ACENKAYS CORPORATION

1241 Mega Plaza Building, ADB Ave. cor. Garnet St., Ortigas Center, Pasig City

Project:
Owner:
Location:
Gen. Con.
Subject:

Item
#

PETCOKE AND LIMESTONE HANDLING FACILITIES

PETRON BATAAN REFINERY
LIMAY, BATAAN
RAPAT INDUSTRIES PHIL. INC.
DESIGN AND CONSTRUCTION OF TOWER FOUNDATIONS & 50,000 M.T. STORAGE WAREHOUSE
(CIVIL AND STRUCTURAL WORKS)

Division
No.

Particulars

Qty

Unit

TOTAL COST

GENERAL INFORMATION
The CONTRACTOR shall undertake the DESIGN AND CONSTRUCTION OF PETCOKE AND LIMESTONE
HANDLING FACILITY located in Limay, Bataan in accordance with the Bid Documents subject to all terms,
condition and requirements indicated in the drawings, technical specifications and other related Contract
Documents.

II

SCOPE OF WORK
1 ENGINEERING DESIGN COST
1.1 Soil Investigation
1.2 Topographic Survey
1.3 Structural Design

1.00
2.00
1.00

lot
lot
lot

350,000.00
125,000.00
11,500,000.00
11,975,000.00

###
###
###
11,975,000.00

1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

lot

1,750,000.00

###

lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot

3,500,000.00
750,000.00
150,000.00
250,000.00
525,000.00
150,000.00
1,200,000.00
550,000.00
450,000.00
450,000.00
475,000.00
1,750,000.00
11,950,000.00

###
###
###
###
###
###
###
###
###
###
###
###
11,950,000.00

1.00
1.00
1.00
1.00
1.00

lot

1,900,000.00

###

lot
lot
lot
lot

5,350,000.00
3,650,000.00
3,575,000.00
2,250,500.00
16,725,500.00

###
###
###
###
16,725,500.00

820,000.00
1,510,500.00
300,000.00

###
###
###

532,000.00
950,500.00
430,000.00
4,543,000.00

###
###
###
4,543,000.00

5,700,500.00

###

Sub Total
2

GENERAL REQUIREMENTS
2.1 Mobilization
2.2
2.3
2.4
2.5
2.6
2.7
2.8
2.9
2.10
2.11
2.12
2.13

Building Permit and other licenses

Temporary Facilities
Temporary Fence
Electricity and Water Consumption
Security Services
Communication Expense
Safety
Testing and Laboratory Services
Performance Bond
Surety Bond
Contractor's All Risk Insurance
Demobilization
Sub Total

SITE WORKS
3.1 Clearing and Grubbing
3.2
3.3
3.4
3.5

Excavation Works
Disposal of Unsuitable Soil
Backfill and compaction
Compacted Gravel Basecourse

Sub Total
TRANSFER TOWER FOUNDATION (6 UNITS) & ELEVATOR TOWER (1 UNIT)
3.1 TRANSFER TOWER
1.00
Concrete (3,000 psi)
lot
1.00
Rebar
lot
1.00
Formworks
lot
3.2 ELEVATOR TOWER
1.00
Concrete (3,000 psi)
lot
1.00
Rebar
lot
1.00
Formworks
lot
Sub Total
TOWER FOUNDATION (67 UNITS) (2 COLUMN EVERY 12.5 METERS)
4.1 Concrete (3,000 psi)
lot
1.00
4.2 Rebar

1.00
1.00

4.3 Formworks
5

REMARKS

lot

11,250,000.00

###

lot

2,850,000.00
19,800,500.00

###
19,800,500.00

Sub Total
STORAGE WAREHOUSE (50,000 M.T.) (150m L x 60m W x 36m H)
5.1 Reinforced Concrete
Concrete (3,000 psi)

1.00

lot

29,500,000.00

31,175,000.00

1,675,000.00

27,834,821.43

Rebar

1.00

lot

56,250,500.00

57,926,000.00

1,675,500.00

51,719,642.86

Formworks

1.00

lot

1,850,000.00

2,005,000.00

155,000.00

Trusses, Parallel Trusses, Steel Beams, Stiffiners

1.00

lot

159,850,000.00

164,808,000.00

4,958,000.00

147,150,000.00

Purlins

1.00

lot

7,200,000.00

7,490,000.00

290,000.00

6,687,500.00

Concrete (3,000 psi)

1.00

lot

4,950,250.00

5,200,500.00

250,250.00

4,643,303.57

Rebar

1.00

lot

9,580,000.00

10,075,000.00

495,000.00

8,995,535.71

Formworks

5.2 Structural Steel (A-36)

5.3 Coveyor Tunnel (150 meters)

###

1,790,178.57
-

1.00

lot

1,330,300.00

Roofing (Rib Type Sheet Pre Painted Long Span)

1.00

lot

21,500,750.00

Sagrods

1.00

lot

310,000.00

###

276,785.71

Cross Bracing w/ Std. Turn Buckle

1.00

lot

2,750,000.00

###

2,455,357.14

Water Stops

1.00

lot

800,500.00

###

714,732.14

Access Doors

1.00

lot

400,000.00

###

357,142.86

5.4 others

Sub Total
TOTAL PROJECT COST

NOTES:
1. Actual cost may vary based from approved and final design.
2. This proposal is based from items of works above.
3. Piling is not included in this offer.
4. Exclusive of VAT.

Cost per SQM=P

296,272,300.00
32,919.14/sqm
###

32,919.14

248,000,000.00

408,000,000.00

37,090.91
PHP 361,266,300.00
PHP 18,063,315.00

Say 5% discount

PHP 343,202,985.00

After Discount

PHP 17,160,149.25

SOP for CS (5%)

PHP 326,042,835.75

After CS

PHP 4,890,642.54

SOP for NS (1.5%)

PHP 321,152,193.21

After NS

PHP 41,184,358.20

12% VAT after discount

PHP 384,387,343.20
PHP 6,423,043.86

2% WITHOLDING TAX

###

WORKING COST

PHP 17,160,149.25

LESS CS

PHP 4,890,642.54

LESS NS

PHP 6,423,043.86

LESS 2% WITHOLDING TAX

###

TOTAL WORKING COST

535,250.00

###

###

###

10,034,000.00

34,034.03

160,000,000.00

Prepared and Submitted By:

ALBERT R. RIVERA

22,036,000.00

30,387.53

1,187,767.86
19,675,000.00

10,034,000.00
PHP 331,518,125.00

PHP 11,775,836.31
3.26