Republic of the Philippines

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Region X
OFFICE OF THE REGIONAL DIRECTOR
Engineers' Hill, Bulua, Cagayan de Oro City
ITEMIZED QUANTITIES AND COST OF REVISION
VARIATION ORDER - CHANGE ORDER
PROJECT CONTRACT I.D : 17K000174
NAME OF PROJECT : Construction of By-Passes/Diversion Roads,Puerto-Claveria By-Pass Road incl. ROW and Bridge, Package 2, Misamis Oriental
LOCATION : Misamis Oriental
STATION : Station 0 + 020.00 to Station 0 + 300.00
CONTRACTOR : UKC BUILDERS, INC.
ORIGINAL CONTRACT PROPOSED QUANTITIES AND UNIT COST OF THIS CHANGE VO-CO2
ITEM DESCRIPTION REMARKS
UNIT QTY UNIT COST AMOUNT ADDITIVE AMOUNT DEDUCTIVE AMOUNT QTY AMOUNT
I. Facilities for the Engineers
A.1.1(8) Provision of field office for the Engineer ( Rental Basis) mos. 9.010 93,589.90 843,245.00 0.99 92,654.00 10.000 935,899.00 INCREASED
II. Other General Requirements
B.5 Project Billboard/Signboard Each 4.000 3,593.54 14,374.16 - - - - 4.000 14,374.16 SAME
B.7 Occupational Safety and Health Program mos. 9.010 78,340.45 705,847.45 0.99 77,557.05 10.000 783,404.50 INCREASED
B.8 Traffic Management mos. 9.010 96,897.13 873,043.14 0.99 95,928.16 10.000 968,971.30 INCREASED
B.9 Mobilization/Demobilization L.s 1.000 1,020,143.04 1,020,143.04 - - - - 1.000 1,020,143.04 SAME
III. Earthworks
102(2) Surplus Common Excavation cu.m. 3,239.190 224.99 728,785.36 3,239.19 728,785.36 - DELETED
103(1) Structure Excavation(Common Soil) cu.m. 1,658.330 202.03 335,032.41 1,658.33 335,032.41 - DELETED
103(2)a Bridge Excavation cu.m. 1,139.190 371.15 422,810.37 20.54 7,624.33 1,159.732 430,434.70 INCREASED
103(5)b Shoring,Cribbingn& related Works(Cofferdaming) L.s 1.000 3,875,885.40 3,875,885.40 - - - - 1.000 3,875,885.40 SAME
104(1)b1 Embankment from Borrow (Common Soil) cu.m. 316.820 445.27 141,070.44 541.28 241,015.08 858.099 382,085.53 INCREASED
IV. Bridge Construction -
400(4)b PreCast Concrete Piles,450x450mm (Furnished) I.m. 4,320.000 7,339.39 31,706,164.80 4,020.00 29,504,347.80 300.000 2,201,817.00 DECREASED
400(14) PreCast Concrete Piles,450x450mm (Driven) I.m. 4,320.000 2,713.69 11,723,140.80 4,040.00 10,963,307.60 280.000 759,833.20 DECREASED
400(16) Test Piles (Furnished and Driven) I.m. 240.000 10,385.22 2,492,452.80 210.00 2,180,896.20 30.000 311,556.60 DECREASED
404(1)a Reinforcing Steel Bar (Grade 40) kg. 33,791.680 76.14 2,572,898.52 8,293.80 631,489.80 42,085.478 3,204,388.31 INCREASED
404(1)b Reinforcing Steel Bar (Grade 60) kg. 124,352.390 77.16 9,595,030.41 27,261.63 2,103,507.06 97,090.764 7,491,523.35 DECREASED
405(1)a3 Structural Concrete,Class "A", 20.68 cu.m. 768.020 8,829.38 6,781,140.43 201.62 1,780,204.23 566.397 5,000,936.20 DECREASED
405(1)b3 Structural Concrete,Class "A", 27.58 cu.m. 23.360 10,965.83 256,161.79 23.36 256,161.79 DELETED
406(1) Prestressed Structural Member (Type VI Girder)-40m Each 7.000 2,242,525.36 15,697,677.52 3.00 6,727,576.08 4.000 8,970,101.44 DECREASED
407(8) Lean Concrete cu.m. 14.730 8,081.25 119,036.81 1.88 15,181.27 12.851 103,855.54 DECREASED
V. Drainage and Slope Protection
505(6) Grouted Riprap (Slope Protection) cu.m. 142.300 3,592.62 511,229.83 70.87 254,623.10 71.426 256,606.73 DECREASED
506(1) Stone Masonry cu.m. 16.890 2,821.67 47,658.01 43.84 123,694.68 60.727 171,352.68 INCREASED
VI. Miscellaneous Structure
b.18 Craneway I.s. 1.000 9,585,387.800 9,585,387.80 - - - - 1.000 9,585,387.80 SAME
VII. New Items
400(3)d Steel H-Piles, Furnished W14 x 117 (Furnished) l.m. 13,956.360 3,261.00 45,511,689.96 3,261.000 45,511,689.96 NEW ITEM
400(10) Steel H-Piles, Furnished W14 x 117 (Driven) l.m. 3,036.570 3,261.00 9,902,254.77 3,261.000 9,902,254.77 NEW ITEM
400(16) Steel H-Piles, Test Piles, (Furnished and Driven)W14 x 117 l.m. 16,713.74 216.00 3,610,167.84 216.000 3,610,167.84 NEW ITEM
412 Elastomeric Bearing Pad each 19,666.37 8.00 157,330.96 8.000 157,330.96 NEW ITEM
GRAND TOTAL 100,048,216.29 60,451,406.62 54,849,622.90 105,650,000.00

ORIGINAL CONTRACT AMOUNT 100,048,216.29

ESTIMATED CONTRACT AMOUNT DUE TO V.O. 105,650,000.00
THIS VARIATION AMOUNT 105,650,000.00
DIFFERENCE IN COST THIS CHANGE ORDER 5,601,783.71
PERCENT CHANGE DUE TO THIS VO-CO 5.60%

Accepted by: Prepared by: Submitted by: Checked & Reviewed by: Recommending Approval: A P P R O V E D :

ELPEDIO M. JEREZ ADELINO T. TANGAPA VIRGIE G. NAYVE ARTHUR M. CUPAY EFREN A. BERBA, CEO VI, CESE VIRGILIO C. EDUARTE, CESO IV
UKC BUILDERS, INC. Project Engineer Chief, Construction Division Chief, Planning & Design Division Assistant Regional Director Regional Director