Project : PT.

ASAHIMAS CHEMICAL
DESCRIPTION UNIT PRICE AMOUNT
No. UNIT QTY
ITEM SPECIFICATION Rp Rp

B SUB-STRUCTURE WORKS FOR BUILDING EXPANSION

. EARTH WORKS
FOUNDATION
- Excavation M3 26.01 141,623 3,683,614
- Existing Soil Compaction M2 80.75 83,109 6,711,052
- Backfill M3 8.67 83,109 720,555
- Plastic sheet m2 65.45 4,000 261,800
- Sand Layer T. 50 mm M3 4.04 289,322 1,168,138
- Base Course + Compaction T. 100 mm M3 6.55 325,000 2,128,750
- Disposal excavated soil outside M3 13.87 50,777 704,277
- Demolish Existing Terrace, Stair, Handrailing, & Steel Door Lot 1.00 2,000,000 2,000,000
- Demolish Exsisting Pavement, Fence, Parapet Lot 1.00 2,000,000 2,000,000

SUB TOTAL EARTH WORKS 19,378,186

. CONCRETE WORKS
STRAUSS PILE FOUNDATION
- Pile Head Treatment Nos 4.00 750,000 3,000,000

FOUNDATION FOOT PLATE

- Lean concrete t=50mm M2 15.30 319,746 4,892,114
- Form works t=12mm M2 11.42 319,746 3,651,499
- Rebar Kg 918.00 27,328 25,087,104
- Concrete K.300 Grade M3 3.67 2,414,792 8,862,287

PEDESTAL COLUMN
- Form works t=12mm M2 17.44 319,746 5,576,370
- Rebar Kg 480.62 27,328 13,134,383
- Concrete K.300 Grade M3 1.55 2,414,792 3,742,928

GROUND BEAM
- Lean concrete t=50mm M2 18.28 319,746 5,844,957
- Form works t=12mm M2 56.10 319,746 17,937,751
- Rebar Kg 2,454.38 27,328 67,073,297
- Concrete K.300 Grade M3 9.82 2,414,792 23,713,257

FLOOR SLAB
- Form works t=12mm M2 6.12 319,746 1,956,846
- Rebar Kg 1,227.19 27,328 33,536,648
- Concrete K.300 Grade M3 4.91 2,414,792 11,856,629

CABLE TRENCH WORKS

- Base Course t=100 mm M3 3.85 325,000 1,251,250
- Lean concrete t=50 mm M2 38.50 319,746 12,310,221
- Form works t=12mm M2 172.80 319,746 55,252,109
- Rebar Kg 4,179.00 27,328 114,203,712
- Concrete K.300 Grade M3 16.72 2,414,792 40,365,663
- Siku 50.50.5 M' 72.00 62,775 4,519,800
- Checker plate Plate T. 5 mm M2 49.20 1,546,875 76,106,250
- Trech Cover Support UNP 100.50.5 mm (Space 600 mm) M' 400.89 170,586 68,386,790

COLUMN
- Form works t=12mm M2 58.32 319,746 18,647,587
- Rebar Kg 1,555.20 27,328 42,500,506
- Concrete K.300 Grade M3 5.18 2,414,792 12,518,282

BEAM
- Form works t=12mm M2 81.00 319,746 25,899,426
- Rebar Kg 2,441.25 27,328 66,714,480
Project : PT. ASAHIMAS CHEMICAL
DESCRIPTION UNIT PRICE AMOUNT
No. UNIT QTY
ITEM SPECIFICATION Rp Rp

- Concrete K.300 Grade M3 9.77 2,414,792 23,580,444

CONCRETE ROOF SLAB

- Form works t=12mm M2 95.48 319,746 30,529,348
- Rebar Kg 2,291.52 27,328 62,622,659
- Concrete K.300 Grade M3 11.46 2,414,792 27,667,721

CONCRETE PARAPET
- Form works t=12mm M2 45.56 319,746 14,567,628
- Rebar Kg 410.04 27,328 11,205,573
- Concrete K.300 Grade M3 2.05 2,414,792 4,950,324

CONCRETE TERRACE & STAIR

- Form works t=12mm M2 13.60 319,746 4,348,546
- Rebar Kg 612.00 27,328 16,724,736
- Concrete K.300 Grade M3 2.04 2,414,792 4,926,176

CONCRETE TERRACE & STAIR Single Door

- Form works t=12mm M2 9.74 319,746 3,114,326
- Rebar Kg 347.50 27,328 9,496,480
- Concrete K.300 Grade M3 1.70 2,414,792 4,105,146
-
CONCRETE CANOPY -
- Form works t=12mm M2 11.67 319,746 3,731,436
- Rebar Kg 169.00 27,328 4,618,432
- Concrete K.300 Grade M3 1.30 2,414,792 3,139,230
-
CONCRETE SEWER U-300 L : 13 m -
- Base Course t=12mm M3 1.50 325,000 487,500
- Lean Concrete t=50 mm M2 1.10 319,746 351,721
- Form Work t=12 mm M2 16.25 319,746 5,195,873
- Rebar Kg 211.25 27,328 5,773,040
- Concrete K.300 Grade M3 1.63 2,414,792 3,936,111
-
CABLE ENTRY ROOM -
FOUNDATION FOOT PLATE -
- Base Course t=12mm M3 0.25 325,000 81,250
- Lean Concrete t=50 mm M2 1.00 319,746 319,746
- Form Work t=12 mm M2 2.57 319,746 821,747
- Rebar Kg 32.50 27,328 888,160
- Concrete K.300 Grade M3 0.25 2,414,792 603,698
-
PEDESTAL + COLUMN -
- Form works t=12mm M2 14.89 319,746 4,761,018
- Rebar Kg 201.55 27,328 5,507,958
- Concrete K.300 Grade M3 1.55 2,414,792 3,742,928
-
GROUND BEAM -
- Lean Concrete t=50 mm M2 0.70 319,746 223,822
- Form works t=12mm M2 64.87 319,746 20,741,923
- Rebar Kg 787.50 27,328 21,520,800
- Concrete K.300 Grade M3 3.15 2,414,792 7,606,595
-
BEAM -
- Form works t=12mm M2 54.89 319,746 17,550,858
- Rebar Kg 444.00 27,328 12,133,632
- Concrete K.300 Grade M3 1.85 2,414,792 4,467,365
-
OTHER CIVIL WORKS -
- Control Box With Cover Checker Plate & P 600 x 600 x 600 Nos 1.00 2,000,000 2,000,000
Project : PT. ASAHIMAS CHEMICAL
DESCRIPTION UNIT PRICE AMOUNT
No. UNIT QTY
ITEM SPECIFICATION Rp Rp

- Opening Cable Entry 0.9 m2 Lot 1.00 2,000,000 2,000,000

- Rebar Anchor Stair Nos 5.00 2,000,000 10,000,000

SUB TOTAL CONCRETE WORKS 1,128,586,091

. FINISHING WORKS
WALL
- Brick Wall M2 143.10 469,889 67,241,116
Concrete Lintel M' 106.96 243,000 25,991,280
- Plester M2 251.20 129,025 32,411,080
- Aci M2 251.20 66,536 16,713,843
- Internal Painting M2 144.10 77,826 11,214,727
- Eksternal Painting M2 198.93 101,174 20,126,504

EXPOSE CONCRETE CEILING

- Embeded for Hanging Lamp Kg 80.02 250,000 20,005,000
- Embeded for Ligthing Protection Kg 120.50 250,000 30,125,000
- Painting M2 65.45 77,826 5,093,712

FLOOR FINISHING WORK

- Trowel Finish M2 32.73 78,000 2,552,940
- Epoxy Coating 300 Micron M2 - - Excluded
- Concrete Exposed (Scim coat) For Wall PIT M2 91.80 300,000 27,540,000
- Champer For PIT M' 61.20 200,000 12,240,000

ROOF SLAB
- Trowel Finish Roof Slab M2 81.16 78,000 6,330,480
- Waterproofing Membrane Type Granul T. 3 mm M2 87.04 163,011 14,188,477
- Downspout PVC Pipe 4" M' 24.00 150,000 3,600,000
- Roof Drain Cast Iron; Ø4" painted finish (3 Layer) Nos 3.00 250,000 750,000

REALLING TERRACE & STAIR

- Realling M' 18.00 850,000 15,300,000
- Painting M' 18.00 55,710 1,002,780

DOOR & WINDOW

- Steel Door (D1) 2600 x 3100 mm Unit 1.00 6,075,000 6,075,000
- Steel Door (D2) 900 x 2050 mm Unit 2.00 4,725,000 9,450,000
- Louvers (L1) 700 x 2150 mm Unit 2.00 2,500,000 5,000,000
- Ventilation (V1) 600 x 600 mm Unit 2.00 2,500,000 5,000,000

MEP Excluded

SUB TOTAL FINISHING WORKS 337,951,939

B TOTAL OF SUB-STRUCTURE WORKS FOR BUILDING EXPANSION 1,485,916,216