PROJECT: PROPOSED FRATHOUSE RENOVATION

LOCATION: Quintos st, Manila City

DATE: September 07,2020
SUBJECT: Variation Order

MATERIAL LABOR UNIT

ITEM DESCRIPTION QTY UNIT TOTAL AMOUNT
UNIT COST COST

ADDITIVE WORKS/ITEM
A. GENERAL REQUIREMENT
Geodetic Survey and Provision of New Survey Plan
(Requirement of ZONING) 1.00 lot 70,000.00 5,000.00 75,000.00

Sub-Total 75,000.00
B. ROOFING
Stainless Gutter (As per Request) 10.00 pcs 2,200.00 22,000.00

Sub-Total 22,000.00
C. STAIR COVER (As Per Request)
Twin-wall Polycarbonate 9.00 sqm 1,200.00 750.00 17,550.00
Cover Frame 1.00 lot 10,000.00 3,000.00 13,000.00

Sub-Total 30,550.00
D. MASONRY
Demolition of Existing Toilet wall 1.00 lot 6,000.00 6,000.00
Demolition for Opening of Aircon at GF 2.00 lot 3,000.00 6,000.00
4" Chb Installation of Relocation of GF toilet Walls 11.70 sqm 850.00 350.00 14,040.00
Plastering of Wall of Relocation of GF toilet Walls 23.40 sqm 650.00 150.00 18,720.00
Retouching of GF Slab Soffit 100.75 sqm 140.00 120.00 26,195.00
Concrete Counter top for Handwash 1.00 lot 2,500.00 1,200.00 3,700.00
Extension of Wall At Stair landing 10.00 sqm 850.00 350.00 12,000.00
Chipping Works for Outlet and Plumbing 1.00 lot 5,000.00 5,000.00

Sub-Total 91,655.00
E. FLOOR FINISHES
Floor tiles 400x400mm ceramic tiles Stair 9.00 sqm 850.00 280.00 10,170.00
CR floor tiling, 300x300mm ceramic tiles GF 1.10 sqm 750.00 280.00 1,133.00
CR wall tiling, 300x300mm ceramic tiles GF 2.40 sqm 750.00 280.00 2,472.00

Sub-Total 13,775.00
F. CARPENTRY AND CEILING WORKS
Reinstallation of Ceiling for Relocated Wall for Toilet 5.50 sqm 650.00 250.00 4,950.00

Sub-Total 4,950.00
G. PAINTING WORKS
Repainting of Ceiling for Relocated Wall for Toilet 5.50 sqm 250.00 150.00 2,200.00
Repainting of Wall for Relocated Wall for Toilet 23.40 sqm 250.00 150.00 9,360.00
Restoration of Main Doors 4.00 pcs 1,800.00 1,200.00 12,000.00
Restoration of Chipped off wall for Outlet 1.00 lot 2,800.00 1,600.00 4,400.00

Sub-Total 27,960.00
H. WATERPROOFING
Laundry area 9.50 sqm 550.00 180.00 6,935.00

Sub-Total 6,935.00
I. DOORS/ WINDOWS/RAILINGS
Dismantling and Reinstallation of Toilet PVC Doors 1.00 set 2,500.00 1,200.00 3,700.00
Demolition of Door Opening/Dismantling of Door jamb 4.00 set 1,200.00 4,800.00
Reinstallation of Door jambs 4.00 set 2,500.00 1,200.00 14,800.00
Installation of Insect Screen on Window 10.00 set 1,300.00 550.00 18,500.00
Installation of Window Grills 4.00 set 500.00 2,000.00
Installation of Roll Up Door (Manual) 1.00 assy 7,500.00 2,400.00 9,900.00

Sub-Total 53,700.00
J. PLUMBING WORKS
Restoration of Sewer and Sanitary Line for Urinal 2F 1.00 lot 1,200.00 750.00 1,950.00
Restoration of Cold Water Line for Urinal 2F 1.00 lot 1,600.00 750.00 2,350.00
Restoration of Sewer and Sanitary Line for Urinal GF 1.00 lot 1,200.00 750.00 1,950.00
Restoration of Cold Water Line for Urinal GF 1.00 lot 1,600.00 750.00 2,350.00
Additional Plumbing Layout for Laundry Area 1.00 lot 1,200.00 750.00 1,950.00

Page 1 of 2
 MATERIAL LABOR UNIT
ITEM DESCRIPTION QTY UNIT TOTAL AMOUNT
UNIT COST COST
Additional Waterline Layout for Laundry Area 1.00 lot 1,600.00 750.00 2,350.00
Additional Plumbing Layout for Hand wash 1.00 lot 1,000.00 750.00 1,750.00
Additional Waterline Layout for Handwash 1.00 lot 1,400.00 750.00 2,150.00
Additional Urinal @ 2nd Flr 1.00 sets 11,000.00 2,100.00 13,100.00
Additional Urinal @ GF Flr 1.00 sets 11,000.00 2,100.00 13,100.00
Additional Drain for Laundry 1.00 sets 650.00 350.00 1,000.00

Sub-Total 44,000.00

K. ELECTRICAL WORKS
Additional Outlet for Sleeping Quarters 1.00 sets 730.00 350.00 1,080.00
Additional Lights for Sleeping Quarters 1.00 sets 2,500.00 1,000.00 3,500.00
Additional Exterior Outlet for Handwash 1.00 sets 730.00 350.00 1,080.00
Additional Exterior Outlet for Laundry 1.00 sets 730.00 350.00 1,080.00
Additional Outlet for Aircon at GF 2.00 sets 730.00 350.00 2,160.00
Additional Outlet for Kitchen 1.00 sets 730.00 350.00 1,080.00
Provision for ATS (for Solar) 3.00 unit 6,500.00 1,400.00 23,700.00

Sub-Total 33,680.00

TOTAL ADDITIVE COST (A) 404,205.00

DEDUCTIVE WORKS/ITEM
A. CARPENTRY AND CEILING WORKS
Ceiling for GF 100.75 sqm 570.60 160.00 73,607.95

Sub-Total 73,607.95
B. ROOFING
Colored G.I Sheet Gutter (Original Plan) 10.00 pcs 631.00 6,310.00

Sub-Total 6,310.00
C. DOORS AND WINDOWS
MAIN DOORS (Original Plan) 4.00 pcs 4,500.00 18,000.00

Sub-Total 18,000.00

TOTAL DEDUCTIVE COST (B) 97,917.95

TOTAL VARIATION ORDER COST (A-B) 306,287.05

Amount In Words: Three Hundred Six Thousand Two Hundred Eighty Seven Pesos and 5/100 Only

NOTE: Items that are not enumerated are deem not included in the proposal.

SUBMITTED BY: Conforme:

MICHAEL M. CRUZ Dr. Ronald Yutangco. MD

Managing Director Frathouse Representative

Page 2 of 2