BREAKDOWN COST

Project's
Subject
Rev
Client

Volume Unit Prices Total Prices

No. Descriptions Spec

Erection (Incl.
Total Unit Material Fabricate Painting Total Material Fabricate Painting Erection (Incl. Touch up) Total
Touch up)

I Pipe Support (PS -002) T post ###

1 Column WH 100 x 100 x 6 x 8 ASTM A36 190.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 2,185,000.00 1,235,000.00 608,000.00 893,000.00 4,921,000.00
2 Beam WH 100 x 100 x 6 x 8 ASTM A36 190.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 2,185,000.00 1,235,000.00 608,000.00 893,000.00 4,921,000.00
3 Embedded Plate thk 10 mm ASTM A36 54.00 kg 11,500.00 5,500.00 3,200.00 4,700.00 24,900.00 621,000.00 297,000.00 172,800.00 253,800.00 1,344,600.00
4 Anchor bolt Dia 12 ASTM A36 44.00 Ea 65,000.00 2,860,000.00 - - - 2,860,000.00
Total - II 7,851,000.00 2,767,000.00 1,388,800.00 2,039,800.00 14,046,600.00

II Pipe Support (PS -003 A) Goal Post

1 Column WH 100 x 100 x 6 x 8 ASTM A36 448.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 5,152,000.00 2,912,000.00 1,433,600.00 2,105,600.00 11,603,200.00

2 Beam WH 100 x 100 x 6 x 8 ASTM A36 537.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 6,175,500.00 3,490,500.00 1,718,400.00 2,523,900.00 13,908,300.00

3 Embedded Plate thk 10 mm ASTM A36 128.00 kg 11,500.00 5,500.00 3,200.00 4,700.00 24,900.00 1,472,000.00 704,000.00 409,600.00 601,600.00 3,187,200.00

4 Anchor bolt Dia 12 ASTM A36 104.00 EA 65,000.00 6,760,000.00 - - - 6,760,000.00

Total - II 19,559,500.00 7,106,500.00 3,561,600.00 5,231,100.00 35,458,700.00

III Pipe Support (PS -003 B) Goal Post

1 Column WH 100 x 100 x 6 x 8 ASTM A36 241.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 2,771,500.00 1,566,500.00 771,200.00 1,132,700.00 6,241,900.00

2 Beam WH 100 x 100 x 6 x 8 ASTM A36 314.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 3,611,000.00 2,041,000.00 1,004,800.00 1,475,800.00 8,132,600.00

3 Embedded Plate thk 10 mm ASTM A36 69.00 kg 11,500.00 5,500.00 3,200.00 4,700.00 24,900.00 793,500.00 379,500.00 220,800.00 324,300.00 1,718,100.00

4 Anchor bolt Dia 12 ASTM A36 56.00 EA 65,000.00 3,640,000.00 - - - 3,640,000.00

Total - III 10,816,000.00 3,987,000.00 1,996,800.00 2,932,800.00 19,732,600.00

IV Pipe Support (PS -003 C) Goal Post

1 Column WH 100 x 100 x 6 x 8 ASTM A36 1,480.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 17,020,000.00 9,620,000.00 4,736,000.00 6,956,000.00 38,332,000.00

2 Beam WH 100 x 100 x 6 x 8 ASTM A36 2,071.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 23,816,500.00 13,461,500.00 6,627,200.00 9,733,700.00 53,638,900.00

3 Embedded Plate thk 10 mm ASTM A36 422.00 kg 11,500.00 5,500.00 3,200.00 4,700.00 24,900.00 4,853,000.00 2,321,000.00 1,350,400.00 1,983,400.00 10,507,800.00

4 Anchor bolt Dia 12 ASTM A36 344.00 EA 65,000.00 22,360,000.00 - - - 22,360,000.00

Total - IV 68,049,500.00 25,402,500.00 12,713,600.00 18,673,100.00 124,838,700.00

V Pipe Support (PS -003 D) Goal Post

1 Column WH 100 x 100 x 6 x 8 ASTM A36 69.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 793,500.00 448,500.00 220,800.00 324,300.00 1,787,100.00

2 Beam WH 100 x 100 x 6 x 8 ASTM A36 112.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 1,288,000.00 728,000.00 358,400.00 526,400.00 2,900,800.00

3 Embedded Plate thk 10 mm ASTM A36 20.00 kg 11,500.00 5,500.00 3,200.00 4,700.00 24,900.00 230,000.00 110,000.00 64,000.00 94,000.00 498,000.00

4 Anchor bolt Dia 12 ASTM A36 16.00 EA 65,000.00 1,040,000.00 - - - 1,040,000.00

Total - V 3,351,500.00 1,286,500.00 643,200.00 944,700.00 6,225,900.00

VI Pipe Support (PS -003 E) Goal Post

1 Column WH 100 x 100 x 6 x 8 ASTM A36 344.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 3,956,000.00 2,236,000.00 1,100,800.00 1,616,800.00 8,909,600.00

2 Beam WH 100 x 100 x 6 x 8 ASTM A36 654.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 7,521,000.00 4,251,000.00 2,092,800.00 3,073,800.00 16,938,600.00

3 Embedded Plate thk 10 mm ASTM A36 99.00 kg 11,500.00 5,500.00 3,200.00 4,700.00 24,900.00 1,138,500.00 544,500.00 316,800.00 465,300.00 2,465,100.00

4 Anchor bolt Dia 12 ASTM A36 80.00 EA 65,000.00 5,200,000.00 - - - 5,200,000.00

Total - VI 17,815,500.00 7,031,500.00 3,510,400.00 5,155,900.00 33,513,300.00

VII Pipe Sleeper (PS -001 A)

1 Embedded Plate thk 10 mm ASTM A36 189.00 kg 11,500.00 5,500.00 3,200.00 4,700.00 24,900.00 2,173,500.00 1,039,500.00 604,800.00 888,300.00 4,706,100.00

2 Anchor bolt Dia 12 ASTM A36 160.00 EA 65,000.00 65,000.00 10,400,000.00 - - - 10,400,000.00

Total - VII 12,573,500.00 1,039,500.00 604,800.00 888,300.00 15,106,100.00

VII Pipe Sleeper (PS -001 B)

1 Embedded Plate thk 10 mm ASTM A36 201.00 kg 11,500.00 5,500.00 3,200.00 4,700.00 24,900.00 2,311,500.00 1,105,500.00 643,200.00 944,700.00 5,004,900.00

2 Anchor bolt Dia 12 ASTM A36 128.00 EA 65,000.00 65,000.00 8,320,000.00 - - - 8,320,000.00

Total - VII 10,631,500.00 1,105,500.00 643,200.00 944,700.00 13,324,900.00

IX Pipe Sleeper (PS -001 C)

1 Embedded Plate thk 10 mm ASTM A36 33.00 kg 11,500.00 5,500.00 3,200.00 4,700.00 24,900.00 379,500.00 181,500.00 105,600.00 155,100.00 821,700.00

2 Anchor bolt Dia 12 ASTM A36 18.00 EA 65,000.00 65,000.00 1,170,000.00 - - - 1,170,000.00

Total - IX 1,549,500.00 181,500.00 105,600.00 155,100.00 1,991,700.00

X Pipe Sleeper (PS -001 D)

1 Embedded Plate thk 10 mm ASTM A36 71.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 816,500.00 461,500.00 227,200.00 333,700.00 1,838,900.00

2 Anchor bolt Dia 12 ASTM A36 30.00 EA 65,000.00 1,950,000.00 - - - 1,950,000.00

Total - X 2,766,500.00 461,500.00 227,200.00 333,700.00 3,788,900.00

XI Pipe Sleeper (PS -001 E

1 Embedded Plate thk 10 mm ASTM A36 189.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 2,173,500.00 1,228,500.00 604,800.00 888,300.00 4,895,100.00

2 Anchor bolt Dia 12 ASTM A36 48.00 EA 65,000.00 65,000.00 3,120,000.00 - - - 3,120,000.00

Total - XI 5,293,500.00 1,228,500.00 604,800.00 888,300.00 8,015,100.00

XII Pipe Sleeper (PS -001 F

1 Embedded Plate thk 10 mm ASTM A36 70.00 kg 11,500.00 5,500.00 3,200.00 4,700.00 24,900.00 805,000.00 385,000.00 224,000.00 329,000.00 1,743,000.00

2 Anchor bolt Dia 12 ASTM A36 20.00 EA 65,000.00 65,000.00 1,300,000.00 - - - 1,300,000.00

Total - XII 2,105,000.00 385,000.00 224,000.00 329,000.00 3,043,000.00

XIII PIPE BRIDGE

1 Column WF 200 x 100 x 5.5 x 8 ASTM A36 1,278.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 14,697,000.00 8,307,000.00 4,089,600.00 6,006,600.00 33,100,200.00

2 Beam WF 200 x 100 x 5.5 x 8 ASTM A36 511.20 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 5,878,800.00 3,322,800.00 1,635,840.00 2,402,640.00 13,240,080.00

3 Beam SH 150 x 75 x 5 x 7 ASTM A36 1,288.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 14,812,000.00 8,372,000.00 4,121,600.00 6,053,600.00 33,359,200.00

4 Bracing L 70 x 70 x 6 ASTM A36 512.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 5,888,000.00 3,328,000.00 1,638,400.00 2,406,400.00 13,260,800.00

5 Bracing L 50 x 50 x 5 ASTM A36 162.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 1,863,000.00 1,053,000.00 518,400.00 761,400.00 4,195,800.00

6 Embedded Plate thk 19 mm ASTM A36 94.00 kg 11,500.00 5,500.00 4,700.00 21,700.00 1,081,000.00 517,000.00 - 441,800.00 2,039,800.00

7 Anchor bolt Dia 16 A307 40.00 Ea 65,000.00 65,000.00 2,600,000.00 - - - 2,600,000.00

Total - XIV 46,819,800.00 24,899,800.00 12,003,840.00 18,072,440.00 101,795,880.00

XIV LPG FILLING SHED SHELTER

1 Column SH 200 x 200 x 8 x 12 ASTM A36 3,652.68 kg 11,500.00 6,500.00 5,200.00 4,700.00 27,900.00 42,005,820.00 23,742,420.00 18,993,936.00 17,167,596.00 101,909,772.00

2 Beam SH 250 x 125 x 6 x 9 ASTM A36 1,658.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 19,067,000.00 10,777,000.00 5,305,600.00 7,792,600.00 42,942,200.00

3 Beam SH 150 x 75 x 5 x 7 ASTM A36 196.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 2,254,000.00 1,274,000.00 627,200.00 921,200.00 5,076,400.00

4 Beam SH 200 x 100 x 5.5 x 8 ASTM A36 2,300.40 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 26,454,600.00 14,952,600.00 7,361,280.00 10,811,880.00 59,580,360.00

5 Beam SH 150 x 75 x 5 x 7 ASTM A36 504.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 5,796,000.00 3,276,000.00 1,612,800.00 2,368,800.00 13,053,600.00

6 Purlin 150 x 65 x 20 x 3.2 ASTM A36 1,504.80 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 17,305,200.00 9,781,200.00 4,815,360.00 7,072,560.00 38,974,320.00

7 Tie Rod Dia 16 ASTM A36 165.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 1,897,500.00 1,072,500.00 528,000.00 775,500.00 4,273,500.00

8 Sagrod Dia 10 ASTM A36 119.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 1,368,500.00 773,500.00 380,800.00 559,300.00 3,082,100.00

9 Embedded Plate thk 19 mm ASTM A36 162.00 kg 11,500.00 5,500.00 3,200.00 4,700.00 24,900.00 1,863,000.00 891,000.00 518,400.00 761,400.00 4,033,800.00

A307 48.00 Ea 65,000.00 65,000.00 3,120,000.00 - - - 3,120,000.00

10 Anchor bolt Dia 16

11 Metal Sheet 0.45 Thk GR-80050 320.00 m2 - - - - -

12 Alumunium Comp. Panel 4 Thk 1.00 Ls - - - - -

13 Grill 1.00 Ls - - - - -

Total - XV 121,131,620.00 66,540,220.00 40,143,376.00 48,230,836.00 276,046,052.00

XV FIRE WATER PUMP SHELTER

ASTM A36 299.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 3,438,500.00 1,943,500.00 956,800.00 1,405,300.00 7,744,100.00
1 Column SH 200 x 100 x 5.5 x 8
ASTM A36 299.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 3,438,500.00 1,943,500.00 956,800.00 1,405,300.00 7,744,100.00
2 Beam SH 200 x 100 x 5.5 x 8
ASTM A36 256.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 2,944,000.00 1,664,000.00 819,200.00 1,203,200.00 6,630,400.00
3 Beam SH 200 x 100 x 5.5 x 8
ASTM A36 112.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 1,288,000.00 728,000.00 358,400.00 526,400.00 2,900,800.00
4 Beam SH 150 x 75 x 5 x 7

5 Purlin LC 150 x 65 x 20 x 3.2 ASTM A36 541.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 6,221,500.00 3,516,500.00 1,731,200.00 2,542,700.00 14,011,900.00

6 Tie Rod Dia 16 ASTM A36 30.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 345,000.00 195,000.00 96,000.00 141,000.00 777,000.00

7 Sagrod Dia 10 ASTM A36 12.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 138,000.00 78,000.00 38,400.00 56,400.00 310,800.00

8 Embedded Plate thk 19 mm ASTM A36 45.00 kg 11,500.00 5,500.00 3,200.00 4,700.00 24,900.00 517,500.00 247,500.00 144,000.00 211,500.00 1,120,500.00

9 Anchor bolt Dia 16 ASTM A36 16.00 Ea 65,000.00 65,000.00 1,040,000.00 - - - 1,040,000.00

10 Metal Sheet 0.45 Thk GR-80050 72.00 m2 50,000.00 3,500.00 53,500.00 3,600,000.00 252,000.00 - - 3,852,000.00

11 Alumunium Comp. Panel 4 Thk - - - - -

Total - XVI 22,971,000.00 10,568,000.00 5,100,800.00 7,491,800.00 46,131,600.00

XVI WEIGHT BRIDGE SHELTER

1 Column SH 200 x 100 x 5.5 x 8 ASTM A36 904.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 10,396,000.00 5,876,000.00 2,892,800.00 4,248,800.00 23,413,600.00

2 Beam SH 300 x 150 x 6.5 x 9 ASTM A36 829.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 9,533,500.00 5,388,500.00 2,652,800.00 3,896,300.00 21,471,100.00

3 Beam SH 200 x 100 x 5.5 x 8 ASTM A36 171.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 1,966,500.00 1,111,500.00 547,200.00 803,700.00 4,428,900.00

4 Beam UNP 200 x 90 x 7.5 x 11 ASTM A36 380.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 4,370,000.00 2,470,000.00 1,216,000.00 1,786,000.00 9,842,000.00

5 Beam SH 200 x 100 x 5.5 x 8 ASTM A36 767.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 8,820,500.00 4,985,500.00 2,454,400.00 3,604,900.00 19,865,300.00

6 Beam SH 200 x 100 x 5.5 x 8 ASTM A36 171.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 1,966,500.00 1,111,500.00 547,200.00 803,700.00 4,428,900.00

7 Purlin LC 150 x 65 x 20 x 3.2 ASTM A36 1,203.20 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 13,836,800.00 7,820,800.00 3,850,240.00 5,655,040.00 31,162,880.00

8 Tie Rod Dia 16 ASTM A36 83.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 954,500.00 539,500.00 265,600.00 390,100.00 2,149,700.00

9 Sagrod Dia 10 ASTM A36 50.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 575,000.00 325,000.00 160,000.00 235,000.00 1,295,000.00

10 Embedded Plate thk 19 mm ASTM A36 90.00 kg 11,500.00 5,500.00 3,200.00 4,700.00 24,900.00 1,035,000.00 495,000.00 288,000.00 423,000.00 2,241,000.00

11 Anchor bolt Dia 16 A307 32.00 Ea 65,000.00 2,080,000.00 - - - 2,080,000.00

Metal Sheet 0.45 Thk GR-80050 198.00 m2 50,000.00 3,500.00 9,900,000.00 693,000.00 - - 10,593,000.00

11 Alumunium Comp. Panel 4 Thk - - - - -

Total - XVII 65,434,300.00 30,816,300.00 14,874,240.00 21,846,540.00 132,971,380.00

XVII FILLING PUMP SHELTER

1 Column SH 200 x 100 x 5.5 x 8 ASTM A36 299.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 3,438,500.00 1,943,500.00 956,800.00 1,405,300.00 7,744,100.00

2 Beam SH 150 x 75 x 5 x 7 ASTM A36 84.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 966,000.00 546,000.00 268,800.00 394,800.00 2,175,600.00

3 Beam SH 200 x 100 x 5.5 x 8 ASTM A36 256.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 2,944,000.00 1,664,000.00 819,200.00 1,203,200.00 6,630,400.00

4 Beam SH 150 x 75 x 5 x 7 ASTM A36 56.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 644,000.00 364,000.00 179,200.00 263,200.00 1,450,400.00

5 Beam SH 150 x 75 x 5 x 7 ASTM A36 56.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 644,000.00 364,000.00 179,200.00 263,200.00 1,450,400.00

6 Beam SH 200 x 100 x 5.5 x 8 ASTM A36 256.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 2,944,000.00 1,664,000.00 819,200.00 1,203,200.00 6,630,400.00

7 Purlin LC 150 x 65 x 20 x 3.2 ASTM A36 481.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 5,531,500.00 3,126,500.00 1,539,200.00 2,260,700.00 12,457,900.00

8 Tie Rod Dia 16 ASTM A36 24.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 276,000.00 156,000.00 76,800.00 112,800.00 621,600.00

9 Sagrod Dia 10 ASTM A36 12.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 138,000.00 78,000.00 38,400.00 56,400.00 310,800.00

10 Embedded Plate thk 19 mm ASTM A36 45.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 517,500.00 292,500.00 144,000.00 211,500.00 1,165,500.00

11 Grating A325-GR-B 57.00 kg 32,000.00 4,700.00 36,700.00 1,824,000.00 - - 267,900.00 2,091,900.00

12 Anchor bolt Dia 16 A307 16.00 Ea 65,000.00 65,000.00 1,040,000.00 - - - 1,040,000.00

13 Metal Sheet 0.45 Thk GR-80050 64.00 m2 50,000.00 3,500.00 53,500.00 3,200,000.00 224,000.00 - - 3,424,000.00

14 Alumunium Comp. Panel 4 Thk - - - - -

Total - XVIII 24,107,500.00 10,422,500.00 5,020,800.00 7,642,200.00 47,193,000.00

XVII TRANSFORMER BUILDING

1 Column SH 200 x 100 x 5.5 x 8 ASTM A36 299.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 3,438,500.00 1,943,500.00 956,800.00 1,405,300.00 7,744,100.00

2 Beam SH 150 x 75 x 5 x 7 ASTM A36 140.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 1,610,000.00 910,000.00 448,000.00 658,000.00 3,626,000.00

3 Beam SH 200 x 100 x 5.5 x 8 ASTM A36 168.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 1,932,000.00 1,092,000.00 537,600.00 789,600.00 4,351,200.00

4 Beam SH 150 x 75 x 5 x 7 ASTM A36 445.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 5,117,500.00 2,892,500.00 1,424,000.00 2,091,500.00 11,525,500.00
 5 Beam SH 150 x 75 x 5 x 7 ASTM A36 33.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 379,500.00 214,500.00 105,600.00 155,100.00 854,700.00

6 Beam SH 200 x 100 x 5.5 x 8 ASTM A36 8.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 92,000.00 52,000.00 25,600.00 37,600.00 207,200.00

7 Purlin LC 150 x 65 x 20 x 3.2 ASTM A36 45.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 517,500.00 292,500.00 144,000.00 211,500.00 1,165,500.00

8 Tie Rod Dia 16 ASTM A36 48.00 kg 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 552,000.00 312,000.00 153,600.00 225,600.00 1,243,200.00

9 Sagrod Dia 10 ASTM A36 16.00 Ea 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 184,000.00 104,000.00 51,200.00 75,200.00 414,400.00

10 Embedded Plate thk 19 mm ASTM A36 43.66 m2 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 502,090.00 283,790.00 139,712.00 205,202.00 1,130,794.00

11 Grating A325-GR-B 28.90 m2 11,500.00 6,500.00 3,200.00 4,700.00 25,900.00 332,350.00 187,850.00 92,480.00 135,830.00 748,510.00

12 Anchor bolt Dia 16 A307 1.50 m2 65,000.00 65,000.00 97,500.00 - - - 97,500.00

13 Metal Sheet 0.45 Thk GR-80050 64.00 m2 50,000.00 3,500.00 53,500.00 3,200,000.00 224,000.00 - - 3,424,000.00

14 Alumunium Comp. Panel 4 Thk - - - - -

Total -X IX 17,954,940.00 8,508,640.00 4,078,592.00 5,990,432.00 36,532,604.00

XIX FENCE & GATE Permeter lari (m')

1 Column Pipa 6" ASTM A36 162.00 kg

2 Column Pipa 2" ASTM A36 62.00 kg

3 Column Pipa 2" ASTM A36 26.00 kg

4 Beam Pipa 2" ASTM A36 98.00 kg

5 Bracing Pipa 2" ASTM A36 123.00 kg 509,500.00 90,500.00 600,000.00 764,250,000.00 135,750,000.00 900,000,000.00

6 Wire Support L 50x50x50 ASTM A36 455.00 kg

7 Sagrod Dia 10 ASTM A36 7.00 kg

8 Barb Wire ASTM A36 1,500.00 m

9 Chain Link ASTM A36 11.91 m2

XX Delivery

1 Total Weight 32,289.26 kg 1,000.00 1,000.00 32,289,260.00 - - - 32,289,260.00

Total - II 32,289,260.00 - - - 32,289,260.00

Total - V
GRAND TOTAL 952,045,276.00

ROUNDED TO
Diluar dari Stud Bolt & Fence & Gate 31,356
Fabricate Installation
Total
Material Fabricate Painting Erection
Unit Price 11,500 6,500 3,200 4,700 25,900
Total Price 493,070,920 203,737,960 107,445,648 147,790,748 952,045,276

Fabricate Installation
Total
Material Fabricate Painting Erection
Unit Price 11,500 6,500 3,200 - 21,200
Total Price 493,070,920 203,737,960 107,445,648 - 804,254,528

Fabricate Installation
Total
Material Fabricate Painting Erection
Unit Price - 6,500 3,200 4,700 14,400
Total Price - 203,737,960 107,445,648 147,790,748 458,974,356

Fabricate Installation
Total
Material Fabricate Painting Erection
Unit Price - 6,500 3,200 - 9,700
Total Price - 203,737,960 107,445,648 - 311,183,608

Fabricate Installation
Total
Material Fabricate Painting Erection
Unit Price - - - 4,700 4,700
Total Price - - - 147,790,748 147,790,748

Stud Bolt diasumsikan 1 kg = 10.500

Kg Fence & Gate (satuan permeter lari) 1500 m'
Fabricate Installation
Total
Material Fabricate Painting Erection
Unit Price 509,500 90,500 600,000
Total Price 764,250,000 135,750,000 900,000,000

Fabricate Installation
Total
Material Fabricate Painting Erection
Unit Price 509,500 - 509,500
Total Price 764,250,000 - 764,250,000

Fabricate Installation
Total
Material Fabricate Painting Erection
Unit Price - 90,500 90,500
Total Price - 135,750,000 135,750,000
 BREAKDOWN COST

Project's
Subject
Rev
Client

Volume Unit Prices Total Prices

No. Descriptions Spec

Erection (Incl.
Total Unit Material Fabricate Painting Total Material Fabricate Painting Erection (Incl. Touch up) Total
Touch up)

I Pipe Support (PS -002) T post ###

1 Column WH 100 x 100 x 6 x 8 ASTM A36 190.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 2,280,000.00 1,330,000.00 703,000.00 988,000.00 5,301,000.00
2 Beam WH 100 x 100 x 6 x 8 ASTM A36 190.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 2,280,000.00 1,330,000.00 703,000.00 988,000.00 5,301,000.00
3 Embedded Plate thk 10 mm ASTM A36 54.00 kg 12,000.00 6,000.00 3,700.00 5,200.00 26,900.00 648,000.00 324,000.00 199,800.00 280,800.00 1,452,600.00
4 Anchor bolt Dia 12 ASTM A36 44.00 Ea 65,500.00 2,882,000.00 - - - 2,882,000.00
Total - II 8,090,000.00 2,984,000.00 1,605,800.00 2,256,800.00 14,936,600.00

II Pipe Support (PS -003 A) Goal Post

1 Column WH 100 x 100 x 6 x 8 ASTM A36 448.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 5,376,000.00 3,136,000.00 1,657,600.00 2,329,600.00 12,499,200.00

2 Beam WH 100 x 100 x 6 x 8 ASTM A36 537.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 6,444,000.00 3,759,000.00 1,986,900.00 2,792,400.00 14,982,300.00

3 Embedded Plate thk 10 mm ASTM A36 128.00 kg 12,000.00 6,000.00 3,700.00 5,200.00 26,900.00 1,536,000.00 768,000.00 473,600.00 665,600.00 3,443,200.00

4 Anchor bolt Dia 12 ASTM A36 104.00 EA 65,500.00 6,812,000.00 - - - 6,812,000.00

Total - II 20,168,000.00 7,663,000.00 4,118,100.00 5,787,600.00 37,736,700.00

III Pipe Support (PS -003 B) Goal Post

1 Column WH 100 x 100 x 6 x 8 ASTM A36 241.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 2,892,000.00 1,687,000.00 891,700.00 1,253,200.00 6,723,900.00

2 Beam WH 100 x 100 x 6 x 8 ASTM A36 314.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 3,768,000.00 2,198,000.00 1,161,800.00 1,632,800.00 8,760,600.00

3 Embedded Plate thk 10 mm ASTM A36 69.00 kg 12,000.00 6,000.00 3,700.00 5,200.00 26,900.00 828,000.00 414,000.00 255,300.00 358,800.00 1,856,100.00

4 Anchor bolt Dia 12 ASTM A36 56.00 EA 65,500.00 3,668,000.00 - - - 3,668,000.00

Total - III 11,156,000.00 4,299,000.00 2,308,800.00 3,244,800.00 21,008,600.00

IV Pipe Support (PS -003 C) Goal Post

1 Column WH 100 x 100 x 6 x 8 ASTM A36 1,480.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 17,760,000.00 10,360,000.00 5,476,000.00 7,696,000.00 41,292,000.00

2 Beam WH 100 x 100 x 6 x 8 ASTM A36 2,071.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 24,852,000.00 14,497,000.00 7,662,700.00 10,769,200.00 57,780,900.00

3 Embedded Plate thk 10 mm ASTM A36 422.00 kg 12,000.00 6,000.00 3,700.00 5,200.00 26,900.00 5,064,000.00 2,532,000.00 1,561,400.00 2,194,400.00 11,351,800.00

4 Anchor bolt Dia 12 ASTM A36 344.00 EA 65,500.00 22,532,000.00 - - - 22,532,000.00

Total - IV 70,208,000.00 27,389,000.00 14,700,100.00 20,659,600.00 132,956,700.00

V Pipe Support (PS -003 D) Goal Post

1 Column WH 100 x 100 x 6 x 8 ASTM A36 69.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 828,000.00 483,000.00 255,300.00 358,800.00 1,925,100.00

2 Beam WH 100 x 100 x 6 x 8 ASTM A36 112.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 1,344,000.00 784,000.00 414,400.00 582,400.00 3,124,800.00

3 Embedded Plate thk 10 mm ASTM A36 20.00 kg 12,000.00 6,000.00 3,700.00 5,200.00 26,900.00 240,000.00 120,000.00 74,000.00 104,000.00 538,000.00

4 Anchor bolt Dia 12 ASTM A36 16.00 EA 65,500.00 1,048,000.00 - - - 1,048,000.00

Total - V 3,460,000.00 1,387,000.00 743,700.00 1,045,200.00 6,635,900.00

VI Pipe Support (PS -003 E) Goal Post

1 Column WH 100 x 100 x 6 x 8 ASTM A36 344.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 4,128,000.00 2,408,000.00 1,272,800.00 1,788,800.00 9,597,600.00

2 Beam WH 100 x 100 x 6 x 8 ASTM A36 654.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 7,848,000.00 4,578,000.00 2,419,800.00 3,400,800.00 18,246,600.00

3 Embedded Plate thk 10 mm ASTM A36 99.00 kg 12,000.00 6,000.00 3,700.00 5,200.00 26,900.00 1,188,000.00 594,000.00 366,300.00 514,800.00 2,663,100.00

4 Anchor bolt Dia 12 ASTM A36 80.00 EA 65,500.00 5,240,000.00 - - - 5,240,000.00

Total - VI 18,404,000.00 7,580,000.00 4,058,900.00 5,704,400.00 35,747,300.00

VII Pipe Sleeper (PS -001 A)

1 Embedded Plate thk 10 mm ASTM A36 189.00 kg 12,000.00 6,000.00 3,700.00 5,200.00 26,900.00 2,268,000.00 1,134,000.00 699,300.00 982,800.00 5,084,100.00

2 Anchor bolt Dia 12 ASTM A36 160.00 EA 65,500.00 65,500.00 10,480,000.00 - - - 10,480,000.00

Total - VII 12,748,000.00 1,134,000.00 699,300.00 982,800.00 15,564,100.00

VII Pipe Sleeper (PS -001 B)

1 Embedded Plate thk 10 mm ASTM A36 201.00 kg 12,000.00 6,000.00 3,700.00 5,200.00 26,900.00 2,412,000.00 1,206,000.00 743,700.00 1,045,200.00 5,406,900.00

2 Anchor bolt Dia 12 ASTM A36 128.00 EA 65,500.00 65,500.00 8,384,000.00 - - - 8,384,000.00

Total - VII 10,796,000.00 1,206,000.00 743,700.00 1,045,200.00 13,790,900.00

IX Pipe Sleeper (PS -001 C)

1 Embedded Plate thk 10 mm ASTM A36 33.00 kg 12,000.00 6,000.00 3,700.00 5,200.00 26,900.00 396,000.00 198,000.00 122,100.00 171,600.00 887,700.00

2 Anchor bolt Dia 12 ASTM A36 18.00 EA 65,500.00 65,500.00 1,179,000.00 - - - 1,179,000.00

Total - IX 1,575,000.00 198,000.00 122,100.00 171,600.00 2,066,700.00

X Pipe Sleeper (PS -001 D)

1 Embedded Plate thk 10 mm ASTM A36 71.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 852,000.00 497,000.00 262,700.00 369,200.00 1,980,900.00

2 Anchor bolt Dia 12 ASTM A36 30.00 EA 65,500.00 1,965,000.00 - - - 1,965,000.00

Total - X 2,817,000.00 497,000.00 262,700.00 369,200.00 3,945,900.00

XI Pipe Sleeper (PS -001 E

1 Embedded Plate thk 10 mm ASTM A36 189.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 2,268,000.00 1,323,000.00 699,300.00 982,800.00 5,273,100.00

2 Anchor bolt Dia 12 ASTM A36 48.00 EA 65,500.00 65,500.00 3,144,000.00 - - - 3,144,000.00

Total - XI 5,412,000.00 1,323,000.00 699,300.00 982,800.00 8,417,100.00

XII Pipe Sleeper (PS -001 F

1 Embedded Plate thk 10 mm ASTM A36 70.00 kg 12,000.00 6,000.00 3,700.00 5,200.00 26,900.00 840,000.00 420,000.00 259,000.00 364,000.00 1,883,000.00

2 Anchor bolt Dia 12 ASTM A36 20.00 EA 65,500.00 65,500.00 1,310,000.00 - - - 1,310,000.00

Total - XII 2,150,000.00 420,000.00 259,000.00 364,000.00 3,193,000.00

XIII PIPE BRIDGE

1 Column WF 200 x 100 x 5.5 x 8 ASTM A36 1,278.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 15,336,000.00 8,946,000.00 4,728,600.00 6,645,600.00 35,656,200.00

2 Beam WF 200 x 100 x 5.5 x 8 ASTM A36 511.20 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 6,134,400.00 3,578,400.00 1,891,440.00 2,658,240.00 14,262,480.00

3 Beam SH 150 x 75 x 5 x 7 ASTM A36 1,288.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 15,456,000.00 9,016,000.00 4,765,600.00 6,697,600.00 35,935,200.00

4 Bracing L 70 x 70 x 6 ASTM A36 512.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 6,144,000.00 3,584,000.00 1,894,400.00 2,662,400.00 14,284,800.00

5 Bracing L 50 x 50 x 5 ASTM A36 162.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 1,944,000.00 1,134,000.00 599,400.00 842,400.00 4,519,800.00

6 Embedded Plate thk 19 mm ASTM A36 94.00 kg 12,000.00 6,000.00 5,200.00 23,200.00 1,128,000.00 564,000.00 - 488,800.00 2,180,800.00

7 Anchor bolt Dia 16 A307 40.00 Ea 65,500.00 65,500.00 2,620,000.00 - - - 2,620,000.00

Total - XIV 48,762,400.00 26,822,400.00 13,879,440.00 19,995,040.00 109,459,280.00

XIV LPG FILLING SHED SHELTER

1 Column SH 200 x 200 x 8 x 12 ASTM A36 3,652.68 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 43,832,160.00 25,568,760.00 13,514,916.00 18,993,936.00 101,909,772.00

2 Beam SH 250 x 125 x 6 x 9 ASTM A36 1,658.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 19,896,000.00 11,606,000.00 6,134,600.00 8,621,600.00 46,258,200.00

3 Beam SH 150 x 75 x 5 x 7 ASTM A36 196.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 2,352,000.00 1,372,000.00 725,200.00 1,019,200.00 5,468,400.00

4 Beam SH 200 x 100 x 5.5 x 8 ASTM A36 2,300.40 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 27,604,800.00 16,102,800.00 8,511,480.00 11,962,080.00 64,181,160.00

5 Beam SH 150 x 75 x 5 x 7 ASTM A36 504.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 6,048,000.00 3,528,000.00 1,864,800.00 2,620,800.00 14,061,600.00

6 Purlin 150 x 65 x 20 x 3.2 ASTM A36 1,504.80 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 18,057,600.00 10,533,600.00 5,567,760.00 7,824,960.00 41,983,920.00

7 Tie Rod Dia 16 ASTM A36 165.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 1,980,000.00 1,155,000.00 610,500.00 858,000.00 4,603,500.00

8 Sagrod Dia 10 ASTM A36 119.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 1,428,000.00 833,000.00 440,300.00 618,800.00 3,320,100.00

9 Embedded Plate thk 19 mm ASTM A36 162.00 kg 12,000.00 6,000.00 3,700.00 5,200.00 26,900.00 1,944,000.00 972,000.00 599,400.00 842,400.00 4,357,800.00

A307 48.00 Ea 65,500.00 65,500.00 3,144,000.00 - - - 3,144,000.00

10 Anchor bolt Dia 16

11 Metal Sheet 0.45 Thk GR-80050 320.00 m2 - - - - -

12 Alumunium Comp. Panel 4 Thk 1.00 Ls - - - - -

13 Grill 1.00 Ls - - - - -

Total - XV 126,286,560.00 71,671,160.00 37,968,956.00 53,361,776.00 289,288,452.00

XV FIRE WATER PUMP SHELTER

ASTM A36 299.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 3,588,000.00 2,093,000.00 1,106,300.00 1,554,800.00 8,342,100.00
1 Column SH 200 x 100 x 5.5 x 8
ASTM A36 299.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 3,588,000.00 2,093,000.00 1,106,300.00 1,554,800.00 8,342,100.00
2 Beam SH 200 x 100 x 5.5 x 8
ASTM A36 256.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 3,072,000.00 1,792,000.00 947,200.00 1,331,200.00 7,142,400.00
3 Beam SH 200 x 100 x 5.5 x 8
ASTM A36 112.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 1,344,000.00 784,000.00 414,400.00 582,400.00 3,124,800.00
4 Beam SH 150 x 75 x 5 x 7

5 Purlin LC 150 x 65 x 20 x 3.2 ASTM A36 541.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 6,492,000.00 3,787,000.00 2,001,700.00 2,813,200.00 15,093,900.00

6 Tie Rod Dia 16 ASTM A36 30.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 360,000.00 210,000.00 111,000.00 156,000.00 837,000.00

7 Sagrod Dia 10 ASTM A36 12.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 144,000.00 84,000.00 44,400.00 62,400.00 334,800.00

8 Embedded Plate thk 19 mm ASTM A36 45.00 kg 12,000.00 6,000.00 3,700.00 5,200.00 26,900.00 540,000.00 270,000.00 166,500.00 234,000.00 1,210,500.00

9 Anchor bolt Dia 16 ASTM A36 16.00 Ea 65,500.00 65,500.00 1,048,000.00 - - - 1,048,000.00

10 Metal Sheet 0.45 Thk GR-80050 72.00 m2 50,500.00 4,000.00 54,500.00 3,636,000.00 288,000.00 - - 3,924,000.00

11 Alumunium Comp. Panel 4 Thk - - - - -

Total - XVI 23,812,000.00 11,401,000.00 5,897,800.00 8,288,800.00 49,399,600.00

XVI WEIGHT BRIDGE SHELTER

1 Column SH 200 x 100 x 5.5 x 8 ASTM A36 904.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 10,848,000.00 6,328,000.00 3,344,800.00 4,700,800.00 25,221,600.00

2 Beam SH 300 x 150 x 6.5 x 9 ASTM A36 829.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 9,948,000.00 5,803,000.00 3,067,300.00 4,310,800.00 23,129,100.00

3 Beam SH 200 x 100 x 5.5 x 8 ASTM A36 171.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 2,052,000.00 1,197,000.00 632,700.00 889,200.00 4,770,900.00

4 Beam UNP 200 x 90 x 7.5 x 11 ASTM A36 380.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 4,560,000.00 2,660,000.00 1,406,000.00 1,976,000.00 10,602,000.00

5 Beam SH 200 x 100 x 5.5 x 8 ASTM A36 767.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 9,204,000.00 5,369,000.00 2,837,900.00 3,988,400.00 21,399,300.00

6 Beam SH 200 x 100 x 5.5 x 8 ASTM A36 171.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 2,052,000.00 1,197,000.00 632,700.00 889,200.00 4,770,900.00

7 Purlin LC 150 x 65 x 20 x 3.2 ASTM A36 1,203.20 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 14,438,400.00 8,422,400.00 4,451,840.00 6,256,640.00 33,569,280.00

8 Tie Rod Dia 16 ASTM A36 83.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 996,000.00 581,000.00 307,100.00 431,600.00 2,315,700.00

9 Sagrod Dia 10 ASTM A36 50.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 600,000.00 350,000.00 185,000.00 260,000.00 1,395,000.00

10 Embedded Plate thk 19 mm ASTM A36 90.00 kg 12,000.00 6,000.00 3,700.00 5,200.00 26,900.00 1,080,000.00 540,000.00 333,000.00 468,000.00 2,421,000.00

11 Anchor bolt Dia 16 A307 32.00 Ea 65,500.00 2,096,000.00 - - - 2,096,000.00

Metal Sheet 0.45 Thk GR-80050 198.00 m2 50,500.00 4,000.00 9,999,000.00 792,000.00 - - 10,791,000.00

11 Alumunium Comp. Panel 4 Thk - - - - -

Total - XVII 67,873,400.00 33,239,400.00 17,198,340.00 24,170,640.00 142,481,780.00

XVII FILLING PUMP SHELTER

1 Column SH 200 x 100 x 5.5 x 8 ASTM A36 299.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 3,588,000.00 2,093,000.00 1,106,300.00 1,554,800.00 8,342,100.00

2 Beam SH 150 x 75 x 5 x 7 ASTM A36 84.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 1,008,000.00 588,000.00 310,800.00 436,800.00 2,343,600.00

3 Beam SH 200 x 100 x 5.5 x 8 ASTM A36 256.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 3,072,000.00 1,792,000.00 947,200.00 1,331,200.00 7,142,400.00

4 Beam SH 150 x 75 x 5 x 7 ASTM A36 56.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 672,000.00 392,000.00 207,200.00 291,200.00 1,562,400.00

5 Beam SH 150 x 75 x 5 x 7 ASTM A36 56.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 672,000.00 392,000.00 207,200.00 291,200.00 1,562,400.00

6 Beam SH 200 x 100 x 5.5 x 8 ASTM A36 256.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 3,072,000.00 1,792,000.00 947,200.00 1,331,200.00 7,142,400.00

7 Purlin LC 150 x 65 x 20 x 3.2 ASTM A36 481.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 5,772,000.00 3,367,000.00 1,779,700.00 2,501,200.00 13,419,900.00

8 Tie Rod Dia 16 ASTM A36 24.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 288,000.00 168,000.00 88,800.00 124,800.00 669,600.00

9 Sagrod Dia 10 ASTM A36 12.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 144,000.00 84,000.00 44,400.00 62,400.00 334,800.00

10 Embedded Plate thk 19 mm ASTM A36 45.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 540,000.00 315,000.00 166,500.00 234,000.00 1,255,500.00

11 Grating A325-GR-B 57.00 kg 32,500.00 5,200.00 37,700.00 1,852,500.00 - - 296,400.00 2,148,900.00

12 Anchor bolt Dia 16 A307 16.00 Ea 65,500.00 65,500.00 1,048,000.00 - - - 1,048,000.00

13 Metal Sheet 0.45 Thk GR-80050 64.00 m2 50,500.00 4,000.00 54,500.00 3,232,000.00 256,000.00 - - 3,488,000.00

14 Alumunium Comp. Panel 4 Thk - - - - -

Total - XVIII 24,960,500.00 11,239,000.00 5,805,300.00 8,455,200.00 50,460,000.00

XVII TRANSFORMER BUILDING

1 Column SH 200 x 100 x 5.5 x 8 ASTM A36 299.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 3,588,000.00 2,093,000.00 1,106,300.00 1,554,800.00 8,342,100.00

2 Beam SH 150 x 75 x 5 x 7 ASTM A36 140.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 1,680,000.00 980,000.00 518,000.00 728,000.00 3,906,000.00

3 Beam SH 200 x 100 x 5.5 x 8 ASTM A36 168.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 2,016,000.00 1,176,000.00 621,600.00 873,600.00 4,687,200.00

4 Beam SH 150 x 75 x 5 x 7 ASTM A36 445.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 5,340,000.00 3,115,000.00 1,646,500.00 2,314,000.00 12,415,500.00
 5 Beam SH 150 x 75 x 5 x 7 ASTM A36 33.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 396,000.00 231,000.00 122,100.00 171,600.00 920,700.00

6 Beam SH 200 x 100 x 5.5 x 8 ASTM A36 8.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 96,000.00 56,000.00 29,600.00 41,600.00 223,200.00

7 Purlin LC 150 x 65 x 20 x 3.2 ASTM A36 45.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 540,000.00 315,000.00 166,500.00 234,000.00 1,255,500.00

8 Tie Rod Dia 16 ASTM A36 48.00 kg 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 576,000.00 336,000.00 177,600.00 249,600.00 1,339,200.00

9 Sagrod Dia 10 ASTM A36 16.00 Ea 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 192,000.00 112,000.00 59,200.00 83,200.00 446,400.00

10 Embedded Plate thk 19 mm ASTM A36 43.66 m2 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 523,920.00 305,620.00 161,542.00 227,032.00 1,218,114.00

11 Grating A325-GR-B 28.90 m2 12,000.00 7,000.00 3,700.00 5,200.00 27,900.00 346,800.00 202,300.00 106,930.00 150,280.00 806,310.00

12 Anchor bolt Dia 16 A307 1.50 m2 65,500.00 65,500.00 98,250.00 - - - 98,250.00

13 Metal Sheet 0.45 Thk GR-80050 64.00 m2 50,500.00 4,000.00 54,500.00 3,232,000.00 256,000.00 - - 3,488,000.00

14 Alumunium Comp. Panel 4 Thk - - - - -

Total -X IX 18,624,970.00 9,177,920.00 4,715,872.00 6,627,712.00 39,146,474.00

XIX FENCE & GATE

1 Column Pipa 6" ASTM A36 162.00 kg

2 Column Pipa 2" ASTM A36 62.00 kg

3 Column Pipa 2" ASTM A36 26.00 kg

4 Beam Pipa 2" ASTM A36 98.00 kg

5 Bracing Pipa 2" ASTM A36 123.00 kg

6 Wire Support L 50x50x50 ASTM A36 455.00 kg

7 Sagrod Dia 10 ASTM A36 7.00 kg

8 Barb Wire ASTM A36 1,500.00 m

9 Chain Link ASTM A36 11.91 m2

XX Delivery

1 Total Weight 32,289.26 kg 1,500.00 1,500.00 48,433,890.00 - - - 48,433,890.00

Total - II 48,433,890.00 - - - 48,433,890.00

Total - V
GRAND TOTAL 1,024,668,976.00

ROUNDED TO
Diluar dari Stud Bolt & Fence & Gate
Fabricate Installation
Total
Material Fabricate Painting Erection
Unit Price 12,000 7,000 3,700 5,200 27,900
Total Price 525,737,720 219,630,880 115,787,208 163,513,168 1,024,668,976

Fabricate Installation
Total
Material Fabricate Painting Erection
Unit Price 12,000 7,000 3,700 - 22,700
Total Price 525,737,720 219,630,880 115,787,208 - 861,155,808

Fabricate Installation
Total
Material Fabricate Painting Erection
Unit Price - 7,000 3,700 5,200 15,900
Total Price - 219,630,880 115,787,208 163,513,168 498,931,256

Fabricate Installation
Total
Material Fabricate Painting Erection
Unit Price - 7,000 3,700 - 10,700
Total Price - 219,630,880 115,787,208 - 335,418,088

Fabricate Installation
Total
Material Fabricate Painting Erection
Unit Price - - - 5,200 5,200
Total Price - - - 163,513,168 163,513,168

Stud Bolt diasumsikan 1 kg = 10.500

31,356 Kg
 BREAKDOWN COST

Project's
Subject
Rev
Client

Volume Unit Prices Total Prices

No. Descriptions Spec

Erection (Incl.
Total Unit Material Fabricate Painting Total Material Fabricate Painting Erection (Incl. Touch up) Total
Touch up)

I Pipe Support (PS -002) T post ###

1 Column WH 100 x 100 x 6 x 8 ASTM A36 190.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 2,280,000.00 1,330,000.00 703,000.00 1,064,000.00 5,377,000.00
2 Beam WH 100 x 100 x 6 x 8 ASTM A36 190.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 2,280,000.00 1,330,000.00 703,000.00 1,064,000.00 5,377,000.00
3 Embedded Plate thk 10 mm ASTM A36 54.00 kg 12,000.00 6,000.00 3,700.00 5,600.00 27,300.00 648,000.00 324,000.00 199,800.00 302,400.00 1,474,200.00
4 Anchor bolt Dia 12 ASTM A36 44.00 Ea 65,500.00 2,882,000.00 - - - 2,882,000.00
Total - II 8,090,000.00 2,984,000.00 1,605,800.00 2,430,400.00 15,110,200.00

II Pipe Support (PS -003 A) Goal Post

1 Column WH 100 x 100 x 6 x 8 ASTM A36 448.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 5,376,000.00 3,136,000.00 1,657,600.00 2,508,800.00 12,678,400.00

2 Beam WH 100 x 100 x 6 x 8 ASTM A36 537.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 6,444,000.00 3,759,000.00 1,986,900.00 3,007,200.00 15,197,100.00

3 Embedded Plate thk 10 mm ASTM A36 128.00 kg 12,000.00 6,000.00 3,700.00 5,600.00 27,300.00 1,536,000.00 768,000.00 473,600.00 716,800.00 3,494,400.00

4 Anchor bolt Dia 12 ASTM A36 104.00 EA 65,500.00 6,812,000.00 - - - 6,812,000.00

Total - II 20,168,000.00 7,663,000.00 4,118,100.00 6,232,800.00 38,181,900.00

III Pipe Support (PS -003 B) Goal Post

1 Column WH 100 x 100 x 6 x 8 ASTM A36 241.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 2,892,000.00 1,687,000.00 891,700.00 1,349,600.00 6,820,300.00

2 Beam WH 100 x 100 x 6 x 8 ASTM A36 314.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 3,768,000.00 2,198,000.00 1,161,800.00 1,758,400.00 8,886,200.00

3 Embedded Plate thk 10 mm ASTM A36 69.00 kg 12,000.00 6,000.00 3,700.00 5,600.00 27,300.00 828,000.00 414,000.00 255,300.00 386,400.00 1,883,700.00

4 Anchor bolt Dia 12 ASTM A36 56.00 EA 65,500.00 3,668,000.00 - - - 3,668,000.00

Total - III 11,156,000.00 4,299,000.00 2,308,800.00 3,494,400.00 21,258,200.00

IV Pipe Support (PS -003 C) Goal Post

1 Column WH 100 x 100 x 6 x 8 ASTM A36 1,480.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 17,760,000.00 10,360,000.00 5,476,000.00 8,288,000.00 41,884,000.00

2 Beam WH 100 x 100 x 6 x 8 ASTM A36 2,071.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 24,852,000.00 14,497,000.00 7,662,700.00 11,597,600.00 58,609,300.00

3 Embedded Plate thk 10 mm ASTM A36 422.00 kg 12,000.00 6,000.00 3,700.00 5,600.00 27,300.00 5,064,000.00 2,532,000.00 1,561,400.00 2,363,200.00 11,520,600.00

4 Anchor bolt Dia 12 ASTM A36 344.00 EA 65,500.00 22,532,000.00 - - - 22,532,000.00

Total - IV 70,208,000.00 27,389,000.00 14,700,100.00 22,248,800.00 134,545,900.00

V Pipe Support (PS -003 D) Goal Post

1 Column WH 100 x 100 x 6 x 8 ASTM A36 69.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 828,000.00 483,000.00 255,300.00 386,400.00 1,952,700.00

2 Beam WH 100 x 100 x 6 x 8 ASTM A36 112.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 1,344,000.00 784,000.00 414,400.00 627,200.00 3,169,600.00

3 Embedded Plate thk 10 mm ASTM A36 20.00 kg 12,000.00 6,000.00 3,700.00 5,600.00 27,300.00 240,000.00 120,000.00 74,000.00 112,000.00 546,000.00

4 Anchor bolt Dia 12 ASTM A36 16.00 EA 65,500.00 1,048,000.00 - - - 1,048,000.00

Total - V 3,460,000.00 1,387,000.00 743,700.00 1,125,600.00 6,716,300.00

VI Pipe Support (PS -003 E) Goal Post

1 Column WH 100 x 100 x 6 x 8 ASTM A36 344.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 4,128,000.00 2,408,000.00 1,272,800.00 1,926,400.00 9,735,200.00

2 Beam WH 100 x 100 x 6 x 8 ASTM A36 654.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 7,848,000.00 4,578,000.00 2,419,800.00 3,662,400.00 18,508,200.00

3 Embedded Plate thk 10 mm ASTM A36 99.00 kg 12,000.00 6,000.00 3,700.00 5,600.00 27,300.00 1,188,000.00 594,000.00 366,300.00 554,400.00 2,702,700.00

4 Anchor bolt Dia 12 ASTM A36 80.00 EA 65,500.00 5,240,000.00 - - - 5,240,000.00

Total - VI 18,404,000.00 7,580,000.00 4,058,900.00 6,143,200.00 36,186,100.00

VII Pipe Sleeper (PS -001 A)

1 Embedded Plate thk 10 mm ASTM A36 189.00 kg 12,000.00 6,000.00 3,700.00 5,600.00 27,300.00 2,268,000.00 1,134,000.00 699,300.00 1,058,400.00 5,159,700.00

2 Anchor bolt Dia 12 ASTM A36 160.00 EA 65,500.00 65,500.00 10,480,000.00 - - - 10,480,000.00

Total - VII 12,748,000.00 1,134,000.00 699,300.00 1,058,400.00 15,639,700.00

VII Pipe Sleeper (PS -001 B)

1 Embedded Plate thk 10 mm ASTM A36 201.00 kg 12,000.00 6,000.00 3,700.00 5,600.00 27,300.00 2,412,000.00 1,206,000.00 743,700.00 1,125,600.00 5,487,300.00

2 Anchor bolt Dia 12 ASTM A36 128.00 EA 65,500.00 65,500.00 8,384,000.00 - - - 8,384,000.00

Total - VII 10,796,000.00 1,206,000.00 743,700.00 1,125,600.00 13,871,300.00

IX Pipe Sleeper (PS -001 C)

1 Embedded Plate thk 10 mm ASTM A36 33.00 kg 12,000.00 6,000.00 3,700.00 5,600.00 27,300.00 396,000.00 198,000.00 122,100.00 184,800.00 900,900.00

2 Anchor bolt Dia 12 ASTM A36 18.00 EA 65,500.00 65,500.00 1,179,000.00 - - - 1,179,000.00

Total - IX 1,575,000.00 198,000.00 122,100.00 184,800.00 2,079,900.00

X Pipe Sleeper (PS -001 D)

1 Embedded Plate thk 10 mm ASTM A36 71.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 852,000.00 497,000.00 262,700.00 397,600.00 2,009,300.00

2 Anchor bolt Dia 12 ASTM A36 30.00 EA 65,500.00 1,965,000.00 - - - 1,965,000.00

Total - X 2,817,000.00 497,000.00 262,700.00 397,600.00 3,974,300.00

XI Pipe Sleeper (PS -001 E

1 Embedded Plate thk 10 mm ASTM A36 189.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 2,268,000.00 1,323,000.00 699,300.00 1,058,400.00 5,348,700.00

2 Anchor bolt Dia 12 ASTM A36 48.00 EA 65,500.00 65,500.00 3,144,000.00 - - - 3,144,000.00

Total - XI 5,412,000.00 1,323,000.00 699,300.00 1,058,400.00 8,492,700.00

XII Pipe Sleeper (PS -001 F

1 Embedded Plate thk 10 mm ASTM A36 70.00 kg 12,000.00 6,000.00 3,700.00 5,600.00 27,300.00 840,000.00 420,000.00 259,000.00 392,000.00 1,911,000.00

2 Anchor bolt Dia 12 ASTM A36 20.00 EA 65,500.00 65,500.00 1,310,000.00 - - - 1,310,000.00

Total - XII 2,150,000.00 420,000.00 259,000.00 392,000.00 3,221,000.00

XIII PIPE BRIDGE

1 Column WF 200 x 100 x 5.5 x 8 ASTM A36 1,278.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 15,336,000.00 8,946,000.00 4,728,600.00 7,156,800.00 36,167,400.00

2 Beam WF 200 x 100 x 5.5 x 8 ASTM A36 511.20 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 6,134,400.00 3,578,400.00 1,891,440.00 2,862,720.00 14,466,960.00

3 Beam SH 150 x 75 x 5 x 7 ASTM A36 1,288.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 15,456,000.00 9,016,000.00 4,765,600.00 7,212,800.00 36,450,400.00

4 Bracing L 70 x 70 x 6 ASTM A36 512.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 6,144,000.00 3,584,000.00 1,894,400.00 2,867,200.00 14,489,600.00

5 Bracing L 50 x 50 x 5 ASTM A36 162.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 1,944,000.00 1,134,000.00 599,400.00 907,200.00 4,584,600.00

6 Embedded Plate thk 19 mm ASTM A36 94.00 kg 12,000.00 6,000.00 5,600.00 23,600.00 1,128,000.00 564,000.00 - 526,400.00 2,218,400.00

7 Anchor bolt Dia 16 A307 40.00 Ea 65,500.00 65,500.00 2,620,000.00 - - - 2,620,000.00

Total - XIV 48,762,400.00 26,822,400.00 13,879,440.00 21,533,120.00 110,997,360.00

XIV LPG FILLING SHED SHELTER

1 Column SH 200 x 200 x 8 x 12 ASTM A36 3,652.68 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 43,832,160.00 25,568,760.00 13,514,916.00 20,455,008.00 103,370,844.00

2 Beam SH 250 x 125 x 6 x 9 ASTM A36 1,658.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 19,896,000.00 11,606,000.00 6,134,600.00 9,284,800.00 46,921,400.00

3 Beam SH 150 x 75 x 5 x 7 ASTM A36 196.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 2,352,000.00 1,372,000.00 725,200.00 1,097,600.00 5,546,800.00

4 Beam SH 200 x 100 x 5.5 x 8 ASTM A36 2,300.40 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 27,604,800.00 16,102,800.00 8,511,480.00 12,882,240.00 65,101,320.00

5 Beam SH 150 x 75 x 5 x 7 ASTM A36 504.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 6,048,000.00 3,528,000.00 1,864,800.00 2,822,400.00 14,263,200.00

6 Purlin 150 x 65 x 20 x 3.2 ASTM A36 1,504.80 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 18,057,600.00 10,533,600.00 5,567,760.00 8,426,880.00 42,585,840.00

7 Tie Rod Dia 16 ASTM A36 165.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 1,980,000.00 1,155,000.00 610,500.00 924,000.00 4,669,500.00

8 Sagrod Dia 10 ASTM A36 119.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 1,428,000.00 833,000.00 440,300.00 666,400.00 3,367,700.00

9 Embedded Plate thk 19 mm ASTM A36 162.00 kg 12,000.00 6,000.00 3,700.00 5,600.00 27,300.00 1,944,000.00 972,000.00 599,400.00 907,200.00 4,422,600.00

A307 48.00 Ea 65,500.00 65,500.00 3,144,000.00 - - - 3,144,000.00

10 Anchor bolt Dia 16

11 Metal Sheet 0.45 Thk GR-80050 320.00 m2 - - - - -

12 Alumunium Comp. Panel 4 Thk 1.00 Ls - - - - -

13 Grill 1.00 Ls - - - - -

Total - XV 126,286,560.00 71,671,160.00 37,968,956.00 57,466,528.00 293,393,204.00

XV FIRE WATER PUMP SHELTER

ASTM A36 299.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 3,588,000.00 2,093,000.00 1,106,300.00 1,674,400.00 8,461,700.00
1 Column SH 200 x 100 x 5.5 x 8
ASTM A36 299.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 3,588,000.00 2,093,000.00 1,106,300.00 1,674,400.00 8,461,700.00
2 Beam SH 200 x 100 x 5.5 x 8
ASTM A36 256.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 3,072,000.00 1,792,000.00 947,200.00 1,433,600.00 7,244,800.00
3 Beam SH 200 x 100 x 5.5 x 8
ASTM A36 112.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 1,344,000.00 784,000.00 414,400.00 627,200.00 3,169,600.00
4 Beam SH 150 x 75 x 5 x 7

5 Purlin LC 150 x 65 x 20 x 3.2 ASTM A36 541.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 6,492,000.00 3,787,000.00 2,001,700.00 3,029,600.00 15,310,300.00

6 Tie Rod Dia 16 ASTM A36 30.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 360,000.00 210,000.00 111,000.00 168,000.00 849,000.00

7 Sagrod Dia 10 ASTM A36 12.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 144,000.00 84,000.00 44,400.00 67,200.00 339,600.00

8 Embedded Plate thk 19 mm ASTM A36 45.00 kg 12,000.00 6,000.00 3,700.00 5,600.00 27,300.00 540,000.00 270,000.00 166,500.00 252,000.00 1,228,500.00

9 Anchor bolt Dia 16 ASTM A36 16.00 Ea 65,500.00 65,500.00 1,048,000.00 - - - 1,048,000.00

10 Metal Sheet 0.45 Thk GR-80050 72.00 m2 50,500.00 4,000.00 54,500.00 3,636,000.00 288,000.00 - - 3,924,000.00

11 Alumunium Comp. Panel 4 Thk - - - - -

Total - XVI 23,812,000.00 11,401,000.00 5,897,800.00 8,926,400.00 50,037,200.00

XVI WEIGHT BRIDGE SHELTER

1 Column SH 200 x 100 x 5.5 x 8 ASTM A36 904.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 10,848,000.00 6,328,000.00 3,344,800.00 5,062,400.00 25,583,200.00

2 Beam SH 300 x 150 x 6.5 x 9 ASTM A36 829.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 9,948,000.00 5,803,000.00 3,067,300.00 4,642,400.00 23,460,700.00

3 Beam SH 200 x 100 x 5.5 x 8 ASTM A36 171.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 2,052,000.00 1,197,000.00 632,700.00 957,600.00 4,839,300.00

4 Beam UNP 200 x 90 x 7.5 x 11 ASTM A36 380.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 4,560,000.00 2,660,000.00 1,406,000.00 2,128,000.00 10,754,000.00

5 Beam SH 200 x 100 x 5.5 x 8 ASTM A36 767.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 9,204,000.00 5,369,000.00 2,837,900.00 4,295,200.00 21,706,100.00

6 Beam SH 200 x 100 x 5.5 x 8 ASTM A36 171.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 2,052,000.00 1,197,000.00 632,700.00 957,600.00 4,839,300.00

7 Purlin LC 150 x 65 x 20 x 3.2 ASTM A36 1,203.20 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 14,438,400.00 8,422,400.00 4,451,840.00 6,737,920.00 34,050,560.00

8 Tie Rod Dia 16 ASTM A36 83.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 996,000.00 581,000.00 307,100.00 464,800.00 2,348,900.00

9 Sagrod Dia 10 ASTM A36 50.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 600,000.00 350,000.00 185,000.00 280,000.00 1,415,000.00

10 Embedded Plate thk 19 mm ASTM A36 90.00 kg 12,000.00 6,000.00 3,700.00 5,600.00 27,300.00 1,080,000.00 540,000.00 333,000.00 504,000.00 2,457,000.00

11 Anchor bolt Dia 16 A307 32.00 Ea 65,500.00 2,096,000.00 - - - 2,096,000.00

Metal Sheet 0.45 Thk GR-80050 198.00 m2 50,500.00 4,000.00 9,999,000.00 792,000.00 - - 10,791,000.00

11 Alumunium Comp. Panel 4 Thk - - - - -

Total - XVII 67,873,400.00 33,239,400.00 17,198,340.00 26,029,920.00 144,341,060.00

XVII FILLING PUMP SHELTER

1 Column SH 200 x 100 x 5.5 x 8 ASTM A36 299.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 3,588,000.00 2,093,000.00 1,106,300.00 1,674,400.00 8,461,700.00

2 Beam SH 150 x 75 x 5 x 7 ASTM A36 84.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 1,008,000.00 588,000.00 310,800.00 470,400.00 2,377,200.00

3 Beam SH 200 x 100 x 5.5 x 8 ASTM A36 256.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 3,072,000.00 1,792,000.00 947,200.00 1,433,600.00 7,244,800.00

4 Beam SH 150 x 75 x 5 x 7 ASTM A36 56.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 672,000.00 392,000.00 207,200.00 313,600.00 1,584,800.00

5 Beam SH 150 x 75 x 5 x 7 ASTM A36 56.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 672,000.00 392,000.00 207,200.00 313,600.00 1,584,800.00

6 Beam SH 200 x 100 x 5.5 x 8 ASTM A36 256.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 3,072,000.00 1,792,000.00 947,200.00 1,433,600.00 7,244,800.00

7 Purlin LC 150 x 65 x 20 x 3.2 ASTM A36 481.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 5,772,000.00 3,367,000.00 1,779,700.00 2,693,600.00 13,612,300.00

8 Tie Rod Dia 16 ASTM A36 24.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 288,000.00 168,000.00 88,800.00 134,400.00 679,200.00

9 Sagrod Dia 10 ASTM A36 12.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 144,000.00 84,000.00 44,400.00 67,200.00 339,600.00

10 Embedded Plate thk 19 mm ASTM A36 45.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 540,000.00 315,000.00 166,500.00 252,000.00 1,273,500.00

11 Grating A325-GR-B 57.00 kg 32,500.00 5,600.00 38,100.00 1,852,500.00 - - 319,200.00 2,171,700.00

12 Anchor bolt Dia 16 A307 16.00 Ea 65,500.00 65,500.00 1,048,000.00 - - - 1,048,000.00

13 Metal Sheet 0.45 Thk GR-80050 64.00 m2 50,500.00 4,000.00 54,500.00 3,232,000.00 256,000.00 - - 3,488,000.00

14 Alumunium Comp. Panel 4 Thk - - - - -

Total - XVIII 24,960,500.00 11,239,000.00 5,805,300.00 9,105,600.00 51,110,400.00

XVII TRANSFORMER BUILDING

1 Column SH 200 x 100 x 5.5 x 8 ASTM A36 299.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 3,588,000.00 2,093,000.00 1,106,300.00 1,674,400.00 8,461,700.00

2 Beam SH 150 x 75 x 5 x 7 ASTM A36 140.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 1,680,000.00 980,000.00 518,000.00 784,000.00 3,962,000.00

3 Beam SH 200 x 100 x 5.5 x 8 ASTM A36 168.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 2,016,000.00 1,176,000.00 621,600.00 940,800.00 4,754,400.00

4 Beam SH 150 x 75 x 5 x 7 ASTM A36 445.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 5,340,000.00 3,115,000.00 1,646,500.00 2,492,000.00 12,593,500.00
 5 Beam SH 150 x 75 x 5 x 7 ASTM A36 33.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 396,000.00 231,000.00 122,100.00 184,800.00 933,900.00

6 Beam SH 200 x 100 x 5.5 x 8 ASTM A36 8.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 96,000.00 56,000.00 29,600.00 44,800.00 226,400.00

7 Purlin LC 150 x 65 x 20 x 3.2 ASTM A36 45.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 540,000.00 315,000.00 166,500.00 252,000.00 1,273,500.00

8 Tie Rod Dia 16 ASTM A36 48.00 kg 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 576,000.00 336,000.00 177,600.00 268,800.00 1,358,400.00

9 Sagrod Dia 10 ASTM A36 16.00 Ea 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 192,000.00 112,000.00 59,200.00 89,600.00 452,800.00

10 Embedded Plate thk 19 mm ASTM A36 43.66 m2 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 523,920.00 305,620.00 161,542.00 244,496.00 1,235,578.00

11 Grating A325-GR-B 28.90 m2 12,000.00 7,000.00 3,700.00 5,600.00 28,300.00 346,800.00 202,300.00 106,930.00 161,840.00 817,870.00

12 Anchor bolt Dia 16 A307 1.50 m2 65,500.00 65,500.00 98,250.00 - - - 98,250.00

13 Metal Sheet 0.45 Thk GR-80050 64.00 m2 50,500.00 4,000.00 54,500.00 3,232,000.00 256,000.00 - - 3,488,000.00

14 Alumunium Comp. Panel 4 Thk - - - - -

Total -X IX 18,624,970.00 9,177,920.00 4,715,872.00 7,137,536.00 39,656,298.00

XIX FENCE & GATE

1 Column Pipa 6" ASTM A36 162.00 kg 12,000.00 7,000.00 3,700.00 5,600.00

2 Column Pipa 2" ASTM A36 62.00 kg 12,000.00 7,000.00 3,700.00 5,600.00

3 Column Pipa 2" ASTM A36 26.00 kg 12,000.00 7,000.00 3,700.00 5,600.00

4 Beam Pipa 2" ASTM A36 98.00 kg 12,000.00 7,000.00 3,700.00 5,600.00

5 Bracing Pipa 2" ASTM A36 123.00 kg 12,000.00 7,000.00 3,700.00 5,600.00

6 Wire Support L 50x50x50 ASTM A36 455.00 kg 12,000.00 7,000.00 3,700.00 5,600.00

7 Sagrod Dia 10 ASTM A36 7.00 kg 12,000.00 7,000.00 3,700.00 5,600.00

8 Barb Wire ASTM A36 1,500.00 m 12,000.00 7,000.00 3,700.00 5,600.00

9 Chain Link ASTM A36 11.91 m2 35,500.00 7,000.00 3,700.00 5,600.00

XX Delivery

1 Total Weight 32,289.26 kg 1,500.00 1,500.00 48,433,890.00 - - - 48,433,890.00

Total - II 48,433,890.00 - - - 48,433,890.00

Total - V
GRAND TOTAL 1,037,246,912.00

ROUNDED TO
Diluar dari Stud Bolt & Fence & Gate
Fabricate Installation
Total
Material Fabricate Painting Erection
Unit Price 12,000 7,000 3,700 5,600 28,300
Total Price 525,737,720 219,630,880 115,787,208 176,091,104 1,037,246,912

Fabricate Installation
Total
Material Fabricate Painting Erection
Unit Price 12,000 7,000 3,700 - 22,700
Total Price 525,737,720 219,630,880 115,787,208 - 861,155,808

Fabricate Installation
Total
Material Fabricate Painting Erection
Unit Price - 7,000 3,700 5,600 16,300
Total Price - 219,630,880 115,787,208 176,091,104 511,509,192

Fabricate Installation
Total
Material Fabricate Painting Erection
Unit Price - 7,000 3,700 - 10,700
Total Price - 219,630,880 115,787,208 - 335,418,088

Fabricate Installation
Total
Material Fabricate Painting Erection
Unit Price - - - 5,600 5,600
Total Price - - - 176,091,104 176,091,104

Stud Bolt diasumsikan 1 kg = 10.500

31,356 Kg