FLOOR AREA = 64.00sq.

m VERDANT DUPLEX
AWARD COST
DESCRIPTION OF PAY ITEM OLD BUDGET REVISED OLD
OFM COST
I SUB-STRUCTURE 59,742.06 59,742.06 17,150.24
II GROUND FLOOR RC WALL 66,764.06 66,764.06 19,364.29
III SECOND FLOOR SUSPENDED SLA 47,218.49 47,218.49 16,194.05
IV SECOND FLOOR RC WALL 74,797.68 74,797.68 22,400.56
VA STEEL FRAMING WORKS 24,558.75 24,558.75 0.00
VB ROOFING & ACCESSORIES 26,576.59 27,037.14 15,144.50
VC MISCELLANEOUS CONCRETE 15,652.69 15,652.69 5,718.27
VD MASONRY FINISHES 81,254.49 81,254.49 28,058.19
VI SLAB-ON-FILL 33,482.63 33,482.63 9,916.33
VII CARPENTRY 79,421.69 87,148.52 50,193.18
VIIIA FINISHING WORKS 64,365.19 64,365.19 6,953.37
VIIIB MOVE-IN WORKS 68,909.24 68,909.24 33,606.28

TOTAL COST 642,743.56 650,930.94

Material Cost 425,976.52 433,593.07

Labor Cost 216,767.04 217,337.88
TOTAL PROJECT COST 642,743.56 650,930.94
Cost / Sq. m. 10,042.87 10,170.80
OFM Cost 224,699.25 233,235.99 224,699.25
TAXABLE Amount (Labor & CFM) 418,044.31 417,694.95
VAT 12% 50,165.32 50,123.39
TOTAL PROJECT COST VAT Inclusive 692,908.88 701,054.34
Cost / Sq. m. 10,826.70 10,953.97
 REVISED
OFM COST
17,150.24
19,364.29
16,194.05
22,400.56
0.00
16,681.24
5,718.27
28,058.19
9,916.33
57,193.18
6,953.37
33,606.28

233,235.99
FROM PROJECT : ORCHARD PLACE RESIDENCES
PERIOD COVERED :
CONTRACTOR :
DATE : October 26, 2020

UNIT ID BLOCK LOT UNIT TYPE CONTRACT COST MOD 1 OFM

OPR Verdant, Duplex 650,930.94 59,742.06 17,150.24

ACCOMPLISHMENT ========= ========= =========

TO DATE 650,930.94 59,742.06 17,150.24
PREVIOUS 0.00 0.00
PRESENT 59,742.06 17,150.24
 MOD 2 OFM MOD 3 OFM MOD 4 OFM MOD 5A

66,764.06 19,364.29 47,218.49 16,194.05 74,797.68 22,400.56 24,558.75

========= ========= ========= ========= ========= ========= =========

66,764.06 19,364.29 47,218.49 16,194.05 74,797.68 22,400.56 24,558.75
0.00 0.00 0.00 0.00 0.00 0.00 0.00
66,764.06 19,364.29 47,218.49 16,194.05 74,797.68 22,400.56 24,558.75
 ACCOMPLISHMENT
MOD 5B OFM MOD 5C OFM MOD 5D OFM MOD 6

27,037.14 16,681.24 15,652.69 5,718.27 81,254.49 28,058.19 33,482.63

========= ========= ========= ========= ========= ========= =========

27,037.14 16,681.24 15,652.69 5,718.27 81,254.49 28,058.19 33,482.63
0.00 0.00 0.00 0.00 0.00 0.00 0.00
27,037.14 16,681.24 15,652.69 5,718.27 81,254.49 28,058.19 33,482.63
 CONTRACT ORDER NO. :
SCOPE OF WORK :
NO. OF UNITS :
BILLING NO. :

OFM MOD 7 OFM MOD 8A OFM MOD 8B

9,916.33 87,148.52 57,193.18 64,365.19 6,953.37 68,909.24

========= ========= ========= ========= ========= =========

9,916.33 87,148.52 57,193.18 64,365.19 6,953.37 68,909.24
0.00 0.00 0.00 0.00 0.00 0.00
9,916.33 87,148.52 57,193.18 64,365.19 6,953.37 68,909.24
 MOD 1 to 8B(MODEL UNIT)
1

GRAND TOTAL FOR THE PERIOD

OFM ACCOMPLISHMENT OFM

33,606.28 650,930.94 233,235.99

========= ========= ========

33,606.28 650,930.94 233,235.99
0.00 0.00 0.00
33,606.28 650,930.94 233,235.99