Scribd
Upload
94 views8 pages

Verdana Additionals

The document is a change order proposal from Alvec Corporation for additions and modifications to a three-storey residential building project in Bacoor, Cavite. It includes 12 items ranging from modifications to windows, walls, terraces, and additions of new design elements like a spiral staircase, lift, and ledge design. The total materials and labor costs for all proposed changes are estimated.

Uploaded by

Weinber Shimazaki
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
94 views8 pages

Verdana Additionals

The document is a change order proposal from Alvec Corporation for additions and modifications to a three-storey residential building project in Bacoor, Cavite. It includes 12 items ranging from modifications to windows, walls, terraces, and additions of new design elements like a spiral staircase, lift, and ledge design. The total materials and labor costs for all proposed changes are estimated.

Uploaded by

Weinber Shimazaki
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 8

Project : Three Storey Residential Building

Location : 43 Mariposa Loop Verdana Homes Bacoor, Cavite


Owner : Mr. Christian Espiritu
Submitted : JMV Construction

SUBJECT: VERDANA HOMES ADDITIONALS


MATERIALS LABOR/INSTALLATION
ITEM DESCRIPTION QTY UNIT
UNIT COST TOTAL UNIT COST TOTAL
1 FENCING
a. Excavation 39.069 m³ 0.00 0.00
b. Backfill 30.930 m³ 0.00 0.00
c. Footing
Concreting 8.140 m³ 0.00 0.00
Rebars 651.200 kg 0.00 0.00
d. Column
Concreting 1.200 m³ 0.00 0.00
Rebars 266.350 kg 0.00 0.00
Formworks 24.000 m² 0.00 0.00
e. Masonry
CHB #6 108.525 m² 0.00 0.00
Rebars 288.520 kg 0.00 0.00
f. Plastering
CHB #6 217.050 m² 0.00 0.00
SUBTOTAL FENCING

2 PATHWALK
a. Concreting 4.660 m³ 0.00 0.00
b. Rebars 372.710 kg 0.00 0.00
c. Tiles 37.281 m² 0.00 0.00
SUBTOTAL PATHWALK

3 PLANTBOX
a. Excavation 11.800 m³ 0.00 0.00
b. Backfill 33.200 m³ 0.00 0.00
c. Footing
Concreting 3.370 m³ 0.00 0.00
Rebars 269.790 kg 0.00 0.00
d. Masonry
CHB #4 63.240 m² 0.00 0.00
Rebars 170.150 kg 0.00 0.00
e. Plastering
CHB #4 126.480 m² 0.00 0.00
f. Tiles 30x60 60.980 m² 0.00 0.00
SUBTOTAL PLANTBOX

4 FISH POND
a. Excavation 14.670 m³ 0.00 0.00
b. Footing
Concreting 7.860 m³ 0.00 0.00
Rebars 628.810 kg 0.00 0.00
b. Masonry
CHB #6 35.160 m² 0.00 0.00
Rebars 166.455 kg 0.00 0.00
c. Plastering
CHB #6 45.206 m² 0.00 0.00
d. Waterproofing 45.206 m² 0.00 0.00
SUBTOTAL FISHPOND
GRAND TOTAL 0.00
TOTAL

0.00
0.00

0.00
0.00

0.00
0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00
0.00

0.00

0.00
0.00

0.00
0.00

0.00
0.00
0.00
0.00
Project : Three Storey Residential Building
Location : 43 Mariposa Loop Verdana Homes Bacoor, Cavite
Owner : Mr. Christian Espiritu
Submitted b: Alvec Corporation (formerly JMV Construction)

SUBJECT: VERDANA HOMES CHANGE ORDER


MATERIALS LABOR/INSTALLATION
ITEM DESCRIPTION QTY UNIT TOTAL
UNIT COST TOTAL UNIT COST TOTAL

1 LIVING ROOM
a. Sliding Door (2F Terrace)
Demolition 4.410 m² 0.00 750.00 3,307.50 3,307.50
Masonry 4.590 m² 750.00 3,442.50 250.00 1,147.50 4,590.00
Plastering 9.180 m² 200.00 1,836.00 250.00 2,295.00 4,131.00
b. Fixed Glass (2F Terrace)
Demolition 3.528 m² 0.00 750.00 2,646.00 2,646.00
Masonry 1.960 m² 750.00 1,470.00 250.00 490.00 1,960.00
Plastering 3.920 m² 200.00 784.00 250.00 980.00 1,764.00

2 WIC
a. Transom Windows (Lavatory)
Demolition 1.720 m² 0.00 750.00 1,290.00 1,290.00
Plastering 2.440 m² 200.00 488.00 250.00 610.00 1,098.00
b. WIC (Full Enclosement Wall)
Masonry 1.480 m² 750.00 1,110.00 250.00 370.00 1,480.00
Plastering 2.960 m² 200.00 592.00 250.00 740.00 1,332.00

3 MASTER'S BEDROOM
a. Transom Windows (Headboard)
Masonry 1.948 m² 750.00 1,461.00 250.00 487.00 1,948.00
Plastering 2.896 m² 200.00 579.20 250.00 724.00 1,303.20
b. Transom Window (Neighbor Side)
Demolition 4.280 m² 0.00 750.00 3,210.00 3,210.00

4 FOYER
a. Storage Enclosement (2F)
Masonry 5.230 m² 750.00 3,922.50 250.00 1,307.50 5,230.00
Plastering 10.460 m² 200.00 2,092.00 250.00 2,615.00 4,707.00
b. Dining Room and Living Room (Addtl wall)
Masonry 3.975 m² 750.00 2,981.25 250.00 993.75 3,975.00
Plastering 7.950 m² 200.00 1,590.00 250.00 1,987.50 3,577.50

5 2F TERRACE
a. Elimination of Columns
Plastering 16.745 m² 200.00 3,349.00 250.00 4,186.25 7,535.25
b. Railing Design to Plastered CHB
Masonry 9.900 m² 750.00 7,425.00 250.00 2,475.00 9,900.00
Plastering 19.800 m² 200.00 3,960.00 250.00 4,950.00 8,910.00

6 3F TERRACE
a. Railing Design to Plastered CHB
Masonry 1.737 m² 750.00 1,302.75 250.00 434.25 1,737.00
Plastering 3.474 m² 200.00 694.80 250.00 868.50 1,563.30

7 LEDGE DESIGN 1.000 lot 25,000.00 25,000.00 11,000.00 11,000.00 36,000.00

8 LEDGE RAILING 1.000 lot 50,000.00 50,000.00 20,000.00 20,000.00 70,000.00

9 SPIRAL STAIRS MAIN ENTRANCE 1.000 lot 200,000.00 200,000.00 80,000.00 80,000.00 280,000.00
SUBJECT: VERDANA HOMES CHANGE ORDER
MATERIALS LABOR/INSTALLATION
ITEM DESCRIPTION QTY UNIT TOTAL
UNIT COST TOTAL UNIT COST TOTAL
Structural Works
Carpentry Works
Electrical Works
Masonry Works

10 2F - 3F STAIRS (CONVENTIONAL - SHAPED STAIRS) 1.000 lot 25,000.00 25,000.00 10,000.00 10,000.00 35,000.00
Structural Works
Carpentry Works

11 CIBES LIFT 1.000 lot 25,000.00 25,000.00 10,000.00 10,000.00 35,000.00


Structural Works
Carpentry Works
Electrical Works

12 FOYER DESIGN
Ceiling Arched Design Carpentry 1.000 lot 15,000.00 15,000.00 10,000.00 10,000.00 25,000.00
Granite Floor Design 1.000 lot 25,000.00 25,000.00 20,000.00 20,000.00 45,000.00
Granite Pedestal 4.000 sets 2,000.00 8,000.00 3,000.00 12,000.00 20,000.00
Wood Post 4.000 sets 4,000.00 16,000.00 1,000.00 4,000.00 20,000.00

13 AV ROOM
a. Awning Window 2 sets (0.6 x 2.35)
Masonry 2.820 m² 750.00 2,115.00 250.00 705.00 2,820.00
Plastering 5.640 m² 200.00 1,128.00 250.00 1,410.00 2,538.00

14 CISTERN TANK
Excavation 1.000 m³ 0.00 750.00 750.00 750.00
Concreting 1.000 m³ 4,500.00 4,500.00 1,500.00 1,500.00 6,000.00
Rebar 80.000 kg 50.00 4,000.00 10.00 800.00 4,800.00
Formworks 4.000 m² 400.00 1,600.00 350.00 1,400.00 3,000.00
Waterproofing 4.800 m² 400.00 1,920.00 250.00 1,200.00 3,120.00
Tiles 4.800 m² 700.00 3,360.00 250.00 1,200.00 4,560.00

15 DRYWALLS
a. Second Floor
Column Eliminations (Foyer, Dining, Living) 26.433 m² 1,000.00 26,433.00 350.00 9,251.55 35,684.55
b. Third Floor
Column Eliminations (Bedroom 2) 1.880 m² 1,000.00 1,880.00 350.00 658.00 2,538.00

16 PATIO EXTENSION
a. Concreting 0.336 m³ 4,500.00 1,512.00 1,500.00 504.00 2,016.00
b. Rebar 26.830 kg 50.00 1,341.50 10.00 268.30 1,609.80

17 WIC URINAL
Demolition, Chipping (Tiles) 2.160 m² 0.00 750.00 1,620.00 1,620.00

18 Mainline Electrical Relocation (Giving way to Fishpond)


Chipping 3.000 l.m 0.00 750.00 2,250.00 2,250.00
Relocation PVC PIPE 1" 3.000 l.m 85.00 255.00 200.00 600.00 855.00
Concreting 0.100 m³ 4,500.00 450.00 1,500.00 150.00 600.00

19 Pocket Doors
a. Ground Floor
AV Room (3.13m x 2.32m) 7.260 m² 1,000.00 7,260.00 450.00 3,267.00 10,527.00
WIC (4m x 2.32m) 9.280 m² 1,000.00 9,280.00 450.00 4,176.00 13,456.00
b. Second Floor
Living Area (3.75 x 2.67) 10.010 m² 1,000.00 10,010.00 450.00 4,504.50 14,514.50
Hallway Panel Box (2.4m x 2.67m) 6.408 m² 1,000.00 6,408.00 450.00 2,883.60 9,291.60
SUBJECT: VERDANA HOMES CHANGE ORDER
MATERIALS LABOR/INSTALLATION
ITEM DESCRIPTION QTY UNIT TOTAL
UNIT COST TOTAL UNIT COST TOTAL
Storage 2F (3.76m x 2.67m) 10.040 m² 1,000.00 10,040.00 450.00 4,518.00 14,558.00

20 Interior Paint Walls (Revised Color)


a. Ground Floor 154.959 m² 95.00 14,721.11 250.00 38,739.75 53,460.86
b. Second Floor 184.070 m² 95.00 17,486.65 250.00 46,017.50 63,504.15
c. Third Floor 212.628 m² 95.00 20,199.66 250.00 53,157.00 73,356.66

21 3F Elimination of Beams Plastering 1.000 lot 30,000.00 30,000.00 10,000.00 10,000.00 40,000.00

22 SPIRAL STAIRS
a. Railing Design 1.000 lot 45,000.00 45,000.00 35,000.00 35,000.00 80,000.00

23 FLOOD LIGHTS
a. Electrical Works 5.000 set 800.00 4,000.00 350.00 1,750.00 5,750.00
b. Masonry (Stand) 3.000 set 200.00 600.00 250.00 750.00 1,350.00

24 SPIRAL STAIRS LIGHT


a. Spray painting 1.000 set 1,500.00 1,500.00 1,500.00 1,500.00 3,000.00

25 GARAGE GATE DESIGN 1.000 lot 7,000.00 7,000.00 4,500.00 4,500.00 11,500.00

26 MAIN GATE DESIGN 1.000 lot 5,000.00 5,000.00 4,500.00 4,500.00 9,500.00

27 ELECTRICAL WORKS
ADDITIONAL BREAKERS (24 TO 30 BRANCHES
a. PANEL BOX, INCREASE IN WIRE SIZE SERVICE 1.000 lot 40,000.00 40,000.00 15,000.00 15,000.00 55,000.00
ENTRANCE)

b. ADDITIONAL ROUGHING IN (PIPES, WIRES, CABLES)


1.000 lot 30,000.00 30,000.00 7,500.00 7,500.00 37,500.00

GRAND TOTAL 1,214,224.87

PREPARED BY: NOTED BY:

WEINBER A. JACINTO JONAS M. VELASCO


PROJECT MANAGER PRESIDENT

PARRISH E. CARLOS
CHIEF OPERATING OFFICER
Project : Three Storey Residential Building
Location : 43 Mariposa Loop Verdana Homes Bacoor, Cavite
Owner : Mr. Christian Espiritu
Submitted b: JMV Construction

SUBJECT: VERDANA HOMES CHANGE ORDER


MATERIALS LABOR/INSTALLATION
ITEM DESCRIPTION QTY UNIT TOTAL
UNIT COST TOTAL UNIT COST TOTAL

24 SPIRAL STAIRS
a. Railing Design 1.000 lot
25 DIRTY KITCHEN
a. Truss Framing 1.000 lot
b. Roof Installation 1.000 lot
c Ceiling Works 1.000 lot
d. Electrical Works (Lighting) 1.000 lot
e. Painting 1.000 lot
26 FLOOD LIGHTS
a. Electrical Works 5.000 set
b. Masonry (Stand) 3.000 set
28 ACU INSTALLATION
a. Steel works (Stand) 8.000 set
b. Installation 8.000 set
29 LIVING ROOM
a. Frameless Glass Door Installation 1.000 set
30 SPIRAL STAIRS LIGHT
a. Spray painting 1.000 set
31 GARAGE GATE DESIGN 1.000 lot
32 MAIN GATE DESIGN 1.000 lot
33 SOLAR POWER LAYOUT 1.000 lot

GRAND TOTAL 0.00

You might also like