GRAND SUMMARY

Project : New Warehouse - Option 01 SUMMARY

Owner : PT. Sanko Gosei Technology Indonesia
Location : Jl. Surya Utama Jl. Kw. Industri No.21A,
Kutanegara, Suryacipta, Karawang 11/10/2023
Amount
No Description Unit Q'ty
(Rp)

A Civil Works Lot 1 13.373.936.368

B Mechanical and Electrical Work Lot 1 1.081.396.977

Sub Total 14.455.333.345

Temporary Work Lot 1 180.000.000

Site Expense Lot 1 350.000.000

Total 14.985.333.345
Over Head 749.266.667
Grand Total 15.734.600.012
Rounded 15.734.000.000

Say : # Fifteen Billion, Seven Hundred Thirty Four Million Rupiahs #

 PRELIMINARY
Project : New Warehouse - Option 01 Preliminaries
Owner : PT. Sanko Gosei Technology Indonesia
Location : Jl. Surya Utama Jl. Kw. Industri No.21A, Setiawan
Kutanegara, Suryacipta, Karawang 11/10/2023

NO DESCRIPTION UNIT Q'ty UNIT PRICE AMOUNT

A Preliminary

A.1 Temporary Works

Preparation Works
Signboard ls 1,00 1.929.750 1.929.750
Safety equipments & devices ls 1,00 5.602.500 5.602.500

Temporary Works
Contractor's site office & storage ls 1,00 112.050.000 112.050.000
Temporary protection ls 1,00 14.566.500 14.566.500
General scaffolding and staging ls 1,00 33.233.200 33.233.200
Mobilization & demobilization ls 1,00 12.450.000 12.450.000

Site Utility Installation Works

Water & sanitary ls - - -
Lighting and power ls - - -

Sub Total A.1 179.831.950

A. 2 Site Expenses

Machinary Equipment Cost

Rental equipment ls 1,00 61.005.000 61.005.000

Testing Works
Samples of materials ls - - -
Testing of materials ls - - -

Site Management and Establishment Cost

Accomodation cost ls 1,00 26.145.000 26.145.000
Telecomunication cost ls 1,00 4.482.000 4.482.000
Transportation cost ls 1,00 56.025.000 56.025.000
Contractor's weekly site meeting ls 1,00 14.940.000 14.940.000
Unloading fees/coordination fees ls 1,00 62.250.000 62.250.000
Document & Drawings (inc shop drawing, progress & as build) ls 1,00 52.290.000 52.290.000
Maintenance and cleaning of exis ng roads, footpaths, fences etc ls 1,00 67.230.000 67.230.000

Sub Total A. 2 344.367.000

Total 524.198.950
 A. CIVIL WORK
Project : New Warehouse - Option 01 Summary Civil Works
Owner : PT. Sanko Gosei Technology Indonesia
Location : Jl. Surya Utama Jl. Kw. Industri No.21A,
Kutanegara, Suryacipta, Karawang 11/10/2023
AMOUNT
NO DESCRIPTION UNIT Q'ty
(Rp)

A Civil Works

A.1 Warehouse Works

A.1.1 Demolish & Earth Work Lot 1 1.480.947.620
A.1.2 Piling Work Lot 1 384.261.780
A.1.3 Concrete Structure Work Lot 1 2.139.957.722
A.1.4 Steel Structure Works Lot 1 3.000.119.978
A.1.5 Roofing Works Lot 1 1.250.858.338
A.1.6 Finishing Works Lot 1 4.494.151

Total of Warehouse Work 8.260.639.590

A.2 New Concrete

A.2,1 Demolish & Earth Work Lot 1 1.788.832.477
A.2,2 Concrete Structure Work Lot 1 2.111.210.689

Total of New Concrete Work 3.900.043.166

A.3 Parking Canopy Lot 1 1.182.688.862

Total of Motorcycle parking Work 1.182.688.862

A.4 Soil Test

A.4.1 Preparation & Testing Works Lot 1 23.094.750
A.4.2 Engineering & Reporting Lot 1 7.470.000

Total of Soil Test 30.564.750

Total of Civil Work 13.373.936.368

 A. CIVIL WORK
Project : New Warehouse - Option 01 Breakdown
Owner : PT. Sanko Gosei Technology Indonesia
Scope of Work : Civil
11/10/2023

NO DESCRIPTION UNIT Q'ty UNIT PRICE AMOUNT

A Civil Works

A.1 Warehouse Works

A.1.1 Demolish & Earth Work

1 Demolish Work
Existing Canopy m² 1.311,00 130.800 171.478.800
Structure parking area m² 200,00 118.300 23.660.000
Canopy parking area m² 108,00 118.300 12.776.400

2 Eart Work
Excavation soil & disposal m³ 2.734,00 124.500 340.383.000
Backfill soil m³ 546,80 49.800 27.230.640
Compaction m² 2.734,00 18.675 51.057.450

Basecourse and compaction, T = 200 mm m² 2.734,00 93.375 255.287.250

Limestone and compaction, T = 400 mm m² 2.734,00 219.120 599.074.080

Sub Total 1.480.947.620

A.1.2 Piling Work

Mobilization and demobilization of piling equipment lot 1,00 87.150.000 87.150.000

Mini pile 25 x 25 cm, L = 12 m m' 672,00 400.890 269.398.080
Piling extention welding nos 56,00 121.388 6.797.700
Cut off excess pile length at required level nos 56,00 373.500 20.916.000

Sub Total 384.261.780

NO DESCRIPTION UNIT Q'ty UNIT PRICE AMOUNT

A.1.3 Concrete Structure Work

1 Foundation
Lean concrete m² 40,32 88.695 3.576.184
Unexposed Formwork m² 80,64 283.536 22.864.367
Reinforcement kg 4.750,70 18.675 88.719.397
Structural Concrete K - 250 (Readymix) m³ 24,19 1.201.425 29.064.874

2 Beam
Lean concrete m² 64,20 88.695 5.694.222
Unexposed Formwork m² 137,00 283.536 38.844.473
Reinforcement kg 3.362,92 18.675 62.802.566
Structural Concrete K - 250 (Readymix) m³ 17,13 1.201.425 20.574.403

3 Column
Unexposed Formwork m² 56,00 283.536 15.878.033
Reinforcement kg 1.374,63 18.675 25.671.122
Structural Concrete K - 250 (Readymix) m³ 7,00 1.201.425 8.409.975

4 Concrete Slab
Unexposed Formwork m² 535,50 283.536 151.833.689
Reinforcement Wiremesh M8-150 mm - double layer m² 2.734,00 201.387 550.592.501
Structural Concrete K - 300 (Readymix) m³ 546,80 1.213.875 663.746.850
Plastic sheet m² 2.734,00 18.675 51.057.450
Dowel bar kg 5.468,00 18.675 102.114.900
Extra rebar to supporting kg 2.528,95 18.675 47.228.141
Flexible pipe m' 2.466,00 24.900 61.403.400
Finish trowel & floor hardener 5 kg/m2 m² 2.734,00 49.800 136.153.200
Cutting & sealant fill (Selant PU Ex. SIKA) m' 1.233,00 43.575 53.727.975

Sub Total 2.139.957.722

NO DESCRIPTION UNIT Q'ty UNIT PRICE AMOUNT

A.1.4 Steel Structure Works

Reinstall existing material kg 19.665,00 9.133 179.596.222

Steel column kg 5.544,00 29.258 162.203.580
Steel rafter kg 49.302,40 29.258 1.442.464.968
Steel beam kg 2.156,00 29.258 63.079.170
Steel purlin kg 12.499,20 24.900 311.230.080
Facia support kg 2.066,18 24.900 51.447.862
Clading support kg 1.900,28 24.900 47.317.012
Stiffener; plate; to joint/connection kg 7.346,81 24.900 182.935.471
Steel material Ex. Lautan Steel (LS) - Standar SNI
Steel painting kg 80.814,87 3.998 323.114.380
Steel base plat :Ms plat T.20mm kg 49,28 24.900 1.227.072
Steel bracing & trekstang, steel rod dia. 16 mm m' 1.260,00 34.497 43.466.063
Turnbuckle pcs 140,00 153.758 21.526.050
Anchore pcs 168,00 311.250 52.290.000
Bolt nuts lot 1,00 118.222.048 118.222.048

Sub Total 3.000.119.978

A.1.5 Roofing Works

Roof metal zincalume corrugated sheet; t = 0.5 mm m² 3.007,40 215.800 648.996.920

Metal cladding zincalume corrugated sheet; t = 0.45 mm m' 738,00 207.500 153.135.000
Metal facia zincalume corrugated sheet; t = 0.45 mm m' 169,00 207.500 35.067.500
Roof insulation - Alumuniumfoil BP20 T = 8 mm m² 3.007,40 65.873 198.106.310
Metal flashing m' 550,00 145.852 80.218.463
Fiber gutter (FRP Gutter) m' 77,00 1.084.395 83.498.415
Gutter flashing thk = 0,5 mm m' 77,00 98.511 7.585.318
Gutter bracket pcs 14,00 110.494 1.546.913
PVC dia. 6" D for down spout, incl. steel clamp m' 168,00 202.313 33.988.500
PVC Elbow dia. 6" D pcs 56,00 155.625 8.715.000

Sub Total 1.250.858.338

NO DESCRIPTION UNIT Q'ty UNIT PRICE AMOUNT

A.1.6 Finishing Works

4 Painting Works
Exterior partition finish painting- weathershiel ex jotun m² 56,00 80.253 4.494.151

Sub Total 4.494.151

Total Of Warehouse Works 8.260.639.590

 A. CIVIL WORK
Project : New Concrete Option 05 Breakdown
Owner : PT. Sanko Gosei Technology Indonesia
Scope of Work : Civil
11/10/2023

NO DESCRIPTION UNIT Q'ty UNIT PRICE AMOUNT

A Civil Works

A.2 New Concrete

A.2.1 Demolish & Earth Work

1 Earth Work
Land Clearing m² 3.008,63 18.700 56.261.381
Excavation soil m² 3.008,63 124.500 374.574.435
Excavation soil : Drainage m³ 334,00 124.500 41.583.000
Disposal rubish & soil m³ 3.342,63 93.400 312.201.642
Sub base compaction m² 3.008,63 18.700 56.261.381
Basecourse and compaction, T = 200 mm m² 3.008,63 93.400 281.006.042
Limestone and compaction, T = 400 mm m² 3.008,63 219.200 659.491.696

3 CBR Test
Sub base area test 4-7% nos 7,00 354.900 2.484.300
Limestone area test 40-60% nos 7,00 354.900 2.484.300
Basecourse area test 60-80% nos 7,00 354.900 2.484.300

Sub Total 1.788.832.477

A.2.2 Concrete Structure Work

1 Concrete Road & Truck Parking Area

Unexposed Formwork m² 130,00 236.200 30.706.000
Reinforcement Wiremesh M8-150 mm - double layer m² 1.922,52 226.300 435.066.276
Structural Concrete K - 300 (Readymix) NFA m³ 384,50 1.213.900 466.744.550
Plastic sheet m² 1.922,52 15.000 28.837.800
Dowel bar kg 1.965,24 17.500 34.391.700
Extra rebar to supporting kg 1.778,33 17.500 31.120.775
Cutting & sealant fill (Asphal) m' 640,84 112.100 71.838.164

2 Car & Motorbike Parking Area

Unexposed Formwork m² 46,50 236.200 10.983.300
Reinforcement Wiremesh M8-150 mm - single layer m² 1.086,11 113.200 122.947.652
Structural Concrete K - 300 (Readymix) NFA m³ 162,92 1.213.900 197.768.588
Plastic sheet m² 1.086,11 15.000 16.291.650
Dowel bar kg 1.110,25 17.500 19.429.375
Extra rebar to supporting kg 1.004,65 17.500 17.581.375
Cutting & sealant fill (Asphal) m' 362,04 112.100 40.584.684

3 Drainage
Install U-Ditch drainage - size 60x60 cm m' 205,00 958.700 196.533.500
Install U-Ditch drainage - size 80x80 cm m' 141,00 1.417.300 199.839.300
Install U-Ditch drainage - size 80x100 cm m' 55,00 1.620.600 89.133.000
Sutructur beam suppotr m' 100,00 291.400 29.140.000
Install Box Culvert drainage - size 100x100 cm m' 15,00 4.818.200 72.273.000

Sub Total 2.111.210.689

Toral 3.900.043.166
 A. CIVIL WORK
Project : New Concrete Option 05 Breakdown
Owner : PT. Sanko Gosei Technology Indonesia
Scope of Work : Civil
11/10/2023

NO DESCRIPTION UNIT Q'ty UNIT PRICE AMOUNT

A Civil Works

A.3 Parking Canopy

1 Concrete Work Foundation & Column

Lean concrete m² 54,00 79.600 4.298.400
Unexposed Formwork m² 354,00 236.200 83.614.800
Reinforcement kg 9.496,70 17.500 166.192.250
Structural Concrete m³ 48,36 1.375.300 66.509.508

2 Steel Structure Works

Steel column & rafter WF 150 x 75 x 5 x 7 kg 6.300,00 29.300 184.590.000
New Steel purlin CNP 125x50x20x2,3 mm kg 5.888,78 24.900 146.630.622
Stiffener; plate; to joint/connection kg 1.218,88 24.900 30.350.112
Steel material Ex. Lautan Steel (LS) - Standar SNI
Steel painting kg 13.407,65 4.000 53.630.600
Steel bracing & trekstang, steel rod dia. 16 mm m' 96,00 21.500 2.064.000
Turnbuckle pcs 36,00 153.800 5.536.800
Anchore pcs 216,00 311.300 67.240.800
Bolt nuts lot 1,00 19.613.800 19.613.800

3 Roofing Works
Roof metal zincalume corrugated sheet; t = 0.5 mm m² 1.404,90 215.800 303.177.420
Metal facia zincalume corrugated sheet; t = 0.45 mm m' 237,30 207.500 49.239.750

Sub Total 1.182.688.862

 A. CIVIL WORK
Project : New Warehouse - Option 01 Breakdown
Owner : PT. Sanko Gosei Technology Indonesia
Scope of Work : Civil
11/10/2023

NO DESCRIPTION UNIT Q'ty UNIT PRICE AMOUNT

A Civil Works

A.4 Soil Test

A.4.1 Preparation & Testing Works

Mob/Demob of Equipment and worker ls 1,00 3.735.000 3.735.000

Accommodation for worker ls 1,00 4.357.500 4.357.500

1 Drilling Boring Log SPT (1 @ 30 M)

Site Preparation @ set-up nos 1,00 373.500 373.500
Core Drilling
Core Drilling 0 - 20 m m 20,00 199.200 3.984.000
Core Drilling 20 - 40 m m 10,00 224.100 2.241.000
Standard Penetration test with 2 m interval
SPT 0 - 20 m test 10,00 124.500 1.245.000
SPT 20 - 40 m test 5,00 136.950 684.750
Undisturbed Soil Samples ( open drive sampler for soft to stiff soil) nos 4,00 249.000 996.000
Core box nos 1,00 622.500 622.500
Laboratory Test
Index Property test nos 4,00 435.750 1.743.000
Mechanical Property test nos 4,00 124.500 498.000

2 CPT sondir 2,5 ton point 3,00 871.500 2.614.500

Sub Total 23.094.750

A.4.2 Engineering & Reporting

Engineering Soiltest ls 1,00 6.225.000 6.225.000

Report & Discussion ls 1,00 1.245.000 1.245.000

Sub Total 7.470.000

Total Of Soil Test 30.564.750

 B. MECHANICAL & ELECTRICAL WORK
Project : New Warehouse - Option 01 Summary ME Works
Owner : PT. Sanko Gosei Technology Indonesia
Location : Jl. Surya Utama Jl. Kw. Industri No.21A,
Kutanegara, Suryacipta, Karawang 11/10/2023

AMOUNT
NO DESCRIPTION UNIT Q'ty
(Rp)

B.1 Electrical Work

1 Lighting System at Canopy Lot 1,0 882.868.708

2 Lighting System at Parkir Motor and Mobil Lot 1,0 198.528.270

Total of Mechanical & Electrical Work 1.081.396.977

 B. MECHANICAL & ELECTRICAL WORK
Project : New Warehouse - Option 01 Breakdown
Owner : PT. Sanko Gosei Technology Indonesia
Scope of Work : Mechanical and Electrical Work
11/10/2023

NO DESCRIPTION UNIT Q'ty UNIT PRICE AMOUNT

B Electrical Work
1 Lighting System at Canopy

Cable Power From P-Existing to P-WH

Cable Power NYY 16mm - 4c m 250,00 251.920 62.979.881
NYA 10mm2 m 250,00 40.463 10.115.625

Cable Power NYM 3c - 2.5mm2 m 1.400,00 25.398 35.557.200

Cable Power NYM 3c - 4mm2 m 880,00 34.238 30.129.000

Connection For Above lot 1,00 6.956.920 6.956.920

Lighting Fixture LED 150W Fortimo Phillips unit 96,00 6.157.521 591.122.016
HighBay

Channal C 75 x 50 x 2mm2 btg 125,00 601.335 75.166.875

C. Ladder W - 200 m 24,00 330.748 7.937.942

Cover W - 200 m 3,00 128.539 385.617

Fitting For above lot 1,00 966.045 966.045

Power Panel LP - Canopy unit 1,00 40.308.120 40.308.120

Supporting Materials lot 1,00 8.394.201 8.394.201

Miscellaneous Materials lot 1,00 9.736.765 9.736.765
Testing Comisioning lot 1,00 3.112.500 3.112.500

DIRECT COST SUB TOTAL 882.868.708

2 Lighting System at Parkir Motor and Mobil

Cable Power NYM 3c - 2,5mm2 m 900,00 25.149 22.634.100

Cable Power NYM 3c - 4mm2 m 600,00 34.238 20.542.500

Connection For Above lot 1,00 2.187.403 2.187.403

Pvc Conduit 20 mm Dia. m 600,00 11.330 6.797.700

Fitting For Above lot 1,00 888.557 888.557

Lighting Fixture Led 18W-2 TCW 06s unit 84,00 1.205.783 101.285.730
w/ Acrylic Cover

Lighting Switch 1P 15A x 1 W/Plate pcs 5,00 96.488 482.438

Receptacle pcs 8,00 99.600 796.800
Outlet Box pcs 13,00 34.860 453.180

Channal C 75 x 50 x 2mm2 btg 51,00 601.335 30.668.085

Miscellaneous Materials lot 1,00 9.924.278 9.924.278

Testing Comisioning lot 1,00 1.867.500 1.867.500

DIRECT COST SUB TOTAL 198.528.270