PROJECT : PROPOSED ADDITIONAL 11 ASTs at CBTI TANK FARM

LOCATION : CBTI, CALACA, BATANGAS

OWNER :
SUBJECT : DETAILED BILL OF MATERIALS & COSTS
DATE :

Item # DESCRIPTION QNTY UNIT MATERIAL LABOR MATERIAL LABOR TOTAL

UNIT COST UNIT COST COST COST

I GENERAL REQUIREMENTS:
1 Mobilization/Demobilization 1.00 Lot - 40,000.00 - 40,000.00 40,000.00
2 Building Permits and Utilities Permits & licenses 1.00 Lot - 20,000.00 - 20,000.00 20,000.00
3 Safety requirements-Uniforms ID etc.& fire extinguishers 1.00 Lot - 5,000.00 - 5,000.00 5,000.00
4 Security/ temporary construction fence- blue sheets 1.00 Lot - 5,000.00 - 5,000.00 5,000.00
warning signages /devices in conformity
with the rules & regulations
SUB-TOTAL 70,000.00

II CLEARING & REMOVAL WORKS

1 Cleaning at sections
1.1 Removal of existing warehouse at site 30.00 sq.m. - 500.00 - 15,000.00 15,000.00
1.2 General cleaning works 1.00 Lot - 10,000.00 - 10,000.00 10,000.00
1.3 Hauling of debris & dirts 20.00 trips - 1,500.00 - 30,000.00 30,000.00
SUB-TOTAL 55,000.00

III SITE PREPARATION

1 Soil Drilling, Testing & Investigation 1.00 Lot - 120,000.00 - 120,000.00 120,000.00
Laboratory Works, Analysis and Recommndations
2 Soil Clearing & Excavation Works 1.00 Lot - 50,000.00 - 50,000.00 50,000.00
3 Compacted Filling 1.00 Lot - 50,000.00 - 50,000.00 50,000.00
SUB-TOTAL 220,000.00

IV CONSTRUCTION OF ASTs
1 Tank Foundation 11.00 tanks 249,825.00 110,000.00 2,748,075.00 1,210,000.00 3,958,075.00
2 Fabrication & Erection of Tankages 11.00 tanks 1,000,000.00 1,300,000.00 11,000,000.00 14,300,000.00 25,300,000.00
3 Construction of Bundwalls 1.00 Lot 214,575.00 220,000.00 214,575.00 220,000.00 434,575.00
SUB-TOTAL 29,692,650.00

V PUMP HOUSE
1 Civil Works 1.00 Lot 209,325.00 175,000.00 209,325.00 175,000.00 384,325.00
2 Mechanical Works 11.00 pumps 1,055,481.99 115,000.00 11,610,301.89 1,265,000.00 12,875,301.89
SUB-TOTAL 13,259,626.89

VI PIPING YARD WORKS

1 Pipeline Alignment and Supports 1.00 Lot 12,263,700.00 225,000.00 12,263,700.00 225,000.00 12,488,700.00
SUB-TOTAL 12,488,700.00

VII ELECTRICAL WORKS

1 Main Distribution Boards 1.00 Lot 50,400.00 63,000.00 50,400.00 63,000.00 113,400.00
2 Sub Distribution Boards 1.00 Lot 21,600.00 27,000.00 21,600.00 27,000.00 48,600.00
SUB-TOTAL 162,000.00

VIII PAINTING WORKS

1 Painting of tanks, pipes,and others 1.00 Lot 50,000.00 30,000.00 50,000.00 30,000.00 80,000.00
SUB-TOTAL 80,000.00

TOTAL DIRECT COST 56,027,976.89

OVERHEAD & SUPERVISION 16,808,393.07
NEW TOTAL 72,836,369.96
12% VAT 8,740,364.39
TOTAL COST OF PROJECT 81,576,734.35