COST ESTIMATE

PT. Bima Nusantara Muda

SERVICE OF CONSTRUCTION GATE FOR JUPITER

UNIT PRICE TOTAL PRICE

DESCRIPTIONS JUMLAH SATUAN
IDR IDR
A MATERIAL
1 Galvanis Pipe 2" 5 Length Rp 325,000.00 Rp 1,625,000.00
2 Galvanis Pipe 3" 1 Length Rp 450,000.00 Rp 450,000.00
3 Galvanis Pipe 4" 2 Length Rp 750,000.00 Rp 1,500,000.00
4 Heavy Duty Pad Lock 1 Each Rp 450,000.00 Rp 450,000.00
5 Concrete 15 Mpa 1 m3 Rp 1,800,000.00 Rp 1,800,000.00
6 Bekisting Concrete 1 ls Rp 500,000.00 Rp 500,000.00
7 Paint 8 m3 Rp 125,000.00 Rp 1,000,000.00
8 Thinner A 4 liter Rp 50,000.00 Rp 200,000.00
9 Bolt 10 10 each Rp 35,000.00 Rp 350,000.00
10 Mobilisasi 1 ls Rp 3,000,000.00 Rp 3,000,000.00
Sub Total A Rp 10,875,000.00
B MAN POWER & EQUIPMENT
1 Supervisor 28 Hour Rp 65,000.00 Rp 1,820,000.00
2 Mason 16 Hour Rp 50,000.00 Rp 800,000.00
3 Welder 80 Hour Rp 50,000.00 Rp 4,000,000.00
4 Painter 56 Hour Rp 50,000.00 Rp 2,800,000.00
5 Helper 126 Hour Rp 20,000.00 Rp 2,520,000.00
6 Genset 8 Hour Rp 50,000.00 Rp 400,000.00
7 Compresor 12 Hour Rp 30,000.00 Rp 360,000.00
8 Mesin Las 40 Hour Rp 50,000.00 Rp 2,000,000.00
Sub Total B Rp 14,700,000.00
Grand Total ( A + B ) Rp 25,575,000.00
 COST ESTIMATE
PT. Bima Nusantara Muda

SERVICE OF CONSTRUCTION GATE FOR JUPITER

UNIT PRICE TOTAL PRICE

DESCRIPTIONS JUMLAH SATUAN
IDR IDR
A MATERIAL
1 Galvanis Pipe 2" 5 Length Rp 325,000.00 Rp 1,625,000.00
2 Galvanis Pipe 3" 1 Length Rp 450,000.00 Rp 450,000.00
3 Galvanis Pipe 4" 2 Length Rp 750,000.00 Rp 1,500,000.00
4 Heavy Duty Pad Lock 1 Each Rp 450,000.00 Rp 450,000.00
5 Concrete 15 Mpa 1 m3 Rp 1,800,000.00 Rp 1,800,000.00
6 Bekisting Concrete 1 ls Rp 500,000.00 Rp 500,000.00
7 Paint 8 m3 Rp 125,000.00 Rp 1,000,000.00
8 Thinner A 4 liter Rp 50,000.00 Rp 200,000.00
9 Bolt 10 10 each Rp 35,000.00 Rp 350,000.00
10 Mobilisasi 1 ls Rp 2,000,000.00 Rp 2,000,000.00
Sub Total A Rp 9,875,000.00
B MAN POWER & EQUIPMENT
1 Supervisor 28 Hour Rp 65,000.00 Rp 1,820,000.00
2 Mason 16 Hour Rp 50,000.00 Rp 800,000.00
3 Welder 80 Hour Rp 50,000.00 Rp 4,000,000.00
4 Painter 56 Hour Rp 50,000.00 Rp 2,800,000.00
5 Helper 126 Hour Rp 20,000.00 Rp 2,520,000.00
6 Genset 8 Hour Rp 50,000.00 Rp 400,000.00
7 Compresor 12 Hour Rp 30,000.00 Rp 360,000.00
8 Mesin Las 40 Hour Rp 50,000.00 Rp 2,000,000.00
Sub Total B Rp 14,700,000.00
Grand Total ( A + B ) Rp 24,575,000.00
 COST ESTIMATE
PT. Bima Nusantara Muda

SERVICE OF CONSTRUCTION GATE FOR JUPITER

UNIT PRICE TOTAL PRICE

DESCRIPTIONS JUMLAH SATUAN
IDR IDR
A MATERIAL
1 Galvanis Pipe 2" 5 Length Rp 325,000.00 Rp 1,625,000.00
2 Galvanis Pipe 3" 1 Length Rp 450,000.00 Rp 450,000.00
3 Galvanis Pipe 4" 2 Length Rp 750,000.00 Rp 1,500,000.00
4 Heavy Duty Pad Lock 1 Each Rp 450,000.00 Rp 450,000.00
5 Concrete 15 Mpa 1 m3 Rp 1,800,000.00 Rp 1,800,000.00
6 Bekisting Concrete 1 ls Rp 500,000.00 Rp 500,000.00
7 Paint 8 m3 Rp 125,000.00 Rp 1,000,000.00
8 Thinner A 4 liter Rp 50,000.00 Rp 200,000.00
9 Bolt 10 10 each Rp 35,000.00 Rp 350,000.00
10 Mobilisasi 1 ls Rp 2,000,000.00 Rp 2,000,000.00
Sub Total A Rp 9,875,000.00
B MAN POWER & EQUIPMENT
1 Supervisor 28 Hour Rp 65,000.00 Rp 1,820,000.00
2 Mason 16 Hour Rp 50,000.00 Rp 800,000.00
3 Welder 80 Hour Rp 50,000.00 Rp 4,000,000.00
4 Painter 56 Hour Rp 40,000.00 Rp 2,240,000.00
5 Helper 126 Hour Rp 20,000.00 Rp 2,520,000.00
6 Genset 8 Hour Rp 50,000.00 Rp 400,000.00
7 Compresor 12 Hour Rp 30,000.00 Rp 360,000.00
8 Mesin Las 40 Hour Rp 30,000.00 Rp 1,200,000.00
Sub Total B Rp 13,340,000.00
Grand Total ( A + B ) Rp 23,215,000.00
 MATERIAL & JASA
PT. Bima Nusantara Muda

SERVICE OF CONSTRUCTION GATE FOR JUPITER

UNIT PRICE TOTAL PRICE MATERIAL JASA

DESCRIPTIONS JUMLAH SATUAN
IDR IDR IDR IDR
A MATERIAL
1 Galvanis Pipe 2" 5 Length Rp 325,000.00 Rp 1,625,000.00 Rp 1,625,000.00
2 Galvanis Pipe 3" 1 Length Rp 450,000.00 Rp 450,000.00 Rp 450,000.00
3 Galvanis Pipe 4" 2 Length Rp 750,000.00 Rp 1,500,000.00 Rp 1,500,000.00
4 Heavy Duty Pad Lock 1 Each Rp 450,000.00 Rp 450,000.00 Rp 450,000.00
5 Concrete 15 Mpa 1 m3 Rp 1,800,000.00 Rp 1,800,000.00 Rp 1,800,000.00
6 Bekisting Concrete 1 ls Rp 500,000.00 Rp 500,000.00 Rp 500,000.00
7 Paint 8 m3 Rp 125,000.00 Rp 1,000,000.00 Rp 1,000,000.00
8 Thinner A 4 liter Rp 50,000.00 Rp 200,000.00 Rp 200,000.00
9 Bolt 10 10 each Rp 35,000.00 Rp 350,000.00 Rp 350,000.00
10 Mobilisasi 1 ls Rp 2,000,000.00 Rp 2,000,000.00 Rp 2,000,000.00
Sub Total A Rp 9,875,000.00 Rp -
B MAN POWER & EQUIPMENT
1 Supervisor 28 Hour Rp 65,000.00 Rp 1,820,000.00 Rp 1,820,000.00
2 Mason 16 Hour Rp 50,000.00 Rp 800,000.00 Rp 800,000.00
3 Welder 80 Hour Rp 50,000.00 Rp 4,000,000.00 Rp 4,000,000.00
4 Painter 56 Hour Rp 40,000.00 Rp 2,240,000.00 Rp 2,240,000.00
5 Helper 126 Hour Rp 20,000.00 Rp 2,520,000.00 Rp 2,520,000.00
6 Genset 8 Hour Rp 50,000.00 Rp 400,000.00 Rp 400,000.00
7 Compresor 12 Hour Rp 30,000.00 Rp 360,000.00 Rp 360,000.00
8 Mesin Las 40 Hour Rp 30,000.00 Rp 1,200,000.00 Rp 1,200,000.00
Sub Total B Rp 13,340,000.00

Grand Total ( A + B ) Rp 23,215,000.00 Rp 9,875,000.00 Rp 13,340,000.00