Project Local Program, Construction / Repair / Rehabilitation / Improvement

Infrastructure Including Local Projects, Local Roads and bridges,

and Bridges, Local Roads, Rehabilitation / at Tibig, Tambo and Bag
Location : Lipa City, Batangas

BACK-UP COMPUTATIONS

Brgy. Tambo Station Station Net Length Width

Section 1 0 to 169.00 169.00 4.00
Section 2 0 to 357.00 357.00 5.00
Brgy. Tibig
Section 1 0 to 100.00 100.00 2.00
Section 2 0 to 194.00 194.00 4.00
Section 3 0 to 100.00 100.00 5.00
Section 4 0 to 90.00 90.00 4.00
Section 5 0 to 100.00 100.00 1.00
Brgy. Bagong Pook
Section 1 0 to 110.00 110.00 3.00
Section 2 0 to 54.00 54.00 4.00
Section 3 0 to 55.50 55.50 4.00

100(1) Clearing and Grubbing

Brgy. Tibig Length Width Qty Area
Section 1 100.00 2.00 1.00 200.00
Section 2 194.00 4.00 1.00 776.00
Brgy. Bagong Pook
Section 1 96.00 1.00 1.00 96.00
1,072.00
Total 0.11

101(3)b1 Removal of Actual Structures/Obstruction (0.15m. Thick; PCCP Unreinforced)

Brgy. Tibig Net length Width Qty. Area

Section 1 100.00 2.00 1.00 200.00
Section 3 100.00 5.00 1.00 500.00
Section 4 90.00 4.00 1.00 360.00
Brgy. Bagong Pook
Section 1 65.50 0.80 2.00 104.80
Section 3 55.50 3.00 1.00 166.50
Total: 1,332.00

102(2) Surplus Common Excavation

Brgy. Tibig Net Length Width Thickness Volume
Section 1 100.00 2.00 0.20 40.00
Section 2 194.00 4.00 0.20 155.20
Section 3 100.00 5.00 0.20 100.00
Section 4 90.00 4.00 0.20 72.00
Brgy. Bagong Pook
Section 1 110.00 4.00 0.20 88.00
Section 2 54.00 3.00 0.20 32.40
Section 3 55.50 3.00 0.20 33.30
 Project Local Program, Construction / Repair / Rehabilitation / Improvement
Infrastructure Including Local Projects, Local Roads and bridges,
and Bridges, Local Roads, Rehabilitation / at Tibig, Tambo and Bag
Location : Lipa City, Batangas

BACK-UP COMPUTATIONS

Brgy. Tambo
Section 1 169.00 5.00 0.20 169.00
Section 2 357.00 5.00 0.20 357.00
Total: 1,047.00
 Project Local Program, Construction / Repair / Rehabilitation / Improvement
Infrastructure Including Local Projects, Local Roads and bridges,
and Bridges, Local Roads, Rehabilitation / at Tibig, Tambo and Bag
Location : Lipa City, Batangas

BACK-UP COMPUTATIONS

105(1)a Subgrade Preparation (Common Material)

Brgy. Tambo Length Width Qty Area

Section 1 169.00 4.70 1.00 794.30
Section 2 357.00 5.70 1.00 2,034.90
Brgy. Tibig
Section 1 100.00 2.70 1.00 270.00
Section 2 194.00 4.70 1.00 911.80
Section 3 100.00 5.70 1.00 570.00
Section 4 90.00 4.70 1.00 423.00
Brgy. Bagong Pook
Section 1 110.00 3.70 1.00 407.00
Section 2 54.00 4.70 1.00 253.80
Section 3 55.50 4.70 1.00 260.85
Total: 5,926.00

200(1) Aggregate Subbase Course

Brgy. Tambo Length Width Thickness Qty

Section 1 169.00 4.00 0.15 1.00
Section 1 169.00 0.35 0.35 1.00
Section 2 357.00 5.00 0.15 1.00
Section 2 357.00 0.35 0.35 1.00
Brgy. Tibig -
Section 1 100.00 2.00 0.15 1.00
Section 1 100.00 0.35 0.35 1.00
Section 2 194.00 4.00 0.15 1.00
Section 2 194.00 0.35 0.35 1.00
Section 3 100.00 5.00 0.15 1.00
Section 3 100.00 0.35 0.35 1.00
Section 4 90.00 4.00 0.15 1.00
Section 4 90.00 0.35 0.35 1.00
Brgy. Bagong Pook -
Section 1 110.00 3.00 0.15 1.00
Section 1 110.00 0.35 0.35 1.00
Section 2 54.00 4.00 0.15 1.00
Section 2 54.00 0.35 0.35 1.00
Section 3 55.50 4.00 0.15 1.00
Section 3 55.50 0.35 0.35 1.00

Total:

311(1)b1 Portland Cement Concrete Pavement(Unreinforced), (0.20 m thick; 14 days)

 Project Local Program, Construction / Repair / Rehabilitation / Improvement
Infrastructure Including Local Projects, Local Roads and bridges,
and Bridges, Local Roads, Rehabilitation / at Tibig, Tambo and Bag
Location : Lipa City, Batangas

BACK-UP COMPUTATIONS

Brgy. Tambo Length Width Qty Area

Section 1 169.00 4.00 1.00 676.00
Section 2 357.00 5.00 1.00 1,785.00
Brgy. Tibig
Section 1 100.00 2.00 1.00 200.00
Section 2 194.00 4.00 1.00 776.00
Section 3 100.00 5.00 1.00 500.00
Section 4 90.00 4.00 1.00 360.00
Brgy. Bagong Pook
Section 1 110.00 3.00 1.00 330.00
Section 2 54.00 4.00 1.00 216.00
Section 3 55.50 4.00 1.00 222.00
Total: 5,065.00
uction / Repair / Rehabilitation / Improvement of Various
ng Local Projects, Local Roads and bridges, Local Roads
oads, Rehabilitation / at Tibig, Tambo and Bagong Pook.
Da
te
BACK-UP COMPUTATIONS Cr
ea
te
Area d: Remarks
11
676.00 Road Opening
-
1,785.00
23 Road Opening
-
20
200.00
10 Reconstruction
776.00 Road Opening
500.00 Reconstruction
360.00 Road Opening
100.00 Lined Canal

330.00 Reconstruction
216.00 Road Opening
222.00 Road Opening

Remarks
Road Opening
Road Opening

Reconstruction
Reconstruction
ha.

ruction (0.15m. Thick; PCCP Unreinforced)

Remarks
Reconstruction
Reconstruction
Road Opening

Reconstruction
Road Opening
sq.m

Remarks
Reconstruction
Road Opening
Reconstruction
Road Opening

Reconstruction
Road Opening
Road Opening
uction / Repair / Rehabilitation / Improvement of Various
ng Local Projects, Local Roads and bridges, Local Roads
oads, Rehabilitation / at Tibig, Tambo and Bagong Pook.
Da
te
BACK-UP COMPUTATIONS Cr
ea
te
d:
Road Opening11
-
Road Opening23
cu.m -
20
10
uction / Repair / Rehabilitation / Improvement of Various
ng Local Projects, Local Roads and bridges, Local Roads
oads, Rehabilitation / at Tibig, Tambo and Bagong Pook.
Da
te
BACK-UP COMPUTATIONS Cr
ea
te
d:
11
-
Remarks 23
Road Opening -
20
Road Opening10

Reconstruction
Road Opening
Reconstruction
Road Opening

Reconstruction
Road Opening
Road Opening
sq.m

Volume
101.40
20.70
267.75
43.73
-
30.00
12.25
116.40
23.77
75.00
12.25
54.00
11.03
-
49.50
13.48
32.40
6.62
33.30
6.80
10.00 Transition & Correction
921.00 cu.m

nt(Unreinforced), (0.20 m thick; 14 days)

uction / Repair / Rehabilitation / Improvement of Various
ng Local Projects, Local Roads and bridges, Local Roads
oads, Rehabilitation / at Tibig, Tambo and Bagong Pook.
Da
te
BACK-UP COMPUTATIONS Cr
ea
te
d:
Remarks - 11
Road Opening23
Road Opening -
20
10
Reconstruction
Road Opening
Reconstruction
Road Opening

Reconstruction
Road Opening
Road Opening
sq.m
L 330.00 m
W 5.00 m
A 1,650.00 sq.m

Length 2: 197.50 m
Width 5.00 m
Area 2: 987.50 sq.m

Length 1: 166.00 m
Width 4.00 m
Area 1: 664.00 sq.m
Total: 1,651.50 sq.m
 Republic of the Philippines
Department of Public Works and Highways
Batangas IV District Engineering Office
Lipa City
ITEMIZED COST OF REVISION
VARIATION ORDER NO. 1 AS PER AS-STAKE
Project : Local Program, Construction / Repair / Rehabilitation / Improvement of Various Infrastructure Including Local Projects, Local Roads an
Improvement of Road at Barangays Tambo, Tibig, and Bagong Pook, Lipa City, Batangas
Location : Lipa City
Contractor : TERAVERA CORPORATION
Contract I.D.: 19DD0102

Original Contract
Item No. Description Unit Unit Cost (Php)

Quantity Amount (Php)

Brgy. Tibig,Tambo and Bagong Pook

PART A FACILITIES FOR THE ENGINEER

A.1.4(1) Provision of Progress Photographs ea. 11,841.80 1.00 11,841.80

PART B OTHER GENERAL REQUIREMENTS

B.5 Project Billboard / Signboard ea. 4,267.36 2.00 8,534.72

B.7(1) Occupational Safety and Health Program mos. 17,542.50 1.70 29,822.25

B.8(1) Traffic Management mos. 122,638.30 1.70 208,485.11

B.9 Mobilization / Demobilization l.s. 58,800.00 1.00 58,800.00

PART C EARTHWORKS

100(1) Clearing and Grubbing sq.m. 143,662.55 0.11 15,802.88

101(3)b1 Removal of Actual Structures / Obstruction (0.15m thk. PCCP, unreinforced) sq.m. 96.08 1,152.00 110,684.16

102(2) Surplus Common Excavation cu.m. 137.31 305.00 41,879.55

105(1)a Subgrade Preparation (Common Material) sq.m. 18.61 6,356.00 118,285.16

PART D SUBBASE AND BASE COURSE

 Republic of the Philippines
Department of Public Works and Highways
Batangas IV District Engineering Office
Lipa City
ITEMIZED COST OF REVISION
VARIATION ORDER NO. 1 AS PER AS-STAKE
Project : Local Program, Construction / Repair / Rehabilitation / Improvement of Various Infrastructure Including Local Projects, Local Roads an
Improvement of Road at Barangays Tambo, Tibig, and Bagong Pook, Lipa City, Batangas
Location : Lipa City
Contractor : TERAVERA CORPORATION
Contract I.D.: 19DD0102

Original Contract
Item No. Description Unit Unit Cost (Php)

Quantity Amount (Php)

200(1) Aggregate Subbase Course cu.m. 1,014.41 982.00 996,150.62

PART E SURFACE COURSE

311(1)b1 Portland Cement Concrete Pavement (Unreinforced) (0.20m.thick, 14 days) sq.m. 1,463.75 5,401.00 7,905,713.75

PART G DRAINAGE AND SLOPE PROTECTION STRUCTURE

500(3)a Lined Canal (Rectangular, Masonry) l.m 3,839.02

Sub-Total= 9,506,000.00

Prepared By: Checked and Submitted By: Reviewed as to Quantities Presented by

PAOLO IÑIGO P. TAN LEO S. MATIAS JEHELA G. ROXAS

Contractor's Project Engineer Chief, Construction Section Chief, Planning and Design Section
c of the Philippines
ublic Works and Highways
strict Engineering Office
Lipa City
D COST OF REVISION
ER NO. 1 AS PER AS-STAKE
Including Local Projects, Local Roads and bridges, Local Roads and Bridges, Local Roads, Rehabilitation /

PROPOSED V.O. # 1 AS PER AS-STAKE

REVISED QUANTITY AND AMOUNT AS
PER AS-STAKE
ADDITIVE DEDUCTIVE

Quantity Amount (Php) Quantity Amount (Php) Quantity Amount (Php)

1.00 11,841.80

2.00 8,534.72

1.70 29,822.25

1.70 208,485.11

1.00 58,800.00

- 0.00 - 402.26 - 0.11 15,400.63

180.00 17,294.40 - 1,332.00 127,978.56

742.00 101,884.02 1,047.00 143,763.57

- 430.00 - 8,002.30 5,926.00 110,282.86

c of the Philippines
ublic Works and Highways
strict Engineering Office
Lipa City
D COST OF REVISION
ER NO. 1 AS PER AS-STAKE
Including Local Projects, Local Roads and bridges, Local Roads and Bridges, Local Roads, Rehabilitation /

PROPOSED V.O. # 1 AS PER AS-STAKE

REVISED QUANTITY AND AMOUNT AS
PER AS-STAKE
ADDITIVE DEDUCTIVE

Quantity Amount (Php) Quantity Amount (Php) Quantity Amount (Php)

- - 61.00 921.00 934,271.61

- - 336.00 - 491,820.00 5,065.00 7,413,893.75

100.00 383,902.00 100.00 383,902.00

118,776.16 - 499,883.30 9,446,976.86

Recommended By: Approved By:

NOLI M. ALCANTARA RODY A. ANGULO

Assistant District Engineer District Engineer