PROJECT BID SUMMARY

PROJECT:
Camias Homes Rurale
LOCATION:
Brgy. Calamias, Lipa City, Batangas
PROJECT COST SUMMARY
ROAD & DRAINAGE
SUMMARY
Labor
PHP 4,718,391.78
Materials
PHP 7,770,986.30
Equipment Rental
PHP 2,621,328.77
Direct Cost
PHP 15110706.85
Overhead Cost
PHP 93,000.00
Subtotal

PHP 15203706.85

MULTI-PURPOSE BUILDING
SUMMARY
Labor
PHP 60,927.75
Materials
PHP 4106740.50
Equipment Rental
PHP 20309.25
Direct Cost
PHP 4187977.50
OCM (12%)
PHP 502557.30
Profit (10%)
PHP 50255.73
VAT (5%)
PHP 2512.79

Indirect Cost
PHP 68652.00
Subtotal

PHP 4743303.32

CHAPEL
SUMMARY
Labor
PHP 113314.96
Materials
PHP 453259.83
Equipment Rental
PHP 0.00
Direct Cost
PHP 566574.79
OCM (12%)
PHP 67988.97
Profit (10%)
PHP 6798.90
VAT (5%)
PHP 339.94
Indirect Cost
PHP 68652.00
Subtotal

PHP 641702.61

CLUB HOUSE
SUMMARY
Labor
PHP 170684.24
Materials
PHP 512025.00
Equipment Rental
PHP 0.00
Direct Cost
PHP 682709.41
OCM (12%)
PHP 81925.13
Profit (10%)
PHP 8192.51
VAT (5%)

PHP 409.63
Indirect Cost
PHP 68652.00
Subtotal

PHP 773236.68

GUARD HOUSE
SUMMARY
Labor
PHP 53668.97
Materials
PHP 161007.00
Equipment Rental
PHP0.00
Direct Cost
PHP 214675.87
OCM (12%)
PHP 25761.10
Profit (10%)
PHP 2576.11
VAT (5%)
PHP 128.81
Indirect Cost
PHP 68652.00
Subtotal

PHP 243141.89

MATERIAL RECOVERY
FACILITY (MRF)
SUMMARY
Labor
PHP 27153.68
Materials
PHP 136377.68
Equipment Rental
PHP 0.00
Direct Cost
PHP 163531.36
OCM (12%)
PHP 19623.76
Profit (10%)

PHP 1962.38
VAT (5%)
PHP 98.12
Indirect Cost
PHP 68652.00
Subtotal

PHP 185215.62

ROWHOUSE (45 UNITS)

SUMMARY
Labor
PHP 113497.40
Materials
PHP 776298.14
Equipment Rental
PHP 37832.00
Direct Cost
PHP 927628.01
OCM (12%)
PHP 111315.36
Profit (10%)
PHP 11131.54
VAT (5%)
PHP 556.58
Indirect Cost
PHP 68652.00
Subtotal (2 units)
Subtotal (45 units)

PHP 1050631.48
PHP 472784417.00

SINGLE-ATTACHED UNITS
(30 UNITS)
SUMMARY
Labor
PHP 166623.69
Materials
PHP 819689.08
Equipment Rental
PHP 55541.23
Direct Cost
PHP 1041854.0

OCM (12%)
PHP 125022.48
Profit (10%)
PHP 12502.25
VAT (5%)
PHP 625.11
Indirect Cost
PHP 68652.00
Subtotal (2 units)
Subtotal (30 units)

PHP 1180003.84
PHP 35400115.20

SINGLE-DETACHED UNITS
(18 UNITS)
SUMMARY
Labor
PHP 154516.55
Materials
PHP 699356.94
Equipment Rental
PHP 51505.52
Direct Cost
PHP 905379.01
OCM (12%)
PHP 108645.48
Profit (10%)
PHP 10864.55
VAT (5%)
PHP 543.23
Indirect Cost
PHP 68652.00
Subtotal (1 unit)
Subtotal (18 units)

PHP 1025432.27
PHP 18457780.81

GRAND TOTAL

PHP 566890400.8

TOTAL PROJECT COST

PHP 566,890,400.80