Analisa Harga Sat.

The Summit
Kelapa gading - Jakarta

Contract
UNIT PRICE BREAKDOWN
NO. DESCRIPTION UNIT QTY rate RATE AMOUNT
1 Bar reinforcement BJTD-40; 10mm dia. kg 1.00

- Bar D. 10mm (incl.waste 3%) kg 1.03 4,400 -
- Tying wire kg 0.015 4,350 3,850 58
- Spacer nr 0.112 330 290 32
- Subcon't fabrication & installation kg 1.00 350 310 310
Total 400

- Tying wire kg 0.015 4,350 3,850 58
- Spacer nr 0.112 330 290 32
Total 400
3 Bar reinforcement BJTD-40; 16mm-25mm dia. kg 1.00

- Bar D. 16-25mm (incl.waste 3%) kg 1.03 4,350 -
- Tying wire kg 0.015 4,350 3,850 58
- Spacer nr 0.112 330 290 32
Total 400

- Tying wire kg 0.015 4,350 3,850 58
- Spacer nr 0.112 330 290 32
Total 400

- Tying wire kg 0.015 4,350 3,850 58
- Spacer nr 0.112 330 290 32
Total 400
6 Wiremesh M6 one layer m2 1.00

- BRC mesh M6 (incl.waste 13.5%) m2 1.14 18,100 18,100 20,544
- Spacer nr 2.27 330 290 658
- Labour m2 1.00 5,000 10,498 10,498
Total 31,700
7 Trimming and enlarge excavation m3 1.00

- Subcon't m3 1.00 7,740 8,500 8,500
Total 8,500
8 Excavation for basement not exceeding 1.50m deep m3 1.00

- Subcon't m3 1.00 14,700 16,200 16,200
Total 16,200
9 Disposal of excavated material off site m3 1.00

- Subcon't m3 1.00 18,650 24,000 24,000
Total 24,000
10 Backfilling m3 1.00
- Labour m3 1.00 15,000 19,300 19,300
- Equipment m3 1.00 2,180 2,800 2,800
Page 1 of 55 36858963.xls/summit contract-rev

The Summit
Contract
Total 22,100
11 Cutt off bored piles 1000mm dia. no 1.00

- Subcon't cutting off pile no 1.00 100,000 129,360 129,360
- Subcon't disposal, cleaning,etc no 1.00 17,500 22,640 22,640
Total 152,000
12 Sand blinding,100mm thk for basement m2 1.00

- Sand bed (incl.waste 7.5%) m3 0.108 76,000 72,200 7,762
- Labour m3 0.10 5,000 6,130 613
- Equipment ls 1.00 2,180 4,926 4,926
Total 13,300
13 Sand blinding,100mm thk; horizontal m2 1.00

- Sand bed (incl.waste 7.5%) m3 0.108 76,000 72,200 7,762
- Labour m3 0.10 5,000 5,300 530
- Equipment ls 1.00 2,180 3,209 3,209
Total 11,500
14 Blinding concrete (1:3:5), 50mm thk m2 1.00

- Ready mix Bo (incl.waste 7.5%) m3 0.0538 257,000 244,150 13,123
- Labour m2 1.00 6,500 7,571 7,571
- Equipment ls 1.00 ga ada 806 806
Total 21,500
15 Concrete grade f'c 250 kg/cm2 m3 1.00

- Ready mix f'c 250 (incl.waste 5%) m3 1.05 319,000 303,050 318,203
- Labour m3 1.00 16,000 20,598 20,598
- Equipment ls 1.00 16,825 37,200 37,200
Total 376,000

- Labour m3 1.00 16,000 20,598 20,598
- Equipment ls 1.00 16,825 37,200 37,200
Total 389,900

- Labour m3 1.00 16,000 20,598 20,598
- Equipment ls 1.00 16,825 37,200 37,200
Total 413,500

- Labour m3 1.00 16,000 20,598 20,598
- Equipment ls 1.00 16,825 37,200 37,200
Total 437,000
19 Concrete grade f'c 400 kg/cm2 for basement slab, 450mm thick m3 1.00
- Labour m3 1.00 16,000 20,598 20,598
- Mesh separator ls 1.00 15,000 14,900 14,900
- Equipment ls 1.00 16,825 37,200 37,200
Total 451,900

The Summit
Contract
- Labour m3 1.00 16,000 20,598 20,598
- Equipment ls 1.00 16,825 37,200 37,200
Total 454,500
- Labour m3 1.00 16,000 20,598 20,598
- Equipment ls 1.00 16,825 37,200 37,200
Total 456,200
22 Concrete grade f'c 400 kg/cm2 for suspended slab, 300mm thick m3 1.00
- Labour m3 1.00 16,000 20,598 20,598
- Equipment ls 1.00 16,825 37,200 37,200
Total 459,700
- Labour m3 1.00 16,000 20,598 20,598
- Equipment ls 1.00 16,825 37,200 37,200
Total 464,100
- Labour m3 1.00 16,000 20,598 20,598
- Equipment ls 1.00 16,825 37,200 37,200
Total 481,500

- Labour m3 1.00 16,000 20,598 20,598
- Equipment ls 1.00 16,825 37,200 37,200
Total 480,600

- Labour m3 1.00 16,000 20,598 20,598
- Equipment ls 1.00 16,825 37,200 37,200
Total 510,300
27 Loss formwork for pile cap m2 1.00

- Concrete blockwall (incl.waste 5%) nr 12.50 1,300 1,300 16,250
- Mortar 1:5 m3 0.020 300,620 330,680 6,614
- Labour m2 1.00 10,000 19,636 19,636
Total 42,500
28 Loss formwork for matt foundation m2 1.00

- Concrete blockwall (incl.waste 5%) nr 34.65 1,300 1,300 45,045
- Mortar 1:5 m3 0.105 300,620 330,680 34,721
- Labour m2 1.00 10,000 24,761 24,761
- Concrete lintel m 0.40 49,390 79,932 31,973

The Summit
Contract
Total 136,500
29 Formwork slab on grade m2 1.00

- Plywood 12mm thk (incl.waste 5%) sht 0.084 105,000 99,750 8,379
- Timber (incl.waste 5%) m3 0.016 1,200,000 1,140,000 18,240
- Nail (incl.waste 5%) kg 0.200 7,000 6,650 1,330
- Form oil (incl.waste 5%) ltr 0.053 6,000 5,700 299
- Fabrication & installation m2 1.00 27,500 18,622 18,622
- Equipment ls 1.00 2,240 1,830 1,830
Total 48,700
30 Formwork column, wall m2 1.00

- Fabrication, installation & dismantle (subcont) m2 1.00 58,000 68,590 68,590
- Equipment ls 1.00 5,000 5,910 5,910
Total 74,500
Waterproofing additive to surface of basement slabs, two coat

31 application, Formdex m2 1.00
- Waterproofing Formdexplus 1.5kg/m2 m2 1.00 43,000 43,000 43,000
- Install m2 1.00 3,000 16,000 16,000
Total 59,000
32 Waterstop m' 1.00

- Waterstop Volclay RX 101 m' 1.00 52,000 52,000 52,000
- Install m' 1.00 5,000 21,100 21,100
Total 73,100
33 Casting new slab on grade up to diaphragm wall to make clean

and water tight joint including chipping groove, Volclay RX-101
water stop and Hilti chemical anchors m' 1.00
- Waterstop Volclay RX 101 (incl.install) m' 1.00 57,000 73,100 73,100
- Hilti chemical anchors; HIT HY 150 nr 3.00 61,200 78,540 235,620
- Chipping and cleaning m' 1.00 7,500 9,680 9,680
Total 318,400
34 Ficher chemical anchor vynilester hybrid nr 1.00

- Subcon't nr 1.00 61,200 78,600 78,600
Total 78,600
35 Dowel, 22mm diameter x 1570mm long nr 1.00

- Bar D. 16-25mm (incl.waste 3%) kg -
- Cut, bend & fix kg 4.68 300 350 1,638
- Equipment ls 1.00 162 162
Total 1,800

- Bar D. 16-25mm (incl.waste 3%) kg -
- Cut, bend & fix kg 6.853 300 350 2,399
Total 2,600

- Bar D. 13mm (incl.waste 3%) kg
- Cut, bend & fix kg 0.811 300 350 284

The Summit
Contract
Total 300

- Bar D. 16-25mm (incl.waste 3%) kg
- Cut, bend & fix kg 1.516 300 350 531
Total 692
39 WF steel, size 400mm x 200mm x 8mm x 13mm (R1) (66 kg/m) kg 1.00
- Subcon't steel structure kg 1.00 10,180 13,100 13,100
Total 13,100
40 Reinforced roof screed bed laid to falls and crossfalls, min 50mm
thick m2 1.00
- Mortar 1:3 m3 0.05 400,580 440,640 22,032
- Wire mesh M6 m2 1.00 23,430 31,700 31,700
- Expansion joint; as specified m2 1.00 15,468 15,468 15,468
Total 69,200
41 Bed 50mm thick, as protective screed (1:3) laid on waterpoofing

membrane, at water tank area m2 1.00
- Mortar 1:3 m3 0.05 400,580 440,640 22,032
- Chicken wire (incl.waste 5%) m2 1.05 2,000 1,900 1,995
- Bonding agent Sikabond (incl.waste 5%) ltr 0.105 12,000 11,400 1,197
- Portland cement @50 kg (incl.waste 5%) bag 0.105 28,000 26,600 2,793
- Labour m2 1.00 5,000 18,583 18,583
Total 46,600
42 Waterproofing membrane laid on concrete roof slab m2 1.00

- Supply & install waterproofing membrane Fosroc Torcel 3P m2 1.00 45,000 57,800 57,800
Total 57,800
43 Rockwool insulation 50mm thick, 60kg/m3 density,

incl.aluminium foil single layer and galvanize roof mesh
100x100mm m2 1.00
- Rockwool insulation 60kg/m3 density (subcon't) m2 1.00 63,900 82,060 82,060
- Aluminium foil single layer + galv.roof mesh 100x100mm (subcon't) m2 1.00 10,000 12,840 12,840
Total 94,900
44 Metal roof sheeting m2 1.00

- Supply & install zincalume corrugated sheet 0.40mm thk m2 1.00 74,500 95,600 95,600
Total 95,600
45 Brickwork (1:3) 100mm thick + lintel m2 1.00

- Local red brick (incl.waste 5%) nos 95 230 230 21,850
- Mortar 1:3 m3 0.02 400,580 440,640 9,253
- Install brickwall m2 1.00 10,000 12,635 12,635
- Concrete lintel m' 0.40 49,390 79,932 31,961
Total 75,700

- Mortar 1:3 m3 0.047 400,580 440,640 20,710
Total 115,400

The Summit
Contract

- Mortar 1:3 m3 0.067 400,580 440,640 29,523
Total 126,500

- Mortar 1:5 m3 0.02 300,620 330,680 6,944
Total 73,000

- Mortar 1:5 m3 0.034 300,620 330,680 11,243
Total 92,900

- Mortar 1:5 m3 0.047 300,620 330,680 15,542
Total 109,700

- Mortar 1:5 m3 0.101 300,620 330,680 33,399
Total 145,300
52 Plaster (1:3) + skimcoat to wall m2 1.00

- Mortar 1:3 (incl.waste 5%) m3 0.025 400,580 440,640 11,016
- Labour plaster m2 1.00 8,000 11,780 11,780
- Portland cement @50 kg (incl.waste 5%) bag 0.025 28,000 28,000 706
- Labour skimcoat m2 1.00 4,000 5,698 5,698
Total 29,200

- Labour plaster m2 1.00 8,000 11,329 11,329
Total 26,000
54 Aerated concrete block wall (1:5) 100mm thick + lintel m2 1.00

- Aerated concrete block 590x190x100mm thk (incl.waste 5%) m3 0.093 360,000 342,000 31,806
- Drymix mortar MU 380 (incl.waste 5%) bag 0.100 48,000 48,000 4,800
- Install celcon wall m2 1.00 10,000 17,821 17,821
Total 86,400


The Summit
Contract
Total 110,000

Total 122,000

Total 132,000

Total 155,300
59 Screed (1:5) trowelled smooth; bed, 50mm thick to landing m2 1.00

- Labour & trowel m2 1.00 6,500 10,239 10,239
Total 27,600
60 Plaster with smooth finish drymix to aerated concrete block wall m2 1.00
- Labour plaster m2 1.00 8,000 12,082 12,082
Total 26,600
61 Precast concrete panel wall 100mm thick m2 1.00

- Precast concrete wall 100mm thk ex.PATON m2 1.00 100,000 100,000 100,000
- Install precast concrete wall m2 1.00 55,000 55,000 55,000
- Seal & grout m2 1.00 50,000 50,160 50,160
- Handling, anchor & bracket m2 1.00 45,000 45,640 45,640
Total 250,800
62 Prepare and apply acrylic emulsion paint at stair m2 1.00

- Subcon't; acrylic emulsion paint at stair m2 1.00 14,000 18,000 18,000
Total 18,000
63 Prepare and apply weathershield paint m2 1.00

- Subcon't; weathershield paint at wall m2 1.00 14,500 18,600 18,600
Total 18,600
64 Ceramic wall tile 200 x 200mm ROMAN m2 1.00

- Ceramic wall tile 200x200mm ROMAN (incl.waste 5%) m2 1.05 30,450 28,928 30,374
- Adhesive MU 400 (incl.waste 5%) kg 5.25 1,920 2,460 12,915
- Grout AM 50 (incl.waste 5%) kg 0.63 6,500 6,500 4,095
- Install ceramic wall m2 1.00 15,000 31,016 31,016

The Summit
Contract
Total 78,400
65 Ceramic skirting, 100mmH (non slip) m' 1.00

- Ceramic nosing tile 200x100mm ROMAN (incl.waste 5%) m' 1.05 4,550 4,323 4,539
- Grout AM 50 (incl.waste 5%) kg 0.11 6,500 6,500 683
- Install ceramic skirting tile m' 1.00 8,000 12,026 12,026
Total 19,200
66 Homogenous wall tile 600 x 600mm m2 1.00

- Homogenous wall tile 600x600mm-PC rates (incl.waste 5%) m2 1.05 136,200 129,390 135,860
- Install homogenous wall m2 1.00 17,500 23,178 23,178
Total 174,000

- Homogenous wall tile 300x600mm-PC rates (incl.waste 5%) m2 1.05 136,200 129,390 135,860
Total 174,000
68 Ceramic floor tile 200 x 200mm ROMAN m2 1.00

- Ceramic floor tile 200x200mm ROMAN (incl.waste 5%) m2 1.05 27,300 25,935 27,232
- Install ceramic floor m2 1.00 12,500 26,808 26,808
Total 67,900

Total 68,600

Total 82,100

Total 68,500
72 Ceramic nosing tile 100 x 100mm;stair ROMAN m' 1.00

- Ceramic nosing tile 200x100mm ROMAN (incl.waste 5%) m' 1.05 3,500 3,325 3,491

The Summit
Contract

- Install ceramic nosing tile m' 1.00 8,000 11,773 11,773
Total 17,900
73 Homogenous floor tile 300 x 300mm m2 1.00

- Homogenous floor tile 300x300mm-PC rates (incl.waste 5%) m2 1.05 103,700 98,515 103,441
- Install homogeneous floor m2 1.00 15,000 19,082 19,082
Total 135,700

- Homogenous floor tile 600x600mm-PC rates (incl.waste 5%) m2 1.05 136,200 129,390 135,860
- Install homogeneous floor m2 1.00 15,000 21,128 21,128
Total 168,800
75 Skirting 100mm high, tile size 100 x 600 x 8mm thick m' 1.00
- Homogenous tile 100x600mm-PC rates (incl.waste 5%) m' 1.05 23,154 21,996 23,096
- Install homogeneous skirting m' 1.00 2,550 11,568 11,568
Total 37,300
- Homogenous tile 100x300mm-PC rates (incl.waste 5%) m' 1.05 31,110 29,555 31,032
- Install homogeneous skirting m' 1.00 4,500 16,832 16,832
Total 50,500
77 Screed (1:3); bed, 30mm thick with trowel smooth finish m2 1.00
- Labour & trowel m2 1.00 6,500 9,820 9,820
Total 23,700
78 Screed (1:3); bed, 20mm thick to receive ceramic floor tiles m2 1.00
- Labour m2 1.00 1,047 1,047
Total 10,300
79 Steel grille at ramp; gratting plat 40x10mm, steel frame 50x50x5m m' 1.00
- Subcon't; steel plate 40x10mm kg 11.00 10,080 12,930 142,230
- Subcon't; steel frame 50x50x5mm kg 9.07 10,080 12,940 117,370
Total 259,600
80 Floor hardener m2 1.00

- Subcon't; floor hardener 5kg/m2 ex.SIKA m2 1.00 9,000 11,500 11,500
Total 11,500
81 Waterproofing coating; floor in toilet& r. wudhu m2 1.00

- Supply & install waterproofing coating SIKATOP 107 m2 1.00 24,000 30,800 30,800

The Summit
Contract
Total 30,800
82 Paving stone, 80mm thick m2 1.00

- Paving stone, 80mm thick ex.CISANGKAN (incl.waste 5%) m2 1.05 52,500 49,875 52,369
- Install m2 1.00 12,500 34,431 34,431
Total 86,800
83 Single timber door (Electronic control room door type PB01),

double melaminto leave size 1040 x 2360mm high, cream color
duco paint, aluminium frame door 40 x 60mm, with louvre size
800 x 640mm high nr 1.00
- Subcon't; supply single door nr 1.000 1,871,770 2,345,370 2,345,370
- Subcon't; install single door nr 1.000 125,000 156,630 156,630
Total 2,502,000
84 Double steel door (Pump room door type PB07), overall size 1800
x 2400mm high, louvre size 2 x 600 x 2050mm high; including
hardware nr 1.00
- Subcon't; supply & install double steel door nr 1.000 4,879,000 6,262,910 6,262,910
- Subcon't; supply & install hardware nr 1.000 2,080,000 2,669,990 2,669,990
Total 8,932,900
85 Concrete platform for bathtub nr 1.00

- Brickwork 1:3; 100mm thk (incl.install) m2 0.97 60,011 75,700 73,429
- Sirtu m3 0.372 78,580 62,255 23,159
- Plaster 1:3 m2 0.97 18,010 22,796 22,112
Total 118,700
86 Concrete platform for squating closet nr 1.00

- Brickwork 1:3; 100mm thk (incl.install) m2 0.508 60,011 75,700 38,447
- Sirtu m3 0.104 78,580 62,255 6,475
- Plaster 1:3 m2 0.508 18,010 22,796 11,578
Total 56,500

The Summit
Contract
NO. DESCRIPTION UNIT QTY rate RATE

- Bar D. 10mm (incl.waste 3%) kg 1.03 4,400
- Tying wire kg 0.015 4,350 3,850
- Spacer nr 0.112 330 290
- Subcon't fabrication & installation kg 1.00 350 310
Total

- Tying wire kg 0.015 4,350 3,850
- Spacer nr 0.112 330 290
Total
3 Bar reinforcement BJTD-40; 16mm-25mm dia. kg 1.00

- Bar D. 16-25mm (incl.waste 3%) kg 1.03 4,350
- Tying wire kg 0.015 4,350 3,850
- Spacer nr 0.112 330 290
Total
4 Bar reinforcement BJTD-40; 16mm-25mm dia. (to matt found.) kg 1.00

- Bar D. 16-25mm (incl.waste 3%) kg 1.03 4,350
- Tying wire kg 0.015 4,350 3,850
- Spacer nr 0.112 330 290
- Support; rebar, steel pipes, angle, etc ls 1.00 1,250 960
Total

- Tying wire kg 0.015 4,350 3,850
- Spacer nr 0.112 330 290
Total
6 Bar reinforcement BJTD-40; 29mm dia. (to matt found.) kg 1.00

- Tying wire kg 0.015 4,350 3,850
- Spacer nr 0.112 330 290
Total

- Tying wire kg 0.015 4,350 3,850
- Spacer nr 0.112 330 290
Total
Page 11 of 55 36858963.xls/summit contract

The Summit
Contract
8 Bar reinforcement BJTD-40; 32mm dia. (to matt found.) kg 1.00

- Tying wire kg 0.015 4,350 3,850
- Spacer nr 0.112 330 290
Total
9 Wiremesh M6 one layer m2 1.00

- BRC mesh M6 (incl.waste 13.5%) m2 1.14 18,100 18,100
- Spacer nr 2.27 330 290
- Labour m2 1.00 5,000 10,498
Total
10 Trimming and enlarge excavation m3 1.00

- Subcon't m3 1.00 7,740 8,500
Total
11 Excavation for basement not exceeding 1.50m deep m3 1.00

- Subcon't m3 1.00 14,700 16,200
Total
12 Disposal of excavated material off site m3 1.00

- Subcon't m3 1.00 18,650 24,000
Total
13 Backfilling m3 1.00
- Labour m3 1.00 15,000 19,300
- Equipment m3 1.00 2,180 2,800
Total
14 Cutt off bored piles 1000mm dia. no 1.00

- Subcon't cutting off pile no 1.00 100,000 129,360
- Subcon't disposal, cleaning,etc no 1.00 17,500 22,640
Total
15 Sand blinding,100mm thk for basement m2 1.00

- Sand bed (incl.waste 7.5%) m3 0.108 76,000 72,200
- Labour m3 0.10 5,000 6,130
- Equipment ls 1.00 2,180 4,926
Total
16 Sand blinding,100mm thk; horizontal m2 1.00

- Sand bed (incl.waste 7.5%) m3 0.108 76,000 72,200
- Labour m3 0.10 5,000 5,300
- Equipment ls 1.00 2,180 3,209
Total
17 Blinding concrete (1:3:5), 50mm thk m2 1.00

- Ready mix Bo (incl.waste 7.5%) m3 0.0538 257,000 244,150
- Labour m2 1.00 6,500 7,571

The Summit
Contract
- Equipment ls 1.00 ga ada 806

Total

- Ready mix f'c 250 (incl.waste 5%) m3 1.05 319,000 303,050
- Labour m3 1.00 16,000 20,598
- Equipment ls 1.00 16,825 37,200
Total

- Labour m3 1.00 16,000 20,598
- Equipment ls 1.00 16,825 37,200
Total

- Labour m3 1.00 16,000 20,598
- Equipment ls 1.00 16,825 37,200
Total

- Labour m3 1.00 16,000 20,598
- Equipment ls 1.00 16,825 37,200
Total
22 Concrete grade f'c 400 kg/cm2 for matt foundation m3 1.00

- Labour m3 1.00 16,000 20,598
- Thermocoppel & chilled water ls 1.00 20,500 23,980
- Mesh separator ls 1.00 3,342 4,023
- Equipment ls 1.00 16,825 37,200
Total
- Labour m3 1.00 16,000 20,598
- Equipment ls 1.00 16,825 37,200
Total
- Labour m3 1.00 16,000 20,598
- Equipment ls 1.00 16,825 37,200
Total
- Labour m3 1.00 16,000 20,598

The Summit
Contract
- Equipment ls 1.00 16,825 37,200

Total
26 Concrete grade f'c 400 kg/cm2 for suspended slab, 300mm thick m3 1.00
- Labour m3 1.00 16,000 20,598
- Equipment ls 1.00 16,825 37,200
Total
- Labour m3 1.00 16,000 20,598
- Equipment ls 1.00 16,825 37,200
Total
- Labour m3 1.00 16,000 20,598
- Equipment ls 1.00 16,825 37,200
Total

- Labour m3 1.00 16,000 20,598
- Equipment ls 1.00 16,825 37,200
Total

- Labour m3 1.00 16,000 20,598
- Equipment ls 1.00 16,825 37,200
Total
31 Loss formwork for pile cap m2 1.00

- Concrete blockwall (incl.waste 5%) nr 12.50 1,300 1,300
- Mortar 1:5 m3 0.020 300,620 330,680
- Labour m2 1.00 10,000 19,636
Total
32 Loss formwork for matt foundation, 200mm thick m2 1.00

- Concrete blockwall (incl.waste 5%) nr 34.65 1,300 1,300
- Mortar 1:5 m3 0.105 300,620 330,680
- Labour m2 1.00 10,000 24,761
- Concrete lintel m 0.40 49,390 79,932
Total
33 Formwork slab on grade m2 1.00

- Plywood 12mm thk (incl.waste 5%) sht 0.084 105,000 99,750
- Timber (incl.waste 5%) m3 0.016 1,200,000 1,140,000

The Summit
Contract
- Nail (incl.waste 5%) kg 0.200 7,000 6,650

- Form oil (incl.waste 5%) ltr 0.053 6,000 5,700
- Fabrication & installation m2 1.00 27,500 18,622
- Equipment ls 1.00 2,240 1,830
Total
34 Formwork column, wall m2 1.00

- Fabrication, installation & dismantle m2 1.00 58,000 68,590
- Equipment ls 1.00 5,000 5,910
Total
Waterproofing additive to surface of basement slabs, two coat

35 application, Formdex m2 1.00
- Waterproofing Formdexplus 1.5kg/m2 m2 1.00 43,000 43,000
- Install m2 1.00 3,000 16,000
Total
36 Waterstop m' 1.00

- Waterstop Volclay RX 101 m' 1.00 52,000 52,000
- Install m' 1.00 5,000 21,100
Total
Casting new slab on grade up to diaphragm wall to make clean

and water tight joint including chipping groove, Volclay RX-101
37 water stop and Hilti chemical anchors m' 1.00
- Waterstop Volclay RX 101 (incl.install) m' 1.00 57,000 73,100
- Hilti chemical anchors; HIT HY 150 nr 3.00 61,200 78,540
- Chipping and cleaning m' 1.00 7,500 9,680
Total
38 Ficher chemical anchor vynilester hybrid nr 1.00

- Subcon't nr 1.00 61,200 78,600
Total

- Cut, bend & fix kg 4.68 300 350
- Equipment ls 1.00 162
Total

- Cut, bend & fix kg 6.853 300 350
Total

- Bar D. 13mm (incl.waste 3%) kg
- Cut, bend & fix kg 0.811 300 350
Total

The Summit
Contract

- Cut, bend & fix kg 1.516 300 350
Total
43 WF steel, size 400mm x 200mm x 8mm x 13mm (R1) (66 kg/m) kg 1.00
- Subcon't steel structure kg 1.00 10,180 13,100
Total
Reinforced roof screed bed laid to falls and crossfalls, min 50mm
44 thick m2 1.00
- Mortar 1:3 m3 0.05 400,580 440,640
- Wire mesh M6 m2 1.00 23,430 31,700
- Expansion joint; as specified m2 1.00 15,468 15,468
Total
Bed 50mm thick, as protective screed (1:3) laid on waterpoofing

45 membrane, at water tank area m2 1.00
- Mortar 1:3 m3 0.05 400,580 440,640
- Chicken wire (incl.waste 5%) m2 1.05 2,000 1,900
- Bonding agent Sikabond (incl.waste 5%) ltr 0.105 12,000 11,400
- Portland cement @50 kg (incl.waste 5%) bag 0.105 28,000 26,600
- Labour m2 1.00 5,000 18,583
Total
46 Waterproofing membrane laid on concrete roof slab m2 1.00

- Supply & install waterproofing membrane Fosroc Torcel 3P m2 1.00 45,000 57,800
Total
47 Rockwool insulation 50mm thick, 60kg/m3 density,

incl.aluminium foil single layer and galvanize roof mesh
100x100mm m2 1.00
- Rockwool insulation 60kg/m3 density (subcon't) m2 1.00 63,900 82,060
- Aluminium foil single layer + galv.roof mesh 100x100mm (subcon't) m2 1.00 10,000 12,840
Total
48 Metal roof sheeting m2 1.00

- Supply & install zincalume corrugated sheet 0.40mm thk m2 1.00 74,500 95,600
Total

- Local red brick (incl.waste 5%) nos 95 230 230
- Mortar 1:3 m3 0.02 400,580 440,640
- Install brickwall m2 1.00 10,000 12,635
- Concrete lintel m' 0.40 49,390 79,932
Total

- Mortar 1:3 m3 0.047 400,580 440,640

The Summit
Contract
Total

- Mortar 1:3 m3 0.067 400,580 440,640
Total

- Mortar 1:5 m3 0.02 300,620 330,680
Total

- Mortar 1:5 m3 0.034 300,620 330,680
Total

- Mortar 1:5 m3 0.047 300,620 330,680
Total

- Mortar 1:5 m3 0.101 300,620 330,680
Total

- Mortar 1:3 (incl.waste 5%) m3 0.025 400,580 440,640
- Labour plaster m2 1.00 8,000 11,780
- Labour skimcoat m2 1.00 4,000 5,698
Total

- Labour plaster m2 1.00 8,000 11,329

The Summit
Contract

Total

- Aerated concrete block 590x190x100mm thk (incl.waste 5%) m3 0.093 360,000 342,000
- Drymix mortar MU 380 (incl.waste 5%) bag 0.100 48,000 48,000
- Install celcon wall m2 1.00 10,000 17,821
Total

Total

Total

Total

Total
63 Screed (1:5) trowelled smooth; bed, 50mm thick to landing m2 1.00

- Labour & trowel m2 1.00 6,500 10,239
Total
64 Plaster with smooth finish drymix to aerated concrete block wall m2 1.00
- Labour plaster m2 1.00 8,000 12,082

The Summit
Contract
Total
65 Precast concrete panel wall 100mm thick m2 1.00

- Precast concrete wall 100mm thk ex.PATON m2 1.00 100,000 100,000
- Install precast concrete wall m2 1.00 55,000 55,000
- Seal & grout m2 1.00 50,000 50,160
- Handling, anchor & bracket m2 1.00 45,000 45,640
Total
66 Prepare and apply acrylic emulsion paint at stair m2 1.00

- Subcon't; acrylic emulsion paint at stair m2 1.00 14,000 18,000
Total
67 Prepare and apply weathershield paint m2 1.00

- Subcon't; weathershield paint at wall m2 1.00 14,500 18,600
Total

- Ceramic wall tile 200x200mm ROMAN (incl.waste 5%) m2 1.05 30,450 28,928
- Adhesive MU 400 (incl.waste 5%) kg 5.25 1,920 2,460
- Grout AM 50 (incl.waste 5%) kg 0.63 6,500 6,500
- Install ceramic wall m2 1.00 15,000 31,016
Total
69 Ceramic skirting, 100mmH (non slip) m' 1.00

- Ceramic nosing tile 200x100mm ROMAN (incl.waste 5%) m' 1.05 4,550 4,323
- Install ceramic skirting tile m' 1.00 8,000 12,026
Total

- Homogenous wall tile 600x600mm-PC rates (incl.waste 5%) m2 1.05 136,200 129,390
- Install homogenous wall m2 1.00 17,500 23,178
Total

- Homogenous wall tile 300x600mm-PC rates (incl.waste 5%) m2 1.05 136,200 129,390
- Install homogenous wall m2 1.00 17,500 23,178
Total

- Ceramic floor tile 200x200mm ROMAN (incl.waste 5%) m2 1.05 27,300 25,935
- Install ceramic floor m2 1.00 12,500 26,808
Total

The Summit
Contract
Total

Total

Total
76 Ceramic nosing tile 100 x 100mm;stair ROMAN m' 1.00

- Ceramic nosing tile 200x100mm ROMAN (incl.waste 5%) m' 1.05 3,500 3,325
- Install ceramic nosing tile m' 1.00 8,000 11,773
Total

- Homogenous floor tile 300x300mm-PC rates (incl.waste 5%) m2 1.05 103,700 98,515
- Install homogeneous floor m2 1.00 15,000 19,082
Total

- Homogenous floor tile 600x600mm-PC rates (incl.waste 5%) m2 1.05 136,200 129,390
- Install homogeneous floor m2 1.00 15,000 21,128
Total
- Homogenous tile 100x600mm-PC rates (incl.waste 5%) m' 1.05 23,154 21,996
- Install homogeneous skirting m' 1.00 2,550 11,568
Total

The Summit
Contract
- Homogenous tile 100x300mm-PC rates (incl.waste 5%) m' 1.05 31,110 29,555
- Install homogeneous skirting m' 1.00 4,500 16,832
Total
81 Screed (1:3); bed, 30mm thick with trowel smooth finish m2 1.00
- Labour & trowel m2 1.00 6,500 9,820
Total
82 Screed (1:3); bed, 20mm thick to receive ceramic floor tiles m2 1.00
- Labour m2 1.00 1,047
Total
83 Steel grille at drainage size 20x30x260mm m' 1.00

- Subcon't; steel grille 20x30x260mm @30mm kg 16.11 11,200 14,350
- Subcon't; steel frame 30x30x3mm kg 2.72 10,080 12,912
Total
84 Steel grille at ramp; gratting plat 40x10mm, steel frame 50x50x5m m' 1.00
- Subcon't; steel plate 40x10mm kg 11.00 10,080 12,930
- Subcon't; steel frame 50x50x5mm kg 9.07 10,080 12,940
Total
85 Floor hardener m2 1.00

- Subcon't; floor hardener 5kg/m2 ex.SIKA m2 1.00 9,000 11,500
Total
86 Waterproofing coating; floor in toilet& r. wudhu m2 1.00

- Supply & install waterproofing coating SIKATOP 107 m2 1.00 24,000 30,800
Total
87 Paving stone, 80mm thick m2 1.00

- Paving stone, 80mm thick ex.CISANGKAN (incl.waste 5%) m2 1.05 52,500 52,500
- Install m2 1.00 12,500 31,675
Total
88 Single timber door (Electronic control room door type PB01),

double melaminto leave size 1040 x 2360mm high, cream color
duco paint, aluminium frame door 40 x 60mm, with louvre size
800 x 640mm high nr 1.00
- Subcon't; supply single door nr 1.000 1,871,770 2,345,370
- Subcon't; install single door nr 1.000 125,000 156,630
Total
89 Double steel door (Pump room door type PB07), overall size 1800
x 2400mm high, louvre size 2 x 600 x 2050mm high; including
hardware nr 1.00
- Subcon't; supply & install double steel door nr 1.000 4,879,000 6,262,910
- Subcon't; supply & install hardware nr 1.000 2,080,000 2,669,990
Total

The Summit
Contract
90 Concrete platform for bathtub nr 1.00

- Brickwork 1:3; 100mm thk m2 0.97 60,011 75,700
- Sirtu m3 0.372 78,580 62,255
- Plaster 1:3 m2 0.97 18,010 22,796
Total
91 Concrete platform for squating closet nr 1.00

- Brickwork 1:3; 100mm thk m2 0.508 60,011 75,700
- Sirtu m3 0.104 78,580 62,255
- Plaster 1:3 m2 0.508 18,010 22,796
Total

AMOUNT
-
58
32
310
400
-
58
32
310
400
-
58
32
310
400
-
58
32
960
620
1,670
-
58
32
310
400
-
58
32
960
620
1,670
-
58
32
310
400

AMOUNT
-
58
32
960
620
1,670
20,544
658
10,498
31,700
8,500
8,500
16,200
16,200
24,000
24,000
19,300
2,800
22,100
129,360
22,640
152,000
7,762
613
4,926
13,300
7,762
530
3,209
11,500
13,123
7,571

AMOUNT
806
21,500
318,203
20,598
37,200
376,000
332,103
20,598
37,200
389,900
355,703
20,598
37,200
413,500
379,203
20,598
37,200
437,000
359,100
20,598
23,980
4,023
37,200
444,900
379,203
20,598
14,900
37,200
451,900
379,203
20,598
17,500
37,200
454,500
379,203
20,598
19,200

AMOUNT
37,200
456,200
379,203
20,598
22,700
37,200
459,700
379,203
20,598
27,100
37,200
464,100
379,203
20,598
44,500
37,200
481,500
422,803
20,598
37,200
480,600
452,503
20,598
37,200
510,300
16,250
6,614
19,636
42,500
45,045
34,721
24,761
31,973
136,500
8,379
18,240

AMOUNT
1,330
299
18,622
1,830
48,700
68,590
5,910
74,500
43,000
16,000
59,000
52,000
21,100
73,100
73,100
235,620
9,680
318,400
78,600
78,600
-
1,638
162
1,800
-
2,399
201
2,600
284
16
300

AMOUNT
531
161
692
13,100
13,100
22,032
31,700
15,468
69,200
22,032
1,995
1,197
2,793
18,583
46,600
57,800
57,800
82,060
12,840
94,900
95,600
95,600
21,850
9,253
12,635
31,961
75,700
43,470
20,710
19,259
31,961

AMOUNT
115,400
43,470
29,523
21,546
31,961
126,500
21,850
6,944
12,244
31,961
73,000
33,810
11,243
15,885
31,961
92,900
43,470
15,542
18,727
31,961
109,700
55,660
33,399
24,280
31,961
145,300
11,016
11,780
706
5,698
29,200
8,267
11,329
706

AMOUNT
5,698
26,000
31,806
4,800
17,821
31,973
86,400
49,034
7,200
21,793
31,973
110,000
57,207
8,400
24,421
31,973
122,000
65,379
9,600
25,048
31,973
132,000
81,724
12,000
29,604
31,973
155,300
17,361
10,239
27,600
6,300
2,520
12,082
5,698

AMOUNT
26,600
100,000
55,000
50,160
45,640
250,800
18,000
18,000
18,600
18,600
30,374
12,915
4,095
31,016
78,400
4,539
1,953
683
12,026
19,200
135,860
12,915
2,048
23,178
174,000
135,860
12,915
2,048
23,178
174,000
27,232
9,765
4,095
26,808
67,900

AMOUNT
28,429
9,765
3,413
26,994
68,600
38,404
9,765
3,413
30,519
82,100
28,977
9,765
2,730
27,028
68,500
3,491
1,953
683
11,773
17,900
103,441
9,765
3,413
19,082
135,700
135,860
9,765
2,048
21,128
168,800
23,096
1,953
683
11,568
37,300

AMOUNT
31,032
1,953
683
16,832
50,500
13,880
9,820
23,700
9,253
1,047
10,300
231,179
35,122
266,300
142,230
117,370
259,600
11,500
11,500
30,800
30,800
55,125
31,675
86,800
2,345,370
156,630
2,502,000
6,262,910
2,669,990
8,932,900

AMOUNT
73,429
23,159
22,112
118,700
38,447
6,475
11,578
56,500

The Summit
Submission : 19-04-2005
Bar reinforcement BJTD-40; 10mm dia. kg 1.00

- Bar D. 10mm (incl.waste 3%) kg 1.03 4,400 4,400 4,532
- Tying wire kg 0.015 1,800 1,800 27
- Spacer nr 0.112 268 270 30
- Equipment ls 1.00 42 41 41
- Fabrication & installation kg 1.00 300 300 300
Total 4,930

- Tying wire kg 0.015 1,800 1,800 27
- Spacer nr 0.112 268 270 30
- Equipment ls 1.00 42 47 47
Total 4,910
Bar reinforcement BJTD-40; 16mm-25mm dia. kg 1.00

- Bar D. 16mm-25mm (incl.waste 3%) kg 1.03 4,350 4,350 4,481
- Tying wire kg 0.015 1,800 1,800 27
- Spacer nr 0.112 268 270 30
- Equipment ls 1.00 42 42 42
Total 4,880
Bar reinforcement BJTD-40; 16mm-25mm dia. (to matt found.) kg 1.00

- Bar D. 16mm-25mm (incl.waste 3%) kg 1.03 4,350 4,350 4,481
- Tying wire kg 0.015 1,800 1,800 27
- Spacer nr 0.112 268 270 30
- Support; D22mm @1m ls 1.00 1,250 1,250 1,250
- Equipment ls 1.00 42 42 42
Total 6,130

- Tying wire kg 0.015 1,800 1,800 27
- Spacer nr 0.112 268 270 30
- Equipment ls 1.00 42 47 47
Total 4,910
Bar reinforcement BJTD-40; 29mm dia. (to matt found.) kg 1.00

- Tying wire kg 0.015 1,800 1,800 27
- Spacer nr 0.112 268 270 30
- Support; D22mm @1m ls 1.00 1,250 1,250 1,250
- Equipment ls 1.00 42 47 47
Total 6,160

Page 35 of 55 36858963.xls/summit rev02

The Summit
- Tying wire kg 0.015 1,800 1,800 27

- Spacer nr 0.112 268 270 30
- Equipment ls 1.00 42 41 41
Total 4,930
Bar reinforcement BJTD-40; 32mm dia. (to matt found.) kg 1.00

- Tying wire kg 0.015 1,800 1,800 27
- Spacer nr 0.112 268 270 30
- Support; D22mm @1m ls 1.00 1,250 1,250 1,250
- Equipment ls 1.00 42 41 41
Total 6,180
Concrete grade f'c 250 kg/cm2 m3 1.00

- Labour m3 1.00 16,000 16,180 16,180
- Equipment ls 1.00 16,825 20,670 20,670
Total 371,800

- Labour m3 1.00 16,000 16,170 16,170
- Equipment ls 1.00 16,825 20,730 20,730
Total 385,500

- Labour m3 1.00 16,000 16,160 16,160
- Equipment ls 1.00 16,825 20,640 20,640
Total 408,500

- Labour m3 1.00 16,000 16,140 16,140
- Equipment ls 1.00 16,825 20,510 20,510
Total 432,500
Concrete grade f'c 400 kg/cm2 for matt foundation m3 1.00

- Labour m3 1.00 16,000 21,020 21,020
- Thermocoppel & chilled water ls 1.00 20,500 20,760 20,760
- Equipment ls 1.00 16,825 17,040 17,040
Total 440,200
Concrete grade f'c 400 kg/cm2 for basement slab, 400mm thick m3 1.00
- Labour m3 1.00 16,000 16,140 16,140
- Equipment ls 1.00 16,825 21,540 21,540

The Summit
Total 448,700

- Labour m3 1.00 16,000 16,120 16,120
- Equipment ls 1.00 16,825 20,180 20,180
Total 475,200

- Labour m3 1.00 16,000 16,130 16,130
- Equipment ls 1.00 16,825 20,670 20,670
Total 505,100
Loss formwork for matt foundation, 200mm thick m2 1.00

- Concrete blockwall nr 33.00 1,300 1,800 59,400
- Mortar 1:5 m3 0.105 300,592 416,610 43,744
- Install blockwall m2 1.00 10,000 13,920 13,920
Total 145,800
Brickwork (1:3) 100mm thick + lintel m2 1.00

- Local red brick (incl.waste 5%) nos 90.00 230 310 27,900
- Mortar 1:3 m3 0.02 400,576 542,230 11,387
Total 81,000
Brickwork (1:3) 200mm thick + lintel m2 1.00

- Local red brick (incl.waste 5%) nos 180.00 230 310 55,800
- Mortar 1:3 m3 0.05 400,576 542,230 25,485
Total 123,400
Plaster (1:3) + skimcoat to wall m2 1.00

- Labour plaster m2 1.00 8,000 11,297 11,297
Total 31,300
Celcon (1:5) 100mm thick + lintel m2 1.00

- Celcon block 590x190x100mm thk m3 0.086 378,000 551,650 47,442
- Drymix mortar MU 380 (incl.waste 5%) bag 0.10 1,400 2,040 204
Total 92,500

Total 117,600

The Summit

Total 131,700

Total 141,100

Total 166,900
Plaster + skimcoat drymix to celcon wall m2 1.00

- Labour plaster m2 1.00 8,000 10,830 10,830
Total 28,600
Ceramic wall tile 200 x 200mm ROMAN m2 1.00

- Ceramic wall tile 200x200mm ROMAN (incl.waste 5%) m2 1.05 31,970 42,960 45,108
- Adhesivet MU 400 (incl.waste 5%) kg 5.00 2,020 2,710 13,555
- Install ceramic wall m2 1.00 15,000 20,182 20,182
Total 84,100
Homogenous wall tile 600 x 600mm GRANITO m2 1.00

- Homogenous wall tile 600x600mm GRANITO (incl.waste 5%) m2 1.05 143,330 189,910 199,406
Total 237,500
Ceramic floor tile 200 x 200mm ROMAN m2 1.00

Total 72,700
Ceramic floor tile 400 x 400mm ROMAN m2 1.00


The Summit

Total 73,400
Homogenous floor tile 300 x 300mm m2 1.00

- Homogenous floor tile 300x300mm GRANITO (incl.waste 5%) m2 1.05 103,700 103,700 108,885
Total 135,000
Homogenous floor tile 600 x 600mm m2 1.00

- Homogenous floor tile 600x600mm GRANITO (incl.waste 5%) m2 1.05 136,200 136,200 143,010
Total 167,500

The Summit
READY MIX SUPPLIER
No Material Unit Price (Rp) Remarks
1 Readymix concrete Bo m3 257,000 Trumix; 13 (-1/+2)

2 Readymix concrete f'c 250 m3 319,000 Trumix; 13 (-1/+2)
6 Readymix concrete f'c 400 (MF) m3 360,000 Trumix; 13 (-1/+2)
Page 40 of 55
The Summit
Bar reinforcement BJTD-40; 10mm dia. kg 100.00%

- Bar D. 10mm (incl.waste 3%) kg 103.00% 4,700 4,700
- Tying wire kg 1.50% 1,650 1,650
- Spacer nr 11.20% 268 270
- Equipment ls 100.00% 42 44
- Fabrication & installation kg 100.00% 150 150
Total

- Tying wire kg 1.50% 1,650 1,650
- Spacer nr 11.20% 268 270
- Equipment ls 100.00% 42 50
Total
Bar reinforcement BJTD-40; 16mm-25mm dia. kg 100.00%

- Tying wire kg 1.50% 1,800 1,800
- Spacer nr 11.20% 268 270
- Equipment ls 100.00% 42 43
Total
Bar reinforcement BJTD-40; 16mm-25mm dia. (to matt found.) kg 100.00%

- Tying wire kg 1.50% 1,800 1,800
- Spacer nr 11.20% 268 270
- Support; D22mm @1m ls 100.00% 1,200 1,200
- Equipment ls 100.00% 42 43
Total

- Tying wire kg 1.50% 1,650 1,650
- Spacer nr 11.20% 268 270
- Equipment ls 100.00% 42 50
Total
Bar reinforcement BJTD-40; 29mm dia. (to matt found.) kg 100.00%

- Tying wire kg 1.50% 1,800 1,800
- Spacer nr 11.20% 268 270
- Support; D22mm @1m ls 100.00% 1,200 1,194
- Equipment ls 100.00% 42 44
Total

The Summit

- Tying wire kg 1.50% 1,650 1,650
- Spacer nr 11.20% 268 270
- Equipment ls 100.00% 42 44
Total
Bar reinforcement BJTD-40; 32mm dia. (to matt found.) kg 100.00%

- Tying wire kg 1.50% 1,800 1,800
- Spacer nr 11.20% 268 270
- Support; D22mm @1m ls 100.00% 1,200 1,198
- Equipment ls 100.00% 42 44
Total
Concrete grade f'c 250 kg/cm2 m3 100.00%

- Ready mix f'c 250 (incl.waste 5%) m3 105.00% 311,000 446,800
- Labour m3 100.00% 8,000 11,490
- Equipment ls 100.00% 16,825 24,170
Total

- Labour m3 100.00% 8,000 11,460
- Equipment ls 100.00% 16,825 24,092
Total

- Labour m3 100.00% 8,000 11,440
- Equipment ls 100.00% 16,825 24,053
Total

- Labour m3 100.00% 8,000 11,390
- Equipment ls 100.00% 16,825 23,952
Total
Concrete grade f'c 400 kg/cm2 for matt foundation m3 100.00%

- Labour m3 100.00% 8,000 11,390
- Thermocoppel & chilled water ls 100.00% 20,500 28,942
- Mesh separator ls 100.00% 3,342 4,760
- Equipment ls 100.00% 16,825 23,950
Total

The Summit
Concrete grade f'c 400 kg/cm2 for basement slab, 400mm thick m3 100.00%
- Labour m3 100.00% 8,000 11,390
- Mesh separator ls 100.00% 15,000 21,400
- Equipment ls 100.00% 16,825 25,052
Total

- Labour m3 100.00% 8,000 11,330
- Equipment ls 100.00% 16,825 23,828
Total

- Labour m3 100.00% 8,000 11,280
- Equipment ls 100.00% 16,825 23,709
Total
Loss formwork for matt foundation, 200mm thick m2 100.00%

- Concrete blockwall nr ### 1,300 1,770
- Mortar 1:5 m3 10.50% 300,592 410,330
- Install blockwall m2 100.00% 10,000 13,801
- Concrete lintel m 40.00% 51,837 70,760
Total
Brickwork (1:3) 100mm thick + lintel m2 100.00%

- Bata kuo shin (incl.waste 5%) nos ### 340 460
- Mortar 1:3 m3 2.10% 400,576 547,390
- Install brickwall m2 100.00% 10,000 14,079
- Concrete lintel m' 39.99% 51,837 70,840
Total
Brickwork (1:3) 200mm thick + lintel m2 100.00%

- Bata kuo shin (incl.waste 5%) nos ### 340 460
- Mortar 1:3 m3 4.70% 400,576 547,390
- Install brickwall m2 100.00% 10,000 15,431
- Concrete lintel m' 39.99% 51,837 71,380
Total
Plaster (1:3) + skimcoat to wall m2 100.00%

- Mortar 1:3 (incl.waste 5%) m3 2.50% 400,576 547,390
- Labour plaster m2 100.00% 8,000 10,609
- Portland cement @50 kg (incl.waste 5%) bag 2.40% 28,000 37,770
- Labour skimcoat m2 100.00% 4,000 5,400
Total
Celcon (1:5) 100mm thick + lintel m2 100.00%

- Celcon block 590x190x100mm thk m3 8.60% 429,975 615,950
- Drymix mortar MU 380 (incl.waste 5%) bag 10.00% 1,400 2,010

The Summit
- Install celcon wall m2 100.00% 10,000 14,323

Total

Total

Total

Total

Total
Plaster + skimcoat drymix to celcon wall m2 100.00%

- Labour plaster m2 100.00% 8,000 10,559
- Labour skimcoat m2 100.00% 4,000 5,280
Total
Ceramic wall tile 200 x 200mm ROMAN m2 100.00%

- Ceramic wall tile 200x200mm ROMAN (incl.waste 5%) m2 105.00% 31,970 42,040
- Adhesivet MU 400 (incl.waste 5%) kg 500.20% 2,020 2,660
- Grout AM 50 (incl.waste 5%) kg 60.12% 6,500 8,550
- Install ceramic wall m2 100.00% 15,000 19,713
Total
Homogenous wall tile 600 x 600mm GRANITO m2 100.00%

- Homogenous wall tile 600x600mm GRANITO (incl.waste 5%) m2 105.00% 143,330 185,670
- Install homogenous wall m2 100.00% 15,000 21,376
Total

The Summit
Ceramic floor tile 200 x 200mm ROMAN m2 100.00%

- Ceramic floor tile 200x200mm ROMAN (incl.waste 5%) m2 105.00% 28,670 37,680
- Install ceramic floor m2 100.00% 12,500 16,406
Total
Ceramic floor tile 400 x 400mm ROMAN m2 100.00%

- Ceramic floor tile 400x400mm ROMAN (incl.waste 5%) m2 105.00% 30,500 38,340
Total
Homogenous floor tile 300 x 300mm GRANITO m2 100.00%

- Homogenous floor tile 300x300mm GRANITO (incl.waste 5%) m2 105.00% 110,250 142,420
Total
Homogenous floor tile 600 x 600mm GRANITO m2 100.00%

- Homogenous floor tile 600x600mm GRANITO (incl.waste 5%) m2 105.00% 143,330 185,650
Total

AMOUNT
4,841
25
30
44
150
5,090
4,815
25
30
50
150
5,070
4,790
27
30
43
150
5,040
4,790
27
30
1,200
43
250
6,340
4,815
25
30
50
150
5,070
4,815
27
30
1,194
44
250
6,360

AMOUNT
4,841
25
30
44
150
5,090
4,841
27
30
1,198
44
250
6,390
469,140
11,490
24,170
504,800
487,148
11,460
24,092
522,700
511,907
11,440
24,053
547,400
550,158
11,390
23,952
585,500
550,158
11,390
28,942
4,760
23,950
619,200

AMOUNT
550,158
11,390
21,400
25,052
608,000
600,842
11,330
23,828
636,000
657,111
11,280
23,709
692,100
58,410
43,085
13,801
28,304
143,600
41,400
11,495
14,079
28,326
95,300
82,800
25,727
15,431
28,542
152,500
13,685
10,609
906
5,400
30,600
52,972
201

AMOUNT
14,323
29,704
97,200
69,567
201
18,200
37,632
125,600
69,567
201
29,196
42,336
141,300
69,567
201
37,044
45,688
152,500
69,567
201
56,724
54,108
180,600
8,735
3,327
10,559
5,280
27,900
44,142
13,305
5,140
19,713
82,300
194,954
13,305
2,565
21,376
232,200

AMOUNT
39,564
10,000
5,130
16,406
71,100
40,257
10,000
3,420
18,123
71,800
149,541
10,000
4,275
18,984
182,800
194,933
10,000
2,565
19,102
226,600

The Summit
NO. DESCRIPTION UNIT QTY RATE AMOUNT
1 Bar reinforcement BJTD-40 kg 1.00

Bar D. 10-12mm (incl.waste 5%) kg 0.04 6,240 250
Bar D. 13mm (incl.waste 5%) kg 0.19 6,210 1,180
Bar D. 16-25mm (incl.waste 5%) kg 0.31 6,170 1,913
Bar D. 29mm (incl.waste 5%) kg 0.04 6,210 255
Bar D. 32mm (incl.waste 5%) kg 0.42 6,240 2,621
Rebar subcon't (fabrication & installation) kg 1.00 532 532
Total 6,750

Ready mix f'c 250 (incl.waste 5%) m3 1.00 498,910 498,910
Labour m3 1.00 11,340 11,340
Equipment ls 1.00 23,850 23,850
Total 534,100
3 Loss formwork for matt foundation, 200mm thick m2 1.00

Concrete blockwall nr 33.00 1,680 55,440
Mortar 1:5 m3 0.105 388,890 40,833
Install blockwall m2 1.00 13,003 13,003
Concrete lintel m 0.40 67,060 26,824
Total 136,100

Bata kuo shin (incl.waste 5%) nos 90.00 440 39,600
Mortar 1:3 m3 0.02 521,540 10,952
Install brickwall m2 1.00 13,261 13,261
Concrete lintel m' 0.40 67,490 26,987
Total 90,800
5 Celcon (1:5) 100mm thick + lintel m2 1.00

Celcon block 590x190x100mm thk m3 0.086 562,100 48,341
Drymix mortar MU 380 bag 0.10 1,830 183
Install celcon wall m2 1.00 13,072 13,072
Concrete lintel m 0.40 67,760 27,104
Total 88,700

Ceramic wall tile 200x200mm ROMAN (incl.wast m2 1.00 40,080 40,080
Adhesivet MU 400 (incl.waste 5%) kg 5.00 3,110 15,556
Grout AM 50 (incl.waste 5%) kg 0.60 8,560 5,146
Install ceramic wall m2 1.00 19,718 19,718
Total 80,500

Ceramic floor tile 200x200mm ROMAN (incl.was m2 1.00 35,990 35,990
Adhesivet MU 450 (incl.waste 5%) kg 5.00 2,640 13,200
Grout AM 50 (incl.waste 5%) kg 0.60 8,560 5,136
Install ceramic floor m2 1.00 16,474 16,474
Total 70,800
Page 51 of 55
The Summit
MATERIAL PRICE
No Material Unit Price (Rp) Remarks
1 Rebar BJTD 40; dia.10-12mm kg 4,400

2 Rebar BJTD 40; dia.13mm kg #REF!
3 Rebar BJTD 40; dia.16-25mm kg #REF!
6 Readymix concrete f'c 250 m3 319,000
7 Concrete block nr 1,300 size 90x200x400mm
8 Bata kuoshin nr 230 size 51x100x210mm
9 Celcon block m3 378,000 size 100x190x590mm
10 Ceramic wall tile m2 31,970 Roman gol.A; 200x200mm
11 Ceramic floor tile m2 28,670 Roman gol.A; 200x200mm
12 Drymix mortar MU 380 bag 1,400
13 Adhesive MU 400 kg 2,020
14 Adhesive MU 450 kg 1,520
15 Grouting AM 50 kg 6,500
Page 52 of 55
The Summit
LABOUR PRICE
No Labour Unit Price (Rp) Remarks
1 Labour concreting m3 16,180

2 Labour install concrete block m2 13,920
3 Labour install brickwall m2 13,655
4 Labour install celcon m2 14,594
5 Labour install ceramic wall m2 20,182
6 Labour install ceramic floor m2 16,810
Page 53 of 55
The Summit
EQUIPMENT PRICE
No Equipment Unit Price (Rp) Remarks
1 Concrete pump mth

2 Mortar mixer mth
3
4
5
6
7
8
9
10
11
12
13
14
15
Page 54 of 55
198,681,996 top sheet 18 mar '05

Analisa Harga Sat.

Enviado por

Dados do documento

Descrição original:

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Analisa Harga Sat.

Enviado por

Direitos autorais:

Formatos disponíveis

The Summit

Kelapa gading - Jakarta

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE AMOUNT

1 Bar reinforcement BJTD-40; 10mm dia. kg 1.00

2 Bar reinforcement BJTD-40; 13mm dia. kg 1.00

3 Bar reinforcement BJTD-40; 16mm-25mm dia. kg 1.00

4 Bar reinforcement BJTD-40; 29mm dia. kg 1.00

5 Bar reinforcement BJTD-40; 32mm dia. kg 1.00

6 Wiremesh M6 one layer m2 1.00

7 Trimming and enlarge excavation m3 1.00

8 Excavation for basement not exceeding 1.50m deep m3 1.00

9 Disposal of excavated material off site m3 1.00

Page 1 of 55 36858963.xls/summit contract-rev

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE AMOUNT

11 Cutt off bored piles 1000mm dia. no 1.00

12 Sand blinding,100mm thk for basement m2 1.00

13 Sand blinding,100mm thk; horizontal m2 1.00

14 Blinding concrete (1:3:5), 50mm thk m2 1.00

15 Concrete grade f'c 250 kg/cm2 m3 1.00

16 Concrete grade f'c 300 kg/cm2 m3 1.00

17 Concrete grade f'c 350 kg/cm2 m3 1.00

18 Concrete grade f'c 400 kg/cm2 m3 1.00

Page 2 of 55 36858963.xls/summit contract-rev

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE AMOUNT

25 Concrete grade f'c 500 kg/cm2 m3 1.00

26 Concrete grade f'c 550 kg/cm2 m3 1.00

27 Loss formwork for pile cap m2 1.00

28 Loss formwork for matt foundation m2 1.00

Page 3 of 55 36858963.xls/summit contract-rev

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE AMOUNT

29 Formwork slab on grade m2 1.00

30 Formwork column, wall m2 1.00

Waterproofing additive to surface of basement slabs, two coat

32 Waterstop m' 1.00

33 Casting new slab on grade up to diaphragm wall to make clean

34 Ficher chemical anchor vynilester hybrid nr 1.00

35 Dowel, 22mm diameter x 1570mm long nr 1.00

36 Dowel, 25mm diameter x 1780mm long nr 1.00

37 Dowel, 13mm diameter x 780mm long nr 1.00

Page 4 of 55 36858963.xls/summit contract-rev

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE AMOUNT

38 Dowel, 16mm diameter x 960mm long nr 1.00

41 Bed 50mm thick, as protective screed (1:3) laid on waterpoofing

42 Waterproofing membrane laid on concrete roof slab m2 1.00

43 Rockwool insulation 50mm thick, 60kg/m3 density,

44 Metal roof sheeting m2 1.00

45 Brickwork (1:3) 100mm thick + lintel m2 1.00

46 Brickwork (1:3) 200mm thick + lintel m2 1.00

Page 5 of 55 36858963.xls/summit contract-rev

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE AMOUNT

47 Brickwork (1:3) 225mm thick + lintel m2 1.00

48 Brickwork (1:5) 100mm thick + lintel m2 1.00

49 Brickwork (1:5) 150mm thick + lintel m2 1.00

50 Brickwork (1:5) 200mm thick + lintel m2 1.00

51 Brickwork (1:5) 300mm thick + lintel m2 1.00

52 Plaster (1:3) + skimcoat to wall m2 1.00

53 Plaster (1:5) + skimcoat to wall m2 1.00