fsfsfs

PT Honda Prospect Motor

KAO QUOTATION
FACTORY - S5
(1,357 M2)

QUOTATION

27th November 2017

 30th January 2018

BILL OF QUANTITY FOR CONSTRUCTION WORKS

J-PROJECT BALI
J-PROJECT OFFICE BALI (1,375.34 M2) REV-1

UNIT RATE AMOUNT

ITEM NAME OF WORK UNIT QTY
Rp. Rp.

A TEMPORARY WORK Lot 1.00 2,146,523,282

B MAIN BUILDING WORKS (1300 M2) Lot 1.00 12,530,499,072

C UTILITY BUILDING (51.35 M2) Lot 1.00 1,297,172,898

D GUARD HOUSE (3 UNIT) Lot 1.00 675,712,327

E LIFT MITSUBISHI (6 PERSONS) Lot 1.00 785,409,996

F OUTDOOR WORKS Lot 1.00 3,716,826,179

G MECHANICAL WORKS Lot 1.00 3,491,810,129

H ELECTRICAL WORKS Lot 1.00 2,877,985,425

I SITE EXPENSES Lot 1.00 1,776,279,122

J DESIGN FEE Lot 1.00 521,000,000

K DIRECT COST 29,819,218,429

L OVER HEAD 2,981,921,843

M SUB TOTAL ( J + K ) 32,801,140,272

N TOTAL 32,800,000,000

O V.A.T 10% 3,280,000,000

P GRAND TOTAL ( M + N ) 36,080,000,000

 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : TEMPORARY WORKS

DESCRIPTION UNIT RATE AMOUNT

NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

A TEMPORARY WORK Lot 1.00 2,146,523,282 2,146,523,282

- Survey and setting out

- Interior and exterior scaffolding
- Site facility
- Construction equipment & tools
- Temporary facility
- Rubbish cleaning and cleaning up
- Miscellaneous
- Neighbor protectection
- Security and safety
A TOTAL COST OF TEMPORARY WORKS 2,146,523,282
 30th January 2018
Project J-PROJECT BALI REV-1
Subject : MAIN BUILDING WORKS (1300 M2)

DESCRIPTION UNIT RATE AMOUNT

NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

B MAIN BUILDING WORKS (1300 M2)

B.1 Earth Works lot 1.00 286,793,804

B.2 Piling Works lot 1.00 510,974,730

B.3 Concrete Works lot 1.00 2,543,299,523

B.4 Steel Structure Works lot 1.00 2,196,843,475

B.5 Roofing Works lot 1.00 616,702,137

B.6 Wall Works lot 1.00 554,504,818

B.7 Door & Window Works lot 1.00 606,634,800

B.8 Finishing Works lot 1.00 5,214,745,785

B TOTAL COST MAIN BUILDING WORKS (1300 M2) 12,530,499,072

 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MAIN BUILDING WORKS (1300 M2)
DESCRIPTION UNIT RATE AMOUNT
NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

B MAIN BUILDING WORKS (1300 M2)

B.1 Earth Works

– Scraping m² 650.00 10,556 6,861,075
– Excavation m³ 742.80 63,560 47,212,368
– Disposal m³ 540.00 52,891 28,561,140
– Backfill m³ 202.80 52,891 10,726,295
– Compaction m² 650.00 10,783 7,008,625
– Plastic sheet m² 650.00 5,221 3,393,650
– Gravel m³ 115.64 552,291 63,866,931
– Lean concrete t=50, under foundation m³ 9.07 1,210,591 10,980,060
– Limestone m³ 260.00 416,091 108,183,660
Sub-total B.1 286,793,804
B.2 Piling Works
Pile 200x200, L = 12 m hydrolic system m1 840.00 378,296 317,768,220
– Cutting pile nos 70.00 98,291 6,880,370
– Joint welding nos 70.00 151,296 10,590,685
– Joint end plate set 70.00 737,750 51,642,500
– Mobilization & demobilization lot 2.00 37,833,296 75,666,591
– PDA test nos 4.00 12,106,591 48,426,364
Sub-total B.2 510,974,730
B.3 Concrete Works
– Concrete for pile cap
Concrete K 300 m3 25.20 1,490,596 37,563,007
Formworks m2 105.60 173,996 18,373,925
Rebars kg 4,032.00 14,982 60,407,424
– Concrete for column
Concrete K 300 m3 95.90 1,490,596 142,954,071
Formworks m 2
784.80 279,891 219,658,457
Rebars kg 20,139.84 14,982 301,735,083
– Concrete for tie beam
Concrete K 300 m3 72.12 1,490,596 107,501,747
Formworks m 2
360.60 173,996 62,742,777
Rebars kg 10,818.00 14,982 162,075,276
– Concrete for beam
Concrete K 300 m3 122.52 1,490,596 182,627,761
Formworks m 2
1,021.70 173,996 177,771,202
Rebars kg 18,378.00 14,982 275,339,196
– Concrete for floor S1 1st floor
Concrete K 300 m3 100.65 1,490,596 150,028,437
Formworks m2 15.30 173,996 2,662,131
Wiremesh M6 double layer m2 671.00 189,091 126,880,061
– Concrete for floor S2
Concrete K 300 m3 97.50 1,490,596 145,333,061
Formworks m 2
665.30 279,891 186,211,482
 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MAIN BUILDING WORKS (1300 M2)
DESCRIPTION UNIT RATE AMOUNT
NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

Wiremesh M6 double layer m2 650.00 189,091 122,909,150

– Concrete for stair
Concrete K 300 m3 10.71 1,490,596 15,964,278
Formworks m2 61.75 279,891 17,283,269
Rebars kg 1,820.70 14,982 27,277,727
Sub-total B.3 2,543,299,523
B.4 Steel Structure Works
– Steel structure kg 66,281.06 26,559 1,760,358,673
– Bolt & nut kg 66,281.06 1,362 90,274,804
– Paint steel structure kg 66,281.06 2,951 195,595,408
zinc. Primer 1 coat @ 35 µ
fin. synt. enamel 2 coats @ 35 µ
– Stainless Handrail H=1100 m' 6.40 1,702,500 10,896,000
– Steel stair lot 1.00 67,532,500 67,532,500
– Anchor bolt Ø19 mm, L=900 nos 160.00 378,523 60,563,600
– Grouting m 3
0.48 24,213,523 11,622,491
Sub-total B.4 2,196,843,475
B.5 Roofing Works
– Roof tile natural colour m² 1,086.84 295,100 320,726,484
– Ridge caping Pyramid nos 3.00 378,523 1,135,568
– Ridge caping m' 111.40 266,725 29,713,165
– Hip end nos 745.00 279,891 208,518,795
– Listplank m' 142.50 397,250 56,608,125
Sub-total B.5 616,702,137
B.6 Wall Works
– ALC block m2 1,123.50 175,471 197,141,669
– Plaster wall m2 2,247.00 139,151 312,672,297
– Lintel column m' 332.00 134,611 44,690,852
Sub-total B.6 554,504,818
B.7 Door & Window Works
– Steel double swing glass Door (W1600xH2100) nos 1.00 22,700,000 22,700,000
– Steel single swing door w/glass (W900xH2100) nos 3.00 13,620,000 40,860,000
– Wooden single swing door W900xH2100 nos 8.00 12,865,225 102,921,800
– Alluminium single swing door W800xH2100 nos 9.00 10,782,500 97,042,500
– Steel sliding single door W900xH2000 nos 1.00 18,160,000 18,160,000
– Alluminium swing glass window (W2400xH2000) 2 leaf nos 28.00 11,123,000 311,444,000
– Alluminium louvre window (W1000xH800) nos 2.00 6,753,250 13,506,500
Sub-total B.7 606,634,800
B.8 Finishing Works
Floor Finishing
– Access Floor h=100 office 1st & 2nd floor m2 1,083.50 2,043,000 2,213,590,500
– Carpet tile office 1st & 2nd floor m 2
1,083.50 665,791 721,384,549
– Marble 600x600 for lobby&terace m2 71.56 1,891,591 135,362,252
– Ceramic tile 300x300 for toilet&kitchen&stair m2 209.60 272,400 57,095,040
Baseboard Finishing
– Marble 600x600 h=100 m1 14.00 241,188 3,376,625
– Vynil skirting h=100 m 1
335.00 173,655 58,174,425
 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MAIN BUILDING WORKS (1300 M2)
DESCRIPTION UNIT RATE AMOUNT
NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

– Ceramic tile 300x300 h=100 m1 75.00 154,360 11,577,000

Wall Finishing
– Gypsum board t=12mm,double for lobby&tea kitchen m2 184.40 416,091 76,727,180
– Wall painting AEP m2 1,123.50 72,640 81,611,040
– Wall painting EP m2
1,492.30 60,496 90,277,435
– Ceramic tile 300x300 for toilet m2
235.00 287,723 67,614,788
Ceilling Finishing
– Gypsum board t=9mm for lobby m2 58.30 204,300 11,910,690
– Gypsum board waterproof t=6mm for toilet&tea kitchen,terace m2 462.63 312,125 144,396,828
outdoor (600x1200)
– Accoustic board/MFB t=9mm for office (600x600) w/T-bar m2 1,114.58 482,375 537,643,116

– Ceilling painting m2 520.93 60,496 31,513,618

– Cornice m1
486.00 57,885 28,132,110
Exterior Finishing
– Mundra roof (mahkota) for roof nos 3.00 11,009,500 33,028,500
– Ikut cledu roof (ekor kajengking) for roof, L=1250 nos 6.00 5,675,000 34,050,000
– Wall ornament 2250x8300, t=80 nos 6.00 32,915,000 197,490,000
– Wall ornament 3000x8300, t=80 nos 8.00 43,130,000 345,040,000
– Wall ornament list t=50 nos 122.00 1,986,250 242,322,500
– Wall list m1
204.00 136,200 27,784,800
– Column ornament nos 4.00 2,837,500 11,350,000
Others Finishing
– Cubicle toilet (phenolic) m2 16.00 3,222,265 51,556,240
– Curtain door for shower room 1200x2000 nos 3.00 578,850 1,736,550
Sub-total B.8 5,214,745,785
 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MAIN BUILDING WORKS (1300 M2)
DESCRIPTION UNIT RATE AMOUNT
NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

B TOTAL COST OF MAIN BUILDING WORKS (1300 M2) 12,530,499,072

 30th January 2018
Project J-PROJECT BALI REV-1
Subject : UTILITY BUILDING (51.35 M2)

DESCRIPTION UNIT RATE AMOUNT

NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

C UTILITY BUILDING (51.35 M2)

C.1 Earth Works lot 1.00 27,596,975

C.2 Piling Works lot 1.00 182,585,067

C.3 Concrete Works lot 1.00 371,555,466

C.4 Roofing Works lot 1.00 16,468,283

C.5 Wall Works lot 1.00 182,050,913

C.6 Door & Window Works lot 1.00 155,835,500

C.7 Ground Tank & Genset Foundation lot 1.00 237,500,000

C.8 Finishing Works lot 1.00 123,580,695

 30th January 2018
Project J-PROJECT BALI REV-1
Subject : UTILITY BUILDING (51.35 M2)

DESCRIPTION UNIT RATE AMOUNT

NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

C TOTAL COST UTILITY BUILDING (51.35 M2) 1,297,172,898

 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : UTILITY BUILDING (51.35 M2)
DESCRIPTION UNIT RATE AMOUNT
NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

C UTILITY BUILDING (51.35 M2)

C.1 Earth Works

– Scraping m² 51.35 10,556 542,025
– Excavation m³ 94.06 63,560 5,978,295
– Disposal m³ 50.73 52,891 2,683,160
– Backfill m³ 43.33 52,891 2,291,635
– Compaction m² 51.35 10,783 553,681
– Plastic sheet m² 51.35 5,221 268,098
– Gravel m³ 9.84 552,291 5,437,029
– Lean concrete t=50, under foundation m³ 1.07 1,210,591 1,296,543
– Limestone m³ 20.54 416,091 8,546,509
Sub-total C.1 27,596,975
C.2 Piling Works
Pile 200x200, L = 12 m hydrolic system m1 288.00 378,296 108,949,104
– Cutting pile nos 24.00 98,291 2,358,984
– Joint welding nos 24.00 151,296 3,631,092
– Joint end plate set 24.00 737,750 17,706,000
– Mobilization & demobilization lot 1.00 37,833,296 37,833,296
– PDA test nos 1.00 12,106,591 12,106,591
Sub-total C.2 182,585,067
C.3 Concrete Works
– Concrete for pile cap
Concrete K 300 m3 7.56 1,490,596 11,268,902
Formworks m2 31.68 173,996 5,512,177
Rebars kg 1,209.60 14,982 18,122,227
– Concrete for column
Concrete K 300 m3 13.82 1,490,596 20,605,992
Formworks m 2
115.20 279,891 32,243,443
Rebars kg 2,903.04 14,982 43,493,345
– Concrete for tie beam
Concrete K 300 m3 6.90 1,490,596 10,285,109
Formworks m 2
46.00 173,996 8,003,793
Rebars kg 1,035.00 14,982 15,506,370
– Concrete for beam
Concrete K 300 m3 14.29 1,490,596 21,303,591
Formworks m 2
119.10 173,996 20,722,864
Rebars kg 2,000.88 14,982 29,977,184
– Concrete for floor S1 1st floor
Concrete K 300 m3 15.21 1,490,596 22,665,250
Formworks m2 10.10 173,996 1,757,355
Rebar kg 1,824.66 14,982 27,337,056
– Concrete for floor Roof
Concrete K 300 m3 15.97 1,490,596 23,801,084
Formworks m 2
154.07 279,891 43,122,806
 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : UTILITY BUILDING (51.35 M2)
DESCRIPTION UNIT RATE AMOUNT
NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

Wiremesh M6 double layer kg 83.70 189,091 15,826,917

Sub-total C.3 371,555,466
C.4 Roofing Works
– Box gutter nos 6.00 212,245 1,273,470
– Downspout Ø150 m1
31.50 482,375 15,194,813
Sub-total C.4 16,468,283
C.5 Wall Works
– ALC block m2 344.00 175,471 60,362,024
– Plaster wall m2 688.00 139,151 95,735,888
– Lintel column m' 192.80 134,611 25,953,001
Sub-total C.5 182,050,913
C.6 Door & Window Works
– Steel double swing Door (W1600xH2100) nos 3.00 20,430,000 61,290,000
– Alluminium louvre (W1100xH800) nos 14.00 6,753,250 94,545,500
Sub-total C.6 155,835,500
C.7 Ground Tank & Genset Foundation
– Ground tank (W5000xL5000xH3000) nos 1.00 237,500,000 237,500,000
Sub-total C.7 237,500,000
C.8 Finishing Works
Floor Finishing
– Trowel finish m2 51.35 23,154 1,188,958
– Floor hardner 5kg/m2 natural m2
51.35 241,188 12,384,978
– Ceramic tile 300x300 for driver m2
23.00 272,400 6,265,200
Baseboard Finishing
– Ceramic tile 300x300 h=100, for driver & guard m1 23.20 154,360 3,581,152
Wall Finishing
– Wall painting AEP m2 344.00 72,640 24,988,160
– Wall painting EP m2
344.00 60,496 20,810,452
Ceilling Finishing
– Ceilling painting m2 74.35 60,496 4,497,840
Roof Finishing
– Waterproofing m2 96.20 482,375 46,404,475
Exterior Finishing
– Wall list m1 25.40 136,200 3,459,480
Sub-total C.8 123,580,695
 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : UTILITY BUILDING (51.35 M2)
DESCRIPTION UNIT RATE AMOUNT
NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

C TOTAL COST OF UTILITY BUILDING (51.35 M2) 1,297,172,898

 30th January 2018
Project J-PROJECT BALI REV-1
Subject : GUARD HOUSE (3 UNIT)

DESCRIPTION UNIT RATE AMOUNT

NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

D GUARD HOUSE (3 UNIT)

D.1 Earth Works lot 1.00 15,425,552

D.2 Piling Works lot 1.00 28,416,768

D.3 Concrete Works lot 1.00 81,961,357

D.4 Steel Structure Works lot 1.00 84,743,640

D.5 Roofing Works lot 1.00 117,779,518

D.6 Wall Works lot 1.00 61,633,848

D.7 Door & Window Works lot 1.00 85,238,500

D.8 Finishing Works lot 1.00 200,513,144

 30th January 2018
Project J-PROJECT BALI REV-1
Subject : GUARD HOUSE (3 UNIT)

DESCRIPTION UNIT RATE AMOUNT

NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

D TOTAL COST GUARD HOUSE (3 UNIT) 675,712,327

 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : GUARD HOUSE (3 UNIT)
DESCRIPTION UNIT RATE AMOUNT
NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

D GUARD HOUSE (3 UNIT)

D.1 Earth Works

– Scraping m² 27.72 10,556 292,598
– Excavation m³ 44.48 63,560 2,827,403
– Disposal m³ 26.24 52,891 1,388,071
– Backfill m³ 18.24 52,891 964,732
– Compaction m² 27.72 10,783 298,891
– Plastic sheet m² 27.72 5,221 144,726
– Gravel m³ 5.96 552,291 3,288,893
– Lean concrete t=50, under foundation m³ 0.38 1,210,591 464,867
– Limestone m³ 13.83 416,091 5,755,371
Sub-total D.1 15,425,552
D.2 Piling Works
Pile 200x200, L = 12 m hydrolic system m1 72.00 378,296 27,237,276
– Cutting pile nos 12.00 98,291 1,179,492
– Joint welding nos - 151,296 -
– Joint end plate set - 737,750 -
– Mobilization & demobilization lot - 37,833,296 -
– PDA test nos - 12,106,591 -
Sub-total D.2 28,416,768
D.3 Concrete Works
– Concrete for pile cap
Concrete K 300 m3 2.59 1,490,596 3,863,624
Formworks m2 17.28 173,996 3,006,642
Rebars kg 414.72 14,982 6,213,335
– Concrete for column
Concrete K 300 m3 3.94 1,490,596 5,875,927
Formworks m 2
52.56 279,891 14,711,071
Rebars kg 827.82 14,982 12,402,399
– Concrete for tie beam
Concrete K 300 m3 2.16 1,490,596 3,219,686
Formworks m 2
21.60 173,996 3,758,303
Rebars kg 324.00 14,982 4,854,168
– Concrete for beam
Concrete K 300 m3 1.62 1,490,596 2,414,765
Formworks m 2
21.60 173,996 3,758,303
Rebars kg 226.80 14,982 3,397,918
– Concrete for floor S1 1st floor
Concrete K 300 m3 4.12 1,490,596 6,135,291
Formworks m2 5.46 173,996 950,015
Rebar kg 493.92 14,982 7,399,909
Sub-total D.3 81,961,357
D.4 Steel Structure Works
– Steel structure kg 2,745.00 26,559 72,904,455
 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : GUARD HOUSE (3 UNIT)
DESCRIPTION UNIT RATE AMOUNT
NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

– Bolt & nut kg 2,745.00 1,362 3,738,690

– Paint steel structure kg 2,745.00 2,951 8,100,495
zinc. Primer 1 coat @ 35 µ
fin. synt. enamel 2 coats @ 35 µ
Sub-total D.4 84,743,640
D.5 Roofing Works
– Roof tile natural colour for guard house m² 61.00 295,100 18,001,100
– Ridge caping Pyramid for guard house nos 3.00 378,523 1,135,568
– Ridge caping for guard house m' 38.20 266,725 10,188,895
– Hip end for guard house nos 255.00 279,891 71,372,205
– Listplank for guard house m' 43.00 397,250 17,081,750
Sub-total D.5 117,779,518
D.6 Wall Works
– ALC block m2 97.35 175,471 17,082,102
– Plaster wall m2 194.70 139,151 27,092,700
– Lintel column m' 129.70 134,611 17,459,047
Sub-total D.6 61,633,848
D.7 Door & Window Works
– Alluminium single door (W800xH2100) (powder coating) nos 3.00 13,620,000 40,860,000
– Alluminium single door (W700xH2100) nos 1.00 10,782,500 10,782,500
– Alluminium glass window (W2700xH1240) nos 1.00 9,988,000 9,988,000
– Alluminium glass window (W2000xH1240) nos 1.00 7,718,000 7,718,000
– Alluminium glass window (W1000xH1240) nos 4.00 3,972,500 15,890,000
Sub-total D.7 85,238,500
D.8 Finishing Works
Floor Finishing
– Ceramic tile 300x300 for driver m2 50.72 272,400 13,816,128
– Marble stone m2
2.00 1,891,591 3,783,182
Baseboard Finishing
– Ceramic tile 300x300 h=100, for driver & guard m1 27.00 154,360 4,167,720
Wall Finishing
– Wall painting AEP m2 97.35 72,640 7,071,504
– Wall painting EP m2
97.35 60,496 5,889,237
Ceilling Finishing
– Gypsum board t=9mm for guard house m2 27.76 204,300 5,671,368
– Ceilling painting m2
27.76 60,496 1,679,355
Exterior Finishing
– Mundra roof (mahkota) for roof nos 3.00 11,009,500 33,028,500
– Ikut cledu roof (ekor kajengking) for roof, L=1250 nos 12.00 5,675,000 68,100,000
– Wall ornament list m1
27.00 1,986,250 53,628,750
– Wall list m1
27.00 136,200 3,677,400
Sub-total D.8 200,513,144
 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : GUARD HOUSE (3 UNIT)
DESCRIPTION UNIT RATE AMOUNT
NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

D TOTAL COST OF GUARD HOUSE (3 UNIT) 675,712,327

 30th January 2018
Project J-PROJECT BALI REV-1
Subject : LIFT MITSUBISHI (6 PERSONS)

DESCRIPTION UNIT RATE AMOUNT

NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

E LIFT MITSUBISHI (6 PERSONS) Hoistway (W1650xL1740)

E.1 CIVIL WORKS lot 1.00 297,632,496

E.2 MITSUBISHI LIFT (Capacity: 6 person; 450kg) lot 1.00 487,777,500

E TOTAL COST LIFT MITSUBISHI (6 PERSONS) 785,409,996

 30th January 2018

Project : J-PROJECT BALI REV-1

Subject : LIFT MITSUBISHI (6 PERSONS)

NO DESCRIPTION UNIT Q'TY UNIT RATE AMOUNT

ITEM SPECIFICATION Rp Rp

E LIFT MITSUBISHI (6 PERSONS) Hoistway (W1650xL1740)

E.1 CIVIL WORKS

E.1.1 Earth Works
– Excavation m³ 19.46 63,840 1,242,572
– Disposal m³ 7.72 53,124 410,120
– Backfill m³ 11.74 53,124 623,878
– Compaction m² 4.17 10,830 45,194
– Gravel m³ 1.44 554,724 801,465
– Lean concrete m³ 0.24 1,215,924 292,794
Sub-total E.1 3,416,023
E.1.2 Piling Works
Pile 200x200, L = 12 m m1 48.00 379,962 18,238,176
– Cutting pile nos 4.00 98,724 394,896
– Joint welding nos 4.00 151,962 607,848
– Joint end plate set 4.00 741,000 2,964,000
– Mobilization & demobilization lot 1.00 37,999,962 37,999,962
– PDA test nos 1.00 12,159,924 12,159,924
Sub-total E.1.2 72,364,806
E.1.3 Concrete Works
– Concrete for shear wall
Concrete K 300 m3 21.27 1,497,162 31,849,127
Formworks m 2
179.36 285,000 51,117,600
Rebars kg 3,935.51 15,048 59,221,479
Sub-total E.1.3 142,188,206
E.1.4 Steel Structure
– Steel structure m2 131.54 26,676 3,509,068
– Bolt & nut kg 131.54 1,368 179,952
– Paint steel structure kg 131.54 2,964 389,896
zinc. Primer 1 coat @ 35 µ
fin. synt. enamel 2 coats @ 35 µ
– Anchor bolt nos 36.00 380,190 13,686,840
Sub-total E.1.4 17,765,756

E.1.5 Finishing Works

– Waterproofing m2 25.81 456,000 11,771,640
– Indicator hall lot 1.00 1,140,000 1,140,000
– Mirror 1 side lot 1.00 5,700,000 5,700,000
– Grouting lot 1.00 24,320,190 24,320,190
– Floor lift finishing granit tile m 2
4.00 1,899,924 7,599,696
– Wall paint m 2
93.25 60,762 5,666,178
– Finishing wall ex lift install lot 1.00 5,700,000 5,700,000
Sub-total E.1.5 61,897,704
 30th January 2018

Project : J-PROJECT BALI REV-1

Subject : LIFT MITSUBISHI (6 PERSONS)

NO DESCRIPTION UNIT Q'TY UNIT RATE AMOUNT

ITEM SPECIFICATION Rp Rp

Sub-total E.1 297,632,496

E.2 MITSUBISHI LIFT (Capacity: 6 person; 450kg)

– Material: 1xP6-2S-60; 2 S/O; 1C-2BC; Nexiez-MRL; Thailand nos 1.00 459,277,500 459,277,500
– Installation lot 1.00 28,500,000 28,500,000

Sub-total E.2 487,777,500

 30th January 2018

Project : J-PROJECT BALI REV-1

Subject : LIFT MITSUBISHI (6 PERSONS)

NO DESCRIPTION UNIT Q'TY UNIT RATE AMOUNT

ITEM SPECIFICATION Rp Rp

E TOTAL COST OF LIFT MITSUBISHI (6 PERSONS) 785,409,996

 30th January 2018
Project J-PROJECT BALI REV-1
Subject : OUTDOOR WORKS

DESCRIPTION
UNIT RATE AMOUNT
NO UNIT Q'TY
Rp Rp
ITEM SPECIFICATION

F OUTDOOR WORKS

F.1 Interlocking Paving Block lot 1.00 1,565,147,289

F.2 Drainage Works lot 1.00 624,193,250

F.3 Concrete Bridge Work lot 1.00 76,670,148

F.4 Fencing Work lot 1.00 1,144,999,100

F.5 Gate Work lot 1.00 154,360,000

F.6 Turf & Cansteen lot 1.00 138,779,577

F.7 Others Work lot 1.00 12,676,815

 30th January 2018
Project J-PROJECT BALI REV-1
Subject : OUTDOOR WORKS

DESCRIPTION
UNIT RATE AMOUNT
NO UNIT Q'TY
Rp Rp
ITEM SPECIFICATION

F TOTAL COST OUTDOOR WORKS 3,716,826,179

 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : OUTDOOR WORKS

DESCRIPTION UNIT RATE AMOUNT

NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

F OUTDOOR WORKS 1

F.1 Interlocking Paving Block

– Scraping m² 2,036.70 10,556 21,498,387
– Excavation m³ 1,283.12 63,560 81,555,171
– Disposal soil m3 1,283.12 52,891 67,865,553
– Compaction m² 2,036.70 10,783 21,960,718
– Sand gravel m³ 305.51 552,291 168,727,662
– Limestone m³ 814.68 416,091 338,981,016
– Paving block natural t=80, trupave type m² 2,036.70 424,490 864,558,783
Sub-total F.1 1,565,147,289
F.2 Drainage Works
– Open ditch concrete w = 400 mm ; h = 600 mm m' 64.00 3,087,200 197,580,800
– Concrete ditch w/grating w = 400 mm ; h = 600 mm m' 88.00 3,762,525 331,102,200
– Closed ditch w = 400 mm ; h = 600 mm m' 22.00 4,341,375 95,510,250
Sub-total F.1 624,193,250
F.3 Concrete Bridge Work
– Excavation m³ 52.88 63,560 3,360,735
– Disposal soil m3
52.88 52,891 2,796,612
– Compaction m² 70.50 10,783 760,166
– Plastic sheet m² 70.50 5,221 368,081
– Sand gravel m³ 10.58 552,291 5,840,477
– Limestone m³ 28.20 416,091 11,733,766
– Concrete for
Concrete K-300 m³ 14.10 1,490,596 21,017,397
Form work m² 10.37 173,996 1,804,333
Rebar kg 1,692.00 14,982 25,349,544
– Deletation dowel D16 @ 500, l = 500 + joint sealant m' 16.00 125,418 2,006,680
– Trowel finish m² 70.50 23,154 1,632,357
Sub-total F.3 76,670,148
F.4 Fencing Work
– ALC fence H=2000 w/strauss pile m1 75.00 4,431,000 332,325,000
– BRC fence H=2000 w/strauss pile m1
70.00 3,551,130 248,579,100
– Fence Ornament Bali for wall nos 192.00 1,986,250 381,360,000
– Fence Ornament Bali for column nos 28.00 6,526,250 182,735,000
Sub-total F.4 1,144,999,100
F.5 Gate Work
– Manual Steel Gate Slidding L=4000, H=2000 nos 1.00 67,532,500 67,532,500
– Manual Steel Gate double Swing L=4000, H=2000 nos 1.00 86,827,500 86,827,500
Sub-total F.5 154,360,000
F.6 Turf & Cansteen
– Turf m² 437.31 125,418 54,846,327
– Cansteen m1
348.00 241,188 83,933,250
Sub-total F.6 138,779,577
 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : OUTDOOR WORKS

DESCRIPTION UNIT RATE AMOUNT

NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

F.7 Others Work

– Line parking w=120 m1 51.00 135,065 6,888,315
– Car & motor stoper L=600 nos 20.00 289,425 5,788,500
Sub-total F.7 12,676,815
 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : OUTDOOR WORKS

DESCRIPTION UNIT RATE AMOUNT

NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

F TOTAL COST OF OUTDOOR WORKS 3,716,826,179

 30th January 2018
Project J-PROJECT BALI REV-1
Subject : MECHANICAL WORKS

DESCRIPTION
UNIT RATE AMOUNT
NO UNIT Q'TY
Rp Rp
ITEM SPECIFICATION

G MECHANICAL WORKS

G.1 Air Conditioning Work lot 1.00 1,194,174,864

G.2 Ventilation System Work lot 1.00 177,080,094

G.3 Water Supply System Work lot 1.00 270,504,078

G.4 Sewage & Drainage Work lot 1.00 444,646,435

G.5 Sanitary Fixtures lot 1.00 144,999,579

G.6 Fire Fighting Work lot 1.00 1,260,405,078

 30th January 2018
Project J-PROJECT BALI REV-1
Subject : MECHANICAL WORKS

DESCRIPTION
UNIT RATE AMOUNT
NO UNIT Q'TY
Rp Rp
ITEM SPECIFICATION

G TOTAL COST MECHANICAL WORKS 3,491,810,129

 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MECHANICAL & ELECTRICAL

NO DESCRIPTION UNIT Q'TY UNIT RATE AMOUNT

ITEM SPECIFICATION Rp Rp

G MECHANICAL WORKS

G.1 Air Conditioning Work ex. Mitsubishi

1st FLOOR
AC.1-1, AC Split Ceiling Cassette for Lobby unit 1.00 40,004,280 40,004,280
Capacity : 8,8 kW
Power : 1 Ph, 2.7 kW, 220 V, 50 Hz
Brand/Model :

AC .1-2 Split Ceiling Cassette for Office Area unit 8.00 49,480,810 395,846,476
Capacity : 10 kW
Power : 3 Ph, 3.8 kW, 380 V, 50 Hz
Brand/Model :

Cable control Indoor Unit to Outdoor Unit Lot 1.00 7,081,109 7,081,109
Refrigerant Charge Lot 1.00 5,507,561 5,507,561

Refrigerant Pipe Copper Tube c/w Insulation

Size : 3/8" diameter m 255.00 78,794 20,092,440
5/8" diameter m 45.00 139,819 6,291,859
3/4" diameter m 225.00 197,640 44,469,024
Refrigerant Pipe Accessories Lot 1.00 35,422,583 35,422,583

Drain Pipe PVC Class AW c/w Insulation

Size : 3/4" diameter m 56.00 26,944 1,508,881
2" diameter m 42.00 76,027 3,193,118
Drain Pipe Accessories Lot 1.00 2,353,767 2,353,767

2nd FLOOR
AC.2-1, AC Split Ceiling Cassette for Office Area unit 9.00 49,480,810 445,327,286
Capacity : 10 kW
Power : 3 Ph, 3.8 kW, 380 V, 50 Hz
Brand/Model :

Cable control Indoor Unit to Outdoor Unit Lot 1.00 7,081,109 7,081,109
Refrigerant Charge Lot 1.00 5,507,561 5,507,561

Refrigerant Pipe Copper Tube c/w Insulation

Size : 3/8" diameter m 270.00 78,794 21,274,348
3/4" diameter m 270.00 197,640 53,362,828
Refrigerant Pipe Accessories Lot 1.00 37,313,054 37,313,054

Drain Pipe PVC Class AW c/w Insulation

Size : 3/4" diameter m 50.00 26,944 1,347,215
2" diameter m 32.00 76,027 2,432,852
 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MECHANICAL & ELECTRICAL

NO DESCRIPTION UNIT Q'TY UNIT RATE AMOUNT

ITEM SPECIFICATION Rp Rp

Drain Pipe Accessories Lot 1.00 1,892,364 1,892,364

Supporting Material Lot 1.00 28,432,503 28,432,503

Painting Material Lot 1.00 11,373,118 11,373,118
Miscellaneous Material Lot 1.00 17,059,531 17,059,531
Sub-total G.1 1,194,174,864
G.2 Ventilation System Work
1st FLOOR
EF-1.1, Exhaust Fan, Industrial Type for Pump Room unit 1.00 5,547,771 5,547,771
Capacity : 1,600 CMH
Power : 1 Ph, 59 Watt, 220 V, 50 Hz
Brand / Model : KDK 30 GSC

EF-1.2, Exhaust Fan, Industrial Type for Electrical Room unit 1.00 5,547,771 5,547,771
Capacity : 1,400 CMH
Power : 1 Ph, 59 Watt, 220 V, 50 Hz
Brand / Model : KDK 30 GSC

IF-1.1, Intake Fan, Industrial Type for Electrica Room unit 1.00 5,547,771 5,547,771
Capacity : 1,400 CMH
Power : 1 Ph, 59 Watt, 220 V, 50 Hz
Brand / Model : KDK 30 GSC

EF-1.3, Exhaust Fan, Industrial Type for Genset Room unit 1.00 5,547,771 5,547,771
Capacity : 1,400 CMH
Power : 1 Ph, 59 Watt, 220 V, 50 Hz
Brand / Model : KDK 30 GSC

IF-1.2, Intake Fan, Industrial Type for Genset Room unit 1.00 5,547,771 5,547,771
Capacity : 1,400 CMH
Power : 1 Ph, 59 Watt, 220 V, 50 Hz
Brand / Model : KDK 30 GSC

EF-1.4, Exhaust Fan, Wall Mount Type for Driver Room unit 1.00 832,150 832,150
Capacity : 300 CMH
Power : 1 Ph, 20 Watt, 220 V, 50 Hz
Brand / Model : KDK 25 RQN

EF-1.5, Exhaust Fan, Wall Mount Type for Pray Room unit 1.00 832,150 832,150
Capacity : 300 CMH
Power : 1 Ph, 20 Watt, 220 V, 50 Hz
Brand / Model : KDK 25 RQN

CF-1.1, Circulation Fan 140 mm diameter for Pray Room unit 1.00 1,710,514 1,710,514
Power : 1 Ph, 65 Watt, 220 V, 50 Hz
Brand / Model : KDK WZ-56W
 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MECHANICAL & ELECTRICAL

NO DESCRIPTION UNIT Q'TY UNIT RATE AMOUNT

ITEM SPECIFICATION Rp Rp

EF-1.6, Exhaust Fan, Wall Mount Type for Tea Kitchen Room unit 1.00 1,202,012 1,202,012
Capacity : 750 CMH
Power : 1 Ph, 33 Watt, 220 V, 50 Hz
Brand / Model : KDK 30 RQN

EF-1.7, Exhaust Fan, Axial Type for Toilet unit 1.00 14,331,870 14,331,870
Capacity : 1,000 CMH
Power : 1 Ph, 48 Watt, 220 V, 50 Hz
Brand / Model : KDK K-28DSM

EF-1.8, Exhaust Fan, Cassette Type for Lobby unit 1.00 6,010,214 6,010,214
Capacity : 300 CMH
Power : 1 Ph, 28 Watt, 220 V, 50 Hz
Brand / Model : KDK 27 CHH

EF-1.9, Exhaust Fan, Cassette Type for Office Area unit 3.00 8,784,099 26,352,297
Capacity : 750 CMH
Power : 1 Ph, 122 Watt, 220 V, 50 Hz
Brand / Model : KDK 38 CHG

EF-1.10, Exhaust Fan, Wall Mount Type for Toilet Guard House unit 3.00 832,150 2,496,451
Capacity : 300 CMH
Power : 1 Ph, 20 Watt, 220 V, 50 Hz
Brand / Model : KDK 25 RQN

Rain Hood w/ mesh

Size : 400 x 400 pcs 5.00 1,618,087 8,090,435
Exhaust Ducting, PVC Class D
Size : 200 mm diameter m 20.00 227,216 4,544,323
150 mm diameter m 4.00 129,244 516,974
100 mm diameter m 8.00 60,848 486,782
Ducting Accessories Lot 1.00 2,219,940 2,219,940

Exhaust grille
Size : 150 x 150 pcs 4.00 647,296 2,589,186
Vent cap 150 mm dia pcs 4.00 416,075 1,664,300

2nd FLOOR
EF-2.1, Exhaust Fan, Cassette Type for Office Area unit 4.00 8,784,099 35,136,397
Capacity : 750 CMH
Power : 1 Ph, 122 Watt, 220 V, 50 Hz
Brand / Model : KDK 38 CHG

EF-2.2, Exhaust Fan, Cassette Type for Toilet unit 2.00 6,564,929 13,129,858
Capacity : 450 CMH
 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MECHANICAL & ELECTRICAL

NO DESCRIPTION UNIT Q'TY UNIT RATE AMOUNT

ITEM SPECIFICATION Rp Rp

Power : 1 Ph, 55 Watt, 220 V, 50 Hz

Brand / Model : KDK 32 CHH

EF-2.3, Exhaust Fan, Wall Mount Type for Tea Kitchen Room unit 1.00 1,202,012 1,202,012
Capacity : 750 CMH
Power : 1 Ph, 33 Watt, 220 V, 50 Hz
Brand / Model : KDK 30 RQN

Exhaust Ducting, PVC Class D

Size : 150 mm diameter m 25.00 129,244 3,231,091
Ducting Accessories Lot 1.00 1,292,590 1,292,590
Vent cap 150 mm dia pcs 6.00 416,075 2,496,451
Supporting Material Lot 1.00 9,486,544 9,486,544
Painting Material Lot 1.00 3,162,233 3,162,233
Miscellaneous Material Lot 1.00 6,324,465 6,324,465
Sub-total G.2 177,080,094
G.3 Water Supply System Work
MAIN EQUIPMENT
Booster Pump EBARA unit 1.00 126,989,829 126,989,829
Capacity : 2 x 150 ltr/mnt
Total Head : 25 m
Type : Package Booster Pump
Power : 2,2 KW/ 380v / 50 Hz / 3000 rpm
Electric Water Heater 30 litre unit 2.00 7,680,832 15,361,665
Concrete Foundation for Equipment Lot 1.00 5,120,555 5,120,555
Under Grount Tank 70 m3 By civil Unit 1.00 #VALUE! #VALUE!
( Water Supply & Fire Hydrant )

PIPPING INSTALLATION at PUMP ROOM

Galvanised Pipe Medium 50 mm diameter from PDAM m 66.00 178,465 11,778,709
Pump Room
Water supply pipe
PPR Pipe PN 10
Size : 50 mm diameter m 12.00 190,238 2,282,854
40 mm diameter m 4.00 156,285 625,140
Valve & Accessories
Gate Valve 10k dia 50 nos 5.00 959,720 4,798,601
Check valve dia 50 nos 2.00 1,078,640 2,157,280
Strainer dia 50 nos 2.00 1,438,471 2,876,942
Flexible Joint dia 50 nos 4.00 560,135 2,240,541
Pressure gauge l/d Valve nos 2.00 915,530 1,831,061
Pressure switch l/d Valve nos 2.00 2,758,876 5,517,751
Foot valve dia 50 nos 2.00 5,405,315 10,810,629
Float Valve dia 50 nos 1.00 1,536,235 1,536,235
Water Level Control nos 1.00 5,632,576 5,632,576
 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MECHANICAL & ELECTRICAL

NO DESCRIPTION UNIT Q'TY UNIT RATE AMOUNT

ITEM SPECIFICATION Rp Rp

Pipe Accessories Lot 1.00 7,048,014 7,048,014

Painting Material Lot 1.00 1,174,697 1,174,697
Supporting Material Lot 1.00 4,698,619 4,698,619
Excavation & Backfilling Lot 1.00 6,083,176 6,083,176
Miscellaneous Material Lot 1.00 2,349,395 2,349,395

PIPING INSTALLATION
1st FLOOR
Water supply pipe
PPR Pipe PN 10
Size : 50 mm diameter m 6.00 190,238 1,141,427
40 mm diameter m 18.00 156,285 2,813,132
32 mm diameter m 4.00 101,005 404,021
25 mm diameter m 12.00 63,981 767,776
20 mm diameter m 130.00 39,754 5,167,986
15 mm diameter m 60.00 30,540 1,832,426
Hot Water Pipe
PPR Pipe PN 20
Size : 20 mm diameter m 2.00 49,650 99,299
15 mm diameter m 2.00 32,417 64,834
Valve & Accessories
Gate Valve
Size : 40 mm diameter pcs 1.00 809,065 809,065
25 mm diameter pcs 2.00 460,836 921,673
20 mm diameter pcs 5.00 267,015 1,335,077

2nd FLOOR
Water supply pipe
PPR Pipe PN 10
Size : 50 mm diameter m 4.00 190,238 760,951
40 mm diameter m 18.00 156,285 2,813,132
32 mm diameter m 6.00 101,005 606,031
25 mm diameter m 12.00 63,981 767,776
20 mm diameter m 14.00 39,754 556,552
15 mm diameter m 48.00 30,540 1,465,941
Hot Water Pipe
PPR Pipe PN 20
Size : 20 mm diameter m 4.00 49,650 198,598
15 mm diameter m 2.00 32,417 64,834
Valve & Accessories
Gate Valve
Size : 40 mm diameter pcs 1.00 809,065 809,065
25 mm diameter pcs 1.00 460,836 460,836
20 mm diameter pcs 2.00 460,836 921,673
 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MECHANICAL & ELECTRICAL

NO DESCRIPTION UNIT Q'TY UNIT RATE AMOUNT

ITEM SPECIFICATION Rp Rp

Pipe Accessories Lot 1.00 11,449,589 11,449,589

Painting Material Lot 1.00 1,908,350 1,908,350
Supporting Material Lot 1.00 7,633,060 7,633,060
Miscellaneous Material Lot 1.00 3,816,700 3,816,700
Sub-total G.3 270,504,078
G.4 Sewage & Drainage Work
MAIN EQUIPMENT
Septic Tank Biofil 20 m3 ( 90 s/d 100 Persson ) unit 1.00 288,677,774 288,677,774
Septic Tank Biofil 2 m3 ( 10 Persson ) unit 1.00 23,751,900 23,751,900
Sumersible Pump unit 1.00 31,553,583 31,553,583
Kap. : 100 ltr/mnt
Head : 20 m
Power : 3 Ph, 1.5 KW, 380v, 50 Hz
Brand / Model : Ebara 50 DVS 51,5
Sump Pit pcs 1.00 8,678,632 8,678,632
Main Hole w/Cover pcs 5.00 5,024,423 25,122,115

PIPING INSTALLATION
1st FLOOR
Sewage & Drainage Pipe, PVC Class AW
Size : 150 mm diameter m 16.00 271,821 4,349,132
100 mm diameter m 92.00 117,190 10,781,514
80 mm diameter m 12.00 70,771 849,250
65 mm diameter m 8.00 52,507 420,059
50 mm diameter m 8.00 35,918 287,345
40 mm diameter m 20.00 28,156 563,123
Vent Pipe, PVC Class D
Size : 50 mm diameter m 12.00 22,221 266,646
40 mm diameter m 12.00 17,350 208,203
32 mm diameter m 32.00 15,372 491,895
Vent Cap 50 mm diameter pcs 1.00 228,445 228,445
Floor Drain Ex Toto pcs 7.00 559,926 3,919,485
Floor Clean Out 100 mm diameter EX Local pcs 2.00 460,391 920,781
Floor Clean Out 80 mm diameter, EX Local pcs 1.00 319,762 319,762
2nd FLOOR
Sewage & Drainage Pipe, PVC Class AW
Size : 100 mm diameter m 24.00 117,190 2,812,569
80 mm diameter m 24.00 70,771 1,698,499
65 mm diameter m 16.00 52,507 840,118
50 mm diameter m 6.00 35,918 215,509
40 mm diameter m 10.00 28,156 281,561
Vent Pipe, PVC Class D
Size : 50 mm diameter m 12.00 22,221 266,646
40 mm diameter m 12.00 17,350 208,203
32 mm diameter m 32.00 15,372 491,895
Vent Cap 50 mm diameter pcs 1.00 228,445 228,445
 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MECHANICAL & ELECTRICAL

NO DESCRIPTION UNIT Q'TY UNIT RATE AMOUNT

ITEM SPECIFICATION Rp Rp

Floor Drain 50 mm diameter, Ex Toto pcs 6.00 559,926 3,359,559

Floor Clean Out 100 mm diameter, EX Local pcs 2.00 460,391 920,781
Floor Clean Out 80 mm diameter, EX Local pcs 1.00 319,762 319,762
Pipe Accessories Lot 1.00 12,010,339 12,010,339
Painting Material Lot 1.00 2,001,672 2,001,672
Supporting Material Lot 1.00 8,006,842 8,006,842
Excavation & Backfilling Lot 1.00 5,590,894 5,590,894
Miscellaneous Material Lot 1.00 4,003,497 4,003,497
Sub-total G.4 444,646,435
G.5 Sanitary Fixtures
Water Closet unit 9.00 5,246,086 47,214,777
Model : CW 421 J / SW 420 JP

Squating Closet unit 1.00 889,748 889,748

Model : CE 6

Urinal unit 5.00 3,924,971 19,624,853

Model : U 57 M

Lavatory unit 12.00 2,378,700 28,544,402

Model : LW 230 J

Single Lever Shower Set unit 3.00 1,814,908 5,444,723

Model : TX 474 SU

Wall Faucet unit 9.00 379,650 3,416,849

Model : T 23 B 13

Garden Faucet unit 4.00 513,063 2,052,251

Model : T 26 B 13

Paper Holder unit 9.00 847,912 7,631,210

Model : YH 116

Soap Holder unit 9.00 168,001 1,512,011

Model : S 11 N

Mirror unit 12.00 1,483,023 17,796,274

Model : TX 719 AW

Miscelaneous Material Lot 1.00 10,872,481 10,872,481

Sub-total G.5 144,999,579
G.6 Fire Fighting Work
MAIN EQUIPMENT
Jockey Pump : GRUNDFOS CR5-15 unit 1.00 76,722,914 76,722,914
Capacity : 25 USGPM
 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MECHANICAL & ELECTRICAL

NO DESCRIPTION UNIT Q'TY UNIT RATE AMOUNT

ITEM SPECIFICATION Rp Rp

Total Head : 80 m
Power : 3Ph, 2.2 KW, 380V, 50 Hz
Diesel Pump : EBARA 100 x 80 FS2JA ( GP unit 1.00 323,733,234 323,733,234
Kap. : 500 USGPM
Head : 70 m
Power : Diesel Engine Isuzu 4JB1T 45 kW/ 3000 rpm )
Pressure Tank : 500 liter unit 1.00 41,168,439 41,168,439
Fuel Tank : 100 liter unit 1.00 8,420,867 8,420,867
Expantion Tank : 100 liter unit 1.00 4,678,225 4,678,225
Indoor Hydrant box type B w/ Accessories unit 2.00 9,004,631 18,009,263
Outdoor Hydrant box type C w/ Accessories unit 2.00 7,859,392 15,718,785
Pillar hydrant unit 2.00 6,830,283 13,660,565
Seamese Connection nos 1.00 6,399,746 6,399,746
Portable Fire Extinguisher ( PFE ) 25 kg pcs 1.00 14,891,694 14,891,694
3 kg include box kaca pcs 5.00 1,403,530 7,017,649
Concrete Foundation for Equipment Lot 1.00 9,356,449 9,356,449

PIPING INSTALLATION at PUMP ROOM

Hydrant Pipe, Black Steel sch 40
Size : 100 mm diameter m 15.00 693,192 10,397,873
80 mm diameter m 8.00 396,399 3,171,192
50 mm diameter m 6.00 278,867 1,673,199
Valve & Accessories
Gate Valve 16k kitz dia 100 nos 7.00 17,716,056 124,012,389
dia 80 nos 2.00 14,422,188 28,844,375
dia 65 nos 1.00 10,975,091 10,975,091
dia 50 nos 2.00 8,365,997 16,731,995
Check valve 16k kitz dia 100 nos 1.00 17,435,007 17,435,007
dia 80 nos 2.00 17,027,540 34,055,081
dia 50 nos 1.00 11,743,884 11,743,884
Strainer 16k kitz dia 100 nos 2.00 9,830,476 19,660,951
dia 50 nos 1.00 3,919,096 3,919,096
Main Control Valve 100 mm diameter nos 1.00 4,719,376 4,719,376
Flexible Joint dia 100 nos 2.00 1,732,745 3,465,490
dia 80 nos 2.00 1,162,074 2,324,148
dia 50 nos 2.00 802,774 1,605,548
Safety Valve samyang dia 65 nos 1.00 4,771,752 4,771,752
Pressure gauge nos 3.00 1,403,530 4,210,589
Pressure switch nos 3.00 5,146,016 15,438,048
Foot valve dia 100 nos 2.00 8,853,897 17,707,794
dia 50 nos 1.00 4,938,386 4,938,386
Pipe Header, 250 mm diameter x 2,000 mm L c/w Accessories pcs 1.00 10,666,296 10,666,296

PIPING INSTALLATION
1st FLOOR
Hydrant Pipe, Black Steel sch 40
 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MECHANICAL & ELECTRICAL

NO DESCRIPTION UNIT Q'TY UNIT RATE AMOUNT

ITEM SPECIFICATION Rp Rp

Size : 100 mm diameter m 114.00 693,192 79,023,836

65 mm diameter m 12.00 303,028 3,636,333
Sprinkler Pipe, Black Steel sch 40
Size : 65 mm diameter m 18.00 303,028 5,454,499
50 mm diameter m 18.00 190,328 3,425,897
40 mm diameter m 6.00 142,473 854,838
32 mm diameter m 24.00 120,026 2,880,634
25 mm diameter m 72.00 87,915 6,329,913
Branch Control Valve dia 65 nos 1.00 27,152,470 27,152,470
Head Sprinkler type pendent nos 16.00 87,604 1,401,659
Gate Valve dia 25 nos 1.00 421,028 421,028

2nd FLOOR
Hydrant Pipe, Black Steel sch 40
Size : 100 mm diameter m 6.00 693,192 4,159,149
65 mm diameter m 24.00 303,028 7,272,666
Sprinkler Pipe, Black Steel sch 40
Size : 65 mm diameter m 18.00 303,028 5,454,499
50 mm diameter m 15.00 190,328 2,854,914
40 mm diameter m 7.00 142,473 997,310
32 mm diameter m 24.00 120,026 2,880,634
25 mm diameter m 72.00 87,915 6,329,913
Branch Control Valve dia 65 nos 1.00 27,152,470 27,152,470
Head Sprinkler type pendent nos 1.00 87,604 87,604
Gate Valve dia 25 nos 1.00 421,028 421,028
Pipe Accessories Lot 1.00 84,363,765 84,363,765
Painting Material Lot 1.00 21,090,980 21,090,980
Supporting Material Lot 1.00 42,181,805 42,181,805
Excavation & Backfilling Lot 1.00 4,210,433 4,210,433
Miscellaneous Material Lot 1.00 28,121,411 28,121,411
Sub-total G.6 1,260,405,078
 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MECHANICAL & ELECTRICAL

NO DESCRIPTION UNIT Q'TY UNIT RATE AMOUNT

ITEM SPECIFICATION Rp Rp

G TOTAL COST OF MECHANICAL WORKS 3,491,810,129

 30th January 2018
Project J-PROJECT BALI REV-1
Subject : ELECTRICAL WORKS

DESCRIPTION
UNIT RATE AMOUNT
NO UNIT Q'TY
Rp Rp
ITEM SPECIFICATION

H ELECTRICAL WORKS

H.1 Incoming Work lot 1.00 173,421,572

H.2 Substation Work lot 1.00 256,723,804

H.3 Main Feeder Utility Work lot 1.00 179,202,842

H.4 Power Wiring Utility Work lot 1.00 112,317,902

Wiring & Piping Receptacle

H.5 lot 1.00 163,447,443
System Work

H.6 Wiring & Piping Lighting Fixtures Work lot 1.00 400,971,138

H.7 Outdoor Lighting Work lot 1.00 227,855,236

H.8 Sound System Work lot 1.00 131,583,940

H.9 Fire Alarm System Work lot 1.00 195,629,906

H.10 Wiring & Piping Telephone System lot 1.00 185,834,411

H.11 Wiring & Piping LAN System lot 1.00 471,350,952

H.12 MA-TV System Work lot 1.00 74,953,130

H.13 Lightning Protection System Work lot 1.00 89,579,141

H.14 Grounding System Work lot 1.00 69,567,301

H.15 Elevator Electrical lot 1.00 145,546,706

H TOTAL COST ELECTRICAL WORKS 2,877,985,425

 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MECHANICAL & ELECTRICAL

DESCRIPTION UNIT RATE AMOUNT

NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

H ELECTRICAL WORKS

H.1 Incoming Work 100m tentative only

Cable NYY 4C - 120Sq M 100.00 1,019,803 101,980,297

Cable NYA 70Sq M 100.00 129,728 12,972,809

Termination Material Lot 1.00 3,448,450 3,448,450

Cable Ladder 200 x 100 M 100.00 219,980 21,997,994

Cover Cable Ladder 200 x 100 M 61.00 148,608 9,065,090

Accessories For Cable Ladder Lot 1.00 6,210,786 6,210,786

Painting Material Lot 1.00 2,179,489 2,179,489

Supporting Material Lot 1.00 10,897,160 10,897,160

Miscellaneous Material Lot 1.00 4,669,496 4,669,496

Sub-total H.1 173,421,572
H.2 Substation Work

P-MDB & ATS c/w Capacitor Bank Unit 1.00 249,489,743 249,489,743
2.1 INCOMING PLN ( TR-164kVA 3P4W 380-220V ( 6kA ) ) 1 Unit
Mccb 4p 250A 25kA E250SF Terasaki 1 Pc
- Motorise - Terasaki 1 Pc
- Under Voltage Trip - Terasaki 1 Pc
- Auxiliary Switch - Terasaki 1 Pc

Multi Function Meter c/w RS485 MODBUS Comm Acu IIL Acuvim 1 Pc
Current Transformer 250/5A 5VA - Class 1 HG 30I - 250 Howig 3 Pcs
Under/Over Voltage Relay AC 380V OUV 400 MH 1 Pc
Timer Relay AC 220V + Socket GT-3A Idec 3 Pcs
Aux Relay AC 220V + Socket RU4S-C Idec 6 Pcs
Selector Switch 1NO-NC 3Position Ø 22mm YW1S-3E Idec 1 Pc
Illuminated Push Button On/Off Ø 22mm ( RL, GL ) YW1L-MF2E Idec 2 Pcs
Push Button Reset YW1B-M1E Idec 1 Pc
Buzzer 220VAC Ø 60mm TBY Tend 1 Pc
Flourecent Lamp AC 220V T5-8W Zentama 1 Pc
Limit Switch TZ-7141 Tend 1 Pc

Pilot Lamp Ac220V Ø 22mm ( RL=1, YL=1, OL=3, GL=1 ) YW1P-IEQ Idec 6 Pcs
Mcb 2p 20A 10kA For Control Heater MV & PLN EPC10 Terasaki 2 Pcs
Mcb 2p 6A 10kA For Control ACB EPC10 Terasaki 1 Pc
Mcb 1p 4A 6kA For Control Lamp & FL EPC10 Terasaki 4 Pcs
Box 700x2050x1030mm F/S Indoor MNE 1 Unit

Supporting Material - - 1 Lot

Assembling - MNE 1 Lot
Painting Material Lot 1.00 997,881 997,881
Supporting Material Lot 1.00 4,989,262 4,989,262
Miscellaneous Material Lot 1.00 1,246,917 1,246,917
Sub-total H.2 256,723,804
H.3 Main Feeder Utility Work

Cable NYY 4C - 6Sq M 85.00 71,690 6,093,684

Cable NYY 4C - 10Sq M 20.00 114,335 2,286,706

Cable NYY 4C - 25Sq M 65.00 250,497 16,282,284

Cable NYFGbY 4C - 6Sq M 97.00 88,816 8,615,105

Cable NYA 10Sq M 65.00 23,841 1,549,654

Cable NYA 4Sq M 20.00 11,753 235,051

Cable NYA 2.5Sq M 182.00 6,212 1,130,593

 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MECHANICAL & ELECTRICAL

DESCRIPTION UNIT RATE AMOUNT

NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

Termination Material Lot 1.00 1,085,430 1,085,430

Cable Ladder 200 x 100 M 27.00 258,220 6,971,934

Cable Ladder 300 x 100 M 42.00 284,579 11,952,318

Cover Cable Ladder 200 x 100 M 21.00 174,441 3,663,262

Elbow Cable Ladder 300 x 300 x 100 Nos 3.00 426,952 1,280,857

Accessories For Cable Ladder Lot 1.00 4,773,036 4,773,036

LP-1st Floor Unit 1.00 12,231,357 12,231,357

* Mccb 3p 40A 16kA (32A) E50SF Terasaki 1 Pc

* Pilot Lamp LED Ac220V Ø 22mm ( RL=1, YL=1, GL=1 ) YW1P-IEQ Idec 3 Pcs
* Mcb Control 1p 4A 6kA EPC06 Terasaki 3 Pcs
Feeder / Outgoing
* Mcb 2p 20A 10kA EPC10 Terasaki 20 Pcs
* Box 700x900x250mm W/M Indoor MNE 1 Unit
* Supporting Material - - 1 Lot
* Assembling - MNE 1 Lot

LP-2 nd Floor Unit 1.00 12,231,357 12,231,357

* Mccb 3p 40A 16kA (32A) E50SF Terasaki 1 Pc

* Pilot Lamp LED Ac220V Ø 22mm ( RL=1, YL=1, GL=1 ) YW1P-IEQ Idec 3 Pcs
* Mcb Control 1p 4A 6kA EPC06 Terasaki 3 Pcs
Feeder / Outgoing
* Mcb 2p 20A 10kA EPC10 Terasaki 20 Pcs
* Box 700x900x250mm W/M Indoor MNE 1 Unit
* Supporting Material - - 1 Lot
* Assembling - MNE 1 Lot

LP-Utility Unit 1.00 8,629,376 8,629,376

* Mccb 3p 40A 16kA (32A) E50SF Terasaki 1 Pc

* Pilot Lamp LED Ac220V Ø 22mm ( RL=1, YL=1, GL=1 ) YW1P-IEQ Idec 3 Pcs
* Mcb Control 1p 4A 6kA EPC06 Terasaki 3 Pcs
Feeder / Outgoing
* Mcb 2p 20A 10kA EPC10 Terasaki 10 Pcs
* Box 600x800x250mm W/M Indoor MNE 1 Unit
* Supporting Material - - 1 Lot
* Assembling - MNE 1 Lot

P-VAC 1 st Floor Unit 1.00 17,321,376 17,321,376

* Mccb 3p 100A 16kA E100SF Terasaki 1 Pc

* Pilot Lamp LED Ac220V Ø 22mm ( RL=1, YL=1, GL=1 ) YW1P-IEQ Idec 3 Pcs
* Mcb Control 1p 4A 6kA EPC06 Terasaki 3 Pcs
Feeder / Outgoing
* Mcb 3p 20A 10kA EPC10 Terasaki 10 Pcs
* Mcb 2p 20A 10kA EPC10 Terasaki 10 Pcs
* Box 800x1000x250mm W/M Indoor MNE 1 Unit
* Supporting Material - - 1 Lot
* Assembling - MNE 1 Lot

P-VAC 2 nd Floor Unit 1.00 17,321,376 17,321,376

* Mccb 3p 100A 16kA E100SF Terasaki 1 Pc

* Pilot Lamp LED Ac220V Ø 22mm ( RL=1, YL=1, GL=1 ) YW1P-IEQ Idec 3 Pcs
* Mcb Control 1p 4A 6kA EPC06 Terasaki 3 Pcs
Feeder / Outgoing
* Mcb 3p 20A 10kA EPC10 Terasaki 10 Pcs
* Mcb 2p 20A 10kA EPC10 Terasaki 10 Pcs
* Box 800x1000x250mm W/M Indoor MNE 1 Unit
 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MECHANICAL & ELECTRICAL

DESCRIPTION UNIT RATE AMOUNT

NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

* Supporting Material - - 1 Lot

* Assembling - MNE 1 Lot

P-GH Unit 1.00 11,197,135 11,197,135

* Mccb 3p 40A 16kA (32A) E50SF Terasaki 1 Pc

* Pilot Lamp LED Ac220V Ø 22mm ( RL=1, YL=1, GL=1 ) YW1P-IEQ Idec 3 Pcs
* Mcb Control 1p 4A 6kA EPC06 Terasaki 3 Pcs
Feeder / Outgoing
* Mcb 3p 20A 10kA EPC10 Terasaki 10 Pcs
* Mcb 2p 20A 10kA EPC10 Terasaki 10 Pcs
* Timer 1 Unit
* Box 600x800x250mm W/M Indoor MNE 1 Unit
* Supporting Material - - 1 Lot
* Assembling - MNE 1 Lot

P-Pump
* Mccb 3p 50A 16kA E50SF Terasaki 1 Pc Unit 1.00 13,176,764 13,176,764

* Pilot Lamp LED Ac220V Ø 22mm ( RL=1, YL=1, GL=1 ) YW1P-IEQ Idec 3 Pcs
* Mcb Control 1p 4A 6kA EPC06 Terasaki 3 Pcs
Feeder / Outgoing
* Mccb 3p 30A 16kA E50SF Terasaki 5 Pcs
* Mcb 2p 32A 10kA (30A) EPC10 Terasaki 5 Pcs
* Box 700x900x250mm W/M Indoor MNE 1 Unit
* Supporting Material - - 1 Lot
* Assembling - MNE 1 Lot

Painting Material
Lot 1.00 2,212,161 2,212,161
Supporting Material
Lot 1.00 11,061,141 11,061,141
Miscellaneous Material
Lot 1.00 7,900,887 7,900,887
Sub-total H.3 179,202,842
H.4 Power Wiring Utility Work

Cable NYM 3C - 2.5Sq M 470.00 29,892 14,049,107

Cable NYY 3C - 2.5Sq M 84.00 34,421 2,891,344

Cable NYY 4C - 2.5Sq M 542.00 45,970 24,915,652

Cable NYFGbY 4C - 4Sq M 30.00 96,469 2,894,062

Cable NYFGbY 4C - 10Sq M 20.00 169,160 3,383,199

Cable NYA 2.5Sq M 400.00 8,379 3,351,496

Termination Material Lot 1.00 1,544,632 1,544,632

PVC Pipe ¢50mm M 48.00 53,216 2,554,383

PVC Pipe ¢20mm M 400.00 7,926 3,170,334

Accessories For PVC Pipe Lot 1.00 1,726,473 1,726,473

Steel Pipe E-19 M 15.00 33,741 506,121

Steel Pipe E-25 M 120.00 43,026 5,163,115

Accessories For Steel Pipe Lot 1.00 1,704,960 1,704,960

Cable Ladder 400 x 100 M 9.00 421,201 3,790,813

Cover Cable Ladder 400 x 100 M 9.00 474,644 4,271,798

Accessories For Cable Ladder Lot 1.00 1,612,568 1,612,568

Switch 1P, 220V 13A, 1 Device c/w Lamp ( For Fan ) Merk Schneider C-vivace Type Nos 19.00 116,397 2,211,534

Receptacle 2P, 220V, 13A ( For Fan ) Merk Schneider C-vivace Type Nos 6.00 96,242 577,454

Inbow Box Merk Schneider Nos 19.00 9,285 176,406

 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MECHANICAL & ELECTRICAL

DESCRIPTION UNIT RATE AMOUNT

NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

Tee Does 3 Way Merk Schneider Unit 1.00 12,228 12,228

Flexible E19@1m c/w Combination Coupling & Coneector To Box Set 5.00 206,525 1,032,623

Flexible E25@1m c/w Combination Coupling & Coneector To Box Set 6.00 311,825 1,870,950

Flexible E31@2m c/w Combination Coupling & Coneector To Box Set 38.00 458,113 17,408,302

Painting Material Lot 1.00 1,411,931 1,411,931

Supporting Material Lot 1.00 7,059,880 7,059,880

Miscellaneous Material Lot 1.00 3,026,536 3,026,536

Sub-total H.4 112,317,902
H.5 Wiring & Piping Receptacle System Work

Cable NYM 3C - 2.5Sq M 1,260.00 33,809 42,598,775

Cable NYMHY 3C - 2.5Sq M 387.00 32,016 12,390,066

Termination Material Lot 1.00 1,278,834 1,278,834

PVC Pipe ¢20mm M 1,000.00 12,038 12,037,893

Accessories For PVC Pipe Lot 1.00 3,615,978 3,615,978

Receptacle 2P, 220V, 13A Merk Schneider C-vivace Type Nos 45.00 108,853 4,898,398

Receptacle 2P, 220V, Floor Type Merk Schneider C-vivace Type Nos 37.00 942,798 34,883,510

Receptacle Portable Universal 2P, 220V, 4 Device Merk Uticon Nos 206.00 150,602 31,023,956

Receptacle Portable Universal 2P, 220V, 6 Device Merk Uticon Nos 30.00 211,047 6,331,420

Inbow Box Merk Schneider Nos 45.00 10,501 472,551

Tee Does 3 Way Merk Schneider Nos 85.00 13,831 1,175,616

Painting Material Lot 1.00 1,564,414 1,564,414

Supporting Material Lot 1.00 7,822,326 7,822,326

Miscellaneous Material Lot 1.00 3,353,706 3,353,706

Sub-total H.5 163,447,443
H.6 Wiring & Piping Lighting Fixtures Work

Cable NYM 3C - 2.5Sq M 1,600.00 26,123 41,796,811

Cable NYA 2.5Sq M 200.00 7,322 1,464,472

Termination Material Lot 1.00 1,298,036 1,298,036

PVC Pipe ¢20mm M 1,550.00 9,301 14,417,129

Accessories For PVC Pipe Lot 1.00 4,330,482 4,330,482

Receptacle 2P, 220V, 13A Merk Schneider C-vivace Type For Emergancy Lamp Nos 3.00 84,108 252,324

Inbow Box Merk Schneider Nos 44.00 8,114 357,014

Tee Does 3 Way Merk Schneider Nos 250.00 10,687 2,671,671

Switch 1P, 220V 13A , 1 Device Merk Schneider C-vivace Type Nos 30.00 42,153 1,264,591

Switch 1P, 220V 13A , 2 Device Merk Schneider C-vivace Type Nos 5.00 63,526 317,632
 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MECHANICAL & ELECTRICAL

DESCRIPTION UNIT RATE AMOUNT

NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

Switch 1P, 220V 13A , 1 Device, 3Way Merk Schneider C-vivace Type Nos 4.00 46,903 187,611

Lighting Fixture LED 2x16W Recessed Opentype c/w metal louver Nos 102.00 1,764,095 179,937,647

Lighting Fixture LED 2x16W Recessed Opentype c/w metal louver Nos 16.00 3,812,970 61,007,512

With Battery Emergency For 1 Lamp

Lighting Fixture LED 2x16W Reflector Type Nos 6.00 1,126,852 6,761,109

Lighting Fixture LED 2x16W Waterproof Nos 2.00 2,298,033 4,596,066

Lighting Fixture LED 1x16W V-Shape Nos 5.00 1,113,988 5,569,940

Lighting Fixture LED 9W Downlight Nos 50.00 348,307 17,415,338

Lighting Fixture LED 2 x 3W Emergency Twin Lamp MTL/NM 210 TH MAXSPID Nos 3.00 2,970,898 8,912,695

Lighting Fixture LED Emergency EXIT sign C/W High Temp NiCd Bat for 3 hours Nos 4.00 1,844,047 7,376,187

Painting Material Lot 1.00 5,039,761 5,039,761

Supporting Material Lot 1.00 25,198,609 25,198,609

Miscellaneous Material Lot 1.00 10,798,499 10,798,499

Sub-total H.6 400,971,138
H.7 Outdoor Lighting Work

Cable NYM 3C - 2.5Sq M 200.00 33,271 6,654,150

Cable NYFGbY 4C - 2.5Sq M 165.00 74,103 12,227,001

Cable NYFGbY 4C - 4Sq M 250.00 107,374 26,843,446

Cable NYA 2.5Sq M 415.00 9,326 3,870,245

Termination Material Lot 1.00 199,625 199,625

PVC Pipe ¢50mm M 105.00 59,232 6,219,362

Accessories For PVC Pipe Lot 1.00 1,868,203 1,868,203

Lighting Fixture LED Essetial Bulb 9W For Garden Light Nos 42.00 201,641 8,468,918

Lighting Pole H:1.5m c/w White Glass Bowl Nos 21.00 2,372,305 49,818,411

Lighting Pole H:1m c/w c/w White Glass Square Nos 21.00 1,779,229 37,363,809

Foundation For Lighting Fixture Garden Light White Glass Bowl Nos 42.00 1,037,947 43,593,756

Foundation For Lighting Fixture Street Light Double Ornament Nos 1.00 7,413,328 7,413,328

Painting Material Lot 1.00 2,863,301 2,863,301

Supporting Material Lot 1.00 14,316,505 14,316,505

Miscellaneous Material Lot 1.00 6,135,177 6,135,177

Sub-total H.7 227,855,236
H.8 Sound System Work

Cable NYMHY 4C - 1.5Sq M 25.00 20,279 506,983

 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MECHANICAL & ELECTRICAL

DESCRIPTION UNIT RATE AMOUNT

NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

Cable NYMHY 2C - 1.5Sq M 310.00 10,794 3,346,086

Termination Material Lot 1.00 116,115 116,115

PVC Pipe ¢20mm M 335.00 7,687 2,574,982

Accessories For PVC Pipe Lot 1.00 773,394 773,394

Amplifier 120Watt With Chime and 5ch Selector, Voice Announcement Type VM-2120 Merk TOA Set 1.00 33,161,906 33,161,906

Program Timer Type T-104B Merk TOA Unit 1.00 19,680,580 19,680,580

Melody Chime Type Sound Repeater EC-20R Merk TOA Unit 1.00 18,387,610 18,387,610

Remote Michrophone Type RM-200M Merk TOA Unit 1.00 8,942,195 8,942,195

Cabinet Rack with Accessories Type CR-151L Merk TOA Set 1.00 25,197,861 25,197,861

Ceiling Speaker 6W Type ZS-646R Merk TOA Unit 14.00 200,176 2,802,470

Horn Speaker 10W Type ZH-610SM Merk TOA Unit 3.00 495,698 1,487,095

Attenuator 5~30W Type ZV-303 Merk TOA c/w box Unit 5.00 227,815 1,139,076

Painting Material Lot 1.00 1,653,909 1,653,909

Supporting Material Lot 1.00 8,269,543 8,269,543

Miscellaneous Material Lot 1.00 3,544,137 3,544,137

Sub-total H.8 131,583,940
H.9 Fire Alarm System Work

Cable NYYHY 20C - 1.5Sq M 62.00 169,842 10,530,183

Cable NYYHY 8C - 1.5Sq M 40.00 80,600 3,223,993

Cable NYYHY 2C - 1.5Sq M 238.00 10,935 2,602,475

Cable ITC 2x2C - 0.6Sq M 42.00 5,644 237,038

Termination Material Lot 1.00 315,697 315,697

PVC Pipe ¢50mm M 53.00 41,446 2,196,654

PVC Pipe ¢20mm M 227.00 8,289 1,881,662

Accessories For PVC Pipe Lot 1.00 659,790 659,790

FACP 5 Zone Type FAPN105N-R -5L Merk Nohmi Unit 1.00 43,725,851 43,725,851

Annunciator Panel Merk Nohmi Unit 1.00 19,451,015 19,451,015

Photoelectric Smoke Detector Type FDK01U Unit 3.00 912,877 2,738,631

Fixed Heat Detector Type FDLJ906-D-65 Merk Nohmi Unit 2.00 1,867,376 3,734,753

ROR Detector Type FDPJ206-D Merk Nohmi Unit 20.00 792,418 15,848,361

Alarm Bell Type FBM023 Merk Nohmi Unit 2.00 1,152,736 2,305,473

Indicator lamp Type FLPJ002 Merk Nohmi Unit 2.00 612,347 1,224,694

manual Call Point c/w telephone jack Unit 2.00 1,873,020 3,746,040

TB-FA 1 Unit 1.00 6,365,800 6,365,800

TB-FA 2 Unit 1.00 6,365,800 6,365,800

Man Hole 800 x 800 x 1200 Unit 4.00 12,449,412 49,797,646

Painting Material Lot 1.00 2,477,431 2,477,431

Supporting Material Lot 1.00 12,387,154 12,387,154

Miscellaneous Material Lot 1.00 3,813,765 3,813,765

Sub-total H.9 195,629,906
H.10 Wiring & Piping Telephone System

Cable Jelly Armored 10x2C - 0.6Sq M 62.00 54,312 3,367,328

 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MECHANICAL & ELECTRICAL

DESCRIPTION UNIT RATE AMOUNT

NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

Cable ITC 2x2C - 0.6Sq M 1,000.00 5,661 5,661,158

Termination Material Lot 1.00 100,839 100,839

PVC Pipe ¢50mm M 53.00 41,574 2,203,429

PVC Pipe ¢20mm M 55.00 8,315 457,315

Accessories For PVC Pipe Lot 1.00 661,825 661,825

Outlet Telephone Wall Type Nos 4.00 8,315 33,259

Outlet Telephone Floor Type c/w Box Nos 35.00 8,315 291,019

Inbow Box Nos 4.00 8,315 33,259

PABX 8line 16digital 48extention Merk Panasonic Unit 1.00 64,520,572 64,520,572

SLA include Wiring Cable Unit 1.00 1,248,816 1,248,816

Handset Telephone Analog Type Merk Panasonic Unit 35.00 416,272 14,569,521

Handset Telephone Digital Type Merk Panasonic Unit 4.00 4,578,815 18,315,261

TB-Telephone-1st Floor 50Pair Unit 1.00 4,162,543 4,162,543

TB-Telephone-2nd Floor 30Pair Unit 1.00 3,121,952 3,121,952

Man Hole 800 x 800 x 1200 Unit 4.00 14,569,167 58,276,668

Painting Material Lot 1.00 1,081,812 1,081,812

Supporting Material Lot 1.00 5,409,236 5,409,236

Miscellaneous Material Lot 1.00 2,318,598 2,318,598

Sub-total H.10 185,834,411
H.11 Wiring & Piping LAN System

Cable UTP CAT6 4P - 0.6Sq M 2,135.00 14,481 30,915,992

Termination Material Lot 1.00 3,095,450 3,095,450

PVC Pipe ¢25mm M 206.00 36,201 7,457,488

PVC Pipe ¢20mm M 15.00 7,240 108,604

Accessories For PVC Pipe Lot 1.00 2,240,019 2,240,019

PVC Duct 75 x 40 c/w Cover L:2meter M 206.00 49,296 10,154,877

Accessories For PVC Duct Lot 1.00 3,042,766 3,042,766

Lan Outlet Wall Type Nos 1.00 7,240 7,240

Lan Outllet Floor Type c/w Box Nos 36.00 7,240 260,650

Inbow Box Nos 1.00 7,240 7,240

Unit Switch Hub Server

- APC UPS SMT1000RMI2U smart UPS Unit 1.00 13,338,751 13,338,751

- Cisco Switch 48 Port Type 2960 (WS-CS2960X-48TS) Unit 1.00 65,026,641 65,026,641

- Rack Server 12u Merk Fortuna Unit 1.00 5,668,985 5,668,985

- Panduit UTPSP3 Patch Cord Cat 6 @3Feet Green Colour Unit 48.00 250,175 12,008,388

- Panduit UTPSP10 Patch Cord Cat 6 @10Feet Blue Colour Unit 1.00 416,855 416,855

- Panduit Modular Pact Panel 48 Port With Modular Jack Cat 6 Unit 1.00 9,337,187 9,337,187
 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MECHANICAL & ELECTRICAL

DESCRIPTION UNIT RATE AMOUNT

NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

- Switch Hub 8 Port Unit 30.00 5,002,109 150,063,258

- Switch Hub 4 Port Unit 8.00 9,337,187 74,697,498

Box Panel Size : 300 x 300 x 150 ( For Switch Hub 8 Port ~ 1Unit ) Unit 30.00 1,812,381 54,371,415

Box Panel Size : 200 x 200 x 150 ( For Switch Hub 4 Port ~ 1Unit ) Unit 8.00 1,449,904 11,599,235

Painting Material Lot 1.00 2,152,982 2,152,982

Supporting Material Lot 1.00 10,765,217 10,765,217

Miscellaneous Material Lot 1.00 4,614,214 4,614,214

Sub-total H.11 471,350,952

H.12 MA-TV System Work

Antenna Parabola System ( Indovision ) Out Of Lot 1.00 - -
LED Monitor Out Of Unit 1.00 - -

HEADEND SYSTEM
1. UHF Antenna 44 Elemen Type KVK-44 Merk Irco Unit 2.00 2,454,995 4,909,990
2. Masthead Amplifier Type LNA-411 Merk Irco Unit 1.00 2,176,143 2,176,143
3. Programable Amplifier 10 Filters Type AGIL-K50 Merk Irco Unit 1.00 17,520,117 17,520,117
4. Box Agil Unit 1.00 6,249,171 6,249,171
5. Booster Amplifier Type FA-50 Merk Feeder Unit 1.00 4,854,301 4,854,301
6. Tap Off 2W-10db Type DT2-10 Merk Irco Unit 1.00 324,749 324,749
7. Spiltter 4W Type DS-4 Merk Irco Unit 1.00 417,359 417,359

SYSTEM DISTRIBUSI
1. Splitter 4W Type DS-4 Merk Irco Unit 1.00 417,359 417,359
2. Booster Amplifier Type FA-50 Merk Feeder Unit 1.00 4,854,301 4,854,301
3. Connector-5C ( Screw ) Unit 50.00 9,995 499,770
4. Connector-7C Unit 50.00 13,259 662,961
5. Connector Pal TV-Male Type F-300 Unit 2.00 11,219 22,439
6. Connector F-RG-6 Screw Type FC-100 Unit 2.00 26,722 53,445
7. Cable Coaxial RG-11, Bonded Foam, Braid 60% Roll 1.00 3,682,595 3,682,595
PVC Jacket@1000Ft Merk - Feeder MATV

Cable NYM 3C - 2.5Sq M 150.00 28,762 4,314,345

Termination Material Lot 1.00 129,532 129,532

PVC Pipe ¢20mm M 100.00 9,587 958,743

Accessories For PVC Pipe Lot 1.00 288,031 288,031

Inbow Box PVC ¢20mm, 1 Way Nos 4.00 19,175 76,699

Receptacle 2P, 220V, 15A, 1 Device, c/w Cover PVC Nos 4.00 122,393 489,571

Pole For Antenna With Galvanize Pipe c/w Foundation Lot 1.00 11,999,387 11,999,387

Painting Material Lot 1.00 1,058,086 1,058,086

Supporting Material Lot 1.00 5,290,632 5,290,632

Miscellaneous Materials Lot 1.00 3,703,401 3,703,401

Sub-total H.12 74,953,130
H.13 Lightning Protection System Work

Cable NYA 70Sq M 25.00 183,957 4,598,931

Termination Material Lot 1.00 137,968 137,968

 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MECHANICAL & ELECTRICAL

DESCRIPTION UNIT RATE AMOUNT

NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

Air Terminal KURN R85 C/w Connection Sleeve : Radius : 85 Meter Unit 1.00 19,337,389 19,337,389

Pole for Lightning Protection H: 20 Meter ( Galvanize Pipe ¢6" ~ 2" ) Unit 1.00 26,527,349 26,527,349

- Finishing With Hot Deep Galvanize

Control Box 400 x 400 x 600 c/w Cover Lot 1.00 5,801,127 5,801,127

Base for Pole Lightning Protection Size : 1000 x 1000 x 2000mm Unit 1.00 15,758,706 15,758,706

Grounding Copper Rod ¢ 5/8" Max.2 Ohm Unit 1.00 8,899,825 8,899,825

Hand Hole 300 x 300 x 300 Set 3.00 1,969,950 5,909,850

Miscellaneous Material Lot 1.00 2,607,996 2,607,996

Sub-total H.13 89,579,141
H.14 Grounding System Work

Cable NYA 16Sq M 65.00 47,839 3,109,505

Cable NYA 70Sq M 48.00 202,755 9,732,237

Termination Material Lot 1.00 93,442 93,442

PVC Pipe ¢50mm M 12.00 52,533 630,396

PVC Pipe ¢20mm M 25.00 10,507 262,665

Accessories For PVC Pipe Lot 1.00 189,342 189,342

Earth Terminal Box Electrical Unit 1.00 10,519,785 10,519,785

Earth Terminal Box Electronic Server Unit 1.00 5,259,781 5,259,781

Grounding Rod 5/8 Set 3.00 8,911,605 26,734,816

Hand Hole 300 x 300 x 300 Set 3.00 1,972,557 5,917,672

Painting Material Lot 1.00 874,283 874,283

Supporting Material Lot 1.00 4,370,967 4,370,967

Miscellaneous Material Lot 1.00 1,872,410 1,872,410

Sub-total H.14 69,567,301
H.15 Elevator Electrical

Cable NYY 4C - 6Sq M 50.00 107,038 5,351,924

Cable NYA 2.5Sq M 50.00 9,275 463,750

Termination Material Lot 1.00 174,220 174,220

Steel Pipe E-31 M 48.00 51,388 2,466,648

Normal Bend E-31 M 5.00 33,089 165,446

Accessories For Steel Pipe Lot 1.00 526,419 526,419

Modification Panel LVMDB Existing Unit 1.00 10,322,018 10,322,018

Additional : 3P, 32A ~ 1 Unit

c/w Accessories Material, Cable, Vinyl Scoen

P-Lift Unit 1.00 22,118,611 22,118,611

Main Breaker : MCCB 3P, 32A ~ 1Unit

Branch : MCCB 1P, 20A ~ 2 Unit
 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MECHANICAL & ELECTRICAL

DESCRIPTION UNIT RATE AMOUNT

NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

Component With Terasaki Or Schneider

P-Control Lift Unit 1.00 #VALUE! #VALUE!

Painting Material Lot 1.00 437,680 437,680
Supporting Material Lot 1.00 2,188,147 2,188,147
Miscellaneous Material Lot 1.00 1,562,962 1,562,962

Fire extinguisher nos 2.00 2,506,756 5,013,512

Lamp explotion proof nos 4.00 11,280,401 45,121,605
Single switch nos 3.00 2,130,742 6,392,227
Socket outlet nos 3.00 1,880,067 5,640,201
Wiring & installation for lamp lot 1.00 25,067,558 25,067,558
Exhaust fan nos 1.00 12,533,779 12,533,779
Sub-total H.15 145,546,706
 30th January 2018
Project : J-PROJECT BALI REV-1
Subject : MECHANICAL & ELECTRICAL

DESCRIPTION UNIT RATE AMOUNT

NO UNIT Q'TY
ITEM SPECIFICATION Rp Rp

H TOTAL COST OF ELECTRICAL WORKS 2,877,985,425

 30th January 2018

Project : J-PROJECT BALI REV-1

Subject : SITE EXPENSES

DESCRIPTION UNIT RATE AMOUNT

NO UNIT Q'TY
ITEM SPECIFICATION Rp. Rp.

I SITE EXPENSES Lot 1.00 1,776,279,122 1,776,279,122

- Stamp duty and public fees

- Company's share of legal welf. Fund
- Expensesfor welfare
- Insurance premium
- Salaries
- Expenses for office supplies
- Post & telegraph charges, trav. fees
- Social expenses
- Miscellaneous expenses
F TOTAL COST OF SITE EXPENSES 1,776,279,122
Quantity Main Building
Excavation
NO Item p l t nos jmlh
1 Foundation
F1 - - - - -
F2 2.30 1.50 1.85 40.00 255.30
-
-

2 Tie Beam sudah kegali di floor

TB1 - - - -
TB2 - - - -
TB3 - - - -

3 Floor
production 650.00 0.75 487.50
-

742.80

Disposal
NO Item p l t nos jmlh
1 Foundation
F1 - - - - -
F2 1.50 0.70 1.25 40.00 52.50

2 Tie Beam
TB1 - - - -
TB2 - - - -
TB3 - - - -

3 Floor
production 650.00 0.75 487.50

540.00

Gravel
1 Foundation
F1 - - - - -
F2 1.70 0.90 0.10 40.00 6.12

2 Tie Beam overall sudah masuk di floor

300.50 0.40 0.10 12.02

3 Floor
production 650.00 0.15 97.50

115.64

Lean concrete
1 Foundation
F1 - - - - -
F2 1.70 0.90 0.05 40.00 3.06
 2 Tie Beam overall sudah masuk di floor
300.50 0.40 0.05 6.01
- 0.10 0.05 -

9.07

Limestone
1 Floor
production 650.00 0.40 260.00

260.00

Quantity Outdoor
Excavation
NO Item p l t nos jmlh
1 Floor
Pave 1 2,036.70 0.63 1,283.12

1,283.12

Gravel
1 Floor
Pave 1 2,036.70 0.15 305.51

305.51

Limestone
1 Floor
Pave 1 2,036.70 - 0.40 - 814.68
 814.68

Quantity Utility Building

Excavation
NO Item p l t nos jmlh
1 Floor
P1
P2 2.30 1.50 1.15 14.00 55.55
floor 11.00 4.10 0.75 33.82
2.50 2.50 0.75 4.69

94.06

Disposal
NO Item p l t nos jmlh
1 Floor
P1 -
P2 1.50 0.70 1.15 14.00 16.91
floor 11.00 4.10 0.75 33.82

50.73
Gravel
1 Floor

P1 - -
P2 1.70 0.90 0.10 14.00 2.14
floor 11.00 4.10 0.15 6.76
2.50 2.50 0.15 0.94

9.84

Lean Concrete
1 Floor
P1 - - 0.05 - -
P2 1.70 0.90 0.05 14.00 1.07

1.07

Limestone
1 Floor
P1 -
P2 11.00 4.10 0.40 - 18.04
2.50 2.50 0.40 2.50
20.54

Quantity guard house

Excavation
NO Item p l t nos jmlh
1 Floor
P3 for guard house 1.40 1.40 0.95 12.00 22.34
floor guardb house 5.10 3.60 0.50 9.18
floor guardb house 3.60 3.60 0.50 2.00 12.96

44.48

Disposal
NO Item p l t nos jmlh
1 Floor
P3 for guard house 0.60 0.60 0.95 12.00 4.10
floor guardb house 5.10 3.60 0.50 9.18
floor guardb house 3.60 3.60 0.50 2.00 12.96

26.24
Gravel
1 Floor

P3 for guard house 0.80 0.80 0.10 12.00 0.77

floor guardb house 5.30 3.80 0.15 3.02
floor guardb house 3.80 3.80 0.15 2.17

5.96

Lean Concrete
1 Floor
P3 0.80 0.80 0.05 12.00 0.38

0.38

Limestone
1 Floor
5.30 3.80 0.40 8.06
3.80 3.80 0.40 5.78
13.83
Quantity Production
Concrete Foundation
NO Item p l t nos jmlh
1 Foundation-concrete
F1 1.50 0.70 0.60 40.00 25.20

25.20
2 Formwork
F1 4.40 0.60 40.00 105.60
F2 - - - -
F4 - - - -
105.60
3 Rebar

Concrete Column
NO Item p l t nos jmlh
1 Concrete
building CC1 0.40 0.60 10.10 36.00 87.26
Teras CC2 0.60 0.60 6.00 4.00 8.64

95.90
2 Formwork
building CC1 2.00 10.10 36.00 727.20
Teras CC2 2.40 6.00 4.00 57.60

784.80
3 Rebar -

Concrete Tie Beam

1 Concrete
TB35 300.50 0.40 0.60 72.12

72.12
2 Formwork
TB35 300.50 0.60 2.00 360.60
TB25 - - 2.00 -

360.60
3 Rebar

Concrete Beam
1 Concrete
lantai 2 B47 255.00 0.30 0.60 45.90
lantai 2 B47 anak 204.00 0.30 0.60 36.72
teras 31.00 0.50 0.60 9.30
lantai atap 255.00 0.30 0.40 30.60
122.52
2 Formworks
lantai 2 B47 255.00 1.50 382.50
 lantai 2 B47 anak 204.00 1.50 306.00
teras 31.00 1.70 52.70
lantai atap 255.00 1.10 280.50
1,021.70

Concrete Floor s1
1 Concrete
t=15cm 26.00 25.00 0.15 97.50
7.50 2.50 0.15 2.81
1.50 1.50 0.15 0.34
100.65

2 Formworks 102.00 0.15 15.30

15.30

Concrete Floor s2
1 Concrete
t=15cm 26.00 25.00 0.15 97.50

97.50

2 Formworks 26.00 25.00 650.00

102.00 0.15 15.30
665.30

Concrete stair
beam 22.00 0.30 0.60 3.96
floor 5.50 4.50 0.20 4.95
floor 4.50 0.20 0.20 10.00 1.80

10.71

Formworks 22.00 1.50 33.00

5.50 4.50 24.75
20.00 0.20 4.00

61.75

Quantity Outdoor
Concrete Pvement
Quantity Utility Building
Concrete Foundation
NO Item p l t nos jmlh
1 Foundation-concrete
P1 -
P2 1.50 0.70 0.60 12.00 7.56

7.56
2 Formwork
P1 - 0.60 - -
P2 4.40 0.60 12.00 31.68

31.68
3 Rebar

Concrete Column
NO Item p l t nos jmlh
1 Foundation-concrete
P1 -
P2 0.40 0.60 4.80 12.00 13.82
13.82
2 Formwork
P1 - 4.80 - -
P2 2.00 4.80 12.00 115.20
115.20
3 Rebar

Concrete Tie Beam

1 Concrete
TB35 46.00 0.30 0.50 6.90

6.90
2 Formwork
TB35 46.00 0.50 2.00 46.00

46.00
3 Rebar

Concrete Beam
1 Concrete
lantai 2 B47 46.00 0.30 0.60 8.28
lantai 2 B47 anak 33.40 0.30 0.60 6.01
 14.29
2 Formworks
lantai 2 B47 46.00 1.50 69.00
lantai 2 B47 anak 33.40 1.50 50.10
lantai atap - - -
119.10

Concrete Floor s1
1 Concrete
t=15cm 17.40 4.10 0.20 14.27
2.50 2.50 0.15 0.94
15.21

2 Formworks 43.00 0.20 8.60

10.00 0.15 1.50
10.10

Concrete Floor s2
1 Concrete
t=15cm 17.40 4.40 0.15 11.48
2.50 2.50 0.15 0.94
39.40 0.60 0.15 3.55
15.97

2 Formworks 17.40 4.40 76.56

43.60 0.55 23.98
2.50 2.50 6.25
39.40 0.60 2.00 47.28
154.07

Quantity guard
Concrete Foundation
NO Item p l t nos jmlh
1 Foundation-concrete
P3 0.60 0.60 0.60 12.00 2.59

2.59
2 Formwork
P3 2.40 0.60 12.00 17.28

17.28
3 Rebar

Concrete Column
NO Item p l t nos jmlh
1 Foundation-concrete
P3 0.30 0.30 3.65 12.00 3.94
3.94
2 Formwork
P3 1.20 3.65 12.00 52.56
52.56
3 Rebar

Concrete Tie Beam

 1 Concrete
TB35 27.00 0.20 0.40 2.16

2.16
2 Formwork
TB25 27.00 0.40 2.00 21.60

21.60
3 Rebar

Concrete Beam
1 Concrete
beam guard house 27.00 0.20 0.30 1.62

1.62
2 Formworks
beam guard house 27.00 0.80 21.60
lantai atap - - -
21.60

Concrete Floor s1
1 Concrete
guard house 4.20 2.80 0.15 1.76
2.80 2.80 0.15 2.00 2.35
4.12

formwork 14.00 0.15 2.10

11.20 0.15 2.00 3.36
5.46
Quantity Building
NO Item p l berat kg/m nos jmlh
1 Steel column
SC1, H400x400x13x21 17.50 172.00 30.00 90,300.00
SC2, WF400x200x8x13 17.50 66.00 16.00 18,480.00
2 Steel beam Mezzanine 2nd Floor Fl+3000
SB1, WF600x200x11x17 64.40 106.00 1.00 6,826.40
SB2, WF450x200x9x14 6.20 76.00 1.00 471.20
SB3, UNP 200x80x7.5 59.00 24.72 1.00 1,458.48
SB4, UNP 80x45x6 103.20 8.17 1.00 842.83
Ch plate t=4.5mm 57.00 0.00 7,850.00 1.00 2,013.53
3 Steel beam FL+4800
SB1, WF600x200x11x17 273.00 106.00 1.00 28,938.00
4 Steel beam 2nd Floor Fl+5800
SB1, WF600x200x11x17 141.04 106.00 1.00 14,950.24
SB2, WF450x200x9x14 6.20 76.00 1.00 471.20
SB3, UNP 200x80x7.5 176.00 24.72 1.00 4,350.72
SB4, UNP 80x45x6 304.20 8.17 1.00 2,484.40
Ch plate t=4.5mm 174.00 0.00 7,850.00 1.00 6,146.55
5 Steel beam Mezzanine 3rd Floor Fl+8300
SB1, WF600x200x11x17 81.31 106.00 1.00 8,618.86
SB2, WF450x200x9x14 - 76.00 1.00 -
SB3, UNP 200x80x7.5 91.00 24.72 1.00 2,249.52
SB4, UNP 80x45x6 139.35 8.17 1.00 1,138.07
Ch plate t=4.5mm 76.50 0.00 7,850.00 1.00 2,702.36
6 Steel beam 3rd Floor Fl+11200
SB1, WF600x200x11x17 84.00 106.00 1.00 8,904.00
SB2, WF450x200x9x14 6.20 76.00 1.00 471.20
SB3, UNP 200x80x7.5 69.00 24.72 1.00 1,705.68
SB4, UNP 80x45x6 126.00 8.17 1.00 1,029.04
Ch plate t=4.5mm 69.00 0.00 7,850.00 1.00 2,437.43
7 Steel beam FL+11700
SB1, WF600x200x11x17 273.00 106.00 1.00 28,938.00
8 Steel beam 4th Plan FL+13700
SB1, WF600x200x11x17 106.00 106.00 1.00 11,236.00
SB2, WF450x200x9x14 - 76.00 1.00 -
SB3, UNP 200x80x7.5 319.50 24.72 1.00 7,898.04
SB4, UNP 80x45x6 54.00 8.17 1.00 441.02
Ch plate t=4.5mm 30.00 0.00 7,850.00 1.00 1,059.75
9 Steel beam Roof Plan
SB5, WF250X125X6X9 214.10 29.60 1.00 6,337.36
SB6, WF200X100X5.5X9 118.00 21.30 1.00 2,513.40
SB7, WF 150x75x5x7 102.00 14.00 1.00 1,428.00
Purlin, CNP150x65x20x3.2 1,186.00 7.51 1.00 8,906.86
BR L60x60x6 213.50 5.42 1.00 1,157.17
ZR Ø12mm 663.10 0.89 1.00 588.83
10 Steel beam Cladding
Furring, CNP125x50x20x3.2 2,969.00 6.13 1.00 18,199.97
BR L60x60x6 688.98 5.42 1.00 3,734.27
ZR Ø12mm 870.00 0.89 1.00 772.56
11 Hoist Crane Support
WF400x200x8x13 122.00 66.00 1.00 8,052.00
WF200X100X5.5X9 102.00 21.30 1.00 2,172.60
L60x60x6 306.00 5.42 1.00 1,658.52
12 Fascia
CNP150x65x20x3.2 522.20 7.51 1.00 3,921.72
13 Canopy
WF200X100X5.5X9 33.50 21.30 1.00 713.55
Purlin, CNP150x65x20x3.2 24.00 7.51 1.00 180.24

316,899.58
 364,434.51

Quantity Steel Stair

1 Steel Stair 1st to Dak mesin
SC3, WF250x175x7x11 22.20 44.10 1.00 979.02
UNP250x90x9 32.40 34.67 1.00 1,123.31
L60x60x6 21.00 5.42 1.00 113.82
Ch plate t=4.5mm 16.44 0.00 7,850.00 1.00 580.74
2 Steel Stair 1st-M2fl-2Fl
SC3, WF250x175x7x11 27.00 44.10 1.00 1,190.70
UNP250x90x9 20.40 34.67 1.00 707.27
L60x60x6 15.60 5.42 1.00 84.55
Ch plate t=4.5mm 9.36 0.00 7,850.00 1.00 330.64
3 Steel Stair 2fl-M3fl-3fl
SC3, WF250x175x7x11 37.80 44.10 1.00 1,666.98
UNP250x90x9 38.40 34.67 1.00 1,331.33
L60x60x6 13.20 5.42 1.00 71.54
Ch plate t=4.5mm 8.00 0.00 7,850.00 1.00 282.60
4 Steel Stair tangga surga
SC3, WF250x175x7x11 85.00 44.10 1.00 3,748.50
UNP250x90x9 65.20 34.67 1.00 2,260.48
L60x60x6 40.00 5.42 1.00 216.80
Ch plate t=4.5mm 28.00 0.00 7,850.00 1.00 989.10

15,677.39
18,029.00

Quantity Steel Pipe Rack

1 Steel Type 1 & 2
SC1, H250x250x9x14 10.80 72.40 42.00 32,840.64
G30, WF300x150x6.5x9 768.00 36.70 1.00 28,185.60
G15, WF150x75x5x7 938.00 14.00 1.00 13,132.00
Diagonal UNP150x50x75x6.5 812.00 18.60 1.00 15,103.20
Stiffner t=10mm 56.30 0.00 7,850.00 1.00 441.96
2 Steel Type 3
G30, WF300x150x6.5x9 447.00 36.70 1.00 16,404.90
Diagonal G15, WF150x75x5x7 445.40 14.00 1.00 6,235.60
Vertical G30, WF300x150x6.5x9 408.00 36.70 1.00 14,973.60

127,317.50
146,415.12
Quantity Building
NO Item p l t berat kg/m nos luas/m
1 Steel column
SC1, H400x400x13x21 17.50 0.40 0.40 172.00 30.00 2.40 1,260.00
SC2, WF400x200x8x13 17.50 0.20 0.40 66.00 16.00 1.60 448.00
2 Steel beam Mezzanine 2nd Floor Fl+3000
SB1, WF600x200x11x17 64.40 0.20 0.60 106.00 1.00 2.00 128.80
SB2, WF450x200x9x14 6.20 0.20 0.45 76.00 1.00 1.70 10.54
SB3, UNP 200x80x7.5 59.00 0.08 0.20 24.72 1.00 0.72 42.48
SB4, UNP 80x45x6 103.20 0.05 0.08 8.17 1.00 0.34 35.09
Ch plate t=4.5mm 57.00 57.00 7,850.00 1.00 114.00
3 Steel beam FL+4800
SB1, WF600x200x11x17 273.00 0.20 0.60 106.00 1.00 2.00 546.00
4 Steel beam 2nd Floor Fl+5800
SB1, WF600x200x11x17 141.04 0.20 0.60 106.00 1.00 2.00 282.08
SB2, WF450x200x9x14 6.20 0.20 0.45 76.00 1.00 1.70 10.54
SB3, UNP 200x80x7.5 176.00 0.08 0.20 24.72 1.00 0.72 126.72
SB4, UNP 80x45x6 304.20 0.05 0.08 8.17 1.00 0.34 103.43
Ch plate t=4.5mm 174.00 174.00 7,850.00 1.00 348.00
5 Steel beam Mezzanine 3rd Floor Fl+8300
SB1, WF600x200x11x17 81.31 0.20 0.60 106.00 1.00 2.00 162.62
SB2, WF450x200x9x14 - 76.00 1.00 - -
SB3, UNP 200x80x7.5 91.00 0.08 0.20 24.72 1.00 0.72 65.52
SB4, UNP 80x45x6 139.35 0.05 0.08 8.17 1.00 0.34 47.38
Ch plate t=4.5mm 76.50 76.50 7,850.00 1.00 153.00
6 Steel beam 3rd Floor Fl+11200
SB1, WF600x200x11x17 84.00 0.20 0.60 106.00 1.00 2.00 168.00
SB2, WF450x200x9x14 6.20 0.20 0.45 76.00 1.00 1.70 10.54
SB3, UNP 200x80x7.5 69.00 0.08 0.20 24.72 1.00 0.72 49.68
SB4, UNP 80x45x6 126.00 0.05 0.08 8.17 1.00 0.34 42.84
Ch plate t=4.5mm 69.00 69.00 7,850.00 1.00 138.00
7 Steel beam FL+11700
SB1, WF600x200x11x17 273.00 0.20 0.60 106.00 1.00 2.00 546.00
8 Steel beam 4th Plan FL+13700
SB1, WF600x200x11x17 106.00 0.20 0.60 106.00 1.00 2.00 212.00
SB2, WF450x200x9x14 - 76.00 1.00 - -
SB3, UNP 200x80x7.5 319.50 0.08 0.20 24.72 1.00 0.72 230.04
SB4, UNP 80x45x6 54.00 0.05 0.08 8.17 1.00 0.34 18.36
Ch plate t=4.5mm 30.00 30.00 7,850.00 1.00 60.00
9 Steel beam Roof Plan
SB5, WF250X125X6X9 214.10 0.13 0.25 29.60 1.00 1.00 214.10
SB6, WF200X100X5.5X9 118.00 0.10 0.20 21.30 1.00 0.80 94.40
SB7, WF 150x75x5x7 102.00 0.08 0.15 14.00 1.00 0.60 61.20
Purlin, CNP150x65x20x3.2 1,186.00 0.09 0.15 7.51 1.00 0.64 759.04
BR L60x60x6 213.50 0.06 0.06 5.42 1.00 0.24 51.24
ZR Ø12mm 663.10 0.00 0.89 1.00 0.00 0.07
10 Steel beam Cladding
Furring, CNP125x50x20x3.2 2,969.00 0.07 0.13 6.13 1.00 0.53 1,573.57
BR L60x60x6 688.98 0.06 0.06 5.42 1.00 0.24 165.36
ZR Ø12mm 870.00 0.00 0.89 1.00 0.00 0.10
11 Hoist Crane Support
WF400x200x8x13 122.00 0.20 0.40 66.00 1.00 1.60 195.20
WF200X100X5.5X9 102.00 0.10 0.20 21.30 1.00 0.80 81.60
L60x60x6 306.00 0.06 0.06 5.42 1.00 0.24 73.44
12 Fascia
CNP150x65x20x3.2 522.20 0.09 0.15 7.51 1.00 0.64 334.21
13 Canopy
WF200X100X5.5X9 33.50 0.10 0.20 21.30 1.00 0.80 26.80
Purlin, CNP150x65x20x3.2 24.00 0.09 0.15 7.51 1.00 0.64 15.36

9,005.34
 10,356.14

Quantity Steel Stair

1 Steel Stair 1st to Dak mesin
SC3, WF250x175x7x11 22.20 0.18 0.25 44.10 1.00 1.20 26.64
UNP250x90x9 32.40 0.09 0.25 34.67 1.00 0.86 27.86
L60x60x6 21.00 0.06 0.06 5.42 1.00 0.24 5.04
Ch plate t=4.5mm 16.44 16.44 7,850.00 1.00 32.88
2 Steel Stair 1st-M2fl-2Fl
SC3, WF250x175x7x11 27.00 0.18 0.25 44.10 1.00 1.20 32.40
UNP250x90x9 20.40 0.09 0.25 34.67 1.00 0.86 17.54
L60x60x6 15.60 0.06 0.06 5.42 1.00 0.24 3.74
Ch plate t=4.5mm 9.36 9.36 7,850.00 1.00 18.72
3 Steel Stair 2fl-M3fl-3fl
SC3, WF250x175x7x11 37.80 0.18 0.25 44.10 1.00 1.20 45.36
UNP250x90x9 38.40 0.09 0.25 34.67 1.00 0.86 33.02
L60x60x6 13.20 0.06 0.06 5.42 1.00 0.24 3.17
Ch plate t=4.5mm 8.00 8.00 7,850.00 1.00 16.00
4 Steel Stair tangga surga
SC3, WF250x175x7x11 85.00 0.18 0.25 44.10 1.00 1.20 102.00
UNP250x90x9 65.20 0.09 0.25 34.67 1.00 0.86 56.07
L60x60x6 40.00 0.06 0.06 5.42 1.00 0.24 9.60
Ch plate t=4.5mm 28.00 28.00 7,850.00 1.00 56.00

486.06
558.96

Quantity Steel Pipe Rack

1 Steel Type 1 & 2
SC1, H250x250x9x14 10.80 0.25 0.25 72.40 42.00 1.50 680.40
G30, WF300x150x6.5x9 768.00 0.15 0.30 36.70 1.00 1.20 921.60
G15, WF150x75x5x7 938.00 0.08 0.15 14.00 1.00 0.60 562.80
Diagonal UNP150x75x6.5 812.00 0.08 0.15 18.60 1.00 0.60 487.20
Stiffner t=10mm 56.30 56.30 7,850.00 1.00 112.60
2 Steel Type 3
G30, WF300x150x6.5x9 447.00 0.15 0.30 36.70 1.00 1.20 536.40
Diagonal G15, WF150x75x5x7 445.40 0.08 0.15 14.00 1.00 0.60 267.24
Vertical G30, WF300x150x6.5x9 408.00 0.15 0.30 36.70 1.00 1.20 489.60

4,057.84
4,666.52