UNIVERSITY OF THE ASSUMPTION

COLLEGE OF ENGINEERING AND ARCHITECTURE

UNISITE SUBDIVISION, DEL PILAR, CITY OF SAN FERNANDO, PAMPANGA

IN PARTIAL FULFILLMENT OF THE REQUIREMENTS FOR

PROFESSIONAL PRACTICE 3

(C-PP3)

PROJECT SCHEDULE AND COST ESTIMATES

SUBMITTED TO:
AR. JANELLA SANGUYO

SUBMITTED BY:
VIKTORIA ALLONA M. YUMANG

MARCH 2023
 COST ESTIMATION
Item Description Unit Qty Unit Cost Material Cost Labor Cost Total Amount
No.

I. GENERAL REQUIREMENT
Mobilization/Demobilization lot 1 10,000.00 -
Temporary Facilities lot 1 -

Testing and Commissioning lot 1 -

Sub-total 10,000.00 10,000.00
II. SITE WORKS

Site Development/Fence/Landscaping lot 1.00 10,000.00

Staking & Lay-out lot 1
Excavation m³ 350

Gravel Beddings m³ 65
Trimming m² 608
Backfilling m³ 185

Hauling & Disposal m³ 320

Sub-total 10000.00 10,000.00
III. STURCTURAL WORKS

CONCRETING WORKS
Concrete, 3000 psi m³ 45.00 4,500.00 131,625.00 70,875.00 202,500.00
Rebars, G-40 kgs 2,500.00 55.00 89,375.00 48,125.00 137,500.00

Formworks m² 100 700.00 45,500.00 24,500.00 70,000.00

Sub-total 410,000.00
IV. ARCHITECTURAL WORKS

A. MASONRY WORKS
CHB Wall 150mmthk m² 218 750.00 89,925.00 73,575.00 163,500.00
Sub-total 163,500.00

B. FINISHES WORKS
Wall
Plastering (Interior) m² 284 360.00 56,232.00 46,008.00 102,240.00

Plastering (Exterior) m² 162.00 450.00 40,095.00 32,805.00 72,900.00

300mm x 300mm Ceramic Tiles m² 46 700.00 17,710.00 14,490.00 32,200.00
Floor Finishes

Floor Topping w/Plain cement finish m² 101 360.00 19,998.00 16,362.00 36,360.00
Floor Topping ready to receive tiles m² 101 350.00 19,442.50 15,907.50 35,350.00
300mm x 300mm Ceramic Tiles (Toilet&Bath) m² 7 700.00 2,695.00 2,205.00 4,900.00

600 x 600 mm Homogenous Tiles m² 94 1,200.00 62,040.00 50,760.00 112,800.00

Ceiling Finishes
Fibercement board 4.50mm on light metal frame m² 14 960.00 7,392.00 6,048.00 13,440.00

Sub-total 410,190.00
C. DOORS & WINDOWS (w/ complete hardwares &
accessories)

DOORS
D-1, 16mm THK Tempered Glass Door with 50mm sets 1 20,000.00 16,000.00 4,000.00 20,000.00
x 150mm Door Jamb, 1030mm x 2100mmH

D-2, 40mm thk Kiln Dried Panel Door with 50mm sets 2 15,000.00 24,000.00 6,000.00 30,000.00
 x 150mm Door Jamb, 780mm x 2100mmH

D-3, 40mm thk Single Panel Door with 50mm sets 1 15,000.00 12,000.00 3,000.00 15,000.00
x 150mm Door Jamb, 1030mm x 2100mmH
D-4, 40mm thk Single Panel Door with 50mm sets 1 15,000.00 12,000.00 3,000.00 15,000.00

x 150mm Door Jamb, 650mm x 2100mmH

Sub-total 80,000.00
WINDOWS

W-1, 6mm thk fixed clear tempered glass window sets 1 12,000.00 9,600.00 2,400.00 12,000.00

W-2, 6mm thk clear tempered glass aluminum in sets 2 15,000.00 24,000.00 6,000.00 30,000.00
powder

coated frame awning window, .610m x 2.40mH

W-3, 200x200mm glass block sets 1 10,000.00 8,000.00 2,000.00 10,000.00

W-4, 200x200mm glass block sets 4 10,000.00 32,000.00 8,000.00 40,000.00

W-5, 6mm thk clear tempered glass aluminum in sets 1 20,000.00 16,000.00 4,000.00 20,000.00
powder
coated frame awning window, 2.80m x 1.20mH
W-6, 6mm thk clear tempered glass aluminum in sets 1 10,000.00 8,000.00 2,000.00 10,000.00
powder

coated frame fawning window, 1.40m x 1.47mH

 W-7, 6mm thk clear tempered glass aluminum in sets 2 10,000.00 16,000.00 4,000.00 20,000.00
powder

coated frame awning window, .625m x 1.50mH

W-8, 6mm thk clear tempered glass aluminum in sets 2 5,000.00 8,000.00 2,000.00 10,000.00
powder
coated frame awning window, .40m x .30mH

Sub-total 142,000.00
D. STEEL WORKS
lm 6,500.00 - - -

Sub-total -
F. PAINTING WORKS

Wall - semi gloss latex Paint m² 284 540.00 107,352.00 46,008.00 153,360.00
Ceiling - flat latex m² 101 600.00 42,420.00 18,180.00 60,600.00

Sub-total
213,960.00

G. WATERPROOFING WORKS

Membrane waterproffing ( Hot Process ) m² 101

1,200.00 78,780.00 42,420.00 121,200.00
 Sub-total
121,200.00

TOTAL CIVIL WORKS

1,550,850.00

V. ELECTRICAL WORKS

Roughing-in
Conduits, fittings, hangers
and supports including boxes
and gutters

PVC - Emerald Brand

15mm (1/2") dia. Pipe lght. 200

118.80 8,316.00 15,444.00 23,760.00

15MM(1/2") dia. Adapter pcs.

7.76 - - -

20mm (3/4") dia. Pipe lght. 50

179.85 3,147.38 5,845.13 8,992.50

20MM(3/4") dia. Adapter pcs.

10.56 - - -

Boxes, Fumaco Brand

Utility Box ga.16, deep type pcs 33

57.75 667.01 1,238.74 1,905.75

Junction Box ga.16, deep type witth cover pcs 54

64.35 1,216.22 2,258.69 3,474.90
 Sub-total
38,133.15

Wire and Cable

3.5mm2 THHN Wire mts. 300

43.75 8,531.25 4,593.75 13,125.00

5.5mm2 THHN Wire mts. 100

65.20 4,238.00 2,282.00 6,520.00

8.0mm2 THHN Wire mts. 20

89.46 1,162.98 626.22 1,789.20

30mm2 THHN Wire mts. 20

503.75 6,548.75 3,526.25 10,075.00

Sub-total 20480.98 11028.22

31,509.20

Wiring Devices, Wide Series, Panasonic

One single pole switch in 1-Gang cover plate set 1

145.20 50.82 94.38 145.20
Two single pole switch in 2-Gang cover plate set 12
217.80 914.76 1,698.84 2,613.60

Duplex CO, Parallel slots, Grounding type set 14

371.25 3,378.38 3,378.38 5,197.50

1GANG CO, Grounding type (ACU OUTLET) set 2

2,500.00 1,750.00 3,250.00 5,000.00
 Duplex CO , Parallel slots, Grounding type , set 6
weatherprroof 1,402.50 2,945.25 5,469.75 8,415.00

Sub-total
21,371.30

Lighting Fixtures

1 x 36W Fluorescent Lighting Fixture, Troffer sets 26

2,500.00 52,000.00 13,000.00 65,000.00

1x18W Pinlight, E-27 socket, in a round shape sets 28

850.00 19,040.00 4,760.00 23,800.00

housing 6"dia rim, mirrorized reflector

Sub-total
88,800.00

Panelboards, Enclosed Circuit & Circuit Breakers

Panel-PP, surface mounted type, Ga. 16 assy 1

50,000.00 17,500.00 32,500.00 50,000.00

Main: 125AT, 2P, 240V, MCCB

Branches: 11-20AT, 2P, 240V

2-30AT, 2P, 240V

Complete with Grounding Bus & Terminal Lugs

125AT, 2P, 240V MCCB in NEMA-4X Enclosure assy 1

6,000.00 2,100.00 3,900.00 6,000.00
 Sub-total
56,000.00

TOTAL ELECTRICAL WORKS

235,813.65

VI. SANITARY WORKS

Sanitary and Ventilation

PVC Pipe 100 mm dia lm 30
334.95 3,516.98 6,531.53 10,048.50

50 mm dia lm 50
118.80 2,079.00 3,861.00 5,940.00

PVC Wye 100 x 100 mm dia pcs 5

194.70 340.73 632.78 973.50

100 x 75 mm dia pcs

244.20 - - -

50 x 50 mm dia pcs 5
52.80 92.40 171.60 264.00

PVC BEND 50 x 90 degrees pcs 10

41.25 144.38 268.13 412.50

PVC TEE 50 x 50 mm dia pcs 10

57.75 202.13 375.38 577.50
PVC P Trap 50 mm dia pcs 4
125.40 175.56 326.04 501.60

PVC CLEAN OUT 50 mm dia pcs 3

33.00 34.65 64.35 99.00

Floor Clean Out 100 mm dia pcs

1,237.50 - - -

PVC Solvent Cement(100cc) pcs

313.50 - - -

Floor Drain 50 mm dia pcs 3

808.50 848.93 1,576.58 2,425.50

Hangers and Supports pcs

107.25 - - -

Pipe Jointing Epoxy gal

2,970.00 - - -

Hack Saw Blades pcs

115.50 - - -

Exacavation lm
250.00 17,000.00 -

Sub Total
21,242.10

Cold Waterline
PPRC Pipe 40 mm dia lm
638.00 - - -

PPRC Pipe 32 mm dia lm 15

385.70 3,182.03 2,603.48 5,785.50

PPRC Pipe 25 mm dia lm 10

275.50 1,515.25 1,239.75 2,755.00

20 mm dia lm 10
178.35 980.93 802.58 1,783.50

15 mm dia lm 10
104.40 574.20 469.80 1,044.00

PPRC TEE 32 x 20 mm dia pcs 3

197.20 325.38 266.22 591.60

25 x 20 mm dia pcs 1
108.75 59.81 48.94 108.75

PPRC ELBOW 32 x 90 degrees pcs 2

163.85 180.24 147.47 327.70

25 x 90 degrees pcs 1
91.35 50.24 41.11 91.35

20 x 90 degrees pcs 3
62.35 102.88 84.17 187.05

15 x 90 degrees pcs 2
40.60 44.66 36.54 81.20
PPRC Reducer 32 x 25 mm dia pcs 1
73.95 40.67 33.28 73.95

32 x 15 mm dia pcs
58.00 - - -

25 x 20 mm dia pcs 1
50.75 27.91 22.84 50.75

20 x 15 mm dia pcs 1
34.80 19.14 15.66 34.80

GATE VALVE 32 mm dia pcs 1

986.00 542.30 443.70 986.00

20 mm dia pcs 1
603.00 331.65 271.35 603.00

Check Valve 32 pcs 1

mm dia 1,673.30 920.32 752.99 1,673.30

Water Meter 32 pcs 1

mm dia 15,000.00 8,250.00 6,750.00 15,000.00

Hose Bibbs pcs 3

652.50 1,076.63 880.88 1,957.50
Teflon Tape rolls
29.00 - - -

Sub Total
33,134.95

Downspouts
PVC Pipe 75 mm dia lm 20
258.80 1,811.60 3,364.40 5,176.00
Solvent Cement (400 cc) cans
313.50 - - -

Hangers and Supports pcs

107.25 - - -

Sub Total
5,176.00
Drainage System

PVC 100 mm dia lm 30

716.10 7,519.05 13,963.95 21,483.00

Solvent Cement (400 cc) cans

313.50 - - -
Area Drain/Catch Basin units 4
3,960.00 5,544.00 10,296.00 15,840.00
Excavation lm
250.00 16,500.00 -

Sub Total
37,323.00

Plumbing Fixtures
Water Closet sets 2 8,200.00
5,740.00 10,660.00 16,400.00
Lavatory sets 1 4,700.00
1,645.00 3,055.00 4,700.00

Shower valve/head/faucet sets 1 12,340.00

4,319.00 8,021.00 12,340.00

Sub Total
33,440.00
TOTAL SANITARY
WORKS 130,316.05

FURNITURE lot

TOTAL FURNITURE
WORKS -

TOTAL
CONSTRUCTION 1,916,979.70
COST
 PROJECT SCHEDULE
ITEM MONTH 01
NO. SCOPE OF WORKS WEEK 1 WEEK 2 WEEK 3 WEEK 4
1 1 1 1 1 1 1 1 1 2 2 2 2 2 2 2
A. SITEWORKS 1 2 3 4 5 6 8 9 0 1 2 3 5 6 7 8 9 0 2 3 4 5 6 7
1 CLEARING OF SITE
2 PURCHASE OF INITIAL MATERIALS
3 PLOTTING OF BEARINGS
4 FENCING OF SITE
5 MOBILIZATION
6 LAYOUT AND STAKING OF BATTER BOARDS

ITEM MONTH 01 MONTH 02

NO. SCOPE OF WORKS WEEK 2 WEEK 3 WEEK 4 WEEK 5 WEEK 6
1 1 1 1 1 1 1 1 1 2 2 2 2 2 2 2 2 3 3 3 3 3 3 3 3 3 4 4
B.1. CIVIL/STRUCTURAL WORKS 8 9 0 1 2 3 5 6 7 8 9 0 2 3 4 5 6 7 9 0 1 2 3 4 6 7 8 9 0 1
1 EXCAVATION
2 REINFORCEMENT BAR WORKS
INSTALLING OF REBAR AND
3 FRAMEWORK
4 MIXING OF CONCRETE
CURING OF COLUMN AND WALL
5 FOOTINGS

MONTH 01 MONTH 02
WEEK
ITEMNO. SCOPE OF WORKS WEEK 3 WEEK 4 WEEK 5 WEEK 6 7
B.2. CIVIL/STRUCTURAL WORKS 15 16 17 18 19 20 22 23 24 25 26 27 29 30 31 32 33 34 36 37 38 39 40 41 43 44
1 INSTALLING COLUMN REBARS
2 CUTTING OF PLYWOOD AND WOOD STUDS
 INSTALLING OF FORMWORKS OF
3 COLUMNS
4 MIXING OF CONCRETE
5 CONCRETING AND CURING OF COLUMNS
6 MIXING OF MORTAR
7 CHB LAYING FOR WALLS

MONTH 02
ITEM NO. SCOPE OF WORKS WEEK 7 WEEK 8
B.3. CIVIL/STRUCTURAL WORKS 43 44 45 46 47 48 50 51 52 53 54 55
1 INSTALL ROOF FRAMING AND ROOF RAFTERS
2 INSTALL PURLINS AND FACIA BOARD AND RIVET
3 LAYOUT OF ROOFING G.I. SHEETS
4 INSTALL GUTTERS, FLASHING, RIDGE ROLLS, AND VALLEYS
5 INSTALL CEILING BOARDS ON EAVES

ITEM MONTH 03
NO. SCOPE OF WORKS WEEK 9 WEEK 10
C.1. ARCHITECTURAL WORKS 57 58 59 60 61 62 64 65 66 67 68 69
1 INSTALL WINDOW JAMBS
2 INSTALL DOOR JAMBS
INSTALL CEILING JOISTS AND
3 BOARDS
4 MIXING OF MORTAR
5 PLASTERING OF ALL CHB WALLS

ITEM MONTH 03
NO. SCOPE OF WORKS WEEK 9 WEEK 10 WEEK 11 WEEK 12
C.2. ARCHITECTURAL WORKS 57 58 59 60 61 62 64 65 66 67 68 69 71 72 73 74 75 76 78 79 80 81 82 83
1 INSTALL ALL PANELS AND FLUSH DOORS
 2 INSTALL OF STEEL WINDOWS
MIXING OF CEMENT AND WATER FOR
3 GROUT
4 WATERPROOFING
5 TESTING OF WATERPROOFING
6 TILE LAYOUTING FOR T&B AND KITCHEN
7 FABRICATE ALL CLOSETS AND CABINETS
8 FINISHING ALL FLOORINGS

ITEM MONTH 03
NO. SCOPE OF WORKS WEEK 11 WEEK 12
D. ELECTRICAL WORKS 71 72 73 74 75 76 78 79 80 81 82 83
1 INSTALLING OF WIRINGS OF ELECTRICAL
INSTALLING OF ALL ELECTRICAL
2 FIXTURES

ITEM MONTH 03
NO. SCOPE OF WORKS WEEK 11 WEEK 12
E. PLUMBING AND SANITARY WORKS 71 72 73 74 75 76 78 79 80 81 82 83
1 WATER LINE AND SANITARY LINE
2 INSTALLING OF ALL PLUMBING FIXTURES
3 STORM DRAINAGE

ITEM MONTH 03
NO. SCOPE OF WORKS WEEK 11 WEEK 12
F. FINISHING WORKS 71 72 73 74 75 76 78 79 80 81 82 83
1 WAINSCOATING OF INTERIOR
2 INTERIOR PAINTING
3 WAINSCOATING OF EXTERIOR
4 EXTERIOR PAINTING INCLUDING ROO
5 PROJECT CLEAN UP
6 PROJECT TURN OVER