FEU Cavite Auditorium Project

Proposal
Proposed by:
Judiel Bautista
John Kyle Bando
Arlene Marasigan
Nielmar Dioquino
Samuel Sarmiento
Adriel Hayag
Jim Patrick Geneveo
Jed Bullos
 Objectives
• enable people to watch live
performances on the stage.

• entertain the audience who seeks

out of their boredom and stress.

• provide a venue for events such as

theatre performance, concerts,
seminars or awarding ceremonies.
 Problem
• Every Month, FEU holds different
kinds of event in the gym and it
is an inconvenience for some.

• FEU has extra-curricular

activities like seminars and
campaigns. It includes various
clubs such as the Performing
Arts.
 Scope
• The proposal is beneficial to all,
to be use for many types of
events that is in need for an
auditorium as a venue.

• The purpose of the auditorium is

to provide a space that can
give adequate convenience to
everyone.
 Strategies
• By hiring the best architects and
engineers, the auditorium will
be built to surprise people with
the feeling mesmerization. This
would leave people that come
yearn for a longer stay

• Finesse
Efficiency
Convenience
DESCRIPTION OF THE PROJECT
 Perspective view
EXTERIOR
First
Floor
Plan
Second
Floor
Plan
 Perspective view
INTERIOR
 Perspective view
INTERIOR
Arrangement of seats
 Arrangement of seats
FIRST FLOOR SEAT PLAN
Seats Per Section
Row Formula Seats
F E U

1 𝐴1 = 28 + 1 − 1 1 28 seats 12 4 12

20 𝐴20 = 28 + 20 − 1 1 47 seats 12 23 12
 Arrangement of seats
𝑛
𝑆𝑛 = [2𝑎1 + (𝑛 − 1)𝑑]
2
20
𝑆20 = [2(28) + (20 − 1)1]
2
𝑆20 = 10 (56 + 19)
𝑆20 = 750
The total number of chairs in our first floor
is 750 seats.
 Arrangement of seats
SECOND FLOOR SEAT PLAN
Seats Per
Row Formula Seats Section
S C

1 𝐴1 = 15 + 1 − 1 1 30 seats 15 15

7 𝐴7 = 15 + 7 − 1 1 42 seats 21 21
 Arrangement of seats
𝑛
𝑆𝑛 = [2𝑎1 + (𝑛 − 1)𝑑]
2
7
𝑆7 = [2(15) + (7 − 1)1]
2
𝑆7 = 3.5(30 + 6)
𝑆7 = 126
Multiplied by 2 because of the 2 sections
of chairs, the total number of chairs in our
second floor is 252 seats.
BUDGET SUMMARY
• MATERIALS - STRUCTURE
Description Quantity Unit Amount per Total
unit
Cement 9,260 Per sack Php 245 Php 2,268,700
(0.027 cubic
m)
Sand 18,520 Per sack Php 350 Php 6,482,000
(0.027 cubic
m)
Gravel 27,780 Per sack Php 350 Php 9,723,000
(0.027 cubic
m)
Deformed Bar 4000 Per piece Php 371 Php 1,484,000
(steel) (16mmx6m)
Wood 500 Per piece Php 258 Php 129,000
(8x4ft)
Glass 1,500 Per piece Php 200 Php 300,000
Nails 20 Per kilogram Php 43 Php 860
• MATERIALS - STRUCTURE
Description Quantity Unit Amount Total
per unit
Paints 600 Per Php 2,000 Php 1,200,000
bucket
(16L)
Standing 26,383 Per Php 450 Php
seam metal piece 11,872,350
Hollow 22,546 Per Php 16 Php 360,736
Blocks piece
(6”)
Php
TOTAL 33,820,646
• MATERIALS - INTERIOR
Description Quantity Unit Amount per Total
unit

Padded chairs 1,002 Per piece Php 1,600 Php 1,603,200

Carpets 6,500 Per sq meter Php 400 Php 2,600,000

Aircon 45 Per piece Php 19,000 Php 855,000

Speakers 20 Per piece Php 13,400 Php 268,000

Tables 10 Per piece Php 2,900 Php 29,000

Soundproofing 5,686 Per piece Php 100 Php 568,600

mats (1x2m)

Php
TOTAL
5,923,800
• MATERIALS - RESTROOMS
Description Quantity Unit Amount per Total
unit

Toilet Bowl 30 Per piece Php 3,300 Php 99,000

Sink (Lava 18 Per piece Php 2,600 Php 46,800
w/ Ped)
Tiles 58 Per piece Php 150 Php 8,700
(60x60cm)
Mirrors 12 Per piece Php 1,800 Php 21,600
Hanging 12 Per piece Php 3,500 Php 42,000
Urinal Toilet

Php
TOTAL 218,100
• MATERIALS - ELECTRICAL
Description Quantity Unit Amount per unit Total

Electrical Wires 5 Per box Php 3,500 Php 17,500

(12mm)
Electrical 3 Per box Php 2,800 Php 8,400
Wires (8mm)
Switch 15 Per piece Php 65 Php 975
Electrical Tape 35 Per piece Php 36.25 Php 1,268.75

Splicing Box 20 Per piece Php 2,000 Php 40,000

Lights (square 150 Per piece Php 1,199 Php 179,850

pinlights)

Lights 10 Per piece Php 2,000 Php 20,000

(spotlights)
• MATERIALS - ELECTRICAL
Description Quantity Unit Amount per unit Total

Flexible Hose 3 Per roll Php 785 Php 2,355

(12x50mm)
Convenience 150 Per piece Php 139 Php 20,850
Outlets
Circuit 30 Per piece Php 700 Php 21,000
Breaker (30 amp)

TOTAL Php
312,198.75
• LABOR
Description Quantity Salary Per Overall Salary
Week (Each)
Engineer 4 Php 7,200 Php 2,073,600
Architect 1 Php 7,920 Php 570,240
Electrician 6 Php 9,000 Php 3,888,000
Plumber 5 Php 3,824.64 Php 1,376,870.4
Contractor 2 Php 10,527.53 Php 1,515,964.32
Foreman 3 Php 4,247.28 Php 917,412.48
Construction 50 Php 3,000 Php 10,800,000
Worker

TOTAL Php
21,142,087.2
Preparation for Land Php 10 000 000
 SUMMARY OF BUDGET
Preparation for Land Php 10 000 000
Materials (Structure) Php 33,820,646
Materials (Interior) Php 5,923,800

Materials (For Restroom) Php 218,100

Materials (Electricals) Php 312,198.75

Labor Php 21,142,087.2

GRAND TOTAL Php 71,416,831.95
SOURCE OF BUDGET
1. Financial Institution (PNB)
a. Compound Interest
Whereas:
P= Php 80,000,000
r = 12.65%
t = 5 years
m = 12
12.65% (12) (5)
b. A = Php 80,000,000[1 + ( )]
12
A = Php 150 087 142.9

I = Php 150 087 142.9 - Php 80 000 000

I = Php 70 087 142.9
2. Financial Institution (Landbank)
a. Compound Interest
Whereas:
P = Php 80,000,000
r = 12%
t = 5 years
m = 12
12% (12) (5)
b. A = Php 80,000,000[1+ ( )]
12
A = Php 145 335 735.9

I = Php 145 335 735.9 - Php 80 000 000

I = Php 65 335 735.9
3. Financial Institution (Asia United Bank)
a. Compound Interest
Whereas:
P = Php 80,000,000
r = 12%
t = 6 years
m = 12
12% (12) (6)
b. A = Php 80,000,000[1+ ( )]
12
A = Php 163,767,945

I = Php 163,767,945 - Php 80 000 000

I = Php 83,767,944.97
 Reflections / Insights Gained
• The area where the auditorium will
be constructed will be useful at
last.

• If the proposal is approved, it could

significantly prove the safety,
function and comfort of the
modernized school and
community auditorium.