Name of Project: CONSTRUCTION OF POTABLE WATER SUPPLY SYSTEM

Project Location:
Project Owner:

SUMMARY OF ESTIMATE

Item No. Description Total % Unit Direct Unit Cost Amount

I - A. GENERAL REQUIREMENTS 2.51% l.s. 4,663,333.22 4,663,333.22

II-B. CIVIL WORKS

II-B.1 DIVERSION STRUCTURE W/ DESANDER 5.61% l.s. 10,446,145.45 10,446,145.45

II-B.2 GRAVITY FLOW PIPELINE 29.08% l.s. 54,104,843.26 54,104,843.26

II-B.3 HIGH PRESSURE PIPELINE 6.05% l.s. 11,254,262.26 11,254,262.26

II-B.4 RESERVIOR/WATER TANK 16.48% l.s. 30,666,479.74 30,666,479.74

II-B.5 WATER TREATMENT PLANT 22.44% l.s. 41,753,897.09 41,753,897.09

II-B.6 PIPELINE INSTALLATION 17.84% l.s. 33,188,408.75 33,188,408.75

TOTAL TOTAL DIRECT COST 100.00% 186,077,369.78

INDIRECT COST 26,050,831.77

OVERHEAD, CONTINGENCIES, MISCELLANEOUS (6%) 11,164,642.19
CONTRACTORS PROFIT (8%) 14,886,189.58
CONTRACTOR'S TAX (5%) 9,303,868.49
TOTAL CONSTRUCTION COST 221,432,070.04