BILL OF QUANTITIES FUEL TANK STORAGE 2 X 500 M3 C/W GANTRY LOADING

PT. FIRST PACIFIC MINING

MATERIAL COST
NO.

DESCRIPTION

SPEC.

UNIT

LABOR COST

OTHERS COST

TOTAL

Q'TY
U-PRICE

T-PRICE

U-PRICE

T-PRICE

U-PRICE

T-PRICE

COST

PREPARATION

273,359,311

64,000,000

337,359,311

EARTH WORK

13,125,000

12,275,000

25,400,000

CIVIL WORK

735,562,500

62,096,120

797,658,620

MECHANICAL WORK

717,216,775

358,071,569

1,075,288,344

ELECTRICAL WORK

67,870,400

1,475,800

69,346,200

INSTRUMENTATION

20,000,000

1,000,000

21,000,000

PUMP WORK GANTRY LOADING

367,000,000

16,000,000

383,000,000

TESTING

24,500,000

19,260,000

43,760,000

2,218,633,986

534,178,489

2,752,812,475

TOTAL
ROUNDED
PPN

2,750,000,000
10%

GRAND TOTAL ROUNDED

2,750,000,000

GRAND TOTAL ROUNDED X 2 UNIT

5,500,000,000

Page 1 of 5

MATERIAL COST
DESCRIPTION

NO.

SPEC.

UNIT

U-PRICE
A

PREPARATION

A.1

Direksichet / temporary shop

A.2

LABOR COST

OTHERS COST

TOTAL

Q'TY
T-PRICE

U-PRICE

273,359,311

T-PRICE

U-PRICE

T-PRICE

64,000,000

COST
-

337,359,311

lot

1.0

13,500,000

13,500,000

1,500,000

1,500,000

15,000,000

Mob & Demobilization (Genset rent)

lot

1.0

52,500,000

52,500,000

12,500,000

12,500,000

65,000,000

A.3

Liftng Equipment (Crane) & Scafolding

lot

1.0

207,359,311

207,359,311

45,000,000

45,000,000

A.4

Survey of marking

lot

1.0

5,000,000

5,000,000

EARTH WORK

B.1

Excavation

m3

65

125,000

8,125,000

135,000

8,775,000

B.2

Fill work

lot

5,000,000

5,000,000

3,500,000

3,500,000

CIVIL WORK

735,562,500

Foundation Round of Fuel Tank

177,550,000

C.1.

4mx8m

13,125,000

252,359,311
-

5,000,000

25,400,000

16,900,000

8,500,000

62,096,120

797,658,620

28,601,536

206,151,536

12,275,000

C.1.1

Excavation

m3

12

85,000

1,020,000

52,500

630,000

1,650,000

C.1.2

Crushed stone thk 200

m3

12

60,000

720,000

55,000

660,000

1,380,000

C.1.2

Concrete (K-300 600mm)

m3

82

1,580,000

129,560,000

55,000

4,510,000

134,070,000

C.1.3

Layering Asphalt 4mm thk.

Can

1,250,000

2,500,000

125,000

250,000

2,750,000

C.1.4

Sand fill (stone crusher D.19)

m3

55,000

330,000

55,000

330,000

660,000

C.1.5

Install and Supply of Re-bars

kg

3,250

11,500

37,375,000

6,560

21,320,000

58,695,000

C.1.6

Form work (1 time)

m2

19

255,000

4,845,000

25,344

481,536

5,326,536

C.1.7

Install and supllay Anchor bolt

ea

150,000

1,200,000

52,500

420,000

1,620,000

270,600,000

C.2.

M30-L.1.000

Piling work

254,400,000

16,200,000

C.2.1

Mini Pile SQ 250

Point

24

8,200,000

196,800,000

325,000

7,800,000

204,600,000

C.2.2

Driving pile of piling work

Point

24

2,400,000

57,600,000

350,000

8,400,000

66,000,000

Page 2 of 5

MATERIAL COST
DESCRIPTION

NO.

SPEC.

UNIT

U-PRICE
C.3.

Bund Wall & Floor concrete

C.3.1

Concrete (K-225 - 100 mm thk.)

C.3.2

Supply and install wiremesh

C.3.3

LABOR COST

OTHERS COST

TOTAL

Q'TY
T-PRICE

U-PRICE

303,612,500

T-PRICE

U-PRICE

T-PRICE

17,294,584

COST
-

320,907,084

m3

175

1,530,000

267,750,000

65,000

11,375,000

279,125,000

m2

852

32,500

27,690,000

5,192

4,423,584

32,113,584

Concrete Wall Work

m3

35

157,500

5,512,500

8,000

280,000

5,792,500

C.3.4

Form work (1 time)

m2

152

17,500

2,660,000

8,000

1,216,000

3,876,000

MECHANICAL WORK

717,216,775

358,071,569

1,075,288,344

Tank Structure

547,644,775

318,224,929

865,869,704

D.1.

D 6 x 150

D.1.1

Bottom plate plate thk 10mm

kg

11,700

14,500

169,650,000

9,000

105,300,000

274,950,000

D.1.2

Shall plate varies (thk.10,8 & 6)mm

kg

14,457

14,500

209,626,500

9,000

130,113,000

339,739,500

D.1.3

Roof plate & belt plate thk 6mm

kg

5,758

14,500

83,491,000

9,000

51,822,000

135,313,000

D.1.4

Rafter and support roof

kg

1,489

14,500

21,590,500

9,000

13,401,000

34,991,500

D.1.5

Level gauge Mechanical

D.1.5.a. Pipe galv & suport

kg

92

14,500

1,332,275

9,000

826,929

2,159,204

D.1.5.b. Gauge hatch

lot

5,680,000

11,360,000

25,000

50,000

11,410,000

D.1.6

Ladder of round

kg

675

9,500

6,412,500

9,000

6,075,000

12,487,500

D.1.7

Air foam conn.

kg

438

9,500

4,161,000

9,000

3,942,000

8,103,000

D.1.8

Shell & roof manhole

kg

428

9,500

4,066,000

9,000

3,852,000

7,918,000

D.1.9

Nozzle
600 mm

lot

580,000

580,000

158,000

158,000

738,000

D.1.9.b. Circulation PL. 6 t

Pipe D. 4"

lot

580,000

580,000

158,000

158,000

738,000

D.1.9.c.

Pipe D. 4"

lot

580,000

580,000

158,000

158,000

738,000

D.1.9.d. Vent of roof tank PL. 6 t

Pipe D. 4"

lot

580,000

580,000

158,000

158,000

738,000

D.1.9.e. Scaffold cable support

Pipe D. 4"

lot

580,000

580,000

158,000

158,000

738,000

Pipe D. 4"

m'

825,000

7,425,000

12,500

112,500

7,537,500

M30x1000L

ea

16

527,000

8,432,000

25,000

400,000

8,832,000

ea

1,250,000

6,250,000

22,500

112,500

6,362,500

D.1.9.a. Water drain sump PL. 6 t

Outlet Pl. 6 t

D.1.10 Inlet of pipe & support angle

D.1.11 Anchor tank /PL. 8 each
D.1.12 Earth lug of grounding

Page 3 of 5

MATERIAL COST
DESCRIPTION

NO.

SPEC.

UNIT

U-PRICE
D.1.13 Breather Valve OD.6"

lot

D.1.14 Roof Hand Rail Safety Device

kg

D.2.
D.2.1
D.2.2
D.2.3

D.3.

N/A
952

T-PRICE

Painting finish coat outside

Cleaning Surface Outside

D.3.2

TOTAL

T-PRICE

U-PRICE

T-PRICE

COST

11,500

10,948,000

1,500

1,428,000

12,376,000

18,620,000

53,900,000

m2

392

35,000

13,720,000

12,500

4,900,000

18,620,000

392

45,000

17,640,000

12,500

4,900,000

22,540,000

392

10,000

3,920,000

22,500

8,820,000

12,740,000

155,518,640

Pipe Line For Hydrant and Outlet

Install pipe

U-PRICE

35,280,000

Primer coat outside

OTHERS COST

Painting for Structure

D.3.1

LABOR COST

Q'TY

134,292,000

21,226,640

m'

852,000

852,000

55,000

55,000

907,000

Gate valve 6" 150# RF

ea

5,560,000

5,560,000

141,240

141,240

5,701,240

D.3.3

Check valve 6"

ea

4,820,000

4,820,000

145,200

145,200

4,965,200

D.3.4

Pressure Safety Valve

ea

2,560,000

2,560,000

145,200

145,200

2,705,200

D.3.5

Install pipe

120

658,000

78,960,000

55,000

6,600,000

85,560,000

D.3.6

Gate valve 4" 150# RF

ea

4,320,000

4,320,000

125,000

125,000

4,445,000

D.3.7

Check valve 4"

ea

3,520,000

3,520,000

125,000

125,000

3,645,000

D.3.8

Pressure Safety Valve

ea

2,560,000

2,560,000

145,200

145,200

2,705,200

D.3.9

Presure Gauge

ea

1,560,000

6,240,000

100,000

400,000

6,640,000

D.3.10 Pipe Fitting and Accessories

Ls

7,500,000

7,500,000

12,500,000

12,500,000

20,000,000

D.3.11 Paint pipe line new

m2

120

145,000

17,400,000

7,040

844,800

18,244,800

69,346,200

D 6" sch 40

D 4" sch 40

ELECTRICAL WORK

E.1

HV pole Lightning

m'

390,400

390,400

125,000

125,000

515,400

E.2

Grounding rod

ea

2,750,000

5,500,000

286,000

572,000

6,072,000

E.3

Cable ground GV. 60Sqmmx1C

18

360,000

6,480,000

6,600

118,800

6,598,800

E.4

Lightning protection device

set

55,500,000

55,500,000

660,000

660,000

56,160,000

67,870,400

Page 4 of 5

1,475,800

MATERIAL COST
DESCRIPTION

NO.

SPEC.

UNIT

LABOR COST

OTHERS COST

TOTAL

Q'TY
U-PRICE

T-PRICE

U-PRICE

T-PRICE

U-PRICE

INSTRUMENTATION

F.1

Temperature Gauge

sets

7,500,000

7,500,000

500,000

500,000

F.2

Tank Level Indicator

sets

12,500,000

12,500,000

500,000

500,000

PUMP WORK GANTRY LOADING

G.1

Circulating Pump 11KW

ea

48,500,000

97,000,000

2,500,000

5,000,000

G.2

Flow Meter M25 LC

ea

135,000,000

270,000,000

5,500,000

11,000,000

TESTING

H.1

Non Destructive Test (NDT)

Ls

11,600,000

11,600,000

1,780,000

1,780,000

H.2

Vacuum test Bottom Plate

Ls

12,900,000

12,900,000

1,580,000

H.3

Hydrotest (atmospheric)

Ls

H.4

Government Permit (IMB & Deptamben)

Ls

20,000,000

1,000,000

21,000,000
8,000,000
13,000,000

383,000,000

102,000,000

281,000,000

43,760,000

13,380,000

1,580,000

14,480,000

15,900,000

15,900,000

15,900,000

16,000,000

24,500,000

TOTAL

COST

367,000,000

T-PRICE

19,260,000

2,752,812,475

GRAND TOTAL ROUNDED

2,750,000,000

GRAND TOTAL ROUNDED 2 UNIT

5,500,000,000

Page 5 of 5