PPD Form No.

004
Estimating Sheet

PROJECT: Proposed MSU-IIT Business Center Canopy Page: 1

LOCATION: MSU-IIT CAMPUS, Tibanga, Iligan City Date: 23-Jan-09

ITEM NO OF MATERIALS LABOR MATERIALS

NO. PCS. DESCRIPTION QTY. UNIT UNIT COST TOTAL COST UNIT COST TOTAL COST AND LABOR
I CONCRETE WORKS:
Premium Cement 1 bag 235.00 235.00
Washed Sand ¼ cu.m. 650.00 162.50
Washed Gravel ¼ cu.m. 650.00 162.50
25mmØx6m G.I. Pipe 6 pcs. 715.00 4,290.00
38mmØx6m G.I. Pipe 1 pc. 1,200.00 1,200.00
6,050.00 2,420.00 8,470.00

II STEEL WORKS:
25mmx25mmx6m Angle Bar 7 pcs. 580.00 4,060.00
12mmØx6m GI Pipe 21 pcs. 450.00 9,450.00
Girt:
12mmØx6m GI Pipe 14 pcs. 450.00 6,300.00
8mmØx6m DSB 17 pcs. 50.00 850.00
Trapal (Green) W=10 23 m. 150.00 3,450.00
Truss:
12mmØx6m GI Pipe 15 pcs. 450.00 6,750.00
¾" Eyelets 36 pcs. 3.00 108.00
1/8" Welding Rod 60/12 1½ kls. 160.00 240.00
Rust Converter 1 qrt. 140.00 140.00
Red Oxide Primer 1 qrt. 100.00 100.00
Quick Drying Enamel 1 qrt. 150.00 150.00
31,598.00 12,639.20 44,237.20

Total: 37,648.00 15,059.20 52,707.20

 Republic of the Philippines
MSU-Iligan Institute of Technology
Physical Plant Division
Iligan City
Nov. 18,2008
Date
INDIVIDUAL PROJECT PROGRAM OF WORK
Name/Location of Project: Sources of Funds
Proposed MSU-IIT Business Center Canopy
MSU-IIT Campus,Tibanga,Iligan City
Classifications: Project Dimensions
Desirable Starting Date:
No. of Calendar Days to Complete: Size: 2.65m x 20.25m
A. EQUIPMENT TO BE USED: Area= 53.66 m²
Number of Units:
( ) Masonry Tools ( ) etc.
( ) Welding Machine ( )
B. ESTIMATE OF COST OF PROPOSED WORK:
SCOPE OF WORK TO BE DONE % of
ITEM Total UNIT QUANTITY UNIT PRICE AMOUNT
I. Concrete Works 18.77 cu.m. 0.84 14,522.38 12,198.80
II. Steel Works 81.23 pcs 144.00 366.54 52,781.06

TOTAL -------- 100% 64,979.86

C. BREAKDOWN OF ESTIMATED EXPENDITURES:
ITEM % of Total AMOUNT
1. Direct Cost:
a. Mobilization & Demobilization 2%
b. Total Cost of Materials 63.21 41,074.50
c. Labor 25.29 16,429.80
d. Leaves 1/12 of c
e. GSIS/SSS - 9.5% of c (GSIS) or 4.5% of c (SSS)
f. Medicare - 0.8% of c
g. State Insurance Fund 1% of c
h. Supervision (for contract work only) ) 3% of c
I. Equipment Expenses
j. Total Direct Cost: 57,504.30
2. Indirect Cost:
a. OCM 13% 11.50 7,475.56
b. Contractor's Profit (10%-15%) of 1a to 1j
c. Contractor' Tax (8.5% of 1a to 1j plus 2a) & 2b)
d. Estimated Contract Price 64,979.86
e. V A T 10% ( of 1c & 1i)
3. Government Expenses:
a. Acquisition of Site/Right of way
b. Project Management Cost
c. Total Estimated Project Cost: 100% 65,000.00
Prepared By: Checked by: Conforme:

MADELEINE P. CATANE ANACLETO Y. TAMOSO

On the Job Trainee Architect II

Checked & Recommended By: Approved:

LESLIE T. HAMAK ENGR. POLAUS M. BARI, D.M. MARCELO P. SALAZAR

OIC-Director, P.P.D. Vice Chancellor, Adm. & Finance Chancellor