ITEMIZED COST OF REVISION

(Proposed Variation Order No. 1)

Project :CONSTRUCTION OF CONCRETE ROAD - MAAYON - SARA RD.
Location :MAAYON, CAPIZ
Contract ID :20G00024
Contractor Name : Arby Immanuel G. Acebuque
ORIGINAL Proposed ASTAKE
Unit Cost
Item No. Description Unit Quantity Amount Additive Deductive Revised Quantity and Amount
(Php) (Php) Quantity Amount Quantity Amount Quantity Amount
PART A FACILITIES FOR THE ENGINEERS
A.1.1(8) Provision of Field Office for the Engineer (Rental Basis) mo. 33,900.00 6.57 222,723.00 6.57 222,723.00
A.1.2(16) Operation and Maintenance of Field Office for the Engineer mo. 36,160.00 6.57 237,571.20 6.57 237,571.20
PART B OTHER GENERAL REQUIREMENTS
B.5 Project Billboard/ Sign Board ea. 3,114.83 4.00 12,459.32 4.00 12,459.32
B.7(1) Occupational Safety and Health Program mo. 45,619.67 6.57 299,721.23 6.57 299,721.23
B.7(2) Read Works Safely and Traffic Management mo. 30,683.72 6.57 201,592.04 6.57 201,592.04
B.9 Mobilization / Demobilization l.s. 419,907.21 1.00 419,907.21 1.00 419,907.21
PART C OTHER GENERAL REQUIREMENTS
100(3)a1 Individual Removal of Trees, Small (150-300mmdia) ea. 1,775.34 54.00 95,868.36 54.00 95,868.36
101(4)a1 Removal of ActualStructures/Obstruction (RCPC - 610mmdia) l.m. 744.00 24.00 17,856.00 43.00 31,992.00 67.00 49,848.00
101(6) Removal of Structures and Obstruction ( Concrete) cu. m. 2,499.15 244.00 609,792.60 244.00 609,792.60
102(2) Surplus Common Excavation cu. m. 263.15 16,533.00 4,350,658.95 16,533.00 4,350,658.95
103(1)b Structure Excavation (Soft Rock) cu. m. 1,010.59 2,113.00 2,135,376.67 2,113.00 2,135,376.67
103(3) Foundation Fill cu. m. 1,276.62 13.00 16,596.06 13.00 16,596.06
103(6)a Pipe Culverts and Drain Excavation (Common Soil) cu. m. 307.73 115.00 35,388.95 115.00 35,388.95
104(1)a Embankment from Roadways xcavation (Common Soil) cu. m. 493.96 6,166.00 3,045,757.36 6,166.00 3,045,757.36
105(1)a Subgrade Preparation (Common Materials) sq. m. 17.09 34,043.00 581,794.87 1,262.69 21,582.79 35,305.69 603,377.66
PART D SUBBASE AND BASE COURSE
200(1) Aggreagte Subbase Course (200) cu. m. 885.16 11,668.00 10,328,046.88 1549.41 1,371,475.76 10,118.59 8,956,571.12
PART E SURFACE COURSE
311(1)e1 Portland Cement Concrete Pavement (Unreinforced, 280 mm thick, 14 days sq. m. 1,809.05 24,386.54 44,116,470.19 24,386.54 44,116,470.19
PART G DRAINAGE AND SLOPE PROTECTION
404(1)a Reinforcing Steel, Grade 40 kg. 66.46 8,630.00 573,549.80 8,630.00 573,549.80
405(1)a3 Structural Concrete Class "A" (20.68 Mpa, 28 Days) cu. m. 8,410.97 93.00 782,220.21 93.00 782,220.21
500(1)b3 Pipe Culverts, (Class IV, 910mmdia. RCPC) l.m. 7,148.76 82.00 586,198.32 4.00 28,595.04 86.00 614,793.36
506(1) Stone Masonry cu. m. 4,288.71 4236 18,166,975.56 4,236.00 18,166,975.56
PART H MISCELLANEOUS STRUCTURES - -
602(2)b Maintenace Marker Post (Precast) ea. 3,198.00 14.00 44,772.00 14.00 44,772.00 - -
603(3)a Metal Guardrails (Metal Beam) Including Post (W-Beam) l.m. 3,004.07 1,306.00 3,923,315.42 1,306.00 3,923,315.42
603(4)a Metal Beam End Piece (Fish Tail) ea. 1,443.30 40.00 57,732.00 40.00 57,732.00
605(1)c1 Warning Signs (Horizontally Allignment Curve W1-3A, 600mm) ea. 12,065.28 6.00 72,391.68 6.00 72,391.68
605(1)e1 Warning Signs (Winding Road, W1-5A, 600mm) ea. 11,915.28 4.00 47,661.12 4.00 47,661.12
605(1)j2 Warning Signs (T-Junction, W2-4B, 600mm) ea. 13,426.08 1.00 13,426.08 1.00 13,426.08
605(1)l2 Warning Signs (Side Road Junction W2-6B, 600mm) ea. 11,915.28 4.00 47,661.12 4.00 47,661.12
605(1)u5 Warning Signs (Road Narrows, W4-2PB, ^00mm x 900mm) ea. 12,365.28 2.00 24,730.56 2.00 24,730.56
605(2)aj1 Warning Signs (Children Crossing, W62B, 600mmx600mm) ea. 11,915.28 4.00 47,661.12 4.00 47,661.12
605(2)aj2 Warning Signs (School Children Crossing R6-9b, 600mm) ea. 7,145.28 6.00 42,871.68 6.00 42,871.68
605(2)r2 Regulatory Signs (Speed Restriction, R4-1B, 600mm) ea. 8,506.08 1.00 8,506.08 1.00 8,506.08
605(3)b2 Guide or Information Signs (Advance Direction Sign Stack Signs G1-1) ea. 12,389.28 4.00 49,557.12 4.00 49,557.12
605(6)e1 Hard Markers (450x600mm) Chevron Signs ea. 8,735.76 103.00 899,783.28 103.00 899,783.28
612(1) Reflectorized Thermoplastic Pavement Markings (White) sq. m. 938.71 1,448.00 1,359,252.08 1,448.00 1,359,252.08
612(2) Reflectorized Thermoplastic Pavement Markings (Yellow) sq. m. 978.33 507.00 496,013.31 507.00 496,013.31
618(1) Reflectorized Thermoplastic Rumble Strips sq. m. 1,432.50 103.00 147,547.50 103.00 147,547.50

94,119,406.93 82,169.83 1,416,247.76 92,785,329.00

Original Amount= 94,119,406.93
New Cost Involved in this Revision= 92,785,329.00
Difference in Cost Plus or Minus= 1,334,077.93

Conforme: Arby Immanuel G. Acebuque