Project : PROPOSED ECONOMIC HOUSING

Project Owner : DD HAPPY HOMES RESIDENTIAL CENTERS INC.Project Owner : DD HAPPY HOMES RESIDENTIAL CENTERS INC.Project Owner : DD HAPPY HOMES RESIDENTIAL CENTERS INC.Project Owner : DD HAPPY HOM
Location : San Roque, Tanauan, LeyteLocation : San Roque, Tanauan, LeyteLocation : San Roque, Tanauan, LeyteLocation : San Roque, Tanauan, Leyte
Subject : Cost Estimate for DONNA Housing Model UnitsSubject : Cost Estimate for DONNA Housing Model UnitsSubject : Cost Estimate for DONNA Housing Model UnitsSubject : Cost Esti
BLOCK 11 LOT 11

MATERIAL LABOR UNIT TOTAL UNIT PERCENTAGE ACCOMPLISHMENT AMOUNT ACCOMPLISHMENT

NO. DESCRIPTION QTY UNIT TOTAL COST
UNIT COST COST COST
PREVIOUS THIS WEEK TO DATE PREVIOUS THIS WEEK

1.) MASONRY WORKS (w/ Plastering & Reinforcements)

a.) Plastering Wall 1 lot lumpsum 11,394.59 8,251.26 19,645.85 19,645.85 100.00% 0.00% 100.00% 19,645.85 -
TOTAL FOR MASONRY WORKS 19,645.85

2.) PAINTING WORKS

a.) Exterior Wall 1 lot lumpsum 1,025.67 742.73 1,768.40 1,768.40 30.00% 30.00% - 530.52
b.) Interior Wall 1 lot lumpsum 1,253.59 907.78 2,161.37 2,161.37 70.00% 70.00% - 1,512.96
TOTAL FOR PAINTING WORKS 3,929.77
3.) DOORS AND WINDOWS
a.) Doors w/ Jamb
1)PVC Door 600x2100 (Toilet & Bath) 2 SET 569.82 412.62 982.44 982.44 70.00% 30.00% 100.00% 687.71 294.73
2)Steel Door 800x2100 (Main Door) 2 SET 1,139.64 825.25 1,964.89 1,964.89 100.00% 0.00% 100.00% 1,964.89 -
3)Steel Door 700x2100 (Service Door) 2 SET 854.72 618.94 1,473.66 1,473.66 100.00% 0.00% 100.00% 1,473.66 -
b.) Windows
1)Aluminum Window 1 (Living) 2 SET 284.91 206.31 491.22 491.22 100.00% 100.00% - 491.22
2)Aluminum Window 2 (Bedroom) 2 SET 1,025.67 742.73 1,768.40 1,768.40 100.00% 0.00% 100.00% 1,768.40 -
3)Aluminum Window 3 (Toilet & Bath) 2 SET 683.78 495.15 1,178.93 1,178.93 100.00% 0.00% 100.00% 1,178.93 -
TOTAL FOR DOORS AND WINDOWS 7,859.54
4.) FLOOR FINISHES
a) Ceramic Tiles (Toilet and bath) 4.07 SQ. M 569.82 412.62 982.44 982.44 100.00% 100.00% - 982.44
b.) Plain Cement Finish (Common Areas) 31.01 SQ. M 284.91 206.31 491.22 491.22 100.00% 0.00% 100.00% 491.22 -
c.) Plain Cement Finish (Service Area) 9.31 SQ. M 341.89 247.58 589.47 589.47 0.00% - -
 d.) Plain Cement Finish (Entry Porch) 1.56 SQ. M 1,082.65 783.99 1,866.64 1,866.64 100.00% 0.00% 100.00% 1,866.64 -
TOTAL FOR FLOOR FINISHES 3,929.77
5.) WALL PARTITION
a) Ceramic Tiles (Toilet and bath) 4.07 SQ. M 1,709.45 1,237.88 2,947.33 2,947.33 30.00% 60.00% 90.00% 884.20 1,768.40
TOTAL FOR WALL PARTITIONS 2,947.33
6.) ROOFING WORKS
a.) Corrugated G.I Sheet including bended items & accessories 31.00 SQ. M 11,966.15 8,665.15 20,631.30 20,631.30 100.00% 0.00% 100.00% 20,631.30 -
b.) C Purlins 62.62 KGS. 7,977.44 5,776.76 13,754.20 13,754.20 100.00% 0.00% 100.00% 13,754.20 -
TOTAL FOR ROOFING WORKS 34,385.50
7.) SIGNAGES
a.) Signages for Units 1 lot lumpsum 982.44 982.44 0.00% - -
TOTAL FOR SIGNAGES 982.44
8.) PLUMBING WORKS
a.) Supply & Installation of Plumbing Fixtures and Accessories 2.00 SET 284.91 206.31 491.22 491.22 30.00% 30.00% 60.00% 147.37 147.37
b.) Waterline pipes and fittings 28.38 L.M. 170.94 123.79 294.73 294.73 100.00% 0.00% 100.00% 294.73 -
c.) Sewerline pipes and fittings 18.12 L.M. 341.89 247.58 589.47 589.47 100.00% 0.00% 100.00% 589.47 -
d.) Plumbing Accessories 1.00 LOT 512.84 371.36 884.20 884.20 60.00% 0.00% 60.00% 530.52 -
e.) Septic Tank (1000 liters) 2.00 UNIT 398.87 288.84 687.71 687.71 100.00% 100.00% - 687.71
TOTAL FOR PLUMBING WORKS 2,947.33
7.) ELECTRICAL WORKS
a.) Roughing inns 19.38 L.M. 2,849.08 2,063.13 4,912.22 4,912.22 100.00% 0.00% 100.00% 4,912.22 -
b.) Wires/Cables 24.15 L.M. 4,558.53 3,301.01 7,859.54 7,859.54 100.00% 0.00% 100.00% 7,859.54 -
c.) Lighting Fixtures 11.00 SET 1,709.45 1,237.88 2,947.33 2,947.33 95.00% 95.00% - 2,799.96
d.) Devices 10.00 PCS. 3,420.64 2,477.01 5,897.65 5,897.65 95.00% 95.00% - 5,602.77
TOTAL FOR ELECTRICAL WORKS 21,616.74
TOTAL COST 98,244.27
12% VAT 11,789.31

15% Profit 14,736.64

GRAND TOTAL COST 124,770.22 95.17%

Prepared by:

Ar. RAMIL M. MATE

Cdam Design & Construction
roject Owner : DD HAPPY HOMES RESIDENTIAL CENTERS INC.

UnitsSubject : Cost Estimate for DONNA Housing Model Units

ACCOMPLISHMENT

TO DATE

19,645.85
19,645.85

530.52
1,512.96
2,043.48

982.44
1,964.89
1,473.66

491.22
1,768.40
1,178.93
7,859.54

982.44
491.22
-
 1,866.64
3,340.30

2,652.60
2,652.60

20,631.30
13,754.20
34,385.50

-
-

294.73
294.73
589.47
530.52
687.71
2,397.16

4,912.22
7,859.54
2,799.96
5,602.77
21,174.49
93,498.91
11,219.87

14,024.84

118,743.62