analisa harga sat
TRANSCRIPT
Page 1 of 55 document.xls/summit contract-rev
The SummitKelapa gading - Jakarta
Contract
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE AMOUNT
1 Bar reinforcement BJTD-40; 10mm dia. kg 1.00 - Bar D. 10mm (incl.waste 3%) kg 1.03 4,400 - - Tying wire kg 0.015 4,350 3,850 58 - Spacer nr 0.112 330 290 32 - Subcon't fabrication & installation kg 1.00 350 310 310
Total 400
2 Bar reinforcement BJTD-40; 13mm dia. kg 1.00 - Bar D. 13mm (incl.waste 3%) kg 1.03 4,375 - - Tying wire kg 0.015 4,350 3,850 58 - Spacer nr 0.112 330 290 32 - Subcon't fabrication & installation kg 1.00 350 310 310
Total 400
3 Bar reinforcement BJTD-40; 16mm-25mm dia. kg 1.00 - Bar D. 16-25mm (incl.waste 3%) kg 1.03 4,350 - - Tying wire kg 0.015 4,350 3,850 58 - Spacer nr 0.112 330 290 32 - Subcon't fabrication & installation kg 1.00 350 310 310
Total 400
4 Bar reinforcement BJTD-40; 29mm dia. kg 1.00 - Bar D. 29mm (incl.waste 3%) kg 1.03 4,375 - - Tying wire kg 0.015 4,350 3,850 58 - Spacer nr 0.112 330 290 32 - Subcon't fabrication & installation kg 1.00 350 310 310
Total 400
5 Bar reinforcement BJTD-40; 32mm dia. kg 1.00 - Bar D. 32mm (incl.waste 3%) kg 1.03 4,400 - - Tying wire kg 0.015 4,350 3,850 58 - Spacer nr 0.112 330 290 32 - Subcon't fabrication & installation kg 1.00 350 310 310
Total 400
6 Wiremesh M6 one layer m2 1.00 - BRC mesh M6 (incl.waste 13.5%) m2 1.14 18,100 18,100 20,544 - Spacer nr 2.27 330 290 658 - Labour m2 1.00 5,000 10,498 10,498
Total 31,700
7 Trimming and enlarge excavation m3 1.00 - Subcon't m3 1.00 7,740 8,500 8,500
Total 8,500
8 Excavation for basement not exceeding 1.50m deep m3 1.00 - Subcon't m3 1.00 14,700 16,200 16,200
Total 16,200
9 Disposal of excavated material off site m3 1.00 - Subcon't m3 1.00 18,650 24,000 24,000
Total 24,000
10 Backfilling m3 1.00 - Labour m3 1.00 15,000 19,300 19,300 - Equipment m3 1.00 2,180 2,800 2,800
Page 2 of 55 document.xls/summit contract-rev
The SummitKelapa gading - Jakarta
Contract
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE AMOUNT
Total 22,100
11 Cutt off bored piles 1000mm dia. no 1.00 - Subcon't cutting off pile no 1.00 100,000 129,360 129,360 - Subcon't disposal, cleaning,etc no 1.00 17,500 22,640 22,640
Total 152,000
12 Sand blinding,100mm thk for basement m2 1.00 - Sand bed (incl.waste 7.5%) m3 0.108 76,000 72,200 7,762 - Labour m3 0.10 5,000 6,130 613 - Equipment ls 1.00 2,180 4,926 4,926
Total 13,300
13 Sand blinding,100mm thk; horizontal m2 1.00 - Sand bed (incl.waste 7.5%) m3 0.108 76,000 72,200 7,762 - Labour m3 0.10 5,000 5,300 530 - Equipment ls 1.00 2,180 3,209 3,209
Total 11,500
14 Blinding concrete (1:3:5), 50mm thk m2 1.00 - Ready mix Bo (incl.waste 7.5%) m3 0.0538 257,000 244,150 13,123 - Labour m2 1.00 6,500 7,571 7,571 - Equipment ls 1.00 ga ada 806 806
Total 21,500
15 Concrete grade f'c 250 kg/cm2 m3 1.00 - Ready mix f'c 250 (incl.waste 5%) m3 1.05 319,000 303,050 318,203 - Labour m3 1.00 16,000 20,598 20,598 - Equipment ls 1.00 16,825 37,200 37,200
Total 376,000
16 Concrete grade f'c 300 kg/cm2 m3 1.00 - Ready mix f'c 300 (incl.waste 5%) m3 1.05 332,000 316,288 332,103 - Labour m3 1.00 16,000 20,598 20,598 - Equipment ls 1.00 16,825 37,200 37,200
Total 389,900
17 Concrete grade f'c 350 kg/cm2 m3 1.00 - Ready mix f'c 350 (incl.waste 5%) m3 1.05 354,000 338,764 355,703 - Labour m3 1.00 16,000 20,598 20,598 - Equipment ls 1.00 16,825 37,200 37,200
Total 413,500
18 Concrete grade f'c 400 kg/cm2 m3 1.00 - Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145 379,203 - Labour m3 1.00 16,000 20,598 20,598 - Equipment ls 1.00 16,825 37,200 37,200
Total 437,000
19 Concrete grade f'c 400 kg/cm2 for basement slab, 450mm thick m3 1.00 - Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145 379,203 - Labour m3 1.00 16,000 20,598 20,598 - Mesh separator ls 1.00 15,000 14,900 14,900 - Equipment ls 1.00 16,825 37,200 37,200
Total 451,900
Page 3 of 55 document.xls/summit contract-rev
The SummitKelapa gading - Jakarta
Contract
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE AMOUNT
20 Concrete grade f'c 400 kg/cm2 for basement slab, 400mm thick m3 1.00 - Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145 379,203 - Labour m3 1.00 16,000 20,598 20,598 - Mesh separator ls 1.00 15,000 17,500 17,500 - Equipment ls 1.00 16,825 37,200 37,200
Total 454,500
21 Concrete grade f'c 400 kg/cm2 for basement slab, 350mm thick m3 1.00 - Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145 379,203 - Labour m3 1.00 16,000 20,598 20,598 - Mesh separator ls 1.00 15,000 19,200 19,200 - Equipment ls 1.00 16,825 37,200 37,200
Total 456,200
22 Concrete grade f'c 400 kg/cm2 for suspended slab, 300mm thick m3 1.00 - Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145 379,203 - Labour m3 1.00 16,000 20,598 20,598 - Mesh separator ls 1.00 15,000 22,700 22,700 - Equipment ls 1.00 16,825 37,200 37,200
Total 459,700
23 Concrete grade f'c 400 kg/cm2 for basement slab, 250mm thick m3 1.00 - Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145 379,203 - Labour m3 1.00 16,000 20,598 20,598 - Mesh separator ls 1.00 15,000 27,100 27,100 - Equipment ls 1.00 16,825 37,200 37,200
Total 464,100
24 Concrete grade f'c 400 kg/cm2 for basement slab, 150mm thick m3 1.00 - Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145 379,203 - Labour m3 1.00 16,000 20,598 20,598 - Mesh separator ls 1.00 15,000 44,500 44,500 - Equipment ls 1.00 16,825 37,200 37,200
Total 481,500
25 Concrete grade f'c 500 kg/cm2 m3 1.00 - Ready mix f'c 500 (incl.waste 5%) m3 1.05 418,000 402,669 422,803 - Labour m3 1.00 16,000 20,598 20,598 - Equipment ls 1.00 16,825 37,200 37,200
Total 480,600
26 Concrete grade f'c 550 kg/cm2 m3 1.00 - Ready mix f'c 550 (incl.waste 5%) m3 1.05 446,000 430,955 452,503 - Labour m3 1.00 16,000 20,598 20,598 - Equipment ls 1.00 16,825 37,200 37,200
Total 510,300
27 Loss formwork for pile cap m2 1.00 - Concrete blockwall (incl.waste 5%) nr 12.50 1,300 1,300 16,250 - Mortar 1:5 m3 0.020 300,620 330,680 6,614 - Labour m2 1.00 10,000 19,636 19,636
Total 42,500
28 Loss formwork for matt foundation m2 1.00 - Concrete blockwall (incl.waste 5%) nr 34.65 1,300 1,300 45,045 - Mortar 1:5 m3 0.105 300,620 330,680 34,721 - Labour m2 1.00 10,000 24,761 24,761 - Concrete lintel m 0.40 49,390 79,932 31,973
Page 4 of 55 document.xls/summit contract-rev
The SummitKelapa gading - Jakarta
Contract
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE AMOUNT
Total 136,500
29 Formwork slab on grade m2 1.00 - Plywood 12mm thk (incl.waste 5%) sht 0.084 105,000 99,750 8,379 - Timber (incl.waste 5%) m3 0.016 1,200,000 1,140,000 18,240 - Nail (incl.waste 5%) kg 0.200 7,000 6,650 1,330 - Form oil (incl.waste 5%) ltr 0.053 6,000 5,700 299 - Fabrication & installation m2 1.00 27,500 18,622 18,622 - Equipment ls 1.00 2,240 1,830 1,830
Total 48,700
30 Formwork column, wall m2 1.00 - Fabrication, installation & dismantle (subcont) m2 1.00 58,000 68,590 68,590 - Equipment ls 1.00 5,000 5,910 5,910
Total 74,500
31 m2 1.00 - Waterproofing Formdexplus 1.5kg/m2 m2 1.00 43,000 43,000 43,000 - Install m2 1.00 3,000 16,000 16,000
Total 59,000
32 Waterstop m' 1.00 - Waterstop Volclay RX 101 m' 1.00 52,000 52,000 52,000 - Install m' 1.00 5,000 21,100 21,100
Total 73,100
33
m' 1.00 - Waterstop Volclay RX 101 (incl.install) m' 1.00 57,000 73,100 73,100 - Hilti chemical anchors; HIT HY 150 nr 3.00 61,200 78,540 235,620 - Chipping and cleaning m' 1.00 7,500 9,680 9,680
Total 318,400
34 Ficher chemical anchor vynilester hybrid nr 1.00 - Subcon't nr 1.00 61,200 78,600 78,600
Total 78,600
35 Dowel, 22mm diameter x 1570mm long nr 1.00 - Bar D. 16-25mm (incl.waste 3%) kg - - Cut, bend & fix kg 4.68 300 350 1,638 - Equipment ls 1.00 162 162
Total 1,800
36 Dowel, 25mm diameter x 1780mm long nr 1.00 - Bar D. 16-25mm (incl.waste 3%) kg - - Cut, bend & fix kg 6.853 300 350 2,399 - Equipment ls 1.00 201 201
Total 2,600
37 Dowel, 13mm diameter x 780mm long nr 1.00 - Bar D. 13mm (incl.waste 3%) kg- Cut, bend & fix kg 0.811 300 350 284
Waterproofing additive to surface of basement slabs, two coat application, Formdex
Casting new slab on grade up to diaphragm wall to make clean and water tight joint including chipping groove, Volclay RX-101 water stop and Hilti chemical anchors
Page 5 of 55 document.xls/summit contract-rev
The SummitKelapa gading - Jakarta
Contract
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE AMOUNT
- Equipment ls 1.00 16 16 Total 300
38 Dowel, 16mm diameter x 960mm long nr 1.00 - Bar D. 16-25mm (incl.waste 3%) kg- Cut, bend & fix kg 1.516 300 350 531 - Equipment ls 1.00 161 161
Total 692
39 WF steel, size 400mm x 200mm x 8mm x 13mm (R1) (66 kg/m) kg 1.00 - Subcon't steel structure kg 1.00 10,180 13,100 13,100
Total 13,100
40m2 1.00
- Mortar 1:3 m3 0.05 400,580 440,640 22,032 - Wire mesh M6 m2 1.00 23,430 31,700 31,700 - Expansion joint; as specified m2 1.00 15,468 15,468 15,468
Total 69,200
41m2 1.00
- Mortar 1:3 m3 0.05 400,580 440,640 22,032 - Chicken wire (incl.waste 5%) m2 1.05 2,000 1,900 1,995 - Bonding agent Sikabond (incl.waste 5%) ltr 0.105 12,000 11,400 1,197 - Portland cement @50 kg (incl.waste 5%) bag 0.105 28,000 26,600 2,793 - Labour m2 1.00 5,000 18,583 18,583
Total 46,600
42 Waterproofing membrane laid on concrete roof slab m2 1.00 - Supply & install waterproofing membrane Fosroc Torcel 3P m2 1.00 45,000 57,800 57,800
Total 57,800
43
m2 1.00 - Rockwool insulation 60kg/m3 density (subcon't) m2 1.00 63,900 82,060 82,060 - Aluminium foil single layer + galv.roof mesh 100x100mm (subcon't) m2 1.00 10,000 12,840 12,840
Total 94,900
44 Metal roof sheeting m2 1.00 - Supply & install zincalume corrugated sheet 0.40mm thk m2 1.00 74,500 95,600 95,600
Total 95,600
45 Brickwork (1:3) 100mm thick + lintel m2 1.00 - Local red brick (incl.waste 5%) nos 95 230 230 21,850 - Mortar 1:3 m3 0.02 400,580 440,640 9,253 - Install brickwall m2 1.00 10,000 12,635 12,635 - Concrete lintel m' 0.40 49,390 79,932 31,961
Total 75,700
46 Brickwork (1:3) 200mm thick + lintel m2 1.00 - Local red brick (incl.waste 5%) nos 189 230 230 43,470 - Mortar 1:3 m3 0.047 400,580 440,640 20,710 - Install brickwall m2 1.00 10,000 19,259 19,259 - Concrete lintel m' 0.40 49,390 79,932 31,961
Total 115,400
Reinforced roof screed bed laid to falls and crossfalls, min 50mm thick
Bed 50mm thick, as protective screed (1:3) laid on waterpoofing membrane, at water tank area
Rockwool insulation 50mm thick, 60kg/m3 density, incl.aluminium foil single layer and galvanize roof mesh 100x100mm
Page 6 of 55 document.xls/summit contract-rev
The SummitKelapa gading - Jakarta
Contract
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE AMOUNT
47 Brickwork (1:3) 225mm thick + lintel m2 1.00 - Local red brick (incl.waste 5%) nos 189 230 230 43,470 - Mortar 1:3 m3 0.067 400,580 440,640 29,523 - Install brickwall m2 1.00 10,000 21,546 21,546 - Concrete lintel m' 0.40 49,390 79,932 31,961
Total 126,500
48 Brickwork (1:5) 100mm thick + lintel m2 1.00 - Local red brick (incl.waste 5%) nos 95 230 230 21,850 - Mortar 1:5 m3 0.02 300,620 330,680 6,944 - Install brickwall m2 1.00 10,000 12,244 12,244 - Concrete lintel m' 0.40 49,390 79,932 31,961
Total 73,000
49 Brickwork (1:5) 150mm thick + lintel m2 1.00 - Local red brick (incl.waste 5%) nos 147 230 230 33,810 - Mortar 1:5 m3 0.034 300,620 330,680 11,243 - Install brickwall m2 1.00 10,000 15,885 15,885 - Concrete lintel m' 0.40 49,390 79,932 31,961
Total 92,900
50 Brickwork (1:5) 200mm thick + lintel m2 1.00 - Local red brick (incl.waste 5%) nos 189 230 230 43,470 - Mortar 1:5 m3 0.047 300,620 330,680 15,542 - Install brickwall m2 1.00 10,000 18,727 18,727 - Concrete lintel m' 0.40 49,390 79,932 31,961
Total 109,700
51 Brickwork (1:5) 300mm thick + lintel m2 1.00 - Local red brick (incl.waste 5%) nos 242 230 230 55,660 - Mortar 1:5 m3 0.101 300,620 330,680 33,399 - Install brickwall m2 1.00 10,000 24,280 24,280 - Concrete lintel m' 0.40 49,390 79,932 31,961
Total 145,300
52 Plaster (1:3) + skimcoat to wall m2 1.00 - Mortar 1:3 (incl.waste 5%) m3 0.025 400,580 440,640 11,016 - Labour plaster m2 1.00 8,000 11,780 11,780 - Portland cement @50 kg (incl.waste 5%) bag 0.025 28,000 28,000 706 - Labour skimcoat m2 1.00 4,000 5,698 5,698
Total 29,200
53 Plaster (1:5) + skimcoat to wall m2 1.00 - Mortar 1:5 (incl.waste 5%) m3 0.025 300,620 330,680 8,267 - Labour plaster m2 1.00 8,000 11,329 11,329 - Portland cement @50 kg (incl.waste 5%) bag 0.025 28,000 28,000 706 - Labour skimcoat m2 1.00 4,000 5,698 5,698
Total 26,000
54 Aerated concrete block wall (1:5) 100mm thick + lintel m2 1.00 - Aerated concrete block 590x190x100mm thk (incl.waste 5%) m3 0.093 360,000 342,000 31,806 - Drymix mortar MU 380 (incl.waste 5%) bag 0.100 48,000 48,000 4,800 - Install celcon wall m2 1.00 10,000 17,821 17,821 - Concrete lintel m 0.40 49,390 79,932 31,973
Total 86,400
55 Aerated concrete block wall (1:5) 150mm thick + lintel m2 1.00 - Aerated concrete block 590x190x150mm thk (incl.waste 5%) m3 0.140 370,000 351,500 49,034
Page 7 of 55 document.xls/summit contract-rev
The SummitKelapa gading - Jakarta
Contract
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE AMOUNT
- Drymix mortar MU 380 (incl.waste 5%) bag 0.150 48,000 48,000 7,200 - Install celcon wall m2 1.00 10,000 21,793 21,793 - Concrete lintel m 0.40 49,390 79,932 31,973
Total 110,000
56 Aerated concrete block wall (1:5) 175mm thick + lintel m2 1.00 - Aerated concrete block 590x190x175mm thk (incl.waste 5%) m3 0.163 370,000 351,500 57,207 - Drymix mortar MU 380 (incl.waste 5%) bag 0.175 48,000 48,000 8,400 - Install celcon wall m2 1.00 10,000 24,421 24,421 - Concrete lintel m 0.40 49,390 79,932 31,973
Total 122,000
57 Aerated concrete block wall (1:5) 200mm thick + lintel m2 1.00 - Aerated concrete block 590x190x200mm thk (incl.waste 5%) m3 0.186 370,000 351,500 65,379 - Drymix mortar MU 380 (incl.waste 5%) bag 0.200 48,000 48,000 9,600 - Install celcon wall m2 1.00 10,000 25,048 25,048 - Concrete lintel m 0.40 49,390 79,932 31,973
Total 132,000
58 Aerated concrete block wall (1:5) 250mm thick + lintel m2 1.00 - Aerated concrete block 590x190x250mm thk (incl.waste 5%) m3 0.232 370,000 351,500 81,724 - Drymix mortar MU 380 (incl.waste 5%) bag 0.250 48,000 48,000 12,000 - Install celcon wall m2 1.00 10,000 29,604 29,604 - Concrete lintel m 0.40 49,390 79,932 31,973
Total 155,300
59 Screed (1:5) trowelled smooth; bed, 50mm thick to landing m2 1.00 - Mortar 1:5 (incl.waste 5%) m3 0.053 300,620 330,680 17,361 - Labour & trowel m2 1.00 6,500 10,239 10,239
Total 27,600
60 Plaster with smooth finish drymix to aerated concrete block wall m2 1.00 - Drymix mortar MU 301 (incl.waste 5%) bag 0.450 14,000 14,000 6,300 - Drymix mortar MU 200 (incl.waste 5%) bag 0.053 48,000 48,000 2,520 - Labour plaster m2 1.00 8,000 12,082 12,082 - Labour skimcoat m2 1.00 4,000 5,698 5,698
Total 26,600
61 Precast concrete panel wall 100mm thick m2 1.00 - Precast concrete wall 100mm thk ex.PATON m2 1.00 100,000 100,000 100,000 - Install precast concrete wall m2 1.00 55,000 55,000 55,000 - Seal & grout m2 1.00 50,000 50,160 50,160 - Handling, anchor & bracket m2 1.00 45,000 45,640 45,640
Total 250,800
62 Prepare and apply acrylic emulsion paint at stair m2 1.00 - Subcon't; acrylic emulsion paint at stair m2 1.00 14,000 18,000 18,000
Total 18,000
63 Prepare and apply weathershield paint m2 1.00 - Subcon't; weathershield paint at wall m2 1.00 14,500 18,600 18,600
Total 18,600
64 Ceramic wall tile 200 x 200mm ROMAN m2 1.00 - Ceramic wall tile 200x200mm ROMAN (incl.waste 5%) m2 1.05 30,450 28,928 30,374 - Adhesive MU 400 (incl.waste 5%) kg 5.25 1,920 2,460 12,915 - Grout AM 50 (incl.waste 5%) kg 0.63 6,500 6,500 4,095 - Install ceramic wall m2 1.00 15,000 31,016 31,016
Page 8 of 55 document.xls/summit contract-rev
The SummitKelapa gading - Jakarta
Contract
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE AMOUNT
Total 78,400
65 Ceramic skirting, 100mmH (non slip) m' 1.00 - Ceramic nosing tile 200x100mm ROMAN (incl.waste 5%) m' 1.05 4,550 4,323 4,539 - Adhesive MU 450 (incl.waste 5%) kg 1.05 1,450 1,860 1,953 - Grout AM 50 (incl.waste 5%) kg 0.11 6,500 6,500 683 - Install ceramic skirting tile m' 1.00 8,000 12,026 12,026
Total 19,200
66 Homogenous wall tile 600 x 600mm m2 1.00 - Homogenous wall tile 600x600mm-PC rates (incl.waste 5%) m2 1.05 136,200 129,390 135,860 - Adhesive MU 400 (incl.waste 5%) kg 5.25 1,920 2,460 12,915 - Grout AM 50 (incl.waste 5%) kg 0.315 6,500 6,500 2,048 - Install homogenous wall m2 1.00 17,500 23,178 23,178
Total 174,000
67 Homogenous wall tile 300 x 600mm m2 1.00 - Homogenous wall tile 300x600mm-PC rates (incl.waste 5%) m2 1.05 136,200 129,390 135,860 - Adhesive MU 400 (incl.waste 5%) kg 5.25 1,920 2,460 12,915 - Grout AM 50 (incl.waste 5%) kg 0.315 6,500 6,500 2,048 - Install homogenous wall m2 1.00 17,500 23,178 23,178
Total 174,000
68 Ceramic floor tile 200 x 200mm ROMAN m2 1.00 - Ceramic floor tile 200x200mm ROMAN (incl.waste 5%) m2 1.05 27,300 25,935 27,232 - Adhesive MU 450 (incl.waste 5%) kg 5.25 1,450 1,860 9,765 - Grout AM 50 (incl.waste 5%) kg 0.63 6,500 6,500 4,095 - Install ceramic floor m2 1.00 12,500 26,808 26,808
Total 67,900
69 Ceramic floor tile 300 x 300mm ROMAN m2 1.00 - Ceramic floor tile 300x300mm ROMAN (incl.waste 5%) m2 1.05 28,500 27,075 28,429 - Adhesive MU 450 (incl.waste 5%) kg 5.25 1,450 1,860 9,765 - Grout AM 50 (incl.waste 5%) kg 0.53 6,500 6,500 3,413 - Install ceramic floor m2 1.00 12,500 26,994 26,994
Total 68,600
70 Ceramic floor tile 333 x 333mm ROMAN m2 1.00 - Ceramic floor tile 333x333mm ROMAN (incl.waste 5%) m2 1.05 38,500 36,575 38,404 - Adhesive MU 450 (incl.waste 5%) kg 5.25 1,450 1,860 9,765 - Grout AM 50 (incl.waste 5%) kg 0.53 6,500 6,500 3,413 - Install ceramic floor m2 1.00 12,500 30,519 30,519
Total 82,100
71 Ceramic floor tile 400 x 400mm ROMAN m2 1.00 - Ceramic floor tile 400x400mm ROMAN (incl.waste 5%) m2 1.05 29,050 27,598 28,977 - Adhesive MU 450 (incl.waste 5%) kg 5.25 1,450 1,860 9,765 - Grout AM 50 (incl.waste 5%) kg 0.42 6,500 6,500 2,730 - Install ceramic floor m2 1.00 12,500 27,028 27,028
Total 68,500
72 Ceramic nosing tile 100 x 100mm;stair ROMAN m' 1.00 - Ceramic nosing tile 200x100mm ROMAN (incl.waste 5%) m' 1.05 3,500 3,325 3,491 - Adhesive MU 450 (incl.waste 5%) kg 1.05 1,450 1,860 1,953
Page 9 of 55 document.xls/summit contract-rev
The SummitKelapa gading - Jakarta
Contract
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE AMOUNT
- Grout AM 50 (incl.waste 5%) kg 0.11 6,500 6,500 683 - Install ceramic nosing tile m' 1.00 8,000 11,773 11,773
Total 17,900
73 Homogenous floor tile 300 x 300mm m2 1.00 - Homogenous floor tile 300x300mm-PC rates (incl.waste 5%) m2 1.05 103,700 98,515 103,441 - Adhesive MU 450 (incl.waste 5%) kg 5.25 1,450 1,860 9,765 - Grout AM 50 (incl.waste 5%) kg 0.525 6,500 6,500 3,413 - Install homogeneous floor m2 1.00 15,000 19,082 19,082
Total 135,700
74 Homogenous floor tile 600 x 600mm m2 1.00 - Homogenous floor tile 600x600mm-PC rates (incl.waste 5%) m2 1.05 136,200 129,390 135,860 - Adhesive MU 450 (incl.waste 5%) kg 5.25 1,450 1,860 9,765 - Grout AM 50 (incl.waste 5%) kg 0.315 6,500 6,500 2,048 - Install homogeneous floor m2 1.00 15,000 21,128 21,128
Total 168,800
75 Skirting 100mm high, tile size 100 x 600 x 8mm thick m' 1.00 - Homogenous tile 100x600mm-PC rates (incl.waste 5%) m' 1.05 23,154 21,996 23,096 - Adhesive MU 450 (incl.waste 5%) kg 1.05 1,450 1,860 1,953 - Grout AM 50 (incl.waste 5%) kg 0.11 6,500 6,500 683 - Install homogeneous skirting m' 1.00 2,550 11,568 11,568
Total 37,300
76 Skirting 100mm high, tile size 100 x 300 x 8mm thick m' 1.00 - Homogenous tile 100x300mm-PC rates (incl.waste 5%) m' 1.05 31,110 29,555 31,032 - Adhesive MU 450 (incl.waste 5%) kg 1.05 1,450 1,860 1,953 - Grout AM 50 (incl.waste 5%) kg 0.11 6,500 6,500 683 - Install homogeneous skirting m' 1.00 4,500 16,832 16,832
Total 50,500
77 Screed (1:3); bed, 30mm thick with trowel smooth finish m2 1.00 - Mortar 1:3 (incl.waste 5%) m3 0.0315 400,580 440,640 13,880 - Labour & trowel m2 1.00 6,500 9,820 9,820
Total 23,700
78 Screed (1:3); bed, 20mm thick to receive ceramic floor tiles m2 1.00 - Mortar 1:3 (incl.waste 5%) m3 0.0210 400,580 440,640 9,253 - Labour m2 1.00 1,047 1,047
Total 10,300
79 Steel grille at ramp; gratting plat 40x10mm, steel frame 50x50x5m m' 1.00 - Subcon't; steel plate 40x10mm kg 11.00 10,080 12,930 142,230 - Subcon't; steel frame 50x50x5mm kg 9.07 10,080 12,940 117,370
Total 259,600
80 Floor hardener m2 1.00 - Subcon't; floor hardener 5kg/m2 ex.SIKA m2 1.00 9,000 11,500 11,500
Total 11,500
81 Waterproofing coating; floor in toilet& r. wudhu m2 1.00 - Supply & install waterproofing coating SIKATOP 107 m2 1.00 24,000 30,800 30,800
Page 10 of 55 document.xls/summit contract-rev
The SummitKelapa gading - Jakarta
Contract
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE AMOUNT
Total 30,800
82 Paving stone, 80mm thick m2 1.00 - Paving stone, 80mm thick ex.CISANGKAN (incl.waste 5%) m2 1.05 52,500 49,875 52,369 - Install m2 1.00 12,500 34,431 34,431
Total 86,800
83
nr 1.00 - Subcon't; supply single door nr 1.000 1,871,770 2,345,370 2,345,370 - Subcon't; install single door nr 1.000 125,000 156,630 156,630
Total 2,502,000
84
nr 1.00 - Subcon't; supply & install double steel door nr 1.000 4,879,000 6,262,910 6,262,910 - Subcon't; supply & install hardware nr 1.000 2,080,000 2,669,990 2,669,990
Total 8,932,900
85 Concrete platform for bathtub nr 1.00 - Brickwork 1:3; 100mm thk (incl.install) m2 0.97 60,011 75,700 73,429 - Sirtu m3 0.372 78,580 62,255 23,159 - Plaster 1:3 m2 0.97 18,010 22,796 22,112
Total 118,700
86 Concrete platform for squating closet nr 1.00 - Brickwork 1:3; 100mm thk (incl.install) m2 0.508 60,011 75,700 38,447 - Sirtu m3 0.104 78,580 62,255 6,475 - Plaster 1:3 m2 0.508 18,010 22,796 11,578
Total 56,500
Single timber door (Electronic control room door type PB01), double melaminto leave size 1040 x 2360mm high, cream color duco paint, aluminium frame door 40 x 60mm, with louvre size 800 x 640mm high
Double steel door (Pump room door type PB07), overall size 1800 x 2400mm high, louvre size 2 x 600 x 2050mm high; including hardware
Page 11 of 55 document.xls/summit contract
The SummitKelapa gading - Jakarta
Contract
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE
1 Bar reinforcement BJTD-40; 10mm dia. kg 1.00 - Bar D. 10mm (incl.waste 3%) kg 1.03 4,400 - Tying wire kg 0.015 4,350 3,850 - Spacer nr 0.112 330 290 - Subcon't fabrication & installation kg 1.00 350 310
Total
2 Bar reinforcement BJTD-40; 13mm dia. kg 1.00 - Bar D. 13mm (incl.waste 3%) kg 1.03 4,375 - Tying wire kg 0.015 4,350 3,850 - Spacer nr 0.112 330 290 - Subcon't fabrication & installation kg 1.00 350 310
Total
3 Bar reinforcement BJTD-40; 16mm-25mm dia. kg 1.00 - Bar D. 16-25mm (incl.waste 3%) kg 1.03 4,350 - Tying wire kg 0.015 4,350 3,850 - Spacer nr 0.112 330 290 - Subcon't fabrication & installation kg 1.00 350 310
Total
4 Bar reinforcement BJTD-40; 16mm-25mm dia. (to matt found.) kg 1.00 - Bar D. 16-25mm (incl.waste 3%) kg 1.03 4,350 - Tying wire kg 0.015 4,350 3,850 - Spacer nr 0.112 330 290 - Support; rebar, steel pipes, angle, etc ls 1.00 1,250 960 - Subcon't fabrication & installation kg 1.00 800 620
Total
5 Bar reinforcement BJTD-40; 29mm dia. kg 1.00 - Bar D. 29mm (incl.waste 3%) kg 1.03 4,375 - Tying wire kg 0.015 4,350 3,850 - Spacer nr 0.112 330 290 - Subcon't fabrication & installation kg 1.00 350 310
Total
6 Bar reinforcement BJTD-40; 29mm dia. (to matt found.) kg 1.00 - Bar D. 29mm (incl.waste 3%) kg 1.03 4,350 - Tying wire kg 0.015 4,350 3,850 - Spacer nr 0.112 330 290 - Support; rebar, steel pipes, angle, etc ls 1.00 1,250 960 - Subcon't fabrication & installation kg 1.00 350 620
Total
7 Bar reinforcement BJTD-40; 32mm dia. kg 1.00 - Bar D. 32mm (incl.waste 3%) kg 1.03 4,400 - Tying wire kg 0.015 4,350 3,850 - Spacer nr 0.112 330 290 - Subcon't fabrication & installation kg 1.00 350 310
Total
Page 12 of 55 document.xls/summit contract
The SummitKelapa gading - Jakarta
Contract
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE
8 Bar reinforcement BJTD-40; 32mm dia. (to matt found.) kg 1.00 - Bar D. 32mm (incl.waste 3%) kg 1.03 4,400 - Tying wire kg 0.015 4,350 3,850 - Spacer nr 0.112 330 290 - Support; rebar, steel pipes, angle, etc ls 1.00 1,250 960 - Subcon't fabrication & installation kg 1.00 350 620
Total
9 Wiremesh M6 one layer m2 1.00 - BRC mesh M6 (incl.waste 13.5%) m2 1.14 18,100 18,100 - Spacer nr 2.27 330 290 - Labour m2 1.00 5,000 10,498
Total
10 Trimming and enlarge excavation m3 1.00 - Subcon't m3 1.00 7,740 8,500
Total
11 Excavation for basement not exceeding 1.50m deep m3 1.00 - Subcon't m3 1.00 14,700 16,200
Total
12 Disposal of excavated material off site m3 1.00 - Subcon't m3 1.00 18,650 24,000
Total
13 Backfilling m3 1.00 - Labour m3 1.00 15,000 19,300 - Equipment m3 1.00 2,180 2,800
Total
14 Cutt off bored piles 1000mm dia. no 1.00 - Subcon't cutting off pile no 1.00 100,000 129,360 - Subcon't disposal, cleaning,etc no 1.00 17,500 22,640
Total
15 Sand blinding,100mm thk for basement m2 1.00 - Sand bed (incl.waste 7.5%) m3 0.108 76,000 72,200 - Labour m3 0.10 5,000 6,130 - Equipment ls 1.00 2,180 4,926
Total
16 Sand blinding,100mm thk; horizontal m2 1.00 - Sand bed (incl.waste 7.5%) m3 0.108 76,000 72,200 - Labour m3 0.10 5,000 5,300 - Equipment ls 1.00 2,180 3,209
Total
17 Blinding concrete (1:3:5), 50mm thk m2 1.00 - Ready mix Bo (incl.waste 7.5%) m3 0.0538 257,000 244,150 - Labour m2 1.00 6,500 7,571
Page 13 of 55 document.xls/summit contract
The SummitKelapa gading - Jakarta
Contract
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE
- Equipment ls 1.00 ga ada 806 Total
18 Concrete grade f'c 250 kg/cm2 m3 1.00 - Ready mix f'c 250 (incl.waste 5%) m3 1.05 319,000 303,050 - Labour m3 1.00 16,000 20,598 - Equipment ls 1.00 16,825 37,200
Total
19 Concrete grade f'c 300 kg/cm2 m3 1.00 - Ready mix f'c 300 (incl.waste 5%) m3 1.05 332,000 316,288 - Labour m3 1.00 16,000 20,598 - Equipment ls 1.00 16,825 37,200
Total
20 Concrete grade f'c 350 kg/cm2 m3 1.00 - Ready mix f'c 350 (incl.waste 5%) m3 1.05 354,000 338,764 - Labour m3 1.00 16,000 20,598 - Equipment ls 1.00 16,825 37,200
Total
21 Concrete grade f'c 400 kg/cm2 m3 1.00 - Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145 - Labour m3 1.00 16,000 20,598 - Equipment ls 1.00 16,825 37,200
Total
22 Concrete grade f'c 400 kg/cm2 for matt foundation m3 1.00 - Ready mix f'c 400 (incl.waste 5%) m3 1.05 360,000 342,000 - Labour m3 1.00 16,000 20,598 - Thermocoppel & chilled water ls 1.00 20,500 23,980 - Mesh separator ls 1.00 3,342 4,023 - Equipment ls 1.00 16,825 37,200
Total
23 Concrete grade f'c 400 kg/cm2 for basement slab, 450mm thick m3 1.00 - Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145 - Labour m3 1.00 16,000 20,598 - Mesh separator ls 1.00 15,000 14,900 - Equipment ls 1.00 16,825 37,200
Total
24 Concrete grade f'c 400 kg/cm2 for basement slab, 400mm thick m3 1.00 - Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145 - Labour m3 1.00 16,000 20,598 - Mesh separator ls 1.00 15,000 17,500 - Equipment ls 1.00 16,825 37,200
Total
25 Concrete grade f'c 400 kg/cm2 for basement slab, 350mm thick m3 1.00 - Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145 - Labour m3 1.00 16,000 20,598 - Mesh separator ls 1.00 15,000 19,200
Page 14 of 55 document.xls/summit contract
The SummitKelapa gading - Jakarta
Contract
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE
- Equipment ls 1.00 16,825 37,200 Total
26 Concrete grade f'c 400 kg/cm2 for suspended slab, 300mm thick m3 1.00 - Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145 - Labour m3 1.00 16,000 20,598 - Mesh separator ls 1.00 15,000 22,700 - Equipment ls 1.00 16,825 37,200
Total
27 Concrete grade f'c 400 kg/cm2 for basement slab, 250mm thick m3 1.00 - Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145 - Labour m3 1.00 16,000 20,598 - Mesh separator ls 1.00 15,000 27,100 - Equipment ls 1.00 16,825 37,200
Total
28 Concrete grade f'c 400 kg/cm2 for basement slab, 150mm thick m3 1.00 - Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145 - Labour m3 1.00 16,000 20,598 - Mesh separator ls 1.00 15,000 44,500 - Equipment ls 1.00 16,825 37,200
Total
29 Concrete grade f'c 500 kg/cm2 m3 1.00 - Ready mix f'c 500 (incl.waste 5%) m3 1.05 418,000 402,669 - Labour m3 1.00 16,000 20,598 - Equipment ls 1.00 16,825 37,200
Total
30 Concrete grade f'c 550 kg/cm2 m3 1.00 - Ready mix f'c 550 (incl.waste 5%) m3 1.05 446,000 430,955 - Labour m3 1.00 16,000 20,598 - Equipment ls 1.00 16,825 37,200
Total
31 Loss formwork for pile cap m2 1.00 - Concrete blockwall (incl.waste 5%) nr 12.50 1,300 1,300 - Mortar 1:5 m3 0.020 300,620 330,680 - Labour m2 1.00 10,000 19,636
Total
32 Loss formwork for matt foundation, 200mm thick m2 1.00 - Concrete blockwall (incl.waste 5%) nr 34.65 1,300 1,300 - Mortar 1:5 m3 0.105 300,620 330,680 - Labour m2 1.00 10,000 24,761 - Concrete lintel m 0.40 49,390 79,932
Total
33 Formwork slab on grade m2 1.00 - Plywood 12mm thk (incl.waste 5%) sht 0.084 105,000 99,750 - Timber (incl.waste 5%) m3 0.016 1,200,000 1,140,000
Page 15 of 55 document.xls/summit contract
The SummitKelapa gading - Jakarta
Contract
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE
- Nail (incl.waste 5%) kg 0.200 7,000 6,650 - Form oil (incl.waste 5%) ltr 0.053 6,000 5,700 - Fabrication & installation m2 1.00 27,500 18,622 - Equipment ls 1.00 2,240 1,830
Total
34 Formwork column, wall m2 1.00 - Fabrication, installation & dismantle m2 1.00 58,000 68,590 - Equipment ls 1.00 5,000 5,910
Total
35 m2 1.00 - Waterproofing Formdexplus 1.5kg/m2 m2 1.00 43,000 43,000 - Install m2 1.00 3,000 16,000
Total
36 Waterstop m' 1.00 - Waterstop Volclay RX 101 m' 1.00 52,000 52,000 - Install m' 1.00 5,000 21,100
Total
37 m' 1.00 - Waterstop Volclay RX 101 (incl.install) m' 1.00 57,000 73,100 - Hilti chemical anchors; HIT HY 150 nr 3.00 61,200 78,540 - Chipping and cleaning m' 1.00 7,500 9,680
Total
38 Ficher chemical anchor vynilester hybrid nr 1.00 - Subcon't nr 1.00 61,200 78,600
Total
39 Dowel, 22mm diameter x 1570mm long nr 1.00 - Bar D. 16-25mm (incl.waste 3%) kg- Cut, bend & fix kg 4.68 300 350 - Equipment ls 1.00 162
Total
40 Dowel, 25mm diameter x 1780mm long nr 1.00 - Bar D. 16-25mm (incl.waste 3%) kg- Cut, bend & fix kg 6.853 300 350 - Equipment ls 1.00 201
Total
41 Dowel, 13mm diameter x 780mm long nr 1.00 - Bar D. 13mm (incl.waste 3%) kg- Cut, bend & fix kg 0.811 300 350 - Equipment ls 1.00 16
Total
Waterproofing additive to surface of basement slabs, two coat application, Formdex
Casting new slab on grade up to diaphragm wall to make clean and water tight joint including chipping groove, Volclay RX-101 water stop and Hilti chemical anchors
Page 16 of 55 document.xls/summit contract
The SummitKelapa gading - Jakarta
Contract
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE
42 Dowel, 16mm diameter x 960mm long nr 1.00 - Bar D. 16-25mm (incl.waste 3%) kg- Cut, bend & fix kg 1.516 300 350 - Equipment ls 1.00 161
Total
43 WF steel, size 400mm x 200mm x 8mm x 13mm (R1) (66 kg/m) kg 1.00 - Subcon't steel structure kg 1.00 10,180 13,100
Total
44 m2 1.00 - Mortar 1:3 m3 0.05 400,580 440,640 - Wire mesh M6 m2 1.00 23,430 31,700 - Expansion joint; as specified m2 1.00 15,468 15,468
Total
45 m2 1.00 - Mortar 1:3 m3 0.05 400,580 440,640 - Chicken wire (incl.waste 5%) m2 1.05 2,000 1,900 - Bonding agent Sikabond (incl.waste 5%) ltr 0.105 12,000 11,400 - Portland cement @50 kg (incl.waste 5%) bag 0.105 28,000 26,600 - Labour m2 1.00 5,000 18,583
Total
46 Waterproofing membrane laid on concrete roof slab m2 1.00 - Supply & install waterproofing membrane Fosroc Torcel 3P m2 1.00 45,000 57,800
Total
47
m2 1.00 - Rockwool insulation 60kg/m3 density (subcon't) m2 1.00 63,900 82,060 - Aluminium foil single layer + galv.roof mesh 100x100mm (subcon't) m2 1.00 10,000 12,840
Total
48 Metal roof sheeting m2 1.00 - Supply & install zincalume corrugated sheet 0.40mm thk m2 1.00 74,500 95,600
Total
49 Brickwork (1:3) 100mm thick + lintel m2 1.00 - Local red brick (incl.waste 5%) nos 95 230 230 - Mortar 1:3 m3 0.02 400,580 440,640 - Install brickwall m2 1.00 10,000 12,635 - Concrete lintel m' 0.40 49,390 79,932
Total
50 Brickwork (1:3) 200mm thick + lintel m2 1.00 - Local red brick (incl.waste 5%) nos 189 230 230 - Mortar 1:3 m3 0.047 400,580 440,640 - Install brickwall m2 1.00 10,000 19,259 - Concrete lintel m' 0.40 49,390 79,932
Reinforced roof screed bed laid to falls and crossfalls, min 50mm thick
Bed 50mm thick, as protective screed (1:3) laid on waterpoofing membrane, at water tank area
Rockwool insulation 50mm thick, 60kg/m3 density, incl.aluminium foil single layer and galvanize roof mesh 100x100mm
Page 17 of 55 document.xls/summit contract
The SummitKelapa gading - Jakarta
Contract
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE
Total
51 Brickwork (1:3) 225mm thick + lintel m2 1.00 - Local red brick (incl.waste 5%) nos 189 230 230 - Mortar 1:3 m3 0.067 400,580 440,640 - Install brickwall m2 1.00 10,000 21,546 - Concrete lintel m' 0.40 49,390 79,932
Total
52 Brickwork (1:5) 100mm thick + lintel m2 1.00 - Local red brick (incl.waste 5%) nos 95 230 230 - Mortar 1:5 m3 0.02 300,620 330,680 - Install brickwall m2 1.00 10,000 12,244 - Concrete lintel m' 0.40 49,390 79,932
Total
53 Brickwork (1:5) 150mm thick + lintel m2 1.00 - Local red brick (incl.waste 5%) nos 147 230 230 - Mortar 1:5 m3 0.034 300,620 330,680 - Install brickwall m2 1.00 10,000 15,885 - Concrete lintel m' 0.40 49,390 79,932
Total
54 Brickwork (1:5) 200mm thick + lintel m2 1.00 - Local red brick (incl.waste 5%) nos 189 230 230 - Mortar 1:5 m3 0.047 300,620 330,680 - Install brickwall m2 1.00 10,000 18,727 - Concrete lintel m' 0.40 49,390 79,932
Total
55 Brickwork (1:5) 300mm thick + lintel m2 1.00 - Local red brick (incl.waste 5%) nos 242 230 230 - Mortar 1:5 m3 0.101 300,620 330,680 - Install brickwall m2 1.00 10,000 24,280 - Concrete lintel m' 0.40 49,390 79,932
Total
56 Plaster (1:3) + skimcoat to wall m2 1.00 - Mortar 1:3 (incl.waste 5%) m3 0.025 400,580 440,640 - Labour plaster m2 1.00 8,000 11,780 - Portland cement @50 kg (incl.waste 5%) bag 0.025 28,000 28,000 - Labour skimcoat m2 1.00 4,000 5,698
Total
57 Plaster (1:5) + skimcoat to wall m2 1.00 - Mortar 1:5 (incl.waste 5%) m3 0.025 300,620 330,680 - Labour plaster m2 1.00 8,000 11,329 - Portland cement @50 kg (incl.waste 5%) bag 0.025 28,000 28,000
Page 18 of 55 document.xls/summit contract
The SummitKelapa gading - Jakarta
Contract
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE
- Labour skimcoat m2 1.00 4,000 5,698 Total
58 Aerated concrete block wall (1:5) 100mm thick + lintel m2 1.00 - Aerated concrete block 590x190x100mm thk (incl.waste 5%) m3 0.093 360,000 342,000 - Drymix mortar MU 380 (incl.waste 5%) bag 0.100 48,000 48,000 - Install celcon wall m2 1.00 10,000 17,821 - Concrete lintel m 0.40 49,390 79,932
Total
59 Aerated concrete block wall (1:5) 150mm thick + lintel m2 1.00 - Aerated concrete block 590x190x150mm thk (incl.waste 5%) m3 0.140 370,000 351,500 - Drymix mortar MU 380 (incl.waste 5%) bag 0.150 48,000 48,000 - Install celcon wall m2 1.00 10,000 21,793 - Concrete lintel m 0.40 49,390 79,932
Total
60 Aerated concrete block wall (1:5) 175mm thick + lintel m2 1.00 - Aerated concrete block 590x190x175mm thk (incl.waste 5%) m3 0.163 370,000 351,500 - Drymix mortar MU 380 (incl.waste 5%) bag 0.175 48,000 48,000 - Install celcon wall m2 1.00 10,000 24,421 - Concrete lintel m 0.40 49,390 79,932
Total
61 Aerated concrete block wall (1:5) 200mm thick + lintel m2 1.00 - Aerated concrete block 590x190x200mm thk (incl.waste 5%) m3 0.186 370,000 351,500 - Drymix mortar MU 380 (incl.waste 5%) bag 0.200 48,000 48,000 - Install celcon wall m2 1.00 10,000 25,048 - Concrete lintel m 0.40 49,390 79,932
Total
62 Aerated concrete block wall (1:5) 250mm thick + lintel m2 1.00 - Aerated concrete block 590x190x250mm thk (incl.waste 5%) m3 0.232 370,000 351,500 - Drymix mortar MU 380 (incl.waste 5%) bag 0.250 48,000 48,000 - Install celcon wall m2 1.00 10,000 29,604 - Concrete lintel m 0.40 49,390 79,932
Total
63 Screed (1:5) trowelled smooth; bed, 50mm thick to landing m2 1.00 - Mortar 1:5 (incl.waste 5%) m3 0.053 300,620 330,680 - Labour & trowel m2 1.00 6,500 10,239
Total
64 Plaster with smooth finish drymix to aerated concrete block wall m2 1.00 - Drymix mortar MU 301 (incl.waste 5%) bag 0.450 14,000 14,000 - Drymix mortar MU 200 (incl.waste 5%) bag 0.053 48,000 48,000 - Labour plaster m2 1.00 8,000 12,082 - Labour skimcoat m2 1.00 4,000 5,698
Page 19 of 55 document.xls/summit contract
The SummitKelapa gading - Jakarta
Contract
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE
Total
65 Precast concrete panel wall 100mm thick m2 1.00 - Precast concrete wall 100mm thk ex.PATON m2 1.00 100,000 100,000 - Install precast concrete wall m2 1.00 55,000 55,000 - Seal & grout m2 1.00 50,000 50,160 - Handling, anchor & bracket m2 1.00 45,000 45,640
Total
66 Prepare and apply acrylic emulsion paint at stair m2 1.00 - Subcon't; acrylic emulsion paint at stair m2 1.00 14,000 18,000
Total
67 Prepare and apply weathershield paint m2 1.00 - Subcon't; weathershield paint at wall m2 1.00 14,500 18,600
Total
68 Ceramic wall tile 200 x 200mm ROMAN m2 1.00 - Ceramic wall tile 200x200mm ROMAN (incl.waste 5%) m2 1.05 30,450 28,928 - Adhesive MU 400 (incl.waste 5%) kg 5.25 1,920 2,460 - Grout AM 50 (incl.waste 5%) kg 0.63 6,500 6,500 - Install ceramic wall m2 1.00 15,000 31,016
Total
69 Ceramic skirting, 100mmH (non slip) m' 1.00 - Ceramic nosing tile 200x100mm ROMAN (incl.waste 5%) m' 1.05 4,550 4,323 - Adhesive MU 450 (incl.waste 5%) kg 1.05 1,450 1,860 - Grout AM 50 (incl.waste 5%) kg 0.11 6,500 6,500 - Install ceramic skirting tile m' 1.00 8,000 12,026
Total
70 Homogenous wall tile 600 x 600mm m2 1.00 - Homogenous wall tile 600x600mm-PC rates (incl.waste 5%) m2 1.05 136,200 129,390 - Adhesive MU 400 (incl.waste 5%) kg 5.25 1,920 2,460 - Grout AM 50 (incl.waste 5%) kg 0.315 6,500 6,500 - Install homogenous wall m2 1.00 17,500 23,178
Total
71 Homogenous wall tile 300 x 600mm m2 1.00 - Homogenous wall tile 300x600mm-PC rates (incl.waste 5%) m2 1.05 136,200 129,390 - Adhesive MU 400 (incl.waste 5%) kg 5.25 1,920 2,460 - Grout AM 50 (incl.waste 5%) kg 0.315 6,500 6,500 - Install homogenous wall m2 1.00 17,500 23,178
Total
72 Ceramic floor tile 200 x 200mm ROMAN m2 1.00 - Ceramic floor tile 200x200mm ROMAN (incl.waste 5%) m2 1.05 27,300 25,935 - Adhesive MU 450 (incl.waste 5%) kg 5.25 1,450 1,860 - Grout AM 50 (incl.waste 5%) kg 0.63 6,500 6,500 - Install ceramic floor m2 1.00 12,500 26,808
Total
73 Ceramic floor tile 300 x 300mm ROMAN m2 1.00
Page 20 of 55 document.xls/summit contract
The SummitKelapa gading - Jakarta
Contract
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE
- Ceramic floor tile 300x300mm ROMAN (incl.waste 5%) m2 1.05 28,500 27,075 - Adhesive MU 450 (incl.waste 5%) kg 5.25 1,450 1,860 - Grout AM 50 (incl.waste 5%) kg 0.53 6,500 6,500 - Install ceramic floor m2 1.00 12,500 26,994
Total
74 Ceramic floor tile 333 x 333mm ROMAN m2 1.00 - Ceramic floor tile 333x333mm ROMAN (incl.waste 5%) m2 1.05 38,500 36,575 - Adhesive MU 450 (incl.waste 5%) kg 5.25 1,450 1,860 - Grout AM 50 (incl.waste 5%) kg 0.53 6,500 6,500 - Install ceramic floor m2 1.00 12,500 30,519
Total
75 Ceramic floor tile 400 x 400mm ROMAN m2 1.00 - Ceramic floor tile 400x400mm ROMAN (incl.waste 5%) m2 1.05 29,050 27,598 - Adhesive MU 450 (incl.waste 5%) kg 5.25 1,450 1,860 - Grout AM 50 (incl.waste 5%) kg 0.42 6,500 6,500 - Install ceramic floor m2 1.00 12,500 27,028
Total
76 Ceramic nosing tile 100 x 100mm;stair ROMAN m' 1.00 - Ceramic nosing tile 200x100mm ROMAN (incl.waste 5%) m' 1.05 3,500 3,325 - Adhesive MU 450 (incl.waste 5%) kg 1.05 1,450 1,860 - Grout AM 50 (incl.waste 5%) kg 0.11 6,500 6,500 - Install ceramic nosing tile m' 1.00 8,000 11,773
Total
77 Homogenous floor tile 300 x 300mm m2 1.00 - Homogenous floor tile 300x300mm-PC rates (incl.waste 5%) m2 1.05 103,700 98,515 - Adhesive MU 450 (incl.waste 5%) kg 5.25 1,450 1,860 - Grout AM 50 (incl.waste 5%) kg 0.525 6,500 6,500 - Install homogeneous floor m2 1.00 15,000 19,082
Total
78 Homogenous floor tile 600 x 600mm m2 1.00 - Homogenous floor tile 600x600mm-PC rates (incl.waste 5%) m2 1.05 136,200 129,390 - Adhesive MU 450 (incl.waste 5%) kg 5.25 1,450 1,860 - Grout AM 50 (incl.waste 5%) kg 0.315 6,500 6,500 - Install homogeneous floor m2 1.00 15,000 21,128
Total
79 Skirting 100mm high, tile size 100 x 600 x 8mm thick m' 1.00 - Homogenous tile 100x600mm-PC rates (incl.waste 5%) m' 1.05 23,154 21,996 - Adhesive MU 450 (incl.waste 5%) kg 1.05 1,450 1,860 - Grout AM 50 (incl.waste 5%) kg 0.11 6,500 6,500 - Install homogeneous skirting m' 1.00 2,550 11,568
Total
80 Skirting 100mm high, tile size 100 x 300 x 8mm thick m' 1.00
Page 21 of 55 document.xls/summit contract
The SummitKelapa gading - Jakarta
Contract
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE
- Homogenous tile 100x300mm-PC rates (incl.waste 5%) m' 1.05 31,110 29,555 - Adhesive MU 450 (incl.waste 5%) kg 1.05 1,450 1,860 - Grout AM 50 (incl.waste 5%) kg 0.11 6,500 6,500 - Install homogeneous skirting m' 1.00 4,500 16,832
Total
81 Screed (1:3); bed, 30mm thick with trowel smooth finish m2 1.00 - Mortar 1:3 (incl.waste 5%) m3 0.0315 400,580 440,640 - Labour & trowel m2 1.00 6,500 9,820
Total
82 Screed (1:3); bed, 20mm thick to receive ceramic floor tiles m2 1.00 - Mortar 1:3 (incl.waste 5%) m3 0.0210 400,580 440,640 - Labour m2 1.00 1,047
Total
83 Steel grille at drainage size 20x30x260mm m' 1.00 - Subcon't; steel grille 20x30x260mm @30mm kg 16.11 11,200 14,350 - Subcon't; steel frame 30x30x3mm kg 2.72 10,080 12,912
Total
84 Steel grille at ramp; gratting plat 40x10mm, steel frame 50x50x5m m' 1.00 - Subcon't; steel plate 40x10mm kg 11.00 10,080 12,930 - Subcon't; steel frame 50x50x5mm kg 9.07 10,080 12,940
Total
85 Floor hardener m2 1.00 - Subcon't; floor hardener 5kg/m2 ex.SIKA m2 1.00 9,000 11,500
Total
86 Waterproofing coating; floor in toilet& r. wudhu m2 1.00 - Supply & install waterproofing coating SIKATOP 107 m2 1.00 24,000 30,800
Total
87 Paving stone, 80mm thick m2 1.00 - Paving stone, 80mm thick ex.CISANGKAN (incl.waste 5%) m2 1.05 52,500 52,500 - Install m2 1.00 12,500 31,675
Total
88
nr 1.00 - Subcon't; supply single door nr 1.000 1,871,770 2,345,370 - Subcon't; install single door nr 1.000 125,000 156,630
Total
89
nr 1.00 - Subcon't; supply & install double steel door nr 1.000 4,879,000 6,262,910 - Subcon't; supply & install hardware nr 1.000 2,080,000 2,669,990
Total
Single timber door (Electronic control room door type PB01), double melaminto leave size 1040 x 2360mm high, cream color duco paint, aluminium frame door 40 x 60mm, with louvre size 800 x 640mm high
Double steel door (Pump room door type PB07), overall size 1800 x 2400mm high, louvre size 2 x 600 x 2050mm high; including hardware
Page 22 of 55 document.xls/summit contract
The SummitKelapa gading - Jakarta
Contract
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE
90 Concrete platform for bathtub nr 1.00 - Brickwork 1:3; 100mm thk m2 0.97 60,011 75,700 - Sirtu m3 0.372 78,580 62,255 - Plaster 1:3 m2 0.97 18,010 22,796
Total
91 Concrete platform for squating closet nr 1.00 - Brickwork 1:3; 100mm thk m2 0.508 60,011 75,700 - Sirtu m3 0.104 78,580 62,255 - Plaster 1:3 m2 0.508 18,010 22,796
Total
Page 23 of 55 document.xls/summit contract
UNIT PRICE BREAKDOWN
AMOUNT
- 58 32 310 400
- 58 32 310 400
- 58 32 310 400
- 58 32 960 620 1,670
- 58 32 310 400
- 58 32 960 620 1,670
- 58 32 310 400
Page 24 of 55 document.xls/summit contract
UNIT PRICE BREAKDOWN
AMOUNT
- 58 32 960 620 1,670
20,544 658 10,498 31,700
8,500 8,500
16,200 16,200
24,000 24,000
19,300 2,800 22,100
129,360 22,640 152,000
7,762 613 4,926 13,300
7,762 530 3,209 11,500
13,123 7,571
Page 25 of 55 document.xls/summit contract
UNIT PRICE BREAKDOWN
AMOUNT
806 21,500
318,203 20,598 37,200 376,000
332,103 20,598 37,200 389,900
355,703 20,598 37,200 413,500
379,203 20,598 37,200 437,000
359,100 20,598 23,980 4,023 37,200 444,900
379,203 20,598 14,900 37,200 451,900
379,203 20,598 17,500 37,200 454,500
379,203 20,598 19,200
Page 26 of 55 document.xls/summit contract
UNIT PRICE BREAKDOWN
AMOUNT
37,200 456,200
379,203 20,598 22,700 37,200 459,700
379,203 20,598 27,100 37,200 464,100
379,203 20,598 44,500 37,200 481,500
422,803 20,598 37,200 480,600
452,503 20,598 37,200 510,300
16,250 6,614 19,636 42,500
45,045 34,721 24,761 31,973 136,500
8,379 18,240
Page 27 of 55 document.xls/summit contract
UNIT PRICE BREAKDOWN
AMOUNT
1,330 299 18,622 1,830 48,700
68,590 5,910 74,500
43,000 16,000 59,000
52,000 21,100 73,100
73,100 235,620 9,680 318,400
78,600 78,600
- 1,638 162 1,800
- 2,399 201 2,600
284 16 300
Page 28 of 55 document.xls/summit contract
UNIT PRICE BREAKDOWN
AMOUNT
531 161 692
13,100 13,100
22,032 31,700 15,468 69,200
22,032 1,995 1,197 2,793 18,583 46,600
57,800 57,800
82,060 12,840 94,900
95,600 95,600
21,850 9,253 12,635 31,961 75,700
43,470 20,710 19,259 31,961
Page 29 of 55 document.xls/summit contract
UNIT PRICE BREAKDOWN
AMOUNT
115,400
43,470 29,523 21,546 31,961 126,500
21,850 6,944 12,244 31,961 73,000
33,810 11,243 15,885 31,961 92,900
43,470 15,542 18,727 31,961 109,700
55,660 33,399 24,280 31,961 145,300
11,016 11,780 706 5,698 29,200
8,267 11,329 706
Page 30 of 55 document.xls/summit contract
UNIT PRICE BREAKDOWN
AMOUNT
5,698 26,000
31,806 4,800 17,821 31,973 86,400
49,034 7,200 21,793 31,973 110,000
57,207 8,400 24,421 31,973 122,000
65,379 9,600 25,048 31,973 132,000
81,724 12,000 29,604 31,973 155,300
17,361 10,239 27,600
6,300 2,520 12,082 5,698
Page 31 of 55 document.xls/summit contract
UNIT PRICE BREAKDOWN
AMOUNT
26,600
100,000 55,000 50,160 45,640 250,800
18,000 18,000
18,600 18,600
30,374 12,915 4,095 31,016 78,400
4,539 1,953 683 12,026 19,200
135,860 12,915 2,048 23,178 174,000
135,860 12,915 2,048 23,178 174,000
27,232 9,765 4,095 26,808 67,900
Page 32 of 55 document.xls/summit contract
UNIT PRICE BREAKDOWN
AMOUNT
28,429 9,765 3,413 26,994 68,600
38,404 9,765 3,413 30,519 82,100
28,977 9,765 2,730 27,028 68,500
3,491 1,953 683 11,773 17,900
103,441 9,765 3,413 19,082 135,700
135,860 9,765 2,048 21,128 168,800
23,096 1,953 683 11,568 37,300
Page 33 of 55 document.xls/summit contract
UNIT PRICE BREAKDOWN
AMOUNT
31,032 1,953 683 16,832 50,500
13,880 9,820 23,700
9,253 1,047 10,300
231,179 35,122 266,300
142,230 117,370 259,600
11,500 11,500
30,800 30,800
55,125 31,675 86,800
2,345,370 156,630 2,502,000
6,262,910 2,669,990 8,932,900
Page 34 of 55 document.xls/summit contract
UNIT PRICE BREAKDOWN
AMOUNT
73,429 23,159 22,112 118,700
38,447 6,475 11,578 56,500
Page 35 of 55 document.xls/summit rev02
The SummitKelapa gading - Jakarta
Submission : 19-04-2005
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE AMOUNT
Bar reinforcement BJTD-40; 10mm dia. kg 1.00 - Bar D. 10mm (incl.waste 3%) kg 1.03 4,400 4,400 4,532 - Tying wire kg 0.015 1,800 1,800 27 - Spacer nr 0.112 268 270 30 - Equipment ls 1.00 42 41 41 - Fabrication & installation kg 1.00 300 300 300
Total 4,930
Bar reinforcement BJTD-40; 13mm dia. kg 1.00 - Bar D. 13mm (incl.waste 3%) kg 1.03 4,375 4,375 4,506 - Tying wire kg 0.015 1,800 1,800 27 - Spacer nr 0.112 268 270 30 - Equipment ls 1.00 42 47 47 - Fabrication & installation kg 1.00 300 300 300
Total 4,910
Bar reinforcement BJTD-40; 16mm-25mm dia. kg 1.00 - Bar D. 16mm-25mm (incl.waste 3%) kg 1.03 4,350 4,350 4,481 - Tying wire kg 0.015 1,800 1,800 27 - Spacer nr 0.112 268 270 30 - Equipment ls 1.00 42 42 42 - Fabrication & installation kg 1.00 300 300 300
Total 4,880
Bar reinforcement BJTD-40; 16mm-25mm dia. (to matt found.) kg 1.00 - Bar D. 16mm-25mm (incl.waste 3%) kg 1.03 4,350 4,350 4,481 - Tying wire kg 0.015 1,800 1,800 27 - Spacer nr 0.112 268 270 30 - Support; D22mm @1m ls 1.00 1,250 1,250 1,250 - Equipment ls 1.00 42 42 42 - Fabrication & installation kg 1.00 300 300 300
Total 6,130
Bar reinforcement BJTD-40; 29mm dia. kg 1.00 - Bar D. 29mm (incl.waste 3%) kg 1.03 4,375 4,375 4,506 - Tying wire kg 0.015 1,800 1,800 27 - Spacer nr 0.112 268 270 30 - Equipment ls 1.00 42 47 47 - Fabrication & installation kg 1.00 300 300 300
Total 4,910
Bar reinforcement BJTD-40; 29mm dia. (to matt found.) kg 1.00 - Bar D. 29mm (incl.waste 3%) kg 1.03 4,375 4,375 4,506 - Tying wire kg 0.015 1,800 1,800 27 - Spacer nr 0.112 268 270 30 - Support; D22mm @1m ls 1.00 1,250 1,250 1,250 - Equipment ls 1.00 42 47 47 - Fabrication & installation kg 1.00 300 300 300
Total 6,160
Bar reinforcement BJTD-40; 32mm dia. kg 1.00 - Bar D. 32mm (incl.waste 3%) kg 1.03 4,400 4,400 4,532
Page 36 of 55 document.xls/summit rev02
The SummitKelapa gading - Jakarta
Submission : 19-04-2005
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE AMOUNT
- Tying wire kg 0.015 1,800 1,800 27 - Spacer nr 0.112 268 270 30 - Equipment ls 1.00 42 41 41 - Fabrication & installation kg 1.00 300 300 300
Total 4,930
Bar reinforcement BJTD-40; 32mm dia. (to matt found.) kg 1.00 - Bar D. 32mm (incl.waste 3%) kg 1.03 4,400 4,400 4,532 - Tying wire kg 0.015 1,800 1,800 27 - Spacer nr 0.112 268 270 30 - Support; D22mm @1m ls 1.00 1,250 1,250 1,250 - Equipment ls 1.00 42 41 41 - Fabrication & installation kg 1.00 300 300 300
Total 6,180
Concrete grade f'c 250 kg/cm2 m3 1.00 - Ready mix f'c 250 (incl.waste 5%) m3 1.05 319,000 319,000 334,950 - Labour m3 1.00 16,000 16,180 16,180 - Equipment ls 1.00 16,825 20,670 20,670
Total 371,800
Concrete grade f'c 300 kg/cm2 m3 1.00 - Ready mix f'c 300 (incl.waste 5%) m3 1.05 332,000 332,000 348,600 - Labour m3 1.00 16,000 16,170 16,170 - Equipment ls 1.00 16,825 20,730 20,730
Total 385,500
Concrete grade f'c 350 kg/cm2 m3 1.00 - Ready mix f'c 350 (incl.waste 5%) m3 1.05 354,000 354,000 371,700 - Labour m3 1.00 16,000 16,160 16,160 - Equipment ls 1.00 16,825 20,640 20,640
Total 408,500
Concrete grade f'c 400 kg/cm2 m3 1.00 - Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 377,000 395,850 - Labour m3 1.00 16,000 16,140 16,140 - Equipment ls 1.00 16,825 20,510 20,510
Total 432,500
Concrete grade f'c 400 kg/cm2 for matt foundation m3 1.00 - Ready mix f'c 400 (incl.waste 5%) m3 1.05 360,000 360,000 378,000 - Labour m3 1.00 16,000 21,020 21,020 - Thermocoppel & chilled water ls 1.00 20,500 20,760 20,760 - Mesh separator ls 1.00 3,342 3,380 3,380 - Equipment ls 1.00 16,825 17,040 17,040
Total 440,200
Concrete grade f'c 400 kg/cm2 for basement slab, 400mm thick m3 1.00 - Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 377,000 395,850 - Labour m3 1.00 16,000 16,140 16,140 - Mesh separator ls 1.00 15,000 15,170 15,170 - Equipment ls 1.00 16,825 21,540 21,540
Page 37 of 55 document.xls/summit rev02
The SummitKelapa gading - Jakarta
Submission : 19-04-2005
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE AMOUNT
Total 448,700
Concrete grade f'c 500 kg/cm2 m3 1.00 - Ready mix f'c 500 (incl.waste 5%) m3 1.05 418,000 418,000 438,900 - Labour m3 1.00 16,000 16,120 16,120 - Equipment ls 1.00 16,825 20,180 20,180
Total 475,200
Concrete grade f'c 550 kg/cm2 m3 1.00 - Ready mix f'c 550 (incl.waste 5%) m3 1.05 446,000 446,000 468,300 - Labour m3 1.00 16,000 16,130 16,130 - Equipment ls 1.00 16,825 20,670 20,670
Total 505,100
Loss formwork for matt foundation, 200mm thick m2 1.00 - Concrete blockwall nr 33.00 1,300 1,800 59,400 - Mortar 1:5 m3 0.105 300,592 416,610 43,744 - Install blockwall m2 1.00 10,000 13,920 13,920 - Concrete lintel m 0.40 51,837 71,840 28,736
Total 145,800
Brickwork (1:3) 100mm thick + lintel m2 1.00 - Local red brick (incl.waste 5%) nos 90.00 230 310 27,900 - Mortar 1:3 m3 0.02 400,576 542,230 11,387 - Install brickwall m2 1.00 10,000 13,655 13,655 - Concrete lintel m' 0.40 51,837 70,170 28,058
Total 81,000
Brickwork (1:3) 200mm thick + lintel m2 1.00 - Local red brick (incl.waste 5%) nos 180.00 230 310 55,800 - Mortar 1:3 m3 0.05 400,576 542,230 25,485 - Install brickwall m2 1.00 10,000 13,993 13,993 - Concrete lintel m' 0.40 51,837 70,330 28,122
Total 123,400
Plaster (1:3) + skimcoat to wall m2 1.00 - Mortar 1:3 (incl.waste 5%) m3 0.025 400,576 542,230 13,556 - Labour plaster m2 1.00 8,000 11,297 11,297 - Portland cement @50 kg (incl.waste 5%) bag 0.02 28,000 38,630 927 - Labour skimcoat m2 1.00 4,000 5,520 5,520
Total 31,300
Celcon (1:5) 100mm thick + lintel m2 1.00 - Celcon block 590x190x100mm thk m3 0.086 378,000 551,650 47,442 - Drymix mortar MU 380 (incl.waste 5%) bag 0.10 1,400 2,040 204 - Install celcon wall m2 1.00 10,000 14,594 14,594 - Concrete lintel m 0.40 51,837 75,650 30,260
Total 92,500
Celcon (1:5) 150mm thick + lintel m2 1.00 - Celcon block 590x190x150mm thk m3 0.086 388,500 710,700 61,120 - Drymix mortar MU 380 (incl.waste 5%) bag 0.10 1,400 2,040 204 - Install celcon wall m2 1.00 10,000 18,344 18,344 - Concrete lintel m 0.40 51,837 94,830 37,932
Total 117,600
Celcon (1:5) 175mm thick + lintel m2 1.00
Page 38 of 55 document.xls/summit rev02
The SummitKelapa gading - Jakarta
Submission : 19-04-2005
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE AMOUNT
- Celcon block 590x190x175mm thk m3 0.086 388,500 710,700 61,120 - Drymix mortar MU 380 (incl.waste 5%) bag 0.10 1,400 2,040 204 - Install celcon wall m2 1.00 10,000 27,896 27,896 - Concrete lintel m 0.40 51,837 106,200 42,480
Total 131,700
Celcon (1:5) 200mm thick + lintel m2 1.00 - Celcon block 590x190x200mm thk m3 0.086 388,500 710,700 61,120 - Drymix mortar MU 380 (incl.waste 5%) bag 0.10 1,400 2,040 204 - Install celcon wall m2 1.00 10,000 34,264 34,264 - Concrete lintel m 0.40 51,837 113,780 45,512
Total 141,100
Celcon (1:5) 250mm thick + lintel m2 1.00 - Celcon block 590x190x250mm thk m3 0.086 388,500 710,700 61,120 - Drymix mortar MU 380 (incl.waste 5%) bag 0.10 1,400 2,040 204 - Install celcon wall m2 1.00 10,000 51,744 51,744 - Concrete lintel m 0.40 51,837 134,580 53,832
Total 166,900
Plaster + skimcoat drymix to celcon wall m2 1.00 - Drymix mortar MU 301 (incl.waste 5%) bag 0.450 14,700 19,890 8,951 - Drymix mortar MU 200 (incl.waste 5%) bag 0.05 50,400 68,200 3,410 - Labour plaster m2 1.00 8,000 10,830 10,830 - Labour skimcoat m2 1.00 4,000 5,410 5,410
Total 28,600
Ceramic wall tile 200 x 200mm ROMAN m2 1.00 - Ceramic wall tile 200x200mm ROMAN (incl.waste 5%) m2 1.05 31,970 42,960 45,108 - Adhesivet MU 400 (incl.waste 5%) kg 5.00 2,020 2,710 13,555 - Grout AM 50 (incl.waste 5%) kg 0.60 6,500 8,740 5,254 - Install ceramic wall m2 1.00 15,000 20,182 20,182
Total 84,100
Homogenous wall tile 600 x 600mm GRANITO m2 1.00 - Homogenous wall tile 600x600mm GRANITO (incl.waste 5%) m2 1.05 143,330 189,910 199,406 - Adhesivet MU 400 (incl.waste 5%) kg 5.00 2,360 2,710 13,555 - Grout AM 50 (incl.waste 5%) kg 0.30 6,500 8,740 2,622 - Install homogenous wall m2 1.00 15,000 21,917 21,917
Total 237,500
Ceramic floor tile 200 x 200mm ROMAN m2 1.00 - Ceramic floor tile 200x200mm ROMAN (incl.waste 5%) m2 1.05 28,670 38,520 40,446 - Adhesivet MU 450 (incl.waste 5%) kg 5.00 1,520 2,040 10,200 - Grout AM 50 (incl.waste 5%) kg 0.60 6,500 8,740 5,244 - Install ceramic floor m2 1.00 12,500 16,810 16,810
Total 72,700
Ceramic floor tile 400 x 400mm ROMAN m2 1.00 - Ceramic floor tile 400x400mm ROMAN (incl.waste 5%) m2 1.05 30,500 39,190 41,150 - Adhesivet MU 450 (incl.waste 5%) kg 5.00 2,000 2,040 10,200 - Grout AM 50 (incl.waste 5%) kg 0.40 6,500 8,740 3,496
Page 39 of 55 document.xls/summit rev02
The SummitKelapa gading - Jakarta
Submission : 19-04-2005
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE AMOUNT
- Install ceramic floor m2 1.00 12,500 18,554 18,554 Total 73,400
Homogenous floor tile 300 x 300mm m2 1.00 - Homogenous floor tile 300x300mm GRANITO (incl.waste 5%) m2 1.05 103,700 103,700 108,885 - Adhesivet MU 450 (incl.waste 5%) kg 5.00 2,000 2,040 10,200 - Grout AM 50 (incl.waste 5%) kg 0.50 6,500 8,740 4,370 - Install ceramic floor m2 1.00 12,500 11,545 11,545
Total 135,000
Homogenous floor tile 600 x 600mm m2 1.00 - Homogenous floor tile 600x600mm GRANITO (incl.waste 5%) m2 1.05 136,200 136,200 143,010 - Adhesivet MU 450 (incl.waste 5%) kg 5.00 2,000 2,040 10,200 - Grout AM 50 (incl.waste 5%) kg 0.30 6,500 8,740 2,622 - Install ceramic floor m2 1.00 12,500 11,668 11,668
Total 167,500
Page 40 of 55
The SummitKelapa gading - Jakarta
READY MIX SUPPLIER
No Material Unit Price (Rp) Remarks
1 Readymix concrete Bo m3 257,000 Trumix; 13 (-1/+2)2 Readymix concrete f'c 250 m3 319,000 Trumix; 13 (-1/+2)3 Readymix concrete f'c 300 m3 332,000 Trumix; 13 (-1/+2)4 Readymix concrete f'c 350 m3 354,000 Trumix; 13 (-1/+2)5 Readymix concrete f'c 400 m3 377,000 Trumix; 13 (-1/+2)6 Readymix concrete f'c 400 (MF) m3 360,000 Trumix; 13 (-1/+2)7 Readymix concrete f'c 500 m3 418,000 Trumix; 13 (-1/+2)8 Readymix concrete f'c 550 m3 446,000 Trumix; 13 (-1/+2)
Page 41 of 55 document.xls/summit rev01
The SummitKelapa gading - Jakarta
Submission : 08-04-2005
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE
Bar reinforcement BJTD-40; 10mm dia. kg 100.00%- Bar D. 10mm (incl.waste 3%) kg 103.00% 4,700 4,700 - Tying wire kg 1.50% 1,650 1,650 - Spacer nr 11.20% 268 270 - Equipment ls 100.00% 42 44 - Fabrication & installation kg 100.00% 150 150
Total
Bar reinforcement BJTD-40; 13mm dia. kg 100.00%- Bar D. 10mm (incl.waste 3%) kg 103.00% 4,675 4,675 - Tying wire kg 1.50% 1,650 1,650 - Spacer nr 11.20% 268 270 - Equipment ls 100.00% 42 50 - Fabrication & installation kg 100.00% 150 150
Total
Bar reinforcement BJTD-40; 16mm-25mm dia. kg 100.00%- Bar D. 10mm (incl.waste 3%) kg 103.00% 4,650 4,650 - Tying wire kg 1.50% 1,800 1,800 - Spacer nr 11.20% 268 270 - Equipment ls 100.00% 42 43 - Fabrication & installation kg 100.00% 150 150
Total
Bar reinforcement BJTD-40; 16mm-25mm dia. (to matt found.) kg 100.00%- Bar D. 10mm (incl.waste 3%) kg 103.00% 4,650 4,650 - Tying wire kg 1.50% 1,800 1,800 - Spacer nr 11.20% 268 270 - Support; D22mm @1m ls 100.00% 1,200 1,200 - Equipment ls 100.00% 42 43 - Fabrication & installation kg 100.00% 250 250
Total
Bar reinforcement BJTD-40; 29mm dia. kg 100.00%- Bar D. 10mm (incl.waste 3%) kg 103.00% 4,675 4,675 - Tying wire kg 1.50% 1,650 1,650 - Spacer nr 11.20% 268 270 - Equipment ls 100.00% 42 50 - Fabrication & installation kg 100.00% 150 150
Total
Bar reinforcement BJTD-40; 29mm dia. (to matt found.) kg 100.00%- Bar D. 10mm (incl.waste 3%) kg 103.00% 4,675 4,675 - Tying wire kg 1.50% 1,800 1,800 - Spacer nr 11.20% 268 270 - Support; D22mm @1m ls 100.00% 1,200 1,194 - Equipment ls 100.00% 42 44 - Fabrication & installation kg 100.00% 250 250
Total
Page 42 of 55 document.xls/summit rev01
The SummitKelapa gading - Jakarta
Submission : 08-04-2005
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE
Bar reinforcement BJTD-40; 32mm dia. kg 100.00%- Bar D. 10mm (incl.waste 3%) kg 103.00% 4,700 4,700 - Tying wire kg 1.50% 1,650 1,650 - Spacer nr 11.20% 268 270 - Equipment ls 100.00% 42 44 - Fabrication & installation kg 100.00% 150 150
Total
Bar reinforcement BJTD-40; 32mm dia. (to matt found.) kg 100.00%- Bar D. 10mm (incl.waste 3%) kg 103.00% 4,700 4,700 - Tying wire kg 1.50% 1,800 1,800 - Spacer nr 11.20% 268 270 - Support; D22mm @1m ls 100.00% 1,200 1,198 - Equipment ls 100.00% 42 44 - Fabrication & installation kg 100.00% 250 250
Total
Concrete grade f'c 250 kg/cm2 m3 100.00%- Ready mix f'c 250 (incl.waste 5%) m3 105.00% 311,000 446,800 - Labour m3 100.00% 8,000 11,490 - Equipment ls 100.00% 16,825 24,170
Total
Concrete grade f'c 300 kg/cm2 m3 100.00%- Ready mix f'c 300 (incl.waste 5%) m3 105.00% 324,000 463,950 - Labour m3 100.00% 8,000 11,460 - Equipment ls 100.00% 16,825 24,092
Total
Concrete grade f'c 350 kg/cm2 m3 100.00%- Ready mix f'c 350 (incl.waste 5%) m3 105.00% 341,000 487,530 - Labour m3 100.00% 8,000 11,440 - Equipment ls 100.00% 16,825 24,053
Total
Concrete grade f'c 400 kg/cm2 m3 100.00%- Ready mix f'c 400 (incl.waste 5%) m3 105.00% 368,000 523,960 - Labour m3 100.00% 8,000 11,390 - Equipment ls 100.00% 16,825 23,952
Total
Concrete grade f'c 400 kg/cm2 for matt foundation m3 100.00%- Ready mix f'c 400 (incl.waste 5%) m3 105.00% 368,000 523,960 - Labour m3 100.00% 8,000 11,390 - Thermocoppel & chilled water ls 100.00% 20,500 28,942 - Mesh separator ls 100.00% 3,342 4,760 - Equipment ls 100.00% 16,825 23,950
Total
Page 43 of 55 document.xls/summit rev01
The SummitKelapa gading - Jakarta
Submission : 08-04-2005
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE
Concrete grade f'c 400 kg/cm2 for basement slab, 400mm thick m3 100.00%- Ready mix f'c 400 (incl.waste 5%) m3 105.00% 368,000 523,960 - Labour m3 100.00% 8,000 11,390 - Mesh separator ls 100.00% 15,000 21,400 - Equipment ls 100.00% 16,825 25,052
Total
Concrete grade f'c 500 kg/cm2 m3 100.00%- Ready mix f'c 500 (incl.waste 5%) m3 105.00% 404,000 572,230 - Labour m3 100.00% 8,000 11,330 - Equipment ls 100.00% 16,825 23,828
Total
Concrete grade f'c 550 kg/cm2 m3 100.00%- Ready mix f'c 550 (incl.waste 5%) m3 105.00% 444,000 625,820 - Labour m3 100.00% 8,000 11,280 - Equipment ls 100.00% 16,825 23,709
Total
Loss formwork for matt foundation, 200mm thick m2 100.00%- Concrete blockwall nr ### 1,300 1,770 - Mortar 1:5 m3 10.50% 300,592 410,330 - Install blockwall m2 100.00% 10,000 13,801 - Concrete lintel m 40.00% 51,837 70,760
Total
Brickwork (1:3) 100mm thick + lintel m2 100.00%- Bata kuo shin (incl.waste 5%) nos ### 340 460 - Mortar 1:3 m3 2.10% 400,576 547,390 - Install brickwall m2 100.00% 10,000 14,079 - Concrete lintel m' 39.99% 51,837 70,840
Total
Brickwork (1:3) 200mm thick + lintel m2 100.00%- Bata kuo shin (incl.waste 5%) nos ### 340 460 - Mortar 1:3 m3 4.70% 400,576 547,390 - Install brickwall m2 100.00% 10,000 15,431 - Concrete lintel m' 39.99% 51,837 71,380
Total
Plaster (1:3) + skimcoat to wall m2 100.00%- Mortar 1:3 (incl.waste 5%) m3 2.50% 400,576 547,390 - Labour plaster m2 100.00% 8,000 10,609 - Portland cement @50 kg (incl.waste 5%) bag 2.40% 28,000 37,770 - Labour skimcoat m2 100.00% 4,000 5,400
Total
Celcon (1:5) 100mm thick + lintel m2 100.00%- Celcon block 590x190x100mm thk m3 8.60% 429,975 615,950 - Drymix mortar MU 380 (incl.waste 5%) bag 10.00% 1,400 2,010
Page 44 of 55 document.xls/summit rev01
The SummitKelapa gading - Jakarta
Submission : 08-04-2005
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE
- Install celcon wall m2 100.00% 10,000 14,323 - Concrete lintel m 40.00% 51,837 74,260
Total
Celcon (1:5) 150mm thick + lintel m2 100.00%- Celcon block 590x190x150mm thk m3 8.60% 445,725 808,920 - Drymix mortar MU 380 (incl.waste 5%) bag 10.00% 1,400 2,010 - Install celcon wall m2 100.00% 10,000 18,200 - Concrete lintel m 40.00% 51,837 94,080
Total
Celcon (1:5) 175mm thick + lintel m2 100.00%- Celcon block 590x190x175mm thk m3 8.60% 445,725 808,920 - Drymix mortar MU 380 (incl.waste 5%) bag 10.00% 1,400 2,010 - Install celcon wall m2 100.00% 10,000 29,196 - Concrete lintel m 40.00% 51,837 105,840
Total
Celcon (1:5) 200mm thick + lintel m2 100.00%- Celcon block 590x190x200mm thk m3 8.60% 445,725 808,920 - Drymix mortar MU 380 (incl.waste 5%) bag 10.00% 1,400 2,010 - Install celcon wall m2 100.00% 10,000 37,044 - Concrete lintel m 40.00% 51,837 114,220
Total
Celcon (1:5) 250mm thick + lintel m2 100.00%- Celcon block 590x190x250mm thk m3 8.60% 445,725 808,920 - Drymix mortar MU 380 (incl.waste 5%) bag 10.00% 1,400 2,010 - Install celcon wall m2 100.00% 10,000 56,724 - Concrete lintel m 40.00% 51,837 135,270
Total
Plaster + skimcoat drymix to celcon wall m2 100.00%- Drymix mortar MU 301 (incl.waste 5%) bag 45.00% 14,700 19,410 - Drymix mortar MU 200 (incl.waste 5%) bag 5.00% 50,400 66,530 - Labour plaster m2 100.00% 8,000 10,559 - Labour skimcoat m2 100.00% 4,000 5,280
Total
Ceramic wall tile 200 x 200mm ROMAN m2 100.00%- Ceramic wall tile 200x200mm ROMAN (incl.waste 5%) m2 105.00% 31,970 42,040 - Adhesivet MU 400 (incl.waste 5%) kg 500.20% 2,020 2,660 - Grout AM 50 (incl.waste 5%) kg 60.12% 6,500 8,550 - Install ceramic wall m2 100.00% 15,000 19,713
Total
Homogenous wall tile 600 x 600mm GRANITO m2 100.00%- Homogenous wall tile 600x600mm GRANITO (incl.waste 5%) m2 105.00% 143,330 185,670 - Adhesivet MU 400 (incl.waste 5%) kg 500.20% 2,360 2,660 - Grout AM 50 (incl.waste 5%) kg 30.00% 6,500 8,550 - Install homogenous wall m2 100.00% 15,000 21,376
Total
Page 45 of 55 document.xls/summit rev01
The SummitKelapa gading - Jakarta
Submission : 08-04-2005
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE
Ceramic floor tile 200 x 200mm ROMAN m2 100.00%- Ceramic floor tile 200x200mm ROMAN (incl.waste 5%) m2 105.00% 28,670 37,680 - Adhesivet MU 450 (incl.waste 5%) kg 500.00% 1,520 2,000 - Grout AM 50 (incl.waste 5%) kg 60.00% 6,500 8,550 - Install ceramic floor m2 100.00% 12,500 16,406
Total
Ceramic floor tile 400 x 400mm ROMAN m2 100.00%- Ceramic floor tile 400x400mm ROMAN (incl.waste 5%) m2 105.00% 30,500 38,340 - Adhesivet MU 450 (incl.waste 5%) kg 500.00% 2,000 2,000 - Grout AM 50 (incl.waste 5%) kg 40.00% 6,500 8,550 - Install ceramic floor m2 100.00% 12,500 18,123
Total
Homogenous floor tile 300 x 300mm GRANITO m2 100.00%- Homogenous floor tile 300x300mm GRANITO (incl.waste 5%) m2 105.00% 110,250 142,420 - Adhesivet MU 450 (incl.waste 5%) kg 500.00% 2,000 2,000 - Grout AM 50 (incl.waste 5%) kg 50.00% 6,500 8,550 - Install ceramic floor m2 100.00% 12,500 18,984
Total
Homogenous floor tile 600 x 600mm GRANITO m2 100.00%- Homogenous floor tile 600x600mm GRANITO (incl.waste 5%) m2 105.00% 143,330 185,650 - Adhesivet MU 450 (incl.waste 5%) kg 500.00% 2,000 2,000 - Grout AM 50 (incl.waste 5%) kg 30.00% 6,500 8,550 - Install ceramic floor m2 100.00% 12,500 19,102
Total
Page 46 of 55 document.xls/summit rev01
UNIT PRICE BREAKDOWN
AMOUNT
4,841 25 30 44 150 5,090
4,815 25 30 50 150 5,070
4,790 27 30 43 150 5,040
4,790 27 30 1,200 43 250 6,340
4,815 25 30 50 150 5,070
4,815 27 30 1,194 44 250 6,360
Page 47 of 55 document.xls/summit rev01
UNIT PRICE BREAKDOWN
AMOUNT
4,841 25 30 44 150 5,090
4,841 27 30 1,198 44 250 6,390
469,140 11,490 24,170 504,800
487,148 11,460 24,092 522,700
511,907 11,440 24,053 547,400
550,158 11,390 23,952 585,500
550,158 11,390 28,942 4,760 23,950 619,200
Page 48 of 55 document.xls/summit rev01
UNIT PRICE BREAKDOWN
AMOUNT
550,158 11,390 21,400 25,052 608,000
600,842 11,330 23,828 636,000
657,111 11,280 23,709 692,100
58,410 43,085 13,801 28,304 143,600
41,400 11,495 14,079 28,326 95,300
82,800 25,727 15,431 28,542 152,500
13,685 10,609 906 5,400 30,600
52,972 201
Page 49 of 55 document.xls/summit rev01
UNIT PRICE BREAKDOWN
AMOUNT
14,323 29,704 97,200
69,567 201 18,200 37,632 125,600
69,567 201 29,196 42,336 141,300
69,567 201 37,044 45,688 152,500
69,567 201 56,724 54,108 180,600
8,735 3,327 10,559 5,280 27,900
44,142 13,305 5,140 19,713 82,300
194,954 13,305 2,565 21,376 232,200
Page 50 of 55 document.xls/summit rev01
UNIT PRICE BREAKDOWN
AMOUNT
39,564 10,000 5,130 16,406 71,100
40,257 10,000 3,420 18,123 71,800
149,541 10,000 4,275 18,984 182,800
194,933 10,000 2,565 19,102 226,600
Page 51 of 55
The SummitKelapa gading - Jakarta
Submission : 21-03-2005
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY RATE AMOUNT
1 Bar reinforcement BJTD-40 kg 1.00 Bar D. 10-12mm (incl.waste 5%) kg 0.04 6,240 250 Bar D. 13mm (incl.waste 5%) kg 0.19 6,210 1,180 Bar D. 16-25mm (incl.waste 5%) kg 0.31 6,170 1,913 Bar D. 29mm (incl.waste 5%) kg 0.04 6,210 255 Bar D. 32mm (incl.waste 5%) kg 0.42 6,240 2,621 Rebar subcon't (fabrication & installation) kg 1.00 532 532
Total 6,750
2 Concrete grade f'c 250 kg/cm2 m3 1.00 Ready mix f'c 250 (incl.waste 5%) m3 1.00 498,910 498,910 Labour m3 1.00 11,340 11,340 Equipment ls 1.00 23,850 23,850
Total 534,100
3 Loss formwork for matt foundation, 200mm thick m2 1.00 Concrete blockwall nr 33.00 1,680 55,440 Mortar 1:5 m3 0.105 388,890 40,833 Install blockwall m2 1.00 13,003 13,003 Concrete lintel m 0.40 67,060 26,824
Total 136,100
4 Brickwork (1:3) 100mm thick + lintel m2 1.00 Bata kuo shin (incl.waste 5%) nos 90.00 440 39,600 Mortar 1:3 m3 0.02 521,540 10,952 Install brickwall m2 1.00 13,261 13,261 Concrete lintel m' 0.40 67,490 26,987
Total 90,800
5 Celcon (1:5) 100mm thick + lintel m2 1.00 Celcon block 590x190x100mm thk m3 0.086 562,100 48,341 Drymix mortar MU 380 bag 0.10 1,830 183 Install celcon wall m2 1.00 13,072 13,072 Concrete lintel m 0.40 67,760 27,104
Total 88,700
6 Ceramic wall tile 200 x 200mm ROMAN m2 1.00 Ceramic wall tile 200x200mm ROMAN (incl.wast m2 1.00 40,080 40,080 Adhesivet MU 400 (incl.waste 5%) kg 5.00 3,110 15,556 Grout AM 50 (incl.waste 5%) kg 0.60 8,560 5,146 Install ceramic wall m2 1.00 19,718 19,718
Total 80,500
7 Ceramic floor tile 200 x 200mm ROMAN m2 1.00 Ceramic floor tile 200x200mm ROMAN (incl.was m2 1.00 35,990 35,990 Adhesivet MU 450 (incl.waste 5%) kg 5.00 2,640 13,200 Grout AM 50 (incl.waste 5%) kg 0.60 8,560 5,136 Install ceramic floor m2 1.00 16,474 16,474
Total 70,800
Page 52 of 55
The SummitKelapa gading - Jakarta
MATERIAL PRICE
No Material Unit Price (Rp) Remarks
1 Rebar BJTD 40; dia.10-12mm kg 4,400 2 Rebar BJTD 40; dia.13mm kg #REF!3 Rebar BJTD 40; dia.16-25mm kg #REF!4 Rebar BJTD 40; dia.29mm kg #REF!5 Rebar BJTD 40; dia.32mm kg #REF!6 Readymix concrete f'c 250 m3 319,000 7 Concrete block nr 1,300 size 90x200x400mm8 Bata kuoshin nr 230 size 51x100x210mm9 Celcon block m3 378,000 size 100x190x590mm
10 Ceramic wall tile m2 31,970 Roman gol.A; 200x200mm11 Ceramic floor tile m2 28,670 Roman gol.A; 200x200mm12 Drymix mortar MU 380 bag 1,400 13 Adhesive MU 400 kg 2,020 14 Adhesive MU 450 kg 1,520 15 Grouting AM 50 kg 6,500
Page 53 of 55
The SummitKelapa gading - Jakarta
LABOUR PRICE
No Labour Unit Price (Rp) Remarks
1 Labour concreting m3 16,180 2 Labour install concrete block m2 13,920 3 Labour install brickwall m2 13,655 4 Labour install celcon m2 14,594 5 Labour install ceramic wall m2 20,182 6 Labour install ceramic floor m2 16,810
Page 54 of 55
The SummitKelapa gading - Jakarta
EQUIPMENT PRICE
No Equipment Unit Price (Rp) Remarks
1 Concrete pump mth2 Mortar mixer mth3456789
101112131415
198,681,996 top sheet 18 mar '05