Академический Документы
Профессиональный Документы
Культура Документы
for
for
18 NOPEMBER 2015
Refer to separate Cost Plan for FF&E and Hotel Operating Equipment.
PT. PROPELAT
General Contractor
for Property and Construction
Jln. LL RE Martadinata no. 86
Jln. Jakarta no. 28
Bandung
Indonesia
file:///var/www/apps/conversion/tmp/scratch_5/332226036.xls
BASIS OF COSTINGS :
The costings are based on approximate areas, lengths and quantities, etc., taken from the drawings
and sketches with unit rates or composite rates applied assuming traditional procurement method.
Appropriate allowances have been made for items where sufficiently detailed information is not available
at this stage to measure or calculate more accurate figures.
All rates and prices are based upon a traditionally tendered and competitive Contract.
The costs (at present day value) exclude for any escalation beyond the Base Date which is Nopember 2015
Where applicable unit rates for imported materials and equipment have been estimated based on an
exchange rate of US$ 1 = Rp. 13,500. Significant fluctuations in this rate will effect estimates.
Percentage additions have been added to allow for:
(a)
(b)
EXCLUSIONS :
The following general costs are excluded :1)
2)
3)
4)
5)
6)
FURNITURE, FIXTURES AND EQUIPMENT (FF&E) AND HOTEL OPERATING EQUIPMENT (HOE)
A separate estimate for all FF&E and HOE works has been prepared andshould be read in conjunction
with this Estimate / Cost Plan. In particular, note that custom built-in joinery has been allowed for within
this estimate for construction works. Loose furniture is however, estimated separately under the FF&E
estimate.
Notes
Confidential
Page 2
p.p. WT Partnership
18 NOPEMBER 2015
Notes
Confidential
Page 3
IDR
IDR / M2
USD
gross*
6,755,762,558
305,097
USD 500,427
2,000,000,000
23,479,897,700
2,663,932
USD 1,739,252
23,840,265,945
3,025,031
USD 1,765,946
RECEPTION BUILDING
3,506,651,184
2,042,313
USD 259,752
4,388,086,895
1,638,569
USD 325,043
1,130,908,304
2,303,276
USD 83,771
11,903,127,791
531,081
USD 881,713
3,172,512
USD 5,203,625
1,721,966,227
195,367
USD 127,553
38,287,642,052
4,343,958
USD 2,836,122
37,158,467,475
4,714,943
USD 2,752,479
RECEPTION BUILDING
2,464,873,970
1,435,570
USD 182,583
6,249,253,930
2,333,553
USD 462,908
SPA FACILITY
1,938,073,930
3,947,197
USD 143,561
3,966,051
USD 6,505,206
583,569
USD 957,182
SPA FACILITY
EXTERNAL: Pool structure, Stormwater, Retaining Walls
70,248,937,819
ARCHITECTURAL/INTERIOR WORKS
PRELIMINARIES
87,820,277,584
OTHER WORKS
EXTERNAL WORKS (HARD SCAPING)
SOFT SOFTSCAPING
12,921,961,900
5,074,144,000
17,996,105,900
229,153
USD 375,863
812,722
USD 1,333,045
MEP SERVICES
PRELIMINARIES
1,253,277,624
142,192
USD 92,835
15,481,111,700
1,756,423
USD 1,146,749
16,406,913,630
2,081,831
USD 1,215,327
RECEPTION BUILDING
1,693,705,010
986,433
USD 125,460
2,335,533,220
872,118
USD 173,002
593,986,060
1,209,748
USD 43,999
26,152,631,580
1,181,079
USD 1,937,232
2,886,563
USD 4,734,604
318,575,333,685
14,387,180
USD 23,598,173
10.0%
31,857,533,369
1,438,718
USD 2,359,817
2.5%
8,760,821,676
395,647
USD 648,950
10.0%
35,919,368,873
395,113,057,603
17,843,700
USD 29,267,634
SPA FACILITY
EXTERNAL SERVICES & INFRASTRUCTURE
63,917,158,824
F.F. & E / OPERATING EQUIPMENT
F.F & E AND OPERATING EQUIPMENT
71,837,091,000
395,113,000,000
Denpasar
, 18 Desember
DIBULATKAN
Apartment Mix : (ROUNDED) 60 x 2 BR; 6 x 3BR
Main Summary
Confidential
Page 4
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
Schedule of Areas
GROSS FLOOR AREAS
Note: GFA areas are measured to external face of all internal
enclosed areas at apartments. Terraces and planters at
apartments; whether covered or uncovered are NOT included in
the GFA calculation. For all central facilities buildings, restaurants
etc. unenclosed covered areas such as 'Bale'; open pavilions
etc, are included in the GFA calculation.
The Gross floor areas (GFA) based on Architectural drawings as
follows;
STUDIO APARTMENTS
Studio, Kitchen & Bathroom
Total :TOTAL GFA (type 6 (30 no); type 7 (14 no)):Terrace (non GFA area) (type 6 & 7)
Planter (non GFA area) (type 6)
TOTAL non GFA (for type 6 (30 no); type 7 (14 no))
51.00
51.00
2,244.00
1,576.00
259.00
1,835.00
m2
m2
m2
m2
m2
m2
74.00
74.00
4,884.00
3,370.00
498.00
3,868.00
m2
m2
m2
m2
m2
m2
109.00
11.00
120.00
109.00
7,068.00
881.00
4,142.00
5,023.00
m2
m2
m2
m2
m2
m2
m2
m2
108.00 m2
83.00 m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
8,814.00 m2
7,881.00 m2
16,695.00 m2
areas
191.00
1,146.00
46.00
29.00
3.00
28.00
636.00
1,104.00
16,134.00
Confidential
Page 5 of 192
Quantity
22,143
Unit
m2
716.00 m2
787.00 m2
214.00 m2
1,717.00 m2
184.00 m2
622.00 m2
1,435.00 m2
621.00 m2
2,678.00 m2
962.00 m2
Spa facilities
Lower Floor
Level 1 Floor
Level 2 Floor
sub-total :
Terrace (non GFA)
Miscellanous Buildings
Guard house
Ground water tank
Balancing tank
STP
LPG tank
Recycling water tank
Genset room
Panel room
Total:TOTAL GFA:Other areas :- Main pool at cliff side facilities
- Children pool at cliff side facilities
- Pond and river at cliff side facilities
- Beach at cliff side facilities
areas
Rate
IDR
Amount
IDR
Total
IDR
###
166.00 m2
166.00 m2
159.00 m2
491.00 m2
369.00 m2
31.00
50.00
24.00
48.00
37.00
165.00
143.00
64.00
562.00
m2
m2
m2
m2
m2
m2
m2
m2
M2
22,143.00 M2
1,670.00
123.00
35.00
1,173.00
Confidential
m2
m2
m2
m2
Page 6 of 192
Quantity
8,814
Gross Area
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
1.00 Item
181,600,000
181,600,000
1.00 Item
52,000,000
52,000,000
1.00 Item
77,800,000
77,800,000
9,776
120,776
58,000
645,146,590
474,669,336
318,150,144
4,488,398,488
517,998,000
645,146,590
474,669,336
32,544.00
37,163.00
8,931.00
1.00
1.00
m2
m3
m3
Item
Item
6,755,762,558
early works
Confidential
Page 7 of 192
PRELIMINARIES
PRELIMINARIES
1.00 Item
2,000,000,000
2,000,000,000
EAST APARTMENT
SITEWORKS
D
E
F
G
H
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
SITEWORKS GENERALLY
Allow for keeping records of site observations, site tests and
laboratory tests.
Allow for samples, site observations, site tests, laboratory tests
and analyses.
Allow for providing reports.
Allow for inspections as specified.
Allow for erosion control as specified (Groundworks page 4);
including staging of the Works; restoration; provision of
temporary drains; fencing etc.
1.00 Item
Incl
1.00 Item
Incl
1.00 Item
1.00 Item
1.00 Item
Incl
Incl
35,000,000
35,000,000
1.00 Item
20,000,000
20,000,000
317.00 m3
154.00 m3
39,000
39,000
12,363,000
6,006,000
I
J
EARTHWORKS
Detailed excavation below ground level; including backfill and
disposal surplus material, as required to
Pad footing.
Tie beam and thickening slab.
K
L
Compaction with 98% of standard dry density (AS 1289 5.1.1) and
+/-2% of moisture (OMC); as specified; to underside of the
following;
Ground slabs.
Pad footings.
1,230.00 m2
716.00 m2
10,500
10,500
12,915,000
7,518,000
M
N
Proof rolling.
Proof roll excavations for filling and non-spanning slabs on
ground with 10 tonne minimum static weight roller as specified
Soffit of ground slabs.
Soffit of pad footing.
1,230.00 m2
716.00 m2
11,000
11,000
13,530,000
7,876,000
1,230.00 m2
6,000
7,380,000
332226036.xls
Page 8 of 192
A
B
Vapour Barrier
Supply and install polyethylene plastic sheet (0.2mm thick) film
single layer to underside of all concrete surfaces in contact with
ground.
Ditto; but double layer at pools.
Dewatering.
Allow for dewatering and keeping excavations free from rainwater.
716.00 m2
6,000
4,296,000
870.00 m2
1,114.00 m2
80,000
80,000
69,600,000
89,120,000
3,689.00 m2
7,500
27,667,500
241.00 m2
7,500
1,807,500
25,000,000
25,000,000
1.00 Item
To Collection:
332226036.xls
340,079,000
Page 9 of 192
CONCRETE WORK
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
D
E
F
CONCRETE WORKS
POURED CONCRETE
50mm thick lean concrete (Grade K100) under the following;
Ground slabs.
Pad footing.
Ground slab at pool.
G
H
50.00 m3
36.00 m3
13.00 m3
750,700
750,700
750,700
37,535,000
27,025,200
9,759,100
317.00 m3
17.00 m3
925,700
925,700
293,446,900
15,736,900
I
J
K
L
M
N
O
P
Q
R
S
T
U
V
128.00
854.00
458.00
126.00
330.00
411.00
8.00
422.00
53.00
49.00
493.00
105.00
6.00
52.00
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
130,969,600
873,812,800
468,625,600
128,923,200
337,656,000
420,535,200
8,185,600
431,790,400
54,229,600
50,136,800
504,437,600
107,436,000
6,139,200
53,206,400
W
X
Y
Z
AA
AB
AC
AD
AE
AF
AG
REINFORCEMENT
Grade fy = 400 MPa hot rolled deformed bar reinforcement and fy =
240 MPa plain bar reinforcement in the following;
Pad footing.
Suspended slabs.
Suspended slabs at roof.
Tie beam.
Ground slab thickening.
Band beam.
Attached beam.
Attached beam at roof.
Isolated columns.
Parapet wall.
Stair flights and landings including landing beams and columns.
39.29
112.77
39.93
26.38
5.92
78.45
85.15
1.28
50.75
1.78
3.65
t
t
t
t
t
t
t
t
t
t
t
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
535,129,800
1,535,927,400
543,846,600
359,295,600
80,630,400
1,068,489,000
1,159,743,000
17,433,600
691,215,000
24,243,600
49,713,000
332226036.xls
Page 10 of 192
AH
AI
AJ
AK
AL
6.06
60.90
9.75
6.03
0.49
t
t
t
t
t
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
82,537,200
829,458,000
132,795,000
82,128,600
6,673,800
12.47 t
14,500,000
180,815,000
B
C
47,500
47,500
46,977,500
11,447,500
D
E
F
G
H
I
J
K
L
M
N
O
P
Q
R
S
T
SHUTTERING
Shuttering, as specified to the following;
Soffits of suspended slabs.
Soffits of suspended slabs at roof.
Sides and soffit of band beams.
Sides and soffit of attached beams.
Sides and soffit of attached beams at roof.
Sides of isolated columns.
Sides of parapet wall.
Sloping soffit of stair flight.
Soffit of stair landing.
Soffits of suspended slab at pool.
Upstand beam at pool.
Sides of channel at pool.
Sides of wall at planter box.
Edges of landing; 150mm high.
Edges of stair stringer; not exceeding 350mm high.
Face undercut of stair riser; not exceeding 180mm high.
50mm of high face undercut at drop slab
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m
m
m
m
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
28,000
35,000
18,000
12,000
551,978,000
267,979,000
147,028,000
267,356,000
8,633,000
426,755,000
20,203,000
623,000
267,000
219,207,000
83,126,000
54,824,000
6,319,000
672,000
525,000
1,944,000
30,564,000
348.00 No
6,762,000
2,353,176,000
2,502.00 m
6,500
16,263,000
155.00 m
125,000
19,375,000
1,978.00 m
25,000
49,450,000
72.00 m2
32,000
2,304,000
593.00 m2
32,000
18,976,000
Spoon drain
AA 250m of wide spoon drain beside parapet wall
386.00 m
125,000
48,250,000
373.00 m
200,000
74,600,000
V
W
Y
Z
SUNDRIES
Construction joints.
Construction joints (note C.J) in columns and slab; as shown on
dwg S217 Det 2.3.4.
Keyed construction joint (noted K.J), including 20mm deep x 10mm
wide sawcut rebate with sealant and backing rod; as shown on dwg
S215 Det.13A.
10 compressible filler, 10 deep sealant at ground slab as drg. 152
Scabble surface
Scabble surface of existing concrete slab, column, planter box; as
shown on drg S215, S221.
Ditto; at mass concrete at pool.
332226036.xls
989.00 m2
241.00 m2
6,202.00
3,011.00
1,652.00
3,004.00
97.00
4,795.00
227.00
7.00
3.00
2,463.00
934.00
616.00
71.00
24.00
15.00
108.00
2,547.00
Page 11 of 192
130.00 m3
560,000
To Collection:
72,800,000
16,141,283,700
MASONRY
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
D
E
F
G
MASONRY
Hebel aerated concrete masonry, laid in stretcher bond with cement
mortar including practical columns, beams, lintel beams, ties and
control joints.
200mm thick cavity external wall (2 x 75mm thick with 50mm thick
gap).
100mm thick external wall.
100mm thick internal wall.
75mm thick internal wall.
H
I
5,471.00 m2
288,000
1,575,648,000
2,263.00 m2
5,607.00 m2
623.00 m2
178,000
178,000
140,000
402,814,000
998,046,000
87,220,000
187.00 m2
447.00 m2
110,000
165,000
20,570,000
73,755,000
To Collection:
332226036.xls
3,158,053,000
Page 12 of 192
METALWORK
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
D
E
STRUCTURAL METALWORK
STEELWORK AT STAIRS
Fabricate, deliver to site and erect. the following structural
steelwork including cutting, welding, jointing, priming as
specified.
Stairs frame
Steel L80x80x5.
Steel UNP 300x90x10x15.5.
F
G
Plate
5mm thick steel plate.
16mm thick steel plate.
Steelwork finishing.
Prepared and apply one coat of Hardtop xp (160mm dry) and two
coats Jotomastic 87 AL (150mm dry each) ex: Jotun or equal, to all
steel works; all as specified
11.03 t
65.99 t
16,750,000
16,750,000
184,752,500
1,105,332,500
7.40 t
9.50 t
16,750,000
16,750,000
123,950,000
159,125,000
600.00 No
26,000
15,600,000
1.80 m2
140,000
252,000
4,200,000
394,422,000
93.91 t
To Collection:
332226036.xls
1,983,434,000
Page 13 of 192
D
E
F
G
H
I
J
K
L
M
N
O
P
Q
R
S
T
U
V
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
THERMAL AND MOISTURE PROTECTION
Integral waterproofing.
Cementaid or Fosroc equal integral waterproofing; all as per
manufacturer's specification; to the following R.C structures;
100mm thick suspended slab at pool. (241 m2)
100mm thick suspended slab at pool. (2463 m2)
150mm thick suspended slab at planter box. (29 m2)
Attached beam.
Wall at pool.
Channel
Wall at planter.
Waterproofing membrane externally; ex: Grace or equal approved,
incl. mastic, adhesives, primers, sealants etc. all as specified
(measured net - allow for laps ) on
Note: protective screeds/insulation measured separately.
Top of concrete slab to screed/tile finish; at pool as drg. EW501.
Ditto, but at gutter as dwg EW501.
Ditto; but at terrace as dwg EW501
Ditto; but at trap as dwg EW501
Ditto; but at roof slab as dwg AD201
Ditto; but at planter box as dwg EW402
As turn-down 339mm girth at edge to cover beam; c/w sealants and
protective screed; as drg. EW333/6.
As turn-up 250mm high (assumed) at edge to form skirting at
terrace; c/w sealants and protective screed.
As turn-up 270mm high at edge to form skirting at roof slab; c/w
sealants and protective screed; as drg. AD201.
As turn-up 450mm high at wall of planter box and terrace; c/w
sealants and protective screed; as drg. EW402.
As turn-up 700mm girth at wall of gutter; c/w sealants and
protective screed; as drg. EW501.
As turn-up 1300mm girth at wall of pool; c/w sealants and
protective screed; as drg. EW501.
332226036.xls
25.00
247.00
5.00
105.00
503.00
52.00
6.00
m3
m3
m3
m3
m3
m3
m3
160,000
160,000
160,000
160,000
160,000
160,000
160,000
4,000,000
39,520,000
800,000
16,800,000
80,480,000
8,320,000
960,000
1,522.00
263.00
3,015.00
311.00
563.00
10.00
95.00
m2
m2
m2
m2
m2
m2
m
86,000
86,000
86,000
86,000
86,000
86,000
39,000
130,892,000
22,618,000
259,290,000
26,746,000
48,418,000
860,000
3,705,000
1,290.00 m
29,000
37,410,000
236.00 m
29,000
6,844,000
66.00 m
45,000
2,970,000
2,099.00 m
55,000
115,445,000
1,532.00 m
120,000
183,840,000
Page 14 of 192
W
X
INSULATION
Insulation to flat roofs; as specified and detailed.
50mm thick insulation boards laid on waterproofing membrane
(membrane measured separately) c/w wiremesh to receive protective
screed (measured separately); at roof as drg. AD201.
Ditto; but at terrace as dwg EW501.
898.00 m2
1,231.00 m
48,000
12,000
43,104,000
14,772,000
563.00 m2
45,000
25,335,000
3,015.00 m2
45,000
135,675,000
To Collection:
332226036.xls
1,208,804,000
Page 15 of 192
FINISHES
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
FINISHES
FLOORS - EXTERNALLY
Note: Topping screed to waterproofing protection measured
spearately at 'Thermal & Moisture Protection'.
E
F
5,684.00 m2
45,000
255,780,000
8,368.00 m2
1,960.00 m2
38,000
38,000
317,984,000
74,480,000
To Collection:
332226036.xls
648,244,000
Page 16 of 192
SUMMARY
GENERALLY
SITEWORKS
340,079,000
CONCRETE WORK
16,141,283,700
MASONRY
3,158,053,000
METALWORK
1,983,434,000
1,208,804,000
FINISHES
648,244,000
332226036.xls
23,479,897,700
Page 17 of 192
WEST APARTMENTS
SITEWORKS
D
E
F
G
H
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
SITEWORKS GENERALLY
Allow for keeping records of site observations, site tests and
laboratory tests.
Allow for samples, site observations, site tests, laboratory tests
and analyses.
Allow for providing reports.
Allow for inspections as specified.
Allow for erosion control as specified (Groundworks page 4);
including staging of the Works; restoration; provision of
temporary drains; fencing etc.
I
J
K
L
M
N
EARTHWORKS
Detailed excavation below ground level; including backfill and
disposal surplus material, as required for:
Pad footing.
Tie Beams.
Ground Beams.
Transfer beams.
Rain water tank
Septic tank.
1.00 Item
Incl
1.00 Item
Incl
1.00 Item
1.00 Item
1.00 Item
Incl
Incl
35,000,000
35,000,000
1.00 Item
20,000,000
20,000,000
39,000
39,000
39,000
39,000
39,000
39,000
8,814,000
5,382,000
1,911,000
4,290,000
15,756,000
4,719,000
226.00
138.00
49.00
110.00
404.00
121.00
m3
m3
m3
m3
m3
m3
Compaction with 98% of standard dry density (AS 1289 5.1.1) and
+/-2% of moisture (OMC); as specified; to underside of the
332226036.xls
Page 18 of 192
O
P
Q
R
S
following;
Ground slabs.
Pad footing.
Transfer beams.
Rain water tank.
Septic tank.
2,124.00
440.00
7.00
96.00
27.00
m2
m2
m2
m2
m2
10,500
10,500
10,500
10,500
10,500
22,302,000
4,620,000
73,500
1,008,000
283,500
T
U
V
W
X
Proof rolling.
Proof roll excavations for filling and non-spanning slabs on
ground with 10 tonne minimum static weight roller as specified
Soffit of ground slabs.
Soffit of pad footing.
Soffit of transfer beams.
Soffit of rain water tank ground slab.
Soffit of septic tank ground slab.
2,124.00
440.00
7.00
96.00
27.00
m2
m2
m2
m2
m2
11,000
11,000
11,000
11,000
11,000
23,364,000
4,840,000
77,000
1,056,000
297,000
A
B
C
D
2,124.00
440.00
96.00
27.00
m2
m2
m2
m2
6,000
6,000
6,000
6,000
12,744,000
2,640,000
576,000
162,000
7.00 m2
58,000
406,000
F
G
H
I
J
K
m2
m2
m2
m2
m2
m2
80,000
80,000
80,000
80,000
80,000
80,000
34,960,000
53,600,000
12,240,000
7,040,000
12,000,000
5,760,000
3,824.00 m2
7,500
28,680,000
95.00 m2
345.00 m2
7,500
7,500
712,500
2,587,500
25,000,000
25,000,000
M
N
Vapour Barrier
Supply and install polyethylene plastic sheet (0.2mm thick) film
single layer to underside of all concrete surfaces in contact with
ground.
Ditto; but double layer at transfer beams.
Ditto; but at rain water tank and septic tank.
Dewatering.
Allow for dewatering and keeping excavations free from rainwater.
437.00
670.00
153.00
88.00
150.00
72.00
1.00 Item
To Collection:
332226036.xls
352,901,000
Page 19 of 192
CONCRETE WORK
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
D
E
F
G
CONCRETE WORKS
POURED CONCRETE
50mm thick lean concrete (Grade K100) under the following;
Ground slabs.
Pad footing
Rain water tank
Septic tank
107.00
22.00
5.00
1.35
m3
m3
m3
m3
750,700
750,700
750,700
750,700
80,324,900
16,515,400
3,753,500
1,013,445
H
I
J
K
L
179.00
63.00
49.00
35.00
14.00
m3
m3
m3
m3
m3
925,700
925,700
925,700
925,700
925,700
165,700,300
58,319,100
45,359,300
32,399,500
12,959,800
M
N
O
P
Q
R
S
T
245.00
869.00
4.00
20.00
47.00
745.00
72.00
29.00
m3
m3
m3
m3
m3
m3
m3
m3
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
250,684,000
889,160,800
4,092,800
20,464,000
48,090,400
762,284,000
73,670,400
29,672,800
332226036.xls
Page 20 of 192
U
V
W
X
Y
Z
AA
AB
AC
AD
AE
AF
Isolated beams.
Attached beams.
Attached beams at roof.
Isolated columns.
150mm high x 150mm wide hob.
Stair flights and landings including landing beams and columns.
200mm suspended slab at swimming pool.
200mm thick wall at swimming pool.
300mm thick wall of gutter at swimming pool.
200mm thick ground slab include thickening at rain water tank.
Ditto, but at septic tank.
Transfer beams.
AG
AH
AI
AJ
AK
AL
A
B
C
D
E
F
G
H
I
J
K
L
M
N
O
P
Q
R
S
REINFORCEMENT
Grade fy = 400 MPa hot rolled deformed bar reinforcement and fy =
240 MPa plain bar reinforcement in the following;
Pad footing.
Suspended slabs.
Suspended slabs at roof.
Tie Beams.
Ground beams.
Ground slab thickening.
Isolated beams.
Attached beams.
Attached beams at roof.
Isolated columns.
Parapet wall.
Hob.
Trimmer at manhole.
Ditto; at stairs walls.
Stairs wall.
Stair flights and landings including landing beams and columns.
Suspended slab at pool
Ditto, at wall.
Slab gutter at pool
Wall at pool gutter.
Ground slab at Rain Water Tank.
Ditto, but at septic tank.
Wall at Rain Water Tank.
Ditto, but at septic tank.
Transfer beams.
SHUTTERING
Shuttering, as specified to the following;
V Soffits of suspended slabs.
W Soffits of suspended slabs at roof.
X Sides and soffit of isolated beam
Y Sides and soffit of attached beams.
Z Sides of soffit attached beams at roof.
AA Sides of isolated columns.
AB Sides of parapet wall.
332226036.xls
9.00
1,052.00
39.00
306.00
8.00
83.00
490.00
318.00
347.00
21.00
6.00
21.00
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
9,208,800
1,076,406,400
39,904,800
313,099,200
8,185,600
84,925,600
501,368,000
325,377,600
355,050,400
21,487,200
6,139,200
21,487,200
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
230,314,200
1,509,640,800
808,755,600
310,263,600
104,056,800
39,225,600
21,519,600
3,512,598,000
132,114,000
537,717,600
44,401,200
9,397,800
12,802,800
1,089,600
101,469,000
201,848,400
637,279,800
494,133,600
94,931,400
385,582,200
32,688,000
9,261,600
76,544,400
52,164,600
29,146,800
4.34 t
14,500,000
62,930,000
2,124.00 m2
47,500
100,890,000
6,094.00
4,831.00
82.00
8,128.00
312.00
3,675.00
525.00
89,000
89,000
89,000
89,000
89,000
89,000
89,000
542,366,000
429,959,000
7,298,000
723,392,000
27,768,000
327,075,000
46,725,000
16.91
110.84
59.38
22.78
7.64
2.88
1.58
257.90
9.70
39.48
3.26
0.69
0.94
0.08
7.45
14.82
46.79
36.28
6.97
28.31
2.40
0.68
5.62
3.83
2.14
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
m2
m2
m2
m2
m2
m2
Page 21 of 192
AC
AD
AE
AF
AG
AH
AI
AJ
AK
AL
AM
AN
AO
Sides of hob.
Sides of stairs wall
Slooping soffit of stair flight.
Soffit of stair landing.
Soffits of suspended pool slab
Sides of wall at pool
Ditto, at pool gutter.
Sides of wall at rain water tank.
Ditto, at septic tank.
Edges of stair stringer; not exceeding 350mm high.
Face undercut of stair riser; not exceeding 200mm high.
50mm high face undercut at drop slab.
100mm high face undercut at drop slab.
A
B
C
D
E
SUNDRIES
Construction joint
Construction joint (CJ) at stair wall
Construction joint between slab and wall at septic tank.
10mm wide x 200 rebate with sealant and backing rod at ground
slabs as drg. S152.
10 compressible filler, 10 deep sealant at ground slab as drg. 152
Waterstop as connection between slab and wall at rain water tank
and septic tank.
107.00
214.00
80.00
19.00
2,448.00
2,618.00
1,059.00
167.00
98.00
125.00
170.00
1,376.00
920.00
m2
m2
m2
m2
m2
m2
m2
m2
m2
m
m
m
m
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
35,000
28,000
12,000
18,000
9,523,000
19,046,000
7,120,000
1,691,000
217,872,000
233,002,000
94,251,000
14,863,000
8,722,000
4,375,000
4,760,000
16,512,000
16,560,000
82.00 No
7,084,000
580,888,000
42.00 m
22.00 m
210.00 m
6,500
6,500
45,000
273,000
143,000
9,450,000
161.00 m
37.00 m
25,000
47,500
4,025,000
1,757,500
32,000
32,000
32,000
32,000
864,000
480,000
1,024,000
6,336,000
F
G
H
I
27.00
15.00
32.00
198.00
Spoon drain
250m of wide spoon drain beside parapet wall
264.00 m
125,000
33,000,000
432.00 m
200,000
86,400,000
560,000
24,640,000
m2
m2
m2
m2
44.00 m3
To Collection:
332226036.xls
18,312,031,945
Page 22 of 192
MASONRY
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
E
F
G
H
I
MASONRY
Hebel aerated concrete masonry, laid in stretcher bond with cement
mortar including practical columns, beams, lintel beams, ties and
control joints.
200mm thick cavity external wall (2 x 75mm of thick with 50mm
thick gap).
100mm external wall.
200mm thick cavity internal wall (2 x 75mm thick with 50mm gap).
150mm internal wall.
100mm internal wall
75mm internal wall
J
K
332226036.xls
3,880.00 m2
288,000
1,117,440,000
3,669.00
1,916.00
221.00
1,452.00
1,706.00
m2
m2
m2
m2
m2
178,000
288,000
218,000
178,000
140,000
653,082,000
551,808,000
48,178,000
258,456,000
238,840,000
1,370.00 m2
151.00 m2
110,000
165,000
150,700,000
24,915,000
Page 23 of 192
To Collection:
3,043,419,000
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
D
E
F
G
H
I
J
332226036.xls
490.00 m3
350.00 m3
267.00 m3
1,350.00
275.00
3,366.00
170.00
m2
m2
m2
m2
160,000
160,000
160,000
78,400,000
56,000,000
42,720,000
86,000
86,000
86,000
86,000
116,100,000
23,650,000
289,476,000
14,620,000
Page 24 of 192
K
L
M
N
O
P
Q
R
S
T
U
V
W
X
A
B
C
D
1,373.00
771.00
88.00
6.00
167.00
98.00
507.00
m2
m2
m2
m2
m2
m2
m
86,000
86,000
86,000
86,000
86,000
86,000
39,000
118,078,000
66,306,000
7,568,000
516,000
14,362,000
8,428,000
19,773,000
1,039.00 m
29,000
30,131,000
571.00 m
29,000
16,559,000
94.00 m
45,000
4,230,000
330.00 m
60,000
19,800,000
2,197.00 m
55,000
120,835,000
1,393.00 m
120,000
167,160,000
330.00 m
143,000
47,190,000
999.00 m2
48,000
47,952,000
260.00 m2
1,094.00 m
48,000
12,000
12,480,000
13,128,000
227.00 m
12,000
2,724,000
1,373.00 m2
45,000
61,785,000
3,366.00 m2
45,000
151,470,000
To Collection:
332226036.xls
1,551,441,000
Page 25 of 192
FINISHES
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
FINISHES
FLOORS - EXTERNALLY
Note: Topping screed to waterproofing protection measured
spearately at 'Thermal & Moisture Protection'.
3,939.00 m2
45,000
177,255,000
332226036.xls
Page 26 of 192
E
F
Masonry walls.
Concrete wall/column
8,919.00 m2
1,692.00 m2
38,000
38,000
To Collection:
338,922,000
64,296,000
580,473,000
SUMMARY
GENERALLY
SITEWORKS
352,901,000
CONCRETE WORK
18,312,031,945
MASONRY
3,043,419,000
1,551,441,000
FINISHES
580,473,000
332226036.xls
To Collection:
23,840,265,945
Page 27 of 192
RECEPTION BUILDING
SITEWORKS
D
E
F
G
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
SITEWORKS GENERALLY
Allow for keeping records of site observations, site tests and
laboratory tests.
Allow for samples, site observations, site tests, laboratory tests
and analyses.
Allow for providing reports.
Allow for inspections as specified.
332226036.xls
1.00 Item
Incl
1.00 Item
Incl
1.00 Item
1.00 Item
Incl
Incl
Page 28 of 192
1.00 Item
5,000,000
5,000,000
1.00 Item
7,500,000
7,500,000
I
J
K
EARTHWORKS
Detailed excavation below ground level; including backfill and
disposal surplus material, as required for:
Pad footing.
Tie beams.
Water tank.
32.00 m3
19.00 m3
269.00 m3
39,000
39,000
39,000
1,248,000
741,000
10,491,000
L
M
N
Compaction with 98% of standard dry density (AS 1289 5.1.1) and
+/-2% of moisture (OMC); as specified; to underside of the
following;
Ground slabs.
Pad footing.
Water tank
786.00 m2
75.00 m2
66.00 m2
10,500
10,500
10,500
8,253,000
787,500
693,000
O
P
786.00 m2
75.00 m2
66.00 m2
6,000
6,000
6,000
4,716,000
450,000
396,000
786.00 m2
11,000
8,646,000
68.00 m2
116.00 m2
134.00 m2
80,000
80,000
80,000
5,440,000
9,280,000
10,720,000
1,045.00 m2
6,000
6,270,000
200.00 m2
6,000
1,200,000
15,000,000
15,000,000
R
S
T
Proof rolling.
Proof roll excavations for filling and non-spanning slabs on
ground with 10 tonne minimum static weight roller as specified
Local clay brick masonry wall in stretcher bond with cement
mortar, (as specified) as permanent formwork for the following;
100mm thick brick wall to sides of pad footings.
Ditto; but at tie beam.
Ditto; but at water tank.
Vapour Barrier
Supply and install polyethylene plastic sheet (0.2mm thick) film
single layer to underside of all concrete surfaces in contact with
ground.
Ditto; but double layer at water tank.
Dewatering.
Allow for dewatering and keeping excavations free from rainwater.
1.00 Item
To Collection:
332226036.xls
96,831,500
Page 29 of 192
CONCRETE WORK
D
E
F
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
CONCRETE WORKS
POURED CONCRETE
50mm thick lean concrete (Grade K100) under the following;
Ground slabs.
Pad footing.
Water tank.
332226036.xls
29.00 m3
4.00 m3
4.00 m3
750,700
750,700
750,700
21,770,300
3,002,800
3,002,800
Page 30 of 192
G
H
I
J
K
L
M
N
O
P
Q
R
S
T
U
V
W
X
Y
Z
AA
AB
AC
AD
AE
AF
AG
AH
AI
AJ
AK
AL
A
B
C
D
E
F
G
H
REINFORCEMENT
Grade fy = 400 MPa hot rolled deformed bar reinforcement and fy =
240 MPa plain bar reinforcement in the following;
Tie beam.
Pad footing.
Suspended slabs.
Gutter slab.
Ramp slab.
Attached beam.
Ground slab thickening.
Isolated beam.
Isolated column
Wall of gutter.
Ramp wall.
150mm thick wall.
Stair flights and landing including landing beams and columns
Trimmer at slab on ground
Wall of curved on plan to ground water tank.
Ground slabs at pool.
Curved wall at pool.
Wall at pool.
Ground slab at ground water tank
Wall at water tank.
J
K
L
M
SHUTTERING
Shuttering, as specified to the following;
Soffits of suspended slabs.
Sides and soffits of attached beams.
Sides and soffits of isolated beams.
Sides of isolated columns.
332226036.xls
20.00 m3
6.00 m3
34.00 m3
10.00
97.00
141.00
48.00
3.00
3.00
0.38
113.00
2.00
42.00
0.21
0.56
2.00
39.00
0.72
21.00
17.00
1.91
3.06
23.75
0.07
0.87
15.51
5.86
0.38
6.56
0.03
0.06
0.20
2.54
0.45
8.30
4.41
0.24
0.16
2.70
8.30
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
642.00 m2
1,225.00
888.00
16.00
537.00
m2
m2
m2
m2
925,700
925,700
925,700
18,514,000
5,554,200
31,473,800
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
10,232,000
99,250,400
144,271,200
49,113,600
3,069,600
3,069,600
388,816
115,621,600
2,046,400
42,974,400
214,872
572,992
2,046,400
39,904,800
736,704
21,487,200
17,394,400
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
26,014,200
41,677,200
323,475,000
953,400
11,849,400
211,246,200
79,813,200
5,175,600
89,347,200
408,600
817,200
2,724,000
34,594,800
6,129,000
113,046,000
60,064,200
3,268,800
2,179,200
36,774,000
113,046,000
47,500
30,495,000
89,000
89,000
89,000
89,000
109,025,000
79,032,000
1,424,000
47,793,000
Page 31 of 192
N
O
P
Q
R
S
T
U
V
W
X
Y
Z
AA
AB
AC
AD
AE
Scabble surface
AF Scabble surface at landing of stairs
Spoon drain
AG 250m of wide spoon drain beside ground slab.
4.00
8.00
25.00
270.00
76.00
36.00
34.00
26.00
270.00
282.00
9.00
46.00
48.00
m2
m2
m2
m2
m2
m2
m2
m2
m2
m
m
m
m
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
18,000
35,000
12,000
18,000
356,000
712,000
2,225,000
24,030,000
6,764,000
3,204,000
3,026,000
2,314,000
24,030,000
5,076,000
315,000
552,000
864,000
402.00 m
51.00 m
6,500
125,000
2,613,000
6,375,000
52.00 m
20,000
1,040,000
12.00 m
45.00 m
25,000
47,500
300,000
2,137,500
32,000
96,000
125,000
24,875,000
3.00 m2
199.00 m
To Collection:
2,176,989,584
MASONRY
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
MASONRY
Local clay brick masonry, laid in stretcher bond with cement
332226036.xls
Page 32 of 192
D
E
F
G
791.00
887.00
51.00
30.00
m2
m2
m2
m2
178,000
178,000
218,000
288,000
To Collection:
140,798,000
157,886,000
11,118,000
8,640,000
318,442,000
METALWORK
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
332226036.xls
Page 33 of 192
STRUCTURAL METALWORK
STEEL COLUMN
Fabricate, deliver to site and erect. the following structural
steelwork including cutting, welding, jointing, priming as
specified.
Column
Steel column 'WF' 150x150x7x10mm.
1.59 t
15,800,000
25,122,000
Plates.
16mm thick steel base plate.
0.08 t
15,800,000
1,264,000
56.00 No
26,000
1,456,000
2.00 m2
140,000
280,000
ROOF STEELWORK
Fabricate, deliver to site and erect. the following structural
steelwork including cutting, welding, jointing, priming as
specified.
10mm thick plate.
0.81 t
15,800,000
12,798,000
35,000
8,190,000
4,200,000
10,416,000
Steelwork finishing.
Prepared and apply one coat of Hardtop xp (160mm dry) and two
coats Jotomastic 87 AL (150mm dry each) ex: Jotun or equal, to all
steel works; all as specified
234.00 No
2.48 t
To Collection:
59,526,000
WOODWORK
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
332226036.xls
Page 34 of 192
D
E
F
WOODWORK
ROOF FRAMING
Roof timber framing; ex: Bangkirai; stress grade class II
including required bracing, timber connector, fixings finish as \
specified, etc. as specified;
Timber frame.
240mm x 200mm wide of beam
200mm x 100mm wide beam.
160mm x 100mm wide beam.
G
H
I
J
K
L
M
N
O
Timber rafter
240mm x 140mm wide rafter
220mm x 150mm wide rafter
220mm x 100mm wide rafter
220mm x 80mm wide rafter
200mm x 120mm wide rafter.
200mm x 80mm wide rafter.
180mm x 100mm wide rafter.
120mm x 80mm wide rafter.
100mm x 80mm wide rafter.
42.00
85.00
104.00
68.00
149.00
149.00
61.00
46.00
87.00
P
Q
75.00 m
29.00 m
91.00 m
888,000
370,000
296,000
66,600,000
10,730,000
26,936,000
m
m
m
m
m
m
m
m
m
621,600
610,500
407,000
325,600
444,000
296,000
333,000
177,600
148,000
26,107,200
51,892,500
42,328,000
22,140,800
66,156,000
44,104,000
20,313,000
8,169,600
12,876,000
Timber purlin
100mm x 40mm wide purlin.
80mm x 40mm wide purlin.
556.00 m
902.00 m
74,000
59,200
41,144,000
53,398,400
R
S
Queen post.
100mm x 100mm wide of queen post
80mm x 80mm wide queen post.
79.00 m
124.00 m
185,000
118,400
14,615,000
14,681,600
450,000
2,700,000
236.00 m
93,000
21,948,000
1,330.00 m2
60,000
79,800,000
6.00 No
To Collection:
626,640,100
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
MAIN CONTRACT
Method of Measurement and Prices.
332226036.xls
Page 35 of 192
D
E
F
G
H
I
J
K
L
M
N
O
P
Q
R
9.00 m2
86,000
774,000
86,000
86,000
86,000
86,000
29,000
516,000
20,124,000
10,062,000
4,644,000
1,363,000
21.00 m
45,000
945,000
74.00 m
45,000
3,330,000
21.00 m
80,000
1,680,000
20.00 m
137,600
2,752,000
6.00 m
172,000
1,032,000
42.00 m
258,000
10,836,000
17.00 m
344,000
5,848,000
30.00 m2
48,000
1,440,000
34.00 m
12,000
408,000
117.00 m2
45,000
5,265,000
6.00
234.00
117.00
54.00
47.00
m2
m2
m2
m2
m
To Collection:
71,019,000
FINISHES
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
332226036.xls
Page 36 of 192
MAIN CONTRACT
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
FINISHES
FLOORS - EXTERNALLY
Note: Topping screed to waterproofing protection measured
spearately at 'Thermal & Moisture Protection'.
117.00 m2
45,000
5,265,000
E
F
791.00 m2
140.00 m2
38,000
38,000
30,058,000
5,320,000
356.00 m2
235,000
83,660,000
140.00 m2
235,000
32,900,000
To Collection:
157,203,000
SUMMARY
GENERALLY
SITEWORKS
332226036.xls
96,831,500
Page 37 of 192
CONCRETE WORK
2,176,989,584
MASONRY
318,442,000
METALWORK
59,526,000
WOODWORK
626,640,100
71,019,000
157,203,000
3,506,651,184
CLIFF RESTAURANT
SITEWORKS
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
332226036.xls
Page 38 of 192
D
E
F
G
H
1.00 Item
Incl
1.00 Item
Incl
1.00 Item
1.00 Item
1.00 Item
Incl
Incl
5,000,000
5,000,000
1.00 Item
7,500,000
7,500,000
57.00 m3
62.00 m3
0.86 m3
39,000
39,000
39,000
2,223,000
2,418,000
33,540
I
J
K
EARTHWORKS
Detailed excavation below ground level; including backfill and
disposal surplus material, as required for:
Pad footings.
Transfer beam.
Ground anchor.
L
M
N
Compaction with 98% of standard dry density (AS 1289 5.1.1) and
+/-2% of moisture (OMC); as specified; to underside of the
following;
Ground slabs.
Pad footings.
Transfer beams.
1,843.00 m2
134.00 m2
35.00 m2
10,500
10,500
10,500
19,351,500
1,407,000
367,500
O
P
1,843.00 m2
134.00 m2
6,000
6,000
11,058,000
804,000
Q
R
S
Proof rolling.
Proof roll excavations for filling and non-spanning slabs on
ground with 10 tonne minimum static weight roller as specified
Soffit of ground slabs.
Soffit of pad footing.
Soffit of transfer beams.
1,843.00 m2
134.00 m2
35.00 m2
11,000
11,000
11,000
20,273,000
1,474,000
385,000
11.00 m3
58,000
638,000
A
B
188.00 m2
273.00 m2
80,000
80,000
15,040,000
21,840,000
332226036.xls
Page 39 of 192
Vapour Barrier
Supply and install polyethylene plastic sheet (0.2mm thick) film
single layer to underside of all concrete surfaces in contact with
ground.
Ditto; but double layer at transfer beam.
Dewatering.
Allow for dewatering and keeping excavations free from rainwater.
2,165.00 m2
7,500
16,237,500
307.00 m2
7,500
2,302,500
15,000,000
15,000,000
1.00 Item
To Collection
143,352,540
CONCRETE WORK
GENERALLY
332226036.xls
Page 40 of 192
D
E
F
G
H
I
J
K
L
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
CONCRETE WORKS
POURED CONCRETE
50mm thick lean concrete (Grade K100) under the following;
Ground slabs.
Pad footing.
93.00 m3
7.00 m3
750,700
750,700
69,815,100
5,254,900
57.00
0.35
4.00
16.00
9.00
4.00
m3
m3
m3
m3
m3
m3
925,700
925,700
925,700
925,700
925,700
925,700
52,764,900
323,995
3,702,800
14,811,200
8,331,300
3,702,800
179.00
54.00
6.00
193.00
24.00
12.00
30.00
5.00
6.00
40.00
92.00
6.00
64.00
1.28
15.00
38.00
2.00
8.00
3.00
0.77
9.00
62.00
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
183,152,800
55,252,800
6,139,200
197,477,600
24,556,800
12,278,400
30,696,000
5,116,000
6,139,200
40,928,000
94,134,400
6,139,200
65,484,800
1,309,696
15,348,000
38,881,600
2,046,400
8,185,600
3,069,600
787,864
9,208,800
63,438,400
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
40,451,400
391,847,400
39,770,400
20,702,400
12,939,000
61,971,000
M
N
O
P
Q
R
S
T
U
V
W
X
Y
Z
AA
AB
AC
AD
AE
AF
AG
AH
AI
AJ
AK
AL
AM
A
REINFORCEMENT
Grade fy = 400 MPa hot rolled deformed bar reinforcement and fy =
240 MPa plain bar reinforcement in the following;
Pad footing.
Suspended slabs.
Suspended slabs at roof.
Drop panel.
Ramp.
Band beam.
332226036.xls
2.97
28.77
2.92
1.52
0.95
4.55
t
t
t
t
t
t
Page 41 of 192
B
C
D
E
F
G
H
I
J
K
L
M
N
O
P
Q
R
S
Attached beam.
Attached beam at roof.
Ground slab thickening.
Isolated columns.
Attached columns
100mm thick walls.
150mm thick parapet walls.
150mm thick wall.
200mm thick wall.
250mm thick wall.
150 x 150mm corbel.
Stair flights and landings including landing beams and columns.
Trimmer at slab on ground
Suspended slabs at pond.
150mm thick walls at pond.
200mm thick walls at pond.
250mm thick walls at pond.
Transfer beam.
T
U
V
W
X
Y
Z
AA
AB
AC
AD
AE
AF
AG
AH
AI
AJ
AK
AL
AM
AN
AO
AP
AQ
AR
AS
AT
AU
SHUTTERING
Shuttering, as specified to the following;
Soffits of suspended slabs.
Soffits of suspended slabs at roof.
Sides of drop panel
Sides and soffit of band beams.
Sides and soffit of attached beams.
Sides and soffit of attached beams at roof.
Sides of isolated columns.
Sides of attached columns
Sides of parapet walls.
Sides of 100mm thick walls.
Sides of 150mm thick wall.
Sides of 200mm thick wall.
Sides of 250mm thick wall.
Sides of corbel.
Sloping soffit of stair flight.
Ditto; at circullar staircase
Soffit of stair landing.
Soffits of suspended slabs at pond.
Sides of 150mm thick walls at pond.
Sides of 200mm thick walls at pond.
Sides of 250mm thick walls at pond.
Edges of landing; 150mm high.
Edges of stair stringer; not exceeding 350mm high.
Ditto; at circular staircase.
Face undercut of stair riser; not exceeding 180mm high.
50mm of high face undercut at drop slab.
GROUND ANCHORS
AV Drill 150mm dia hole; min. 4m length; install 2 No D25 rebars and sika
grout 215
Construction joints.
AX Construction joints (note C.J) in columns and slab; as shown on
332226036.xls
13.43
0.81
3.05
11.34
0.90
0.07
1.23
0.35
0.81
0.65
0.88
1.95
1.07
4.82
0.98
0.24
0.07
9.31
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
182,916,600
11,032,200
41,541,000
154,450,800
12,258,000
953,400
16,752,600
4,767,000
11,032,200
8,853,000
11,985,600
26,559,000
14,573,400
65,648,400
13,347,600
3,268,800
953,400
126,802,200
1,843.00 m2
84.00 m2
47,500
47,500
87,542,500
3,990,000
1,494.00
133.00
13.00
159.00
767.00
49.00
863.00
58.00
206.00
7.00
49.00
83.00
14.00
17.00
44.00
11.00
17.00
187.00
103.00
28.00
7.00
4.00
44.00
18.00
157.00
23.00
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m
m
m
m
m
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
28,000
35,000
35,000
18,000
12,000
132,966,000
11,837,000
1,157,000
14,151,000
68,263,000
4,361,000
76,807,000
5,162,000
18,334,000
623,000
4,361,000
7,387,000
1,246,000
1,513,000
3,916,000
979,000
1,513,000
16,643,000
9,167,000
2,492,000
623,000
112,000
1,540,000
630,000
2,826,000
276,000
5.00 No
5,000,000
25,000,000
6,500
3,614,000
556.00 m
Page 42 of 192
C
D
dwg S121.
Keyed construction joint (noted K.J), including 20mm deep x 10mm
sawcut rebate as shown on dwg S121 Det. KA.
Sawn control joint (noted S.J), including 3mm wide sawn or
trowelled groove, depress fabric locally under groove and cut
every 2nd wire directly under groove; as shown on dwg 121.
Waterstop as wall and slab on ground to test bay pit.
10mm thick compressible filler, to side of ground slab and column.
Scabble surface
Scabble surface at landing of stairs and column.
Spoon drain
250m of wide spoon drain beside parapet wall
Mass concrete
Mass concrete at steping to pool.
A
B
115.00 m
125,000
14,375,000
363.00 m
20,000
7,260,000
153.00 m
421.00 m
47,500
25,000
7,267,500
10,525,000
32,000
384,000
125,000
25,625,000
560,000
397,600
12.00 m2
205.00 m
0.71 m3
To Collection
332226036.xls
2,878,720,555
Page 43 of 192
MASONRY
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
MASONRY
Hebel aerated concrete masonry, laid in stretcher bond with cement
mortar including practical columns, beams, lintel beams, ties and
control joints.
100mm thick external wall
300mm thick cavity internal wall (2 x 100mm of thick with 100mm
thick gap).
100mm thick internal wall
D
E
132.00 m2
368.00 m2
178,000
356,000
23,496,000
131,008,000
496.00 m2
178,000
88,288,000
510.00 m2
165,000
84,150,000
To Collection
332226036.xls
326,942,000
Page 44 of 192
METALWORK
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
STRUCTURAL METALWORK
STEEL COLUMN
Fabricate, deliver to site and erect. the following structural
steelwork including cutting, welding, jointing, priming as
specified.
Column
Steel column 'WF' 150x150x7x10mm.
2.43 t
15,800,000
38,394,000
Plates.
16mm thick steel base plate.
0.07 t
15,800,000
1,106,000
88.00 No
24,000
2,112,000
1.27 m2
140,000
177,800
H
I
ROOF STEELWORK
Fabricate, deliver to site and erect. the following structural
steelwork including cutting, welding, jointing, priming as
specified.
10mm thick plate.
Ditto; but 8mm of thick.
0.52 t
0.08 t
15,800,000
15,800,000
8,216,000
1,264,000
J
K
165,000
165,000
32,670,000
2,640,000
4,200,000
12,936,000
Steelwork finishing.
Prepared and apply one coat of Hardtop xp (160mm dry) and two
coats Jotomastic 87 AL (150mm dry each) ex: Jotun or equal, to all
steel works; all as specified
198.00 No
16.00 No
3.08 t
To Collection
332226036.xls
99,515,800
Page 45 of 192
WOODWORK
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
WOODWORK
ROOF FRAMING
Roof timber framing; ex: Bangkirai; including required bracing,
timber connector, fixings finish as specified, etc. as dwg S012
and specification.
D
E
F
Timber beams.
240mm x 200mm wide beam.
200mm x 100mm wide beam.
160mm x 80mm wide beam.
32.00 m
29.00 m
106.00 m
888,000
370,000
236,800
28,416,000
10,730,000
25,100,800
G
H
I
J
K
L
M
Timber rafter
240mm x 140mm wide rafter.
220mm x 140mm wide rafter.
220mm x 100mm wide rafter.
200mm x 140mm wide rafter.
200mm x 120mm wide rafter.
200mm x 80mm wide rafter.
100mm x 80mm wide rafter.
16.00
40.00
83.00
34.00
169.00
225.00
90.00
m
m
m
m
m
m
m
621,600
569,800
407,000
518,000
444,000
296,000
266,400
9,945,600
22,792,000
33,781,000
17,612,000
75,036,000
66,600,000
23,976,000
Timber purlin
80mm x 40mm wide purlin.
1,130.00 m
59,200
66,896,000
O
P
Queen post.
100mm x 100mm wide queen post.
80mm x 80mm wide queen post.
45.00 m
119.00 m
185,000
118,400
8,325,000
14,089,600
450,000
1,800,000
188.00 m
93,000
17,484,000
988.00 m2
60,000
59,280,000
332226036.xls
4.00 No
Page 46 of 192
To Collection
481,864,000
D
E
F
G
H
I
J
K
L
M
N
O
P
Q
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
THERMAL AND MOISTURE PROTECTION
Waterproofing membrane externally; ex: Grace or equal approved,
incl. mastic, adhesives, primers, sealants etc. all as specified
(measured net - allow for laps ) on
Note: protective screeds/insulation measured separately.
Top of concrete slab to screed/tile finish; at pool
Ditto; but at pond
Ditto; but at gutter
Ditto; but at roof slab
Ditto; but at terrace
As turn-up 250mm high (assumed) at edge to form skirting at roof
slab; c/w sealants and protective screed.
As turn-up 250mm high (assumed) at edge to form skirting at
terrace; c/w sealants and protective screed.
As turn-up 500mm high (assumed) at edge to form skirting at
gutter; c/w sealants and protective screed.
As turn-up 1000mm high (assumed) at wall of pond
As turn-up 1500mm high (assumed) high at wall of pool; c/w
sealants and protective screed.
As turn-up 2000mm high (assumed) at waterfall wall of gutter; c/w
sealants and protective screed.
As turn-up 3000mm high (assumed) at waterfall wall of pool; c/w
sealants and protective screed.
Liquid applied waterproofing coating internally ex: Sika, Fosroc,
or equal approved including primer coating, joints etc. all as
specified (measure net - allow for laps on)
Top of concrete slab to screed/tile finish; at public toilet
As turn-up 250mm high (assumed) at edge of form skirting at public
toilet.
INSULATION
Insulation to flat roofs; as specified and detailed.
50mm thick insulation boards laid on waterproofing membrane
(membrane measured separately) c/w wiremesh to receive protective
332226036.xls
196.00
166.00
10.00
996.00
464.00
435.00
m2
m2
m2
m2
m2
m
86,000
86,000
86,000
86,000
86,000
29,000
16,856,000
14,276,000
860,000
85,656,000
39,904,000
12,615,000
83.00 m
29,000
2,407,000
16.00 m
58,000
928,000
184.00 m
52.00 m
172,000
129,000
31,648,000
6,708,000
13.00 m
172,000
2,236,000
9.00 m
258,000
2,322,000
89.00 m2
82.00 m
48,000
12,000
4,272,000
984,000
1,460.00 m2
45,000
65,700,000
Page 47 of 192
To Collection
287,372,000
FINISHES
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
FINISHES
FLOORS - EXTERNALLY
Note: Topping screed to waterproofing protection measured
spearately at 'Thermal & Moisture Protection'.
1,460.00 m2
45,000
65,700,000
E
F
642.00 m2
293.00 m2
38,000
38,000
24,396,000
11,134,000
294.00 m2
235,000
69,090,000
To Collection
332226036.xls
170,320,000
Page 48 of 192
SUMMARY
GENERALLY
SITEWORKS
143,352,540
CONCRETE WORK
2,878,720,555
MASONRY
326,942,000
METALWORK
99,515,800
WOODWORK
481,864,000
287,372,000
FINISHES
170,320,000
332226036.xls
4,388,086,895
Page 49 of 192
SPA BUILDING
SITEWORKS
D
E
F
G
H
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
SITEWORKS GENERALLY
Allow for keeping records of site observations, site tests and
laboratory tests.
Allow for samples, site observations, site tests, laboratory tests
and analyses.
Allow for providing reports.
Allow for inspections as specified.
Allow for erosion control as specified (Groundworks page 4);
including staging of the Works; restoration; provision of
temporary drains; fencing etc.
I
J
EARTHWORKS
Detailed excavation below ground level; including backfill and
disposal surplus material, as required to
Pad footings.
Strip footings.
K
L
M
Compaction with 98% of standard dry density (AS 1289 5.1.1) and
+/-2% of moisture (OMC); as specified; to underside of the
following;
Ground slabs.
Pad footings.
Strip footings.
1.00 Item
Incl
1.00 Item
Incl
1.00 Item
1.00 Item
1.00 Item
Incl
Incl
Incl
1.00 Item
7,500,000
7,500,000
10.00 m3
6.00 m3
39,000
39,000
390,000
234,000
110.00 m2
37.00 m2
24.00 m2
10,500
10,500
10,500
1,155,000
388,500
252,000
Proof rolling.
Proof roll excavations for filling and non-spanning slabs on
332226036.xls
Page 50 of 192
N
O
Q
R
Vapour Barrier
Supply and install polyethylene plastic sheet (0.2mm thick) film
single layer to underside of all concrete surfaces in contact with
ground.
Dewatering.
Allow for dewatering and keeping excavations free from rainwater.
110.00 m2
37.00 m2
6,000
6,000
660,000
222,000
110.00 m2
11,000
1,210,000
46.00 m2
20.00 m2
80,000
80,000
3,680,000
1,600,000
237.00 m2
7,500
1,777,500
15,000,000
15,000,000
1.00 Item
To Collection
332226036.xls
34,069,000
Page 51 of 192
CONCRETE WORK
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
D
E
CONCRETE WORKS
POURED CONCRETE
50mm thick lean concrete (Grade K100) under the following;
Ground slabs.
Pad footing.
F
G
6.00 m3
2.00 m3
750,700
750,700
4,504,200
1,501,400
10.00 m3
6.00 m3
925,700
925,700
9,257,000
5,554,200
H
I
J
K
L
M
N
O
P
Q
11.00
32.00
50.00
3.00
38.00
0.62
21.00
3.00
3.00
5.00
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
11,255,200
32,742,400
51,160,000
3,069,600
38,881,600
634,384
21,487,200
3,069,600
3,069,600
5,116,000
R
S
REINFORCEMENT
Grade fy = 400 MPa hot rolled deformed bar reinforcement and fy =
240 MPa plain bar reinforcement in the following;
Pad footings.
Strip footings.
13,620,000
13,620,000
15,526,800
8,444,400
332226036.xls
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
1.14 t
0.62 t
Page 52 of 192
T
U
V
W
X
Y
Z
AA
Suspended slabs.
Suspended slabs at roof.
Attached beams.
Attached beams at roof.
Isolated columns.
Retaining walls.
Concrete hobs.
Stair flights and landings.
8.86
0.21
8.09
0.15
2.17
0.20
0.21
0.35
t
t
t
t
t
t
t
t
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
120,673,200
2,860,200
110,185,800
2,043,000
29,555,400
2,724,000
2,860,200
4,767,000
110.00 m2
47,500
5,225,000
496.00
13.00
431.00
8.00
285.00
39.00
22.00
16.00
5.00
95.00
48.00
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
35,000
25,000
44,144,000
1,157,000
38,359,000
712,000
25,365,000
3,471,000
1,958,000
1,424,000
445,000
3,325,000
1,200,000
2,500,000
25,000
2,500,000
500,000
A
B
C
D
E
F
G
H
I
J
K
SHUTTERING
Shuttering, as specified to the following;
Soffits of suspended slabs.
Soffits of suspended slabs at roof.
Sides and soffits of attached beams.
Sides and soffits of attached beams at roof.
Faces of isolated columns.
Faces of retaining walls.
Sides of concrete hobs.
Sloping soffits of stair flights.
Soffits of stair landings.
Edges of stair stringers; not exceeding 300mm high.
Face of undercut stair riser; not exceeding 220mm high.
L
M
SUNDRIES
Construction joint
Allow for construction joint (CJ) at stair wall
10 compressible filler, 10 deep sealant at ground slab as drg. 129
1.00 Item
20.00 m
N
O
Scabble surface
Scabble surface at stair landing.
Scabble surface at column and hob.
0.81 m2
24.00 m2
32,000
32,000
25,920
768,000
Spoon drain
300m of wide spoon drain beside ground slabs.
44.00 m
35,000
1,540,000
20.00 m3
560,000
11,200,000
4.00 m3
560,000
2,240,000
Q
R
Mass concrete
Mass concrete at pond; including formwork; as drg.S129 as
specified.
Mass concrete at drain; as drg.S129 as specified.
m2
m2
m2
m2
m2
m2
m2
m2
m2
m
m
To Collection:
332226036.xls
636,501,304
Page 53 of 192
MASONRY
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
MASONRY
Hebel aerated concrete masonry, laid in stretcher bond with cement
mortar including practical columns, beams, lintel beams, ties and
control joints.
250mm thick cavity external wall (2 x 75mm thick with 100mm thick
gap).
100mm external wall.
250mm thick cavity internal wall (2 x 75mm thick with 100mm thick
gap).
100mm internal wall.
D
E
F
107.00 m2
288,000
30,816,000
163.00 m2
212.00 m2
178,000
288,000
29,014,000
61,056,000
287.00 m2
178,000
51,086,000
79.00 m2
110,000
8,690,000
To Collection:
332226036.xls
180,662,000
Page 54 of 192
METALWORK
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
STRUCTURAL METALWORK
STEEL COLUMN
Fabricate, deliver to site and erect. the following structural
steelwork including cutting, welding, jointing, priming as
specified.
Column.
Steel column 'WF' 150x150x7x10mm.
0.62 t
15,800,000
9,796,000
Plates.
16mm thick steel base plate.
0.04 t
15,800,000
632,000
24.00 No
24,000
576,000
0.35 m2
140,000
49,000
ROOF STEELWORK
332226036.xls
Page 55 of 192
H
I
J
K
L
Steelwork finishing.
Prepared and apply one coat of Hardtop xp (160mm dry) and two
coats Jotomastic 87 AL (150mm dry each) ex: Jotun or equal, to all
steel works; all as specified
0.17 t
0.04 t
0.01 t
81.00 No
16.00 No
0.86 t
15,800,000
15,800,000
15,800,000
2,686,000
632,000
158,000
32,000
18,000
2,592,000
288,000
4,200,000
3,612,000
To Collection:
21,021,000
WOODWORK
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
WOODWORK
ROOF FRAMING
Roof timber framing; ex: Bangkirai including required bracing,
timber connector, fixings finish as specified, etc. as specified;
D
E
F
Timber frame.
240mm x 200mm wide of beam
200mm x 100mm wide beam.
160mm x 100mm wide beam.
G
H
I
J
Timber rafter
220mm x 120mm wide rafter
200mm x 120mm wide rafter
200mm x 80mm wide rafter
100mm x 80mm wide rafter
38.00
47.00
62.00
110.00
Timber purlin
100mm x 40mm wide purlin.
332226036.xls
32.00 m
32.00 m
56.00 m
888,000
370,000
296,000
28,416,000
11,840,000
16,576,000
m
m
m
m
488,400
444,000
296,000
148,000
18,559,200
20,868,000
18,352,000
16,280,000
495.00 m
74,000
36,630,000
Page 56 of 192
Queen post.
80mm x 80mm wide queen post.
2.00 No
450,000
900,000
57.00 m
118,400
6,748,800
104.00 m
93,000
9,672,000
444.00 m2
63,000
27,972,000
To Collection:
212,814,000
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
THERMAL AND MOISTURE PROTECTION
Waterproofing membrane externally; ex: Grace or equal approved,
incl. mastic, adhesives, primers, sealants etc. all as specified
(measured net - allow for laps ) on
D
E
F
G
H
I
J
332226036.xls
95.00 m2
128.00 m2
55.00 m
86,000
86,000
29,000
8,170,000
11,008,000
1,595,000
257.00 m
45,000
11,565,000
30.00 m
55,000
1,650,000
30.00 m
60,000
1,800,000
18.00 m
98,000
1,764,000
Page 57 of 192
K
L
33.00 m2
83.00 m
48,000
12,000
1,584,000
996,000
95.00 m2
45,000
4,275,000
To Collection:
44,407,000
FINISHES
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
FINISHES
FLOORS - EXTERNALLY
Note: Topping screed to waterproofing protection measured
spearately at 'Thermal & Moisture Protection'.
E
F
332226036.xls
95.00 m2
45,000
4,275,000
349.00 m2
295.00 m2
38,000
38,000
13,262,000
11,210,000
Page 58 of 192
6.00 m2
239,000
To Collection:
1,434,000
30,181,000
SUMMARY
GENERALLY
SITEWORKS
34,069,000
CONCRETE WORK
636,501,304
MASONRY
180,662,000
METALWORK
21,021,000
WOODWORK
212,814,000
1,434,000
332226036.xls
44,407,000
1,130,908,304
Page 59 of 192
SWIMMING POOL
A
B
D
E
F
G
H
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
SWIMMING POOL (UPPER POOL, MAIN POOL, SPA POOL, KIDS
POOL, WATERSLIDE POOL) as drg.
SITEWORKS GENERALLY
Allow for keeping records of site observations, site tests and
laboratory tests.
Allow for samples, site observations, site tests, laboratory tests
and analyses.
Allow for providing reports.
Allow for inspections as specified.
Allow for erosion control as specified (Groundworks page 4);
including staging of the Works; restoration; provision of
temporary drains; fencing etc.
332226036.xls
1.00 Item
Incl
1.00 Item
Incl
1.00 Item
1.00 Item
1.00 Item
Incl
Incl
Incl
Page 60 of 192
EARTHWORKS
Detailed excavation below ground level; including backfill and
disposal surplus material, as required for:
Gutter at spa pool.
J
K
L
M
N
Compaction with 98% of standard dry density (AS 1289 5.1.1) and
+/-2% of moisture (OMC); as specified; to underside of the
following;
Ground slabs at upper pool.
Ground slabs at main pool.
Ground slabs at spa pool.
Ground slabs at kids pool.
Ground slabs at waterslide pool.
96.00
835.00
202.00
234.00
37.00
O
P
Q
R
S
Sirtu blinded with sand bed layer, spread, levelled, and compacted
as specified.
100mm thick layer at upper pool.
Ditto; at main pool
Ditto; at spa pool
Ditto; at kids pool
Ditto; at waterslide pool
96.00
835.00
202.00
234.00
37.00
T
U
V
Sand filling.
Sand fill at sides wall at main pool.
Ditto; but at spa pool.
Ditto; but at kids pool.
W
X
Y
Z
A
B
C
D
E
F
G
Vapour Barrier
Supply and install polyethylene plastic sheet (0.2mm thick) film
double layer to underside of all concrete surfaces in contact with
ground at upper pool.
Ditto; at main pool
Ditto; at spa pool
Ditto; at kids pool
Ditto; at waterslide pool
Dewatering.
Allow for dewatering and keeping excavations free from rainwater.
I
J
K
L
M
N
O
P
Q
CONCRETE WORK
POURED CONCRETE
Grade f'c 32 MPa vibrated reinforced concrete in;
150mm thick slab of stepping at main pool.
Ditto; at kids pool.
180mm thick wall of stepping base at main pool.
Ditto; at kids pool.
200mm thick upper pool wall
Ditto; at main pool
Ditto; at spa pool
Ditto; at kids pool
Ditto; at waterslide pool
332226036.xls
10.00 m3
39,000
390,000
m2
m2
m2
m2
m2
10,500
10,500
10,500
10,500
10,500
1,008,000
8,767,500
2,121,000
2,457,000
388,500
m2
m2
m2
m2
m2
35,000
35,000
35,000
35,000
35,000
3,360,000
29,225,000
7,070,000
8,190,000
1,295,000
15.00 m3
7.00 m3
1.46 m3
130,000
130,000
130,000
1,950,000
910,000
189,800
m2
m2
m2
m2
m2
80,000
80,000
80,000
80,000
80,000
3,120,000
4,720,000
5,360,000
8,880,000
1,440,000
96.00 m2
7,500
720,000
7,500
7,500
7,500
7,500
6,262,500
1,515,000
1,755,000
277,500
4,000,000
4,000,000
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
3,069,600
4,092,800
7,162,400
13,301,600
9,208,800
20,464,000
22,510,400
26,603,200
4,092,800
39.00
59.00
67.00
111.00
18.00
835.00
202.00
234.00
37.00
m2
m2
m2
m2
1.00 Item
3.00
4.00
7.00
13.00
9.00
20.00
22.00
26.00
4.00
m3
m3
m3
m3
m3
m3
m3
m3
m3
Page 61 of 192
R
S
T
U
V
W
X
Y
Z
AA
AB
AC
AD
AE
AF
AG
AH
AI
AJ
AK
AL
AM
AN
AO
AP
AQ
AR
AS
AT
AU
AV
AW
REINFORCEMENT
Grade fy = 400 MPa hot rolled deformed bar reinforcement and fy =
240 MPa plain bar reinforcement in the following;
Ground slab at upper pool.
Ditto; at main pool.
Ditto; at spa pool.
Ditto; at kids pool.
Ditto; at waterslide pool.
Pool wall upper pool.
Ditto; at main pool.
Ditto; at spa pool.
Ditto; at kids pool.
Ditto; at waterslide pool.
Pool trap at upper pool.
Ditto; at main pool.
Ditto; at kids pool.
Wall gutter.
Slab gutter.
Slab stepping at main pool.
Ditto; at kids pool.
Wall stepping at main pool.
Ditto; at kids pool.
Boundary seat at spa pool.
A
B
C
D
E
F
G
H
I
J
K
L
M
N
O
P
Q
SHUTTERING
Shuttering to the following
Sides of wall at upper pool
Ditto; at main pool
Ditto; at spa pool
Ditto; at kids pool
Ditto; at waterslide pool
Sides of gutter wall
Soffit slab steping at main pool
Ditto; at kids pool
Sides wall steping at main pool
Ditto; at kids pool
Circular wall shuttering at upper pool
Ditto; at main pool
Ditto; at spa pool
Ditto; at kids pool
Ditto; at waterslide pool
Edges of slab steps at main pool; 150mm high.
Ditto; at kids pool
10.00
9.00
84.00
4.00
20.00
167.00
41.00
47.00
8.00
1.31
3.00
51.00
2.31
20.03
4.83
5.62
0.88
0.91
2.79
2.45
3.69
0.40
0.30
2.44
0.11
0.20
0.29
0.16
0.16
0.37
0.67
0.85
27.00
187.00
164.00
55.00
9.00
18.00
16.00
22.00
73.00
134.00
31.00
96.00
10.00
183.00
19.00
45.00
80.00
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m
m
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
10,232,000
9,208,800
85,948,800
4,092,800
20,464,000
170,874,400
41,951,200
48,090,400
8,185,600
1,340,392
3,069,600
52,183,200
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
31,462,200
272,808,600
65,784,600
76,544,400
11,985,600
12,394,200
37,999,800
33,369,000
50,257,800
5,448,000
4,086,000
33,232,800
1,498,200
2,724,000
3,949,800
2,179,200
2,179,200
5,039,400
9,125,400
11,577,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
18,000
18,000
2,403,000
16,643,000
14,596,000
4,895,000
801,000
1,602,000
1,424,000
1,958,000
6,497,000
11,926,000
2,759,000
8,544,000
890,000
16,287,000
1,691,000
810,000
1,440,000
WATERPROOFING
Waterproofing membrane externally; ex: Grace or equal approved,
332226036.xls
Page 62 of 192
96.00
835.00
202.00
234.00
37.00
42.00
242.00
61.00
128.00
18.00
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
8,544,000
74,315,000
17,978,000
20,826,000
3,293,000
3,738,000
21,538,000
5,429,000
11,392,000
1,602,000
96.00 m2
45,000
4,320,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
37,575,000
9,090,000
10,530,000
1,665,000
1,890,000
10,890,000
2,745,000
5,760,000
810,000
1.00 Item
5,000,000
5,000,000
1.00 Item
1,250,000
1,250,000
FINISHES
FLOORS - EXTERNALLY
Note: Topping screed to waterproofing protection measured
spearately at 'Thermal & Moisture Protection'.
AB
AC
AD
AE
AF
AG
AH
AI
AJ
AK
AL
835.00
202.00
234.00
37.00
42.00
242.00
61.00
128.00
18.00
m2
m2
m2
m2
m2
m2
m2
m2
m2
1.00 Item
1.00 Item
8,000,000
8,000,000
8,000,000
8,000,000
E
F
SUNDRIES
Allow for pipe cast-in; including all accessories as drg. S302
section 4.
Allow for pool floor expansion joint (EJ) as drawing S301 detail
A, as specified;
Allow for cast in pipe to pool as specified and drg. S302.
Allow for spoon drain; including compressible filler at both sides
and sand fill as specified at drg. S302 section 6
Allow for hydrophyllic waterstop between ground slab as specified.
10 compressible filler, 10 deep sealant at ground slab as drg. 302
1.00 Item
22.00 m2
5,000,000
89,000
5,000,000
1,958,000
G
H
5.00 m
5.00 m
290,000
290,000
1,450,000
1,450,000
A
B
C
D
To Collection:
332226036.xls
1,726,367,792
Page 63 of 192
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
STORM WATER DRAINAGE
SITEWORKS GENERALLY
Allow for keeping records of site observations, site tests and
332226036.xls
1.00 Item
Incl
Page 64 of 192
E
F
G
H
I
J
laboratory tests.
Allow for samples, site observations, site tests, laboratory tests
and analyses.
Allow for providing reports.
Allow for inspections as specified.
Alllow for erosion control as specified (Groundworks page 4);
including stagings of the Works; restoration; provision of
temporary drains; fencing etc.
EARTHWORKS
Detailed excavation including backfill and disposal surplus
material for the following;
PVC Pipe.
Concrete pipe.
Granular crushed rock subsoil drainage layer, nominal size 100mm,
cover with geotextile filter fabric (material to be approved by
engineer before placing); including compaction as specified.
Granular fill subsoil drainage layer under in rock and landscape
area.
PVC PIPE.
Supply and install pvc pipe, incl. joints, as specified
100mm dia. PVC pipe.
M
N
O
P
Q
R
S
T
A
B
C
D
SUNDRIES
Surface inlet pits including excavation, waterproofing, sandbed,
reinforced concrete, mass concrete benching, access steps, 100mm
dia. x 3000mm long subsoil drainage stub surrounded with 100mm of
nom. 20mm coarse filter material wrapped in geotextille filter
fabric to each inlet pipe (2 No); heavy duty trafficable
galvanised mild steel hinged to frame as specified (Pit type A).
Inlet pits; 900mm x 900mm with manhole 600mm x 900mm.
Ditto; but 1700mm x 1700mm.
Inlet pits; 900mm x 900mm with manhole 900mm x 900mm.
Ditto; but 1200mm x 1200mm.
1.00 Item
Incl
1.00 Item
1.00 Item
1.00 Item
Incl
Incl
Incl
129.00 m3
634.00 m3
120,000
120,000
15,480,000
76,080,000
64.00 m3
180,000
11,520,000
245,000
72,520,000
296.00 m
65.00
20.00
36.00
13.00
51.00
35.00
32.00
8.00
m
m
m
m
m
m
m
m
290,000
400,000
550,000
750,000
900,000
1,800,000
1,900,000
2,600,000
18,850,000
8,000,000
19,800,000
9,750,000
45,900,000
63,000,000
60,800,000
20,800,000
4.00
1.00
8.00
1.00
No
No
No
No
12,500,000
53,999,999
16,000,000
27,000,000
50,000,000
53,999,999
128,000,000
27,000,000
332226036.xls
Page 65 of 192
E
F
G
H
each inlet pipe (1 No); 20mm dia. weep holes (3 No); sendement
trap; heavy duty trafficable cast iron cover with concrete infill
as specified (Pit type B).
Surface inlet; 1000mm x 1000mm with manhole 600mm x 900mm.
Surface inlet; 1000mm x 1000mm with manhole 900mm x 900mm.
Ditto; but at 1100mm x 1100mm.
Ditto; but at 1300mm x 1300mm.
2.00
1.00
5.00
2.00
No
No
No
No
11,000,000
15,000,000
20,000,000
27,000,000
22,000,000
15,000,000
100,000,000
54,000,000
I
J
K
L
M
N
2.00
1.00
7.00
2.00
4.00
2.00
No
No
No
No
No
No
13,500,000
20,000,000
27,000,000
16,000,000
52,000,000
60,000,000
27,000,000
20,000,000
189,000,000
32,000,000
208,000,000
120,000,000
3.00 No
3,500,000
10,500,000
1.00 No
60,000,000
60,000,000
24.00 No
22.00 No
3,000,000
4,200,000
72,000,000
92,400,000
117.00 m
80,000
9,360,000
66.00 m
4,000,000
264,000,000
Q
R
To Collection:
1,976,759,999
PROVISIONAL SUMS
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
PROVISIONAL SUMS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
332226036.xls
Page 66 of 192
EARTHWORKS
Allow for PROVISIONAL SUM of Rp. 500,000,000 (Say Five Hundred
Million Rupiah) for remaining bulk earthworks or fill required at areas
at over excavation.
RETAINING WALL
Allow for PROVISIONAL SUM of Rp. 6,000,000,000 (Say Six Billion
Rupiah) for retaining walls including excavation, footing,
concrete, re-bar, formwork, waterproofing (NOT YET DESIGNED).
Allow for PROVISIONAL SUM of Rp. 1,000,000,000 (Say One Billion
Five Hundred Million Rupiah) for waterproofing and backfill to retaining
walls.
SUNDRY CONCRETING WORKS
Allow for PROVISIONAL SUM of Rp. 200,000,000 (Say Two Hundred
Million Rupiah) for sundry concreting works
1.00 Item
500,000,000
500,000,000
1.00 Item
6,000,000,000
6,000,000,000
1.00 Item
1,500,000,000
1,500,000,000
1.00 Item
200,000,000
200,000,000
To Collection:
8,200,000,000
SUMMARY
GENERALLY
SWIMMING POOL
1,726,367,792
1,976,759,999
PROVISIONAL SUMS
8,200,000,000
332226036.xls
Page 67 of 192
332226036.xls
11,903,127,791
Page 68 of 192
Quantity
8,814
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
120.00 No
1,400,000
168,000,000
1,100,000
1,364,000,000
48.00 No
3,584,000
172,032,000
821.40 m2
1,200,000
985,680,000
60.00 No
2,500,000
150,000,000
48.00 No
4,800,000
230,400,000
1,240.00 m
60.00 No
4,500,000
270,000,000
120.00 No
3,000,000
360,000,000
120.00 no
5,000,000
600,000,000
66.00 no
24,300,000
1,603,800,000
120.00 No
120.00 No
1,620,000
6,345,000
194,400,000
761,400,000
235.00 m2
350,000
82,250,000
FINISHES
FLOORS - EXTERNALLY
600 x 600mm floor tile - assumed Homogeneous tile; ex Granito
Confidential
Page 69 of 192
Quantity
8,814
Unit
m2
Rate
IDR
Amount
IDR
4,219.00 m2
509.00 m2
470,000
470,000
1,982,930,000
239,230,000
854.40 m
75,000
64,080,000
FLOORS - INTERNALLY
600 x 600mm floor tile - assumed Homogeneous tile; ex Granito
ex: Granito, Essenza or equal
Living Room
Bedroom (WD)
Bathroom walls
3,092.00 m2
2,041.08 m2
968.00 m2
470,000
470,000
470,000
1,453,240,000
959,307,600
454,960,000
1,764.00 m
2,326.80 m
1,338.00 m
75,000
75,000
75,000
132,300,000
174,510,000
100,350,000
648.00 m2
15,500
10,044,000
20,336.00 m2
38,000
772,768,000
3,451.00 m2
470,000
1,621,970,000
735.56 m2
550,000
404,558,000
459.44 m2
400,000
183,776,000
CEILINGS - EXTERNALLY
Moisture resistant gypsum board ceilings, taped and sanded and
prepared smooth to receive paint finish, including galvanised
steel frame, trim etc.
12mm thick gypsum ceiling
897.00 m2
148,600
133,294,200
CEILINGS - INTERNALLY
Gypsumboard ceiling, taped and sanded and prepared smooth to
receive paint finish, including galv. steel framing, trim etc.
10mm thick gypsum ceiling
5,232.00 m2
110,000
575,520,000
968.00 m2
148,600
143,844,800
Sundries
Allowance for painted gypsum board bulkheads
Allowance for 50 x 50mm shadow line cornices.
Allowance for ceiling access panels for electrical servicing (5 No)
60.00 No
60.00 No
300.00 No
1,100,000
6,000,000
100,000
66,000,000
360,000,000
30,000,000
11,789.00 m2
897.00 m2
29,000
29,000
341,881,000
26,013,000
Confidential
Total
IDR
Page 70 of 192
Quantity
8,814
Unit
m2
Rate
IDR
Amount
IDR
Prepare smooth and apply Brilliant white paint finish ex: Dulux,
internally to
Rendered masonry or rendered concrete walls
Gypsum board ceilings internally
20,336.00 m2
6,200.00 m2
19,000
19,000
386,384,000
117,800,000
BATHROOM ACCESSORIES
MIRRORS
Supply and install the following 6mm thick frameless mirrors
complete with plywood backing including all polished stainless
steel fixings, fittings etc and stainless steel frame
1600 long x 950mm high
120.00 No
1,540,000
184,800,000
VANITIES
Wall mounted counter top in white epoxy resin terrazzo finish c/w
under cabinet in timber veneer finish (wenge) inside and out.
1680 long x 550 wide x 550 high at bathroom (J 106)
120.00 No
4,032,000
483,840,000
120.00 no
7,500,000
900,000,000
SHELVE
Floating glass shelf; 750 long x 120mm wide fixed to wall at bathtub
60.00 no
200,000
12,000,000
JOINERY
Kitchen cabinet unit; comprising Corian counter top finish; c/w
under counter cupboard; (to house wine cellar and fridge); over head
wall mounted cupboard; 500mm high mirrored back splash.
Kitchen cabinet; overall 4800 long x 2600mm high.
60.00 No
21,000,000
1,260,000,000
60.00 No
60.00 No
120.00 No
12,000,000
8,000,000
5,000,000
720,000,000
480,000,000
600,000,000
60.00 No
4,000,000
240,000,000
120.00 No
7,500,000
900,000,000
2,000,000
120,000,000
15,000,000
900,000,000
SHOWER CUBICLES
Shower cubicles including doors; comprising 12mm thick tempered
glass; incl. stainless steel patch-fittings/and hardware
Glazed shower cubicle panel "T" shaped on plan overall,
comprising 2 No shower/WC glazed doors.
Total
IDR
60.00 Item
60.00 No
120.00
180.00
120.00
60.00
60.00
No
No
No
No
No
7,020,000
1,026,000
702,000
12,000,000
1,500,000
842,400,000
184,680,000
84,240,000
720,000,000
90,000,000
Tapware
Freestanding bath tub tap; ex: TOTO TX445SES V3; plus drain etc
Single lever lavatory faucet (three hole wall mounted); ex: TOTO
60.00 No
180.00 No
5,000,000
1,404,000
300,000,000
252,720,000
Confidential
Page 71 of 192
Quantity
8,814
Unit
m2
Rate
IDR
Amount
IDR
TX118LES
Shower mixer; ex: TOTO TX473ES
Rain shower head; ex: TOTO TX491S
Tapware at Kitchen sink
120.00 No
120.00 No
60.00 No
3,024,000
1,404,000
1,400,000
362,880,000
168,480,000
84,000,000
Accessories
Floor drain
Towel rack ex:
Toilet paper holder; ex: TOTO TX703AES
Robe hook; ex: TOTO TX704AEZ
Allow for towel rings, glass holders or the like
480.00
120.00
120.00
120.00
120.00
No
No
No
No
No
177,120
1,200,000
189,000
70,200
2,000,000
85,017,600
144,000,000
22,680,000
8,424,000
240,000,000
1,848.00 m2
900,000
1,663,200,000
60.00 No
4,160,000
249,600,000
Total
IDR
29,979,684,200
24.00 No
1,400,000
33,600,000
1,100,000
184,800,000
82.14 m2
1,200,000
98,568,000
6.00 No
4,000,000
24,000,000
6.00 No
7,250,000
43,500,000
No
No
No
No
No
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
49,500,000
16,500,000
16,500,000
16,500,000
49,500,000
6.00 no
6.00 no
24,300,000
16,200,000
145,800,000
97,200,000
168.00 m
18.00
6.00
6.00
6.00
18.00
Confidential
Page 72 of 192
Quantity
8,814
Unit
m2
Amount
IDR
6,150,000
36,900,000
No
No
No
No
No
No
No
No
No
No
No
6,925,500
2,227,500
1,989,000
3,762,000
1,782,000
1,134,000
3,935,250
1,406,250
1,752,750
1,188,000
648,000
41,553,000
13,365,000
11,934,000
22,572,000
10,692,000
6,804,000
23,611,500
8,437,500
10,516,500
28,512,000
7,776,000
FINISHES
FLOORS - EXTERNALLY
600 x 600mm floor tile - assumed Homogeneous tile; ex Granito
ex: Granito, Essenza or equal
Terrace
Roof
452.00 m2
602.00 m2
470,000
460,000
212,440,000
276,920,000
FLOORS - INTERNALLY
600 x 600mm floor tile - assumed Homogeneous tile; ex Granito
ex: Granito, Essenza or equal
Living room.
Bedroom
Foyer
Study room
Bathroom.
534.00
291.00
62.00
54.00
164.00
470,000
470,000
470,000
470,000
470,000
250,980,000
136,770,000
29,140,000
25,380,000
77,080,000
65,000,000
65,000,000
3,985.00 m2
38,000
151,430,000
552.00 m2
470,000
259,440,000
Fabric Panels.
Fabric panels behind bed; overall 2855 long x 2147mm high
110.33 m2
550,000
60,681,500
68.92 m2
800,000
55,136,000
CEILINGS - EXTERNALLY
Moisture resistant gypsum board ceilings, taped and sanded and
prepared smooth to receive paint finish, including galvanised
steel frame, trim etc.
12mm thick gypsum ceiling
90.00 m2
148,600
13,374,000
CEILINGS - INTERNALLY
Gypsumboard ceiling, taped and sanded and prepared smooth to
receive paint finish, including galv. steel framing, trim etc.
10mm thick gypsum ceiling
992.00 m2
110,000
109,120,000
6.00 no
Rate
IDR
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
24.00
12.00
m2
m2
m2
m2
m2
1.00 Item
Confidential
Total
IDR
Page 73 of 192
Quantity
8,814
Unit
m2
Rate
IDR
Amount
IDR
164.00 m2
148,600
24,370,400
6.00 No
6.00 No
30.00 No
1,500,000
5,000,000
100,000
9,000,000
30,000,000
3,000,000
2,093.00 m2
90.00 m2
29,000
29,000
60,697,000
2,610,000
Prepare smooth and apply Brilliant white paint finish ex: Dulux,
internally to
Rendered masonry or rendered concrete walls
Gypsum board ceilings internally
3,985.00 m2
1,156.00 m2
19,000
19,000
75,715,000
21,964,000
BATHROOM ACCESSORIES
MIRRORS
Supply and install the following 6mm thick frameless mirrors
complete with plywood backing including all polished stainless
steel fixings, fittings etc and stainless steel frame
600 long x 1200mm high
1600 long x 950mm high
6.00 No
24.00 No
1,800,000
2,104,000
10,800,000
50,496,000
VANITIES
Wall mounted counter top in white epoxy resin terrazzo finish c/w
under cabinet in timber veneer finish (wenge) inside and out.
600 long x 600mm wide at bathroom
2500 long x 600mm wide at bathroom
4200 long x 600mm wide at bathroom
6.00 No
12.00 No
6.00 No
4,500,000
8,750,000
14,700,000
27,000,000
105,000,000
88,200,000
SHOWER CUBICLES
Shower cubicles including doors; comprising 13mm thick tempered
glass; incl. stainless steel patch-fittings/and hardware
2200 girth 'L' shaped on plan x 2750mm high shower cubicle.
3800 girth 'T' shaped on plan x 2750mm high shower cubicle.
12.00 no
6.00 no
6,500,000
12,000,000
78,000,000
72,000,000
SHELVE
Floating glass shelf; 750 long x 120mm wide fixed to wall at bathtub
6.00 no
200,000
1,200,000
JOINERY
Kitchen cabinet unit; comprising Corian counter top finish; c/w
under counter cupboard; (to house wine cellar and fridge); over head
wall mounted cupboard; 500mm high mirrored back splash.
Kitchen cabinet; overall 3500 long x 2600mm high.
12.00 No
20,588,235
247,058,820
6.00
12.00
6.00
6.00
18.00
No
No
Item
Item
No
16,551,724
10,822,281
5,000,000
10,000,000
7,500,000
99,310,344
129,867,372
30,000,000
60,000,000
135,000,000
1.00 Item
9,000,000
9,000,000
15,813,953
189,767,436
Sundries
Allowance for painted gypsum board bulkheads
Allowance for 50 x 50mm shadow line cornices.
Allowance for ceiling access panels for electrical servicing
Total
IDR
Sundry joinery.
Wardrobe; overall 2600 long x 2900 high x 650mm deep; at master bed
room
Ditto, but 1750mm length; at bedrooms
Allow for joinery at utility room - assumed shelving.
Allowance for TV desks / sundy joinery
Bed base; Veneer finish (Wenge); overall 1850 x 2800mm c/w
2 No 400x400mm side tables
Sundry allowance for full height mirrors at living room wall
Living Room Sofa - Refer to FF&E budget.
Sofa at Terrace
Built-in sofa / bench at terrace c/w fabric cushions
5100 long x 2200mm deep overall "U" shaped on plan bench/sofa
12.00 No
Confidential
Page 74 of 192
Quantity
8,814
Unit
m2
Rate
IDR
Amount
IDR
No
No
No
No
No
No
7,020,000
7,020,000
1,026,000
702,000
12,000,000
1,500,000
168,480,000
42,120,000
30,780,000
16,848,000
72,000,000
9,000,000
6.00 No
30.00 No
5,000,000
1,404,000
30,000,000
42,120,000
24.00
24.00
24.00
6.00
No
No
No
No
3,024,000
1,404,000
3,780,000
1,400,000
72,576,000
33,696,000
90,720,000
8,400,000
54.00
24.00
24.00
24.00
24.00
No
No
No
No
No
177,120
1,200,000
189,000
70,200
2,000,000
9,564,480
28,800,000
4,536,000
1,684,800
48,000,000
184.80 m2
900,000
166,320,000
6.00 No
4,000,000
24,000,000
Total
IDR
24.00
6.00
30.00
24.00
6.00
6.00
Tapware
Freestanding bath tub tap; ex: TOTO TX445SES V3; plus drain etc
Single lever lavatory faucet (three hole wall mounted); ex: TOTO
TX118LES
Shower mixer; ex: TOTO TX473ES
Rain shower head; ex: TOTO TX491S
Flush plate - single flush; ex: Grohe type Skate, 38-573.
Tapware at Kitchen sink
Accessories
Floor drain
Towel rack
Toilet paper holder; ex: TOTO TX703AES
Robe hook; ex: TOTO TX704AES
Allow for towel rings, glass holders or the like
POOL AT APARTMENT TYPE 3 BEDROOMS
Swimming pool finishing - 150x150x20mm slate tile for floor and
wall finish, capping (measured plan area).
(total of 66 pools each sized 8 m long x 3.85m width)
(M/E works - panel, underwater light etc. - separately estimated)
PLANTER (Requirement to be confirmed)
Planter box at upper duplex level c/w waterproofing; protective render
and softscape
sub-total:
5,181,234,652
490.00 m
1,100,000
539,000,000
1,006.00 m2
1,200,000
1,207,200,000
25,000,000
25,000,000
1.00 Item
Confidential
Page 75 of 192
Quantity
8,814
Unit
m2
Rate
IDR
Amount
IDR
18.00 No
7,540,000
135,720,000
WINDOWS
Aluminium louvre including fixing accessories; sealants; etc.
3550 long x 3175mm high fixed louvre incl. door at AC room.
3550 long x 3175mm high fixed window at AC room.
18.00 No
6.00 No
5,112,000
5,112,000
92,016,000
30,672,000
FINISHES
FLOORS - EXTERNALLY
600 x 600mm floor tile - assumed Homogeneous tile; ex Granito
ex: Granito, Essenza or equal
Stair (TZ-1).
Roof
1,284.00 m2
297.00 m2
470,000
470,000
603,480,000
139,590,000
CEILINGS - EXTERNALLY
Skim coat render with smooth finish to receive paint to
Soffit of slab
1,186.00 m2
20,000
23,720,000
1,186.00 m2
29,000
34,394,000
PLANTER BOX
Supply and install natural stone type Bukit stone, incl. water
repellent, screed and grout, externally to
Face of masonry walls at planter box
252.00 m2
325,000
81,900,000
252.00 m2
78,100
19,681,200
1.00 Item
4,500,000
4,500,000
SOFTSCAPING
Imported soil; 400mm thick to planter
Allowance for grass, small trees, shrubs etc. at star and common
area
99.00 m3
1.00 Item
150,000
75,000,000
14,850,000
75,000,000
1.00 Item
100,000,000
100,000,000
Total
IDR
sub-total:
3,126,723,200
38,287,642,052
Confidential
Page 76 of 192
Quantity
8,424
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
66.00 No
1,400,000
92,400,000
METALWORK
BALUSTRADES AND HANDRAILS
Stainless steel rope balustrade including finishing, accessories,
all as specified
1000mm high balcony balustrade / fence.
892.00 m
1,100,000
981,200,000
ROOFING
FABRIC CANOPY
Fabric canopy galvanised steel sub-structure
with marine paint system finish all fixed to concrete structure
Fabric canopy
739.20 m2
1,200,000
887,040,000
66.00 No
2,500,000
165,000,000
66.00 No
4,500,000
297,000,000
132.00 no
5,000,000
660,000,000
66.00 no
28,500,000
1,881,000,000
66.00 No
66.00 No
3,675,375
1,500,000
242,574,750
99,000,000
10,000,000
10,000,000
2,758.80 m2
313.00 m2
470,000
470,000
1,296,636,000
147,110,000
462.00 m
75,000
34,650,000
4,039.20 m2
808.17 m2
470,000
470,000
1,898,424,000
379,839,900
RAINWATER GOODS
Allow for rainwater goods; PVC rainwater downpipes, floor drains,
incl. brackets, fixing, roof outlets, elbows and finishes
DOORS
TIMBER DOORS & FRAMES
Solid flush external timber door with timber frame
including hardware and veneer finish
950 wide x 2450 high x 50mm thick single door at entry (type
D101)
1.00 Item
Confidential
Page 77 of 192
Quantity
8,424
Unit
m2
Rate
IDR
Amount
IDR
1,905.42 m
343.20 m
75,000
75,000
142,906,500
25,740,000
8,617.75 m2
38,000
327,474,500
1,201.20 m2
470,000
564,564,000
404.56 m2
550,000
222,508,000
252.69 m2
800,000
202,152,000
CEILINGS - EXTERNALLY
Moisture resistant gypsum board ceilings, taped and sanded and
prepared smooth to receive paint finish, including galvanised
steel frame, trim etc.
10mm thick gypsum ceiling
1,859.00 m2
148,600
276,247,400
CEILINGS - INTERNALLY
Gypsumboard ceiling, taped and sanded and prepared smooth to
receive paint finish, including galv. steel framing, trim etc.
10mm thick gypsum ceiling
4,080.00 m2
110,000
448,800,000
726.00 m2
148,600
107,883,600
66.00 No
66.00 No
1,000,000
5,000,000
66,000,000
330,000,000
132.00 No
100,000
13,200,000
8,268.00 m2
1,859.00 m2
29,000
29,000
239,772,000
53,911,000
Prepare smooth and apply Briliant white paint finish ex: Dulux,
internally to
Rendered masonry or rendered concrete walls
Gypsum board ceilings internally
8,617.75 m2
4,806.00 m2
19,000
19,000
163,737,250
91,314,000
BATHROOM ACCESSORIES
MIRRORS
Supply and install the following 6mm thick frameless mirrors
complete with plywood backing including all polished stainless
steel fixings, fittings etc and stainless steel frame
1600 long x 950mm high
66.00 No
1,540,000
101,640,000
VANITIES
Wall mounted counter top in white epoxy resin terrazzo finish c/w
under cabinet in timber veneer finish (wenge) inside and out.
1680 long x 550 wide x 550 high at bathroom (J 106)
66.00 No
4,032,000
266,112,000
Fabric Panels.
Fabric panels behind bed; overall 2855 long x 2147mm high
Bed Head Finish
Straight grain oak veneer finish incl support frame to surround of
fabric bed head panels.
Sundries
Allowance for painted gypsum board bulkheads
Allowance for 50 x 50mm shadow line cornices
Sundries
Allowance for ceiling access panels for electrical servicing (2 No)
Confidential
Total
IDR
Page 78 of 192
Quantity
8,424
Unit
m2
Rate
IDR
Amount
IDR
66.00 no
7,500,000
495,000,000
SHELVE
Floating glass shelf; 750 long x 120mm wide fixed to wall at bathtub
66.00 no
200,000
13,200,000
JOINERY
Kitchen cabinet unit; comprising Corian counter top finish; c/w
under counter cupboard; (to house wine cellar and fridge); over head
wall mounted cupboard; 500mm high mirrored back splash.
Kitchen cabinet; overall 3200 long x 2600mm high.
66.00 No
17,000,000
1,122,000,000
66.00 No
66.00 No
11,000,000
4,000,000
726,000,000
264,000,000
66.00 No
264.00 No
7,500,000
1,200,000
495,000,000
316,800,000
66.00 No
7,500,000
495,000,000
No
66.00 No
3,000,000
1,087,500
71,775,000
66.00 No
7,500,000
495,000,000
No
No
No
No
No
7,020,000
1,026,000
702,000
12,000,000
1,500,000
463,320,000
135,432,000
46,332,000
792,000,000
99,000,000
66.00 No
132.00 No
5,000,000
1,404,000
330,000,000
185,328,000
66.00 No
66.00 No
66.00 No
3,024,000
1,404,000
1,400,000
199,584,000
92,664,000
92,400,000
177,120
1,200,000
189,000
70,200
2,000,000
23,379,840
52,800,000
12,474,000
4,633,200
132,000,000
Total
IDR
66.00
132.00
66.00
66.00
66.00
132.00
44.00
66.00
66.00
66.00
Confidential
No
No
No
No
No
Page 79 of 192
Quantity
8,424
Unit
m2
2,154 m2
Rate
IDR
900,000
Amount
IDR
Total
IDR
1,938,600,000
21,809,558,940
1,100,000
327,800,000
44.00 No
1,400,000
61,600,000
396.00 m2
1,200,000
475,200,000
44.00 No
2,500,000
110,000,000
44.00 No
4,500,000
198,000,000
44.00 no
5,000,000
220,000,000
44.00 no
19,500,000
858,000,000
23.00 No
23.00 No
3,675,375
1,500,000
84,533,625
34,500,000
10,000,000
10,000,000
1,115.40 m2
192.00 m2
470,000
470,000
524,238,000
90,240,000
343.20 m
75,000
25,740,000
WOODWORK
Timber decking; overall 1400 x 1000mm at base of shower
ROOFING
FABRIC CANOPY
Fabric canopy galvanised steel sub-structure
with marine paint system finish all fixed to concrete structure (budget
Fabric canopy
RAINWATER GOODS
Allow for rainwater goods; PVC rainwater downpipes, floor drains,
incl. brackets, fixing, roof outlets, elbows and finishes
DOORS
TIMBER DOORS & FRAMES
Solid flush external timber door with timber frame including
hardware and veneer finish
950 wide x 2450 high x 50mm thick single door at entry (type
D101)
298.00 m
1.00 Item
Confidential
Page 80 of 192
Quantity
8,424
Unit
m2
Rate
IDR
Amount
IDR
1,468.72 m2
241.56 m2
439.45 m2
470,000
470,000
470,000
690,298,400
113,533,200
206,541,500
517.00 m
876.00 m
75,000
75,000
38,775,000
65,700,000
5,121.83 m2
38,000
194,629,540
1,253.12 m2
470,000
588,966,400
269.71 m2
550,000
148,340,500
168.46 m2
800,000
134,768,000
CEILINGS - EXTERNALLY
Gypsumboard ceiling, taped and sanded and prepared smooth to
receive paint finish, including galv. steel framing, trim etc.
10mm thick gypsum ceiling
933.00 m2
110,000
102,630,000
CEILINGS - INTERNALLY
Gypsumboard ceiling, taped and sanded and prepared smooth to
receive paint finish, including galv. steel framing, trim etc.
10mm thick gypsum ceiling
1,771.00 m2
110,000
194,810,000
148,600
900,000
3,000,000
55,725,000
39,600,000
132,000,000
Fabric Panels.
Fabric panels behind bed; overall 2855 long x 2147mm high
Bed Head Finish
Straight grain oak veneer finish incl support frame to surround of
fabric bed head panels.
375.00 m2
44.00 item
44.00 item
Sundries
Allowance for ceiling access panels for electrical servicing (2 No)
88.00 No
100,000
8,800,000
5,129.00 m2
933.00 m2
29,000
29,000
148,741,000
27,057,000
Prepare smooth and apply Briliant white paint finish ex: Dulux,
internally to
Rendered masonry or rendered concrete walls
Gypsum board ceilings internally
5,121.83 m2
1,771.00 m2
19,000
19,000
97,314,770
33,649,000
BATHROOM ACCESSORIES
MIRRORS
Supply and install the following 6mm thick frameless mirrors
complete with plywood backing including all polished stainless
steel fixings, fittings etc and stainless steel frame
1600 long x 950mm high
44.00 No
1,540,000
67,760,000
Total
IDR
VANITIES
apt west side
Confidential
Page 81 of 192
Quantity
8,424
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
44.00 No
4,032,000
177,408,000
4,032,000
44.00 no
750,000
33,000,000
12,500,000
SHELVE
Floating glass shelf; 750 long x 120mm wide fixed to wall at bathtub
44.00 no
200,000
8,800,000
200,000
JOINERY
Kitchen cabinet unit; comprising Corian counter top finish; c/w
under counter cupboard; (to house wine cellar and fridge); over head
wall mounted cupboard; 500mm high mirrored back splash.
Kitchen cabinet; overall 2550 long x 2600mm high. (J 104)
44.00 No
17,000,000
748,000,000
17,000,000
44.00 No
44.00 No
9,000,000
4,000,000
396,000,000
176,000,000
15,000,000
4,500,000
44.00 No
7,500,000
330,000,000
9,000,000
44.00 No
44.00 No
44.00 No
3,600,000
6,000,000
1,200,000
158,400,000
264,000,000
52,800,000
SHOWER CUBICLES
Shower cubicles including doors; comprising 12mm thick tempered
glass; incl. stainless steel patch-fittings/and hardware
Glazed shower cubicle panel "T" shaped on plan overall,
comprising 2 No shower/WC glazed doors.
7,500,000
44.00 No
7,500,000
330,000,000
4,500,000
1,522,500
12,000,000
44.00
88.00
44.00
44.00
44.00
No
No
No
No
No
7,020,000
1,026,000
702,000
12,000,000
1,500,000
308,880,000
90,288,000
30,888,000
528,000,000
66,000,000
44.00 No
88.00 No
5,000,000
1,404,000
220,000,000
123,552,000
44.00 No
44.00 No
44.00 No
3,024,000
1,404,000
1,400,000
133,056,000
61,776,000
61,600,000
88.00
44.00
44.00
44.00
44.00
177,120
1,200,000
189,000
70,200
2,000,000
15,586,560
52,800,000
8,316,000
3,088,800
88,000,000
900,000
655,200,000
No
No
No
No
item
728 m2
Confidential
Page 82 of 192
Quantity
8,424
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
11,230,930,295
59.00 m2
250,000
14,750,000
398.00 m2
1,200,000
477,600,000
1.00 No
10,000,000
10,000,000
1.00 No
10.00 No
6.00 No
7,540,000
7,540,000
7,540,000
7,540,000
75,400,000
45,240,000
2.00 no
5.00 no
4,500,000
2,400,000
9,000,000
12,000,000
2.00 no
5,000,000
10,000,000
WINDOWS
ALUMINIUM FRAMED AND GLAZED WINDOWS
Glazed windows; comprising 2x4mm thick, laminated glass panel;
aluminium frame powder coating finish; including all fixing
accessories; sealants; etc.
7700 long x 2700mm high fixed window at gym.
1.00 No
20,790,000
20,790,000
8.00 No
4.00 No
15,855,000
17,010,000
126,840,000
68,040,000
2,612.00 m2
889.00 m2
470,000
470,000
1,227,640,000
417,830,000
112.00 m2
1,600,000
179,200,000
44.00 m2
580,000
25,520,000
93.00 m2
15,500
1,441,500
5,230.00 m2
38,000
198,740,000
FABRIC CANOPY
Fabric canopy galvanised steel sub-structure
with marine paint system finish all fixed to concrete structure (rate
Fabric canopy
RAINWATER GOODS
Allow for rainwater goods; PVC rainwater downpipes, floor drains,
incl. brackets, fixing, roof outlets, elbows and finishes
DOORS
TIMBER DOORS & FRAMES
Single external metal door with frame including hardware and
finish
900 wide x 2700mm high single door at pump room
Ditto, at attendant closet
Ditto, at attendant ME room
FINISHES
FLOORS - EXTERNALLY
600 x 600mm floor tile - assumed Homogeneous tile; ex Granito
ex: Granito, Essenza or equal
Common corridor
Stair
FLOORS - INTERNALLY
Timber flooring; 100x25mm thick; Plantation teak on 40x20mm
anodized aluminium sub frame in screed, waterproofing and insulation
Timber deck at fabric canopy
Confidential
Page 83 of 192
Quantity
8,424
Unit
m2
Rate
IDR
Amount
IDR
1,307.00 m2
400,000
522,800,000
CEILINGS - EXTERNALLY
Skim coat render with smooth finish to receive paint to
Soffit of slab
933.00 m2
20,000
18,660,000
CEILINGS - INTERNALLY
Gypsumboard ceiling, taped and sanded and prepared smooth to
receive paint finish, including galv. steel framing, trim etc.
10mm thick gypsum ceiling
200 wide x 200mm high lamp cove
113.00 m2
10.00 m
110,000
80,000
12,430,000
800,000
44.00 m2
148,600
6,538,400
93.00 m2
20,000
1,860,000
900,000
750,000
80,000
900,000
750,000
320,000
Sundries
Allowance for painted gypsum board bulkheads
Allowance for cornices.
Allowance for ceiling access panels for electrical servicing
1.00 item
1.00 item
4.00 No
5,129.00 m2
933.00 m2
29,000
29,000
148,741,000
27,057,000
Prepare smooth and apply Briliant white paint finish ex: Dulux,
internally to
Rendered masonry or rendered concrete walls
Gypsum board ceilings internally
5,230.00 m2
1,771.00 m2
19,000
19,000
99,370,000
33,649,000
ACCESSORIES
MIRRORS
Supply and install the following 6mm thick frameless mirrors
complete with plywood backing including all polished stainless
steel fixings, fittings etc (size to be verified)
2000 long x 1300mm high
2.00 No
1,215,500
2,431,000
-
VANITIES
Polished andesite granite vanity bench to receive wash hand basin
including splash back
2000 long x 600 wide at bathroom
2.00 No
2,040,000
4,080,000
5.00 No
4.00 No
5.00 No
7,020,000
1,026,000
702,000
35,100,000
4,104,000
3,510,000
4.00 No
1,404,000
5,616,000
5.00 No
3,780,000
18,900,000
177,120
189,000
70,200
15,000,000
1,239,840
945,000
351,000
15,000,000
Total
IDR
7.00
5.00
5.00
1.00
Confidential
No
No
No
item
Page 84 of 192
SUNDRIES
Allow for M/E building including associated stucture, and finishing.
Allow for rendered masonry upstands/walls including paint finish
Quantity
8,424
Unit
m2
1.00 Item
1.00 Item
Rate
IDR
100,000,000
37,500,000
Amount
IDR
Total
IDR
100,000,000
37,500,000
sub-total:
4,030,223,740
37,158,467,475
Confidential
Page 85 of 192
RECEPTION BUILDING
Gross Area
Quantity
1,421
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
50.00 m
1,100,000
55,000,000
2.00 No
5,000,000
10,000,000
1,266.00 m2
250,000
316,500,000
10,000,000
10,000,000
48.00 No
8,765,000
420,720,000
6.00 No
4,382,500
26,295,000
1.00 No
5,280,000
5,280,000
3.00 No
18.00 No
4,382,500
4,382,500
13,147,500
78,885,000
8.00 No
3.00 No
4,600,000
4,878,000
36,800,000
14,634,000
5.00 No
7,250,000
36,250,000
2.00 No
7,250,000
14,500,000
WINDOWS
ALUMINIUM FRAMED AND GLAZED WINDOWS
Glazed windows; comprising 2x4mm thick, laminated glass panel;
aluminium frame powder coating finish; including all fixing
accessories; sealants; etc.
3700 long x 2100mm high fixed window at HR training and office
3700 long x 2800mm high fixed window at Bussiness centre
3500 long x 2360mm high fixed window at Meeting room
2400 long x 2625mm high fixed window at executive office
2000 long x 2050mm high fixed window at security room
750 long x 2360mm high fixed window at Meeting room
3.00
4.00
4.00
2.00
1.00
2.00
6,993,000
9,324,000
7,434,000
5,670,000
3,690,000
1,593,000
20,979,000
37,296,000
29,736,000
11,340,000
3,690,000
3,186,000
JOINERY
Allowance for built-in custom joinery
1.00 Item
150,000,000
150,000,000
240,000
240,000
47,760,000
32,400,000
1.00 Item
DOORS
METAL DOOR & FRAMES
Metal door with frame including hardware and paint finish
1000 wide x 3200mm high single door at A/C plant room
TIMBER DOORS & FRAMES
Solid core flush external timber door with timber frame including
hardware and veneer finish
935 wide x 2320mm high single door at security room, house
keeping, store room, stair, dry garbage & wet garbage.
1260 wide x 2320mm high double door at GR area
Solid core flush internal timber door with frame including
\hardware and veneer finish
900 wide x 2700mm high single door at lavatory.
935 wide x 2320mm high single door at genset room, house
keeping, security room, store, kitchen & lavatory room.
950 wide x 2705mm high single door at meeting room, office
1035 wide x 2320mm high single door at lift machine room, mvmdb
room, genset room
1660 wide x 2705mm high double pivot door at cinema, meeting room,
store, bussines centre, boutique.
1600 wide x 2320mm high double door at genset room, transformer
room
FINISHES
FLOORS - EXTERNALLY
Supply and poured in-situ terrazzo floor tiles; size 1200 x
1200mm; polished finish; color beige with white, size beige
aggregrate to
Terrace
Roof
No
No
No
No
No
No
199.00 m2
135.00 m2
FLOORS - INTERNALLY
Supply and poured in-situ terrazzo floor tiles; size 1200 x
reception
Confidential
Page 86 of 192
RECEPTION BUILDING
Gross Area
Quantity
1,421
Unit
m2
475.00 m2
94.00 m2
1.00 Item
Tiled floor finish (assumed local ceramic) c/w setting bed and
grout; to
BOH, store
Lavatory
Carpet floor finish c/w underlayer; to
Business centre, boutique, meeting room & cinema
Total
IDR
114,000,000
22,560,000
10,000,000
673.00 m2
25.00 m2
115,000
115,000
77,395,000
2,875,000
338.00 m2
450,000
152,100,000
10,000,000
10,000,000
1,716.00 m2
38,000
65,208,000
118.00 m2
115,000
13,570,000
10,000,000
10,000,000
1.00 Item
Amount
IDR
240,000
240,000
10,000,000
Rate
IDR
1.00 Item
CEILINGS - INTERNALLY
Timber timber ceiling; 100 wide x 20mm thick; T&G chamfer with 150
wise x 80mm timber beam with profile; including support battens,
fixings and finishing; to (measured plan area)
Lobby, reception, boutique and business centre.
429.00 m2
500,000
214,500,000
673.00 m2
110,000
74,030,000
25.00 m2
148,600
3,715,000
900,000
7,500,000
80,000
900,000
7,500,000
480,000
952.00 m2
29,000
27,608,000
1,716.00 m2
698.00 m2
19,000
19,000
32,604,000
13,262,000
429.00 m2
60,000
25,740,000
1.00 No
1.00 No
1,358,500
1,023,750
1,358,500
1,023,750
Sundries
Allowance for painted gypsum board bulkheads
Allowance for lamp cove, bulkheads, cornice.
Allowance for ceiling access panels for electrical servicing
PAINTING AND DECORATING
Prepare smooth and apply external grade weathershield paint finish
(anti mould) ex: Dulux, externally to
Rendered masonry or to concrete walls
Prepare smooth and apply Briliant white paint finish ex: Dulux,
internally to
Rendered masonry or rendered concrete walls
Gypsum board ceilings internally
Prepare smooth and apply satin finish ex: Dulux, internally to
Timber ceilings
1.00 item
1.00 item
6.00 No
ACCESSORIES
MIRRORS
Supply and install the following 6mm thick frameless mirrors
complete with plywood backing including all polished stainless
steel fixings, fittings etc (size to be verified)
3000 long x 1300mm high
2250 long x 1300mm high
VANITIES
reception
Confidential
Page 87 of 192
RECEPTION BUILDING
Gross Area
Quantity
1,421
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
1.00 No
1.00 No
2,430,000
1,822,500
2,430,000
1,822,500
SHOWER CUBICLES
Shower cubicles including doors; comprising panel, fixing
accessories
2500 girth 'L' shaped on plan x 2750mm high shower cubicle incl. door.
1625 long x 2750mm high shower cubicle incl door.
900 long x 2750mm high shower cubicle incl door.
6.00 no
1.00 no
1.00 no
4,500,000
2,925,000
1,620,000
27,000,000
2,925,000
1,620,000
FOLDING PARTITION
5400 x 3500mm high folding partition at meeting room
1.00 No
37,800,000
37,800,000
No
No
No
No
7,020,000
1,026,000
702,000
2,700,000
63,180,000
7,182,000
6,318,000
10,800,000
7.00 No
1,404,000
9,828,000
177,120
378,000
189,000
70,200
1,948,320
378,000
1,323,000
491,400
35,000,000
35,000,000
9.00
7.00
9.00
4.00
Tapware
Single lever lavatory faucet (three hole wall mounted); ex: TOTO
TX118LES
Accessories
Floor drain
Handicape bar
Toilet paper holder; ex: TOTO TX703AES
Robe hook; ex: TOTO TX704AEZ
11.00
1.00
7.00
7.00
1.00 Item
reception
No
No
No
No
Confidential
2,464,873,970
Page 88 of 192
Quantity
1,890
Unit
m2
Rate
IDR
Amount
IDR
92.00 m
1,100,000
101,200,000
35,000,000
35,000,000
1.00 No
5,000,000
5,000,000
1,359.00 m2
250,000
339,750,000
5,000,000
5,000,000
7,540,000
7,540,000
12,832,000
15,080,000
7,540,000
12,832,000
1.00 Item
RAINWATER GOODS
Allow for rainwater goods; PVC rainwater downpipes, floor drains,
incl. brackets, fixing, roof outlets, elbows and finishes
1.00 Item
DOORS
METAL DOOR & FRAMES
Metal door with frame including hardware and paint finish
1000 wide x 2700mm high single door at trafo room
Ditto, but at pump room
1800 wide x 2700mm high double door at CS room
2.00 No
1.00 No
1.00 No
14.00
3.00
6.00
4.00
5.00
1.00
no
no
no
no
no
no
11,340,000
11,340,000
11,340,000
11,340,000
11,340,000
24,200,000
158,760,000
34,020,000
68,040,000
45,360,000
56,700,000
24,200,000
1.00
9.00
2.00
4.00
8.00
No
No
No
No
No
4,875,000
4,382,500
4,382,500
4,382,500
6,000,000
4,875,000
39,442,500
8,765,000
17,530,000
48,000,000
3.00
7.00
13.00
4.00
8.00
1.00
No
No
No
No
No
No
8,505,000
8,662,500
8,820,000
9,450,000
14,805,000
20,250,000
25,515,000
60,637,500
114,660,000
37,800,000
118,440,000
20,250,000
400,000,000
400,000,000
240,000
240,000
3,360,000
60,000,000
1.00 Item
14.00 m2
250.00 m2
Confidential
Page 89 of 192
Quantity
1,890
Unit
m2
Rate
IDR
Amount
IDR
1,216.00 m2
1,200,000
1,459,200,000
16.00 m2
240,000
3,840,000
87.00
537.00
487.00
272.00
64.00
78.00
1.00
m2
m2
m2
m2
m2
m2
Item
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
50,000,000
104,400,000
644,400,000
584,400,000
326,400,000
76,800,000
93,600,000
50,000,000
Tiled floor finish (assumed local ceramic) c/w setting bed and
grout; to
Kitchen
Changing room
Service lift lobby
Stair incl. step, riser and landings
Allow for skirting for above area
151.00
43.00
33.00
69.00
1.00
m2
m2
m2
m2
Item
115,000
115,000
115,000
115,000
2,500,000
17,365,000
4,945,000
3,795,000
7,935,000
2,500,000
Tiled floor finish (assumed local ceramic) c/w setting bed and
grout and waterproofing; to
Lavatory
Pond
31.00 m2
156.00 m2
175,000
175,000
5,425,000
27,300,000
586.00 m2
130.00 m2
53.00 m2
15,500
15,500
15,500
9,083,000
2,015,000
821,500
2,519.00 m2
38,000
95,722,000
189.00 m2
115,000
21,735,000
50,000,000
50,000,000
1.00 Item
CEILINGS - INTERNALLY
Gypsumboard ceiling, taped and sanded and prepared smooth to
receive paint finish, including galv. steel framing, trim etc.
10mm thick gypsum ceiling at level 1
1,778.00 m2
110,000
195,580,000
31.00 m2
148,600
4,606,600
10,000,000
25,000,000
80,000
10,000,000
25,000,000
320,000
29,000
29,000
406,000
17,777,000
Sundries
Allowance for painted gypsum board bulkheads
Allowance for lamp cove, bulkheads, cornice.
Allowance for ceiling access panels for electrical servicing
PAINTING AND DECORATING
Prepare smooth and apply external grade weathershield paint finish
(anti mould) ex: Dulux, externally to
Skim coat under slab concrete ceilings
Rendered masonry or to concrete walls
1.00 Item
1.00 Item
4.00 No
14.00 m2
613.00 m2
Prepare smooth and apply Brilliant white paint finish ex: Dulux,
cliff side
Confidential
Page 90 of 192
Quantity
1,890
Unit
m2
604.00 m2
2,519.00 m2
1,809.00 m2
Rate
IDR
Amount
IDR
19,000
19,000
19,000
11,476,000
47,861,000
34,371,000
ACCESSORIES
MIRRORS
Supply and install the following 6mm thick frameless mirrors
complete with plywood backing including all polished stainless
steel fixings, fittings etc (size to be verified)
900 long x 1300mm high
2000 long x 1300mm high
2500 long x 1300mm high
2750 long x 1300mm high
4000 long x 1300mm high
1.00
2.00
1.00
1.00
1.00
No
No
No
No
No
409,500
910,000
1,137,500
1,251,250
1,820,000
409,500
1,820,000
1,137,500
1,251,250
1,820,000
VANITIES
Polished andesite granite vanity bench to receive wash hand basin
including splash back
900 long x 600 wide at toilet
2000 long x 600 wide at toilet
2500 long x 600 wide at toilet
2750 long x 600 wide at toilet
4000 long x 600 wide at toilet
1.00
2.00
1.00
1.00
1.00
No
No
No
No
No
1,125,000
2,500,000
3,125,000
3,437,500
5,000,000
1,125,000
5,000,000
3,125,000
3,437,500
5,000,000
SHOWER CUBICLES
Shower cubicles including doors; comprising panel, fixing
accessories
2500 girth 'L' shaped on plan x 2750mm high shower cubicle incl. door.
900 long x 2750mm high shower cubicle incl door.
7.00 no
4.00 no
4,500,000
1,620,000
31,500,000
6,480,000
6.00
1.00
1.00
1.00
750,000
28,000,000
7,500,000
62,500,000
4,500,000
28,000,000
7,500,000
62,500,000
No
No
No
No
7,020,000
1,026,000
702,000
2,700,000
77,220,000
14,364,000
7,722,000
5,400,000
14.00 No
1,404,000
19,656,000
6.00 No
6.00 No
6.00 No
3,024,000
1,404,000
3,780,000
18,144,000
8,424,000
22,680,000
177,120
189,000
70,200
2,700,000
4,250,880
2,079,000
772,200
2,700,000
2.00 No
28,000,000
56,000,000
6.00 m3
1.00 Item
150,000
37,500,000
900,000
37,500,000
11.00
14.00
11.00
2.00
Tapware
Single lever lavatory faucet (three hole wall mounted); ex: TOTO
TX118LES
Shower mixer; ex: TOTO TX473ES
Rain shower head; ex: TOTO TX491S
Flush plate - single flush; ex: Grohe type Skate, 38-573.
Accessories
Floor drain
Toilet paper holder; ex: TOTO TX703AES
Robe hook; ex: TOTO TX704AEZ
Allow for towel rings, glass holders or the like
24.00
11.00
11.00
1.00
SUNDRIES
Allow for 6000x6000mm wide bar, including structure, finishing,
timber column and roof.
SOFTSCAPING
Allow for imported soil; 400mm thick to planter
Allowance for grass, small trees, shrubs etc.
no
Item
Item
Item
No
No
No
item
cliff side
Confidential
Page 91 of 192
Total
IDR
cliff side
Confidential
Page 92 of 192
Total
IDR
cliff side
Confidential
Page 93 of 192
Total
IDR
6,249,253,930
cliff side
Confidential
Page 94 of 192
SPA BUILDING
Gross Area
Quantity
504
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
12.00 m
1,100,000
13,200,000
608.00 m2
250,000
152,000,000
15.00 m2
1,200,000
18,000,000
5,000,000
10,000,000
2.00 item
DOORS
TIMBER DOORS & FRAMES
Solid core flush external timber door with timber frame including
hardware and veneer finish
1100 wide x 2455mm high single pivot door at entry
11.00 No
8,765,000
96,415,000
Solid core flush internal timber door & crushed bamboo with
timber frame including hardware and veneer finish
1100 wide x 2455mm high single door.
900 wide x 2455mm high single door.
700 wide x 2455mm high single door.
10.00 No
10.00 No
18.00 No
4,382,500
4,250,000
4,000,000
43,825,000
42,500,000
72,000,000
WINDOWS
ALUMINIUM FRAMED AND GLAZED WINDOWS
Glazed windows; comprising 2x4mm thick, laminated glass panel;
aluminium frame powder coating finish; including all fixing
accessories; sealants; etc.
845 long x 1600mm high fixed window at toilet.
1650 long x 1600mm high fixed window at staff, prep anf office.
4.00 No
3.00 No
1,216,800
2,376,000
4,867,200
7,128,000
8.00 no
18,562,500
148,500,000
FINISHES
FLOORS - EXTERNALLY
Supply and poured in-situ terrazzo floor tiles; size 1200 x
1200mm; polished finish; color beige with white, size beige
aggregrate to
Common coriddor (TZ-1).
Stair (TZ-1).
Roof
290.00 m2
53.00 m2
292.00 m2
240,000
240,000
240,000
69,600,000
12,720,000
70,080,000
FLOORS - INTERNALLY
Supply and poured in-situ terrazzo floor tiles; size 1200 x
1200mm; polished finish; color beige with white, size beige
aggregrate to
Treatment, Staff & Consultation room (TZ-1).
100mm high skirting at ditto (wood)
366.00 m2
285.00 m
240,000
75,000
87,840,000
21,375,000
50,000,000
50,000,000
38,000
76,494,000
spa
1.00 Item
2,013.00 m2
Confidential
Page 95 of 192
SPA BUILDING
Gross Area
Contingent allowance for sundry (decorative) wall finishes
Quantity
504
Unit
m2
1.00 Item
Rate
IDR
Amount
IDR
50,000,000
50,000,000
CEILINGS - INTERNALLY
Sloping timber ceiling; 100 wide x 20mm thick; T&G chamfer with
150 wise x 80mm timber beam with profile; including support
battens, fixings and finishing; to
Treatment, staff & consultation
608.00 m2
550,000
334,400,000
184.00 m2
110,000
20,240,000
2.00 No
80,000
160,000
709.00 m2
29,000
20,561,000
Prepare smooth and apply Brilliant white paint finish ex: Dulux,
internally to
Rendered masonry or rendered concrete walls
Gypsum board ceilings internally
2,013.00 m2
184.00 m2
19,000
19,000
38,247,000
3,496,000
ACCESSORIES
MIRRORS
Supply and install the following 6mm thick frameless mirrors
complete with plywood backing including all polished stainless
steel fixings, fittings etc (size to be verified)
1450 long x 1300mm high
1125 long x 1300mm high
900 long x 1300mm high
1.00 No
16.00 No
2.00 No
659,750
511,875
409,500
659,750
8,190,000
819,000
VANITIES
Polished andesite granite vanity bench to receive wash hand basin
including splash back
1450 long x 600 wide at toilet
1125 long x 600 wide at treatment
900 long x 600 wide at toilet
1.00 No
16.00 No
2.00 No
1,812,500
1,406,250
1,125,000
1,812,500
22,500,000
2,250,000
SHOWER CUBICLES
Shower cubicles including doors; comprising panel, fixing
accessories
2500 girth 'L' shaped on plan x 2750mm high shower cubicle incl. door.
1625 long x 2750mm high shower cubicle incl door.
900 long x 2750mm high shower cubicle incl door.
2.00 no
9.00 no
1.00 no
7,000,000
3,000,000
1,800,000
14,000,000
27,000,000
1,800,000
JOINERY
Allowance for built-in custom joinery
1.00 Item
175,000,000
175,000,000
No
No
No
No
7,020,000
1,026,000
702,000
2,700,000
84,240,000
7,182,000
8,424,000
2,700,000
7.00 No
1,404,000
9,828,000
8.00 No
8.00 No
3,024,000
1,404,000
24,192,000
11,232,000
Sundries
Allowance for ceiling access panels for electrical servicing
PAINTING AND DECORATING
Prepare smooth and apply external grade weathershield paint finish
(anti mould) ex: Dulux, externally to
Rendered masonry or to concrete walls
Total
IDR
spa
12.00
7.00
12.00
1.00
Confidential
Page 96 of 192
SPA BUILDING
Gross Area
Flush plate - single flush; ex: Grohe type Skate, 38-573.
Quantity
504
Unit
m2
8.00 No
Rate
IDR
Amount
IDR
3,780,000
30,240,000
177,120
189,000
70,200
5,000,000
6,022,080
2,268,000
842,400
5,000,000
Accessories
Floor drain
Toilet paper holder; ex: TOTO TX703AES
Robe hook; ex: TOTO TX704AEZ
Allow for towel rings, glass holders or the like
34.00
12.00
12.00
1.00
EXTERNAL WORKS
PLANTER BOX
Supply and install natural stone type Bukit stone, incl. water
repellent, screed and grout, externally to
Face of masonry walls at planter box
40.00 m2
325,000
13,000,000
40.00 m2
78,100
3,124,000
SOFTSCAPING
Imported soil; 400mm thick to planter
Allowance for grass, small trees, shrubs etc. to spa
14.00 m3
1.00 Item
150,000
10,000,000
2,100,000
10,000,000
spa
Confidential
No
No
No
item
Total
IDR
1,938,073,930
Page 97 of 192
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
90 m2
14 m2
750,000
750,000
67,500,000
10,500,000
2,000,000
420,000,000
Allow for structure to gully river and ponds incl structure as required to
waterfalls, (incl walls, columns, footings, ground anchors, waterproofing
and associated earthworks or the like). (apprx length 110m - generally
average width 2m)
210 m
130 m2
46 m2
650,000
650,000
84,500,000
29,900,000
130 m2
46 m2
350,000
350,000
45,500,000
16,100,000
79 m
750,000
59,250,000
Supply and install andesite stone step for underwater steps and
step edges (E9), including support structure as specified
250mm wide at side main pool.
Ditto, but 350mm wide
4 m2
83 m2
750,000
750,000
3,000,000
62,250,000
1,210 m2
300,000
363,000,000
71 m2
850,000
60,350,000
515 m2
300,000
154,500,000
100,000,000
100,000,000
700,000
1,000,000
63,000,000
14,000,000
2,000,000
420,000,000
125,000,000
125,000,000
374 m2
900,000
336,600,000
29 m2
750,000
21,750,000
504 m2
275,000
138,600,000
851 m2
650,000
553,150,000
1 Item
90 m2
14 m2
Gully River
Allow for all required finishing to gully river (estimated per lineal meter apprx average width 2m)
210 m
Waterfall
Allow for all structural works and finishing and specilialist works associated
with water fall at kids pool
DRIVEWAYS; PAVEMENTS AND OTHER EXTERNAL FLOOR FINISHES
Timber floor slats decking; including. excavation, backfill, vapour
barrier, termite control, sand bed layer, support structure to:
Timber decking externally (S9).
Timber step (E11) incl. fixed all accessories as specified to.
1000mm wide at ocean view.
1 Item
ext works
Confidential
Page 98 of 192
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
139 m2
650,000
90,350,000
239
578
236
11
114
m2
m2
m2
m2
m2
650,000
650,000
650,000
650,000
650,000
155,350,000
375,700,000
153,400,000
7,150,000
74,100,000
Andesit stone setts silver grey paving for Hump back bridge (S3c),
including grouting, setting bed, and mortar to
Bridges at main pool.
38 m2
650,000
24,700,000
10 no
1 no
234,000
468,000
2,340,000
468,000
7 no
8,000,000
56,000,000
6 no
8,000,000
48,000,000
9 no
8,000,000
72,000,000
8 m2
345,000
2,760,000
98
32
69
37
151
690
m2
m2
m2
m2
m2
m2
256,000
256,000
256,000
256,000
256,000
256,000
25,088,000
8,192,000
17,664,000
9,472,000
38,656,000
176,640,000
766 m2
250,000
191,500,000
20 m2
150,000
3,000,000
m2
m2
m2
m2
150,000
150,000
150,000
150,000
21,150,000
2,850,000
16,200,000
20,400,000
7 no
800,000
5,600,000
1 Item
50,000,000
50,000,000
191 m
18 m
230,650
230,650
44,054,150
4,151,700
21 m
230,650
4,843,650
36 m
500,000
18,000,000
141
19
108
136
Edging / Kerbs
Andesit stone slates edging (E1), including grouting, setting bed,
and mortar to
At driveway.
Ditto; but at kerb (K2).
ext works
Confidential
Page 99 of 192
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
12 m2
659,000
7,908,000
13 m2
250,000
3,250,000
31 m
24 m2
230,650
659,000
7,150,150
15,816,000
5 m
230,650
1,153,250
Cut rock outcrop step (E10), including grouting, setting bed, and
mortar to
Walkways at bottom bridges.
10 m2
225,000
2,250,000
56 m2
113 m2
519 m2
500,000
500,000
500,000
28,000,000
56,500,000
259,500,000
1 Item
750,000,000
750,000,000
Allow for average 3000mm high wire fence with climbers combined with
rattan-steel screen to perimeter fence
Sundry allowance for future pool / pond equipment rooms
501 m
1 Item
500,000
150,000,000
250,500,000
150,000,000
1 no
1 no
45,000,000
25,000,000
45,000,000
25,000,000
1
1
1
4
3
1
1
50,000,000
75,000,000
45,000,000
60,000,000
45,000,000
30,000,000
25,000,000
30,000,000
no
no
no
no
no
no
no
2 No
50,000,000
75,000,000
45,000,000
15,000,000
15,000,000
30,000,000
25,000,000
15,000,000
Allow for outlook timber deck - overall 6m long x 4,5 max width incl support
strucutre, railing, ground anchors etc
1 No
50,000,000
50,000,000
SUNDRY IMPROVEMENTS
Allow for all sculptures, pots etc - around the site
1 Item
100,000,000
100,000,000
1 Item
12,500,000
12,500,000
Allow for childrens play structures incl rope bridge, sand structures and the
like
Allow for bollards
1 Item
1 Item
1,250,000
15,000,000
1,250,000
15,000,000
30,000
327,330,000
10,911 m2
WATER SLIDES
Allow for water slides incl all required support structure, platform and
steps; chutes, and associated M&E works
2 no
750,000,000
1,500,000,000
37 m
22 m
4,125,000
4,500,000
152,625,000
99,000,000
BRIDGES
Allow for the following elevated bridges and walkways incl all supporting
structure, finishing, incl railings
Elevated walkway; 2.4m wide curved on plan; adjacent spa
Ditto but at Spa Terrace
ext works
Confidential
Quantity
22,143
Unit
m2
56 m
Rate
IDR
Amount
IDR
Total
IDR
4,000,000
224,000,000
1 No
1 No
1 No
50,000,000
90,000,000
50,000,000
50,000,000
90,000,000
50,000,000
1 No
4 No
70,000,000
90,000,000
70,000,000
360,000,000
Ramp bridge; (with floor hardener finish); 18m long x 2.5m wide (at upper
pool area)
1 No
100,000,000
100,000,000
Humpback bridge - overall 14m long x 4m wide with andeiste paved finish
(at main pool)
1 No
100,000,000
100,000,000
600 m2
504 m2
2,500,000
2,500,000
1,500,000,000
1,260,000,000
1 no
30,000,000
30,000,000
TUNNELS
AND SUBWAYS
Extra over allowance
for all tunnels to east side apartments including RC
structure, finishes etc.
Ditto; but for west side apartment blocks.
STORMWATER DRAINAGE
Allowance for grilles / gutters as detaield harsdscape drgs.
12,921,961,900
Soft Landscaping
Large trees overall height 5 - 7m (P1), including 1500x1500x1500mm
depth imported soil mix.
Tall palms clear trunk 2m (P2), including 1500x1500x1500mm depth
imported soil mix.
Small trees overall height >3m (P3), including 1500x1500x1500mm
depth imported soil mix.
Low solitare palm minimum height 1m (P4), including
1500x1500x1500mm depth imported soil mix.
Low clumping palm minimum height 1m (P5) and including 200 mm
thick ( min.) imported soil
Exotic plants (P7), including 1500x1500x1500mm depth imported soil
mix.
Shrubs height 30-80cm (P8), and including 200 mm thick ( min.)
imported soil
Allow for shrubs on and including 200 mm thick ( min.) imported
soil
Ditto, but at planter box.
Allowance for Waterplants (P10)
Ground cover (P11)
Turf grass (P12), on and including 200mm thick ( min.) imported
soil
Long grass (P13), on and including 200mm thick ( min.) imported
soil
Contingency on above
6,000,000
708,000,000
182 No
2,500,000
455,000,000
143 No
3,000,000
429,000,000
201 No
2,500,000
502,500,000
162 m2
2,500,000
405,000,000
225 No
1,100,000
247,500,000
134 m2
450,000
60,300,000
3,690 m2
150,000
553,500,000
280,000
15,000,000
80,000
60,000
365,400,000
15,000,000
14,880,000
88,740,000
60,000
86,220,000
1 Item
393,104,000
393,104,000
1 Item
750,000,000
750,000,000
1,305
1
186
1,479
m2
Item
m2
m2
1,437 m2
ext works
118 No
Confidential
5,074,144,000
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
MEP Services
APARTMENTS - EAST SIDE
2 BEDROOMS APARTMENTS
MVAC SYSTEM
AIR CONDITIONING
Air Conditioning units, Multi Split type ex. LG or equal,
including support, hanger,thermostat, filter. etc.
Indoor Units 2.1
Capacity : 6 kW
Service : Bed Room
Indoor Units 2.2
Capacity : 9.8 kW
Service : Living & Dining Room
FAN UNITS
Fan Units (EF-2.1..)
Capacity : 150 l/s
ESP : 50 Pa
DUCTWORKS
Plenum Box, galvanized steel sheet, including fitting,spigot,
hanger, support, external/internal glasswool insulation, alumunium
foil double sided, etc. and all as specified.
Plenum Box for Indoor Units 1
Plenum Box for Indoor Units 2
Plenum Box, 3000 x 250 x 200 mm
Insulated Flexible Round Duct, including fitting,spigot, hanger,
support, glasswool insulation, alumunium foil double sided, etc.
and all as specified.
300mm Diameter Round Duct
250mm Diameter Round Duct
1 No
9,727,000
9,727,000
1 No
11,694,000
11,694,000
1 No
2,500,000
2,500,000
1 No
1 No
2 No
672,000
1,345,500
550,000
672,000
1,345,500
1,100,000
154,000
133,800
1,848,000
3,345,000
99,300
73,500
25,000
198,600
1,837,500
25,000
507,000
422,500
1,014,000
845,000
2 No
350,000
700,000
12 m
2 No
46,000
25,000
552,000
50,000
1 No
1 No
1 No
500,000
500,000
225,000
500,000
500,000
225,000
12 m
25 m
head3
2 m
25 m
1 No
AIR REGISTER
Supply Air Register, aluminium color finished, including :
connections, plenum, volume control damper, etc; as specified.
SAD 300 x 300 mm
SAD 250 x 250 mm
head1
head3
2 No
2 No
head3
Note : Slot 500 x 30mm (11 Nos) at living dining area prepared by
civil contractor.
CONDENSATE PIPEWORKS
Condensate drain pipe, uPVC Pipe, including 25mm minimum
closed cell insulation, PVC trunking, etc; as specified.
25mm drain pipe
tundish
ASSOCIATED ELECTRICAL WORKS
Sub Circuit Cable, including conduits and all accessories as
specified.
Cabling point for IU-1
Cabling point for IU-2
Cabling point for Toilet Exhaust Fan
mep services
Confidential
Quantity
22,143
PLUMBING SERVICES
COLD WATER SYSTEM
Cold water pipework, PPR pipe PN-10 c/w joints, fittings,etc.
50mm dia. pipe
25mm dia. pipe
Allow for fittings
Unit
m2
2 m
44 m
1 Item
Rate
IDR
Amount
IDR
Total
IDR
140,200
92,800
1,309,000
280,400
4,083,200
1,309,000
1 No
668,000
668,000
48 m
1 Item
62,000
893,000
2,976,000
893,000
1 No
97,000
97,000
30 m
1 Item
19,500
176,000
585,000
176,000
9
5
14
1
109,680
91,200
75,100
748,000
987,120
456,000
1,051,400
748,000
150,000
98,000
48,000
2,550,000
300,000
196,000
96,000
2,550,000
65,400
196,200
No
No
No
No
No
No
335,000
1,288,000
941,000
904,600
696,000
25,900
670,000
1,288,000
941,000
904,600
696,000
25,900
No
5,250,000
5,250,000
item
12,500,000
12,500,000
item
15,000,000
15,000,000
m
m
m
Item
2
2
2
1
3 m
Gas accessories
15mm Manual Shut Off Valve
15mm Solenoid Valve
Gas Meter
Regulating Valve
Gas detector
Stop kontak 1 Ph 220V
2
1
1
1
1
1
ELECTRICAL SYSTEM
DISTRIBUTION BOARD
Supply and install the following Distribution Boards, including
all accessories as specified
DB-BR2
HOUSE SUB-CIRCUITS
Supply and install House Sub-Circuits, complete with accessories
Allow for house sub-circuits for Lighting, socket,
switch, etc
LIGHTING FIXTURES
Supply and install the following general light fixtures and
fittings complete including all accessories, all as
specified/detailed.
Allow for Lighting Fixtures including all accessories
No
No
No
No
ACCESSORIES
Supply and install the following electrical accessories complete
including fixed as specified (specified by Architect).
mep services
Confidential
Quantity
22,143
Unit
m2
Rate
IDR
item
4,500,000
4,500,000
FIRE ALARM
Supply and install the following fire alarm detector including
accessories, as specified
JB-FA
Smoke Detector
Gas Detector
1
3
1
No
No
No
275,000
695,000
898,000
275,000
2,085,000
898,000
No
200,000
800,000
1
3
No
No
200,000
75,000
200,000
225,000
No
200,000
600,000
DATA SYSTEM
Supply and install the following Data System Eqpt.
including all Standard accessories; as specified.
IDF (patch panel)
Data Outlet RJ 45
1
2
No
No
1,500,000
161,700
1,500,000
323,400
No
275,000
550,000
MATV SYSTEM
MATV System Accessories.
Splitter 3 Way
TV Outlet
1
3
No
No
125,000
75,000
125,000
225,000
No
175,000
525,000
SOUND SYSTEM
Supply and install the following fire alarm detector including
accessories, as specified
JB-SS
Ceiling speakers
1
3
No
No
200,000
125,000
200,000
375,000
No
175,000
525,000
59
No
107,533,820
6,344,495,380
30
30
No
No
60,624,500
1,412,760
1,818,735,000
42,382,800
1,152
562
1,152
562
m
m
m
m
237,900
140,400
105,300
58,500
274,060,800
78,904,800
121,305,600
32,877,000
Gross Area
Amount
IDR
Total
IDR
mep services
Confidential
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
60
60
60
No
No
No
390,000
350,000
4,581,600
23,400,000
21,000,000
274,896,000
1
1,714
450
No
m
m
4,366,000
18,000
45,000
4,366,000
30,852,000
20,250,000
12 No
11,250,000
135,000,000
6 No
11,250,000
67,500,000
Solar Collectors
Capacity : 4 Banks, 16 Units
Accessories : 8 no Ball valve, 1 no AAV, 2 no Check valve,
1 no Gate valve, 1 no Pressure regulator valve, 1 Lot
Piping.
6 Set
302,738,700
1,816,432,200
6 No
Storage Tank
Capacity : 265 Lt
Accessories : 3 No Isolation Valve
2 No
41,067,000
82,134,000
12 No
2760 m
282 m
1,961,500
138,700
92,400
23,538,000
382,812,000
26,056,800
432,407,000
38,214,000
432,407,000
38,214,000
1 Item
1 Item
Include
24
12
12
24
No
No
No
No
308,000
463,000
592,000
276,000
7,392,000
5,556,000
7,104,000
6,624,000
12
6
6
12
No
No
No
No
308,000
463,000
592,000
276,000
3,696,000
2,778,000
3,552,000
3,312,000
97,100
75,100
12,398,000
23,304,000
18,024,000
12,398,000
RAIN WATER
Rain Water pipework, PVC AW pipe c/w joints, fitting, incl all
excavation, backfill, compaction.
100mm dia. pipe
50mm dia. pipe
Allow for fittings
240 m
240 m
1 Item
120 No
225,000
27,000,000
6 No
7,500,000
45,000,000
mep services
Confidential
Quantity
22,143
Unit
m2
12 No
6 No
Rate
IDR
Amount
IDR
Total
IDR
600,000
600,000
7,200,000
3,600,000
1.00 No
13,257,200
13,257,200
1.00 Set
10,828,400
10,828,400
1.00 No
1,180,000
1,180,000
1.00 No
1,700,000
1,700,000
1.00 No
1,700,000
1,700,000
1.00 No
1,700,000
1,700,000
1,600,000
1,350,000
420,000
1,600,000
1,350,000
840,000
145,200
726,000
154,000
107,040
4,466,000
1,926,720
95,700
2,296,800
99,300
73,500
45,000
496,500
1,323,000
45,000
507,000
422,500
1,521,000
1,267,500
mep services
head3
head3
HEAD1
head3
1.00 No
1.00 No
2.00 No
head3
5.00 m
head3
29.00 m
18.00 m
head3
24.00 m
head3
5.00 m
18.00 m
1.00 No
head1
head3
3.00 No
3.00 No
Confidential
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
head3
5.00 No
350,000
1,750,000
38,000
25,000
836,000
50,000
350,000
350,000
250,000
350,000
350,000
1,000,000
215,300
43,800
1,291,800
3,504,000
1,439,000
1,439,000
668,000
668,000
62,000
2,009,000
6,696,000
2,009,000
1 No
97,000
97,000
46 m
1 Item
19,500
269,000
897,000
269,000
4
21
12
24
146,500
109,680
91,200
75,100
586,000
2,303,280
1,094,400
1,802,400
Note : Slot 500 x 30mm (13 Nos) at living dining area prepared by
civil contractor.
CONDENSATE PIPEWORKS
Condensate drain pipe, uPVC Pipe, including 25mm minimum
closed cell insulation, PVC trunking, etc; as specified.
25mm diameter pipe
tundish
ASSOCIATED ELECTRICAL WORKS
Sub Circuit Cable, including conduits and all accessories as
specified.
Cabling point for IU-3.1
Cabling point for IU-3.2
Cabling point for Toilet Exhaust Fan
HEAD2
head3
22.00 m
2.00 No
HEAD1
head3
1.00 No
1.00 No
4.00 No
PLUMBING SERVICES
COLD WATER SYSTEM
Cold water pipework, PPR pipe PN-10 c/w joints, fittings,etc.
50mm dia. pipe
25mm dia. pipe
6 m
80 m
1 Item
1 No
108 m
1 Item
m
m
m
m
1 Item
1,736,000
1,736,000
4
4
3
1
150,000
98,000
48,000
2,500,000
600,000
392,000
144,000
2,500,000
3 m
45,200
135,600
Gas Accessories
15mm Manual Shut Off Valve
15mm Solenoid Valve
Gas Meter
Regulating Valve
Gas detector
Stop kontak 1 Ph 220V
2
1
1
1
1
1
335,000
1,288,000
941,000
904,600
696,000
25,900
670,000
1,288,000
941,000
904,600
696,000
25,900
mep services
Confidential
No
No
No
No
No
No
No
No
No
No
Unit
m2
Rate
IDR
No
5,000,000
item
20,000,000
20,000,000
###
LIGHTING FIXTURES
Supply and install the following general light fixtures and
fittings complete including all accessories, all as
specified/detailed.
Allow for Lighting Fixtures including all accessories
item
30,000,000
30,000,000
###
ACCESSORIES
Supply and install the following electrical accessories complete
including fixed as specified (specified by Architect).
Allow for Accessories including Socket Outlet, Switch, etc.
item
7,000,000
7,000,000
###
FIRE ALARM
Supply and install the following fire alarm detector including
accessories, as specified
JB-FA
Smoke Detector
Gas Detector
1
10
1
No
No
No
275,000
695,000
898,000
275,000
6,950,000
898,000
10
No
200,000
2,000,000
1
6
No
No
250,000
75,000
250,000
450,000
No
200,000
1,200,000
DATA SYSTEM
Supply and install the following Data System Eqpt.
including all Standard accessories; as specified.
IDF (patch panel)
Data Outlet RJ 45
1
3
No
No
1,500,000
161,700
1,500,000
485,100
No
275,000
825,000
MATV SYSTEM
MATV System Accessories.
Splitter 3 Way
TV Outlet
1
5
No
No
180,000
75,000
180,000
375,000
No
250,000
1,250,000
SOUND SYSTEM
Supply and install the following fire alarm detector including
accessories, as specified
JB-SS
Ceiling speakers
1
7
No
No
250,000
125,000
250,000
875,000
Gross Area
Quantity
22,143
ELECTRICAL SYSTEM
DISTRIBUTION BOARD
Supply and install the following Distribution Boards, including
all accessories as specified
DB-BR 3
HOUSE SUB-CIRCUITS
Supply and install House Sub-Circuits, complete with accessories
Allow for house sub-circuits for Lighting, socket,
switch, etc
mep services
Confidential
Amount
IDR
Total
IDR
10,000,000
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
No
225,000
1,575,000
No
171,588,200
857,941,000
6
6
No
No
46,600,600
1,302,750
279,603,600
7,816,500
72
119
72
119
m
m
m
m
166,400
140,400
84,500
58,500
11,980,800
16,707,600
6,084,000
6,961,500
6
6
12
No
No
No
390,000
350,000
4,300,000
2,340,000
2,100,000
51,600,000
191
-
No
m
m
19,500
-
INCL
3,724,500
INCL
146,500
21,096,000
75,100
7,410,000
3,604,800
7,410,000
12 No
12 No
180,000
225,000
2,160,000
2,700,000
60.00 No
25,000,000
1,500,000,000
6.00 No
25,000,000
150,000,000
144 m
48 m
1 Item
sub-total :-
15,481,111,700
head1
head3
1.00 No
10,828,400
10,828,400
FAN UNITS
mep services
Confidential
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
head3
1.00 No
1,800,000
1,800,000
1.00 No
1,800,000
1,800,000
517,500
517,500
107,040
642,240
99,300
73,500
397,200
294,000
422,500
1,267,500
350,000
350,000
38,000
25,000
266,000
25,000
350,000
250,000
350,000
500,000
2 m
32 m
1 Item
140,200
43,800
505,000
280,400
1,401,600
505,000
1 No
205,000
205,000
62,000
2,480,000
744,000
744,000
97,000
97,000
HEAD1
head3
1.00 No
head3
6.00 m
head3
4.00 m
4.00 m
head1
head3
3.00 No
head3
1.00 No
HEAD2
head3
7.00 m
1.00 No
HEAD1
head3
1.00 No
2.00 No
PLUMBING SERVICES
COLD WATER SYSTEM
Cold water pipework, PPR pipe PN-10 c/w joints, fittings,etc.
50mm dia. pipe
25mm dia. pipe
Allow for fittings
Cold Water Accessories.
40mm Ball Valve
HOT WATER SYSTEM
Hot water pipework, PPR Pipe PN-20.
32mm dia. pipe
25mm dia. pipe
40 m
1 Item
1 No
VENT SYSTEM
mep services
Confidential
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
18 m
1 Item
19,500
105,000
351,000
105,000
4
10
10
1
109,680
91,200
75,100
631,000
438,720
912,000
751,000
631,000
150,000
98,000
48,000
1,750,000
150,000
196,000
48,000
1,750,000
45,200
135,600
No
No
No
No
No
No
335,000
1,288,000
941,000
904,600
696,000
25,900
670,000
1,288,000
941,000
904,600
696,000
25,900
No
4,750,000
4,750,000
item
10,177,500
10,177,500
item
15,000,000
15,000,000
item
2,800,000
2,800,000
FIRE ALARM
Supply and install the following fire alarm detector including
accessories, as specified
JB-FA
Smoke Detector
Gas Detector
1
3
1
No
No
No
275,000
325,000
898,000
275,000
975,000
898,000
No
200,000
800,000
m
m
m
Item
1
2
1
1
3 m
Gas Accessories
15mm Manual Shut Off Valve
15mm Solenoid Valve
Gas Meter
Regulating Valve
Gas detector
Stop kontak 1 Ph 220V
2
1
1
1
1
1
ELECTRICAL SYSTEM
DISTRIBUTION BOARD
Supply and install the following Distribution Boards, including
all accessories as specified
DB-BR1
HOUSE SUB-CIRCUITS
Supply and install House Sub-Circuits, complete with accessories
Allow for house sub-circuits for Lighting, socket,
switch, etc
LIGHTING FIXTURES
Supply and install the following general light fixtures and
fittings complete including all accessories, all as
specified/detailed.
Allow for Lighting Fixtures including all accessories
ACCESSORIES
Supply and install the following electrical accessories complete
including fixed as specified (specified by Architect).
Allow for Accessories including Socket Outlet, Switch,
etc.
No
No
No
No
mep services
Confidential
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
JB-Telp, 10 Pairs
Telephone RJ 11 Sockets
1
2
No
No
200,000
75,000
200,000
150,000
No
275,000
550,000
DATA SYSTEM
Supply and install the following Data System Eqpt.
including all Standard accessories; as specified.
IDF (patch panel)
Data Outlet RJ 45
1
1
No
No
1,500,000
161,700
1,500,000
161,700
No
275,000
275,000
MATV SYSTEM
MATV System Accessories.
Splitter 3 Way
TV Outlet
1
2
No
No
125,000
75,000
125,000
150,000
No
200,000
400,000
SOUND SYSTEM
Supply and install the following fire alarm detector including
accessories, as specified
JB-SS
Ceiling speakers
1
2
No
No
200,000
125,000
200,000
250,000
No
200,000
400,000
65
No
74,781,860
4,860,820,900
7
1
8
No
No
No
67,521,500
33,231,000
1,412,760
472,650,500
33,231,000
11,302,080
345
273
345
273
m
m
m
m
166,400
140,400
84,500
58,500
57,408,000
38,329,200
29,152,500
15,970,500
15
1
15
1
16
No
No
No
No
No
250,000
225,000
250,000
225,000
4,048,000
3,750,000
225,000
3,750,000
225,000
64,768,000
1
618
25
No
m
m
4,366,000
18,000
45,000
4,366,000
11,124,000
1,125,000
mep services
Confidential
Quantity
22,143
Unit
m2
Rate
IDR
158
91
1
m
m
Item
140,200
92,800
9,179,000
22,151,600
8,444,800
9,179,000
Item
303,494,000
303,494,000
Item
100,000,000
100,000,000
2
355
55
476
1
1
No
m
m
m
Item
Item
4,180,200
212,300
138,700
92,400
40,601,000
6,369,000
8,360,400
75,366,500
7,628,500
43,982,400
40,601,000
6,369,000
No
No
No
No
No
No
No
No
No
439,000
795,000
952,000
313,000
157,000
350,000
1,700,000
1,180,000
3,712,000
1,317,000
1,590,000
952,000
626,000
157,000
700,000
1,700,000
1,180,000
3,712,000
120
120
1
m
m
Item
146,500
75,100
4,655,000
17,580,000
9,012,000
4,655,000
60
No
225,000
13,500,000
3
2
1
2
1
2
1
1
1
Amount
IDR
Total
IDR
No
7,500,000
7,500,000
No
1,800,000
1,800,000
9
9
No
No
70,970,000
1,302,750
638,730,000
11,724,750
680
265
680
265
m
m
m
m
166,400
140,400
84,500
58,500
113,152,000
37,206,000
57,460,000
15,502,500
18
18
18
No
No
No
250,000
250,000
4,048,000
4,500,000
4,500,000
72,864,000
No
4,366,000
4,366,000
Pipeworks Accessories.
9.52 mm Sight Glass
9.52 mm Filter Dryer
Branch Distributor
ASSOCIATED CONTROL WORKS
Control Panel For AC
mep services
Confidential
Quantity
22,143
Unit
m2
945
25
m
m
PLUMBING SERVICES
COLD WATER SYSTEM
Cold water pipework, PPR pipe PN-10 c/w joints, fittings,etc.
65mm dia. pipe
50mm dia. pipe
40mm dia. pipe
Allow for fittings
14
220
140
1
Total
IDR
17,010,000
1,125,000
m
m
m
Item
215,300
140,200
92,800
14,055,000
3,014,200
30,844,000
12,992,000
14,055,000
Item
255,554,000
255,554,000
Item
100,000,000
100,000,000
2
329
640
1
1
No
m
m
Item
Item
3,730,200
212,300
92,400
38,695,000
6,369,000
7,460,400
69,846,700
59,136,000
38,695,000
6,369,000
No
No
No
No
No
No
No
No
No
439,000
795,000
952,000
313,000
157,000
350,000
1,700,000
1,180,000
3,712,000
1,317,000
1,590,000
952,000
626,000
157,000
700,000
1,700,000
1,180,000
3,712,000
144
144
1
m
m
Item
146,500
75,100
9,573,000
21,096,000
10,814,400
9,573,000
72
No
225,000
16,200,000
Amount
IDR
18,000
45,000
Rate
IDR
3
2
1
2
1
2
1
1
1
No
7,500,000
7,500,000
No
1,800,000
1,800,000
9,727,000
9,727,000
1,500,000
1,500,000
STUDIO APARTMENTS
MVAC SYSTEM
AIR CONDITIONING
Air Conditioning units, Multi Split type ex. LG or equal,
including support, hanger,thermostat, filter. etc.
Indoor Units 0.1
Capacity : 6.5 kW
Service : Studio
FAN UNITS
Fan units, including mounting, platform, hanger, etc and all as
specified.
Fan Units (EF-0.1.)
Capacity : 40 l/s
ESP : 50 Pa
mep services
head1
head3
1.00 No
head3
1.00 No
Confidential
Quantity
22,143
Unit
m2
1.00 No
Rate
IDR
Amount
IDR
Total
IDR
1,800,000
1,800,000
517,500
225,000
517,500
450,000
147,600
127,500
1,530,000
76,400
56,500
339,000
750,000
1,500,000
350,000
350,000
38,000
25,000
266,000
25,000
350,000
250,000
350,000
250,000
HEAD1
head3
1.00 No
2.00 No
head3
m
12.00 m
head3
m
6.00 m
head1
head3
2.00 No
head3
1.00 No
HEAD2
head3
7.00 m
1.00 No
HEAD1
head3
1.00 No
1.00 No
PLUMBING SERVICES
COLD WATER SYSTEM
Cold water pipework, PPR pipe PN-10 c/w joints, fittings,etc.
50mm dia. pipe
25mm dia. pipe
Allow for fittings
Cold Water Accessories.
40mm Ball Valve
HOT WATER SYSTEM
Hot water pipework, PPR Pipe PN-20.
25mm dia. pipe
Allow for fittings
Cold Water Accessories.
25mm Ball Valve
VENT WATER SYSTEM
Sewage Water pipework, PVC D pipe c/w joints, fitting
25mm dia. pipe
Allow for fittings
3
18
1
m
m
Item
140,200
43,800
363,000
420,600
788,400
363,000
No
205,000
205,000
25
1
m
Item
62,000
465,000
1,550,000
465,000
No
97,000
97,000
13
1
m
Item
19,500
76,000
253,500
76,000
mep services
Confidential
Quantity
22,143
Unit
m2
4
6
8
1
m
m
m
Item
1
2
1
1
Gross Area
Rate
IDR
Amount
IDR
Total
IDR
109,680
91,200
75,100
476,000
438,720
547,200
600,800
476,000
No
No
No
No
150,000
98,000
48,000
1,750,000
150,000
196,000
48,000
1,750,000
45,200
135,600
Gas Accessories
15mm Manual Shut Off Valve
15mm Solenoid Valve
Gas Meter
Regulating Valve
Gas detector
Stop kontak 1 Ph 220V
2
1
1
1
1
1
No
No
No
No
No
No
82,800
1,288,000
941,000
904,600
696,000
25,900
165,600
1,288,000
941,000
904,600
696,000
25,900
ELECTRICAL SYSTEM
DISTRIBUTION BOARD
Supply and install the following Distribution Boards, including
all accessories as specified
DB-BR1
No
4,750,000
4,750,000
item
9,145,000
9,145,000
item
14,000,000
14,000,000
item
2,750,000
2,750,000
FIRE ALARM
Supply and install the following fire alarm detector including
accessories, as specified
JB-FA
Smoke Detector
Gas Detector
1
2
1
No
No
No
275,000
325,000
898,000
275,000
650,000
898,000
No
325,000
975,000
1
2
No
No
200,000
75,000
200,000
150,000
HOUSE SUB-CIRCUITS
Supply and install House Sub-Circuits, complete with accessories
Allow for house sub-circuits for Lighting, socket,
switch, etc
LIGHTING FIXTURES
Supply and install the following general light fixtures and
fittings complete including all accessories, all as
specified/detailed.
Allow for Lighting Fixtures including all accessories
ACCESSORIES
Supply and install the following electrical accessories complete
including fixed as specified (specified by Architect).
Allow for Accessories including Socket Outlet, Switch,
etc.
mep services
Confidential
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
No
275,000
550,000
DATA SYSTEM
Supply and install the following Data System Eqpt.
including all Standard accessories; as specified.
IDF (patch panel)
Data Outlet RJ 45
1
1
No
No
1,500,000
161,700
1,500,000
161,700
No
275,000
275,000
MATV SYSTEM
MATV System Accessories.
Splitter 3 Way
TV Outlet
1
1
No
No
125,000
75,000
125,000
75,000
No
200,000
200,000
SOUND SYSTEM
Supply and install the following fire alarm detector including
accessories, as specified
JB-SS
Ceiling speakers
1
2
No
No
200,000
125,000
200,000
250,000
No
200,000
400,000
43
No
68,716,120
2,954,793,160
11
11
No
No
46,600,600
1,412,760
512,606,600
15,540,360
709
282
709
282
m
m
m
m
166,400
140,400
84,500
58,500
117,977,600
39,592,800
59,910,500
16,497,000
22
22
22
No
No
No
250,000
225,000
4,048,000
5,500,000
4,950,000
89,056,000
1
991
15
No
m
m
5,362,000
19,500
45,000
5,362,000
19,324,500
675,000
PLUMBING SERVICES
COLD WATER SYSTEM
Cold water pipework, PPR pipe PN-10 c/w joints, fittings,etc.
50mm dia. pipe
40mm dia. pipe
Allow for fittings
Allow for hot water pipeworks at boiler room including accessories
337
40
1
1
m
m
Item
Item
140,200
92,800
15,288,000
6,369,000
47,247,400
3,712,000
15,288,000
6,369,000
mep services
Confidential
Quantity
22,143
Unit
m2
Item
422,019,400
383,654,000
Item
150,000,000
150,000,000
2
125
734
1
No
m
m
Item
4,680,200
212,300
92,400
28,308,000
9,360,400
26,537,500
67,821,600
28,308,000
No
No
No
No
No
No
No
No
No
439,000
795,000
952,000
313,000
157,000
350,000
1,700,000
1,180,000
3,712,000
1,317,000
1,590,000
952,000
626,000
157,000
700,000
1,700,000
1,180,000
3,712,000
176
176
1
m
m
Item
146,500
75,100
6,827,040
16,139,200
6,617,600
6,827,000
88
No
225,000
19,800,000
3
2
1
2
1
2
1
1
1
Rate
IDR
Amount
IDR
Total
IDR
No
7,500,000
7,500,000
No
1,800,000
1,800,000
1
1
1
1
1
1
1
1
1
1
1
1
No
No
No
No
No
No
No
No
No
No
No
No
1,500,000
2,500,000
3,000,000
3,500,000
3,500,000
3,500,000
3,500,000
4,000,000
4,000,000
3,500,000
3,500,000
1,500,000
1,500,000
2,500,000
3,000,000
3,500,000
3,500,000
3,500,000
3,500,000
4,000,000
4,000,000
3,500,000
3,500,000
1,500,000
240
111,600
26,784,000
201,840,000
201,840,000
HOUSE SUB-CIRCUITS
Supply and install House Sub-Circuits, complete with accessories
Allow for house sub-circuits for Lighting, socket,
switch, etc
mep services
Confidential
item
Quantity
22,143
Unit
m2
LIGHTING FIXTURES
Supply and install the following general light fixtures and
fittings complete including all accessories, all as
specified/detailed.
Allow for Lighting Fixtures including all accessories
item
261,000,000
261,000,000
ACCESSORIES
Supply and install the following electrical accessories complete
including fixed as specified (specified by Architect).
Allow for Accessories including Socket Outlet, Switch, etc.
item
6,145,000
6,145,000
Gross Area
TRAYS
400x100mm
Rate
IDR
Amount
IDR
Total
IDR
1,236
259,000
320,124,000
FIRE ALARM
Supply and install the following fire alarm detector including
accessories, as specified
Smoke Detector
120
No
695,000
83,400,000
120
No
325,000
39,000,000
SOUND SYSTEM
Supply and install the following fire alarm detector including
accessories, as specified
Ceiling speakers
120
No
125,000
15,000,000
120
No
225,000
27,000,000
1,236
220,000
271,920,000
MVAC SYSTEM
EQUIPMENT
Multi MDX System Air Conditioning.
IU-7.1~2
No
14,451,000
28,902,000
Ventilating Fan
EF-Toilet, Axial Type
No
1,850,000
1,850,000
PIPEWORKS
Refrigerant pipeworks
Drain Pipeworks
1
1
Item
Item
4,200,000
450,000
4,200,000
450,000
DUCTWORKS
Supply Air Ductworks
500 x 250 mm
400 x 200 mm
300 x 200 mm
Plenum Box
2
2
4
2
m
m
m
No
345,000
276,000
230,000
835,000
690,000
552,000
920,000
1,670,000
58,800
352,800
REGISTERS
Supply Air Diffuser
SAD 300 x 300 mm
No
300,000
1,200,000
No
280,000
1,120,000
No
125,000
250,000
TRAYS
300x100mm
GYM
ELECTRICAL WORKS
mep services
Confidential
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
1
1
No
No
1,070,000
650,000
1,070,000
650,000
PLUMBING SYSTEM
Cold Water Installation
Sewage & Waste Water Installation
Vent Installation
Rain Water Installation
1
1
1
1
Item
Item
Item
Item
2,875,000
3,875,500
172,500
2,047,000
2,875,000
3,875,500
172,500
2,047,000
ELECTRICAL SYSTEM
DISTRIBUTION BOARD
Supply and install the following Distribution Boards, including
all accessories as specified
Allow for distribution board
item
12,500,000
12,500,000
item
8,750,000
8,750,000
item
14,700,000
14,700,000
LIGHTING FIXTURES
Supply and install the following general light fixtures and
fittings complete including all accessories, all as
specified/detailed.
Allow for Lighting Fixtures including all accessories
item
21,000,000
21,000,000
ACCESSORIES
Supply and install the following electrical accessories complete
including fixed as specified (specified by Architect).
Allow for Accessories including Socket Outlet, Switch, etc.
item
1,856,400
1,856,400
CABLE LADDER
Supply and install the following cable feeder including
fitting, hanger, and all accessories as specified
Allow for cable ladder incl. fitting, hanger, etc.
item
1,750,000
1,750,000
FIRE ALARM
Supply and install the following fire alarm detector including
accessories, as specified
JB-FA
Smoke Detector
Module interface
1
3
1
No
No
No
375,000
325,000
695,000
375,000
975,000
695,000
No
325,000
975,000
1
4
No
No
350,000
75,000
350,000
300,000
No
200,000
800,000
Data SYSTEM
Supply and install the following Data System Eqpt.
including all Standard accessories; as specified.
IDF (patch panel)
Data Outlet RJ 45
1
2
No
No
1,500,000
161,700
1,500,000
323,400
HOUSE SUB-CIRCUITS
Supply and install House Sub-Circuits, complete with accessories
Allow for house sub-circuits for Lighting, socket,
switch, etc
mep services
Confidential
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
No
275,000
550,000
MATV SYSTEM
MATV System Accessories.
Splitter 4 Way
TV Outlet
1
2
No
No
125,000
75,000
125,000
150,000
No
200,000
400,000
SOUND SYSTEM
Supply and install the following fire alarm detector including
accessories, as specified
JB-SS 1
Ceiling speakers
Attenuator
1
3
1
No
No
No
250,000
125,000
175,000
250,000
375,000
175,000
3
1
No
No
175,000
125,000
525,000
125,000
CABLE TRAY
Supply and install the following cable tray including
fitting, hanger, and all accessories as specified
Allow for cable tray incl. fitting, hanger, etc.
item
1,850,000
1,850,000
66.00 No
22,000,000
1,452,000,000
44.00 No
18,000,000
792,000,000
sub-total :-
16,406,913,630
RECEPTION BUILDING
MVAC SYSTEM
EQUIPMENT
Multi MDX System Air Conditioning.
OU-4.1, cap. 10.6 kw
OU-4.2, cap. 46 kw
IU-4.L.1, cap 14.3 kw
IU-4.1.1, cap 10.3 kw
IU-4.2.1~4, cap 2,6 kw
AC-4.L.2~3, cap 2.6 kw (single split)
AC-4.1.3~5, cap 2.6 kw (single split)
AC-4.1.6~7, cap 2.0 kw (single split)
1
1
1
2
4
2
3
2
No
No
No
No
No
Set
Set
Set
15,300,000
67,276,000
3,500,000
4,500,000
4,500,000
3,500,000
15,300,000
67,276,000
14,000,000
9,000,000
13,500,000
7,000,000
Ventilating Fan
EF-4.L.1, Cap. 220 lps, ESP. 50 Pa., Axial Type
EF-4.L.2, Cap. 240 lps, ESP. 100 Pa., Axial Type
EF-4.L.3, Cap. 260 lps, ESP. 100 Pa., Axial Type
EF-4.L.4, Cap. 250 lps, ESP. 50 Pa., Axial Type
CF-4.1.1~3, Ceiling Circulation
1
1
1
1
3
No
No
No
No
No
3,302,200
3,302,200
3,302,200
3,302,200
800,000
3,302,200
3,302,200
3,302,200
3,302,200
2,400,000
1,035,000
3,105,000
191,000
147,600
8,404,000
6,346,800
DUCTWORKS
Plenum Box, galvanized steel sheet, including fitting,spigot,
hanger, support, external/internal glasswool insulation,
alumunium foil double sided, etc. and all as specified.
Plenum Box for Indoor Units
Insulated Flexible Round Duct (FRD), including fitting,spigot,
hanger, support, glasswool insulation, alumunium foil double
sided, etc. and all as specified
350mm Diameter FRD
300mm Diameter FRD
mep services
HEAD1
head3
3.00 No
head3
44.00 m
43.00 m
Confidential
Quantity
22,143
Unit
m2
1.00 m
6.00 m
14.00 m
Rate
IDR
Amount
IDR
Total
IDR
249,210
152,580
122,060
249,210
915,480
1,708,840
125,000
102,000
72,100
56,500
75,000
3,225,000
1,500,000
1,836,000
432,600
1,469,000
450,000
3,225,000
1,000,000
8,000,000
750,000
2,250,000
455,000
390,000
285,000
225,000
910,000
390,000
855,000
450,000
head3
12.00
18.00
6.00
26.00
6.00
1
m
m
m
m
No
Item
head1
head3
8.00 No
head3
3.00 No
head3
2.00
1.00
3.00
2.00
No
No
No
No
PIPEWORKS
Refrigerant Pipeworks.
Refrigerant pipe for IU-4.L.1, IU 4.1.1 to OU-4.1
Refrigerant pipe for IU-4.2.1~4 to OU-4.2
Refrigerant pipe for AC-4.L.2~3(single split)
Refrigerant pipe for AC-4.1.3~5(single split)
Refrigerant pipe for AC-4.1.6~7(single split)
Allow for Branch Distributor of entire system.
Drain pipework
1 Item
1 Item
2 No
3 No
2 No
1 Item
1 Item
14,300,000
9,750,000
900,000
1,250,000
875,000
8,500,000
5,700,000
14,300,000
9,750,000
1,800,000
3,750,000
1,750,000
8,500,000
5,700,000
1 Item
1 Item
2 No
3 No
2 No
4,290,000
5,850,000
750,000
750,000
750,000
4,290,000
5,850,000
1,500,000
2,250,000
1,500,000
140,200
43,800
1,987,000
1,542,200
5,080,800
###
1,987,000
PLUMBING SYSTEM
COLD WATER SYSTEM
Cold water pipework, PPR pipe PN-10 c/w joints, fittings,etc.
40mm dia. pipe
25mm dia. pipe
Allow for fittings
11
116
1
m
m
Item
No
205,000
205,000
99
1
m
Item
19,700
585,000
1,950,300
585,000
26
12
m
m
109,680
91,200
2,851,680
1,094,400
mep services
Confidential
Quantity
22,143
Unit
m2
Rate
IDR
24
1
m
Item
75,100
1,725,000
1,802,400
1,725,000
3
3
1
1
No
No
No
No
150,000
98,000
48,000
1,750,000
450,000
294,000
48,000
1,750,000
FIRE EXTINGUSHER
Dry Powder Fire Extingusher, 3.5 kg
No
900,000
3,600,000
ELECTRICAL SYSTEM
DISTRIBUTION BOARD
Supply and install the following Distribution Boards, including
all accessories as specified
DB-TR1.REC
DB-REC-L1
DB-REC-L2
DB-REC-LL
DB-REC-LL2
DB-REC-L1.1~4
DB-REC-L2.1~4
DB-REC-LL.1~4
DB-REC-LL2.1~4
1
1
1
1
1
4
4
4
4
11,684,200
6,157,800
6,157,800
8,586,600
6,157,800
5,000,000
5,000,000
5,000,000
5,000,000
11,684,200
6,157,800
6,157,800
8,586,600
6,157,800
20,000,000
20,000,000
20,000,000
20,000,000
224,950
133,000
133,000
133,000
82,610
82,610
82,610
82,610
11,247,500
6,650,000
6,650,000
6,650,000
16,522,000
16,522,000
16,522,000
16,522,000
Gross Area
50mm dia. pipe
Allow for fittings
50
50
50
50
200
200
200
200
HOUSE SUB-CIRCUITS
Supply and install House Sub-Circuits, complete with accessories
Allow for house sub-circuits for Lighting, socket,
switch, etc
No
No
No
No
No
No
No
No
No
m
m
m
m
m
m
m
m
Amount
IDR
Total
IDR
item
248,675,000
248,675,000
LIGHTING FIXTURES
Supply and install the following general light fixtures and
fittings complete including all accessories, all as
specified/detailed.
Allow for Lighting Fixtures including all accessories
item
337,487,500
337,487,500
ACCESSORIES
Supply and install the following electrical accessories complete
including fixed as specified (specified by Architect).
Allow for Accessories including Socket Outlet, Switch, etc.
item
34,544,600
34,544,600
CABLE LADDER
Supply and install the following cable feeder including
fitting, hanger, and all accessories as specified
Allow for cable ladder incl. fitting, hanger, etc.
item
20,475,000
20,475,000
FIRE ALARM
Supply and install the following fire alarm detector including
accessories, as specified
JB-FA
Smoke Detector
Gas Detector
2
50
3
No
No
No
450,000
695,000
898,000
900,000
34,750,000
2,694,000
35
215,800
7,553,000
mep services
Confidential
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
3x2.5mm
Cabling Point for Detector
50
No
325,000
16,250,000
2
30
No
No
350,000
75,000
700,000
2,250,000
35
29
m
No
29,150
200,000
1,020,250
5,800,000
DATA SYSTEM
Supply and install the following Data System Eqpt.
including all Standard accessories; as specified.
IDF (patch panel)
Data Outlet RJ 45
2
11
No
No
1,500,000
161,700
3,000,000
1,778,700
35
11
m
No
55,000
275,000
1,925,000
3,025,000
MATV SYSTEM
MATV System Accessories.
Splitter 4 Way
TV Outlet
3
10
No
No
150,000
75,000
450,000
750,000
1
10
item
No
1,500,000
200,000
1,500,000
2,000,000
SOUND SYSTEM
Supply and install the following fire alarm detector including
accessories, as specified
JB-SS 1~2
Ceiling speakers
Attenuator
2
47
6
No
No
No
200,000
125,000
175,000
400,000
5,875,000
1,050,000
35
No
49
No
6
No
1 Item
23,850
175,000
125,000
50,000,000
834,750
8,575,000
750,000
50,000,000
CABLE TRAY
Supply and install the following cable tray including
fitting, hanger, and all accessories as specified
Allow for cable tray incl. fitting, hanger, etc.
VERTICAL TRANSPORTATION
Allow for Service Lift (2 Stops), including; car, hoisting system,
control system, doors, etc.
item
17,575,000
17,575,000
Item
395,000,000
395,000,000
sub-total :-
1,693,705,010
mep services
Confidential
Set
109,234,400
109,234,400
Quantity
22,143
Unit
m2
IU-5.1.4/OU-5.2
Total Capacity : 14.4 kW
Total Air Flow : 720 lps
Service Room : Library Lounge
Indoor Unit Qty : 1 No
IU-5.1.5~6
Total Capacity : 11 kW x 2
Total Air Flow : 500 lps x 2
Service Room : Pub
Indoor Unit Qty : 2 No
IU-5.2.4~5
Total Capacity : 7.2 kW x 2
Total Air Flow : 370 lps x 2
Service Room : Cooking School
Indoor Unit Qty : 2 No
Set
116,060,000
116,060,000
IU-5.1.7~9/OU-5.1
Total Capacity : 8.6 kW x 3
Total Air Flow : 392 lps x 3
Service Room : Kid Entertainment
Indoor Unit Qty : 3 No, split duct type
IU-5.2.1~3
Total Capacity : 6.9 kW x 3
Total Air Flow : 323 lps x 3
Service Room : indoor Restaurant
Indoor Unit Qty : 3 No, wall mounted type
Set
136,412,000
136,412,000
1
1
1
1
4
No
No
No
No
No
5,133,000
3,712,000
3,495,000
3,908,000
800,000
5,133,000
3,712,000
3,495,000
3,908,000
3,200,000
1,035,000
9,315,000
191,000
147,600
33,807,000
3,837,600
249,210
183,100
152,580
122,060
3,488,940
366,200
457,740
1,952,960
81,400
56,500
35,800
25,000
75,000
3,225,000
3,225,000
1,058,200
1,186,500
537,000
25,000
450,000
3,225,000
3,225,000
Gross Area
Rate
IDR
Amount
IDR
Total
IDR
VENTILATING FAN
EF-5.1.1, Cap. 600 lps, ESP. 100 Pa, Axial Type
EF-5.1.2, Cap. 120 lps,ESP. 100 Pa, Axial Type
EF-5.2.1, Cap. 110 lpm, Axial Type
EF-5.2.2, Cap. 240 lps, Axial Type
CF-5.2.1~4, Ceiling Circulation
DUCTWORKS
Plenum Box, galvanized steel sheet, including fitting,spigot,
hanger, support, external/internal glasswool insulation,
alumunium foil double sided, etc. and all as specified.
Plenum Box for Indoor Units
Insulated Flexible Round Duct (FRD), including fitting,spigot,
hanger, support, glasswool insulation, alumunium foil double
sided, etc. and all as specified
350mm Diameter FRD
300mm Diameter FRD
Un-Insulated Exhaust Duct, including fitting,spigot,
hanger, support, etc. and all as specified.
350 x 350 mm
300 x 300 mm
250 x 250 mm
200 x 200 mm
Un-Insulated Flexible Round Duct (FRD), including fitting,spigot,
hanger, support, etc. and all as specified.
250mm Diameter FRD
150mm Diameter FRD
100mm Diameter FRD
100mm Y jointing
350mm Y jointing
Allow for Exhaust Ductworks of EF-5.1.2
Allow for Exhaust Ductworks of EF-5.2.2
mep services
HEAD1
head3
9.00 No
head3
177.00 m
26.00 m
14.00
2.00
3.00
16.00
m
m
m
m
head3
13.00
21.00
15.00
1.00
6.00
1
1
Confidential
m
m
m
No
No
Item
Item
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
head1
head3
No
24.00 No
750,000
1,000,000
24,000,000
750,000
5,250,000
350,000
285,000
225,000
700,000
570,000
1,350,000
head3
7.00 No
head3
2.00 No
2.00 No
6.00 No
PIPEWORKS
Refrigerant Pipeworks.
Refrigerant pipe for IU-5.1.1~3 to OU-5.3
Refrigernat pipe for IU-5.1.4, IU-5.1.5~6, IU-5.2.4~5 to
OU-5.2
Refrigerant pipe for IU-5.1.7~9, IU-5.2.1~3 to OU-5.1
Allow for Branch Distributor of entire system.
Drain Pipeworks.
Drain Pipeworks for IU.5.1.1
Ditto IU.5.1.2
Ditto IU.5.1.3
Ditto IU.5.1.4
Ditto IU.5.1.5
Ditto IU.5.1.6
Ditto IU.5.1.7
Ditto IU.5.1.8
Ditto IU.5.1.9
Ditto IU.5.2.1
Ditto IU.5.2.2
Ditto IU.5.2.3
Ditto IU.5.2.4
Ditto IU.5.2.5
ASSOCIATED ELECTRICAL WORKS
Sub Circuit Cable, including conduits and all accessories as
specified.
Cabling point for IU.5.1.1
Ditto IU.5.1.2
Ditto IU.5.1.3
Ditto IU.5.1.4
Ditto IU.5.1.5
Ditto IU.5.1.6
Ditto IU.5.1.7
Ditto IU.5.1.8
Ditto IU.5.1.9
Ditto IU.5.2.1
Ditto IU.5.2.2
Ditto IU.5.2.3
Ditto IU.5.2.4
Ditto IU.5.2.5
Ditto OU-5.1
Ditto OU-5.2
Ditto OU-5.3
Ditto EF-5.1.1
Ditto EF-5.1.2
Ditto EF-5.2.1
Ditto EF-5.2.1
Ditto CF-5.2.1~4
1
1
Item
Item
20,510,000
34,414,640
20,510,000
34,414,640
1
1
Item
Item
29,150,000
22,116,800
29,150,000
22,116,800
1
1
1
1
1
1
1
1
1
1
1
1
1
1
No
No
No
No
No
No
No
No
No
No
No
No
No
No
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
1,100,000
1,100,000
1,100,000
1,100,000
1,100,000
1,100,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
1,350,000
1,350,000
1,350,000
780,000
780,000
780,000
780,000
350,000
1,100,000
1,100,000
1,100,000
1,100,000
1,100,000
1,100,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
1,350,000
1,350,000
1,350,000
780,000
780,000
780,000
780,000
1,400,000
HEAD1
head3
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
4
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
PLUMBING SYSTEM
COLD WATER SYSTEM
mep services
Confidential
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
72
174
1
m
m
Item
140,200
92,800
7,872,000
10,094,400
16,147,200
7,872,000
668,000
668,000
No
Item
19,800,000
19,800,000
42
8
21
63
1
m
m
m
m
Item
146,500
109,680
91,200
75,100
4,103,000
6,153,000
877,440
1,915,200
4,731,300
4,103,000
4
5
1
3
1
1
No
No
No
No
No
No
180,000
98,000
75,000
48,000
4,800,000
4,800,000
720,000
490,000
75,000
144,000
4,800,000
4,800,000
173
1
m
Item
19,500
1,012,000
3,373,500
1,012,000
Item
17,000,000
17,000,000
Item
13,370,000
13,370,000
Item
370,000,000
370,000,000
FIRE EXTINGUSHER
Dry Powder Fire Extingusher, 3.5 kg
No
900,000
5,400,000
ELECTRICAL SYSTEM
DISTRIBUTION BOARD
Supply and install the following Distribution Boards, including
all accessories as specified
DB-TR2.REST
DB-REST-LL
DB-REST-L1
DB-REST-L2
DB-REST-L1.1~4
DB-REST-L2.1~4
DB-REST-LL.1~2
1
1
1
1
4
4
2
8,683,400
5,497,800
6,826,600
6,826,600
5,000,000
5,000,000
5,000,000
8,683,400
5,497,800
6,826,600
6,826,600
20,000,000
20,000,000
10,000,000
VERTICAL TRANSPORTATION
Allow for Service Lift (3 Stops), including; car, hoisting system,
control system, doors, etc.
154
133,000
20,482,000
154
133,000
20,482,000
43
73
25
28
m
m
m
m
133,000
133,000
224,950
224,950
5,719,000
9,709,000
5,623,750
6,298,600
mep services
No
No
No
No
No
No
No
Confidential
Quantity
22,143
28
Unit
m2
m
Rate
IDR
Amount
IDR
Total
IDR
224,950
6,298,600
item
330,750,000
330,750,000
item
448,875,000
448,875,000
item
45,945,900
45,945,900
item
22,750,000
22,750,000
2
60
6
No
No
No
450,000
695,000
898,000
900,000
41,700,000
5,388,000
35
69
m
No
215,800
325,000
7,553,000
22,425,000
2
40
No
No
350,000
75,000
700,000
3,000,000
35
39
m
No
29,150
200,000
1,020,250
7,800,000
DATA SYSTEM
Supply and install the following Data System Eqpt.
including all Standard accessories; as specified.
IDF (patch panel)
Data Outlet RJ 45
2
16
No
No
1,500,000
161,700
3,000,000
2,587,200
35
16
m
No
55,000
275,000
1,925,000
4,400,000
MATV SYSTEM
MATV System Accessories.
Splitter 4 Way
TV Outlet
4
14
No
No
150,000
75,000
600,000
1,050,000
item
1,500,000
1,500,000
LIGHTING FIXTURES
Supply and install the following general light fixtures and
fittings complete including all accessories, all as
specified/detailed.
Allow for Lighting Fixtures including all accessories
ACCESSORIES
Supply and install the following electrical accessories complete
including fixed as specified (specified by Architect).
Allow for Accessories including Socket Outlet, Switch,
etc.
CABLE LADDER
Supply and install the following cable feeder including
fitting, hanger, and all accessories as specified
Allow for cable ladder incl. fitting, hanger, etc.
FIRE ALARM
mep services
Confidential
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
14
No
200,000
2,800,000
SOUND SYSTEM
Supply and install the following fire alarm detector including
accessories, as specified
JB-SS 1~2
Ceiling speakers
Attenuator
2
63
8
No
No
No
350,000
125,000
175,000
700,000
7,875,000
1,400,000
35
63
8
1
No
No
No
Item
27,500
175,000
125,000
75,000,000
962,500
11,025,000
1,000,000
75,000,000
CABLE TRAY
Supply and install the following cable tray including
fitting, hanger, and all accessories as specified
Allow for cable tray incl. fitting, hanger, etc.
item
21,090,000
21,090,000
sub-total :-
2,335,533,220
SPA FACILITY
MVAC SYSTEM
EQUIPMENT
Multi MDX System Air Conditioning.
IU.6.1.1, IU 6.2.1, cap. 4.7 kw , wall mounted type
IU.6.3.1, cap. 7.9 kw , wall mounted type
IU.6.1.2~5, IU 6.2.2~5, cap. 3.6 kw , wall mounted type
OU.6.1, cap. 17.3 kw
OU.6.2, cap. 28.8 kw
2
1
8
1
1
No
No
No
No
No
6,505,700
8,951,000
5,204,560
27,960,320
46,600,600
13,011,400
8,951,000
41,636,480
27,960,320
46,600,600
Ventilating Fan
EF-6.1, cap. 280 l/s, axial type
EF-6.2, cap. 250 l/s, axial type
1
1
No
No
3,150,000
3,150,000
3,150,000
3,150,000
152,580
4,729,980
72,100
56,500
721,000
2,486,000
525,000
450,000
487,500
1,575,000
4,050,000
975,000
9,000,000
18,300,000
8,500,000
6,270,000
9,000,000
18,300,000
8,500,000
6,270,000
500,000
750,000
400,000
1,000,000
750,000
3,200,000
DUCTWORKS
Un-Insulated Exhaust Duct, including fitting,spigot,
hanger, support, etc. and all as specified.
250 x 250 mm
Un-Insulated Flexible Round Duct (FRD), including fitting,spigot,
hanger, support, etc. and all as specified.
200mm Diameter FRD
150mm Diameter FRD
AIR REGISTER
Exhaust Air Register, aluminium color finished, including :
connections, plenum, volume control damper, etc; as specified.
200mm diameter EAD
150mm diameter EAD
EAG 500 x 250 mm
HEAD1
31.00 m
head3
10.00 m
44.00 m
head1
head3
3.00 No
9.00 No
2.00 No
PIPEWORKS
Refrigerant Pipeworks.
Refrigerant pipe for IU-6.1.1, IU 6.2.1, Iu 6.3.1 to OU-6.1
Refrigerant pipe for IU-6.1.2~5 , IU-6.2.2~5 to OU-6.2
Allow for Branch Distributor of entire system.
Drain pipework
1
1
1
1
Item
Item
Item
Item
2
1
8
No
No
No
mep services
Confidential
Quantity
22,143
1
1
4
240
1
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
No
No
850,000
1,250,000
850,000
1,250,000
m
m
Item
140,200
43,800
3,322,000
560,800
10,512,000
3,322,000
668,000
668,000
146,500
109,680
91,200
75,100
6,156,000
6,885,500
2,303,280
4,195,200
7,134,500
6,156,000
180,000
150,000
98,000
48,000
900,000
150,000
784,000
144,000
No
47
21
46
95
1
m
m
m
m
Item
5
1
8
3
No
No
No
No
202
1
m
Item
19,500
1,182,000
3,939,000
1,182,000
Item
2,500,000
2,500,000
FIRE EXTINGUSHER
Dry Powder Fire Extingusher, 3.5 kg
No
900,000
1,800,000
ELECTRICAL SYSTEM
DISTRIBUTION BOARD
Supply and install the following Distribution Boards, including
all accessories as specified
DB-TR3.SPA
DB-SPA-L1
DB-SPA-L2
DB-SPA-L3
DB-SPA-L1.1
DB-SPA-L1.2
DB-SPA-L2.1
DB-SPA-L2.2
DB-SPA-L3.1
DB-SPA-L3.2
DB-AC.1
DB-AC.2
1
1
1
1
1
1
1
1
1
1
1
1
No
No
No
No
No
No
No
No
No
No
No
No
6,861,800
4,149,200
4,237,200
4,166,800
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
6,500,000
6,500,000
6,861,800
4,149,200
4,237,200
4,166,800
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
6,500,000
6,500,000
50
50
50
25
25
25
25
25
m
m
m
m
m
m
m
m
25,800
25,800
27,900
82,610
109,370
109,370
109,370
109,370
1,290,000
1,290,000
1,395,000
2,065,250
2,734,250
2,734,250
2,734,250
2,734,250
mep services
Confidential
Quantity
22,143
Unit
m2
item
42,400,000
42,400,000
LIGHTING FIXTURES
Supply and install the following general light fixtures and
fittings complete including all accessories, all as
specified/detailed.
Allow for Lighting Fixtures including all accessories
item
45,000,000
45,000,000
ACCESSORIES
Supply and install the following electrical accessories complete
including fixed as specified (specified by Architect).
Allow for Accessories including Socket Outlet, Switch, etc.
item
4,375,800
4,375,800
CABLE LADDER
Supply and install the following cable feeder including
fitting, hanger, and all accessories as specified
Allow for cable ladder incl. fitting, hanger, etc.
item
5,250,000
5,250,000
2
15
No
No
450,000
350,000
900,000
5,250,000
25
215,800
5,395,000
15
No
325,000
4,875,000
2
12
No
No
200,000
75,000
400,000
900,000
25
12
m
No
29,150
200,000
728,750
2,400,000
DATA SYSTEM
Supply and install the following Data System Eqpt.
including all Standard accessories; as specified.
IDF (patch panel)
Data Outlet RJ 45
2
11
No
No
1,500,000
161,700
3,000,000
1,778,700
25
11
m
No
55,000
275,000
1,375,000
3,025,000
MATV SYSTEM
MATV System Accessories.
Splitter 4 Way
TV Outlet
3
8
No
No
150,000
75,000
450,000
600,000
1
8
item
No
1,500,000
200,000
1,500,000
1,600,000
SOUND SYSTEM
Supply and install the following fire alarm detector including
accessories, as specified
JB-SS 1~2
Ceiling speakers
2
4
No
No
200,000
125,000
400,000
500,000
Gross Area
Supply and install House Sub-Circuits, complete with accessories
Allow for house sub-circuits for Lighting, socket,
switch, etc
FIRE ALARM
Supply and install the following fire alarm detector including
accessories, as specified
JB-FA
Smoke Detector
Supply and install the following cabling including all
accessories; as specified.
Cable Twisted Silded AWG #18 4 Pair FRC + NYM
3x2.5mm
Cabling Point for Detector
mep services
Confidential
Rate
IDR
Amount
IDR
Total
IDR
Quantity
22,143
Attenuator
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
No
175,000
175,000
25
4
1
No
No
No
27,500
175,000
125,000
687,500
700,000
125,000
CABLE TRAY
Supply and install the following cable tray including
fitting, hanger, and all accessories as specified
Allow for cable tray incl. fitting, hanger, etc.
item
5,550,000
5,550,000
POND SYSTEM
Allow for Pond System at SPA Treatment
No
15,000,000
120,000,000
sub-total :-
593,986,060
Set
266,400,000
266,400,000
No
250,000,000
250,000,000
No
50,232,000
50,232,000
No
228,000,000
228,000,000
Pressure Tank
No
PIPEWORKS
Pump Room Pipeworks
Cold water pipework, PPR pipe PN-10 c/w joints.
150mm Header
125mm diameter pipe
100mm diameter pipe
Allow for fittings
2
29
15
1
No
m
m
Item
5,450,000
650,000
448,800
7,675,000
10,900,000
18,850,000
6,732,000
7,675,000
11
5
3
3
6
6
No
No
No
No
No
No
3,650,000
2,750,000
3,170,000
3,400,000
736,000
350,000
40,150,000
13,750,000
9,510,000
10,200,000
4,416,000
2,100,000
External Pipeworks
Distribution water pipework, PPR pipe PN-10 c/w joints, fittings,
include all excavation, backfill compaction as required.
125mm diameter pipe
84
650,000
54,600,000
FILTER
Sand Filter (SF.1) [from bore pump 1]
Capacity : 300 l/min
Type : Vertical tank
mep services
Confidential
INCL
Quantity
22,143
Unit
m2
170
193
620
208
10
1
m
m
m
m
m
Item
2
6
4
12
1
Gross Area
100mm diameter pipe
80mm diameter pipe
65mm diameter pipe
50mm diameter pipe
40mm diameter pipe
Allow for fittings
Rate
IDR
Amount
IDR
Total
IDR
448,800
299,900
215,300
140,200
92,800
102,287,000
76,296,000
57,880,700
133,486,000
29,161,600
928,000
102,287,000
No
No
No
No
No
3,900,000
2,097,000
1,870,000
689,000
558,000
7,800,000
12,582,000
7,480,000
8,268,000
558,000
2
2
2
2
No
No
No
No
2,750,000
2,646,000
350,000
900,000
5,500,000
5,292,000
700,000
1,800,000
PDAM Accessories
100mm Gate valve
100mm Check valve
100mm Strainer
100mm Water meter
Control box
2
1
1
1
1
No
No
No
No
No
2,750,000
2,646,000
2,170,000
1,700,000
900,000
5,500,000
2,646,000
2,170,000
1,700,000
900,000
4
3
2
1
No
No
No
No
2,800,000
3,650,000
3,500,000
2,200,000
11,200,000
10,950,000
7,000,000
2,200,000
No
250,000,000
250,000,000
No
97,800,000
195,600,000
No
73,100,000
73,100,000
No
55,232,000
55,232,000
No
52,840,000
52,840,000
ACCESSORIES
Cold water accessories
Distribution pipe accessories
125mm Gate valve c/w control box
80mm Gate valve c/w control box
65mm Gate valve c/w control box
50mm Gate valve c/w control box
40mm Gate valve c/w control box
FILTER
Sand Filter (SF.2) [from bore pump 2]
Capacity : 300 l/min
Type : Vertical tank
Carbon Filter (CF.2) [swimming pool]
Capacity : 200 l/min
Type : Vertical tank
PIPEWORKS
mep services
Confidential
Quantity
22,143
Unit
m2
Item
13,400,000
13,400,000
296
1
m
Item
448,800
39,853,000
132,844,800
39,853,000
65
58,100
3,776,500
No
66,300
397,800
90
310
2,600
1
m
m
m
Item
632,100
341,200
215,800
72,374,100
56,889,000
105,772,000
561,080,000
72,374,100
Cold water for garden pipework, PPR pipe PN-10 c/w joints, fittings,
include all excavation, backfill compaction as required.
25mm diameter pipe
Allow for fittings
1,074
1
m
Item
73,800
7,926,120
79,261,200
7,926,120
Gross Area
Pump Room Pipeworks
Cold water pipework, PPR pipe PN-10 c/w fittings
Transfer Water Pipeworks
Transfer water pipework, PPR pipe PN-10 c/w joints, fittings
include all excavation, backfill compaction as required.
100mm diameter pipe
Allow for fittings
Balancing Tank Pipeworks
Balancing Tank Pipeworks, incl all excavation, backfill, compaction
as required.
100mm dia. Pipe
Fittings.
100mm dia. Pipe
ACCESSORIES
Cold water for garden accessories
Control box c/w valve
Garden Sprinkler
Rate
IDR
Amount
IDR
Total
IDR
19
19
No
No
407,000
150,000
7,733,000
2,850,000
1
1
1
1
No
No
No
No
2,750,000
2,646,000
350,000
900,000
2,750,000
2,646,000
350,000
900,000
4
2
2
4
4
No
No
No
No
No
1,847,000
1,980,000
1,440,000
438,000
350,000
7,388,000
3,960,000
2,880,000
1,752,000
1,400,000
2
1
1
2
2
No
No
No
No
No
1,847,000
1,980,000
1,440,000
438,000
350,000
3,694,000
1,980,000
1,440,000
876,000
700,000
900,000
225,000
180,000
25,200,000
32,400,000
1,080,000
1,620,000
635,000
1,150,000
2,750,000
2,200,000
12,960,000
2,540,000
4,600,000
5,500,000
2,200,000
28
144
6
8
4
4
2
1
No
No
No
No
No
No
No
No
mep services
Confidential
Quantity
22,143
EQUIPMENT
Supply and install the following equipment, including mounting, etc.
Sump Pump (SP.1&2, 3&4, 5&6)
Capacity : 100 l/min, h = 10 m
Type : Submersible pump
Qty/Opr : 2 No, 1 x 100%
Location : Pump Room
Manufacture : Grundfoss or Equal
Amount
IDR
Total
IDR
Set
19,500,000
58,500,000
Item
1,800,000
5,400,000
144
266
190
338
1,257
376
1
m
m
m
m
m
m
Item
405,500
296,700
187,700
142,300
146,500
109,680
44,646,500
58,392,000
78,922,200
35,663,000
48,097,400
184,150,500
41,239,680
44,646,500
Sewarage accessories
Sewarage Inspection
50mm Gate valve
50mm Check valve
ASSOCIATED ELECTRICAL WORKS
Distribution bords for cold water equipment
Distribution bords for recycling equipment
Distribution bords for sewerage equipment
Cabling point for cold water equipment
Cabling point for recycling equipment
Cabling point for sewerage equipment
FIRE FIGHTING SYSTEM
EQUIPMENTS
Supply and install Equipt., incl. all necessary accessories.
Fire Electric Pump (FEP)
Capacity : 1800 l/min, h = 60 m
Type : Horizontal Split Case, UL/FM
Qty/Opr : 2 No, 1 duty, 1 Stand by
Manufacture : Standard
Fire Jockey Pump (FJP)
Capacity : 100 l/min, h = 70 m
Type : Vertical MS. Cent Pump
Qty/Opr : 1 No, 1 x 100%
Manufacture : Standard
PIPEWORKS
Hydrant Pump Room Pipeworks
200mm Header
150mm diameter pipe
50mm diameter pipe
Allow for fittings
Pump room accessories
150mm Gate valve
50mm Gate valve
150mm Strainer
50mm Strainer
150mm Check valve
50mm Check valve
150mm Flexible joint
50mm Flexible joint
150mm Foot valve
50mm Water Meter
Pressure guage
mep services
Rate
IDR
Unit
m2
Confidential
20
6
6
No
No
No
900,000
439,000
795,000
18,000,000
2,634,000
4,770,000
1
1
1
4
4
6
No
No
No
No
No
No
85,000,000
45,000,000
22,500,000
350,000
350,000
350,000
85,000,000
45,000,000
22,500,000
1,400,000
1,400,000
2,100,000
No
168,000,000
336,000,000
No
38,400,000
38,400,000
2
32
4
1
No
m
m
Item
4,294,800
523,300
112,600
7,736,000
8,589,600
16,745,600
450,400
7,736,000
7
4
2
1
2
1
4
2
2
1
1
No
No
No
No
No
No
No
No
No
No
No
5,170,000
439,000
3,615,000
952,000
4,650,000
795,000
945,000
313,000
3,500,000
1,200,000
350,000
36,190,000
1,756,000
7,230,000
952,000
9,300,000
795,000
3,780,000
626,000
7,000,000
1,200,000
350,000
Unit
m2
Rate
IDR
No
1,250,000
1,250,000
171
736
1
m
m
Item
453,600
266,500
27,370,960
77,565,600
196,144,000
27,370,960
ACCESSORIES
Hydrant Pipework Accessories
150mm Section control valve
100mm Gate valve c/w control box
100mm Check valve c/w control box
2
15
1
No
No
No
5,620,000
3,200,000
3,096,000
11,240,000
48,000,000
3,096,000
Hydrant Accessories
Oudoor Hydrant Box
Hydrant Pillar
Siamesse Connection
18
18
1
No
No
No
3,946,000
3,240,000
2,250,000
71,028,000
58,320,000
2,250,000
Gross Area
Quantity
22,143
Amount
IDR
Total
IDR
ELECTRICAL WORKS
Cabling c/w Accessories
Item
18,000,000
18,000,000
Item
338,000,000
338,000,000
4
2
2
No
No
No
82,000,000
48,900,000
48,900,000
328,000,000
97,800,000
97,800,000
2
2
22
10
6
2
4
4
8
4
2
2
2
No
No
No
No
No
No
No
No
No
No
No
Item
Item
7,600,000
758,200
758,200
373,150
6,452,100
530,000
1,962,650
1,756,950
250,000
5,800,000
1,650,000
54,270,000
75,000,000
15,200,000
1,516,400
16,680,400
3,731,500
38,712,600
1,060,000
7,850,600
7,027,800
2,000,000
23,200,000
3,300,000
108,540,000
150,000,000
445
806
m
m
188,500
99,300
83,882,500
80,035,800
12,287
15,438
12,458
1,600
m
m
m
m
7,200
7,200
7,200
7,200
88,466,400
111,153,600
89,697,600
11,520,000
12,287
15,438
12,458
1,600
m
m
m
m
7,200
7,200
7,200
7,200
88,466,400
111,153,600
89,697,600
11,520,000
12,287
15,438
12,458
m
m
m
11,400
11,400
11,400
140,071,800
175,993,200
142,021,200
mep services
Confidential
Quantity
22,143
1,600
Unit
m2
m
Rate
IDR
Amount
IDR
Total
IDR
11,400
18,240,000
1
1
1
1
Item
Item
Item
Item
665,000,000
93,750,000
300,000
235,000,000
665,000,000
93,750,000
300,000
235,000,000
ELECTRICAL SERVICES
Transfomer
Supply and install the following Transformer, including
all accessories as specified
Transformer 800kVA
Transformer 1000kVA
2
1
No
No
160,000,000
175,000,000
320,000,000
175,000,000
No
335,621,000
335,621,000
20kV System 2
Incoming cubicle LBS,3p,400A : 2 nos
Outgoing cubicle LBS,3p,400A : 3 nos
No
306,000,000
306,000,000
MVDB-1
Incoming cubicle Isolating Switch : 1 nos
Outgoing cubicle LBS,3p,63A : 1 nos
No
134,695,000
134,695,000
MVDB-2
Incoming cubicle Isolating Switch : 1 nos
Outgoing cubicle LBS,3p,63A : 1 nos
No
134,695,000
134,695,000
MVDB-3
Incoming cubicle Isolating Switch : 1 nos
Outgoing cubicle LBS,3p,63A : 1 nos
No
134,695,000
134,695,000
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
275,000,000
250,000,000
260,000,000
6,263,400
6,641,800
6,641,800
6,641,800
6,263,400
6,272,200
5,559,400
2,846,800
2,723,600
13,945,800
13,461,800
10,786,600
7,064,200
7,500,000
3,119,600
4,606,800
5,251,400
5,955,400
5,594,600
12,696,200
5,779,400
14,625,600
5,497,800
5,735,400
275,000,000
250,000,000
260,000,000
6,263,400
6,641,800
6,641,800
6,641,800
6,263,400
6,272,200
5,559,400
2,846,800
2,723,600
13,945,800
13,461,800
10,786,600
7,064,200
7,500,000
3,119,600
4,606,800
5,251,400
5,955,400
5,594,600
12,696,200
5,779,400
14,625,600
5,497,800
5,735,400
mep services
Confidential
Quantity
22,143
DB-TR3-LP.1.1
DB-TR3-LP.1.2
DB-TR3-LP.1.3
DB-TR3-LP.2.1
DB-TR3-LP.2.2
DB-TR3-LP.2.3
DB-TR3-LP.3.1
DB-TR3-LP.3.2
DB-TR3-LP.3.3
DB-TR3-LP.4.1
DB-TR3-LP.4.2
DB-TR3-LP.4.3
DB-TR3-LP.5.1
DB-TR3-LP.5.2
DB-TR3-LP.5.3
DB-TR3-LP.6.1
DB-TR3-LP.6.2
DB-TR3-LP.6.3
DB-AC-1.1
DB-AC-1.2
DB-AC-1.3
DB-AC-2.1
DB-AC-2.2
DB-AC-2.3
DB-AC-3.1
DB-AC-3.2
DB-AC-3.3
DB-AC-4.1
DB-AC-4.2
DB-AC-4.3
DB-AC-5.1
DB-AC-5.2
DB-AC-5.3
DB-AC-6.1
DB-AC-6.2
DB-AC-6.3
DB-TR3-ODL
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
mep services
15
14
14
186
411
343
14
14
14
14
14
14
67
87
130
123
157
173
211
218
265
184
158
75
25
25
97
Confidential
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
6,237,000
6,237,000
6,237,000
6,237,000
6,237,000
6,237,000
6,237,000
6,237,000
6,237,000
7,143,400
6,237,000
6,237,000
7,143,400
6,237,000
6,237,000
6,237,000
6,237,000
6,237,000
12,265,000
10,293,800
11,807,400
13,021,800
10,293,800
11,807,400
13,021,800
10,293,800
11,807,400
13,329,800
10,311,400
11,807,400
12,573,000
10,293,800
11,807,400
13,039,400
9,845,000
11,807,400
7,293,000
6,237,000
6,237,000
6,237,000
6,237,000
6,237,000
6,237,000
6,237,000
6,237,000
6,237,000
7,143,400
6,237,000
6,237,000
7,143,400
6,237,000
6,237,000
6,237,000
6,237,000
6,237,000
12,265,000
10,293,800
11,807,400
13,021,800
10,293,800
11,807,400
13,021,800
10,293,800
11,807,400
13,329,800
10,311,400
11,807,400
12,573,000
10,293,800
11,807,400
13,039,400
9,845,000
11,807,400
7,293,000
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
950,000
950,000
950,000
950,000
950,000
950,000
950,000
1,875,000
950,000
1,875,000
950,000
1,875,000
82,610
128,920
224,950
313,130
313,130
313,130
313,130
313,130
313,130
505,500
505,500
313,130
224,950
396,200
313,130
14,250,000
13,300,000
13,300,000
176,700,000
390,450,000
325,850,000
13,300,000
26,250,000
13,300,000
26,250,000
13,300,000
26,250,000
5,534,870
11,216,040
29,243,500
38,514,990
49,161,410
54,171,490
66,070,430
68,262,340
82,979,450
93,012,000
79,869,000
23,484,750
5,623,750
9,905,000
30,373,610
Quantity
22,143
Unit
m2
Rate
IDR
108
159
147
139
162
162
80
28
25
82
115
233
199
167
182
234
280
174
124
38
106
175
112
56
245
232
10
205
220
59
12
264
230
59
46
308
230
15
15
264
220
15
220
230
14
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
82,610
171,000
128,920
313,130
395,400
395,400
215,000
171,000
224,950
128,920
387,000
370,000
370,000
370,000
370,000
370,000
370,000
215,000
215,000
35,000
35,000
35,000
26,000
68,100
35,000
26,000
68,100
35,000
26,000
68,100
26,000
35,000
26,000
68,100
26,000
35,000
26,000
68,100
37,120
35,000
26,000
68,100
35,000
26,000
68,100
20
410,000
20
410,000
20
220
230
15
15
220
184
16
230
12
19
85
85
264
176
15
130
12
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
106,810
35,000
26,000
26,000
37,120
35,000
26,000
26,000
35,000
26,000
42,700
161,000
161,000
35,000
26,000
26,000
68,100
82,610
mep services
Confidential
Amount
IDR
Total
IDR
8,921,880
27,189,000
18,951,240
43,525,070
64,054,800
64,054,800
17,200,000
4,788,000
5,623,750
10,571,440
44,505,000
86,210,000
73,630,000
61,790,000
67,340,000
86,580,000
103,600,000
37,410,000
26,660,000
1,330,000
3,710,000
6,125,000
2,912,000
3,813,600
8,575,000
6,032,000
681,000
7,175,000
5,720,000
4,017,900
312,000
9,240,000
5,980,000
4,017,900
1,196,000
10,780,000
5,980,000
1,021,500
556,800
9,240,000
5,720,000
1,021,500
7,700,000
5,980,000
953,400
8,200,000
8,200,000
2,136,200
7,700,000
5,980,000
390,000
556,800
7,700,000
4,784,000
416,000
8,050,000
312,000
811,300
13,685,000
13,685,000
9,240,000
4,576,000
390,000
8,853,000
991,320
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
130
12
130
12
130
12
130
12
130
12
130
12
130
12
130
12
300
130
12
130
12
130
12
130
12
130
12
130
12
130
12
130
12
130
12
1,485
487
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
68,100
82,610
68,100
82,610
68,100
82,610
68,100
82,610
68,100
82,610
68,100
82,610
68,100
82,610
68,100
82,610
123,000
68,100
82,610
68,100
82,610
68,100
82,610
68,100
82,610
68,100
82,610
68,100
82,610
68,100
82,610
68,100
82,610
68,100
82,610
100,000
800,000
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
36,900,000
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
148,500,000
389,600,000
8
17
12
7
m
m
m
m
255,000
225,000
220,000
196,000
2,040,000
3,825,000
2,640,000
1,372,000
CABLE TRAYS
Supply and install the following hot-galvanised steel ladders
without covers all fixings, fittings and accessories.
600mm
500mm
400mm
300mm
LIGHTNING PROTECTION
Lightning Protection including : all accessories ; all as
specified.
Air Terminal Lightning Protection
- RC foundation c/w accessories
- Pool Galvanized pipe c/w reducer, screw, bolt, sadle
clamp, anchor bolt, pull box, etc
- Obstruction Light Red Color c/w vibration proof bayonet
base and nicad battery pack.
No
32,130,000
64,260,000
2
2
2
No
No
No
67,000
2,000,000
15,000,000
134,000
4,000,000
30,000,000
Item
70,050,000
70,050,000
GROUNDING SYSTEM
Supply and install the following grounding pit box system
including accessories, etc as specified.
LVDP 1~3 Grounding Pit Box; constructed in reinforced concrete
complete including cover plate with lifting hook, bracket, cable
earthing in galvanised pipe 20mm dia, splitzen 20mm, cable
connector; etc all as specified etc.
No
20,000,000
60,000,000
mep services
Confidential
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
No
20,000,000
60,000,000
No
20,000,000
60,000,000
No
20,000,000
40,000,000
20,000,000
60,000,000
20,000,000
60,000,000
94,900
94,900
94,900
94,900
94,900
94,900
5,694,000
5,694,000
5,694,000
3,796,000
5,694,000
5,694,000
263,350
162,000
500,000
42,000
27,000
22,000
187,000
225,000
75,000
14,747,600
972,000
5,000,000
1,260,000
270,000
88,000
11,594,000
13,950,000
1,050,000
60
60
60
40
60
60
LIGHTING FIXTURES
Supply and install the following general light fixtures and
fittings complete including all accessories, all as
specified/detailed.
FL 2x36W, V shave
FL 1x36W, V shave
Battery
Power socket
Switch 2 gang
Switch 1 gang
Cabling to lighting
Cabling to power socket
Cabling to switch
56
6
10
30
10
4
62
62
14
No
No
No
No
No
No
No
No
No
Item
1,162,500,000
1,162,500,000
Item
2,325,000,000
2,325,000,000
No
725,000,000
1,450,000,000
No
20,350,000
40,700,000
mep services
metal
Confidential
m
m
m
m
m
m
Unit
m2
Rate
IDR
32
1,732,000
55,424,000
No
480,000,000
480,000,000
2
2
245
1
1
2
No
No
m2
Item
Item
No
20,132,000
3,500,000
185,000
7,500,000
6,750,000
150,000
40,264,000
7,000,000
45,325,000
60,000,000
6,750,000
300,000
2
45
No
m
7,629,050
240,000
15,258,100
10,800,000
1
1
1
2
1
No
No
No
No
No
63,000,000
17,000,000
7,500,000
13,000,000
2,185,000
63,000,000
17,000,000
7,500,000
26,000,000
2,185,000
36
44
6
47
m
m
m
m
199,430
116,350
87,000
57,000
7,179,480
5,119,400
522,000
2,679,000
6
2
2
5
6
2
1
1
No
No
No
No
No
No
No
No
250,000
950,000
713,000
445,000
315,000
13,000,000
4,500,000
1,750,000
1,500,000
1,900,000
1,426,000
2,225,000
1,890,000
26,000,000
4,500,000
1,750,000
TRENCH CABLE
Trench cable 500x500 mm
15
500,000
7,500,000
25
15
1
2
2
1
2
m
m
Item
No
No
No
No
4,449,000
5,640,000
15,000,000
875,000
875,000
875,000
3,500,000
111,225,000
84,600,000
15,000,000
1,750,000
1,750,000
875,000
7,000,000
Item
20,000,000
20,000,000
No
300,000,000
300,000,000
No
240,000,000
240,000,000
14
950,000
13,300,000
Gross Area
Quantity
22,143
Pipa Gas Exhaust BS dia. 200 with rockwoll 2', 100kg/m3 and
metal jacketing.
GENERATOR CONTROL PANEL (PKG)
Generator Control Board
SOUND PROOFING
Sound Attenuator
Canvas duct
Sound insulation rockwool 2' 64Kg/m3 c/w glass cloth
Duct Exhasut
Fresh Air Louvre
Non Return Damper
MECHANICAL VENTILATION
Exhaust Air Fan
Exhasut Ductwork
FUEL INSTALLLATION
Weekly tank. 10.000 litre
Daily Tank. 1500 liter
Circulation Tank. 500 liter
Fuel Pump kap. 30 lt/mnt, with Head 30 metre
Hand pump
Grounding System
Allow for grounding system including grounding box, neutral
grounding resistor, BC cable, grounding copper, etc
Transformer
Step Up Tranformer 2500kVA
Medium Voltage Panel
20kV Medium Voltage Panel; one set outgoing cubicle, CB,3p,400A
c/w motorised
N2XSEBY 3x120mm2 from Step Up Transformer to Medium Voltage
panel
Amount
IDR
Total
IDR
ELECTRONIC SYSTEM
TELEPHONE & DATA SYSTEM INFRASTRUCTURE
mep services
Confidential
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
1.00
No
334,000,000
334,000,000
1.00
No
75,000,000
75,000,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
78,000,000
5,000,000
7,500,000
600,000
325,000
325,000
325,000
900,000
325,000
325,000
325,000
1,020,000
325,000
325,000
325,000
325,000
435,000
325,000
200,000
325,000
200,000
1,020,000
1,020,000
900,000
325,000
325,000
325,000
325,000
325,000
325,000
325,000
325,000
325,000
325,000
325,000
325,000
78,000,000
5,000,000
7,500,000
600,000
325,000
325,000
325,000
900,000
325,000
325,000
325,000
1,020,000
325,000
325,000
325,000
325,000
435,000
325,000
200,000
325,000
200,000
1,020,000
1,020,000
900,000
325,000
325,000
325,000
325,000
325,000
325,000
325,000
325,000
325,000
325,000
325,000
325,000
IT Room
Network Security Software (Firewall, VPN, IDS/IPS Anti
Virus, Enkripsi, dll.)
1.00
No
250,000,000
250,000,000
1.00
No
2.00
No
2.00
No
2.00
No
1.00
No
10.00 unit
150,000,000
25,000,000
3,680,000
81,655,000
150,000,000
390,000
150,000,000
50,000,000
7,360,000
163,310,000
150,000,000
3,900,000
1.00
No
15,937,500
15,937,500
6.00
No
8,125,000
48,750,000
18.00
No
3,875,000
69,750,000
mep services
Confidential
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
24.00 unit
6.00
No
18.00
No
6.00
No
16.00
No
36.00
No
389,000
9,840,000
9,840,000
67,937,000
5,625,000
3,625,000
9,336,000
59,040,000
177,120,000
407,622,000
90,000,000
130,500,000
1.00
60.00
5.00
10.00
15.00
118.00
5.00
10.00
15.00
184.00
5.00
10.00
15.00
20.00
51.00
45.00
24.00
116.00
162.00
193.00
19.00
12.00
7.00
5.00
19.00
12.00
7.00
5.00
114.00
19.00
12.00
7.00
5.00
7,254
Item
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
150,000,000
101,200
29,150
29,150
29,150
101,200
29,150
29,150
29,150
91,200
29,150
29,150
29,150
29,150
75,600
19,250
19,250
91,200
91,200
101,200
29,150
29,150
29,150
29,150
29,150
29,150
29,150
29,150
29,150
29,150
29,150
29,150
29,150
13,200
150,000,000
6,072,000
145,750
291,500
437,250
11,941,600
145,750
291,500
437,250
16,780,800
145,750
291,500
437,250
583,000
3,855,600
866,250
462,000
10,579,200
14,774,400
19,531,600
553,850
349,800
204,050
145,750
553,850
349,800
204,050
145,750
3,323,100
553,850
349,800
204,050
145,750
95,752,800
1.00
Item
125,000,000
125,000,000
1.00
1.00
1.00
3.00
3.00
No
No
No
No
No
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
4,500,000
4,500,000
1.00
1.00
1.00
1.00
1.00
Item
Item
Item
Item
Item
30,525,000
10,045,500
13,912,000
69,652,500
170,940,000
30,525,000
10,045,500
13,912,000
69,652,500
170,940,000
SOUND SYSTEM
mep services
Confidential
mep services
Quantity
22,143
Unit
m2
Rate
IDR
Total
IDR
1.00
1.00
1.00
1.00
1.00
6.00
1.00
No
No
No
No
No
No
No
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
31.00
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
1,250,000
1,250,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
375,000
include
include
1,250,000
1,250,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
11,625,000
20.00
20.00
60.00
5.00
10.00
15.00
100.00
5.00
10.00
15.00
184.00
5.00
10.00
15.00
20.00
51.00
45.00
24.00
116.00
162.00
193.00
12.00
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
34,400
34,400
40,850
23,850
23,850
23,850
40,850
23,850
23,850
23,850
40,850
23,850
23,850
23,850
23,850
40,850
40,850
40,850
40,850
40,850
40,850
23,850
688,000
688,000
2,451,000
119,250
238,500
357,750
4,085,000
119,250
238,500
357,750
7,516,400
119,250
238,500
357,750
477,000
2,083,350
1,838,250
980,400
4,738,600
6,617,700
7,884,050
286,200
Confidential
200,000,000
Amount
IDR
200,000,000
include
include
include
include
include
include
Quantity
22,143
5.00
7.00
19.00
12.00
7.00
5.00
114.00
19.00
12.00
7.00
5.00
7,254
31.00
m
m
m
m
m
m
m
m
m
m
m
m
No
23,850
23,850
23,850
23,850
23,850
23,850
40,850
23,850
23,850
23,850
23,850
23,850
350,000
119,250
166,950
453,150
286,200
166,950
119,250
4,656,900
453,150
286,200
166,950
119,250
173,007,900
10,850,000
1.00
No
125,000,000
125,000,000
1.00
2.00
No
No
17,500,000
13,975,000
17,500,000
27,950,000
3.00
1.00
1.00
1.00
6.00
24.00
No
No
No
No
No
No
587,500
587,500
587,500
587,500
587,500
414,000
1,762,500
587,500
587,500
587,500
3,525,000
9,936,000
60.00
67.00
70.00
74.00
106.00
109.00
127.00
131.00
186.00
205.00
208.00
212.00
243.00
837.00
24.00
116.00
162.00
193.00
5.00
7.00
12.00
7.00
12.00
19.00
114.00
19.00
12.00
7.00
7,254
24.00
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
No
mep services
Confidential
Unit
m2
Rate
IDR
31,980
50,680
31,980
31,980
31,980
31,980
31,980
50,680
31,980
31,980
31,980
50,680
31,980
31,980 31,980
50,680
50,680
31,980
31,980
31,980
31,980
31,980
31,980
31,980
50,680
31,980
31,980
50,680
31,980
325,000
Amount
IDR
Total
IDR
1,918,800
3,395,560
2,238,600
2,366,520
3,389,880
3,485,820
4,061,460
6,639,080
5,948,280
6,555,900
6,651,840
10,744,160
7,771,140
26,767,260
767,520
5,878,880
8,210,160
6,172,140
159,900
223,860
383,760
223,860
383,760
607,620
5,777,520
607,620
383,760
354,760
231,982,920
7,800,000
Quantity
22,143
mep services
Confidential
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
-
26,152,631,580
62,663,881,200
2.0
Equivalent
in US$
20,023,281,000
51,813,810,000
1,483,206
3,838,060
5,321,266
SOFT COSTS
3.1
3.2
3.3
3.4
3.5
ADD CONTINGENCY %
excluded
GRAND TOTAL:-
Rp
or US$
13,500
Sub-total: 71,837,091,000
ADD PPN TAX 10%
71,837,091,000
408,165,290
30,234
5,321,266
excluded
5,321,266
Cost Rp./m2
904,271
2,339,963
27.87%
72.13%
3,244,235
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
3,244,235
3,244,235
(before PPN)
(before PPN)
100.00%
QTY
UNIT
6
60
66
44
No
No
No
No
RATE
$US
TOTAL
$US
12,325.00
7,703.00
5,590.00
3,094.00
73,950.00
462,180.00
368,940.00
136,136.00
325,000.00
52,000.00
65,000.00
OPERATING EQUIPMENT
1,483,206
RATE
$US
GUESTROOMS
GUESTROOM LINEN
GUESTROOM AUDIO VISUAL
GUESTROOM HANDSETS
GUESTROOM ACCESSORIES
GUESTROOM CHINAWARE, GLASS AND FLATWARE
GUESTROOM APPLIANCES, COOKWARE AND UTEN
TOTAL
$US
TOTAL
$US
TOTAL
$US
326,296.00
315,612.00
63,294.00
118,362.00
22,500.00
484,936.00
1,331,000.00
BACK OF HOUSE
BOH KITCHEN AND ROOM SERVICE EQUIPMENT
BOH LAUNDRY EQUIPMENT
BOH LINEN AND UNIFORMS
BOH KITCHEN UTENSILS
BOH HOUSEKEEPING AND ENGINEERING
BOH OFFICE EQUIPMENT
BOH ATTIC STOCK
BOH SUNDRY EQUIPMENT
519,750.00
66,000.00
71,860.70
69,300.00
77,560.00
49,500.00
3,300.00
31,350.00
888,620.70
FRONT OF HOUSE
FOH AUDIO VISUAL
FOH CHINA WARE, GLASS AND FLATWARE
FOH PABX
FOH COMMUNICATIONS, COMPUTER AND POS
FOH GYM
FOH SPA
FOH VEHICLES
GRAPHICS
FOH SECURITY EQUIPMENT
FOH OPERATING EQUIPMENT FOR FUNCTION & M
FOH SWIMMING POOLS AND PONDS EQUIPMENT
29,700.00
151,140.00
79,279.20
825,000.00
82,500.00
36,300.00
106,960.00
115,500.00
66,000.00
109,560.00
16,500.00
1,618,439.20
3,838,060
`
PRELIMINARY BUDGET ESTIMATE
FURNITURE, FIXTURES AND EQUIPMENT
GUESTROOMS
ITEM
DESCRIPTION
1.00
Apartment 3 Bedroom
1.01
QTY
UNIT
1 Item
RATE
$US
12,324.80
TOTAL
$US
12,324.80
12,325
2.00
2.01
2.02
2.03
2.04
2.05
2.06
2.07
2.08
2.09
2.10
2.11
2.12
2.13
2.14
2.15
2.16
2.17
2.18
2.19
2.20
2.21
Apartment 2 Bedroom
Drapery and Sheer
Bed Base Double
Mattress
Outdoor Bed (Sofa) type J 107
(fabric/pillows)
Outdoor Side Table (J __)
Terrace Daybed (J109)
Outdoor Side Table aside Daybed
Bedside Table
Carpet at Living Room
Living Room Sofa "L" shaped
Living Room Single Sofa
Living Room Table
Dining chair
Dining Table
Wardobe (part of construction costs)
TV Unit
Floor Lamp
Table lamp
Sconce
Artwork
Miscellaneous Items
1 Item
1 No.
2 No.
845.00
845.00
incl construction estimate
260.00
520.00
1
1
1
2
4
1
1
1
1
6
1
1
1
2
6
6
1
1
195.00
195.00
279.50
279.50
442.00
442.00
279.50
559.00
incl construction estimate
325.00
325.00
455.00
455.00
227.50
227.50
279.50
279.50
130.00
780.00
325.00
325.00
incl construction estimate
incl construction estimate
162.50
325.00
97.50
585.00
130.00
780.00
357.50
357.50
422.50
422.50
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
Item
No.
7,703
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
3.10
3.11
3.12
3.13
3.14
3.15
3.16
3.17
3.18
3.19
Apartment 1 Bedroom
Drapery and Sheer
Bed Base Double
Mattress
Outdoor Bed (Sofa) type J 107
(fabric/pillows)
Outdoor Side Table (J 108)
Terrace Daybed (J109)
Outdoor Side Table aside Daybed
Bedside Table
Sofa Cushions / Fabric (J103)
Carpet at Sitting Room
Chair (J 110)
Sitting Room Sofa "L" shaped
Sitting Room Single Sofa
Sitting Room Table
Kitchen stool
Wardobe (part of construction costs)
TV Unit
Floor Lamp
Table lamp
1 Item
1 No.
1 No.
650.00
650.00
incl construction estimate
260.00
260.00
1
1
1
2
2
1
1
1
1
1
1
4
1
1
1
4
195.00
195.00
279.50
279.50
442.00
442.00
279.50
559.00
incl construction estimate
97.50
97.50
325.00
325.00
162.50
162.50
455.00
455.00
227.50
227.50
279.50
279.50
incl construction estimate
incl construction estimate
incl construction estimate
162.50
162.50
97.50
390.00
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
3.20
3.21
3.22
Sconce
Artwork
Miscellaneous Items
4 No.
1 Item
1 No.
130.00
260.00
325.00
520.00
260.00
325.00
5,590
4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
4.10
4.11
4.12
4.13
4.14
4.15
4.16
4.17
Apartment Studio
Drapery and Sheer
Bed Base Double
Mattress
Outdoor Bed (Sofa) type J 107
(fabric/pillows)
Outdoor Side Table (J 108)
Terrace Daybed (J109)
Bedside Table
Sofa Cushions / Fabric (J103)
Bedroom Carpet
Chair (J 110)
Wardobe (part of construction costs)
TV Unit
Floor Lamp
Table lamp
Sconce
Artwork
Miscellaneous Items
1 Item
1 No.
1 No.
325.00
325.00
incl construction estimate
260.00
260.00
1
1
1
2
1
1
1
1
1
0
4
2
1
1
195.00
195.00
279.50
279.50
442.00
442.00
incl construction estimate
130.00
130.00
325.00
325.00
162.50
162.50
incl construction estimate
incl construction estimate
162.50
0.00
97.50
390.00
130.00
260.00
130.00
130.00
195.00
195.00
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
Item
No.
3,094
COMMON AREAS
ITEM
5.00
QTY
UNIT
1 Item
RATE
$US
325,000.00
TOTAL
$US
325,000.00
325,000
OPERATIONAL AREAS
ITEM
6.00
QTY
Operational Areas
UNIT
1 Item
RATE
$US
52,000.00
TOTAL
$US
52,000.00
52,000
EXTERNAL
ITEM
7.00
QTY
Site
UNIT
1 Item
RATE
$US
65,000.00
TOTAL
$US
65,000.00
NO
1
URAIAN
SAT
M3
VOLUME
HRG.SAT
m3
M3
1.0000
1.0000
680,000
38,000
hk
hk
hk
hk
0.3000
0.1000
0.0200
0.0100
70,000
85,000
100,000
120,000
m3
M3
hr
1.0000
1.0000
0.0100
850,000
38,000
500,000
hk
hk
hk
hk
0.3000
0.1000
0.0200
0.0100
70,000
85,000
100,000
120,000
m3
M3
hr
1.0000
1.0000
0.0150
945,000
38,000
500,000
hk
hk
hk
hk
0.3000
0.1000
0.0200
0.0100
70,000
85,000
100,000
120,000
kg
Kg
1.0500
0.0300
0.0200
0.0100
0.0015
0.0010
10,000
15,000
hk
hk
hk
hk
75,000
90,000
100,000
120,000
Stee WF
Welding wire
Diesel oil
Lubricant / olie
Rental welding machine
UPAH KERJA
Worker
Welder
Co Foreman
Foreman
3
Hebel 75 mm
MATERIAL
- Hebel 75 mm
Besi Beton Polos
Kawat Beton
Kayu Balok Terentang
Plywood Tebal 9 mm
Dolken kayu Galam o - 8-10/4 m
Semen Portland
Pasir Beton
Koral Beton 2/3
Pekerja
Tukang Batu
Tukang Kayu
Kepala Tukang
Mandor
Jumlah
Dibulatkan
Kg
kg
Ltr
Ltr
hk
1.0500
0.1000
0.0100
0.0010
0.0080
9,000
12,000
10,000
40,000
300,000
Oh
Oh
Oh
Oh
0.0200
0.0200
0.0020
0.0005
75,000
90,000
100,000
120,000
M3
Kg
Ltr
Kg
Kg
M3
Lbr
Btg
Kg
M3
M3
Oh
Oh
Oh
Oh
Oh
0.4000
4.0000
2.0000
90.0000
3.0000
0.1100
3.5000
60.0000
323.0000
0.5200
0.7800
5.2000
0.3500
3.3000
0.3700
1.0600
2,850,000
23,400
40,500
16,500
27,700
151,100
151,100
15,000
1,200
225,000
200,000
55,000
70,000
70,000
80,000
85,000
JUMLAH
750,700
680,000
38,000
21,000
8,500
2,000
1,200
925,700
850,000
38,000
5,000
21,000
8,500
2,000
1,200
1,023,200
945,000
38,000
7,500
21,000
8,500
2,000
1,200
13,620
10,500
450
1,500
900
150
120
16,750
9450
1200
100
40
2400
1500
1800
200
60
1,140,000
93,600
81,000
1,485,000
83,100
15,866
528,850
900,000
387,600
117,000
156,000
286,000
24,500
231,000
29,200
90,100
5,648,816
5,649,000
0.0010
0.00010
Sand tide
Concrete sand
Split stone
1.00
1.00
1.00
m3
m3
m3
1.00
1.00
1.00
10.00
1.00
1.00
m2
m2
m2
kg
m3
pcs
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
ls
ls
ls
ls
m3
1.00
1.00
1.00
1.00
zak
zak
zak
zak
zak
zak
zak
zak
zak
m3
m3
m3
m3
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
btg
btg
btg
btg
btg
btg
btg
btg
NATURE STONE
Candi stone
Andesit stone
Pancawarna stone
Bali stone
River stone
Brick
READYMIX CONCRETE
Readymix concrete B.0
Readymix concrete K.100
Readymix concrete K.125
Readymix concrete K.150
Readymix concrete K.175
Readymix concrete K.200
Readymix concrete K.225
Readymix concrete K.250
Readymix concrete K.275
Readymix concrete K.300
Readymix concrete K.325
Readymix concrete K.350
Readymix concrete K.375
Readymix concrete K.400
Readymix concrete K.500
Concrete pump 1 m3 to 30 m3
Concrete pump 30 m3 to 50 m3
Concrete pump 50 m3 to 70 m3
Concrete pump 70 m3 to 100 m3
Concrete pump 100 m3 - up
PORTLAND CEMENT
Cement PC 40 kg / Holcim
Cement PC 50 kg / Holcim
Cement PC 50 kg / Tiga roda
Cement PC 50 kg / Padang
MU - 100 Plester premium, 40 kg
MU - 200 Acian plester dan beton, 5 kg
MU - 301 Pasangan bata + plester, 10 kg
MU - 450 Perekat keramik lantai, 5 kg
MU - Finish coat repair, 25 kg
Hebel reguler, 10 mm
Hebel jumbo
Hebel Anak tangga
Hebel Panel
STEEL BAR
Steel bar dia 6 mm SNI
Steel bar dia 8 mm SNI / TJ ( 7,5 mm)
Steel bar dia 10 mm SNI / TJ (9,5 mm)
Steel bar dia 12 mm SNI / TJ (11,5 mm)
Steel bar dia 13 mm SNI / TJ (12,5 mm)
Steel bar dia 13 mm SNI / IBD ulir (12,8 mm)
Steel bar dia 16 mm SNI / TJ ( 15,5 mm)
Steel bar dia 16 mm SNI ulir / IBD (15,8 mm)
1.00
1.00
1.00
1.00
1.00
1.00
btg
kg
kg
btg
btg
kg
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
1.00
1.00
1.00
lbr.
lbr.
lbr.
1.00
1.00
1.00
1.00
1.00
1.00
1.00
lbr.
lbr.
lbr.
lbr.
lbr.
lbr.
lbr.
1.00
lbr.
1.00
1.00
1.00
1.00
1.00
1.00
1.00
pail
pail
pail
pail
klg
pail
pail
1.00
1.00
1.00
1.00
pail
pail
pail
pail
GLASS
Clear glass 3 mm
Clear glass 5 mm
Clear glass 8 mm
Clear glass 10 mm
Rayben glass 3 mm
Rayben glass 5 mm
Rayben glass 6 mm
Rayben glass 8 mm
Clear tempered glass 5 mm
Clear tempered glass 6 mm
Clear tempered glass 8 mm
Clear tempered glass 10 mm
Clear tempered glass 12 mm
Clear tempered glass 15 mm
Clear tempered glass 19 mm
GRC BOARD
GRC / versaboard 4 mm
GRC / versaboard 6 mm
GRC / versaboard 9 mm
PLYWOOD
Plywood 1200 x 2400 x 3 mm
Plywood 1200 x 2400 x 4 mm
Plywood 1200 x 2400 x 6 mm
Plywood 1200 x 2400 x 9 mm
Plywood 1200 x 2400 x 12 mm
Plywood 1200 x 2400 x 15 mm
Plywood 1200 x 2400 x 18 mm
GYPSUM BOARD
Gypsum Jayaboard 1200 x 2400 x 9 mm
EXTERIOR PAINTING
Dulux 2,5 ltr.
Dulux 20 ltr.
Mowilex 2,5 ltr
Mowilex 20 ltr
WOOD PAINTING
Dulux 1 kg
Mowilex 1 kg
Catylac 1 kg
Glotex 1 kg
Emco 1 kg
PVC PIPE
wavin dia 0,50"
wavin dia 0,75"
wavin dia 1,00"
wavin dia 2,00"
wavin dia 3,00"
wavin dia 4,00"
Rucika dia 0,50 "
Rucika dia 1,00 "
Rucika dia 2,00 "
Rucika dia 4,00 "
Rucika dia 8,00 "
m2
m2
m2
m2
m2
m2
m2
m2
m2
240,000
275,000
275,000
150,000
180,000
75,000
70,000
250,000
650
660,000
680,000
705,000
735,000
720,000
740,000
760,000
780,000
815,000
850,000
885,000
900,000
925,000
945,000
1,040,000
2,700,000
3,100,000
3,400,000
3,700,000
38,000
65,000
75,000
70,000
65,000
65,000
25,000
25,000
35,000
335,000
760,000
750,000
2,300,000
320,000
23,500
36,024
58,240
80,850
99,875
102,375
147,400
155,000
217,742
15,000
18,000
24,000
18,000
80,000
87,500
140,000
200,000
95,000
102,500
125,000
220,000
200,000
250,500
375,000
400,000
450,000
1,950,000
2,450,000
53,500
93,500
129,000
42,000
53,000
95,000
110,000
150,000
190,000
235,000
57,000
180,000
137,000
215,000
850,000
60,000
130,000
915,000
187,500
1,285,000
160,000
1,250,000
35,000
60,000
35,000
35,000
35,000
115,000
197,000
390,500
175,000
143,500
276,500
335,500
420,500
420,500
17,500
22,000
30,000
65,000
120,000
200,000
22,500
45,000
52,500
168,000
635,000
`
PRELIMINARY BUDGET ESTIMATE
OPERATING EQUIPMENT - GUESTROOMS
GUESTROOM LINEN
ITEM
DESCRIPTION
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.10
1.11
1.12
1.13
1.14
1.15
Apartment 3 bedroom
Duvet Double
Duvet Cover Double
Bedsheet Double
Throw Pillow at Terrace
Throw Pillow at Living Room
Throw Pillow at Bedroom
Pillow
Pillow Case
Bolster
Mattress Protector Double
Bath Towel
Hand Towel
Face Towel
Bath Mat
Bath Robe
2.00
2.01
2.02
2.03
2.04
2.05
2.06
2.07
2.08
2.09
2.10
2.11
2.12
2.13
2.14
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
3.10
3.11
3.12
No.
Rooms.
QTY
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
2
2
2
15
3
2
6
26
6
1
3
2
2
1
2
Apartment 2 bedroom
Duvet Double
Duvet Cover Double
Bedsheet Double
Throw Pillow at Terrace
Thai Triangular Pillow
Pillow
Pillow at Living Room
Pillow Case
Mattress Protector Double
Bath Towel
Hand Towel
Face Towel
Bath Mat
Bath Robe
60
60
60
60
60
60
60
60
60
60
60
60
60
60
2
2
2
15
2
4
3
24
1
3
2
2
1
2
Apartment 1 bedroom
Duvet Double
Duvet Cover Double
Bedsheet Double
Throw Pillow (1-PI-06)
Throw Pillow (1-PI-07 & 7A)
Pillow (1-PI-01, 01A)
Pillow (1-PI-03)
Throw Pillow (1-PI-09)
Bolster (1-PI-03)
Bolster (1-PI-08)
Bolster (1-PI-10)
Seat Back (1-PI-05)
66
66
66
66
66
66
66
66
66
66
66
66
2
2
2
5
6
5
2
2
2
4
1
6
3.13
3.14
3.15
316
3.17
3.18
3.19
Pillow Case
Mattress Protector Double
Bath Towel
Hand Towel
Face Towel
Bath Mat
Bath Robe
66
66
66
66
66
66
66
20
1
3
2
2
1
2
4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
4.10
4.11
4.12
4.13
4.14
Apartment Studio
Duvet Double
Duvet Cover Double
Bedsheet Double
Thai Triangular Pillow
Throw Pillow at Terrace
Throw Pillow at Sofa
Pillow
Pillow Case
Mattress Protector Double
Bath Towel
Hand Towel
Face Towel
Bath Mat
Bath Robe
44
44
44
44
44
44
44
44
44
44
44
44
44
44
2
2
2
2
17
3
2
6
1
3
2
2
1
2
5.00
Pool Towel
1 lounge chair size towel per guestroom
176
DESCRIPTION
No.
Rooms.
QTY
1.00
1.01
1.02
1.02
Apartment 3 bedroom
42' LCD TV (bedroom)
42' LCD TV (living room)
DVD
6
6
6
3
1
1
2.00
2.01
2.02
3.03
Apartment 2 bedroom
42' LCD TV (bedroom)
42' LCD TV (living room)
DVD
60
60
60
2
1
1
3.00
3.01
3.02
3.03
Apartment 1 bedroom
42' LCD TV (bedroom)
42' LCD TV (living room)
DVD
66
66
66
1
1
1
4.00
4.01
Apartment Studio
42' LCD TV (bedroom)
44
4.02
4.03
44
44
0
1
Ex: LG.
GUESTROOM HANDSETS
ITEM
DESCRIPTION
No.
Rooms.
QTY
1.00
1.01
1.02
1.03
Apartment 3 bedroom
Lounge area / terrace - Mobile handset
Bedroom Handset
Bathroom Handset
6
6
6
1
4
3
2.00
2.01
2.02
2.03
Apartment 2 bedroom
Lounge area / terrace - Mobile handset
Bedroom Handset
Bathroom Handset
60
60
60
1
2
2
3.00
3.01
3.02
3.03
Apartment 1 bedroom
Lounge area / terrace - Mobile handset
Bedroom Handset
Bathroom Handset
66
66
66
1
1
1
4.00
4.01
4.02
Apartment Studio
Bedroom Handset
Bathroom Handset
44
44
2
1
DESCRIPTION
1.00
1.01
1.02
Apartment 3 Bedroom
Hair Drier
Safe
i Pod docking station c/w clock / alarm
function
1.03
No.
Rooms.
QTY
6
6
3
3
1.04
1.05
1.06
1.07
1.08
1.09
1.10
1.11
1.12
1.13
1.14
Scales
Evacuation fire escape signage
Amenities Box
Tissue Box
Ice Bucket
Dust Bin
Dust Bin Liner
Laundry Basket
Bathroom Shaving Mirror
Coat Hangers
Misc Items
2.00
2.01
2.02
Apartment 2 Bedroom
Hair Drier
Safe
i Pod docking station c/w clock / alarm
function
Scales
Evacuation fire escape signage
Amenities Box
Tissue Box
Ice Bucket
Dust Bin
Dust Bin Liner
Laundry Basket
Bathroom Shaving Mirror
Coat Hangers
Misc items
2.03
2.04
2.05
2.06
2.07
2.08
2.09
2.10
2.11
2.12
2.13
2.14
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
3.10
3.11
3.12
3.13
3.14
4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
Apartment 1 Bedroom
Hair Drier
Safe
i Pod docking station c/w clock / alarm
function
Scales
Evacuation fire escape signage
Amenities Box
Tissue Box
Ice Bucket
Dust Bin
Dust Bin Liner
Laundry Basket
Bathroom Shaving Mirror
Coat Hangers
Misc items
Apartment Studio
Hair Drier
Safe
i Pod docking station c/w clock / alarm
function
Scales
Evacuation fire escape signage
Amenities Box
Tissue Box
Ice Bucket
Dust Bin
6
6
6
6
6
6
6
6
6
6
6
3
1
5
7
4
12
12
3
3
3
3
60
60
2
2
60
60
60
60
60
60
60
60
60
60
60
60
2
2
1
3
4
3
7
7
2
2
2
2
66
66
1
1
66
66
66
66
66
66
66
66
66
66
66
66
2
1
1
2
3
2
4
4
1
1
1
1
44
44
1
1
44
44
44
44
44
44
44
1
1
1
2
2
2
4
4.10
4.11
4.12
4.13
4.14
44
44
44
44
44
4
1
1
1
1
DESCRIPTION
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.10
1.11
1.12
1.13
1.14
Apartment 3 Bedroom
Ashtray
Salt and Pepper Shaker
Plate 27cm
Plate 17cm
Desset Plate
Coffee Cup and Saucer
Tumbler
Wine Glass
Dinner Fork
Dinner Knife
Dessert Spoon
Tea Spoon
Soup Spoon
Misc Items
2.00
2.01
2.02
2.03
2.04
2.05
2.06
2.07
2.08
2.09
2.10
2.11
2.12
2.13
2.14
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
No.
Rooms.
QTY
6
6
6
6
6
6
6
6
6
6
6
6
6
6
5
2
6
6
6
6
6
6
6
6
6
6
6
1
Apartment 2 Bedroom
Ashtray
Salt and Pepper Shaker
Plate 27cm
Plate 17cm
Desset Plate
Coffee / Tea Cup and Saucer
Tumbler
Wine Glass
Dinner Fork
Dinner Knife
Dessert Spoon
Tea Spoon
Soup Spoon
Misc Items
60
60
60
60
60
60
60
60
60
60
60
60
60
60
4
2
4
4
4
4
4
4
4
4
4
4
4
1
Apartment 1 Bedroom
Ashtray
Salt and Pepper Shaker
Plate 27cm
Plate 17cm
Desset Plate
Coffee / Tea Cup and Saucer
Tumbler
Wine Glass
Dinner Fork
66
66
66
66
66
66
66
66
66
3
1
4
4
4
4
4
4
4
3.10
3.11
3.12
3.13
3.14
Dinner Knife
Dessert Spoon
Tea Spoon
Soup Spoon
Misc Items
66
66
66
66
66
4
4
4
4
1
4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
4.10
4.11
4.12
4.13
4.14
Apartment Studio
Ashtray
Salt and Pepper Shaker
Plate 27cm
Plate 17cm
Desset Plate
Coffee / Tea Cup and Saucer
Tumbler
Wine Glass
Dinner Fork
Dinner Knife
Dessert Spoon
Tea Spoon
Soup Spoon
Misc Items
44
44
44
44
44
44
44
44
44
44
44
44
44
44
3
1
4
4
4
4
4
4
4
4
4
4
4
1
DESCRIPTION
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.09
1.10
1.11
1.12
2.00
2.01
2.02
2.03
2.04
2.05
No.
Rooms.
UNIT
110
110
110
110
110
110
110
110
110
110
110
110
110
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
66
66
66
66
66
No.
No.
No.
No.
No.
2.06
2.07
2.08
2.09
2.10
2.11
2.12
2.13
Oven
Microwave Oven (Built in)
Stacked washer / dryer
Coffee Machine
Wine Cooler / Cellar
Exhuast hood
Pots and Pan
Misc Kitchen Utensils
66
66
66
66
66
66
66
66
No.
No.
No.
No.
No.
No.
No.
No.
3.00
3.01
Attic Stock
Attic Stock - on above
10 %
DESCRIPTION
1.00
No.
1
1
No.
No.
Item
1.04
STAFF CANTEEN
BOH KITCHEN AND ROOM SERVICE
EQUIPMENT
ALL DAY DINING
SPECIALTY RESTAURANT AND
COOKING SCHOOL
ISLAND BAR - ADJACENT
SPECIALTY RESTAURANT
Item
1.05
1.06
1
1
Item
Item
1.01
1.02
1.03
QTY
UNIT
DESCRIPTION
QTY
UNIT
1.00
1.01
1.02
1.03
1.04
1.08
1.09
1.10
1.11
1.12
1.15
1.16
1.17
1.18
1.19
1.20
1.21
1.22
1.23
1.24
Laundry
Single Bowl Sink
Weighing Scale
Washer Extractor 225lbs
Washer Extractor 100lbs
Dryer 170lbs
Dryer 75lbs
Dry Cleaning Machine
Mushroom Press
Utility Garment Press
Ironer & Board
Flatwork Ironer
Misc Equipment
Hanger Trolleys
Domestic Washer
Domestic Dryer
Soiled Canvas Trolley
Clean Canvas Trolley
Linen Trucks
Uniform Racking System
1
1
1
1
1
1
1
2
2
2
1
1
5
1
1
7
7
5
1
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
DESCRIPTION
QTY
PAR
1.00
1.01
1.02
1.03
Staff Uniforms
Trousers
Shirt / Blouse
Managerial
350
350
50
4
4
4
2.00
2.01
2.02
2.03
2.04
2.05
Staff Towels
Gym Towels
Hand Towel
Face Towel
Bath Mat
Spa Bathrobes
350
200
200
200
200
50
2
4
4
4
4
4
3.00
Miscellaneous Linen
Table Clothes
Table Cloth underlay
Napkins
Coasters
Placemats
1.00
DESCRIPTION
Kitchen Utensils
QTY
UNIT
1 Item
Total
DESCRIPTION
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.10
1.11
1.12
1.13
1.14
1.15
1.16
Housekeeping Trolley
Wet Mop
Dry Mop
Window squeeze
Window washer
Broom
Toilet Bowl Brush
Floor Squeeze
Cleaning Caddy
Floor Polisher
High Pressure Cleaner
Wet Vacumm
Dry Vacumm
Floor Scruber
Sewing Machine
Housekeeping Shelving
Miscellaeous Items
2.00
2.01
QTY
UNIT
40
40
40
40
40
40
40
40
40
2
2
2
5
1
2
1
1
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
Item
Item
1
1
Item.
Item.
Total
1.00
DESCRIPTION
OFFICE EQUIPMENT
Safe - cashiering
Safe - fire proof
Safe - data
Safe - night drop safe
Safety deposit boxes
Electronic typewriter
Facsimile machine - desk top
Facsimile machine - compact
QTY
UNIT
Item.
Total
1.0
DESCRIPTION
QTY
UNIT
Item
1.0
DESCRIPTION
Stewarding Equipment
QTY
UNIT
Item
1.1
1.2
1.3
1.4
1.5
1
1
1
Item
Item
Item
1
1
Item
Item
Total
1.00
1.01
1.02
1.03
1.04
1.05
DESCRIPTION
QTY
UNIT
1
1
1
1
1
1
Item
Item
Item
Item
Item
Item
Total
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
DESCRIPTION
QTY
Glassware
Chinaware
Cutlery
Holloware and others
Tableware and miscl
F & B Linen
Bar Utensils
Other F & B SOE
UNIT
1
1
1
1
1
1
1
1
Item
Item
Item
Item
Item
Item
Item
Item
Total
FOH PABX
ITEM
1.0
1.1
1.2
1.3
1.4
1.5
DESCRIPTION
PABX- Analogue System allowed.
Two Lines per Apartment
Public Areas and BOH
Public Areas and BOH Handsets
Digital Handsets for Exc Staff
Mobile wi-fi devices (10 No)
QTY
352
100
100
5
1
UNIT
No.
No.
No.
No.
Item
Total
ITEM
1.00
DESCRIPTION
QTY
UNIT
item
Total
1.00
DESCRIPTION
QTY
UNIT
item
Total
1.00
DESCRIPTION
QTY
Spa Equipment
UNIT
item
Total
FOH VEHICLES
ITEM
DESCRIPTION
QTY
1.00
1.01
1.02
UNIT
8
2
2
No.
No.
No.
Item
Total
GRAPHICS
ITEM
1.00
DESCRIPTION
QTY
Graphics
UNIT
1 Item
Total
1.00
DESCRIPTION
CCTV System
QTY
UNIT
1.10
Item
Total
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
DESCRIPTION
QTY
Banquet Equipment
Stewarding Equipment
Linen
Chinaware
Glassware
Flatware
Kitchen Utensils
Minor Electrical Items
Misc Items
UNIT
1
1
1
1
1
1
1
1
1
Item
Item
Item
Item
Item
Item
Item
Item
Item
Total
1.00
DESCRIPTION
QTY
UNIT
item
Total
PAR
UNIT
RATE
$US
TOTAL
$US
2
4
4
2
2
2
2
4
2
2
4
4
4
4
4
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
49.50
12.54
10.40
4.62
4.62
4.62
4.62
1.88
1.88
20.13
4.82
1.19
0.33
2.48
7.59
1,188.00
601.92
499.20
831.60
166.32
110.88
332.64
1,173.12
135.36
241.56
347.04
57.12
15.84
59.52
364.32
2
4
4
2
2
2
2
4
2
4
4
4
4
4
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
49.50
12.54
10.40
4.62
4.62
4.62
4.62
1.88
20.13
4.82
0.33
0.33
2.48
7.59
11,880.00
6,019.20
4,992.00
8,316.00
1,108.80
2,217.60
1,663.20
10,828.80
2,415.60
3,470.40
158.40
158.40
595.20
3,643.20
2
4
4
2
2
2
2
2
2
2
2
2
here
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
49.50
12.54
10.40
4.62
4.62
4.62
4.62
4.62
4.62
4.62
4.62
6.60
13,068.00
6,621.12
5,491.20
3,049.20
3,659.04
3,049.20
1,219.68
1,219.68
1,219.68
2,439.36
609.84
5,227.20
2
2
4
4
4
4
4
No.
No.
No.
No.
No.
No.
No.
1.88
20.13
4.82
1.19
0.33
2.48
7.59
4,963.20
2,657.16
3,817.44
628.32
174.24
654.72
4,007.52
2
4
4
2
2
2
2
2
2
4
4
4
4
4
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
49.50
12.54
10.40
4.62
4.62
4.62
4.62
1.88
20.13
4.82
1.19
0.33
2.48
7.59
8,712.00
4,414.08
3,660.80
813.12
6,911.52
1,219.68
813.12
992.64
1,771.44
2,544.96
418.88
116.16
436.48
2,671.68
No.
4.82
1,696.64
161,735.64
Total
UNIT
326,296
RATE
$US
TOTAL
$US
No.
No.
No.
693.00
693.00
297.00
12,474.00
4,158.00
1,782.00
No.
No.
No.
693.00
693.00
297.00
83,160.00
41,580.00
17,820.00
No.
No.
No.
693.00
693.00
297.00
45,738.00
45,738.00
19,602.00
No.
693.00
30,492.00
No.
No.
693.00
297.00
0.00
13,068.00
Total
UNIT
315,612
RATE
$US
TOTAL
$US
No.
No.
No.
132.00
99.00
66.00
792.00
2,376.00
1,188.00
No.
No.
No.
132.00
99.00
66.00
7,920.00
11,880.00
7,920.00
No.
No.
No.
132.00
99.00
66.00
8,712.00
6,534.00
4,356.00
No.
No.
99.00
66.00
8,712.00
2,904.00
Total
UNIT
63,294
RATE
$US
TOTAL
$US
No.
No.
33.00
79.20
594.00
1,425.60
No.
125.40
2,257.20
No.
No.
No.
No.
No.
No.
No.
No.
No.
Item.
Item.
6.60
6.60
5.28
10.89
8.91
6.27
16.50
42.90
13.20
33.00
not provided
39.60
198.00
221.76
261.36
641.52
451.44
297.00
772.20
237.60
594.00
No.
No.
33.00
79.20
3,960.00
9,504.00
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
Item.
Item.
125.40
6.60
3.96
3.96
10.89
8.91
6.27
16.50
42.90
13.20
33.00
15,048.00
not provided
396.00
712.80
950.40
1,960.20
3,742.20
2,633.40
1,980.00
5,148.00
1,584.00
3,960.00
No.
No.
33.00
79.20
2,178.00
5,227.20
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
Item.
Item.
125.40
6.60
6.60
5.28
10.89
8.91
6.27
16.50
42.90
13.20
33.00
16,552.80
not provided
435.60
871.20
1,045.44
1,437.48
2,352.24
1,655.28
1,089.00
2,831.40
871.20
2,178.00
No.
No.
33.00
79.20
1,452.00
3,484.80
No.
No.
No.
No.
No.
No.
No.
125.40
5,517.60
not provided
290.40
580.80
464.64
958.32
1,568.16
6.60
6.60
5.28
10.89
8.91
No.
No.
No.
Item.
Item.
6.27
16.50
42.90
13.20
33.00
1,103.52
726.00
1,887.60
580.80
1,452.00
Total
PAR
UNIT
118,362
RATE
$US
TOTAL
$US
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.2
1.1
1
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
Item
0.40
3.20
2.65
1.30
1.80
3.39
2.00
2.00
1.90
1.65
1.50
0.95
1.50
50.00
13.20
42.24
104.94
51.48
71.28
134.24
79.20
79.20
75.24
65.34
59.40
41.04
59.40
300.00
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.2
1.1
1
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
Item
0.40
3.20
2.65
1.30
1.80
3.39
2.00
2.00
1.90
1.65
1.50
0.95
1.50
50.00
105.60
422.40
699.60
343.20
475.20
894.96
528.00
528.00
501.60
435.60
396.00
273.60
396.00
3,000.00
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
No.
No.
No.
No.
No.
No.
No.
No.
No.
0.40
3.20
2.65
1.30
1.80
3.39
2.00
2.00
1.90
87.12
232.32
769.56
377.52
522.72
984.46
580.80
580.80
551.76
1.1
1.1
1.2
1.1
1
No.
No.
No.
No.
Item
1.65
1.50
0.95
1.50
20.00
479.16
435.60
300.96
435.60
1,320.00
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.2
1.1
1
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
Item
0.40
3.20
2.65
1.30
1.80
3.39
2.00
2.00
1.90
1.65
1.50
0.95
1.50
10.00
58.08
154.88
513.04
251.68
348.48
656.30
387.20
387.20
367.84
319.44
290.40
200.64
290.40
440.00
Total
RATE
$US
26.40
29.70
462.00
396.00
396.00
330.00
396.00
264.00
66.00
33.00
26.40
29.70
462.00
396.00
TOTAL
$US
2,904.00
3,267.00
50,820.00
43,560.00
not provided
43,560.00
36,300.00
exclude
43,560.00
not provided
29,040.00
7,260.00
3,630.00
1,742.40
1,960.20
30,492.00
26,136.00
not provided
22,500
396.00
330.00
396.00
495.00
264.00
66.00
33.00
26,136.00
21,780.00
exclude
26,136.00
32,670.00
17,424.00
4,356.00
2,178.00
300,242
30,024.20
Total
484,936
RATE
$US
TOTAL
$US
34,650.00
34,650.00
188,100.00
82,500.00
188,100.00
82,500.00
75,900.00
75,900.00
23,100.00
23,100.00
84,150.00
31,350.00
84,150.00
31,350.00
Total
RATE
$US
519,750
TOTAL
$US
66,000.00
Total
66,000.00
UNIT
RATE
$US
TOTAL
$US
No.
No.
No.
10.00
10.00
50.00
14,000.00
14,000.00
10,000.00
No.
No.
No.
No.
No.
No.
7.30
7.30
1.80
0.50
3.75
11.50
5,110.00
5,840.00
1,440.00
400.00
3,000.00
2,300.00
15,770.70
15,770.70
Item.
Total
RATE
$US
TOTAL
$US
69,300.00
69,300.00
71,860.70
69,300.00
RATE
$US
264.00
15.00
17.00
8.50
12.50
7.50
2.50
12.50
15.00
2,850.00
1,000.00
1,400.00
650.00
3,500.00
500.00
5,000.00
7,130.00
TOTAL
$US
10,560.00
600.00
680.00
340.00
500.00
300.00
100.00
500.00
600.00
5,700.00
2,000.00
2,800.00
3,250.00
3,500.00
1,000.00
5,000.00
7,130.00
33,000.00
33,000.00
incl
77,560.00
RATE
$US
TOTAL
$US
49,500.00
49,500.00
49,500.00
RATE
$US
3,300.00
TOTAL
$US
3,300.00
3,300.00
RATE
$US
9,900.00
TOTAL
$US
9,900.00
8,250.00
2,310.00
2,970.00
8,250.00
2,310.00
2,970.00
5,610.00
2,310.00
5,610.00
2,310.00
31,350.00
RATE
$US
TOTAL
$US
13,200.00
3,300.00
3,300.00
3,300.00
3,300.00
3,300.00
13,200.00
3,300.00
3,300.00
3,300.00
3,300.00
3,300.00
29,700.00
RATE
$US
TOTAL
$US
21,450.00
29,700.00
42,900.00
23,100.00
11,550.00
10,230.00
2,310.00
9,900.00
21,450.00
29,700.00
42,900.00
23,100.00
11,550.00
10,230.00
2,310.00
9,900.00
151,140.00
RATE
$US
TOTAL
$US
72.60
72.60
62.04
132.00
39,600.00
25,555.20
7,260.00
6,204.00
660.00
39,600.00
79,279.20
RATE
$US
825,000.00
TOTAL
$US
825,000.00
825,000.00
RATE
$US
82,500
TOTAL
$US
82,500.00
82,500.00
RATE
$US
36,300
TOTAL
$US
36,300.00
36,300.00
RATE
$US
TOTAL
$US
4,620
8,500
10,000
36,960
17,000
20,000
33,000
33,000
106,960.00
RATE
$US
115,500.00
TOTAL
$US
115,500.00
115,500.00
RATE
$US
TOTAL
$US
66,000.00
66,000.00
66,000.00
RATE
$US
TOTAL
$US
26,400.00
7,722.00
20,592.00
17,160.00
9,009.00
19,305.00
7,293.00
1,650.00
429.00
26,400.00
7,722.00
20,592.00
17,160.00
9,009.00
19,305.00
7,293.00
1,650.00
429.00
109,560.00
RATE
$US
16,500
TOTAL
$US
16,500.00
16,500.00