ITEMIZED COST OF REVISION

Variation Order No. 1

Project ID : 21KD0038
Project : Construction of Multi- Purpose Building, Barangay Cugman, Cagayan de Oro City, Misamis Oriental Page 1/1
Location : Barangay Cugman, Cagayan de Oro City, Misamis Oriental
Contractor : Am Salong Construction

Variation Order No. 1 REVISED QUANTITY AND

Unit Cost Original Contract
ADDITIVE DEDUCTIVE AMOUNT
Item No. Description Unit
Quantity Amount Amount Amount Amount
(Php) Quantity Quantity Quantity
(Php) (Php) (Php) (Php)
B.5(a) Project Billboard (DPWH) each 13,618.14 1.00 13,618.14 - - - - 1.00 13,618.14
B.5(b) Project Billboard (COA) each 9,078.76 1.00 9,078.76 - - - - 1.00 9,078.76

B.7(1) Occupational Safety and Health Program (PPE and Safety Personnel) month 128,259.06 2.00 256,518.12 - - - - 2.00 256,518.12

B.7(2) Occupational Safety and Health Program (Signage and Barricades) lumpsum 168,989.21 1.00 168,989.21 - - - - 1.00 168,989.21

B.9 Mobilization/ Demobilization lumpsum 51,533.26 1.00 51,533.26 - - - - 1.00 51,533.26

505(2)a Grouted Riprap (class A) cu.m. 5,206.68 255.55 1,330,567.07 - - 186.41 970,577.22 69.14 359,989.86
803(1)a Structure Excavation (common soil) cu.m. 194.33 1,501.42 291,770.95 - - 351.82 68,369.18 1,149.60 223,401.77
804(1)a Embankment (from structure excavation) cu.m. 2,147.10 39.87 85,604.88 - - - - 39.87 85,604.88
804(4) Grave Fill cu.m. 10,497.21 3.67 38,524.76 23.40 245,634.71 - - 27.07 284,159.47 t= 0.075
900(1)c1 Structural Concrete, class A (28 days) cu.m. 10,059.04 20.67 207,920.36 31.29 314,747.36 - - 51.96 522,667.72 t=0.10 2units bench
902(1)a Reinforcing Steel Bar, deformed grade 40 kgs 67.28 1,165.11 78,388.60 1,370.06 92,177.64 - - 2,535.17 170,566.24 d= 10 mm d=10mm bench 2units
903(2) Formworks and Falsework sq.m. 5,165.77 170.16 879,007.42 - - - - 170.16 879,007.42
1014(1)b1 Pre-painted Metal Sheets, above 0.427 mm sq.m. 442.12 314.40 139,002.53 - - - - 314.40 139,002.53
1032(1)c Painting Works, steel sq.m. 263.92 458.19 120,925.50 - - - - 458.19 120,925.50
1046(1)a2 CHB Load Bearing,including reinforcing steel (150 mm) sq.m. 729.88 35.60 25,983.73 - - - - 35.60 25,983.73
1047(1) Structural Steel lumpsum 428,385.02 1.00 428,385.02 - - - - 1.00 428,385.02
1047(2)b Structural Steel, purlins kgs 263.80 1,242.81 327,853.28 - - - - 1,242.81 327,853.28
1047(3)a Metal Structure Accessories, bolts each 743.43 40.00 29,737.20 - - - - 40.00 29,737.20
1047(3)b Metal Structure Accessories, sagrods each 1,341.55 36.00 48,295.80 - - - - 36.00 48,295.80
1047(3)c Metal Structure Accessories, turnbuckle each 1,628.75 32.00 52,120.00 - - - - 32.00 52,120.00
1047(6) Metal Structure Accessories, steel plates kgs 604.34 196.25 118,601.73 - - - - 196.25 118,601.73
Extra Work
102(3)a Surplus Rock Excavation (Surplus Soft Rock) cu.m. 987.73 - - 613.60 606,071.13 - - 613.60 606,071.13

Total 4,702,426.32 1,258,630.84 1,038,946.40 4,922,110.77

247,573.68 4,950,000.00
SUBMITTED BY: VERIFIED AS TO QUANTITIES: VERIFIED AS TO COST: 27,889.23

ALLISTER G. NACALABAN HELEN A. MONTES JESSE P. PELIÑO

Project Engineer Chief, Planning & Design Section Acting Chief, Construction Section

CONFORME: Am Salong Construction

Contractor

Note: This Variation Order is not effective until approved.

 ITEMIZED COST OF REVISION
Variation Order No. 1
Project ID : 21KD0032
Project : Construction of Multi- Purpose Building, Barangay Camaman-an, Cagayan de Oro City, Misamis Oriental Page 1/1
Location : Barangay Camaman-an, Cagayan de Oro City, Misamis Oriental
Contractor : Green Builder And Enterprises

Variation Order No. 1 REVISED QUANTITY AND

Unit Cost Original Contract
ADDITIVE DEDUCTIVE AMOUNT
Item No. Description Unit
Quantity Amount Amount Amount Amount
(Php) Quantity Quantity Quantity
(Php) (Php) (Php) (Php)
B.5(a) Project Billboard (DPWH) each 13,618.14 1.00 13,618.14 - - - - 1.00 13,618.14
B.5(b) Project Billboard (COA) each 9,078.76 1.00 9,078.76 - - - - 1.00 9,078.76

B.7(1) Occupational Safety and Health Program (PPE and Safety Personnel) month 128,259.06 2.00 256,518.12 - - - - 2.00 256,518.12

B.7(2) Occupational Safety and Health Program (Signage and Barricades) lumpsum 168,989.21 1.00 168,989.21 - - - - 1.00 168,989.21

B.9 Mobilization/ Demobilization lumpsum 51,533.26 1.00 51,533.26 - - - - 1.00 51,533.26

505(2)a Grouted Riprap (class A) cu.m. 5,206.68 255.55 1,330,567.07 - - 186.41 970,577.22 69.14 359,989.86
803(1)a Structure Excavation (common soil) cu.m. 194.33 1,501.42 291,770.95 - - 351.82 68,369.18 1,149.60 223,401.77
804(1)a Embankment (from structure excavation) cu.m. 2,147.10 39.87 85,604.88 - - - - 39.87 85,604.88
804(4) Grave Fill cu.m. 10,497.21 3.67 38,524.76 23.40 245,634.71 - - 27.07 284,159.47
900(1)c1 Structural Concrete, class A (28 days) cu.m. 10,059.04 20.67 207,920.36 31.29 314,747.36 - - 51.96 522,667.72
902(1)a Reinforcing Steel Bar, deformed grade 40 kgs 67.28 1,165.11 78,388.60 1,960.49 131,901.77 - - 3,125.60 210,290.37
903(2) Formworks and Falsework sq.m. 5,165.77 170.16 879,007.42 - - - - 170.16 879,007.42
1014(1)b1 Pre-painted Metal Sheets, above 0.427 mm sq.m. 442.12 314.40 139,002.53 - - - - 314.40 139,002.53
1032(1)c Painting Works, steel sq.m. 263.92 458.19 120,925.50 - - - - 458.19 120,925.50
1046(1)a2 CHB Load Bearing,including reinforcing steel (150 mm) sq.m. 729.88 35.60 25,983.73 - - - - 35.60 25,983.73
1047(1) Structural Steel lumpsum 428,385.02 1.00 428,385.02 - - - - 1.00 428,385.02
1047(2)b Structural Steel, purlins kgs 263.80 1,242.81 327,853.28 - - - - 1,242.81 327,853.28
1047(3)a Metal Structure Accessories, bolts each 743.43 40.00 29,737.20 - - - - 40.00 29,737.20
1047(3)b Metal Structure Accessories, sagrods each 1,341.55 36.00 48,295.80 - - - - 36.00 48,295.80
1047(3)c Metal Structure Accessories, turnbuckle each 1,628.75 32.00 52,120.00 - - - - 32.00 52,120.00
1047(6) Metal Structure Accessories, steel plates kgs 604.34 196.25 118,601.73 - - - - 196.25 118,601.73
Extra Work
102(3)a Surplus Rock Excavation (Surplus Soft Rock) cu.m. 987.73 - - 613.60 606,071.13 - - 613.60 606,071.13

Total 4,702,426.32 1,298,354.97 1,038,946.40 4,961,834.90

247,573.68 4,950,000.00
SUBMITTED BY: VERIFIED AS TO QUANTITIES: VERIFIED AS TO COST: (11,834.90)

ALLISTER G. NACALABAN HELEN A. MONTES JESSE P. PELIÑO

Project Engineer Chief, Planning & Design Section Acting Chief, Construction Section

CONFORME: Green Builder And Enterprises

Contractor

Note: This Variation Order is not effective until approved.

 ITEMIZED COST OF REVISION
Variation Order No. 1
Project ID : 21KD0032
Project : Construction of Multi- Purpose Building, Barangay Camaman-an, Cagayan de Oro City, Misamis Oriental
Location : Barangay Camaman-an, Cagayan de Oro City, Misamis Oriental
Contractor : Green Builder And Enterprises

Variation Order No. 1 REVISED QUANTITY AND

Unit Cost Original Contract
ADDITIVE DEDUCTIVE AMOUNT
Item No. Description Unit
Quantity Amount Amount Amount
(Php) Quantity Quantity Quantity
(Php) (Php) (Php)
B.5(a) Project Billboard/ Signboard each 4,566.58 1.00 4,566.58 1.00
B.5(b) Project Billboard/ Signboard (COA) each 8,138.68 1.00 8,138.68 1.00
B.7(1) Occupational Safety and Health Program (Signage and Barricades) month 655.82 3.17 2,078.95 3.17
B.7(2) Occupational Safety and Health Program (PPE and Safety Personnel) l.s 204,558.18 1.00 204,558.18 1.00
B.9 Mobilization/Demobilization l.s 392,590.80 1.00 392,590.80 1.00
605(1)ba1 Warning Signs(600mm x 200mm, w9-10A), (Miscellaneous Signs, Wheel Chair Crossing) each 4,786.55 2.00 9,573.10 2.00
803(3)a2 Individual Removal of Trees (301- 500mm, small) each 2,510.35 5.00 12,551.75 5.00
803(1)a Structure Excavation cu.m. 204.04 97.36 19,865.33 34.84 7,108.76 132.20
804(1)a Embankment from Structure Excavation cu.m. 178.03 53.14 9,460.51 22.68 4,037.72 75.82
804(1)b Embankment from Borrow cu.m. 683.79 179.55 122,774.49 64.24 43,926.67 243.79
804(4) Grave Fill cu.m. 1,627.51 12.38 20,148.57 12.38
900(1)c1 Structural Concrete (ready mix, class A, 28 days) cu.m. 6,877.88 73.23 503,667.15 11.06 76,069.36 84.29
902(1)a Reinforcing Steel , deformed (grade 40) kgs 70.42 7,864.01 553,783.58 671.8798 47,313.78 8,535.8898
903(2) Formworks and Falseworks sq.m. 563.01 97.87 55,101.79 97.87
100(1) Soil Poisoning liter 495.07 10.32 5,109.12 10.32
1001(5)b Catch Basin, CHB each 1,356.50 4.00 5,426.00 4.00
1001(8) Sewer Line Works l.s 10,979.05 1.00 10,979.05 1.00
1001(9) Storm Drainage and Downspot l.s 8,314.15 1.00 8,314.15 1.00
1001(11) Septic Vault (Concrete CHB) l.s 145,540.58 1.00 145,540.58 1.00
1002(7)a Water Closet Round Front, Complete (Tank type) sets 6,572.02 5.00 32,860.10 5.00
1002(15)a Lavatory, Counter Top/ Under Counter, complete, manually operated sets 2,404.57 3.00 7,213.71 3.00
1002(16)b3 Floor Drain Plate (100mmØ brass) sets 904.61 2.00 1,809.22 2.00
1002(18) Stainless Steel Grab Bar, 40mm dia lm 3,154.55 2.00 6,309.10 2.00
1002(20) Facial Mirror sq.m. 1,038.30 1.40 1,453.62 1.40
1002(24) Cold water Lines l.s 7,658.95 1.00 7,658.95 1.00
1003(1)a1 Ceiling, 4.5 fiber cement board, metal frame sq.m. 826.71 34.06 28,157.74 34.06
1003(17) Carpentry and Joinery Works l.s 7,113.26 1.00 7,113.26 1.00
1004(2) Finishing Hardware l.s 33,668.46 1.00 33,668.46 1.00
1008(1)a Aluminum Glass Windows, sliding type sq.m. 6,537.55 24.24 158,470.21 24.24
1010(1) Frames sq.m. 2,283.29 7.00 15,983.03 7.00
1010(2)b Doors, wood panel sets 5,626.16 16.56 93,169.21 16.56
1012(2) Ordinary Window & Sheet Glass sq.m. 2,175.94 2.22 4,830.59 2.22
1012(3)a Tempered Glass Doors, 10mm sq.m. 8,568.12 9.68 82,939.40 9.68
1012(3)b Tempered Glass Doors, 12mm sq.m. 8,781.97 4.68 41,099.62 4.68
1012(5)c Tempered Glass Walls/ Barriers, etc. (10mm) sq.m. 8,784.00 19.72 173,220.48 19.72
1013(2)a2 Fabricated Metal Roofing Accessory (flashing, gauge 26) lm 257.55 44.35 11,422.34 44.35
1013(2)b1 Fabricated Metal Roofing Accessory (gutters, gauge 26) lm 315.62 19.55 6,170.37 19.55
1014(1)b1 Prepainted Metal Sheets, above 0.427mm (corrugated, long span) sq.m. 624.02 242.42 151,274.93 242.42
1018(1) Glazed Tiles and Trim sq.m. 1,558.63 162.13 252,700.68 162.13
 1018(2) Unglazed Tiles sq.m. 1,404.01 56.40 79,186.16 56.40
1027(1) Cement Plaster Finish sq.m. 211.06 415.89 87,777.74 415.89
1031(1)b Acoustical, board sq.m. 1,633.86 118.50 193,612.41 118.50
1032(1)a Painting Works, masonry/ concrete sq.m. 254.79 437.31 111,422.21 437.31
1032(1)b Painting Works, wood sq.m. 387.67 60.14 23,314.47 60.14
1032(1)c Painting Works, steel sq.m. 1,211.02 0.44 532.85 0.44
1039(1) Aluminum Cladding sq.m. 5,334.94 36.36 193,978.42 36.36
1043(1) PVC Doors and Frames sq.m. 3,193.48 7.96 25,420.10 7.96
1045(1) Perforated Ceiling Panels sq.m. 839.60 70.32 59,040.67 70.32
1046(1)a1 CHB Non- Load Bearing wall, 100mm (including reinforcing steel) sq.m. 813.19 23.20 18,866.01 23.20
1046(2)a2 CHB Non- Load Bearing wall, 150mm (including reinforcing steel) sq.m. 1,214.97 294.26 357,517.07 31.09 37,773.42 325.35
1047(2)b Structural Steel, purlins kgs 423.62 107.94 45,725.54 40.8 17,283.70 148.74
1047(3)b Metal Structure Accessories, sagrods each 113.50 11.00 1,248.50 11.00
1047(3)c Metal Structure Accessories, turnbuckle each 207.39 20.00 4,147.80 20.00
1047(4) Metal Structure Accessories (cross bracings) kgs 94.73 95.94 9,088.40 95.94
1047(8) Structural Steel, roof framing l.s 58,833.85 1.00 58,833.85 1.00
1051(6) Railing l.s 43,536.05 1.00 43,536.05 1.00
1100(1)f Rigid Steel Conduit (RSC), 50mm dia meter 1,177.84 18.00 21,201.12 18.00
1100(6)a Polyvinyl Chloride Pipes (PVC/uPVC), 20mmØ meter 51.18 303.00 15,507.54 303.00
1100(6)b Polyvinyl Chloride Pipes (PVC/uPVC), 25mmØ meter 55.27 39.00 2,155.53 39.00
1100(8) Boxes/ Wire Gutter l.s 3,083.63 1.00 3,083.63 1.00
1100(9) Fittings and Accessories l.s 1,134.00 1.00 1,134.00 1.00
1101(2)b2 Electric Wire, (3.5mm2 TW/THHN)- stranded meter 38.02 1,369.00 52,049.38 1,369.00
1101(2)b3 Electric Wire, (5.5mm2 TW/THHN)- stranded meter 45.85 46.00 2,109.10 46.00
1101(2)b5 Electric Wire, (14.0mm2 TW/THHN)- stranded meter 91.70 23.00 2,109.10 23.00
1101(2)b8 Electric Wire, (38.0mm2 TW/THHN)- stranded meter 309.54 46.00 14,238.84 46.00
1101(3) Single Pole Wall Switch on One Switch Plate set 452.14 1.00 452.14 1.00
1101(4) Duplex (2 single pole wall switch on one switch plate) set 297.53 13.00 3,867.89 13.00
1101(5) Triplex (3 single pole wall switches on one switch plate) set 487.86 1.00 487.86 1.00
1101(16) Duplex Convenience Outlet/ Receptacle, (GT) set 217.59 13.00 2,828.67 13.00
1101(19) Weather Proof Duplex Convenience Outlet/ Receptacles (GT) set 403.83 1.00 403.83 1.00
1101(20) Special Purpose Outlet/ Receptacle (GT) for ACU, WH, etc. set 508.73 14.00 7,122.22 14.00
1102(1) Panel Board with Main and Branch Breakers l.s 7,216.30 1.00 7,216.30 1.00
1103(1) Lighting Fixtures and Lamps l.s 17,319.11 1.00 17,319.11 1.00
1202(6)a1 Fire Extinguisher, 10lbs ABC with Bracket set 3,202.77 2.00 6,405.54 2.00
1208(2) Smoke Detector with Base set 1,949.62 7.00 13,647.34 7.00
1208(5) Fire Alarm Control Panel set 3,243.75 1.00 3,243.75 1.00
EXTRA WORK
1036 Polycarbonate Sheets l.m. 1,795.43 - - 8.30 14,902.07 8.30
Total 4,701,584.52 248,415.48

SUBMITTED BY: VERIFIED AS TO QUANTITIES: VERIFIED AS TO COST:

JAICEL MAE R. CABATUAN HELEN A. MONTES JESSE P. PELIÑO

Project Engineer Chief, Planning & Design Section Acting Chief, Construction Section

CONFORME: Green Builder And Enterprises

Contractor

Note: This Variation Order is not effective until approved.

 Page 1/2

REVISED QUANTITY AND

AMOUNT

Amount
(Php)
4,566.58
8,138.68
2,078.95
204,558.18
392,590.80
9,573.10
12,551.75
26,974.09
13,498.23
166,701.16
20,148.57
579,736.51
601,097.36
55,101.79
5,109.12
5,426.00
10,979.05
8,314.15
145,540.58
32,860.10
7,213.71
1,809.22
6,309.10
1,453.62
7,658.95
28,157.74
7,113.26
33,668.46
158,470.21
15,983.03
93,169.21
4,830.59
82,939.40
41,099.62
173,220.48
11,422.34
6,170.37
151,274.93
252,700.68
 79,186.16
87,777.74
193,612.41
111,422.21
23,314.47
532.85
193,978.42
25,420.10
59,040.67
18,866.01
395,290.49
63,009.24
1,248.50
4,147.80
9,088.40
58,833.85
43,536.05
21,201.12
15,507.54
2,155.53
3,083.63
1,134.00
52,049.38
2,109.10
2,109.10
14,238.84
452.14
3,867.89
487.86
2,828.67
403.83
7,122.22
7,216.30
17,319.11
6,405.54
13,647.34
3,243.75

14,902.07
4,950,000.00

JESSE P. PELIÑO
Chief, Construction Section
 ITEMIZED COST OF REVISION
Variation Order No. 1
Project ID : 21KD0032
Project : Construction of Multi- Purpose Building, Barangay Camaman-an, Cagayan de Oro City, Misamis Oriental Page 2/2
Location : Barangay Camaman-an, Cagayan de Oro City, Misamis Oriental
Contractor : Green Builder And Enterprises

Variation Order No. 1 REVISED QUANTITY AND

Unit Cost Original Contract
ADDITIVE DEDUCTIVE AMOUNT
Item No. Description Unit
Quantity Amount Amount Amount Amount
(Php) Quantity Quantity Quantity
(Php) (Php) (Php) (Php)
B.5(a) Project Billboard/ Signboard each 4,566.58 1.00 4,566.58 1.00 4,566.58
B.5(b) Project Billboard/ Signboard (COA) each 8,138.68 1.00 8,138.68 1.00 8,138.68
B.7(1) Occupational Safety and Health Program (Signage and Barricades) month 655.82 3.17 2,078.95 3.17 2,078.95
B.7(2) Occupational Safety and Health Program (PPE and Safety Personnel) l.s 204,558.18 1.00 204,558.18 1.00 204,558.18
B.9 Mobilization/Demobilization l.s 392,590.80 1.00 392,590.80 1.00 392,590.80
Warning Signs(600mm x 200mm, w9-10A), (Miscellaneous Signs, Wheel
605(1)ba1 each 4,786.55 2.00 2.00
Chair Crossing) 9,573.10 9,573.10
803(3)a2 Individual Removal of Trees (301- 500mm, small) each 2,510.35 5.00 12,551.75 5.00 12,551.75
803(1)a Structure Excavation cu.m. 204.04 97.36 19,865.33 34.84 7,108.75 132.20 26,974.09
803(1)a Embankment from Structure Excavation cu.m. 178.03 53.14 9,460.51 22.68 4,037.72 75.82 13,498.23
804(1)b Embankment from Borrow cu.m. 683.79 179.55 122,774.49 64.24 43,926.67 243.79 166,701.16
804(4) Grave Fill cu.m. 1,627.51 12.38 20,148.57 12.38 20,148.57
900(1)c1 Structural Concrete (ready mix, class A, 28 days) cu.m. 6,877.88 73.23 503,667.15 11.06 76,069.35 84.29 579,736.51
902(1)a Reinforcing Steel , deformed (grade 40) kgs 70.42 7,864.01 553,783.58 671.879772 47,313.77 8,535.8898 601,097.36
903(2) Formworks and Falseworks sq.m. 563.01 97.87 55,101.79 97.87 55,101.79
100(1) Soil Poisoning liter 495.07 10.32 5,109.12 10.32 5,109.12
1001(5)b Catch Basin, CHB each 1,356.50 4.00 5,426.00 4.00 5,426.00
1001(8) Sewer Line Works l.s 10,979.05 1.00 10,979.05 1.00 10,979.05
1001(9) Storm Drainage and Downspot l.s 8,314.15 1.00 8,314.15 1.00 8,314.15
1001(11) Septic Vault (Concrete CHB) l.s 145,540.58 1.00 145,540.58 1.00 145,540.58
1002(7)a Water Closet Round Front, Complete (Tank type) sets 6,572.02 5.00 32,860.10 5.00 32,860.10
1002(15)a Lavatory, Counter Top/ Under Counter, complete, manually operated sets 2,404.57 3.00 7,213.71 3.00 7,213.71
1002(16)b3 Floor Drain Plate (100mmØ brass) sets 904.61 2.00 1,809.22 2.00 1,809.22
1002(18) Stainless Steel Grab Bar, 40mm dia lm 3,154.55 2.00 6,309.10 2.00 6,309.10
1002(20) Facial Mirror sq.m. 1,038.30 1.40 1,453.62 1.40 1,453.62
1002(24) Cold water Lines l.s 7,658.95 1.00 7,658.95 1.00 7,658.95
1003(1)a1 Ceiling, 4.5 fiber cement board, metal frame sq.m. 826.71 34.06 28,157.74 34.06 28,157.74
1003(17) Carpentry and Joinery Works l.s 7,113.26 1.00 7,113.26 1.00 7,113.26
1004(2) Finishing Hardware l.s 33,668.46 1.00 33,668.46 1.00 33,668.46
1008(1)a Aluminum Glass Windows, sliding type sq.m. 6,537.55 24.24 158,470.21 24.24 158,470.21
1010(1) Frames sq.m. 2,283.29 7.00 15,983.03 7.00 15,983.03
1010(2)b Doors, wood panel sets 5,626.16 16.56 93,169.21 16.56 93,169.21
1012(2) Ordinary Window & Sheet Glass sq.m. 2,175.94 2.22 4,830.59 2.22 4,830.59
1012(3)a Tempered Glass Doors, 10mm sq.m. 8,568.12 9.68 82,939.40 9.68 82,939.40
1012(3)b Tempered Glass Doors, 12mm sq.m. 8,781.97 4.68 41,099.62 4.68 41,099.62
1012(5)c Tempered Glass Walls/ Barriers, etc. (10mm) sq.m. 8,784.00 19.72 173,220.48 19.72 173,220.48
1013(2)a2 Fabricated Metal Roofing Accessory (flashing, gauge 26) lm 257.55 44.35 11,422.34 44.35 11,422.34
1013(2)b1 Fabricated Metal Roofing Accessory (gutters, gauge 26) lm 315.62 19.55 6,170.37 19.55 6,170.37
1014(1)b1 Prepainted Metal Sheets, above 0.427mm (corrugated, long span) sq.m. 624.02 242.42 151,274.93 242.42 151,274.93
1018(1) Glazed Tiles and Trim sq.m. 1,558.63 162.13 252,700.68 162.13 252,700.68
 1018(2) Unglazed Tiles sq.m. 1,404.01 56.40 79,186.16 56.40 79,186.16
1027(1) Cement Plaster Finish sq.m. 211.06 415.89 87,777.74 415.89 87,777.74
1031(1)b Acoustical, board sq.m. 1,633.86 118.50 193,612.41 118.50 193,612.41
1032(1)a Painting Works, masonry/ concrete sq.m. 254.79 437.31 111,422.21 437.31 111,422.21
1032(1)b Painting Works, wood sq.m. 387.67 60.14 23,314.47 60.14 23,314.47
1032(1)c Painting Works, steel sq.m. 1,211.02 0.44 532.85 0.44 532.85
1039(1) Aluminum Cladding sq.m. 5,334.94 36.36 193,978.42 36.36 193,978.42
1043(1) PVC Doors and Frames sq.m. 3,193.48 7.96 25,420.10 7.96 25,420.10
1045(1) Perforated Ceiling Panels sq.m. 839.60 70.32 59,040.67 70.32 59,040.67
1046(1)a1 CHB Non- Load Bearing wall, 100mm (including reinforcing steel) sq.m. 813.19 23.20 18,866.01 23.20 18,866.01
1046(2)a2 CHB Non- Load Bearing wall, 150mm (including reinforcing steel) sq.m. 1,214.97 294.26 357,517.07 31.09 37,773.42 325.35 395,290.49
1047(2)b Structural Steel, purlins kgs 423.62 107.94 45,725.54 40.8 17,283.70 148.74 63,009.24
1047(3)b Metal Structure Accessories, sagrods each 113.50 11.00 1,248.50 11.00 1,248.50
1047(3)c Metal Structure Accessories, turnbuckle each 207.39 20.00 4,147.80 20.00 4,147.80
1047(4) Metal Structure Accessories (cross bracings) kgs 94.73 95.94 9,088.40 95.94 9,088.40
1047(8) Structural Steel, roof framing l.s 58,833.85 1.00 58,833.85 1.00 58,833.85
1051(6) Railing l.s 43,536.05 1.00 43,536.05 1.00 43,536.05
1100(1)f Rigid Steel Conduit (RSC), 50mm dia meter 1,177.84 18.00 21,201.12 18.00 21,201.12
1100(6)a Polyvinyl Chloride Pipes (PVC/uPVC), 20mmØ meter 51.18 303.00 15,507.54 303.00 15,507.54
1100(6)b Polyvinyl Chloride Pipes (PVC/uPVC), 25mmØ meter 55.27 39.00 2,155.53 39.00 2,155.53
1100(8) Boxes/ Wire Gutter l.s 3,083.63 1.00 3,083.63 1.00 3,083.63
1100(9) Fittings and Accessories l.s 1,134.00 1.00 1,134.00 1.00 1,134.00
1101(2)b2 Electric Wire, (3.5mm2 TW/THHN)- stranded meter 38.02 1,369.00 52,049.38 1,369.00 52,049.38
1101(2)b3 Electric Wire, (5.5mm2 TW/THHN)- stranded meter 45.85 46.00 2,109.10 46.00 2,109.10
1101(2)b5 Electric Wire, (14.0mm2 TW/THHN)- stranded meter 91.70 23.00 2,109.10 23.00 2,109.10
1101(2)b8 Electric Wire, (38.0mm2 TW/THHN)- stranded meter 309.54 46.00 14,238.84 46.00 14,238.84
1101(3) Single Pole Wall Switch on One Switch Plate set 452.14 1.00 452.14 1.00 452.14
1101(4) Duplex (2 single pole wall switch on one switch plate) set 297.53 13.00 3,867.89 13.00 3,867.89
1101(5) Triplex (3 single pole wall switches on one switch plate) set 487.86 1.00 487.86 1.00 487.86
1101(16) Duplex Convenience Outlet/ Receptacle, (GT) set 217.59 13.00 2,828.67 13.00 2,828.67
1101(19) Weather Proof Duplex Convenience Outlet/ Receptacles (GT) set 403.83 1.00 403.83 1.00 403.83
1101(20) Special Purpose Outlet/ Receptacle (GT) for ACU, WH, etc. set 508.73 14.00 7,122.22 14.00 7,122.22
1102(1) Panel Board with Main and Branch Breakers l.s 7,216.30 1.00 7,216.30 1.00 7,216.30
1103(1) Lighting Fixtures and Lamps l.s 17,319.11 1.00 17,319.11 1.00 17,319.11
1202(6)a1 Fire Extinguisher, 10lbs ABC with Bracket set 3,202.77 2.00 6,405.54 2.00 6,405.54
1208(2) Smoke Detector with Base set 1,949.62 7.00 13,647.34 7.00 13,647.34
1208(5) Fire Alarm Control Panel set 3,243.75 1.00 3,243.75 1.00 3,243.75
EXTRA WORK
1036 Polycarbonate Sheets l.m. 1,795.43 - - 8.3 14,902.07 8.30 14,902.07
Total 4,701,584.52 248,415.452 4,950,000.00

SUBMITTED BY: VERIFIED AS TO QUANTITIES: VERIFIED AS TO COST:

JAICEL MAE R. CABATUAN HELEN A. MONTES JESSE P. PELIÑO

Project Engineer Chief, Planning & Design Section Acting Chief, Construction Section

CONFORME: Green Builder And Enterprises

Contractor

Note: This Variation Order is not effective until approved.

 ITEMIZED COST OF REVISION
Variation Order No. 1
Project ID : 21KD0032
Project : Construction of Multi- Purpose Building, Barangay Camaman-an, Cagayan de Oro City, Misamis Oriental
Location : Barangay Camaman-an, Cagayan de Oro City, Misamis Oriental
Contractor : Green Builder And Enterprises

Revised
Original
Item No. Description Unit Quantity
Quantity
(V.O. No. 1)

B.5(a) Project Billboard/ Signboard each 1.00 -

B.5(b) Project Billboard/ Signboard (COA) each 1.00 1.00
B.7(1) Occupational Safety and Health Program (Signage and Barricades) month 3.17 3.17
B.7(2) Occupational Safety and Health Program (PPE and Safety Personnel) l.s 1.00 1.00
B.9 Mobilization/Demobilization l.s 1.00 1.00
605(1)ba1 Warning Signs(600mm x 200mm, w9-10A), (Miscellaneous Signs, Wheel Chair Crossing) each 2.00 2.00
803(3)a2 Individual Removal of Trees (301- 500mm, small) each 5.00 5.00
803(1)a Structure Excavation cu.m. 97.36 132.20
###
804(1)a Embankment from Structure Excavation cu.m. 53.14 75.82
###
804(1)b Embankment from Borrow cu.m. 179.55 243.79
###
804(4) Grave Fill cu.m. 12.38 12.38
###
900(1)c1 Structural Concrete (ready mix, class A, 28 days) cu.m. 73.23 84.29
###
902(1)a Reinforcing Steel , deformed (grade 40) kgs 7,864.01 8,535.89
###
903(2) Formworks and Falseworks sq.m. 97.87 97.87
100(1) Soil Poisoning liter 10.32 10.32
1001(5)b Catch Basin, CHB each 4.00 4.00
1001(8) Sewer Line Works l.s 1.00 1.00
1001(9) Storm Drainage and Downspot l.s 1.00 1.00
1001(11) Septic Vault (Concrete CHB) l.s 1.00 1.00
1002(7)a Water Closet Round Front, Complete (Tank type) sets 5.00 5.00
1002(15)a Lavatory, Counter Top/ Under Counter, complete, manually operated sets 3.00 3.00
1002(16)b3 Floor Drain Plate (100mmØ brass) sets 2.00 2.00
1002(18) Stainless Steel Grab Bar, 40mm dia lm 2.00 2.00
1002(20) Facial Mirror sq.m. 1.40 1.40
1002(24) Cold water Lines l.s 1.00 1.00
1003(1)a1 Ceiling, 4.5 fiber cement board, metal frame sq.m. 34.06 34.06
1003(17) Carpentry and Joinery Works l.s 1.00 1.00
1004(2) Finishing Hardware l.s 1.00 1.00
1008(1)a Aluminum Glass Windows, sliding type sq.m. 24.24 24.24
1010(1) Frames sq.m. 7.00 7.00
1010(2)b Doors, wood panel sets 16.56 16.56
1012(2) Ordinary Window & Sheet Glass sq.m. 2.22 2.22
1012(3)a Tempered Glass Doors, 10mm sq.m. 9.68 9.68
1012(3)b Tempered Glass Doors, 12mm sq.m. 4.68 4.68
1012(5)c Tempered Glass Walls/ Barriers, etc. (10mm) sq.m. 19.72 19.72
1013(2)a2 Fabricated Metal Roofing Accessory (flashing, gauge 26) lm 44.35 44.35
1013(2)b1 Fabricated Metal Roofing Accessory (gutters, gauge 26) lm 19.55 19.55
1014(1)b1 Prepainted Metal Sheets, above 0.427mm (corrugated, long span) sq.m. 242.42 242.42
1018(1) Glazed Tiles and Trim sq.m. 162.13 162.13
 1018(2) Unglazed Tiles sq.m. 56.40 56.40
1027(1) Cement Plaster Finish sq.m. 415.89 415.89
1031(1)b Acoustical, board sq.m. 118.50 118.50
1032(1)a Painting Works, masonry/ concrete sq.m. 437.31 437.31
1032(1)b Painting Works, wood sq.m. 60.14 60.14
1032(1)c Painting Works, steel sq.m. 0.44 0.44
1039(1) Aluminum Cladding sq.m. 36.36 36.36
1043(1) PVC Doors and Frames sq.m. 7.96 7.96
1045(1) Perforated Ceiling Panels sq.m. 70.32 70.32
1046(1)a1 CHB Non- Load Bearing wall, 100mm (including reinforcing steel) sq.m. 23.20 23.20
1046(2)a2 CHB Non- Load Bearing wall, 150mm (including reinforcing steel) sq.m. 294.26 325.35
###
1047(2)b Structural Steel, purlins kgs 107.94 148.74
###
1047(3)b Metal Structure Accessories, sagrods each 11.00 11.00
1047(3)c Metal Structure Accessories, turnbuckle each 20.00 20.00
1047(4) Metal Structure Accessories (cross bracings) kgs 95.94 95.94
1047(8) Structural Steel, roof framing l.s 1.00 1.00
1051(6) Railing l.s 1.00 1.00
1100(1)f Rigid Steel Conduit (RSC), 50mm dia meter 18.00 18.00
1100(6)a Polyvinyl Chloride Pipes (PVC/uPVC), 20mmØ meter 303.00 303.00
1100(6)b Polyvinyl Chloride Pipes (PVC/uPVC), 25mmØ meter 39.00 39.00
1100(8) Boxes/ Wire Gutter l.s 1.00 1.00
1100(9) Fittings and Accessories l.s 1.00 1.00
1101(2)b2 Electric Wire, (3.5mm2 TW/THHN)- stranded meter 1,369.00 1,369.00
1101(2)b3 Electric Wire, (5.5mm2 TW/THHN)- stranded meter 46.00 46.00
1101(2)b5 Electric Wire, (14.0mm2 TW/THHN)- stranded meter 23.00 23.00
1101(2)b8 Electric Wire, (38.0mm2 TW/THHN)- stranded meter 46.00 46.00
1101(3) Single Pole Wall Switch on One Switch Plate set 1.00 1.00
1101(4) Duplex (2 single pole wall switch on one switch plate) set 13.00 13.00
1101(5) Triplex (3 single pole wall switches on one switch plate) set 1.00 1.00
1101(16) Duplex Convenience Outlet/ Receptacle, (GT) set 13.00 13.00
1101(19) Weather Proof Duplex Convenience Outlet/ Receptacles (GT) set 1.00 1.00
1101(20) Special Purpose Outlet/ Receptacle (GT) for ACU, WH, etc. set 14.00 14.00
1102(1) Panel Board with Main and Branch Breakers l.s 1.00 1.00
1103(1) Lighting Fixtures and Lamps l.s 1.00 1.00
1202(6)a1 Fire Extinguisher, 10lbs ABC with Bracket set 2.00 2.00
1208(2) Smoke Detector with Base set 7.00 7.00
1208(5) Fire Alarm Control Panel set 1.00 1.00
EXTRA WORK
1036 Polycarbonate Sheets l.m. - 8.30
Total ###
###
SUBMITTED BY:

JAICEL MAE R. CABATUAN JESSE P. PELIÑO

Project Engineer Acting Chief, Construction Section

CONFORME: Green Builder And Enterprises

Contractor

Note: This Variation Order is not effective until approved.