Professional Documents
Culture Documents
CHANGE ORDER-water System
CHANGE ORDER-water System
You are hereby directed to make the herein described changes from the Plans and Specifications of the following described work not included in the plans and specifications.
2. Deleted Item
Item SPL III : CONCRETE CORING
3. Additive
Item SPL I : DEMOLITION & RESTORATION OF ROADWAY
ITEMIZED QUANTITIES AND COST OF REVISION IS SHOWN ON THE ATTACHED BILL OF QUANTITIES AND COST ESTIM
We the undersigned Contractors have given careful consideration to the change Difference in Cost due to this Change
proposed and hereby agree, if the proposal is approved that we will provide all Net Cost of Previous Change
equipment, furnish all materials except as maybe otherwise be noted and perform all Total Cost of Change
services necessary for work above specified and will accept as full payment thereto the Original Contract Amount
prices shown on the second page of the attached sheet.
Estimated Revised Contract Amount
Percentage Change in Original Contract Va
Original Contract Time
Proposed Time Extension (T.E.) due to this
Revised Contract Time (If T.E. is approved
Effectivity of Contract
Original Expiry Date
Revised Expiry Date (If T.E. is approved)
ADO
oordinator
CESE
ITEMIZED COST OF REVISION
Proposed Variation Order # 1
NAME OF PROJECT: REHABILITATION OF STA. TERESITA LEVEL II WATER SYSTEM
LOCATION: STA. TERESITA, CAGAYAN
CONTRACTOR: TIBUC CONSTRUCTION
PROPOSED VARIATION
UNIT COST ORIGINAL CONTRACT
Item no. DESCRIPTION UNIT ADDITIVE
(Php)
QUANTITY AMOUNT QUANTITY AMOUNT
A FACILITIES FOR THE ENGINEER
A.1.4(1) PROGRESS PHOTOGRAPHS each 20.91 100.00 2,090.50
B OTHER GENERAL REQUIREMENTS
B.5 PROJECT BILLBOARD/SIGNBOARD each 5,772.69 2.00 11,545.38
B.7(2) OCCUPATIONAL SAFETY & HEALTH PROGRAM L.S. 88,592.00 ALL 88,592.00
B.8(2) TRAFFIC MANAGEMENT L.S. 33,278.50 ALL 33,278.50
B.9 MOBILIZATION / DEMOBILIZATION L.S. 208,387.46 ALL 208,387.46
B.14 ENVIRONMENTAL MANAGEMENT & MONITORING months 282.50 12.00 3,390.00
C REHABILITATION OF WATER SYSTEM
I REPIPING OF uPVC & G.I. PIPE ln.m. 2,310.48 4,314.00 9,967,420.89
II EXCAVATION WORK cu.m. 87.89 4,978.76 437,600.00
III FITTINGS units 2,759.47 98.00 270,427.80
IV REINSTALLATION OF 6"Ø uPVC PIPE ln.m. 250.14 1,831.00 457,999.92
**SPL-I DEMOLITION & RESTORATION OF ROADWAY sq.m. 2,697.73 35.56 95,931.25 60.30 162,673.07
SPL-II ADDITIONAL SUPPLY PUMP units 121,445.60 1.00 121,445.60
*SPL-III CONCRETE CORING units 42,937.50 2.00 85,875.00
NEW
***I MISCELLENEOUS WORKS LS 1.00 927,108.63
1. additional 150mmØ G.I. pipe
2. fittings
3. electrification
4. additional supply pump
5. demolition & restoration of PCCP
Sheet 1 of 1
PROPOSED VARIATION ORDER # 1 REVISED QUANTITY AND
DEDUCTIVE AMOUNT
QUANTITY AMOUNT QUANTITY AMOUNT
100.00 2,090.50
2.00 11,545.38
ALL 88,592.00
ALL 33,278.50
ALL 208,387.46
12.00 3,390.00
4,314.00 9,967,420.89
4,978.76 437,600.00
98.00 270,427.80
1,831.00 457,999.92
95.86 258,604.32
1.00 121,445.60
2.00 85,875.00 - -
1.00 927,108.63
85,875.00 12,787,891.00
EMPLOYMENT:
1 FOREMAN
2 LABOR
1 BACKHOE
11
DETAILED ESTIMATE FOR THE DEMOLITION and RESTORATION OF PCCP
Along CENTRO WEST-MASI ROAD
EMPLOYMENT:
1 FOREMAN
2 LABOR
1 BACKHOE
12
DETAILED UNIT PRICE ANALYSIS
Construction/Improvement of Access Road leading to Declared Tourism Destinations - Construction of Concrete Road - Access Road leading to Bagsang
Falls
Brgy. Sta. Clara Gonzaga, Cagayan
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor
Transit Mixer (5 cu.m) 1 4.00 6.00 P 1,250.00 P 30,000.00
Concrete Vibrator 1 2.00 6.00 137.50 1,650.00
Batching Plant (30 cu.m) 1 1.00 6.00 1,250.00 7,500.00
Backhoe 1 1.00 6.00 1,500.00 9,000.00
Concrete Screeder 1 1.00 6.00 545.00 3,270.00
Water Truck (16000 gal) 1 1.00 6.00 1,000.00 6,000.00
Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1.00 6.00 168.75 1,012.50
Bar Cutter, Single Phase 0.1 1.00 0.60 93.75 56.25
Minor Tools(5% of Labor) 181.88
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
Factor
Reinforcing Steel Bar 0.33 217.00 kg 48.00 10,416.00
Curing Compound 0.29 191.00 L 50.00 9,550.00
Asphalt Sealant 0.12 79.00 L 45.00 3,555.00
Forms, Steel(Rental) 15 cm width 0.46 302.00 l.m 40.00 12,080.00
Sand 0.0825 54.00 cu.m 380.00 20,520.00
Gravel 0.15 99.00 cu.m 420.00 41,580.00
Cement 1.43 940.00 bag 260.00 244,400.00
Concrete Saw(Diamond blade 14") 0.00015 1.00 pc 7,500.00 7,500.00
Pipe Sleeve, 1" Ø 0.0078 5.00 ln.m 34.33 171.65
Grease/Tar 0.0015 1.00 lit 210.00 210.00
SUMMARY:
A Equipment P 58,670.63
B Labor 3,637.50
C Materials 349,982.65
D TOTAL DIRECT COST P 412,290.78
DIRECT UNIT COST 627.54
E OCM 10% of D 41,229.08
F Profit 8% of D 32,983.26
G VAT 5% of (D+E+F) 24,325.16
H Total Cost (D+E+F+G) 510,828.28
I Unit Cost H/Quantity P 777.52
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
Factor
Portland Cement 0.72 609.00 bag 265.00 161,385.00
Sand 0.04 34.00 cu.m 1,019.33 34,657.32
Gravel 0.080 68.00 cu.m 1,019.33 69,314.64
Lumber - 4 uses 3.28 2,773.00 bd-ft 45.00 124,785.00
Reinforcing Steel Bars, Grade 40 0.84 710.00 kg 48.65 34,541.50
Assorted CWN (1 kg./100 bd. Ft of Lumber) 0.03 25.00 kg 530.00 13,250.00
SUMMARY:
A Equipment P 20,701.47
B Labor 39,851.97
C Materials 437,933.47
D TOTAL DIRECT COST P 498,486.90
DIRECT UNIT COST 589.72
E OCM 15% of D 74,773.04
F Profit 10% of D 49,848.69
G VAT 5% of (D+E+F) 31,155.43
H Total Cost (D+E+F+G) 654,264.06
I Unit Cost H/Quantity P 774.00
Prepared By: Recommending Approval: Approved:
JAMES G. SUSTIGUER ENGR. MARK HENRI M MERCADO, EnP ATTY. RODRIGO P. DE GRACIA, CESE
Municipal Engineer MPDC Municipal Mayor
PAVING QUANTITIES (ITEM311(1)c1=PCCP UNREINFORCED 0.23M.THICK)
STA. 0 + 0.00 - 0 + 76.00 = 76.00 m.
TOTAL : 76.00 m.