Vous êtes sur la page 1sur 30

RECAPITULATION of CONSTRUCTION COST

WAREHOUSE & OFFICE


Owner : PT. ALPHA ZAMASTO
Location : Bekasi

CV. JAYA ASRI EKA GUBTA


TOTAL
No. DESCRIPTION AMOUNT
Rp.

A STRUCTURE & FINISHING


I. COMMON TEMPORARY 929,080,000
II. EARTH WORK 94,124,584
III. PILE WORK 516,981,578
IV. FOUNDATION & CONCRETE WORK 1,041,225,509
V. STRUCTURAL STEEL WORK 2,605,812,764
VI. MASONRY WORKS 346,331,065
VII. ROOF AND GUTTER WORK 816,927,750
VIII. CLADING 243,110,400
IX. METAL WORK 46,194,721
X. DOOR & WINDOW WORKS 77,158,000
XI. CEILING WORKS 50,380,438
XII. FLOOR FINISHING WORKS 94,341,676
XIII. PAINTING WORK 515,191,377
XIV. WATERPROOFING WORKS 14,408,313
XV. SANITAIR WARE WORKS 29,975,200
XVI. RAIN WATER VERTICAL DOWN PIPE WORKS 21,415,680
XVII. OTHER WORK 21,099,240

B MECHANICAL / ELECTRICAL
I. HVAC WORK by Others
II. PLUMBING WORK by Others
III. HYDRANT WORK by Others
IV. FIRE ALARM WORK by Others
V. DATA WORK by Others
VI. TELEPHONE WORK by Others
VII. SOUND SYSTEM WORK by Others
VIII. CCTV WORK by Others
IX. ELECTRICAL WORK by Others

SUB TOTAL 7,463,758,294


PROFIT & OVERHEAD 746,375,829.38

TOTAL 8,210,134,123
ROUNDED 8,210,000,000
VAT 10% 821,000,000

GRAND TOTAL 9,031,000,000


ROUNDED 9,031,000,000

Semarang, 17 Januari 2018


CV. Jaya Asri Eka Gubta

REKAP 1
M. Waluyo
Direktur

REKAP 2
BILL OF QUANTITY
WAREHOUSE & OFFICE
Owner : PT. ALPHA ZAMASTO
Location : Bekasi
Building : Warehouse & Office

No. DESCRIPTION UNIT

I. COMMON TEMPORARY

/001 Site measurement charge and provide BM (2 pieces) Ls


The Contractor shall be responsible for site / site measurement for overall accuracy
of out / bouwplank setting and level accuracy.

/002 Water Supply Charge for site working Ls


The Contractor shall provide of the water during the construction period

/003 Electrical Power Supply Charge for site working, using genset Ls

/004 Temporary site office providing cost Ls


The contractor provides and maintains an adequate temporary office site including
temporary toilet facilities during the execution period.

/005 Insurance
Jaminan asuransi
- CAR & TPL Ls
The Contractor shall be entitled to insure the labor involved this job until the Ls
first handover of work (BPJS ketenagakerjaan)

/006 The contractor should be able to create working drawings that must be approved Ls
in advance first by the owner or his representative before being implemented.
Jobs that have been carried out by contractors should be drawn

/007 The contractor shall provide for himself the security of the project area from fire Ls
accidents as well as the safety of the surrounding environment such as providing
personnel security guards, firefighters, Helmet etc. during the course of the event
work from time to time.
The Site Security Coordinator is the Executing Contractor

/008 As additional communication is needed during the project Ls


the contractor shall prepare for a weekly meeting attended by the Contractor,
sub contractors, suppliers and stakeholders with coordination work.
Meetings will be led by owners and consultants.
The minutes of the meeting shall be distributed by the contactor to the owner and
consultants and related parties.

/009 The initial and final cleaning of the project Ls


All accumulation of waste and unused items during the work take place should be
immediately cleaned and without disturbing the surrounding environment in its
disposal.
The contractor must provide the cleaning team at least once one business day.
Burning waste in the project area is not permitted at all.

/010 Temporary fence (zinc fence) Ls


Procurement & installation of temporary zinc fencing

WAREHOUSE Page 3
Building : Warehouse & Office

No. DESCRIPTION UNIT

/011 Anti-termite treatment Ls

/012 Contract Document Ls


Contractor shall provide 6 sets of contract documents to archive at office & field
(2 sets for Owner, 2 sets for Consultant & 2 sets for Contractor.

/013 Co-ordinate ME work Ls


job coordination, sparing & block-out provision
Mobilization and demobilization
Use of tools (cranes etc.)

/014 Contractor's General Cost Items : Plant and Equipment Ls

/015 Unloading Fee Ls

/016 Site Project Management Ls

/017 Temporary road / Temporary Works / Site Access / Crossing Ls

Sub Total Earthworks :

WAREHOUSE Page 4
Building : Warehouse & Office

No. DESCRIPTION UNIT

II. EARTH WORK

/001 Striping & Grading m2


/002 Excavation
- for Pile Cap m3
- for Tie Beam m3
- for Masonry Foundation m3
/003 Soil backfill ex excation
- for Pile Cap m3
- for Tie Beam m3
- for Masonry Foundation m3
/004 Soil disposal (in site project) m3
/005 Sand bed, incl. compaction
- for Pile Cap m3
- for Tie Beam m3
- for Masonry Foundation m3
/006 Compacted fill soil ( import red soil ) m3
/007 Compacted sand stone (sirtu), below ground slab m3

Sub Total Earthworks :

III. PILE WORK


- Precast Prestress concrete Pile K500
- Diesel Hammer system ---> Hammer capacity 3.5 tons
- Assumption length of is 12 meters (for quotation only)
- Length of driven piles will be re-measured according to final result set
- Measurement of the procurement length of pile according to length of pile raised
- Pile reservation / procurement adjusted results pile indicator (test pile).
- Measurement of the cost driven / installation pile according to the length of the driven pile (not the whole pile)
( including the depth of the pile in the "ruyung" )

/001 Furnish precast prestressed concrete pile 20x20cm, L=12m m'


/002 Driven piling foundation (by Diesel Hammer) m'
/003 Joint welding (full melded for every joint ple) nos
/004 PDA Test nos
/005 Pile Integrity Test (PIT) nos

Sub Total Piling Works :

IV. FOUNDATION & CONCRETE WORK


if not mentions specific, Concrete min K300 (Fly Ash max 10% of weight cement portion)
Portland Cement SII 0013-18
Reinforcement bar fy 240≤D12mm , fy 390≥D13mm
Wiremesh ---> fy 490
Reinforcement Bar --> SNI standard ex. Jakarta Steel or equal
Bondex ex. Smartdek t=0.7mm

IV.1. Foundation & Ground Floor Works


IV.1.1. Concrete Works
/001 Cut of pile head nos

WAREHOUSE Page 5
Building : Warehouse & Office

No. DESCRIPTION UNIT

/002 Lean concrete 1PC : 3 Sand : 5 Crush stone 50mm thick


- Bellow pile cap m2
- Bellow foundation beam m2
- Bellow floor slab m2
/003 Pile cap
- P1 600x600x500 m3
- P2 1000x500x600 m3
/004 Tie Beam
- TB1 200x400 m3
- TB2 200x300 m3
/005 Ground slab, t=150mm
- Concrete m3
/006 Column
- K1 400x500 m3
- K2 250x300 m3
- K3 400x500 m3
/007 Practical concrete column ( K225 ) m3
/008 Lintle beam ( K225 ) m3
/009 Stone masonry foundation
- Aantamping, t=150mm m3
- Stone masonry foundation 1PC : 4 sand m3
- Anchor bar D12mm, L=500mm @500mm nos

WAREHOUSE Page 6
Building : Warehouse & Office

No. DESCRIPTION UNIT

IV.1.2. Form Works


/001 Pile cap
- P1 600x600x500 m2
- P2 1000x500x600 m2
/002 Tie Beam
- TB1 200x400 m2
- TB2 200x300 m2
/003 Column
- K1 400x500 m2
- K2 250x300 m2
- K3 400x500 m2
/004 Practical Concrete Column m2
/005 Little Beam m2

IV.1.3. Re-bar Works


/001 Pile cap
- P1 600x600x500 kg
- P2 1000x500x600 kg
/002 Tie Beam
- TB1 200x400 kg
- TB2 200x300 kg
/003 Column
- Wire Mesh M8-150, double layer m2
/004 Column
- K1 400x500 kg
- K2 250x300 kg
- K3 400x500 kg
/005 Practical Concrete Column kg
/006 Little Beam kg

IV.2. Second Floor Slab


IV.2.1. Concrete Works
/001 Concrete Slab
- Concrete t=120mm m3
- Bondex t=0.7mm m2
/002 Practical concrete column ( K225 )
- 120x120 m3
/003 Lintle beam ( K225 )
- 120x120 m3

IV.2.2. Form Works


/001 Concrete Slab m2
/002 Practical Concrete Column m2
/003 Little Beam m2

IV.2.3. Re-bar Works


/001 Concrete Slab incl. connector
- Reinforcement Bar kg
- Joint conector between concrete slab & steel beam, D13-200 kg
/002 Practical Concrete Column kg
/003 Little Beam kg

WAREHOUSE Page 7
Building : Warehouse & Office

No. DESCRIPTION UNIT

IV.3. Concrete Gutter


IV.3.1. Concrete Works
/001 Concrete Slab, Concrete t=120mm m3

IV.3.2. Form Works


/001 Concrete Slab m2

IV.3.3. Re-bar Works


/001 Concrete Slab kg

Sub Total Foundation & Concrete Works :

V. STRUCTURAL STEEL WORK


- Steel Grade ---> BJ 37 (SS-41)
- Bolt Grade ---> HTB A.325
- Steel ex. Gunung Garuda

V.1. Steel Column


/001 K1 WF 400x200x8x13 kg
/002 K2 WF 350x175x7x11 kg
/003 K3 WF 250x125x6x9 kg
/004 Base plate, joint plate, stiffener & cap plate kg
/005 Anchor Ø 25 mm, L=700mm nos
/006 Anchor Ø 19 mm, L=700mm nos
/007 Grouting (Sikagrout 215 , thickness 5cm) nos

WAREHOUSE Page 8
Building : Warehouse & Office

No. DESCRIPTION UNIT

V.2. Steel Beam


/001 B1 WF 300x150x6.5x9 kg
/002 B2 WF 250x125x6x9 kg
/003 B3 WF 400x200x8x13 kg
/004 B4 L 60x60x6 kg
/005 B5 WF 200x100x5.5x8 kg
/006 B6 WF 350x175x7x11 kg
/007 Plat joint, stiffener & gusset kg
/008 Bolts & nuts HTB A-325 Ø 16mm nos

V.3. Beam Support Crane Hoist & Corbel


/001 B2 WF 250x125x6x9 kg
/002 B3 WF 400x200x8x13 kg
/003 B4 L 60x60x6 kg
/004 Plat joint & stiffener kg
/005 Bolts & nuts HTB A-325 Ø 16mm nos
/006 Bolts & nuts HTB A-325 Ø 12mm nos

V.4. Beam & Frame Gutter


/001 B2 WF 250x125x6x9 kg
/002 B5 WF 200x100x5.5x8 kg
/003 B6 WF 350x175x7x11 kg
/004 Plat joint & stiffener kg
/005 Bolts & nuts HTB A-325 Ø 16mm nos

V.5. Rafter Main Roof


/001 K5 WF 300x150x6.5x9 kg
/002 RF1 WF 300x150x6.5x9 kg
/003 RB WF 200x100x5.5x8 kg
/004 B5 WF 200x100x5.5x8 kg
/005 Purlin UNP 150x75x6.5x10 kg
/006 Purlin CNP 150x50x20x3.2 kg
/007 Wind Bracing, dia 16 nos
/008 Zag Rod, dia 12 nos
/009 Plat joint, stiffener & gusset kg
/010 Turnbukle nos
/011 Bolts & nuts HTB A-325 Ø 16mm nos
/012 Bolts & nuts Ø 12mm nos

V.6. JACK ROOF


/001 K4 WF 200x100x5.5x8 kg
/002 RF2 WF 200x100x5.5x8 kg
/003 B7 WF 150x75x5x7 kg
/004 Purlin CNP 150x50x20x3.2 kg
/005 Zag Rod, dia 12 kg
/006 Plat joint, stiffener & gusset kg
/007 Bolts & nuts HTB A-325 Ø 16mm nos
/008 Bolts & nuts HTB A-325 Ø 12mm nos
/009 Bolts & nuts Ø 12mm nos

V.7. CLADING FRAME

WAREHOUSE Page 9
Building : Warehouse & Office

No. DESCRIPTION UNIT

/001 Furing CNP 125x50x20x3.2 kg


/002 Zag rod dia 12 nos
/003 Plat joint, stiffener & gusset kg
/004 Bolts & nuts Ø 12mm nos

V.8. OFFICE STAIR


/001 Column UNP 200x80x7,5 kg
/002 Stair UNP 200x80x7,5 kg
/003 L 50x50x5 kg
/005 Checker plate, t=4,5mm kg
/007 Anchor bolt M19 nos
/009 Grouting (Sikagrout 215 , thickness 5cm) nos

V.8. WORKSHOP STAIR


/001 Column UNP 200x80x7,5 kg
/002 Stair UNP 200x80x7,5 kg
/003 L 50x50x5 kg
/005 Checker plate, t=4,5mm kg
/007 Anchor bolt M19 nos
/009 Grouting (Sikagrout 215 , thickness 5cm) nos

Sub Total Steel Structural Works :

VI. MASONRY WORKS


Wall Aerated Autoclaved Concrete t=10cm (DIN standard licensed ~ 40kg/cm2)
AAC Block thin bed use Sikamur 130 LB
Plaster use Sika Plastermix

/001 Light brick (AAC) wall m2


/002 Cement plaster finish incl skim coat + linings m2
/003 Skim coat for concrete expose m2

Sub Total Masonry Work:

WAREHOUSE Page 10
Building : Warehouse & Office

No. DESCRIPTION UNIT

VII. ROOF AND GUTTER WORK


Corrugated Zincalume Metal Sheet AZ - 150 G 550 ( coil ex. Bluescope Steel Indonesia )
Corrugated Translucent sheet FRP t=2mm, w=500, Ultra Cool color White Opaque ex. ALSYNITE

VII.1. Main Roof


/001 Curved Corrugated zincalume metal sheet t=0,45 (bmt) / 0.5 (tct), h=110mm, ex Bluescope m2
( boltles & seaming system ) roll on site
/002 Heat insulation ex. Zelltech (buble aluminium t=8mm, type ZT-05BBR + Aluminium Strip) m2
/003 Corrugated Translucent sheet FRP t=2mm, w=500, Ultra Cool color White Opaque m2
/004 Fascia, Colorbond Corrugated Zincalume Metal Sheet T=0.35Mm (Bmt) m2
/005 Flashing zincalume metal sheet t=0,4(bmt) / 0.45 (tct), colorbond Gull Grey m'
/006 Cast iron strainer Ø 10" nos
/007 Mechanical ventilator nos

VII.2. Jack Roof / Monitor Roof


/001 Curved Corrugated zincalume metal sheet t=0,45 (bmt) / 0.5 (tct), h=110mm, ex Bluescope m2
( boltles & seaming system ) roll on site
/002 Heat insulation ex. Zelltech (buble aluminium t=8mm, type ZT-05BBR + Aluminium Strip) m2
/003 Flashing zincalume metal sheet t=0,4(bmt) / 0.45 (tct), colorbond Gull Grey m'
/004 Fascia, Colorbond Corrugated Zincalume Metal Sheet T=0.35Mm (Bmt) m2

VII.3. Canopy Entrance


/001 Corrugated zincalume metal sheet t=0,45 (bmt) / 0.5 (tct), h=43mm, type Klip-Lok m2
/002 Fascia, Colorbond Corrugated Zincalume Metal Sheet T=0.35Mm (Bmt) m2
/003 Flashing zincalume metal sheet t=0,4(bmt) / 0.45 (tct), colorbond Gull Grey m'

Sub Total Roof & Gutter Works :

VIII. CLADING
Corrugated Zincalume Metal Sheet AZ - 150 G 550 ( coil ex. Bluescope Steel Indonesia )

/001 Corrugated Zincalume Metal Sheet t=0.35mm (bmt) / t=0.4mm (tct) colorbond, h=29mm m2
/002 Flashing zincalume metal sheet t=0,4(bmt) / 0.45 (tct), colorbond Gull Grey m'

Sub Total Clading Works :

IX. METAL WORK

/001 Office stair railing :


- Railing ---> H=900mm ( combination Stainless Steel Plate + m'
Handrailing Wood 60x60 w/ melamine finished )
/002 Warehouse stair railing :
- Railing ---> H=1000mm ( combination steel pipe Ø2.5", Ø2", Ø1.5" incl. enamel m'

Sub Total Metal Works:

X. DOOR & WINDOW WORKS


- Aluminium frame 4" t=1.15mm finish powder coating t=80 µ (colour : white)
ex. ALEXINDO
- Incl. joint sealant (Aluminium / steel vs wall use Sika Hyflex 220 window color white )
- Incl. joint sealant (Aluminium vs glass use Sikasil AP color clear )

WAREHOUSE Page 11
Building : Warehouse & Office

No. DESCRIPTION UNIT

- Incl set of door accessories ex Dekson


- Glass ex. ASAHIMAS

/001 Single Swing Wooden Door & Top Hung Alumium Glass Window (PJ1) nos
/002 Single Swing Wooden Door & Fixed Alumium Glass Window (PJ1) nos
/003 Single Swing Wooden Door & Top Hung Alumium Glass Window (PJ3) nos
/005 Single Swing Wood Door (P1) nos
/006 Single Swing PVC Door (PC) nos
/007 Top Hung Window & Fixed Glass Window (J1) nos
/008 Top Hung Glass Window (J2) nos
/009 Top Hung Glass Window (J3) nos
/010 Fixed Aluminium Glass Window (J4) nos
/011 Fixed Frameless Glass Window (FR1) nos
/012 Fixed Frameless Glass Window (FR2) nos
/013 Double Sliding Steel Door (PB) nos

Sub Total Door & Window Works:

XI. CEILING WORKS


Suspension Rod steel galvanis dia 5mm.
Gypsum board / Gypsum Board WR incl. frame suspended system ex. Jaya Boral (full system)
Gypsum tile incl. frame Main Tee Cross Tee ex. Jaya Boral (full system)

XI.1. 1st Floor


/001 Gypsum board t=9mm w/ shadow line m2
/002 Gypsum board WR t=9mm w/ shadow line m2
/003 Skimcoat for exposed concrete ceiling m2

XI.2. 2nd Floor


/001 Gypsum board t=9mm w/ shadow line m2
/002 Gypsum board WR t=9mm w/ shadow line m2
/003 Skimcoat for exposed concrete ceiling m2

Sub Total Ceiling Works:

XII. FLOOR FINISHING WORKS


- Floor Hardener ( Natural ) ex. SIKA
- Sika Chapdur Natural 3 kg/m2 ( Flat floor FF35 ---> 5mm per 3m )
- Proseal 22 ( 0.2 l / m2 / coat ) ---> 2x coat
- Burnish
- Epoxy Coating
- Sikafloor 21 Purcem LP ( 3mm ) colour Cream
- Ceramic tile ex. Roman
- Ceramic Floor Tile adhesive & mortar grout ex SIKA (Sika Tilefix 110 Floor + Sika Tile Grout)
- Ceramic Wall Tile adhesive & mortar grout ex SIKA (Sika Tilefix 200 TA + Sika Tile Grout)

XII.1. 1st Floor


/001 Floor Hardener ( Natural ) m2
/002 Epoxy Coating ( colour Cream ) m2
/003 Concrete Trowelled m2
/004 Floor Ceramic tile 400x400 m2

WAREHOUSE Page 12
Building : Warehouse & Office

No. DESCRIPTION UNIT

/005 Floor Ceramic tile 250x250 (non slip for Toilet) m2


/006 Wall Ceramic tile 250x400 m2

XII.2. 2nd Floor


/001 Floor Ceramic tile 400x400 m2
/002 Floor Ceramic tile 250x250 (non slip for Toilet) m2
/003 Wall Ceramic tile 250x400 m2
/004 Wall Ceramic tile 250x250 m2
/005 Ceramic tile 250x250 to Pantry Counter m2

Sub Total Floor & Wall Finishing Works:

XIII. PAINTING WORK

XIII.1. Ceiling paint


/001 Emiltion paint to Gypsum board m2
/002 Emultion paint to Gypsum board WR m2
/003 Emultion paint to Exposed concrete m2

XIII.2. Wall painting


/001 Weather paint to Exterior wall m2
/002 Emultion paint to Interior wall m2

XIII.3. Steel painting


/001 Oil paint to Steel Door m2
/002 Electrical wire brush + zinc chromate (40 µ) + finish coat (2x30) ex. Ftalit to Steel Structure kg

Sub Total Painting Work:

XIV. WATERPROOFING WORKS


/001 Waterproofing coating toilet
- Waterproofing coating SikaTop 107 Plus ( 1.5kg/m2/coat ) ( 2x coat ) for toilet area m2
/002 Waterproofing Sikafloor 161 HC Substrate ( 0.3kg/m2 ) + Sikalastic 632 ( 0.9 kg/m2 ) ( 2x coating )
- Concrete Roof m2
- Concrete Gutter m2

Sub Total Waterproofing Works:

XV. SANITAIR WARE WORKS


Sanitary Ware Works ex TOTO
Sanitary sealant Sikasil C AP
Ceramic Floor Tile adhesive & mortar grout ex SIKA (Sika Tilefix 110 Floor + Sika Tile Grout)
Ceramic Wall Tile adhesive & mortar grout ex SIKA (Sika Tilefix 200 TA + Sika Tile Grout)

XV.1. 1st Floor


/001 Under Counter Lavatory LW 651 J + TX 101 LB + THX 1A - 5N + TL 511 C1N (X2)+TSP 0225 nos
/002 Liquid Soap Dispenser TS 125 R nos
/003 Vanity counter Solid Surface 9mm ( motif: granite ) m2
/004 Vanity Mirror t=5mm beveled 3cm incl. frame + backing, 1600x1200 nos
/005 Urinal U57 / M + T 60 P + T 62-16 + T 64 BW + T 9 RA incl. wall thickening nos
/006 Urinal Partition ---> cubicle partition GRC 18mm w/ enamel paint finished nos

WAREHOUSE Page 13
Building : Warehouse & Office

No. DESCRIPTION UNIT

/007 Duoblock closet CW 660 NJ/SW 660 J + TX 277 S + TX 215 C + nos


TX 215 C TX 660 C 8 WS + T 53 DSN + TC 505 S incl. wall thickening
/008 Shower Spray TX 403 SMCRB nos
/009 Paper Holder TS 116 R nos
/010 Robe Hook TX 704 AEZ nos
/011 Floor Drain TX 1 BN nos
/012 Kitchen Sink ROYAL-HELENA ( ST3 ) + waste pipe PVC Ø1.5" nos
/013 Sink Tab T 30 AR13V7N nos

WAREHOUSE Page 14
Building : Warehouse & Office

No. DESCRIPTION UNIT

XV.2. 2nd Floor


/001 Under Counter Lavatory LW 651 J + TX 101 LB + THX 1A - 5N + TL 511 C1N (X2)+TSP 0225 nos
/002 Liquid Soap Dispenser TS 125 R nos
/003 Vanity counter Solid Surface 9mm ( motif: granite ) m2
/004 Vanity Mirror t=5mm beveled 3cm incl. frame + backing, 1600x1200 nos
/005 Urinal U57 / M + T 60 P + T 62-16 + T 64 BW + T 9 RA incl. wall thickening nos
/006 Urinal Urinal Partition ---> cubicle partition GRC 18mm w/ enamel paint finished nos
/007 Duoblock closet CW 660 NJ/SW 660 J + TX 277 S + TX 215 C + nos
TX 215 C TX 660 C 8 WS + T 53 DSN + TC 505 S incl. wall thickening
/008 Shower Spray TX 403 SMCRB nos
/009 Paper Holder TS 116 R nos
/010 Robe Hook TX 704 AEZ nos
/011 Floor Drain TX 1 BN nos
/012 Kitchen Sink ROYAL-HELENA ( ST3 ) + waste pipe PVC Ø1.5" nos
/013 Sink Tab T 30 AR13V7N nos

Sub Total Sanitair Ware Works:

XVI. RAIN WATER VERTICAL DOWN PIPE WORKS


Use PVC Pipe ex. Wavin, incl. enamel paint finished ex. Nippe

/001 Furnish & install vertical rain pipe Ø 4" AW m'

Sub Total Rain Water Vertical Down Pipe Works:

XVII. OTHER WORK

XVII.1. BRC Fence

/001 Concrete Sloof


- Concrete m3
- Rebar kg
- Formwork m2

/001 BRC fence ex. BRC incl:


- dilatation interval max 30m
- furnish and install BRC Fence (H=1950mm) + steel pipe dia 2" intv 2450mm m'

XVII.2. Drainage

/001 Open U-ditch type U30 m'

Sub Total Other Work:

I. COMMON TEMPORARY

II. EARTH WORK

III. PILE WORK

WAREHOUSE Page 15
Building : Warehouse & Office

No. DESCRIPTION UNIT

IV. FOUNDATION & CONCRETE WORK

V. STRUCTURAL STEEL WORK

VI. MASONRY WORKS

VII. ROOF AND GUTTER WORK

VIII. CLADING

IX. METAL WORK

X. DOOR & WINDOW WORKS

XI. CEILING WORKS

XII. FLOOR FINISHING WORKS

XIII. PAINTING WORK

XIV. WATERPROOFING WORKS

XV. SANITAIR WARE WORKS

XVI. RAIN WATER VERTICAL DOWN PIPE WORKS

XVII. OTHER WORK

TOTAL

WAREHOUSE Page 16
CV. Jaya Asri Eka Gubta
QTY UNIT TOTAL
QUOTATION RATE AMOUNT
Rp Rp

1.00 12,000,000 12,000,000

1.00 38,500,000 38,500,000

1.00 60,000,000 60,000,000

1.00 100,000,000 100,000,000

1.00 120,000,000 120,000,000


1.00 30,000,000 30,000,000

1.00 15,000,000 15,000,000

1.00 40,000,000 40,000,000

1.00 30,000,000 30,000,000

1.00 141,750,000 141,750,000

1.00 78,926,400 78,926,400

WAREHOUSE Page 17
CV. Jaya Asri Eka Gubta
QTY UNIT TOTAL
QUOTATION RATE AMOUNT
Rp Rp

1.00 5,341,200 5,341,200

1.00 10,000,000 10,000,000

1.00 59,000,000 59,000,000

1.00 100,000,000 100,000,000

1.00 17,000,000 17,000,000

1.00 30,000,000 30,000,000

1.00 41,562,400 41,562,400

929,080,000

WAREHOUSE Page 18
CV. Jaya Asri Eka Gubta
QTY UNIT TOTAL
QUOTATION RATE AMOUNT
Rp Rp

1,000 25,148 25,148,000

47.39 73,780 3,496,360


7.60 73,780 560,728
347.53 73,780 25,640,524

30.47 86,130 2,624,631


- 86,130 -
283.17 86,130 24,389,130
88.88 89,950 7,994,428

2.61 17,960 46,931


1.06 17,960 19,109
5.72 17,960 102,742
- -
70.00 58,600 4,102,000

94,124,584

e (not the whole pile)

732.00 550,378 402,876,533


732.00 88,500 64,782,000
61.00 550,378 33,573,044
3.00 5,250,000 15,750,000
- -

516,981,578

61.00 114,930 7,010,730

WAREHOUSE Page 19
CV. Jaya Asri Eka Gubta
QTY UNIT TOTAL
QUOTATION RATE AMOUNT
Rp Rp

32.26 58,600 1,890,436


15.20 58,600 890,720
1,000.00 58,600 58,600,000

4.14 1,137,000 4,707,180


8.55 1,137,000 9,721,350

21.30 1,137,000 24,213,552


2.57 1,137,000 2,927,661

150.00 1,137,000 170,550,000

6.05 1,137,000 6,878,850


5.78 1,137,000 6,566,175
4.95 1,137,000 5,628,150
1.57 1,007,860 1,580,324
2.10 1,007,860 2,116,506

17.16 76,560 1,313,905


41.48 2,238,270 92,838,753
471.00 47,434 22,341,414

WAREHOUSE Page 20
CV. Jaya Asri Eka Gubta
QTY UNIT TOTAL
QUOTATION RATE AMOUNT
Rp Rp

27.60 119,340 3,293,784


45.60 119,340 5,441,904

212.96 119,340 25,414,646


25.75 119,340 3,072,886

54.45 131,480 7,159,086


84.70 131,480 11,136,356
4.95 131,480 650,826
44.80 131,480 5,890,304
60.00 183,280 10,996,800

708.93 12,430 8,811,970


1,397.44 12,430 17,370,231

4,471.60 12,430 55,582,020


506.99 12,430 6,301,929

1,000.00 106,310 106,310,000

1,684.91 12,430 20,943,435


2,063.01 12,430 25,643,256
153.17 12,430 1,903,949
436.92 12,430 5,430,892
585.16 12,430 7,273,516

25.60 1,137,000 29,111,875


213.37 205,370 43,819,304

1.67 1,007,860 1,679,095

2.30 1,007,860 2,318,078

9.88 183,280 1,811,657


47.60 131,480 6,258,448
65.71 183,280 12,044,114

3,606.85 12,430 44,833,126


350.00 12,430 4,350,500
727.91 12,430 9,047,865
1,345.86 12,430 16,729,086

WAREHOUSE Page 21
CV. Jaya Asri Eka Gubta
QTY UNIT TOTAL
QUOTATION RATE AMOUNT
Rp Rp

23.22 1,137,000 26,401,140

329.40 183,280 60,372,432

2,738.96 12,430 34,045,292

1,041,225,509

5,229.31 27,580 144,224,425


8,697.06 27,580 239,864,981
199.80 27,580 5,510,484
1,562.25 27,580 43,086,892
240.00 135,000 32,400,000
4.00 120,000 480,000
41.00 130,000 5,330,000

WAREHOUSE Page 22
CV. Jaya Asri Eka Gubta
QTY UNIT TOTAL
QUOTATION RATE AMOUNT
Rp Rp

3,284.65 27,580 90,590,647


5,180.00 27,580 142,864,400
-
-
3,509.33 27,580 96,787,413
-
1,018.95 27,580 28,102,750
820.00 19,500 15,990,000

2,286.60 27,580 63,064,428


4,339.50 27,580 119,683,410
435.32 27,580 12,006,238
732.98 27,580 20,215,678
404.00 19,500 7,878,000
208.00 15,000 3,120,000

5,890.40 27,580 162,457,232


762.67 27,580 21,034,347
892.80 27,580 24,623,424
1,876.09 27,580 51,742,692
852.00 19,500 16,614,000

616.56 27,580 17,004,725


5,806.70 27,580 160,148,922
3,925.33 27,580 108,260,693
1,920.00 27,580 52,953,600
1,754.67 27,580 48,393,707
4,946.67 27,580 136,429,067
32.00 243,000 7,776,000
464.00 243,000 112,752,000
2,514.52 27,580 69,350,472
32.00 210,000 6,720,000
1,058.00 19,500 20,631,000
1,328.00 13,500 17,928,000

215.01 27,580 5,929,877


868.00 27,580 23,939,440
868.00 27,580 23,939,440
1,280.00 27,580 35,302,400
104.00 27,580 2,868,320
410.72 27,580 11,327,696
102.00 19,500 1,989,000
80.00 15,000 1,200,000
312.00 13,500 4,212,000

WAREHOUSE Page 23
CV. Jaya Asri Eka Gubta
QTY UNIT TOTAL
QUOTATION RATE AMOUNT
Rp Rp

4,647.33 27,580 128,173,453


492.00 243,000 119,556,000
706.22 27,580 19,477,507
1,048.00 13,500 14,148,000

128.28 27,580 3,538,073


636.49 27,580 17,554,284
290.44 27,580 8,010,266
454.65 27,580 12,539,301
4.00 120,000 480,000
2.00 130,000 260,000

320.71 27,580 8,845,182


641.42 27,580 17,690,364
261.38 27,580 7,208,723
1,092.23 27,580 30,123,814
8.00 120,000 960,000
4.00 130,000 520,000

2,605,812,764

1,252.33 146,200 183,090,193


2,504.65 59,540 149,127,087
175.00 80,650 14,113,785

346,331,065

WAREHOUSE Page 24
CV. Jaya Asri Eka Gubta
QTY UNIT TOTAL
QUOTATION RATE AMOUNT
Rp Rp

737.72 375,000 276,645,000

737.72 375,000 276,645,000


32.34 375,000 12,127,500
- -
287.20 135,000 38,772,000
16.00 720,000 11,520,000
16.00 3,150,000 50,400,000

179.20 375,000 67,200,000

179.20 375,000 67,200,000


43.20 135,000 5,832,000
- -

11.25 375,000 4,218,750


10.50 375,000 3,937,500
18.00 135,000 2,430,000

- 816,927,750

587.91 375,000 220,465,500


167.74 135,000 22,644,900

- 243,110,400

13.99 1,800,000 25,182,138

16.48 1,275,000 21,012,583

46,194,721

WAREHOUSE Page 25
CV. Jaya Asri Eka Gubta
QTY UNIT TOTAL
QUOTATION RATE AMOUNT
Rp Rp

1.00 7,200,000 7,200,000


3.00 7,600,000 22,800,000
1.00 7,200,000 7,200,000
5.00 3,900,000 19,500,000
4.00 692,000 2,768,000
2.00 1,200,000 2,400,000
2.00 420,000 840,000
2.00 420,000 840,000
1.00 870,000 870,000
3.00 820,000 2,460,000
4.00 820,000 3,280,000
1.00 7,000,000 7,000,000

77,158,000

94.15 157,500 14,827,838


12.00 157,500 1,890,000
NIL

204.53 157,500 32,213,160


8.00 181,180 1,449,440
NIL

50,380,438

768.00 25,503 19,586,304


NIL
100.00 55,354 5,535,400
115.15 168,810 19,437,627

WAREHOUSE Page 26
CV. Jaya Asri Eka Gubta
QTY UNIT TOTAL
QUOTATION RATE AMOUNT
Rp Rp

12.00 180,230 2,162,760


33.60 190,700 6,407,520

197.73 168,810 33,378,464


8.00 180,230 1,441,840
30.24 190,700 5,766,768
2.47 170,530 420,356
1.20 170,530 204,636

94,341,676

298.67 14,357 4,288,048


20.00 14,357 287,140
NIL

774.95 51,880 40,204,531


1,652.46 40,130 66,313,276

49.20 52,250 2,570,700


76,481.46 5,250 401,527,682

515,191,377

24.00 41,258 990,182

17.40 86,182 1,499,575


138.29 86,182 11,918,556

14,408,313

NIL
NIL
NIL
NIL
NIL
NIL

WAREHOUSE Page 27
CV. Jaya Asri Eka Gubta
QTY UNIT TOTAL
QUOTATION RATE AMOUNT
Rp Rp

2.00 3,268,240 6,536,480

2.00 2,681,040 5,362,080


NIL
NIL
2.00 620,770 1,241,540
NIL
NIL

WAREHOUSE Page 28
CV. Jaya Asri Eka Gubta
QTY UNIT TOTAL
QUOTATION RATE AMOUNT
Rp Rp

1.00 1,420,000 1,420,000


1.00 600,000 600,000
NIL
1.00 210,000 210,000
NIL
NIL
2.00 3,268,240 6,536,480

2.00 2,681,040 5,362,080


NIL
NIL
2.00 620,770 1,241,540
1.00 720,000 720,000
1.00 745,000 745,000

29,975,200

144.00 148,720 21,415,680

21,415,680

0.60 1,137,000 682,200


90.00 12,430 1,118,700
6.00 119,340 716,040

10.00 690,000 6,900,000

15.00 778,820 11,682,300

21,099,240

929,080,000

94,124,584

516,981,578

WAREHOUSE Page 29
CV. Jaya Asri Eka Gubta
QTY UNIT TOTAL
QUOTATION RATE AMOUNT
Rp Rp

1,041,225,509

2,605,812,764

346,331,065

816,927,750

243,110,400

46,194,721

77,158,000

50,380,438

94,341,676

515,191,377

14,408,313

29,975,200

21,415,680

21,099,240

7,463,758,294

Semarang, 17 Januari 2018


CV. Jaya Asri Eka Gubta

M. Waluyo
Direktur

WAREHOUSE Page 30

Centres d'intérêt liés