Steel type Qty

DB 10 x 10 978
DB 13 x 10 208
Budget Estimation for 446 m Fence of Road Exp
DB 16 x 10 598

Material
No Item Qty. Unit
Unit Price
I III IV V VI
1 Concrete From Jayamix K300*** 100 m³ 800,000
2 Reinforcement work 17,000 Kg 9,389
3 Formwork 652 m2 4,499
4 Plastering Beam 1,488 m2 10,871
5 Repair Masonry** 28 m3 434,160
6 Smartblock/Q-Con*** 236 m2 87,400
7 PC Panel Installation 945 Pcs 432,300
8 Painting 3,598 m2 6,512
Total
Over Head & Profit 12%
Grand Total*
* Exclude Tax 10 %
** If SCG Cement Bag Rp. 65.000/Bag
*** SJW Supply

Cement Bag Price/Bag Total

Repairing Masonry 16 65,000 1,040,000
For Plastering Beam 271 65,000 17,615,000
For Smartblock Installation 68 65,000 4,408,716
Budget Estimation for 446 m Fence of Road Expansion Project

Labour Total Material Total Labour

Total
Price Price Price
VII VIII = IV x VI IX = IV x VII X = VIII + IX
41,000 80,000,000 4,100,000 84,100,000
4,097 159,604,500 69,653,250 229,257,750
47,565 2,933,348 31,012,380 33,945,728
39,705 16,176,048 59,081,040 75,257,088
179,775 12,356,194 5,116,397 17,472,590
15,000 20,626,400 3,540,000 24,166,400
12,000 408,523,500 11,340,000 419,863,500
7,420 23,430,176 26,695,361 50,125,537
210,538,428 934,188,593
112,102,631
1,046,291,224

-271