PROJECT :
LOCATION :
SUBJECT :
OWNER :
DATE :
Note:
1.0
2.0
3.0
Particulars Floor Area Amount Remarks
1.1 Ground Floor Level
-
Living Area 20.24 sq.m. 465,520.00
-
Dining Area 12.90 sq.m. 296,700.00
-
Show Kitchen 10.36 sq.m. 238,280.00
-
Office / Guest's Room 9.80 sq.m. 225,400.00
-
Office / Guest's T&B 4.20 sq.m. 96,600.00
-
Stairs 10.20 sq.m. 234,600.00
-
Common T&B 3.70 sq.m. 92,500.00
SUBTOTAL Ground Floor area 71.40 sq.m.
SUBTOTAL Ground Floor amount 1,649,600.00
1.2 Second Floor Level
- Master's Bedroom 13.87 sq.m. 319,010.00
- Master's T&B 4.95 sq.m. 123,750.00
- Master's WIC 3.25 sq.m. 74,750.00
- Bedroom 01 9.80 sq.m. 225,400.00
- Bedroom 02 10.36 sq.m. 238,280.00
- Common T&B 4.20 sq.m. 105,000.00
- Family Area 12.95 sq.m. 297,850.00
- Stairs 10.20 sq.m. 234,600.00
SUBTOTAL Second Floor area 69.58
SUBTOTAL Second Floor amount 1,618,640.00
TOTAL Covered Area of Structure 140.98
TOTAL Net Floor Area Cost (Covered
3,268,240.00
Structure)
1.3 Exterior Development
- Garage 34.74 sq.m. 519,363.00
- Balcony / Terrace 14.00 sq.m. 209,300.00
- Utility Area 6.24 sq.m. 112,320.00
SUBTOTAL Exterior Dev't Floor Area 48.74
SUBTOTAL Exterior Dev't amount 840,983.00
TOTAL Gross Area of Structure 189.72 sq.m.
TOTAL Gross Floor Area AMOUNT 4,109,223.00
1.4 Provisional Cost
- Lanai 16.24 sq.m. 236,292.00
- Perimeter fence (w/o gate) 42.36 l.m 360,060.00
SUBTOTAL Rear Area Expansion 58.60 sq.m.
SUBTOTAL Rear Area Expansion 596,352.00
PROJECTED CONSTRUCTION BUDGETARY ESTIMATE 4,705,575.00
1.5 Professional Services
Architectural & Engineering Design
Services (Based on the 4% of the
-
Projected Construction Budgetary
Estimate)
TOTAL 0.00
PROJECTED TOTAL PROJECT COST 4,705,575.00
Prepared by: