DATE: : 11/22/23

PROJECT : HERITAGE SPRING HOMES

LOCATION : PH2C BLK 111A LOT 03
SUBJECT : BUDGETARY ESTIMATE (REPAIR COST)
ITEM NO ITEM DESCRIPTION UNIT QTY UNIT COST TOTAL AMOUNT
1 MOBILIZATION/DEMOBILIZATION lot 1.00 10,000.00 10,000.00
2 REPAIR WORKS FOR INTERIOR/EXTERIOR CEILING lot 1.00 6,500.00 6,500.00
3 REPAINTING WORKS
STEEL CASEMENT WINDOW lot 1.00 4,500.00 4,500.00
EXTERIOR WALL sqm 150.00 220.00 33,000.00
INTERIOR WALLS / PARTITION sqm 330.00 220.00 72,600.00
INTERIOR CEILING sqm 45.00 220.00 9,900.00
EXTERIOR CEILING sqm 14.00 220.00 3,080.00
DOORS set 4.00 3,500.00 14,000.00
STAIRS (TREAD, RISER, RAILING) lot 1.00 3,000.00 3,000.00
4 REMOVAL AND REPLACEMENT WORKS
KITCHEN CABINET lot 1.00 15,000.00
COUNTER TILES lot 1.00 1,800.00 1,800.00
FLOOR TILES sqm 60.00 350.00 21,000.00
DEMOLITION OF GATE/FENCE lot 1.00 10,000.00 10,000.00
EXTENSION ROOFING AND SLAB lot 1.00 5,000.00 5,000.00
5 ROOFING WORKS
ROOFING REPAIR / REPAINT sqm 62.00 300.00 18,600.00
FLASHING / FASCIA BOARD REPAIR lm 22.00 150.00 3,300.00
6 ELECTRICAL WORKS
REPLACEMENT OF FIXTURES AND RETESTING lot 1.00 10,000.00 10,000.00
7 PLUMBING WORKS
REPLACEMENT OF FIXTURES AND RETESTING lot 1.00 25,000.00 25,000.00
8 SCAFFOLDING WORKS lot 1.00 7,000.00 7,000.00
9 CLEAN-UP / DISPOSAL lot 1.00 5,000.00 5,000.00
Total 263,280.00
5% Contingencies 13,164.00
15% Contractor's Profit 39,492.00
12% VAT 31,593.60
TOTAL COST: 347,529.60

Prepared by: Noted by: Approved by:

ATC DND FCL

CMD CM - SOUTH VP - CMD