07 135,738.07 - 0.28%
A.1.4(1) Provision of Progress Photographs ea. 330.00 18.00 5,940.00 0.01% - 85.00 85.00 245.00 - 1,530.00 1,530.00 4,410.00 0.00%
B.3 Permits and Clearances l.s. 1.00 50,400.00 50,400.00 0.10% - 1.00 1.00 - - 50,400.00 50,400.00 - 0.10%
B.5 Project Billboard / Signboard ea. 2.00 6,544.80 13,089.60 0.03% - 2.00 2.00 - - 13,089.60 13,089.60 - 0.03%
B.7(2) Occupational Safety and Health Program l.s. 1.00 95,184.00 95,184.00 0.20% - 0.40 0.40 0.60 - 38,073.60 38,073.60 57,110.40 0.08%
B.9 Mobilization / Demobilization l.s. 1.00 198,000.00 198,000.00 0.41% - 0.50 0.50 0.50 - 99,000.00 99,000.00 99,000.00 0.21%
B.13 Additional Geotechnical Investigation l.s. 1.00 192,000.00 192,000.00 0.40% - 1.00 1.00 - - 192,000.00 192,000.00 - 0.40%
B.15(1) Detour / Access Road l.s. 1.00 539,664.00 539,664.00 1.12% - 0.50 0.50 0.50 - 269,832.00 269,832.00 269,832.00 0.56%
100(2) Clearing and Grubbing l.s. 1.00 204,756.48 204,756.48 0.43% - 0.60 0.60 0.40 - 122,853.89 122,853.89 81,902.59 0.26%
103(1)b Structure Excavation (Soft Rock) cu.m. 1,094.59 794.99 870,188.10 1.81% - 371.35 371.35 723.24 - 295,219.54 295,219.54 574,968.56 0.61%
103(3) Foundation Fill cu.m. 30.72 1,318.01 40,489.27 0.08% - 0.00 30.72 - - - 40,489.27 0.00%
103(5)b Shoring, cribbing and related works (Cribbing/Cofferdamming) l.s. 1.00 882,489.12 882,489.12 1.84% 0.50 0.50 0.50 - 441,244.56 441,244.56 441,244.56 0.92%
104(2)a Embankment from Borrow (Common Soil) cu.m. 982.08 964.16 946,882.25 1.97% 160.87 160.87 821.21 - 155,104.42 155,104.42 791,777.83 0.32%
400(6) Structural Steel Sheet Piles, Furnished m. 5,760.00 3,690.54 21,257,510.40 44.27% 1,620.00 1620.00 4,140.00 - 5,978,674.80 5,978,674.80 15,278,835.60 12.45%
400(12) Structural Steel Sheet Piles, Driven m. 5,760.00 1,459.52 8,406,835.20 17.51% 1,620.00 1620.00 4,140.00 - 2,364,422.40 2,364,422.40 6,042,412.80 4.92%
404(1)a Reinforcing Steel Bar, Grade 40 kg. 15,609.59 75.82 1,183,519.11 2.46% 6,418.78 6418.78 9,190.81 - 486,671.90 486,671.90 696,847.21 1.01%
404(1)b Reinforcing Steel Bar, Grade 60 kg. 34,483.02 80.96 2,791,745.30 5.81% 9,758.23 9758.23 24,724.79 - 790,026.30 790,026.30 2,001,719.00 1.65%
405(1)a3 Structural Concrete (20.68 Mpa, Class A @ 28 days) cu.m. 553.68 11,312.32 6,263,405.34 13.04% 156.24 156.24 397.44 - 1,767,436.88 1,767,436.88 4,495,968.46 3.68%
500(1)a3 Pipe Culvert (910mm. Dia., Class II, RCPC) l.m. 10.00 6,072.56 60,725.60 0.13% - 0.00 10.00 - - - 60,725.60 0.00%
505(2)a Grouted Riprap (Class A) cu.m. 490.68 7,360.73 3,611,763.00 7.52% - 0.00 490.68 - - - 3,611,763.00 0.00%
611(1) Trees, (Furnishing and Transplanting) ea 1.00 253,094.88 253,094.88 0.53% - 0.00 1.00 - - - 253,094.88 0.00%
Prepared by: Verified by: Checked and Reviewed by: Recommending Approval : APPROVED FOR PAYMENT
ISRAEL J. AFRICA
ISARME A. BOSQUE LAURENCE M. LUICO RAMONITO S.M. PAZ DEL ROSARIO C. NACA
Authorized Managing Officer Project Engineer Assistant District Engineer District Engineer
OIC - Chief, Construction Section
Date:
I.A. BOSQUE CONSTRUCTION CORP.
OO2: Protect Lives and Properties Against Major Floods-FLOOD MANAGEMENT PROGRAM-
Construction/Maintenance of Flood Mitigation Structures and Drainage Systems-Construction of
Balubal River Flood Control, Sariaya, Quezon
BACK-UP COMPUTATION
Prepared by:
ISARME A. BOSQUE
Authorized Managing Officer
I.A. BOSQUE CONSTRUCTION CORP.
BACK UP COMPUTATION
OO2: Protect Lives and Properties Against Major Floods, Flood Management Program,
PROJECT : Construction/Rehabilitation of Flood Mitigation Facilities within Major River Basins and Principal Rivers -
Construction of Balubal River Flood Control, Sariaya, Quezon
CUT VOLUME
STATION
LEFT SIDE RIGHT SIDE DIST.(M) LEFT SIDE RIGHT SIDE
OO2: Protect Lives and Properties Against Major Floods, Flood Management Program,
PROJECT : Construction/Rehabilitation of Flood Mitigation Facilities within Major River Basins and Principal Rivers -
Construction of Balubal River Flood Control, Sariaya, Quezon
104(1)b VOLUME
STATION
LEFT SIDE RIGHT SIDE DIST.(M) LEFT SIDE RIGHT SIDE
+(-) 40.00
- -
+(-) 60.00
- -
+(-) 80.00
- -
+(-) 100.00
- -
+(-) 120.00
- -
+(-) 140.00
- -
+(-) 160.00
- -
+(-) 180.00
- -
+(-) 195.00
0+ 0 - 0+ 54 = 54 x 2 b/s = 108
VOLUME = 108 x 1.5 x 0.8 = 129.60 cu.m
x
II. BEAMS (CRIB TYPE)
0+ 0 - 0+ 54 = 54 x 2 b/s = 108
VOLUME = 108 x 0.4 x 0.3 x 1 = 12.96 cu.m
108 / 3 = 36 + 2 = 38 pcs.
Sta. 0+000 - Sta. 0+72
VOLUME 1 = 38 x 0.4 x 0.3 x 3.00 = 13.68 cu.m
CONTRACT ID : 23DJ0022 14. I hereby certify that the attached statement of work is correct and just and does not include items used on
CONTRACT NAME OO2: Protect Lives and Properties Against Major Floods-FLOOD portions thereat for which payment has already been received in regards to items covering advance payment
MANAGEMENT PROGRAM- Construction/Maintenance of Flood for materials, the said materials are on site and are properly protected.
Mitigation Structures and Drainage Systems-Construction of
Balubal River Flood Control, Sariaya, Quezon
CONTRACT AMOUNT :
ORIGINAL : PHP 48,019,931.72
REVISED : PHP - 15. We hereby certify that the materials incorporated in this monthly certificate of payment have been verified and
tested in accordance with specifications. We hereby certify that the quantity of work approved for payment in
the attached statement have been accomplished, quantities including materials brought to site but not
incorporated in the work are correct and consistent with all previous recommendations for payment and the
1. Total Value of Work to Date . . . . . . . . . . . . . . . . . . .P 13,217,829.96 work quantities and amounts are consistent with the requirements of the contract.
2. Total Value of Work Executed Previously . . . . . . . . P -
3. Total Value of Work this Billing . . . . . . . . . . . . . . . . . P 13,217,829.96
4. Deductions :
A) 10% Retention ........................ P 1,321,783.00 ANNA RIELLA MARGARITA B. PERICAS ISRAEL J. AFRICA
__% Recoupment from Advance P 1,982,674.49 Materials Engineer Project Engineer
Sub-Total . . . . . . . . . . . . . . . P 3,304,457.49
B) (3-4A) (10/11.2 x 2%) Withholding Tax . . . . . . . . P 200,627.78 Checked and Reviewed by:
(3-4A) (10/11.2 x 5%) VAT . . . . . . . . . . . . . . . . P 501,569.44
Sub-Total . . . . . . . . . . . . . . . P 702,197.22
TOTAL DEDUCTIONS . . . . . . . . . . . . . . . . . P 4,006,654.71
5. Amount Approved for Payment P 9,211,175.25 LAURENCE M. LUICO
6. Less: Request No. For Materials on hand P - OIC - Chief, Construction Section
7. Add: Request No. For Materials on hand P -
8. * Foreign Component of Billing (70% of 5 + 4B) P - Recommending Approval : APPROVED FOR PAYMENT:
9. * Foreign Currency Equivalence of Foreign Component P -
10. * Local Component approved Amount (5-8) P -
11. * Less: Peso Cost Financing to be paid by World Bank P -
Catergory % of 5 P - RAMONITO S.M. PAZ DEL ROSARIO C. NACA
12. Less: Local Expenditures Assistant District Engineer District Engineer
Catergory % of 5 P - Date:
13. Net Amount Due to the Contactor. . . . . . P. . . . . . .9,211,175.25
. Scheduled Physical Accomplishment : 24.39%
Actual Physical Accomplishment : 27.53%
Requested this Billing : 27.53%
Slippage Physical : 3.14%
Contract Expiry Date (Original) : February 06, 2024
Contract Expiry Date (Revised) : -
PIF-06-BIL-01 Rev 00
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV – A
QUEZON II DISTRICT ENGINEERING OFFICE
Lucena City
BILLING SUMMARY
PAYEE :
I.A. BOSQUE CONSTRUCTION CORP.
CONTRACT NAME : OO2: Protect Lives and Properties Against Major Floods-FLOOD
MANAGEMENT PROGRAM- of Flood Mitigation Structures
Construction/Maintenance
and Drainage Systems-Construction of Balubal
River Flood Control, Sariaya, Quezon
0
LOCATION OF THE
CONTRACT : Sariaya, Quezon
PREVIOUS BILLING : -
BALANCE : P 34,802,101.76
PAYMENT BREAKDOWN : :
DEDUCTIONS
a) 10% Retention = P 1,321,783.00
b) 2% Withholding Tax = P 200,627.78
c) VAT (5%) = P 501,569.44
d) Recoupment from advance Payment = P 1,982,674.49
Remarks:
On-Going
ISRAEL J. AFRICA
Project Engineer