PROJECT: PROPOSED 2 STOREY RESIDENTIAL BUILDING

LOCATION: BACOOR CAVITE

SUBJECT: CHANGE ORDER

BREAK DOWN OF UNIT COST

No. Description Qty Unit Unit Cost Total amount
materials labor
ADDITIVE WORKS
A RAISED UP FLOOR
1.00 BACKFILL & COMPACTION 42.80 cum 530.00 380.00 150.00 22,684.00
2.00 COLUMN EXTENSION
CONCRETE 1.22 cum 5,150.00 4,800.00 350.00 6,276.56
FORMWORKS 13.50 sqm 1,070.00 750.00 320.00 14,445.00
REBARS 426.56 kgs 50.50 41.00 9.50 21,541.41
B LANAI CANOPY
1.00 SLAB
CEMENT 0.64 cum 5,150.00 4,800.00 350.00 3,306.30
REBARS 5.35 sqm 1,070.00 750.00 320.00 5,724.50
FORMWORKS 69.21 kgs 50.50 41.00 9.50 3,494.98
2.00 BEAMS AND GIRDERS
CEMENT 1.02 cum 5,150.00 4,800.00 350.00 5,253.00
FORMWORKS 10.20 sqm 1,070.00 750.00 320.00 10,914.00
REBARS 357.00 kgs 50.50 41.00 9.50 18,028.50
3.00 COLUMN
CEMENT 0.18 cum 5,150.00 4,800.00 350.00 927.00
FORMWORKS 2.40 sqm 1,070.00 750.00 320.00 2,568.00
REBARS 63.00 kgs 50.50 41.00 9.50 3,181.50
C DOORS and WINDOWS
1.00 BEDROOM DOORS 2.00 pcs 13,514.00 11,714.00 1,800.00 27,028.00
2.00 TOILET DOORS 3.00 pcs 10,700.00 9,500.00 1,200.00 32,100.00
3.00 LANAI DOOR 1.00 pcs 5,000.00 3,800.00 1,200.00 5,000.00
4.00 MAIN DOOR 1.00 pcs 9,900.00 9,900.00 0.00 9,900.00
5.00 SLIDING DOOR TOILET 1.00 set 14,000.00 14,000.00 0.00 14,000.00
D PERIMETER WALL
1.00 PAINTING 36.40 sqm 400.00 220.00 180.00 14,560.00
E KITCHEN
1.00 QUARTZ 10.44 sqm 8,300.00 4,800.00 3,500.00 86,652.00
2.00 OUTLET IN COUTER ISLAND 2.00 pcs 600.00 450.00 150.00 1,200.00
3.00 KITCHEN SINK 1.00 pcs 10,700.00 9,500.00 1,200.00 10,700.00
4.00 COUNTER ISLAND FLUTED WALL 10.00 pcs 1,000.00 750.00 250.00 10,000.00
F ELECTRICAL
1.00 STAIR LIGHTING
CONDUIT 7.17 lm 118.30 91.00 27.30 848.21
WIRES 21.51 lm 46.80 39.00 7.80 1,006.67
2.00 STRIP LIGHTS 32.00 lm 594.00 495.00 99.00 19,008.00
APPLIANCES
1.00 INDUCTION HUB 1.00 set 30,889.00 29,889.00 1,000.00 30,889.00
2.00 GAS OVEN 1.00 set 22,360.00 21,160.00 1,200.00 22,360.00
3.00 MICROWAVE OVEN 1.00 set 12,870.00 11,670.00 1,200.00 12,870.00
4.00 REFRIGERATION 1.00 set 74,595.00 73,595.00 1,000.00 74,595.00
I PLUMBING
1.00 Water closet 1.00 lot 24,400.00 24,400.00 0.00 24,400.00
2.00 Lavatory 1.00 lot 7,975.00 7,975.00 0.00 7,975.00
3.00 Bidet 1.00 lot 400.00 400.00 0.00 400.00
4.00 Delivery fee 1.00 lot 650.00 0.00 650.00 650.00
J WALL FINISH
1.00 FLUTED WALL 13.00 pcs 975.00 750.00 225.00 12,675.00

(A)TOTAL ADDITIVE AMOUNT 537,161.63

DEDUCTIVE WORKS (BASED ON AGREED BOQ)

A LANAI CANOPY
1.00 STEEL CANOPY 1.00 lot 28,000.00 22,000.00 6,000.00 28,000.00
B DOORS
1.00 BEDROOM DOORS 2.00 pcs 12,000.00 10,200.00 1,800.00 24,000.00
2.00 TOILET DOORS 3.00 pcs 3,900.00 2,700.00 1,200.00 11,700.00
3.00 LANAI DOOR 1.00 pcs 11,400.00 9,600.00 1,800.00 11,400.00
4.00 KITCHEN DOORS 1.00 set 25,770.00 24,570.00 1,200.00 25,770.00
5.00 MAIN DOOR 1.00 set 38,100.00 36,300.00 1,800.00 38,100.00
 6.00 FENCE GATE 1.00 set 25,000.00 15,000.00 10,000.00 15,000.00
C WALL INFRONT OF POWDER ROOM
1.00 WALL 4.86 sqm 2,050.00 1,700.00 350.00 9,963.00
D BEDROOM CABINET
1.00 BEDROOM CABINET 2.00 set 13,500.00 8,500.00 5,000.00 27,000.00
E KITCHEN
1.00 QUART POLISHED 3.82 sqm 6,945.00 3,820.00 3,125.00 26,529.90
2.00 KITCHEN SINK 1.00 sqm 9,700.00 8,500.00 1,200.00 9,700.00
3.00 KITCHEN CABINET 0.50 set 33,000.00 25,000.00 8,000.00 16,500.00
4.00 KITCHEN TABLE 0.50 lot 53,000.00 45,000.00 8,000.00 26,500.00
F WINDOWS
1.00 TOILET/ PARKING WINDOWS 2.00 set 2,700.00 2,300.00 400.00 5,400.00
2.00 PAYMENT FOR LANAI DOOR CHANGES 1.00 lot 26,000.00 26,000.00 0.00 26,000.00
3.00 SLIDING WINDOW TOILET 1.00 set 13,400.00 13,400.00 0.00 13,400.00
G ELECTRICAL
1.00 DROPLIGHT 2.00 set 7,835.00 7,435.00 400.00 15,670.00
2.00 LED Pinlight, 15W 3.00 set 620.00 520.00 100.00 1,860.00
3.00 LED Pinlight, 10W 6.00 set 550.00 450.00 100.00 3,300.00
H APPLIANCES
1.00 INDUCTION HUB 1.00 set 39,000.00 38,000.00 1,000.00 39,000.00
2.00 GAS OVEN 1.00 set 31,200.00 30,000.00 1,200.00 31,200.00
3.00 MICROWAVE OVEN 1.00 set 40,200.00 39,200.00 1,000.00 40,200.00
4.00 REFRIGERATION 1.00 set 57,000.00 56,000.00 1,000.00 57,000.00
5.00 WATER HEATER 1.00 set 8,100.00 7,500.00 600.00 8,100.00
6.00 WASHING MACHINE 1.00 set 37,000.00 37,000.00 0.00 37,000.00
7.00 SMART T.V 1.00 set 28,600.00 28,000.00 600.00 28,600.00
8.00 RANGE HOOD 1.00 set 30,400.00 29,200.00 1,200.00 30,400.00
I PLUMBING
1.00 Water Closet w/ Wall Hung Lav, 3.00 set 14,100.00 12,600.00 1,500.00 42,300.00
2.00 Faucet with Telephone Shower 2.00 set 5,700.00 4,500.00 1,200.00 11,400.00
3.00 Toilet Bidet including double angle valve 3.00 set 1,350.00 1,000.00 350.00 4,050.00
I PAINTING
1.00 Latex Paint, Ceiling, Flat White 14.90 sqm 300.00 180.00 120.00 4,470.90
2.00 Latex Paint, Interior Walls, Semi Gloss 58.90 sqm 400.00 220.00 180.00 23,560.00
3.00 Elastomeric Paint, Exterior walls 34.90 sqm 415.00 230.00 185.00 14,483.50
J FLOOR TILES
FF3, Service area, Chlorinated Rubberized
1.00
Paint 5.25 sqm 460.00 280.00 180.00 2,415.00
FF4, Garage, Lanai, 400x400, Machine press
2.00
Tiles 22.20 sqm 900.00 700.00 200.00 19,980.00
K LIQUIDATED DAMAGE
1.00 Liquidated Damage for 14days 1.00 lot 37,000.00 37,000.00 37,000.00

(B) TOTAL DEDUCTIVE AMOUNT 766,952.30

ADJUSTMENT (QUARTZ) 30,000.00

GRAND TOTAL AMOUNT (A-B) 199,790.67

Prepared by: Agreed and Approved by:

Engr. Jerald M. Bongon Engr. Michael M. Cruz Ms. Jaime Kendall Carmel D. Berces