CPO Mill PROJECT-ANCILLIARY BUILDING

MAM - ASIKI PAPUA

Fabrication Steel Structure
Unit Price Price
No. DESCRIPTION Material Qty A Unit Qty B Unit Unit Price Total Amount
Material Labor Expense Material Labor Expense
1 2 3 4 5 6
A QUOTATION PRICE
B.3 Ancillary Buildings -
B.3.1 Office & Laboratorium (12 x 20 x 3 mtr) 1.0 unit -
B.3.1.1 Preparation Work
B.3.1.1.1 Stakeout, positioning and, measurement 267.0 m2 - - - - -
B.3.1.2 Earth work
B.3.1.2.1 Excavation 44.5 m3 - - - - -
B.3.1.2.2 Lean concrete K-100, t = 50 mm 2.5 m3 - - - - -
B.3.1.2.3 Compacted back fill 6.7 m3 - - - - -
B.3.1.3 Structure Concrete Work
B.3.1.3.1 Foundation Work (Building & Equipments)
B.3.1.3.1.1 Concrete K-225, Fc' = 18,68 Mpa 24.8 m3 - - - - -
B.3.1.3.1.2 Rebar D16mm, Fy' = 420 Mpa 2,786.1 kg - - - - -
B.3.1.3.1.3 Rebar D13mm, Fy' = 420 Mpa 411.8 kg - - - - -
B.3.1.3.1.4 Formwork Formwork 66.0 m2 - - - - -
B.3.1.3.2 Concrete Tie beam Work
B.3.1.3.2.1 Concrete K-225, Fc' = 18,68 Mpa 19.7 m3 - - - - -
B.3.1.3.2.2 Rebar D13mm, Fy' = 420 Mpa 689.3 kg - - - - -
B.3.1.3.2.3 Rebar Ø8mm, Fy' = 420 Mpa 701.9 kg - - - - -
B.3.1.3.2.4 Formwork Formwork 197.4 m2 - - - - -
B.3.1.3.3 Concrete Column Work
B.3.1.3.3.1 Concrete K-225, Fc' = 18,68 Mpa 2.3 m3 - - - - -
B.3.1.3.3.2 Rebar D16mm, Fy' = 420 Mpa kg - - - - -
B.3.1.3.3.3 Rebar Ø8mm, Fy' = 420 Mpa 163.7 kg - - - - -
B.3.1.3.3.4 Formwork Formwork 61.4 m2 - - - - -
B.3.1.3.4 Concrete Roof Beam Work
B.3.1.3.4.1 Concrete K-225, Fc' = 18,68 Mpa 7.4 m3 - - - - -
B.3.1.3.4.2 Rebar D13mm, Fy' = 420 Mpa 686.8 kg - - - - -
B.3.1.3.4.3 Rebar Ø8mm, Fy' = 420 Mpa 394.8 kg - - - - -
B.3.1.3.4.4 Formwork Formwork 123.4 m2 - - - - -
B.3.1.3.5 Flooring Work
B.3.1.3.5.1 Concrete K-225, Fc' = 18,68 Mpa 36.0 m3 - - - - -
B.3.1.3.5.2 Wiremesh M8 1,429.6 kg - - - - -
B.3.1.3.5.3 Compacted Stone Sirtu 15.6 m3 - - - - -
B.3.1.4 Architecture Work
B.3.1.4.1 Masonry and Tile Works
B.3.1.4.1.1 Brick wall 1/2 brick 1PC : 5 PS 329.0 m2 - - - - -
B.3.1.4.1.2 Plastered + acian wall t = 15 mm, 1 PC : 5 PS 658.0 m2 - - - - -
B.3.1.4.1.3 Painting 658.0 m2 - - - - -
B.3.1.4.1.4 Floor Tile size 30x30mm 249.5 m2 - - - - -
B.3.1.4.1.5 Floor Tile size 25x25mm 17.5 m2 - - - - -
B.3.1.4.1.6 Wall Tile size 30x30mm 16.5 m2 - - - - -
B.3.1.4.1.7 Wall Tile size 25x25mm 79.0 m2 - - - - -
B.3.1.4.2 Door and Window works
B.3.1.4.2.1 Door 900x2100 timber flush door c/w lock 10.0 set - - - - -
B.3.1.4.2.2 Door 1000x2100 wooden frame tinted glass doublle 1.0 set - - - - -
B.3.1.4.2.3 Door 750x2100 timber flush door 3.0 set - - - - -
B.3.1.4.2.4 Window 400x600 wooden frame casement window 3.0 m2 - - - - -
B.3.1.4.2.5 Window 1200x1200 wooden frame casement window 22.2 m2 - - - - -
B.3.1.4.3 Ceiling Works
B.3.1.4.3.1 Ceiling Work Gypsum Board + Framing 9.thk 249.5 m2 - - - - -
B.3.1.4.3.2 Ceiling Work PVC board 17.5 m2 - - - - -
B.3.1.4.4 Roofing Work
B.3.1.4.4.1 Metal Roof Sheet TCT 0,28mm 331.4 m2 - - - - -
B.3.1.4.4.2 Light Steel Truss (T1) 150x50 H.W 81.6 m - - - - -
B.3.1.4.4.3 Light Steel Truss (T2) 150x50 H.W 79.0 m - - - - -
B.3.1.4.4.4 Light Steel Truss (T3) 150x50 H.W 155.7 m - - - - -
B.3.1.4.4.5 Light Steel Truss (T4) 150x50 H.W 14.6 m - - - - -
B.3.1.4.4.6 Light Steel Truss (T5) 150x50 H.W 13.5 m - - - - -
B.3.1.4.4.7 Light Steel Truss (T6) 150x50 H.W 8.8 m - - - - -
B.3.1.4.4.8 Light Steel Truss (HP1) 150x50 H.W 71.5 m - - - - -
B.3.1.4.4.9 Light Steel Truss (HP2) 150x50 H.W 15.3 m - - - - -
B.3.1.4.4.10 Light Steel Truss (TS1) 150x50 H.W 80.3 m - - - - -
B.3.1.4.4.11 Light Steel Truss (TS2) 150x50 H.W 29.0 m - - - - -
B.3.1.4.4.12 Light Steel Truss (TG1) 150x50 H.W 80.9 m - - - - -
B.3.1.4.4.13 Light Steel Truss (TG2) 150x50 H.W 81.2 m - - - - -
B.3.1.4.4.14 Jack Truss (J1) 150x50x1987mm 8.0 Pcs - - - - -
B.3.1.4.4.15 Jack Truss (J2) 150x50x3033mm 2.0 Pcs - - - - -
B.3.1.4.4.16 Jack Truss (J3) 150x50x3869mm 2.0 Pcs - - - - -
B.3.1.4.4.17 Jack Truss (J4) 150x50x4706mm 2.0 Pcs - - - - -
B.3.1.4.4.18 Jack Truss (J5) 150x50x5542mm 2.0 Pcs - - - - -
B.3.1.4.4.19 Jack Truss (J6) 150x50x6379mm 1.0 Pcs - - - - -
B.3.1.4.4.20 Jack Truss (J7) 150x50x7215mm 2.0 Pcs - - - - -
1 of 13
 Unit Price Price
No. DESCRIPTION Material Qty A Unit Qty B Unit Unit Price Total Amount
Material Labor Expense Material Labor Expense
B.3.1.4.4.21 Bolt & nuts M12 Pcs - - - - -
B.3.1.4.4.22 Lisplank Facia Board 300x25 76.0 m - - - - -
B.3.1.4.4.23 Nok Sheet 10.5 m - - - - -
B.3.1.4.5 Sanitary Works
B.3.1.4.5.1 Toilet Squat Asphalt + Sand 3.0 set - - - - -
B.3.1.4.5.2 Washtafle Faucet Sanitary work 6.0 set - - - - -
B.3.1.4.5.3 Wall Faucet Sanitary work 6.0 set - - - - -
B.3.1.4.5.5 Clean water pipe Sanitary work 1.0 Ls - - - - -
B.3.1.4.5.6 Wase water pipe 1.0 Ls - - - - -
B.3.1.4.5.8 Tisue Holder Sanitary work 1.0 set - - - - -
B.3.1.5 Flag Post
B.3.1.5.1 Preparation Work
B.3.1.5.1.1 Stakeout, positioning and, measurement 14.0 m - - - - -
B.3.1.5.2 Earth work
B.3.1.5.2.1 Excavation 7.3 m3 - - - - -
B.3.1.5.2.2 Lean concrete K-100, t = 50 mm, 1:3:5 0.1 m3 - - - - -
B.3.1.5.2.3 Compacted back fill 5.1 m3 - - - - -
B.3.1.5.3 Structure Concrete Work
B.3.1.5.3.1 Foundation Work
B.3.1.5.3.1.1 Concrete K-225, Fc' = 18,68 Mpa 0.7 m3 - - - - -
B.3.1.5.3.1.2 Rebar Ø12mm, Fy' = 420 Mpa 56.4 kg - - - - -
B.3.1.5.3.1.3 Rebar Ø6mm, Fy' = 420 Mpa 8.4 kg - - - - -
B.3.1.5.3.1.4 Formwork Formwork 5.7 m2 - - - - -
B.3.1.5.3.2 Concrete Slab
B.3.1.5.3.2.1 Concrete K-225, Fc' = 18,68 Mpa 1.1 m3 - - - - -
B.3.1.5.3.2.2 Wiremesh (BRC) No. A8 2,2mx6mx6mm 75.4 kg - - - - -
B.3.1.5.3.2.3 Formwork Formwork 2.1 m2 - - - - -
B.3.1.5.3.3 Concrete Tie Beam work
B.3.1.5.3.3.1 Concrete K-225, Fc' = 18,68 Mpa 0.2 m3 - - - - -
B.3.1.5.3.3.2 Rebar Ø12mm, Fy' = 420 Mpa 17.1 kg - - - - -
B.3.1.5.3.3.3 Rebar Ø6mm, Fy' = 420 Mpa 38.7 kg - - - - -
B.3.1.5.3.3.4 Formwork Formwork 2.6 m2 - - - - -
B.3.1.5.3.4 Steel Post Work
B.3.1.5.3.4.1 M.S Plate 130x1070 mm, t = 25 mm 163.8 kg - - - - -
B.3.1.5.3.4.2 M.S Plate 50 X 7 X 150 mm 4.9 kg - - - - -
B.3.1.5.3.4.3 M.S Bolts Ø30mm 6.0 Pcs - - - - -
B.3.1.5.3.4.4 Steel Pipe OD Ø114,3 STD Class B 6.4 m - - - - -
B.3.1.5.3.4.5 Steel Pipe OD Ø101,6 STD Class B 5.5 m - - - - -
B.3.1.5.3.4.6 Steel Pipe OD Ø88,9 STD Class B 5.5 m - - - - -
B.3.1.5.3.4.7 Pulley Pulley 3.0 Pcs - - - - -
B.3.1.5.3.4.8 Accessories Ø130mm Berlian Capping 3.0 Pcs - - - - -
B.3.1.6 Septic Tank
B.3.1.6.1 Preparation Work
B.3.1.6.1.2 Stakeout, positioning and, measurement 66.6 m - - - - -
B.3.1.6.2 Earth work
B.3.1.6.2.1 Excavation 150.4 m3 - - - - -
B.3.1.6.2.2 Lean concrete K-100, t = 50 mm, 1:3:5 0.8 m3 - - - - -
B.3.1.6.2.3 Compacted back fill 88.7 m3 - - - - -
B.3.1.6.2.4 Gravel Size 20 to 40 31.3 m3 - - - - -
B.3.1.6.3 Structure Concrete Work
B.3.1.6.3.1 Foundation Work
B.3.1.6.3.1.1 Concrete K-225, Fc' = 18,68 Mpa 7.8 m3 - - - - -
B.3.1.6.3.1.2 Wiremesh (BRC) No. B6 2,2mx6mx6mm 200.7 kg - - - - -
B.3.1.6.3.1.3 Formwork Formwork 61.3 m2 - - - - -
B.3.1.6.3.2 Brick wall work
B.3.1.6.3.2.1 Brick 230 THK 107.3 m2 - - - - -
B.3.1.6.3.2.2 Brick 114 THK 8.3 m2 - - - - -
B.3.1.6.3.2.3 Plastered + acian wall t = 15 mm, 1 PC : 5 PS 924.9 m2 - - - - -
B.3.1.6.3.3 Concrete baffel work
B.3.1.6.3.3.1 Concrete K-225, Fc' = 18,68 Mpa 0.2 m3 - - - - -
B.3.1.6.3.3.2 Wiremesh (BRC) No. B6 2,2mx6mx6mm 8.4 kg - - - - -
B.3.1.6.3.3.3 Formwork Formwork 6.1 m2 - - - - -
B.3.1.6.4 Other Work
B.3.1.6.4.1 Inspection Cover Plate (Galvanize) Size 560x500 16.0 Pcs - - - - -
B.3.1.6.4.2 Piping System PVC Ø100mm 4.0 Ls - - - - -
B.3.1.6.4.3 Perforated C.I.S.P Ø150mm 4.0 Ls - - - -
B.3.2 Weighbridge Canopy (12 x 8 x 4,5 mtr) 195.0 m2 1.0 unit -
B.3.2.1 Preparation Work
B.3.2.1.1 Stakeout, positioning and, measurement 10.0 m - - - - -
B.3.2.2 Earth work
B.3.2.2.1 Excavation 3.1 m3 - - - - -
B.3.2.2.2 Lean concrete K-100, t = 50 mm, 1:3:5 0.2 m3 - - - - -
B.3.2.2.3 Compacted back fill 0.5 m3 - - - - -
B.3.2.3 Structure Concrete Work
B.3.2.3.1 Pile Cap Work
B.3.2.3.1.1 Concrete K-225, Fc' = 18,68 Mpa 0.8 m3 - - - - -
B.3.2.3.1.2 Rebar D13mm, Fy' = 420 Mpa 115.2 kg - - - - -
B.3.2.3.1.3 Rebar D16mm, Fy' = 420 Mpa 16.0 kg - - - - -
B.3.2.3.1.4 Formwork Formwork 3.2 m2 - - - - -
2 of 13
 Unit Price Price
No. DESCRIPTION Material Qty A Unit Qty B Unit Unit Price Total Amount
Material Labor Expense Material Labor Expense
B.3.2.3.2 Concrete Slab Work
B.3.2.3.2.1 Concrete K-225, Fc' = 18,68 Mpa 0.6 m3 - - - - -
B.3.2.3.2.2 Wiremesh Wiremesh M6-150 18.8 kg - - - - -
B.3.2.3.2.3 Formwork Formwork 0.6 m2 - - - - -
B.3.2.3.3 Concrete Ground Beam
B.3.2.3.3.1 Concrete K-225, Fc' = 18,68 Mpa 0.7 m3 - - - - -
B.3.2.3.3.2 Rebar Ø6mm, Fy' = 420 Mpa 3.4 kg - - - - -
B.3.2.3.3.3 Rebar D13mm, Fy' = 420 Mpa 22.5 kg - - - - -
B.3.2.3.3.4 Rebar D16mm, Fy' = 420 Mpa 21.5 kg - - - - -
B.3.2.3.3.5 Formwork Formwork 10.0 m2 - - - - -
B.3.2.3.4 Concrete Column Work
B.3.2.3.4.1 Concrete K-225, Fc' = 18,68 Mpa 0.3 m3 - - - - -
B.3.2.3.4.2 Rebar Ø6mm, Fy' = 420 Mpa 12.1 kg - - - - -
B.3.2.3.4.3 Rebar D13mm, Fy' = 420 Mpa 49.9 kg - - - - -
B.3.2.3.4.4 Rebar D16mm, Fy' = 420 Mpa 19.0 kg - - - - -
B.3.2.3.4.5 Formwork Formwork 7.2 m2 - - - - -
B.3.2.3.5 Concrete Foof Beam
B.3.2.3.5.1 Concrete K-225, Fc' = 18,68 Mpa 0.4 m3 - - - - -
B.3.2.3.5.2 Rebar Ø6mm, Fy' = 420 Mpa 2.0 kg - - - - -
B.3.2.3.5.3 Rebar D13mm, Fy' = 420 Mpa 25.8 kg - - - - -
B.3.2.3.5.4 Formwork Formwork 6.0 m2 - - - - -
B.3.2.3.6 Concrete Counter Top
B.3.2.3.6.1 Concrete K-225, Fc' = 18,68 Mpa 0.2 m3 - - - - -
B.3.2.3.6.2 Formwork Formwork 2.6 m2 - - - - -
B.3.2.4 Structure Concrete Work
B.3.2.4.1 Masonry and Tile Works
B.3.2.4.1.1 Brick 1PC : 5 PS 26.0 m2 - - - - -
B.3.2.4.1.2 Plastered + acian wall t = 15 mm, 1 PC : 5 PS 52.1 m2 - - - - -
B.3.2.4.1.3 Painting 52.1 m2 - - - - -
B.3.2.4.1.4 Floor Tile size 30x30mm 6.3 m2 - - - - -
B.3.2.4.1.5 Floor (counter top) size 25x25mm 3.8 m2 - - - - -
B.3.2.4.2 Door and Window works
B.3.2.4.2.1 Door Size 2100x900 timber flash door 1.0 set - - - - -
B.3.2.4.2.2 Window Wooden frames size 1200x1200 mm 1.0 set - - - - -
B.3.2.4.2.3 Window Wooden fixed frames size 1200x1200 mm 1.0 set - - - - -
B.3.2.4.2.4 Window Wooden fixed frames size 1200x900 mm 1.0 set - - - - -
B.3.2.4.3 Ceiling Works
B.3.2.4.3.1 Ceiling Work plywood 8 thk 6.3 m2 - - - - -
B.3.2.4.4 Roofing Work
B.3.2.4.4.1 Metal Roof Sheet TCT 0,28mm (with tiled pattern) 13.7 m2 - - - - -
B.3.2.4.4.2 Metal Roof Truss C75 x 0.75 x 6m 29.3 m - - - - -
B.3.2.4.4.3 Facia Board 300x25 H.W 14.8 m - - - - -
B.3.3 Guard House (3 x 4 x 2.5 mtrs) 25.8 m2 1.0 unit -
B.3.3.1 Preparation Work
B.3.3.1.1 Stakeout, positioning and, measurement 14.0 m - - - - -
B.3.3.2 Earth work
B.3.3.2.1 Excavation 84.4 m3 - - - - -
B.3.3.2.2 Lean concrete K-100, t = 50 mm, 1:3:5 0.3 m3 - - - - -
B.3.3.2.3 Compacted back fill 12.7 m3 - - - - -
B.3.3.3 Structure Concrete Work
B.3.3.3.1 Foundation Work
B.3.3.3.1.1 Concrete K-225, Fc' = 18,68 Mpa 1.0 m3 - - - - -
B.3.3.3.1.2 Rebar D13mm, Fy' = 420 Mpa 149.8 kg - - - - -
B.3.3.3.1.3 Rebar Ø8mm, Fy' = 420 Mpa 8.0 kg - - - - -
B.3.3.3.1.4 Formwork Formwork 4.0 m2 - - - - -
B.3.3.3.2 Concrete Tie beam Work
B.3.3.3.2.1 Concrete K-225, Fc' = 18,68 Mpa 1.0 m3 - - - - -
B.3.3.3.2.2 Rebar D13mm, Fy' = 420 Mpa 45.6 kg - - - - -
B.3.3.3.2.3 Rebar Ø8mm, Fy' = 420 Mpa 47.0 kg - - - - -
B.3.3.3.2.4 Formwork Formwork 15.4 m2 - - - - -
B.3.3.3.3 Concrete Column Work
B.3.3.3.3.1 Concrete K-225, Fc' = 18,68 Mpa 0.3 m3 - - - - -
B.3.3.3.3.2 Rebar D16mm, Fy' = 420 Mpa 110.8 kg - - - - -
B.3.3.3.3.3 Rebar Ø8mm, Fy' = 420 Mpa 5.3 kg - - - - -
B.3.3.3.3.4 Formwork Formwork 7.5 m2 - - - - -
B.3.3.3.4 Concrete Apron Work
B.3.3.3.4.1 Concrete K-225, Fc' = 18,68 Mpa 1.4 m3 - - - - -
B.3.3.3.4.2 Wiremesh M6 41.6 kg - - - - -
B.3.3.3.4.3 Formwork Formwork 2.3 m2 - - - - -
B.3.3.3.5 Concrete Roof Beam Work
B.3.3.3.5.1 Concrete K-225, Fc' = 18,68 Mpa 0.7 m3 - - - - -
B.3.3.3.5.2 Rebar D13mm, Fy' = 420 Mpa 41.7 kg - - - - -
B.3.3.3.5.3 Rebar Ø8mm, Fy' = 420 Mpa 33.7 kg - - - - -
B.3.3.3.5.4 Formwork Formwork 32.5 m2 - - - - -
B.3.3.3.6 Flooring Work
B.3.3.3.6.1 Concrete K-225, Fc' = 18,68 Mpa 0.9 m3 - - - - -
B.3.3.3.6.2 Wiremesh M6 36.1 kg - - - - -
B.3.3.3.6.3 Compacted Stone Sirtu 0.1 m3 - - - - -
B.3.3.4 Architecture Work
3 of 13
 Unit Price Price
No. DESCRIPTION Material Qty A Unit Qty B Unit Unit Price Total Amount
Material Labor Expense Material Labor Expense
B.3.3.4.1 Masonry and Tile Works
B.3.3.4.1.1 Brick 1PC : 5 PS 29.4 m2 - - - - -
B.3.3.4.1.2 Plastered + acian wall t = 15 mm, 1 PC : 5 PS 58.9 m2 - - - - -
B.3.3.4.1.3 Painting 58.9 m2 - - - - -
B.3.3.4.1.4 Floor size 30x30mm 9.7 m2 - - - - -
B.3.3.4.1.4 Floor (Toilet) size 25x25mm 2.3 m2 - - - - -
B.3.3.4.1.5 Toilet Wall Tile size 30x30mm 7.8 m2 - - - - -
B.3.3.4.2 Door and Window works
B.3.3.4.2.1 Door Size 2100x760 timber flash door 1.0 set - - - - -
B.3.3.4.2.2 Window Wooden frames size 1100x1200 mm 1.0 set - - - - -
B.3.3.4.2.3 Window Wooden frames size 1200x1200 mm 1.0 set - - - - -
B.3.3.4.2.4 Window Wooden frames size 1200x1800 mm 1.0 set - - - - -
B.3.3.4.2.5 Window Wooden frames size 600x600 mm 1.0 set - - - - -
B.3.3.4.2.6 Door PVC Size 1200x700x5 mm 1.0 set - - - - -
B.3.3.4.3 Ceiling Works
B.3.3.4.3.1 Ceiling Work plywood 8 thk 25.8 m2 - - - - -
B.3.3.5 Roofing Work
B.3.3.5.1 Metal Roof Sheet TCT 0,28mm (with tiled pattern) 25.8 m2 - - - - -
B.3.3.5.2 Metal Roof Truss C75 x 0.75 x 6m 13.5 m - - - - -
B.3.3.5.3 Facia Board 300x25 H.W 20.4 m - - - - -
B.3.3.6 Sanitary Works
B.3.3.6.1 Squat Toilet Sanitary work 1.0 set - - - - -
B.3.3.6.4 Washtafle Faucet Sanitary work 1.0 set - - - - -
B.3.3.6.3 Wall Faucet Sanitary work 1.0 set - - - - -
B.3.3.6.5 Clean water pipe Sanitary work 1.0 Ls - - - - -
B.3.3.6.6 Wase water pipe Sanitary work 1.0 Ls - - - - -
B.3.3.6.7 Bak Fiber Sanitary work 1.0 set - - - - -
B.3.4 Workshop & Store (12 mtr x 18 mtr) 220.0 m2 1.0 unit -
B.3.4.1 Preparation Work
B.3.4.1.1 Stakeout, positioning and, measurement 60.0 m - - - - -
B.3.4.2 Earth work
B.3.4.2.1 Excavation 99.9 m3 - - - - -
B.3.4.2.2 Lean concrete K-100, t = 50 mm 1.2 m3 - - - - -
B.3.4.2.3 Compacted back fill 15.0 m3 - - - - -
B.3.4.3 Structure Concrete Work
B.3.4.3.1 Foundation 1500x1500 Work
B.3.4.3.1.1 Concrete K-225, Fc' = 18,68 Mpa 13.7 m3 - - - - -
B.3.4.3.1.2 Rebar D13mm, Fy' = 420 Mpa 1,248.0 kg - - - - -
B.3.4.3.1.3 Rebar Ø10mm, Fy' = 420 Mpa 111.1 kg - - - - -
B.3.4.3.1.4 Formwork Formwork 30.0 m2 - - - - -
B.3.4.3.2 Foundation 750 x 750 Work
B.3.4.3.2.1 Concrete K-225, Fc' = 18,68 Mpa 0.2 m3 - - - - -
B.3.4.3.2.2 Rebar D13mm, Fy' = 420 Mpa 47.8 kg - - - - -
B.3.4.3.2.3 Rebar Ø6mm, Fy' = 420 Mpa 2.7 kg - - - - -
B.3.4.3.2.4 Formwork Formwork 24.0 m2 - - - - -
B.3.4.3.3 Pedestal 1500 x 1500
B.3.4.3.3.1 Concrete K-225, Fc' = 18,68 Mpa 24.0 m3 - - - - -
B.3.4.3.3.2 Rebar D22mm, Fy' = 420 Mpa 882.1 kg - - - - -
B.3.4.3.3.3 Rebar Ø10mm, Fy' = 420 Mpa 158.0 kg - - - - -
B.3.4.3.3.4 Formwork Formwork 10.8 m2 - - - - -
B.3.4.3.4 Pedestal 750 x 750
B.3.4.3.4.1 Concrete K-225, Fc' = 18,68 Mpa 1.0 m3 - - - - -
B.3.4.3.4.2 Rebar D13mm, Fy' = 420 Mpa 142.3 kg - - - - -
B.3.4.3.4.3 Rebar Ø6mm, Fy' = 420 Mpa 24.5 kg - - - - -
B.3.4.3.4.4 Formwork Formwork 16.6 m2 - - - - -
B.3.4.3.5 Ground Beam
B.3.4.3.5.1 Concrete K-225, Fc' = 18,68 Mpa 12.3 m3 - - - - -
B.3.4.3.5.2 Rebar D16mm, Fy' = 420 Mpa 568.8 kg - - - - -
B.3.4.3.5.3 Rebar Ø10mm, Fy' = 420 Mpa 345.5 kg - - - - -
B.3.4.3.5.4 Formwork Formwork 60.0 m2 - - - - -
B.3.4.3.6 Lintel work
B.3.4.3.6.1 Concrete K-225, Fc' = 18,68 Mpa 1.2 m3 - - - - -
B.3.4.3.6.2 Rebar D13mm, Fy' = 420 Mpa 249.6 kg - - - - -
B.3.4.3.6.3 Rebar Ø6mm, Fy' = 420 Mpa 53.3 kg - - - - -
B.3.4.3.6.4 Formwork Formwork 24.0 m2 - - - - -
B.3.4.3.7 Concrete Slab
B.3.4.3.7.1 Concrete K-225, Fc' = 18,68 Mpa 93.6 m3 - - - - -
B.3.4.3.7.2 Wiremesh (BRC) No. A8 2,2mx6mx8mm 3,662.4 kg - - - - -
B.3.4.3.7.3 Formwork Formwork 28.8 m2 - - - - -
B.3.4.4 Steel Structure Works
B.3.4.4.1 Steel Column
B.3.4.4.1.1 IWF Column WF300x150x6.5x9 2,275.4 kg - - - - -
B.3.4.4.1.2 Base Plate Base Plate t=25 mm 410 x 250 mm 201.2 kg - - - - -
B.3.4.4.1.3 Anchor Bolt M25x500L 40.0 pcs - - - - -
B.3.4.4.1.4 Stiffener Plate Stiffener Plate t=9 mm 75 x 200 mm 21.2 kg - - - - -
B.3.4.4.1.5 Grouting 25 Thk 0.1 m3 - - - - -
B.3.4.4.2 Steel Tie Beam
B.3.4.4.2.1 IWF Beam WF 200x100x5.5x8 766.8 kg - - - - -
B.3.4.4.2.2 MS Plate Joint Plate t=10 mm 170 x 150mm 32.0 kg - - - - -
4 of 13
 Unit Price Price
No. DESCRIPTION Material Qty A Unit Qty B Unit Unit Price Total Amount
Material Labor Expense Material Labor Expense
B.3.4.4.2.3 Bolt & nuts Bolt & nuts Dia. 16 mm 64.0 pcs - - - - -
B.3.4.4.3 Steel Rafters
B.3.4.4.3.1 IWF Rafter WF300x150x6.5x9 2,113.9 kg - - - - -
B.3.4.4.3.2 Stiffener Plate Stiffener Plate t=13mm 75 x 280 mm 17.1 kg - - - - -
B.3.4.4.3.3 Endplate Endplate 2/731x171x16 thk 62.8 kg - - - - -
B.3.4.4.3.4 Endplate 690x171x16thk 59.3 kg - - - - -
B.3.4.4.3.5 Endplate 350x178x10thk 19.6 kg - - - - -
B.3.4.4.3.6 Endplate 350x171x10thk 18.8 kg - - - - -
B.3.4.4.3.7 Bolt & nuts Bolt & nuts Dia. 22 mm 80.0 Pcs - - - - -
B.3.4.4.3.8 Bolt & nuts Bolt & nuts Dia. 20 mm 24.0 Pcs - - - - -
B.3.4.4.4 Roof
B.3.4.4.4.1 CNP Purlin CNP 150x65x20x2.3 2,541.4 kg - - - - -
B.3.4.4.4.2 MS Plate Joint Plate t=4mm 150x125mm 7.1 kg - - - - -
B.3.4.4.4.3 Bolt & nuts Bolt & nuts Dia. 12 mm 28.3 Pcs - - - - -
B.3.4.4.4.4 Sagrod Sagrod dia. 12 plain bar 62.4 m - - - - -
B.3.4.4.4.5 Wind bracing Wind bracing dia. 20 round bar 231.9 kg - - - - -
B.3.4.4.4.6 Roofing Sheet metal roof thick 0.45 mm 329.3 m2 - - - - -
B.3.4.4.4.7 Ridge Metal roof 18.0 m - - - - -
B.3.4.5 Mansory Work
B.3.4.5.1 Brick 1PC : 5 PS 100.0 m2 - - - - -
B.3.4.5.2 Plastered + acian wall t = 15 mm, 1 PC : 5 PS 200.0 m2 - - - - -
B.3.4.5.3 Rendering 200.0 m2 - - - - -
B.3.4.6 Door and Window
B.3.4.6.1 Door Steel Sliding Door (4 x3 m) 1.0 set - - - - -
B.3.4.6.2 Door Door (2,1 x1 m) 1.0 set - - - - -
B.3.4.6.3 Window AL Louver 1200 x 1500 mm 6.0 set - - - - -
B.3.4.7 Wall Painting
B.3.4.7.1 Painting 200.0 m2 - - - - -
B.3.5 Supervisor Room & Sterilizer Control Room (6 mtr x 3 mtr) 18.0 m2 1.0 unit -
B.3.5.1 Preparation Work
B3.5.1.1 Stakeout, positioning and, measurement 18.0 m - - - - -
B.3.5.2 Wall works
B3.5.2.1 Plywood T = 10 mm 18.2 m2 - - - - -
B3.5.2.2 List Plank 20 x 3 mm 16.0 m - - - - -
B.3.5.3 Door and Window works
B3.5.3.1 Window window glassT=5 mm 16.0 m2 - - - - -
B3.5.3.2 Steel Angle L50x50x5 178.4 kg - - - - -
B3.5.3.3 Door Door Glass T= 10 mm 1 unit 2.0 set - - - - -
B.3.5.4 Roof works
B3.5.4.1 Frame L50x50x6 187.3 kg - - - - -
B3.5.4.2 Plywood T = 8 mm 18.0 m2 - - - - -
B.3.6 Bicycle Shed (3 mtr x 8 mtr) 36.0 m2 1.0 unit -
B.3.6.1 Preparation Work
B.3.6.1.1 Stakeout, positioning and, measurement 26.8 m - - - - -
B.3.6.2 Earth work
B.3.6.2.1 Excavation 17.4 m3 - - - - -
B.3.6.2.2 Lean concrete K-100, t = 50 mm 2.0 m3 - - - - -
B.3.6.2.3 Compacted back fill 5.2 m3 - - - - -
B.3.6.2.4 Sand Fill t = 50 mm 5.5 m3 - - - - -
B.3.6.3 Structure Concrete Work
B.3.6.3.1 Pile Cap Work
B.3.6.3.1.1 Concrete K-225, Fc' = 18,68 Mpa 2.9 m3 - - - - -
B.3.6.3.1.2 Rebar D16mm, Fy' = 420 Mpa 343.7 kg - - - - -
B.3.6.3.1.3 Formwork Formwork 10.1 m2 - - - - -
B.3.6.3.2 Ground Beam
B.3.6.3.2.1 Concrete K-225, Fc' = 18,68 Mpa 0.5 m3 - - - - -
B.3.6.3.2.2 Rebar D13mm, Fy' = 420 Mpa 40.4 kg - - - - -
B.3.6.3.2.3 Rebar Ø10mm, Fy' = 420 Mpa 16.3 kg - - - - -
B.3.6.3.2.4 Formwork Formwork 5.2 m2 - - - - -
B.3.6.3.3 Floor Work
B.3.6.3.3.1 Concrete K-225, Fc' = 18,68 Mpa 6.8 m3 - - - - -
B.3.6.3.3.2 Wiremesh (BRC) Wiremesh M6-150 206.0 kg - - - - -
B.3.6.3.3.3 Formwork Formwork 5.4 m2 - - - - -
B.3.6.4 Steel Structure & Roofing Works
B.3.6.4.1 Steel Pipe Ø100 STD Class B 85.6 m - - - - -
B.3.6.4.2 Steel Pipe Ø75 STD Class B 66.6 m - - - - -
B.3.6.4.3 CNP C 150x65x16x2 156.2 kg - - - - -
B.3.6.4.4 Gird L50x50x5 8.0 Pcs - - - - -
B.3.6.4.5 Base Plate Base Plate 200 X 80 X 7.5 mm 2.8 kg - - - - -
B.3.6.4.6 Base Plate Base Plate 350 X 1350 X 6 mm 66.8 kg - - - - -
B.3.6.4.7 Metal Roof Sheet TCT 0,28mm 36.0 m2 - - - - -
B.3.6.4.8 Sagrod Sagrod dia. 12 plain bar L=1,4m 84.0 m - - - - -
B.3.6.4.9 Anchor Bolt M20x200L 18.0 Pcs - - - - -
B.3.7 Car Park (6 mtr x 8 mtr x 2.5 mtr) 48.0 m2 1.0 unit -
B.3.7.1 Preparation Work
B.3.7.1.1 Stakeout, positioning and, measurement 30.4 m - - - - -
B.3.7.2 Earth work
B.3.7.2.1 Excavation 23.8 m3 - - - - -
B.3.7.2.2 Lean concrete K-100, t = 50 mm 2.8 m3 - - - - -
5 of 13
 Unit Price Price
No. DESCRIPTION Material Qty A Unit Qty B Unit Unit Price Total Amount
Material Labor Expense Material Labor Expense
B.3.7.2.3 Compacted back fill 7.1 m3 - - - - -
B.3.7.2.4 Compacted Sand 5.5 m3 - - - - -
B.3.7.3 Structure Concrete Work
B.3.7.3.1 Foundation Work
B.3.7.3.1.1 Concrete K-225, Fc' = 18,68 Mpa 3.7 m3 - - - - -
B.3.7.3.1.2 Rebar D16mm, Fy' = 420 Mpa 414.8 kg - - - - -
B.3.7.3.1.3 Formwork Formwork 12.2 m2 - - - - -
B.3.7.3.2 Concrete Slab
B.3.7.3.2.1 Concrete K-225, Fc' = 18,68 Mpa 9.6 m3 - - - - -
B.3.7.3.2.2 Wiremesh (BRC) No. A6 2,2mx6mx6mm 287.8 kg - - - - -
B.3.7.3.2.3 Formwork Formwork 6.1 m2 - - - - -
B.3.7.3.3 Concrete Tie Beam work
B.3.7.3.3.1 Concrete K-225, Fc' = 18,68 Mpa 0.5 m3 - - - - -
B.3.7.3.3.2 Rebar D13mm, Fy' = 420 Mpa 40.4 kg - - - - -
B.3.7.3.3.3 Rebar Ø10mm, Fy' = 420 Mpa 16.3 kg - - - - -
B.3.7.3.3.4 Formwork Formwork 5.2 m2 - - - - -
B.3.7.3.4 Concrete Tire Stopper
B.3.7.3.4.1 Concrete K-225, Fc' = 18,68 Mpa 0.7 m3 - - - - -
B.3.7.3.4.2 Wiremesh (BRC) No. A6 2,2mx6mx6mm 16.9 kg - - - - -
B.3.7.3.4.3 Formwork Formwork 5.4 m2 - - - - -
B.3.7.4 Steel Structure Work
B.3.7.4.1 Steel Pipe Ø100 STD Class B 94.6 m - - - - -
B.3.7.4.2 Steel Pipe Ø75 STD Class B 66.6 m - - - - -
B.3.7.4.3 CNP C 150x65x16x2 239.7 kg - - - - -
B.3.7.4.4 Gird L50x50x5 10.0 Pcs - - - - -
B.3.7.4.5 Base Plate Base Plate 200 X 80 X 7.5 mm 2.8 kg - - - - -
B.3.7.4.6 Base Plate Base Plate 350 X 1350 X 6 mm 66.8 kg - - - - -
B.3.7.4.7 Metal Roof Sheet TCT 0,28mm 48.0 m2 - - - - -
B.3.7.4.8 Sagrod Sagrod dia. 12 plain bar L=1,4m 112.0 m - - - - -
B.3.7.4.9 Anchor Bolt M20x200L 18.0 Pcs - - - - -
B.3.8 Toilet Block (6 mtr x 3 mtr) 36.8 m2 1.0 unit -
B.3.8.1 Preparation Work
B.3.8.1.1 Stakeout, positioning and, measurement 18.0 m2 - - - - -
B.3.8.2 Earth work
B.3.8.2.1 Excavation 2.4 m3 - - - - -
B.3.8.2.2 Lean concrete K-100, t = 50 mm, 1:3:5 0.1 m3 - - - - -
B.3.8.2.3 Compacted back fill 0.4 m3 - - - - -
B.3.8.2.4 Sand Fill 0.1 m3 - - - - -
B.3.8.3 Structure Concrete Work
B.3.8.3.1 Pile Cap Work
B.3.8.3.1.1 Concrete K-225, Fc' = 18,68 Mpa 1.7 m3 - - - - -
B.3.8.3.1.2 Formwork Formwork 8.3 m2 - - - - -
B.3.8.3.2 Tie Beam Work
B.3.8.3.2.1 Concrete K-225, Fc' = 18,68 Mpa 0.9 m3 - - - - -
B.3.8.3.2.2 Rebar Ø10mm, Fy' = 420 Mpa 72.5 kg - - - - -
B.3.8.3.2.3 Rebar Ø6mm, Fy' = 420 Mpa 30.0 kg - - - - -
B.3.8.3.2.4 Formwork Formwork 11.7 m2 - - - - -
B.3.8.3.3 Column Work
B.3.8.3.3.1 Concrete K-225, Fc' = 18,68 Mpa 0.9 m3 - - - - -
B.3.8.3.3.2 Rebar Ø10mm, Fy' = 420 Mpa 98.3 kg - - - - -
B.3.8.3.3.3 Rebar Ø6mm, Fy' = 420 Mpa 34.9 kg - - - - -
B.3.8.3.3.4 Formwork Formwork 23.8 m2 - - - - -
B.3.8.3.4 Ring Beam Work
B.3.8.3.4.1 Concrete K-225, Fc' = 18,68 Mpa 0.4 m3 - - - - -
B.3.8.3.4.2 Rebar Ø10mm, Fy' = 420 Mpa 44.6 kg - - - - -
B.3.8.3.4.3 Rebar Ø6mm, Fy' = 420 Mpa 11.9 kg - - - - -
B.3.8.3.4.4 Formwork Formwork 5.4 m2 - - - - -
B.3.8.3.5 Floor Work
B.3.8.3.5.1 Mortar 1:4 0.8 m3 - - - - -
B.3.8.3.5.2 Floor Ceramic Tile Floor Tile 200x200 8.7 m2 - - - - -
B.3.8.3.5.3 Floor Ceramic Tile Floor Tile 300x300 1.8 m2 - - - - -
B.3.8.3.6 Wall Work
B.3.8.3.6.1 Brick 1PC : 5 PS 72.1 m2 - - - - -
B.3.8.3.6.2 Plastered + acian wall t = 15 mm, 1 PC : 5 PS 54.0 m2 - - - - -
B.3.8.3.6.3 Plastered + acian wall t = 15 mm, 1 PC : 5 PS 41.5 m2 - - - - -
B.3.8.3.6.4 Floor Ceramic Tile Floor Tile 200x200 33.0 m2 - - - - -
B.3.8.4 Septictank Work
B.3.8.4.1 Concrete K-225, Fc' = 18,68 Mpa 1.2 m3 - - - - -
B.3.8.4.2 Rebar Ø8mm, Fy' = 420 Mpa 54.2 kg - - - - -
B.3.8.4.3 Sand Fill 0.4 m3 - - - - -
B.3.8.4.4 Brick 1PC : 5 PS 15.3 m2 - - - - -
B.3.8.4.5 Gravel 2-3 cm 2.9 m3 - - - - -
B.3.8.4.6 Palm Fiber 9.6 m2 - - - - -
B.3.8.5 Door and Window Works
B.3.8.5.1 Door PVC Size 720x2150x30 mm 3.0 set - - - - -
B.3.8.5.2 Window Boven 600x500mm 0.9 m2 - - - - -
B.3.8.5.3 Roster 1.7 m2 - - - - -
B.3.8.6 Ceiling Works
B.3.8.6.1 Gypsum 600x1200x4 THK 40.0 m2 - - - - -
6 of 13
 Unit Price Price
No. DESCRIPTION Material Qty A Unit Qty B Unit Unit Price Total Amount
Material Labor Expense Material Labor Expense
B.3.8.6.2 Frame Ceiling Alumunium 111.2 m - - - - -
B.3.8.7 Drainage Works
B.3.8.7.1 PVC Pipe 2-4" PVC Pipe 3.0 m - - - - -
B.3.8.7.2 PVC Pipe Ø3" PVC Pipe 6.0 m - - - - -
B.3.8.7.3 PVC Pipe Ø1" PVC Pipe 10.0 m - - - - -
B.3.8.7.4 PVC Pipe Ø4" PVC Pipe 6.0 m - - - - -
B.3.8.8 Concrete Wall Works
B.3.8.8.1 Brick 1PC : 5 PS 18.2 m2 - - - - -
B.3.8.8.2 Plastered + acian wall t = 15 mm, 1 PC : 5 PS 18.2 m2 - - - - -
B.3.8.8.3 Lean concrete K-100, t = 50 mm, 1:3:5 0.3 m3 - - - - -
B.3.8.9 Roofing Works
B.3.8.9.1 Zincalume Roof Sheet Zincalume metal roof thick 0.45 mm 36.1 m2 - - - - -
B.3.8.10 Steel Truss
B.3.8.10.1 Lipped Channel C 85x39x5 55.3 m - - - - -
B.3.8.10.2 Lipped Channel C 85x39x5 22.1 m - - - - -
B.3.8.10.3 Lipped Channel C 85x39x5 21.7 m - - - - -
B.3.8.10.4 Lipped Channel C 85x39x5 31.1 m - - - - -
B.3.8.10.5 Lipped Channel C 85x39x5 15.8 m - - - - -
B.3.8.10.6 Lipped Channel C 85x39x5 27.0 m - - - - -
B.3.8.10.7 Ridge Metal roof 3.0 m - - - - -
B.3.8.11 Sanitary Works
B.3.8.11.1 Squat Toilet Sanitary work 3.0 set - - - - -
B.3.8.11.2 Wall Faucet Sanitary work 12.0 set - - - - -
B.3.8.11.3 Floor Drain Sanitary work 5.0 set - - - - -
B.3.8.11.4 Clean Water Pipe Sanitary work 1.0 Ls - - - - -
B.3.8.11.5 Waste Water Pipe Sanitary work 1.0 ls - - - - -
B.3.8.11.7 Water Tower Sanitary work 1.0 set - - - - -
B.3.9 Mosholla (4 mtr x 4 mtr) & (3 mtr x 2.5 & 4 mtr x 2.5 mtr) 55.7 m2 1.0 unit -
B.3.9.1 Preparation Work
B.3.9.1.1 Stakeout, positioning and, measurement 23.3 m - - - - -
B.3.9.2 Earth work
B.3.9.2.1 Excavation 5.3 m3 - - - - -
B.3.9.2.2 Lean concrete K-100, t = 50 mm 0.4 m3 - - - - -
B.3.9.2.3 Compacted back fill 0.8 m3 - - - - -
B.3.9.3 Structure Concrete Work
B.3.9.3.1 Pile Cap Work
B.3.9.3.1.1 Concrete K-225, Fc' = 18,68 Mpa 1.7 m3 - - - - -
B.3.9.3.1.2 Rebar D13mm, Fy' = 420 Mpa 39.9 kg - - - - -
B.3.9.3.1.3 Rebar Ø6mm, Fy' = 420 Mpa 12.8 kg - - - - -
B.3.9.3.1.4 Formwork Formwork 4.8 m2 - - - - -
B.3.9.3.2 Concrete Slab Work
B.3.9.3.2.1 Concrete K-225, Fc' = 18,68 Mpa 2.8 m3 - - - - -
B.3.9.3.2.2 Wiremesh Wiremesh M6-150 84.3 kg - - - - -
B.3.9.3.2.3 Formwork Formwork 2.3 m2 - - - - -
B.3.9.3.3 Concrete Ground Beam
B.3.9.3.3.1 Concrete K-225, Fc' = 18,68 Mpa 1.9 m3 - - - - -
B.3.9.3.3.2 Rebar Ø6mm, Fy' = 420 Mpa 11.1 kg - - - - -
B.3.9.3.3.3 Rebar D13mm, Fy' = 420 Mpa 26.0 kg - - - - -
B.3.9.3.3.4 Rebar D16mm, Fy' = 420 Mpa 34.0 kg - - - - -
B.3.9.3.3.5 Rebar D20mm, Fy' = 420 Mpa 76.9 kg - - - - -
B.3.9.3.3.6 Formwork Formwork 24.8 m2 - - - - -
B.3.9.3.4 Concrete Column
B.3.9.3.4.1 Concrete K-225, Fc' = 18,68 Mpa 0.6 m3 - - - - -
B.3.9.3.4.2 Rebar Ø6mm, Fy' = 420 Mpa 23.4 kg - - - - -
B.3.9.3.4.3 Rebar D13mm, Fy' = 420 Mpa 99.8 kg - - - - -
B.3.9.3.4.4 Rebar D16mm, Fy' = 420 Mpa 37.9 kg - - - - -
B.3.9.3.4.5 Formwork Formwork 14.4 m2 - - - - -
B.3.9.3.5 Concrete Foof Beam
B.3.9.3.5.1 Concrete K-225, Fc' = 18,68 Mpa 1.1 m3 - - - - -
B.3.9.3.5.2 Rebar Ø6mm, Fy' = 420 Mpa 6.7 kg - - - - -
B.3.9.3.5.3 Rebar D13mm, Fy' = 420 Mpa 60.7 kg - - - - -
B.3.9.3.5.4 Formwork Formwork 18.8 m2 - - - - -
B.3.9.4 Wall and Roof Work
B.3.9.4.1 Wall and Roof Work
B.3.9.4.1.1 Brick 1PC : 5 PS 53.9 m2 - - - - -
B.3.9.4.1.2 Plastered + acian wall t = 15 mm, 1 PC : 5 PS 107.8 m2 - - - - -
B.3.9.4.1.3 Painting 107.8 m2 - - - - -
B.3.9.4.1.4 Window Wooden frame 1800x1220mm 4.0 m2 - - - - -
B.3.9.4.1.5 Window Wooden frame 1000x1220mm 2.0 m2 - - - - -
B.3.9.4.1.6 Door Timber Flash door 1880 wide x 2100 high 1.0 set - - - - -
B.3.9.4.1.7 Facia Board 300 x 25 H.W 31.0 m - - - - -
B.3.9.4.1.8 Metal Roof Sheet TCT 0,28mm 55.0 m2 - - - - -
B.3.9.4.1.9 Light Steel Truss C75 x 0.75 x 6m 48.0 Pcs - - - - -
B.3.9.4.1.10 Ceiling Work Plywood 8 thk 84.3 m2 - - - - -
B.3.9.4.1.11 Nok Sheet 5.0 m - - - - -
B.3.9.5 Sanitary Works
B.3.9.5.1 Water Faucet Sanitary work 4.0 set - - - - -
B.3.9.5.2 Clean water pipe Sanitary work 1.0 ls - - - - -
B.3.9.5.3 Wase water pipe 1.0 ls - - - - -
7 of 13
 Unit Price Price
No. DESCRIPTION Material Qty A Unit Qty B Unit Unit Price Total Amount
Material Labor Expense Material Labor Expense
B.3.9.5.4 Floor Tile size 30x30mm 86.4 m2 - - - - -
B.3.10 Raw Water Pump House (3 mtr x 3.5 mtr) 27.5 m2 1.0 unit -
B.3.11.1 Preparation Work
B.3.11.1.1 Stakeout, positioning and, measurement 13.0 m - - - - -
B.3.11.2 Earth work
B.3.11.2.1 Excavation 6.5 m3 - - - - -
B.3.11.2.2 Lean concrete K-100, t = 50 mm 0.2 m3 - - - - -
B.3.11.2.3 Compacted back fill 1.0 m3 - - - - -
B.3.11.3 Structure Concrete Work
B.3.11.3.1 Pile Cap Work
B.3.11.3.1.1 Concrete K-225, Fc' = 18,68 Mpa 1.0 m3 - - - - -
B.3.11.3.1.2 Rebar D13mm, Fy' = 420 Mpa Footing 114.8 kg - - - - -
B.3.11.3.1.3 Rebar Ø8mm, Fy' = 420 Mpa Footing loop 11.4 kg - - - - -
B.3.11.3.1.4 Rebar D13mm, Fy' = 420 Mpa Pedestal 23.3 kg - - - - -
B.3.11.3.1.5 Rebar Ø8mm, Fy' = 420 Mpa Pedestal Loop 9.5 kg - - - - -
B.3.11.3.1.6 Formwork Formwork 7.0 m2 - - - - -
B.3.11.3.2 Concrete Ground Beam
B.3.11.3.2.1 Concrete K-225, Fc' = 18,68 Mpa 0.4 m3 - - - - -
B.3.11.3.2.2 Rebar D13mm, Fy' = 420 Mpa 54.1 kg - - - - -
B.3.11.3.2.3 Rebar Ø8mm, Fy' = 420 Mpa 24.0 kg - - - - -
B.3.11.3.2.4 Formwork Formwork 9.1 m2 - - - - -
B.3.11.3.3 Concrete Pumps
B.3.11.3.3.1 Concrete K-225, Fc' = 18,68 Mpa 0.8 m3 - - - - -
B.3.11.3.3.2 Lean Concrete K-100, t = 50 mm, 1:3:5 0.1 m3 - - - - -
B.3.11.3.3.3 Rebar D13mm, Fy' = 420 Mpa 75.5 kg - - - - -
B.3.11.3.3.4 Formwork Formwork 4.3 m2 - - - - -
B.3.11.3.4 Cable Trench
B.3.11.3.4.1 Concrete K-225, Fc' = 18,68 Mpa + Cover 0.5 m3 - - - - -
B.3.11.3.4.2 Lean Concrete K-100, t = 50 mm, 1:3:5 0.1 m3 - - - - -
B.3.11.3.4.3 Sand Fill 0.2 m3 - - - - -
B.3.11.3.4.4 Wiremesh M6 19.9 kg - - - - -
B.3.11.3.4.5 Formwork Formwork 9.3 m2 - - - - -
B.3.11.3.4.6 Asphalt 0.0 m3 - - - - -
B.3.11.4 Cable trench cross beam
B.3.11.4.1 Sand Fill 0.5 m3 - - - - -
B.3.11.4.2 Lean Concrete K-100, t = 50 mm, 1:3:5 0.1 m3 - - - - -
B.3.11.5 Lintel
B.3.11.5.1 Concrete K-225, Fc' = 18,68 Mpa 0.1 m3 - - - - -
B.3.11.5.2 Rebar D13mm, Fy' = 420 Mpa 17.4 kg - - - - -
B.3.11.5.3 Rebar Ø8mm, Fy' = 420 Mpa 115.9 kg - - - - -
B.3.11.6 Wall Work
B.3.11.6.1 Brick 1PC : 5 PS 6.6 m2 - - - - -
B.3.11.6.2 Plastered + acian wall t = 15 mm, 1 PC : 5 PS 13.2 m2 - - - - -
B.3.11.6.3 Painting 13.2 m2 - - - - -
B.3.11.6.4 UNP 150x75x6.5x10 186.0 kg - - - - -
B.3.11.6.5 Base plate 200x180 mm, 12thk 13.6 kg - - - - -
B.3.11.6.6 Anchor Bolt M20x400L 8.0 pcs - - - - -
B.3.11.7 Roof Work
B.3.11.7.1 UNP 150x75x6.5x10 297.6 kg - - - - -
B.3.11.7.8 CNP CNP 125x50x20x2.3 135.3 kg - - - - -
B.3.11.7.7 Sagrod Sagrod dia. 12 plain bar 15.6 m - - - - -
B.3.11 Water Treatment Pump House (5 mtr x 7 mtr) & WPT Plant Foudation 50.8 m2 1.0 unit -
B.3.11.1 Preparation Work
B.3.11.1.1 Stakeout, positioning and, measurement 28.8 m - - - - -
B.3.11.2 Earth work
B.3.11.2.1 Excavation 4.9 m3 - - - - -
B.3.11.2.2 Lean concrete K-100, t = 50 mm, 1:3:5 0.2 m3 - - - - -
B.3.11.2.3 Compacted back fill 0.7 m3 - - - - -
B.3.11.3 Structure Concrete Work
B.3.11.3.1 Pile Cap Work
B.3.11.3.1.1 Concrete K-225, Fc' = 18,68 Mpa 3.2 m3 - - - - -
B.3.11.3.1.2 Rebar D13mm, Fy' = 420 Mpa 209.7 kg - - - - -
B.3.11.3.1.3 Formwork Formwork 5.4 m2 - - - - -
B.3.11.3.2 Concrete Slab
B.3.11.3.2.1 Concrete K-225, Fc' = 18,68 Mpa 3.5 m3 - - - - -
B.3.11.3.4 Concrete Ground Beam
B.3.11.3.4.1 Concrete K-225, Fc' = 18,68 Mpa 1.4 m3 - - - - -
B.3.11.3.4.2 Rebar D16mm, Fy' = 420 Mpa 151.7 kg - - - - -
B.3.11.3.4.3 Rebar Ø8mm, Fy' = 420 Mpa 69.5 kg - - - - -
B.3.11.3.4.4 Formwork Formwork 19.2 m2 - - - - -
B.3.11.3.5 Concrete Stump
B.3.11.3.5.1 Concrete K-225, Fc' = 18,68 Mpa 0.2 m3 - - - - -
B.3.11.3.5.2 Rebar D13mm, Fy' = 420 Mpa 22.5 kg - - - - -
B.3.11.3.5.3 Rebar Ø8mm, Fy' = 420 Mpa 9.5 kg - - - - -
B.3.11.3.5.4 Formwork Formwork 3.0 m2 - - - - -
B.3.11.3.6 Concrete Lintel
B.3.11.3.6.1 Concrete K-225, Fc' = 18,68 Mpa 0.2 m3 - - - - -
B.3.11.3.6.2 Rebar Ø8mm, Fy' = 420 Mpa 63.2 kg - - - - -
B.3.11.3.6.3 Formwork Formwork 2.4 m2 - - - - -
8 of 13
 Unit Price Price
No. DESCRIPTION Material Qty A Unit Qty B Unit Unit Price Total Amount
Material Labor Expense Material Labor Expense
B.3.11.4 Steel Stucture Work
B.3.11.4 Column and Beam Work
B.3.11.4.1 Base Plate 180 x 200 mm, 8thk 13.6 kg - - - - -
B.3.11.4.2 Anchor Bolt M20x400L 12.0 Pcs - - - - -
B.3.11.4.3 End Plate 180 x 200 mm, 8thk 13.6 kg - - - - -
B.3.11.4.4 UNP 150x75x6.5x10 900.2 kg - - - - -
B.3.11.5 Roofing Work
B.3.11.5.1 UNP 150x75x6.5x10 379.4 kg - - - - -
B.3.11.5.2 CNP 125x50x20x3.2 301.3 kg - - - - -
B.3.11.5.3 Sagrod Ø12mm 10.2 m - - - - -
B.3.11.5.4 Metal Roof Sheet TCT 0.45thk 54.3 m2 - - - - -
B.3.11.5 Architecture Work
B.3.11.3.5.1 Brick 1PC : 5 PS 16.8 m2 - - - - -
B.3.11.3.5.2 Plastered + acian wall t = 15 mm, 1 PC : 5 PS 33.6 m2 - - - - -
B.3.11.3.5.3 Painting 33.6 m2 - - - - -
B.3.12 Effluent Treament Pump House ( 3 mtr x 3 mtr) 25.0 m2 1.0 unit -
B.3.12.1 Preparation Work
B.3.12.1.1 Stakeout, positioning and, measurement - m - - - - -
B.3.12.2 Earth work
B.3.12.2.1 Excavation 6.4 m3 - - - - -
B.3.12.2.2 Lean concrete K-100, t = 50 mm 0.2 m3 - - - - -
B.3.12.2.3 Compacted back fill 1.0 m3 - - - - -
B.3.12.3 Pile Cap Work
B.3.12.3.1 Concrete K-225, Fc' = 18,68 Mpa 1.0 m3 - - - - -
B.3.12.3.2 Rebar D13mm, Fy' = 420 Mpa Footing 114.8 kg - - - - -
B.3.12.3.3 Rebar Ø8mm, Fy' = 420 Mpa Footing Loop 11.4 kg - - - - -
B.3.12.3.4 Rebar D13mm, Fy' = 420 Mpa Pedestal 23.3 kg - - - - -
B.3.12.3.5 Rebar Ø8mm, Fy' = 420 Mpa Pedestal Loop 9.5 kg - - - - -
B.3.12.3.6 Formwork Formwork 7.0 m2 - - - - -
B.3.12.4 Concrete Ground Beam
B.3.12.4.1 Concrete K-225, Fc' = 18,68 Mpa 0.4 m3 - - - - -
B.3.12.4.2 Rebar D13mm, Fy' = 420 Mpa 49.9 kg - - - - -
B.3.12.4.3 Rebar Ø8mm, Fy' = 420 Mpa 22.1 kg - - - - -
B.3.12.4.4 Formwork Formwork 8.4 m2 - - - - -
B.3.12.5 Concrete Pumps
B.3.12.5.1 Concrete K-225, Fc' = 18,68 Mpa 0.5 m3 - - - - -
B.3.12.5.2 Lean Concrete K-100, t = 50 mm, 1:3:5 0.1 m3 - - - - -
B.3.12.5.3 Rebar D13mm, Fy' = 420 Mpa 50.3 kg - - - - -
B.3.12.5.4 Formwork Formwork 2.9 m2 - - - - -
B.3.12.5.4 Asphalt 0.0 m3 - - - - -
B.3.12.6 Cable Trench
B.3.12.6.1 Concrete K-225, Fc' = 18,68 Mpa + Cover 0.4 m3 - - - - -
B.3.12.6.1.1 Lean Concrete K-100, t = 50 mm, 1:3:5 0.1 m3 - - - - -
B.3.12.6.1.3 Sand Fill 0.2 m3 - - - - -
B.3.12.6.1.4 Wiremesh M6 13.3 kg - - - - -
B.3.12.6.1.5 Formwork Formwork 6.2 m2 - - - - -
B.3.12.7 Cable trench cross beam
B.3.12.7.1 Sand Fill 0.5 m3 - - - - -
B.3.12.7.2 Lean Concrete K-100, t = 50 mm, 1:3:5 0.1 m3 - - - - -
B.3.12.8 Wall and Roof Work
B.3.12.7.1 Brick 1PC : 5 PS 6.5 m2 - - - - -
B.3.12.7.2 Plastered + acian wall t = 15 mm, 1 PC : 5 PS 13.0 m2 - - - - -
B.3.12.7.3 Painting 13.0 m2 - - - - -
B.3.12.7.4 UNP 150x75x6.5x10 186.0 kg - - - - -
B.3.12.7.5 Base plate 200x180, 12 thk 13.6 kg - - - - -
B.3.12.7.6 Anchor Bolt M20x400L 8.0 pcs - - - - -
B.3.12.9 Lintel
B.3.12.9.1 Concrete K-225, Fc' = 18,68 Mpa 0.1 m3 - - - - -
B.3.12.9.2 Rebar Ø8mm, Fy' = 420 Mpa 17.1 kg - - - - -
B.3.12.9.3 Rebar Ø8mm, Fy' = 420 Mpa loop 113.8 kg - - - - -
B.3.12.10 Roof Work
B.3.12.10.1 UNP 150x75x6.5x10 297.6 kg - - - - -
B.3.12.10.2 CNP CNP 125x50x20x2.3 135.3 kg - - - - -
B.3.12.10.3 Sagrod Sagrod dia. 12 plain bar 15.6 m - - - - -
B.3.12.10.4 Metal Roof Sheet Metal Roof Sheet 0.45 thk 25.0 m2 - - - - -
B.3.13 Oil Storage Pump House (3 mtr x 3,5 mtr) 27.5 m2 1.0 unit -
B.3.13.1 Preparation Work
B.3.13.1.1 Stakeout, positioning and, measurement 13.0 m - - - - -
B.3.13.2 Earth work
B.3.13.2.1 Excavation 6.5 m3 - - - - -
B.3.13.2.2 Lean concrete K-100, t = 50 mm 0.2 m3 - - - - -
B.3.13.2.3 Compacted back fill 1.0 m3 - - - - -
B.3.13.3 Structure Concrete Work
B.3.13.3.1 Pile Cap Work
B.3.13.3.1.1 Concrete K-225, Fc' = 18,68 Mpa 1.0 m3 - - - - -
B.3.13.3.1.2 Rebar D13mm, Fy' = 420 Mpa Footing 114.8 kg - - - - -
B.3.13.3.1.3 Rebar Ø8mm, Fy' = 420 Mpa Footing loop 11.4 kg - - - - -
B.3.13.3.1.4 Rebar D13mm, Fy' = 420 Mpa Pedestal 23.3 kg - - - - -
B.3.13.3.1.5 Rebar Ø8mm, Fy' = 420 Mpa Pedestal Loop 9.5 kg - - - - -
9 of 13
 Unit Price Price
No. DESCRIPTION Material Qty A Unit Qty B Unit Unit Price Total Amount
Material Labor Expense Material Labor Expense
B.3.13.3.1.6 Formwork Formwork 7.0 m2 - - - - -
B.3.13.3.2 Concrete Ground Beam
B.3.13.3.2.1 Concrete K-225, Fc' = 18,68 Mpa 0.4 m3 - - - - -
B.3.13.3.2.2 Rebar D13mm, Fy' = 420 Mpa 53.1 kg - - - - -
B.3.13.3.2.3 Rebar Ø8mm, Fy' = 420 Mpa 24.0 kg - - - - -
B.3.13.3.2.4 Formwork Formwork 9.1 m2 - - - - -
B.3.13.3.3 Concrete Pumps
B.3.13.3.3.1 Concrete K-225, Fc' = 18,68 Mpa 0.8 m3 - - - - -
B.3.13.3.3.2 Lean Concrete K-100, t = 50 mm, 1:3:5 0.1 m3 - - - - -
B.3.13.3.3.3 Rebar D13mm, Fy' = 420 Mpa 75.5 kg - - - - -
B.3.13.3.3.4 Formwork Formwork 4.3 m2 - - - - -
B.3.13.3.4 Cable Trench
B.3.13.3.4.1 Concrete K-225, Fc' = 18,68 Mpa + Cover 0.5 m3 - - - - -
B.3.13.3.4.2 Lean Concrete K-100, t = 50 mm, 1:3:5 0.1 m3 - - - - -
B.3.13.3.4.3 Sand Fill 0.2 m3 - - - - -
B.3.13.3.4.4 Wiremesh M6 19.9 kg - - - - -
B.3.13.3.4.5 Formwork Formwork 9.3 m2 - - - - -
B.3.13.3.4.6 Asphalt 0.0 m3 - - - - -
B.3.13.3.5 Lintel
B.3.13.3.5.1 Concrete K-225, Fc' = 18,68 Mpa 0.1 m3 - - - - -
B.3.13.3.5.2 Rebar Ø8mm, Fy' = 420 Mpa 17.4 kg - - - - -
B.3.13.3.5.3 Rebar Ø8mm, Fy' = 420 Mpa 115.9 kg - - - - -
B.3.13.3.6 Cable trench cross beam
B.3.13.3.6.1 Sand Fill 0.5 m3 - - - - -
B.3.13.3.6.2 Lean Concrete K-100, t = 50 mm, 1:3:5 0.1 m3 - - - - -
B.3.13.4 Wall and Flooring Work
B.3.13.4.1 Brick 1PC : 5 PS 6.6 m2 - - - - -
B.3.13.4.2 Plastered + acian wall t = 15 mm, 1 PC : 5 PS 13.2 m2 - - - - -
B.3.13.4.3 Painting 13.2 m2 - - - - -
B.3.13.4.4 UNP 150x75x6.5x10 186.0 kg - - - - -
B.3.13.4.5 Base plate 200x180 mm, 12thk 13.6 kg - - - - -
B.3.13.4.6 Anchor Bolt M20x400L 8.0 pcs - - - - -
B.3.13.5 Roof Work
B.3.13.5.1 UNP 150x75x6.5x10 297.6 kg - - - - -
B.3.13.5.2 CNP CNP 125x50x20x2.3 135.3 kg - - - - -
B.3.13.5.3 Sagrod Sagrod dia. 12 plain bar 15.6 m - - - - -
B.3.13.5.4 Metal Roof Sheet Metal Roof Sheet 0.45 thk 27.5 m2 - - - - -
B.3.14 Oil Despatch House 4.0 m2 1.0 unit -
B.3.14.1 Preparation Work
B.3.14.1.1 Stakeout, positioning and, measurement 24.0 m - - - - -
B.3.14.2 Earth work
B.3.14.2.1 Excavation 8.7 m3 - - - - -
B.3.14.2.2 Lean concrete K-100, t = 50 mm 0.4 m3 - - - - -
B.3.14.2.3 Compacted back fill 1.3 m3 - - - - -
B.3.14.3 Pile Cap Work
B.3.14.3.1 Concrete K-225, Fc' = 18,68 Mpa 6.5 m3 - - - - -
B.3.14.3.2 Rebar D16mm, Fy' = 420 Mpa 417.1 kg - - - - -
B.3.14.3.3 Rebar Ø8mm, Fy' = 420 Mpa 83.4 kg - - - - -
B.3.14.3.4 Formwork Formwork 31.0 m2 - - - - -
B.3.15 Boiler Excess Fuel Storage (6 mtr x 9 mtr) + Moving Floor m2 1.0 unit -
B.3.16 Mill Drainage -
B.3.16.1 Oil Trap Pit (2 Unit)
B.3.16.1.1 Preparation Work
B.3.16.1.1.1 Stakeout, positioning and, measurement 35.0 m - - - - -
B.3.16.1.2 Earth work
B.3.16.1.2.1 Excavation 114.2 m3 - - - - -
B.3.16.1.2.2 Lean concrete K-100, t = 50 mm 1.2 m3 - - - - -
B.3.16.1.2.3 Compacted back fill 48.4 m3 - - - - -
B.3.16.1.3 Concrete K-225, Fc' = 18,68 Mpa 24.8 m3 - - - - -
B.3.16.1.4 Rebar 2,853.0 kg - - - - -
B.3.16.1.5 Formwork Formwork 191.7 m2 - - - - -
B.3.16.2 Gate Oile Trap Pit (2 Unit)
B.3.16.2.1 Steel Angle L60x60x6 116.6 kg - - - - -
B.3.16.2.2 Flate Bar 50x6Thk. 20.7 kg - - - - -
B.3.16.2.3 Long Nut Size Ø1 inch x L=100mm 2.0 pcs - - - - -
B.3.16.2.4 Long Nut Size Ø1 inch x L=50mm 2.0 pcs - - - - -
B.3.16.2.5 Plate Stopper Size Ø50 mm x Thk. 10mm 2.0 pcs - - - - -
B.3.16.2.6 Taflon Plate sheet 25 Thk. 2.2 m2 - - - - -
B.3.16.2.7 Steel Plate 6 Thk. 22.1 kg - - - - -
B.3.16.2.8 Long Drat/ Long Thread Size Ø1 inch x L=1200mm 2.0 pcs - - - - -
B.3.16.2.9 Steel Pipe Size Ø1 1/4 inch 2.1 m - - - - -
B.3.16.2.10 M.S Bolt & Nut Size Ø16x40mm , Double Nut 8.0 pcs - - - - -
B.3.16.3 Steel Galvanize Grating
B.3.16.3.1 Steel Galvanize Grating 84.4 m2 - - - - -

B.3.17 Pump Sheds 50.8 m2 1.0 unit -

B.3.17.1 Preparation Work
B.3.17.1.1 Stakeout, positioning and, measurement 28.8 m - - - - -

10 of 13
 Unit Price Price
No. DESCRIPTION Material Qty A Unit Qty B Unit Unit Price Total Amount
Material Labor Expense Material Labor Expense
B.3.17.2 Earth work
B.3.17.2.1 Excavation 4.9 m3 - - - - -
B.3.17.2.2 Lean concrete K-100, t = 50 mm 0.2 m3 - - - - -
B.3.17.2.3 Compacted back fill 0.7 m3 - - - - -
B.3.17.3 Structure Concrete Work
B.3.17.3.1 Pile Cap Work
B.3.17.3.2 Concrete K-225, Fc' = 18,68 Mpa 3.2 m3 - - - - -
B.3.17.3.3 Rebar D13mm, Fy' = 420 Mpa 209.7 kg - - - - -
B.3.17.3.4 Formwork Formwork 5.4 m2 - - - - -
B.3.17.4 Concrete Slab
B.3.17.4.1 Concrete K-225, Fc' = 18,68 Mpa 3.5 m3 - - - - -
B.3.17.5 Concrete Ground Beam
B.3.17.5.1 Concrete K-225, Fc' = 18,68 Mpa 1.4 m3 - - - - -
B.3.17.5.2 Rebar D16mm, Fy' = 420 Mpa 151.7 kg - - - - -
B.3.17.5.3 Rebar Ø8mm, Fy' = 420 Mpa 69.5 kg - - - - -
B.3.17.5.4 Formwork Formwork 19.2 m2 - - - - -
B.3.17.6 Concrete Stump
B.3.17.6.1 Concrete K-225, Fc' = 18,68 Mpa 0.2 m3 - - - - -
B.3.17.6.2 Rebar D13mm, Fy' = 420 Mpa 22.5 kg - - - - -
B.3.17.6.3 Rebar Ø8mm, Fy' = 420 Mpa 9.5 kg - - - - -
B.3.17.6.4 Formwork Formwork 3.0 m2 - - - - -
B.3.17.7 Concrete Lintel
B.3.17.7.1 Concrete K-225, Fc' = 18,68 Mpa 0.2 m3 - - - - -
B.3.17.7.2 Rebar Ø8mm, Fy' = 420 Mpa 121.3 kg - - - - -
B.3.17.7.4 Formwork Formwork 2.4 m2 - - - - -
B.3.17.8 Column and Beam Work
B.3.17.8.1 Base Plate 180 x 200 mm, 8thk 13.6 kg - - - - -
B.3.17.8.2 Anchor Bolt M20x400L 12.0 Pcs - - - - -
B.3.17.8.3 End Plate 180 x 200 mm, 8thk 13.6 kg - - - - -
B.3.17.8.4 UNP 150x75x6.5x10 900.2 kg - - - - -
B.3.17.9 Roofing Work
B.3.17.9.1 UNP 150x75x6.5x10 379.4 kg - - - - -
B.3.17.9.2 CNP 125x50x20x3.2 409.5 kg - - - - -
B.3.17.9.3 Sagrod Ø12mm 10.2 m - - - - -
B.3.17.9.4 Metal Roof Sheet TCT 0.45thk 54.3 m2 - - - - -
B.3.17.10 Wall Work
B.3.17.10.1 Brick wall 1/2 brick 1PC : 5 PS 16.8 m2 - - - - -
B.3.17.10.2 Plastered + acian wall t = 15 mm, 1 PC : 5 PS 33.6 m2 - - - - -
B.3.17.10.3 Painting 33.6 m2 - - - - -
B.3.18 Boiler Ash Store 55.5 m2 1.0 unit -
B.3.18.1 Preparation Work
B.3.18.1.1 Stakeout, positioning and, measurement 34.0 m - - - - -
B.3.18.2 Earth work
B.3.18.2.1 Excavation 2.7 m3 - - - - -
B.3.18.2.2 Lean concrete K-100, t = 50 mm 0.3 m3 - - - - -
B.3.18.2.6 Compacted Sand t = 50 mm 0.3 m3 - - - - -
B.3.18.2.7 Compacted back fill 0.4 m3 - - - - -
B.3.18.3 Structure Concrete Work
B.3.18.3.1 Foundation Work
B.3.18.3.1.1 Concrete K-225, Fc' = 18,68 Mpa 1.5 m3 - - - - -
B.3.18.3.1.2 Rebar D13mm, Fy' = 420 Mpa 213.8 kg - - - - -
B.3.18.3.1.3 Rebar Ø8mm, Fy' = 420 Mpa 16.4 kg - - - - -
B.3.18.3.1.4 Formwork Formwork 11.4 m2 - - - - -
B.3.18.3.2 Tie Beam
B.3.18.3.2.1 Concrete K-225, Fc' = 18,68 Mpa 1.8 m3 - - - - -
B.3.18.3.2.2 Rebar D13mm, Fy' = 420 Mpa 108.2 kg - - - - -
B.3.18.3.2.3 Rebar Ø8mm, Fy' = 420 Mpa 82.2 kg - - - - -
B.3.18.3.2.4 Formwork Formwork 23.4 m2 - - - - -
B.3.18.3.3 Concrete Slab
B.3.18.3.3.1 Concrete K-225, Fc' = 18,68 Mpa 10.5 m3 - - - - -
B.3.18.3.3.2 Formwork Formwork 5.1 m2 - - - - -
B.3.18.3.3.3 Wiremesh M8 374.8 kg - - - - -
B.3.18.4 Steel Structure Works
B.3.18.4.1 Steel Column
B.3.18.4.1.1 IWF Column WF250x125x6x9 757.8 kg - - - - -
B.3.18.4.1.2 Base Plate Base Plate t=20 mm 300x100 37.7 kg - - - - -
B.3.18.4.1.3 Anchor Bolt M19x400L 16.0 Pcs - - - - -
B.3.18.4.1.4 Stiffener Plate Stiffener Plate t=6 mm kg - - - - -
B.3.18.4.1.5 Grouting m3 - - - - -
B.3.18.4.1.6 Endplate Endplate t=8mm kg - - - - -
B.3.18.4.2 Steel Tie Beam
B.3.18.4.2.1 IWF Beam WF 150x75x5x7 364.0 kg - - - - -
B.3.18.4.3 Steel Rafters
B.3.18.4.3.1 IWF Rafter WF250x125x6x9 414.4 kg - - - - -
B.3.18.4.3.2 Joint Plate Joint Plate t=10 mm kg - - - - -
B.3.18.4.3.3 Stiffener Plate Stiffener Plate t=6 mm kg - - - - -
B.3.18.4.3.5 IWF Overhang WF 150x75x5x7 kg - - - - -
B.3.18.4.3.6 Bolt & nuts Bolt & nuts Dia. 16 mm Pcs - - - - -
B.3.18.4.4 Roof
11 of 13
 Unit Price Price
No. DESCRIPTION Material Qty A Unit Qty B Unit Unit Price Total Amount
Material Labor Expense Material Labor Expense
B.3.18.4.4.1 CNP Purlin CNP 150x65x20x2.3 300.4 kg - - - - -
B.3.18.4.4.2 Joint Plate Joint Plate t=4mm kg - - - - -
B.3.18.4.4.3 Bolt & nuts Bolt & nuts Dia. 12 mm Pcs - - - - -
B.3.18.4.4.4 Sagrod Sagrod dia. 12 plain bar kg - - - - -
B.3.18.4.4.5 Wind bracing Wind bracing dia. 19 round bar kg - - - - -
B.3.18.4.4.6 Zincalume Zincalume metal roof thick 0.45 mm 70.0 m2 - - - - -
B.3.18.4.4.7 Ridge Metal roof 10.0 m - - - - -
B.3.18.4.6 Steel wire vent
B.3.18.4.6.1 Steel Angle L50x50x5 602.5 kg - - - - -
B.3.18.4.6.2 Harmonic wire 54.1 m2 - - - - -
B.3.18.4.7 Mansory Work
B.3.18.4.7.1 Brick 1PC : 5 PS 24.8 m2 - - - - -
B.3.18.4.7.2 Plastered + acian wall t = 15 mm, 1 PC : 5 PS 49.6 m2 - - - - -
B.3.18.4.8 Door and Window
B.3.18.4.8.1 Door Double Plywood Door (2 x 2,4 x 0.9 m) - set - - - - -
B.3.18.4.9 Wall Painting
B.3.18.4.9.1 Painting 49.6 m2 - - - - -
B.3.18.4.9.2 Painting m2 - - - - -
B.3.19 Kernel Storage warehouse at Jetty 504.6 m2 1.0 unit -
B.3.19.1 Preparation Work
B.3.19.1.1 Stakeout, positioning and, measurement 104.0 m2 - - - - -
B.3.19.2 Earth work
B.3.19.2.1 Excavation 208.8 m3 - - - - -
B.3.19.2.2 Lean concrete K-100, t = 50 mm 65.2 m3 - - - - -
B.3.19.2.7 Compacted back fill 40.4 m3 - - - - -
B.3.19.3 Structure Concrete Work
B.3.19.3.1 Foundation Work
B.3.19.3.1.1 Concrete K-225, Fc' = 18,68 Mpa 10.9 m3 - - - - -
B.3.19.3.1.2 Rebar D13mm, Fy' = 420 Mpa 1,011.7 kg - - - - -
B.3.19.3.1.3 Rebar Ø10mm, Fy' = 420 Mpa 112.5 kg - - - - -
B.3.19.3.1.4 Formwork Formwork 36.5 m2 - - - - -
B.3.19.3.2 Pedestal
B.3.19.3.2.1 Concrete K-225, Fc' = 18,68 Mpa 3.8 m3 - - - - -
B.3.19.3.2.2 Rebar D22mm, Fy' = 420 Mpa 634.1 kg - - - - -
B.3.19.3.2.3 Rebar Ø10mm, Fy' = 420 Mpa 239.6 kg - - - - -
B.3.19.3.2.4 Formwork Formwork 34.2 m2 - - - - -
B.3.19.3.3 Tie Beam
B.3.19.3.3.1 Concrete K-225, Fc' = 18,68 Mpa 10.4 m3 - - - - -
B.3.19.3.3.2 Rebar D16mm, Fy' = 420 Mpa 1,314.6 kg - - - - -
B.3.19.3.3.3 Rebar Ø10, Fy' = 420 Mpa 599.5 kg - - - - -
B.3.19.3.3.4 Formwork Formwork 104.0 m2 - - - - -
B.3.19.3.4 Concrete Slab + Ramp
B.3.19.3.4.1 Concrete K-225, Fc' = 18,68 Mpa 129.6 m3 - - - - -
B.3.19.3.4.2 Wiremesh M-6 double layer No. A8 2,2mx6mx6mm 1,408.0 m2 - - - - -
B.3.19.3.4.3 Formwork Formwork 59.6 m2 - - - - -
B.3.19.4 Steel Structure Works
B.3.19.4.1 Steel Column
B.3.19.4.1.1 IWF Column WF300x150x6x9 4,293.9 Kg - - - - -
B.3.19.4.1.2 Base Plate Base Plate t=25 mm 382.2 Kg - - - - -
B.3.19.4.1.3 Anchor Bolt M25x500L 114.0 Pcs - - - - -
B.3.19.4.1.4 Stiffener Plate Stiffener Plate t=6 mm 23.5 kg - - - - -
B.3.19.4.1.5 Grouting 0.0 m3 - - - - -
B.3.19.4.1.6 Endplate Endplate t=8mm 8.5 Kg - - - - -
B.3.19.4.2 Steel Tie Beam
B.3.19.4.2.1 IWF Beam WF 200x100x5.5x8 1,706.6 kg - - - - -
B.3.19.4.2.2 Joint Plate Joint Plate t=10 mm 100.5 kg - - - - -
B.3.19.4.2.4 Bolt & nuts Bolt & nuts Dia. 16 mm 128.0 Nos - - - - -
B.3.19.4.3 Steel Rafters
B.3.19.4.3.1 IWF Rafter WF300x150x6.5x9 4,081.0 Kg - - - - -
B.3.19.4.3.2 Joint Plate Joint Plate t=10 mm 25.1 kg - - - - -
B.3.19.4.3.3 Stiffener Plate Stiffener Plate t=6 mm 30.1 Kg - - - - -
B.3.19.4.3.4 Endplate Endplate t=10mm 164.8 Kg - - - - -
B.3.19.4.3.5 IWF Overhang WF 200x100x5.5x8 1,638.4 Kg - - - - -
B.3.19.4.3.6 Bolt & nuts Bolt & nuts Dia. 20 mm 192.0 Pcs - - - - -
B.3.19.4.4 Steel Rafters (Jackroof)
B.3.19.4.4.1 IWF Rafter WF300x150x6.5x9 1,409.3 Kg - - - - -
B.3.19.4.4.2 Steel Angle L90x90x9 33.0 Kg - - - - -
B.3.19.4.4.3 Joint Plate Joint Plate t=10 mm 25.1 kg - - - - -
B.3.19.4.4.4 Stiffener Plate Stiffener Plate t=6 mm 30.1 Kg - - - - -
B.3.19.4.4.5 Endplate Endplate t=10mm 41.2 Kg - - - - -
B.3.19.4.4.7 Bolt & nuts Bolt & nuts Dia. 20 mm 48.0 Pcs - - - - -
B.3.19.4.5 Roof
B.3.19.4.5.1 CNP Purlin CNP 150x65x20x2.3 3,872.0 kg - - - - -
B.3.19.4.5.2 Joint Plate Joint Plate t=4mm 113.0 kg - - - - -
B.3.19.4.5.3 Bolt & nuts Bolt & nuts Dia. 12 mm 480.0 Pcs - - - - -
B.3.19.4.5.4 Sagrod Sagrod dia. 12 plain bar 198.9 kg - - - - -
B.3.19.4.5.5 Wind bracing Wind bracing dia. 19 round bar 499.5 kg - - - - -
B.3.19.4.5.6 Zincalume metal roof thick 0.45 mm Zincalume metal roof thick 0.45 mm 706.0 m2 - - - - -
B.3.19.4.5.7 Ridge Metal roof 44.0 m - - - - -
12 of 13
 Unit Price Price
No. DESCRIPTION Material Qty A Unit Qty B Unit Unit Price Total Amount
Material Labor Expense Material Labor Expense
B.3.19.4.6 Roof (Jackroof)
B.3.19.4.6.1 CNP Purlin CNP 150x65x20x2.3 1,936.0 kg - - - - -
B.3.19.4.6.2 Joint Plate Joint Plate t=4mm 56.5 kg - - - - -
B.3.19.4.6.3 Bolt & nuts Bolt & nuts Dia. 12 mm 240.0 Pcs - - - - -
B.3.19.4.6.4 Zincalume metal roof thick 0.45 mm Zincalume metal roof thick 0.45 mm 352.0 m2 - - - - -
B.3.19.4.8 Steel wire vent
B.3.19.4.8.1 Steel Angle L50x50x6 2,833.6 kg - - - - -
B.3.19.4.8.2 harmonic wire m2 - - - - -
B.3.19.4.8.3 Bolt & nuts Bolt & nuts Dia. 12 mm 144.0 Pcs - - - - -
B.3.19.4.9 Mansory Work
B.3.19.4.9.1 Brick 1/2 Brick 1PC : 5 PS 80.0 m2 - - - - -
B.3.19.4.9.2 Zincalum Steel (Seng) 296.0 m2 - - - - -
B.3.19.4.9.3 Plastered + acian wall t = 15 mm, 1 PC : 5 PS 160.0 m2 - - - - -
B.3.19.4.9.4 Rendering 160.0 m2 - - - - -
B.3.19.4.10 Door and Window
B.3.19.4.10.1 Door Steel Sliding Door (4 x3 m) 2.0 Pcs - - - - -
B.3.19.4.11 Wall Painting
B.3.19.4.11.1 Interior Wall Painting 80.0 m2 - - - - -
B.3.19.4.11.2 Exterior Wall Painting 80.0 m2 - - - - -
B.3.19.4.12 Corridor /Walk way
B.3.19.4.12.1 Concrete K-225, Fc' = 18,68 Mpa 11.1 m3 - - - - -
B.3.19.4.12.2 Brick 1/2 Brick 1PC : 5 PS 29.3 m2 - - - - -
B.3.19.4.12.3 Plastered + acian wall t = 15 mm, 1 PC : 5 PS 29.3 m2 - - - - -
B.3.19.4.12.4 Rendering 29.3 m2 - - - - -

B.4 Perimeter Fencing & Gate ( Max. 800 mtr) -

B.4.1 Main Gate and Sub Gate 69.8 m 1.0 lot -
B.4.1.1 Preparation Work
B.4.1.1.1 Stakeout, positioning and, measurement 13.9 m - - - - -
B.4.1.2 Earth work
B.4.1.2.1 Excavation 3.2 m3 - - - - -
B.4.1.2.2 Lean concrete K-100, t = 50 mm 22.4 m3 - - - - -
B.4.1.2.3 Compacted back fill 0.6 m3 - - - - -
B.4.1.3 Structure Concrete Work
B.4.1.3.1 Foundation Work
B.4.1.3.1.1 Concrete K-225, Fc' = 18,68 Mpa 34.3 m3 - - - - -
B.4.1.3.1.2 Rebar D16mm, Fy' = 420 Mpa 32.9 kg - - - - -
B.4.1.3.1.3 Rebar D10mm, Fy' = 420 Mpa 6.8 kg - - - - -
B.4.1.3.1.4 Formwork Formwork 112.9 m2 - - - - -
B.4.1.3.2 Wall Work
B.4.1.3.2.2 Brick wall 1/2 brick 1PC : 5 PS 33.9 m2 - - - - -
B.4.1.3.2.3 Plastered + acian wall t = 15 mm, 1 PC : 5 PS 33.9 m2 - - - - -
B.4.1.3.2.4 Painting 67.8 m2 - - - - -
B.4.2 BRC Fence L2.4xT1.9mxdia. 7mm (Hot dip) w/accessories 998.5 m 1.0 lot - -

13 of 13