V01

OUTLYING SCOPE
1 Scrap Yard 700m2
700m2 Roof
Roof beams
Post
Purlin
Roof Sheets
Anchor Bolts
Steel Painting

Unit Type
kg
kg
kg
M2
bh
kg

QTY
11,101.75
799.33
12,042.80
912.50
176.00
23,943.88

Unit Cost Supply

Supply Total Cost IDR

TO BE COMPLETED BY P&G
Supply Total Cost USD$
Install Total Cost IDR

13,870.00
13,870.00
13,870.00
224,790.00
160,570.00
1,610.00

153,981,272.50
11,086,651.62
167,033,636.00
205,120,875.00
28,260,320.00
38,549,640.36

5,400.00
5,400.00
5,400.00
16,060.00
15,410.00
900.00

604,032,395.48
2 ETP
Roof Framing
WF 300
WF 200
Plate
Handrail
Walkway Grating
Sandwich Panel
Access Stair
Hole Cover 320x246
Steel Painting

Unit Type

3 City Water Storage Tank

Ladder Entry Points ( 2700)
Ladders ( 3500)
Trench Grating Cover
Lean to Structure
Roof Structure Lattice Truss( Pipa 2" )
Roof Sheets
Wire Walls ( kawat ram )
Steel painting

Unit Type
unit
unit
M2
Kg
Kg
M2
M2
kg

QTY

4 Pallett Storage Shelter

Roof Sheets
Roof Structure Lattice Truss
Wall Structure Lattice Truss
Brace
Plate
Steel painting

Unit Type
M2
Kg
kg
kg
kg
kg

QTY

5 Liquid Unloading Shelter

Roof Metal Sheets
Gutters & Down Spouts
Metal Sheet Sidings
Roof Structure Lattice Truss
Wall Structure Lattice Truss ( pipa 3")
Brace
Colomn ( Hbeam 250x250 )
Plate
Steel painting

Unit Type
m2
M1
M2
kg
kg
kg
kg
kg
kg

QTY

6 Substation FDN
Open Grid Stair/Landing Access
Base Frame
Embedment Plates?
Steel painting

Unit Type
Kg
Kg
Kg
Kg

Kg
Kg
Kg
M1
M2
M2
M1
Unit
Kg

QTY

Unit Cost

667.94
2,551.47
96.58
29.80
16.56
114.54
10.80
1.00
3,315.99

13,870.00
13,870.00
15,160.00
508,460.00
1,134,400.00
1,734,120.00
250,480.00
5,459,250.00
1,610.00

Supply Total Cost IDR

Supply Total Cost USD$

9,264,327.80
35,388,842.67
1,464,186.15
15,152,108.00
18,785,664.00
198,626,104.80
2,705,184.00
5,459,250.00
5,338,742.08
292,184,409.49

Install Total Cost IDR

5,400.00
5,400.00
5,400.00
203,380.00
5,400.00
520,230.00
100,190.00
1,091,850.00
900.00

NOTES & INCLUSIONS

3,606,876.00
13,777,920.00
521,543.88
6,060,724.00
89,424.00
59,587,144.20
1,082,052.00
1,091,850.00
2,984,389.98
88,801,924.06

2.00
2.00
8.70
25.00
525.11
45.12
42.75
550.11

Install Total Cost IDR Install Total Cost USD$

NOTES & INCLUSIONS
2,427,760.00
4,855,520.00
3,147,100.00
6,294,200.00
481,700.00
4,190,790.00
5,400.00
135,000.00
5,400.00
2,835,583.20
16,060.00
724,627.20
100,190.00
4,283,122.50
900.00
495,097.20
23,813,940.10

214.60
5,655.01
942.50
487.68
218.99
7,304.18

Unit Cost
Supply Total Cost IDR Supply Total Cost USD$
224,790.00
48,239,934.00
16,440.00
92,968,331.52
16,440.00
15,494,721.92
15,160.00
7,393,228.80
15,160.00
3,319,944.19
1,610.00
11,759,734.65
179,175,895.08

Install Total Cost IDR Install Total Cost USD$

NOTES & INCLUSIONS
16,060.00
3,446,476.00
5,400.00
30,537,043.20
5,400.00
5,089,507.20
5,400.00
2,633,472.00
5,400.00
1,182,565.87
900.00
6,573,764.71
49,462,828.98

Unit Cost
Supply Total Cost IDR Supply Total Cost USD$
224,790.00
110,866,428.00
417,470.00
39,826,638.00
237,640.00
141,585,912.00
16,440.00
148,354,560.00
16,440.00
14,267,289.60
15,160.00
19,734,681.60
13,870.00
24,633,120.00
15,160.00
6,169,543.92
1,610.00
21,536,264.82
526,974,437.94

Install Total Cost IDR Install Total Cost USD$

NOTES & INCLUSIONS
16,060.00
7,920,792.00
166,990.00
15,930,846.00
16,060.00
9,568,548.00
5,400.00
48,729,600.00
5,400.00
4,686,336.00
5,400.00
7,029,504.00
5,400.00
9,590,400.00
5,400.00
2,197,594.80
900.00
12,038,905.80
117,692,526.60

QTY
Unit Cost
Supply Total Cost IDR Supply Total Cost USD$
2,318.67
13,870.00
32,159,906.67
899.58
13,870.00
12,477,230.08
160.91
15,160.00
2,439,434.01
3,379.16
1,610.00
5,440,452.75

Install Total Cost IDR Install Total Cost USD$

NOTES & INCLUSIONS
5,400.00
12,520,800.00
5,400.00
4,857,753.60
5,400.00
868,927.68
900.00
3,041,246.88

493.20
95.40
595.80
9,024.00
867.84
1,301.76
1,776.00
406.96
13,376.56

Unit Type

QTY

8 East & West Sump Pit

West Checker Plate Cover ( 1000x1000)
East Checker Plate Cover ( 1000x1000)

Unit Type
Unit
Unit

QTY

Unit Cost

Supply Total Cost IDR

21,288,728.16
Supply Total Cost USD$

Unit Cost
Supply Total Cost IDR Supply Total Cost USD$
1.00
2,949,440.00
2,949,440.00
1.00
2,949,440.00
2,949,440.00

Install Total Cost IDR

9 Hot & Chiller Tank

One Goal Post Support Frame
Embedment Plates?
Steel Painting

Unit Type
kg
kg
kg

QTY

10 Fuel Storage Tank, Day Tank, Pipe Sleeper

Access Stair FST
Shelter for DT
Purlin for DT ( Pipa 2.5" )
Roof Sheets DT
Sump Cover Grating

Unit Type
Unit
m2
kg
m2
m2

QTY

11 Trench Details
Handrail Supply

Unit Type
M1

QTY

NOTES & INCLUSIONS

1,474,720.00

932.27
46.61
978.88

Unit Cost
Supply Total Cost IDR Supply Total Cost USD$
13,870.00
12,930,538.67
15,160.00
706,658.13
1,610.00
1,575,996.80
15,213,193.60

Install Total Cost IDR Install Total Cost USD$

NOTES & INCLUSIONS
5,400.00
5,034,240.00
5,400.00
251,712.00
900.00
880,992.00
6,166,944.00

1.00
27.04
339.04
139.62
1.50

Unit Cost
Supply Total Cost IDR Supply Total Cost USD$
9,633,980.00
9,633,980.00
674,380.00
18,235,235.20
16,440.00
5,573,817.60
224,790.00
31,385,017.95
2,457,870.00
3,686,805.00
68,514,855.75

Install Total Cost IDR Install Total Cost USD$

NOTES & INCLUSIONS
2,408,490.00
2,408,490.00
168,590.00
4,558,673.60
5,400.00
1,830,816.00
16,060.00
2,242,285.64
614,470.00
921,705.00
11,961,970.24

Unit Cost
Supply Total Cost IDR Supply Total Cost USD$
3.00
578,040.00
1,734,120.00

Install Total Cost IDR Install Total Cost USD$

NOTES & INCLUSIONS
173,410.00
520,230.00

1,734,120.00
QTY

Install Total Cost USD$

Install Total Cost IDR Install Total Cost USD$

NOTES & INCLUSIONS
737,360.00
737,360.00
737,360.00
737,360.00

5,898,880.00

Keri MorganPEMBConstructionManager

Install Total Cost USD$

Unit Cost
Supply Total Cost IDR Supply Total Cost USD$
6,069,400.00
12,138,800.00
7,867,750.00
15,735,500.00
1,605,660.00
13,969,242.00
15,160.00
379,000.00
16,440.00
8,632,775.52
224,790.00
10,142,524.80
250,480.00
10,708,020.00
1,610.00
885,673.88
72,591,536.20

7 Stair Ladder & Handrail

As per drawing
Within Other Scope & DWG

Unit Type

59,949,450.00
4,316,360.40
65,031,120.00
14,654,750.00 Type Zincalum Klip Lock
2,712,160.00
21,549,488.40

168,213,328.80

52,517,023.50

12 Pipe Rack Bridges Over Road

TO BE COMPLETED BY P&G
Install Total Cost USD$
NOTES & INCLUSIONS

Unit Cost

Supply Total Cost IDR

520,230.00
Supply Total Cost USD$

Install Total Cost IDR

Install Total Cost USD$

NOTES & INCLUSIONS

Tri-Tubular Truss
Tri-Tubular Truss
Columns

m
m
m

11.00
51.90
264.53

1,766,230.00
1,766,230.00
1,766,230.00

19,428,530.00
91,667,337.00
467,226,709.33

529,870.00
529,870.00
529,870.00

578,322,576.33
13 Tank Farm Area
Stairs Only from LUA

Unit Type
m

QTY

173,497,100.33

Unit Cost
Supply Total Cost IDR Supply Total Cost USD$
4.13
1,412,980.00
5,828,542.50

Install Total Cost IDR Install Total Cost USD$

NOTES & INCLUSIONS
423,890.00
1,748,546.25

5,828,542.50
14 Dust Collector Vent
Lattice Steel Tower
2.5 m2
14m high
Steel Painting

Unit Type
kg

15 Waste Water Tank

Ladders
Type 1
Type 2
Type 3
Type 4
Type 5
Type 6
Stair
Type 1
Type 2
Type 3
Type 4

Unit Type

16 Rain Water Tank

Ladders

Unit Type
m1

kg

QTY
Unit Cost
14,371.20

14,371.20

QTY

578,040.00

Unit Cost

Supply Total Cost IDR

1,748,546.25
Supply Total Cost USD$

8,307,128,448.00

Supply Total Cost IDR

Install Total Cost IDR

173,410.00

Supply Total Cost USD$

Install Total Cost IDR

TOTAL BOTTOM LINE COST LUMP SUM

Keri MorganPEMBConstructionManager

Install Total Cost USD$

Install Total Cost USD$

4.30
2.50
5.50
3.15
3.45
2.50

834,940.00
963,400.00
1,862,570.00
1,091,850.00
834,940.00
578,040.00

3,590,242.00
2,408,500.00
10,244,135.00
3,439,327.50
2,880,543.00
1,445,100.00

250,480.00
289,020.00
558,770.00
327,560.00
250,480.00
173,410.00

1,077,064.00
722,550.00
3,073,235.00
1,031,814.00
864,156.00
433,525.00

M1
M1
M1
M1

4.50
6.15
5.00
52.40

1,862,570.00
1,605,660.00
1,991,020.00
1,862,570.00

8,381,565.00
9,874,809.00
9,955,100.00
97,598,668.00
149,817,989.50

558,770.00
481,700.00
597,310.00
558,770.00

2,514,465.00
2,962,455.00
2,986,550.00
29,279,548.00
44,945,362.00

QTY

Unit Cost
Supply Total Cost IDR Supply Total Cost USD$
11.40
1,991,020.00
22,697,628.00

Unit Type

QTY

Unit Cost

Supply Total Cost IDR

6,729,067,707.38

NOTES & INCLUSIONS

2,492,109,792.00

M1
M1
M1
M1
M1
M1

NOTES & INCLUSIONS

Install Total Cost IDR Install Total Cost USD$

NOTES & INCLUSIONS
597,310.00
6,809,334.00

22,697,628.00
17 Deisel Fuel Pipe Rack

5,828,570.00
27,500,253.00
140,168,277.33

6,809,334.00
Supply Total Cost USD$

Install Total Cost IDR

Install Total Cost USD$

1,962,452,379.52

NOTES & INCLUSIONS