Republic of the Philippines
Department of Public Works and Highways
Region X
OFFICE OF THE REGIONAL DIRECTOR
Engineer's Hill, Bulua, Cagayan de Oro City
ITEMIZED COST OF REVISION
Project ID No. : 17K00218
Name of Project : Improvement/Widening of National Roads, Oroquieta City-Plaridel-Clamba-Sapang Dalaga Rd, K1777+509-K1779+400, K1780+047-K1781+476, K1781+502-K1782+000, K1790+400-K1790+750, K1791+347-K1793+236, Misamis Occidental
Location : Misamis Occidental
Contractor : Mindanao Rock
ITEM NO. DESCRIPTION Quantity and Cost within this As Staked As Staked
ORIGINAL PLAN
ADDITIVE DEDUCTIVE New Relative AMOUNT Remarks
UNIT QUANTITY UNIT COST AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT Quantity Unit Unit Cost Wt. % (P)
Part A - Facilities for the Engineers
A.1.1(8) Provision of Field Office for the Engineer (Rental Basis) Mos. 8.10 21,917.60 177,532.56 - - - 8.10 Mos. 21,917.60 0.101% 177,532.56 AS IS
Part B - Other General Requirements
B.5 Project Billboard Each 4.00 4,905.53 19,622.12 - - 4.00 Each 4,905.53 0.011% 19,622.12 AS IS
B.7 Occupational Safety and Health Program Mos. 8.10 11,994.82 97,158.04 - - 8.10 Mos. 11,994.82 0.055% 97,158.04 AS IS
B.8 Traffic Management Mos. 8.10 15,000.58 121,504.70 - - - - 8.10 Mos. 15,000.58 0.069% 121,504.70 AS IS
B.9 Mobilization/Demobilization l.s. 1.00 116,843.65 116,843.65 - - - - 1.00 l.s. 116,843.65 0.066% 116,843.65 AS IS
Part C - Earthworks
101(3)b5 Removal of Structures and Obstruction sq.m. 82.50 682.28 56,288.10 810.63 553,073.23 - 893.13 sq.m. 682.28 0.345% 609,361.33 INCREASED
101(6) Removal of Structures and Obstruction Cu.m 188.50 1,001.21 188,728.09 883.14 884,212.60 - 1,071.64 Cu.m 1,001.21 0.608% 1,072,940.69 INCREASED
102(2) Surplus Common Excavation Cu.m 53,522.00 266.24 14,249,697.28 - 7,541.45 2,007,834.32 45,980.56 Cu.m 266.24 6.932% 12,241,862.96 DECREASED
103(3) Foundation Fill Cu.m 14.50 1,071.65 15,538.93 0.35 377.22 14.15 Cu.m 1,071.65 0.009% 15,161.70 DECREASED
103(6)a Pipe Culvert and Drain Excavation Cu.m 342.00 570.97 195,271.74 - 0.06 35.97 341.94 Cu.m 570.97 0.111% 195,235.77 DECREASED
104(1)a1 Embankment from Roadway Excavation Cu.m 2,756.50 789.14 2,175,264.41 3,759.83 2,967,028.30 - 6,516.33 Cu.m 789.14 2.912% 5,142,292.71 INCREASED
105(1)b Subgrade Preparation sq.m. 57,729.50 19.45 1,122,838.78 - 5,860.06 113,978.17 51,869.44 sq.m. 19.45 0.571% 1,008,860.61 DECREASED
Part D - Aggregate Subbase Course
200(1) Aggregate Subbase Course, t=0.20m cu.m. 16,356.00 1,842.94 30,143,126.64 862.12 1,588,835.43 - 17,218.12 cu.m. 1,842.94 17.969% 31,731,962.07 INCREASED
Part E - Surface Course
301(1)b Bituminous Priime Coat-MC-Cut-Back Asphalt sq.m. 3,120.00 405.64 1,265,596.80 - 38.60 15,657.70 3,081.40 sq.m. 405.64 0.708% 1,249,939.10 DECREASED
310(1)c Bituminous Concrete Wearing Course, Hot Laid sq.m. 3,120.00 4,175.03 13,026,093.60 - 38.60 161,156.16 3,081.40 sq.m. 4,175.03 7.285% 12,864,937.44 DECREASED
311(1)f1 PCC Pavement (Unreinforced) sq.m. 32,991.46 2,471.99 81,554,559.21 - 512.48 1,266,845.44 32,478.98 sq.m. 2,471.99 45.464% 80,287,713.77 DECREASED
Part F - Drainage & Slope Protection
500(1)a3 Pipe Culvert L.m. 108.00 7,975.28 861,330.24 - - - - 108.00 L.m. 7,975.28 0.488% 861,330.24 AS IS
505(5) Grouted Riprap cu.m. 2,092.50 4,528.35 9,475,572.38 961.05 4,351,970.77 - 3,053.55 cu.m. 4,528.35 7.830% 13,827,543.14 INCREASED
506(1) Stone Masonry cu.m. 1,289.00 5,512.13 7,105,135.57 951.12 5,242,723.16 - 2,240.12 cu.m. 5,512.13 6.992% 12,347,858.73 INCREASED
Part G - Miscelleneous Structures
603(3)a Metal Guardrail (Flex Metal Beam) l.m. 587.45 4,047.61 2,377,768.49 - 267.45 1,082,533.29 320.00 l.m. 4,047.61 0.733% 1,295,235.20 DECREASED
603(3)b Flex Metal Beam End pcs. 10.00 3,839.33 38,393.30 - - - - 10.00 pcs. 3,839.33 0.022% 38,393.30 AS IS
612(1) Reflectorized Thermo Pvmnt. Markings (White) sq.m. 1,552.00 1,049.35 1,628,591.20 - 340.10 356,881.05 1,211.90 sq.m. 1,049.35 0.720% 1,271,710.15 DECREASED
166,012,455.81 15,587,843.49 5,005,299.32 100.000% 176,594,999.98
ORIGNAL SUM INVOLVED IN THIS REVISION =PhP 166,012,455.81
NEW SUM involved in this Revision =PhP 176,594,999.98
Difference in Cost (Plus or Minus) =PhP 10,582,544.17
(%) Percent Increase = 6.37%
Different in Cost Plus or Minus =PhP(+) 10,582,544.17
Prepared: 10,582,544.17
ERIC O. LIM
Contractor
Mindanao Rock
Checked: Submitted by: Recommending Approval: Approved:
ALYKHAN U. ALI VIRGIE G. NAYVE EFREN A. BERBA, CEO VI CESE VIRGILIO C. EDUARTE
Project Engineer III Engineer V Assistant Regional Director Regional Director
Chief, Construction Division
