ITEMI

UNIT COST
ITEM NO. DESCRIPTION UNIT
(Php)
PART A FACILITIES FOR THE ENGINEERS

Provision of Combined Field Office, Laboratory and Living Quarters Building for
A.1.1(6) mo. 11,340.00
the Engineer (Rental Basis)

PART B OTHER GENERAL REQUIREMENTS

B.5 Project Billboard/Signboard each 6,152.00
B.7(1) Occupational Safety & Health Program mo. 37,022.00
B.8(1) Traffic Management mo. 45,193.00
B.9 Mobilization and Demobilization l.s. 317,100.00
CONSTRUCTION OF ROAD : STA. 408+395.00- STA. 411+690.84
CW1 Beg. N 13' 39' 51.67", E 123' 1' 34.56"
End N 13' 41' 17.72'', E 123' 2' 35.37"
PART C EARTHWORKS
101(3)b3 Removal of Actual Structures/Obstructions, 0.23m thk. PCCP (Unreinforced) sq.m. 265.00
102(2) Surplus Common Excavation cu.m. 170.00
104(1)a Embankment from Roadway Excavation, Common Soil cu.m. 186.00
105(1)a Subgrade Preparation, Common Material sq.m. 17.00
PART D SUBBASE AND BASE COURSES
200(1) Aggregate Subbase Course cu.m. 690.00
PART E SURFACE COURSES
311(1)c1 Portland Cement Concrete Pavement (Unreinforced), 0.23 m thick., 14 Days sq.m. 2,601.00
311(1)e1 Portland Cement Concrete Pavement (Unreinforced), 0.28 m thick., 14 Days sq.m. 2,028.00
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES, DRAINAGE STRUCTURES, L = 6,536.30 LI.M. & S
103(1)a Structure Excavation, Common Soil cu.m. 258.00
103(3) Foundation Fill cu.m. 1,065.00
103(6)a Pipe Culverts and Drain Excavation, Common Soil cu.m. 434.00
404(1)a Reinforcing Steel Bar, Grade 40 kg. 56.00
405(1)a3 Structural Concrete (Class A), 20.68 Mpa, 28 days cu.m. 8,758.00
500(1)a3 Pipe Culverts, 910mmø (36"ø), Class II RCPC l.m. 5,726.00
506(1) Stone Masonry cu.m. 5,012.00
PART H MISCELLANEOUS STRUCTURES
600(7) Curb and Gutter, Precast l.m. 2,160.00
Warning Signs (600mm x 600mm) W6-1B, Pedestrian and School Signs
605(1)ai1 ea. 9,911.00
Pedestrian Crossing Ahead

605(1)aj1 Warning Signs (600mm x 600mm) W6-2B, Pedestrian and School Signs Children ea. 9,911.00
Crossing
605(1)t4 Warning Signs (450mm x 700mm) W4-1PA, Road Width Sign Narrow Brige ea. 13,002.00
605(6)e1 Hazard Markers 450mmx600mm, Chevron Signs ea. 17,160.00
612(1) Reflectorized Thermoplastic Pavement Markings (White) sq.m. 813.00
612(2) Reflectorized Thermoplastic Pavement Markings (Yellow) sq.m. 942.00
 PART I EXTRA WORK ORDER NO. 1
B.8(2) Traffic Management Plan l.s. 651,610.00
624(1)a1 Single Arm Post, with Street Light, 8m, LED. 130w ea. 113,295.00
TOTAL
......................

Prepared by: Checked by: Verif

HARLEY PETER M. PARAS MARILOU A. SARIBA ELE

Project Engineer Assistant Chief, Construction Division OIC
ITEMIZED COST OF REVISION
ORIGINAL CONTRACT AS PER PCMA PROPOSED VARIATION ORDER No. 1
AMOUNT AMOUNT ADDITIVE DEDUCTIVE
QUANTITY QUANTITY
(Php) (Php) QUANTITY AMOUNT QUANTITY

8.50 96,390.00 8.50 96,390.00 - - -

2.00 12,304.00 2.00 12,304.00 - - -

8.50 314,687.00 8.50 314,687.00 - - -
8.50 384,140.50 8.50 384,140.50 - - 8.50
1.00 317,100.00 1.00 317,100.00 - - -

11.00 2,915.00 11.00 2,915.00 - - 2.00

8,037.00 1,366,290.00 8,037.00 1,366,290.00 - - -
3,869.00 719,634.00 3,869.00 719,634.00 - - -
28,674.00 487,458.00 28,674.00 487,458.00 - - 1,775.00

7,122.00 4,914,180.00 7,122.00 4,914,180.00 - - 425.00

11.00 28,611.00 11.00 28,611.00 - - 11.00

28,674.00 58,150,872.00 28,674.00 58,150,872.00 - - 1,775.00
30 LI.M. & SLOPE PROTECTION STRUCTURES , A=1,766.92 SQ.M.
8,495.00 2,191,710.00 8,495.00 2,191,710.00 2,269.00 585,402.00 -
792.00 843,480.00 792.00 843,480.00 - - 45.00
61.00 26,474.00 61.00 26,474.00 - - -
165,357.00 9,259,992.00 165,357.00 9,259,992.00 - - 9,471.00
3,988.00 34,926,904.00 3,988.00 34,926,904.00 - - 216.00
27.00 154,602.00 27.00 154,602.00 - - -
1,446.00 7,247,352.00 1,446.00 7,247,352.00 - - -

6,536.30 14,118,408.00 6,536.30 14,118,408.00 - - 354.68

8.00 79,288.00 8.00 79,288.00 - - -

8.00 79,288.00 8.00 79,288.00 - - -

1.00 13,002.00 1.00 13,002.00 - - -

15.00 257,400.00 15.00 257,400.00 - - -
1,727.00 1,404,051.00 1,727.00 1,404,051.00 - - 7.00
107.34 101,114.28 107.34 101,114.28 - - 1.34
 - - - - 1.00 651,610.00 -
- - - - 120.00 13,595,400.00 -
................ 137,497,646.78 . . . . . . . . . . . 137,497,646.78 . . . . . . . . . . 14,832,412.00 . . . . . . . . . .

Verified and Submitted by: Recommending Approval: Approved by:

ELEANOR L. AREOLA ESMERALDO S. SARMIENTO VIRGILIO C. EDUARTE, CESO IV

OIC-Chief, Construction Division OIC-Assistant Regional Director Regional Director
PROPOSED VARIATION ORDER No. 1 REVISED CONTRACT AMOUNT
DEDUCTIVE
QUANTITY AMOUNT
AMOUNT

- 8.50 96,390.00

- 2.00 12,304.00
- 8.50 314,687.00
384,140.50 - -
561.20 1.00 ###
316,538.80

530.00 9.00 2,385.00

- 8,037.00 1,366,290.00
- 3,869.00 719,634.00
30,175.00 26,899.00 457,283.00

293,250.00 6,697.00 4,620,930.00

28,611.00 - -
3,599,700.00 26,899.00 54,551,172.00

- 10,764.00 2,777,112.00
47,925.00 747.00 795,555.00
- 61.00 26,474.00
530,376.00 155,886.00 8,729,616.00
1,891,728.00 3,772.00 33,035,176.00
- 27.00 154,602.00
- 1,446.00 7,247,352.00

766,108.80 6,181.62 13,352,299.20

- 8.00 79,288.00

- 8.00 79,288.00

- 1.00 13,002.00
- 15.00 257,400.00
5,691.00 1,720.00 1,398,360.00
1,262.28 106.00 99,852.00
 - 1.00 651,610.00
- 120.00 13,595,400.00
7,580,058.78 . . . . . . . . . . 144,750,000.00

Approved by:

VIRGILIO C. EDUARTE, CESO IV

Regional Director
 ITEMIZED COS
UNIT COST
ITEM NO. DESCRIPTION UNIT
(Php)
PART A FACILITIES FOR THE ENGINEERS

Provision of Combined Field Office, Laboratory and Living Quarters Building for
A.1.1(6) mo. 11,340.00
the Engineer (Rental Basis)
PART B OTHER GENERAL REQUIREMENTS
B.5 Project Billboard/Signboard each 6,152.00
B.7(1) Occupational Safety & Health Program mo. 37,022.00
B.8(1) Traffic Management mo. 45,193.00
B.9 Mobilization and Demobilization l.s. 317,100.00
CONSTRUCTION OF ROAD : STA. 408+395.00- STA. 411+690.84
CW1 Beg. N 13' 39' 51.67", E 123' 1' 34.56"
End N 13' 41' 17.72'', E 123' 2' 35.37"
PART C EARTHWORKS
101(3)b3 Removal of Actual Structures/Obstructions, 0.23m thk. PCCP (Unreinforced) sq.m. 265.00
102(2) Surplus Common Excavation cu.m. 170.00
104(1)a Embankment from Roadway Excavation, Common Soil cu.m. 186.00
105(1)a Subgrade Preparation, Common Material sq.m. 17.00
PART D SUBBASE AND BASE COURSES
200(1) Aggregate Subbase Course cu.m. 690.00
PART E SURFACE COURSES
311(1)c1 Portland Cement Concrete Pavement (Unreinforced), 0.23 m thick., 14 Days sq.m. 2,601.00
311(1)e1 Portland Cement Concrete Pavement (Unreinforced), 0.28 m thick., 14 Days sq.m. 2,028.00
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES, DRAINAGE STRUCTURES, L = 6,536.30 LI.M. & S
103(1)a Structure Excavation, Common Soil cu.m. 258.00
103(3) Foundation Fill cu.m. 1,065.00
103(6)a Pipe Culverts and Drain Excavation, Common Soil cu.m. 434.00
404(1)a Reinforcing Steel Bar, Grade 40 kg. 56.00
405(1)a3 Structural Concrete (Class A), 20.68 Mpa, 28 days cu.m. 8,758.00
500(1)a3 Pipe Culverts, 910mmø (36"ø), Class II RCPC l.m. 5,726.00
506(1) Stone Masonry cu.m. 5,012.00
PART H MISCELLANEOUS STRUCTURES
600(7) Curb and Gutter, Precast l.m. 2,160.00
Warning Signs (600mm x 600mm) W6-1B, Pedestrian and School Signs
605(1)ai1 ea. 9,911.00
Pedestrian Crossing Ahead

605(1)aj1 Warning Signs (600mm x 600mm) W6-2B, Pedestrian and School Signs Children ea. 9,911.00
Crossing
605(1)t4 Warning Signs (450mm x 700mm) W4-1PA, Road Width Sign Narrow Brige ea. 13,002.00
605(6)e1 Hazard Markers 450mmx600mm, Chevron Signs ea. 17,160.00
612(1) Reflectorized Thermoplastic Pavement Markings (White) sq.m. 813.00
612(2) Reflectorized Thermoplastic Pavement Markings (Yellow) sq.m. 942.00
PART I EXTRA WORK ORDER NO. 1
 B.8(2) Traffic Management Plan l.s. 651,610.00
624(1)a1 Single Arm Post, with Street Light, 8m, LED. 130w ea. 113,295.00
TOTAL
......................

Prepared by: Checked by: Verif

HARLEY PETER M. PARAS MARILOU A. SARIBA ELE

Project Engineer Assistant Chief, Construction Division OIC
D COST OF REVISION
ORIGINAL CONTRACT PROPOSED VARIATION ORDER No. 1 REVISED CONTRACT
AMOUNT ADDITIVE DEDUCTIVE
QUANTITY QUANTITY
(Php) QUANTITY AMOUNT QUANTITY AMOUNT

8.50 96,390.00 - - - - 8.50

2.00 12,304.00 - - - - 2.00

8.50 314,687.00 - - - - 8.50
8.50 384,140.50 - - 8.50 384,140.50 -
1.00 317,100.00 - - - 561.20 1.00

11.00 2,915.00 - - 2.00 530.00 9.00

8,037.00 1,366,290.00 - - - - 8,037.00
3,869.00 719,634.00 - - - - 3,869.00
28,674.00 487,458.00 - - 1,775.00 30,175.00 26,899.00

7,122.00 4,914,180.00 - - 425.00 293,250.00 6,697.00

11.00 28,611.00 - - 11.00 28,611.00 -

28,674.00 58,150,872.00 - - 1,775.00 3,599,700.00 26,899.00
30 LI.M. & SLOPE PROTECTION STRUCTURES , A=1,766.92 SQ.M.
8,495.00 2,191,710.00 2,269.00 585,402.00 - - 10,764.00
792.00 843,480.00 - - 45.00 47,925.00 747.00
61.00 26,474.00 - - - - 61.00
165,357.00 9,259,992.00 - - 9,471.00 530,376.00 155,886.00
3,988.00 34,926,904.00 - - 216.00 1,891,728.00 3,772.00
27.00 154,602.00 - - - - 27.00
1,446.00 7,247,352.00 - - - - 1,446.00

6,536.30 14,118,408.00 - - 354.68 766,108.80 6,181.62

8.00 79,288.00 - - - - 8.00

8.00 79,288.00 - - - - 8.00

1.00 13,002.00 - - - - 1.00

15.00 257,400.00 - - - - 15.00
1,727.00 1,404,051.00 - - 7.00 5,691.00 1,720.00
107.34 101,114.28 - - 1.34 1,262.28 106.00
 - - 1.00 651,610.00 - - 1.00
- - 120.00 13,595,400.00 - - 120.00
................ 137,497,646.78 . . . . . . . . . . 14,832,412.00 . . . . . . . . . . 7,580,058.78 . . . . . . . . . .

Verified and Submitted by: Recommending Approval: Approved by:

ELEANOR L. AREOLA ESMERALDO S. SARMIENTO VIRGILIO C. EDUARTE, CESO IV

OIC-Chief, Construction Division OIC-Assistant Regional Director Regional Director
 REVISED CONTRACT AMOUNT

AMOUNT

96,390.00

12,304.00
314,687.00
-
316,538.80
###

2,385.00
1,366,290.00
719,634.00
457,283.00

4,620,930.00

-
54,551,172.00
Q.M.
2,777,112.00
795,555.00
26,474.00
8,729,616.00
33,035,176.00
154,602.00
7,247,352.00

13,352,299.20

79,288.00

79,288.00

13,002.00
257,400.00
1,398,360.00
99,852.00
 651,610.00
13,595,400.00
144,750,000.00

Approved by:

VIRGILIO C. EDUARTE, CESO IV

Regional Director