boq 13 unit mv archi & me (email ke jkt)

SUMMARY COMPARISON PRICE OF TENDER 13 UNIT MVARCHI AND M/E WORKS

NO. DESCRIPTION VOLUME

I PRELIMINARIES 13.00 unit

II OMISSION ME UNDERGROUND PIPE & SPARING 13.00 unit

III ARCHITECT & ME WORKS1 UNIT 32, 33

a. Franklyn Unit with Pool unit 32 & 33 2.00 unitb. Omission Volume

- External Wall Plastering (168.05) m2- External Wall Painting (168.05) m2- Timber Strip fixed window Type MW-01 - nos- 10mm thk fixed clear glass window Type GW-04 - nos

2 UNIT 35, 36, 37a. Franklyn Unit with Pool unit 35, 36 & 37 3.00 unite. Omission Volume

- External Wall Plastering (284.90) m2- External Wall Painting (284.90) m2- Timber Strip fixed window Type MW-01 (1.00) nos- 10mm thk fixed clear glass window Type GW-04 (1.00) nos

3 UNIT 38, 39a. Franklyn Unit with Pool unit 38 & 39 2.00 unitb. Omission Volume


4 UNIT 50, 51a. Franklyn Unit with Pool unit 50 & 51 2.00 unitb. Omission Volume


5 UNIT 52, 53a. Franklyn Unit with Pool unit 52 & 53 2.00 unite. Omission Volume


6 UNIT 107, 108a. Franklyn Unit with Pool 2.00 unitb. Omission Volume

- External Wall Plastering (254.70) m2- External Wall Painting (254.70) m2- Timber Strip fixed window Type MW-01 (2.00) nos- 10mm thk fixed clear glass window Type GW-05 (2.00) nos

TOTAL 13.00 unit

ROUNDED

SUMMARY COMPARISON PRICE OF TENDER 13 UNIT MVARCHI AND M/E WORKS

UNIT RATE SUM TOTAL

SGD 2,513.27 SGD 32,672.51 SGD 32,672.51

SGD 1,985.00 SGD 25,805.00 SGD (25,805.00)

SGD 207,721.59 SGD 104,959.00 SGD 209,918.00

SGD 8.94 SGD (1,502.37) SGD 4.13 SGD (694.05) SGD 480.00 SGD - SGD 127.00 SGD -

SGD 310,546.36 SGD 104,959.00 SGD 314,877.00

SGD 8.94 SGD (2,547.01) SGD 4.13 SGD (1,176.64) SGD 480.00 SGD (480.00) SGD 127.00 SGD (127.00)

SGD 206,853.09 SGD 104,959.00 SGD 209,918.00


SGD 206,853.09 SGD 104,959.00 SGD 209,918.00


SGD 206,853.09 SGD 104,959.00 SGD 209,918.00


SGD 205,375.07 SGD 104,959.00 SGD 209,918.00

SGD 8.94 SGD (2,277.02) SGD 4.13 SGD (1,051.91) SGD 480.00 SGD (960.00) SGD 127.00 SGD (254.00)

SGD 1,351,069.79

SGD 1,351,000.00

RENCANA ANGGARAN PELAKSANAAN PEKERJAAN ARSITEK & ME 13 UNIT VILLA MONTIGOCURRENCY : S$ = Rp

NO DESCRIPTION UNIT

I PRELIMINARIES1 Transport tukang Civil Jawa-Batam 20 org (PP) org 2 Transport tukang screed P' EKO Jawa-Batam 4 org (PP) org 3 Sewa rumah termasuk air dan listrik 1 unit selama 5 bulan (MDR) unit 4 Sewa rumah termasuk air dan listrik 1 unit selama 5 bulan (EKO) unit 5 Transport camp-proyek 27 org (PP) org 6 BBM Genset 50 KVA selama 5 bulan ltr 7 Sewa crane 20T selama 2 bulan unit 8 BBM crane 20T ltr 9 Asuransi Jamsostek ls

10 Asuransi CAR ls 11 Performance bond ls 12 Sewa scaffolding selama 3 bulan set 13 Alat bantu penerangan (kabel2, lampu dll) selama 5 bulan ls 14 Gaji harian proyek dan security 10 org selama 5 bulan org 15 Tunjangan makan, handphone & transport 8 org staff proyek org 16 Biaya kebersihan jalan bln

SUB TOTAL PRELIMINARIESSUB TOTAL PRELIMINARIES + MARKUP 10%

II MATERIAL UTAMA CIVIL WORKS1 Semen @ 5okg zak 2 Bata merah pcs 3 Pasir cuci m3 4 Mozzaik TSQ 344S lbr 5 Mozaik IS MIX 107 lbr 6 Semen putih @40kg zak 7 Pebble wash 5mm @ 25kg zak 8 Keramik white horse 30x30cm m2 9 Besi beton dia 10mm kg

10 Besi beton dia 8mm kg 11 AM 50 kg 12 AM 40 @ 25kg zak 13 AM 30 ltr 14 HCL @ 900ml klg 15 Dempul RJ kg 16 Transport mozzaik Jawa-Batam (Rp 500/lbr) lbr 17 Sealer waterbase ltr 18 Corner bead unit

SUB TOTAL MATERIAL UTAMASUB TOTAL MATERIAL UTAMA + MARKUP 15%

III PEKERJAAN LAINNYA (BELUM ADA SPK) 1 Pemasangan sanitary ware unit 2 Supply & install floor drain nos 3 Supply & install roof drain nos 4 Supply & install clean out nos 5 Supply & install water heater nos 6 Supply & install water meter nos 7 Supply & install KWH meter nos 8 Supply & install Alarm Panel 4 zone ex pyrogard nos 9 Supply & install Alumunium Door SD-03 nos

10 Supply & install magnetic keylock system nos 11 Supply & install stainless steel swimming pool hand railing nos 12 Supply & install RWDP unit

13 Supply door & window ironmongeries unit 14 Supply Air Conditioner unit 15 Supply & install handle twisted wood with stainless steel unit 16 Lawn Depan unit

SUB TOTAL PEKERJAAN LAINNYASUB TOTAL PEKERJAAN LAINNYA + MARKUP 15%

IV SPK MANDOR1 Terrazzo (material & upah), termasuk upah saja screed unit 2 White cement (material & upah), tdk termasuk screed unit 3 Upah saja pasang Mozzaik dinding & lantai + screed unit 4 Upah saja screed white cement unit 5 Upah saja pebble wash lantai utama termasuk screed unit 6 Upah saja pebble wash bordes & anak tangga termasuk screed unit 7 Upah saja screed dan acian waterproofing dak tangga & canopy unit 8 Upah mandor civil MV 32, 33 unit 9 Upah mandor civil MV 35, 36, 37 unit

10 Upah mandor civil MV 38, 39 unit 11 Upah mandor civil MV 50, 51 unit 12 Upah mandor civil MV 52, 53 unit 13 Upah mandor civil MV 107, 108 unit 14 Upah mandor finishing dak tangga (soffit) unit

SUB TOTAL SPK MANDORSUB TOTAL SPK MANDOR + MARKUP 15%

V SUBCONT1 Alumunium Door & Window (SRI INDAH) ls 2 Timber Door & Window (TARUMAS) ls 3 Ceiling (KACAMAS) ls 4 Painting (KARIMUN JAYA) ls 5 ME (SUKSES JAYA GEMILANG) ls 6 Waterproofing (SAPTA) ls 7 Staircase Railing (AHO) ls 8 Swimming Pool (CIPTAN) ls 9 AC (VIOLA JAYA) ls

SUB TOTAL SUBCONTSUB TOTAL SUBCONT + MARKUP 13%

TOTAL OF REAL COSTTOTAL OF COST (INCLUDED MARKUP)

CONTRACT 13 UNITS (RATE FOLLOW LAST CONTRACT)PROFIT POTENTIAL

PERCENTAGE OF PROFIT POTENTIAL

RENCANA ANGGARAN PELAKSANAAN PEKERJAAN ARSITEK & ME 13 UNIT VILLA MONTIGO 7,000

REAL COST QTY RATE (S$) AMOUNT (S$)

20.00 157.14 3,142.86 4.00 157.14 628.57 1.00 714.29 714.29 1.00 714.29 714.29 75.00 77.14 5,785.71 6,250.00 1.21 7,589.29 1.00 5,714.29 5,714.29 1,200.00 1.21 1,457.14 1.00 1,050.00 1,050.00 1.00 2,100.00 2,100.00 1.00 2,100.00 2,100.00 650.00 11.57 7,521.43 1.00 2,000.00 2,000.00 10.00 1,500.00 15,000.00 8.00 428.57 3,428.57 5.00 142.86 714.29

SUB TOTAL PRELIMINARIES 59,660.71 SUB TOTAL PRELIMINARIES + MARKUP 10% 65,626.79

7,599.80 7.14 54,284.29 567,372.00 0.06 32,421.26 957.19 32.00 30,630.08 6,398.60 3.43 21,938.06 4,232.80 2.71 11,489.03 731.90 14.00 10,246.60 1,125.80 15.00 16,887.00 114.40 12.50 1,430.00 10,227.10 1.05 10,738.46 2,503.80 1.10 2,754.18 278.20 2.14 596.14 76.96 24.29 1,869.03 465.01 7.14 3,321.50 126.10 4.29 540.43 436.80 2.00 873.60 10,631.40 0.07 759.39 145.47 6.00 872.82 13.00 485.00 6,305.00

SUB TOTAL MATERIAL UTAMA 207,956.85 SUB TOTAL MATERIAL UTAMA + MARKUP 15% 239,150.38

13.00 797.13 10,362.69 91.00 40.70 3,703.34 78.00 63.85 4,980.30 39.00 58.96 2,299.32 13.00 525.00 6,825.00 13.00 54.87 713.27 13.00 204.43 2,657.53 13.00 1,250.44 16,255.75 13.00 500.00 6,500.00 13.00 353.98 4,601.77 13.00 132.74 1,725.66 13.00 243.10 3,160.30

13.00 1,253.00 16,289.00 13.00 2,114.29 27,485.71 13.00 465.00 6,045.00 13.00 88.70 1,153.05

SUB TOTAL PEKERJAAN LAINNYA 114,757.68 SUB TOTAL PEKERJAAN LAINNYA + MARKUP 15% 131,971.33

13.00 5,330.71 69,299.28 13.00 438.36 5,698.72 13.00 637.29 8,284.71 13.00 77.36 1,005.65 13.00 671.55 8,730.19 13.00 1,046.00 13,598.00 13.00 448.00 5,824.00 2.00 11,979.14 23,958.29 3.00 17,846.86 53,540.57 2.00 11,732.29 23,464.57 2.00 11,732.29 23,464.57 2.00 11,732.29 23,464.57 2.00 11,657.29 23,314.57 13.00 173.35 2,253.57

SUB TOTAL SPK MANDOR 285,901.27 SUB TOTAL SPK MANDOR + MARKUP 15% 328,786.46

1.00 50,864.67 50,864.67 1.00 211,051.86 211,051.86 1.00 30,859.66 30,859.66 1.00 28,937.20 28,937.20 1.00 141,450.27 141,450.27 1.00 11,961.07 11,961.07 1.00 8,465.48 8,465.48 1.00 25,844.00 25,844.00 1.00 6,685.71 6,685.71

SUB TOTAL SUBCONT 516,119.92 SUB TOTAL SUBCONT + MARKUP 13% 583,215.51

TOTAL OF REAL COST 1,184,396.44 TOTAL OF COST (INCLUDED MARKUP) 1,348,750.47

CONTRACT 13 UNITS (RATE FOLLOW LAST CONTRACT) 1,351,000.00 PROFIT POTENTIAL 166,603.56

PERCENTAGE OF PROFIT POTENTIAL 12.33%

SURAT PERINTAH KERJANO : 001/MDR/MONTIGO/ARCHI & ME 13 UNITS VILLA/NONGSA/IV/11

PROYEK : MONTIGO RESORTSBAGIAN : ARCHI & ME WORKS - 13 UNITS VILLALOKASI : NONGSA, BATAM

DENGAN INI KAMI TUGASKAN KEPADA :NAMA : YANTOALAMAT : BATAMJABATAN : MANDOR BORONG UPAHKEPERLUAN : MENGERJAKAN PEKERJAAN FINISHING (DINDING, KERAMIK, CEILING, POOL, DLL)

(UNIT 32, 33) = 2 UNIT

ITEM PEKERJAAN

A BLOCKWALL AND WALL FINISHES

A.1

A.2

- Dinding Luar - Dinding Dalam

A.4

A.5

B FLOOR FINISHESB.6 Pasangan keramik lantai 300x300mm di maid dan store room

C

C.3

P SWIMMING POOL

1

OTHERS1 Bantuan makan lembur2 Bongkar scaffolding

GRAND TOTAL OF COSTDIBULATKAN

CATATAN : 1 Mandor bertanggung jawab atas Pembersihan sampah bangunan sampai mengumpulkan diluar bangunan 23 Transport tenaga dari jawa Rp 550.000/org/sekali jalan untuk 6 bulan ditanggung Jatim 4 Mandor harus bersedia lembur sesuai kebutuhan lapangan dan segala sesuatu biaya akibat lembur sudah termasuk didalam harga

NO. BQ

NO. URUT

Pasangan bata merah termasuk kawat exmet / stek besi joint terhadap balok dan kolom beton dan lintel / kolom praktis, pembersihan dan pasang scaffolding untuk dinding luar dan dalam

Plester dan acian termasuk additive campuran air adukan anti crack, alumunium corner bead pada sudut dinding, skonengan, pembersihan dan pasang scaffolding

Tambahan slab beton canopy master bathroom termasuk pasang stek besi dan finishingTempat duduk beton di teras dak atap termasuk pasang stek besi (tidak di finish)

CEILING / CONCRETE SURFACE FINISHES (TIDAK TERMASUK DAK TUTUP TANGGA, SLAB DAN BORDES TANGGA Finishing plesteran / acian balok, kolom dan dinding slab tangga dan lainnya pada ruangan tangga (exposed)

Concrete bench pada drop lantai dan overflow kolam renang termasuk pasang stek besi

Bantuan Sewa Tempat tinggal Rp 700.000/bulan/rumah termasuk listrik & air (kap satu rumah

TERBILANG : DELAPAN PULUH TIGA JUTA DELAPAN RATUS LIMA PULUH EMPAT RIBU RUPIAH

PEMBERI TUGAS YANG MENERIMA TUGAS

SUMARNO YANTO

(2) PELAKSANA (1) MANDOR

IR. ARIAHADIE

(3) SITE ENG. (4) SITE MANAGER

(9) DIREKTUR PT. JATIM MUSTIKA NUSA

IR. DANI H. TARIGAN

IR. CAROLUS BM (6) PROJECT COORDINATOR

(5) PROJECT MANAGER




(UNIT 35, 36, 37) = 3 UNIT

ITEM PEKERJAAN


A.1

NO. BQ

NO. URUT


A.2


A.4

A.5


C

C.3

P SWIMMING POOL

1




TERBILANG : SERATUS DUA PULUH EMPAT JUTA SEMBILAN RATUS DUA PULUH DELAPAN RIBU RUPIAH


SUMARNO YANTO


IR. ARIAHADIE








IR. DANI H. TARIGAN


(5) PROJECT MANAGER



DENGAN INI KAMI TUGASKAN KEPADA :NAMA : . . . . . . . . . . . . (MANDOR JAKARTA)ALAMAT : JAKARTAJABATAN : MANDOR BORONG UPAHKEPERLUAN : MENGERJAKAN PEKERJAAN FINISHING (DINDING, KERAMIK, CEILING, POOL, DLL)

(UNIT 38, 39) = 2 UNIT

ITEM PEKERJAAN


A.1

A.2


A.4

A.5


C

C.3

P SWIMMING POOL

1



CATATAN :

NO. BQ

NO. URUT






1 Mandor bertanggung jawab atas Pembersihan sampah bangunan sampai mengumpulkan diluar bangunan 23 Transport tenaga dari jawa Rp 550.000/org/sekali jalan untuk 6 bulan ditanggung Jatim 4 Mandor harus bersedia lembur sesuai kebutuhan lapangan dan segala sesuatu biaya akibat lembur sudah termasuk didalam harga

TERBILANG : DELAPAN PULUH DUA JUTA SERATUS DUA PULUH ENAM RIBU RUPIAH


SUMARNO . . . . . . . . . . . .


IR. ARIAHADIE



IR. DANI H. TARIGAN


(5) PROJECT MANAGER



DENGAN INI KAMI TUGASKAN KEPADA :NAMA : . . . . . . . . . . . . . (MANDOR JAKARTA)ALAMAT : JAKARTAJABATAN : MANDOR BORONG UPAHKEPERLUAN : MENGERJAKAN PEKERJAAN FINISHING (DINDING, KERAMIK, CEILING, POOL, DLL)

(UNIT 50, 51) = 2 UNIT

ITEM PEKERJAAN



NO. BQ

NO. URUT

A.1

A.2


A.4

A.5


C

C.3

P SWIMMING POOL

1






SUMARNO . . . . . . . . . . . . . .


IR. ARIAHADIE









IR. DANI H. TARIGAN


(5) PROJECT MANAGER



DENGAN INI KAMI TUGASKAN KEPADA :NAMA : . . . . . . . . . . . . (MANDOR JAKARTA)ALAMAT : JAKARTAJABATAN : MANDOR BORONG UPAHKEPERLUAN : MENGERJAKAN PEKERJAAN FINISHING (DINDING, KERAMIK, CEILING, POOL, DLL)

(UNIT 52, 53) = 2 UNIT

ITEM PEKERJAAN


A.1

A.2


A.4

A.5


C

C.3

P SWIMMING POOL

1


NO. BQ

NO. URUT










SUMARNO . . . . . . . . . . . . .


IR. ARIAHADIE



IR. DANI H. TARIGAN


(5) PROJECT MANAGER




(UNIT 107, 108) = 2 UNIT


ITEM PEKERJAAN


A.1

A.2


A.4

A.5


C

C.3

P SWIMMING POOL

1




TERBILANG : DELAPAN PULUH SATU JUTA ENAM RATUS SATU RIBU RUPIAH


SUMARNO YANTO


NO. BQ

NO. URUT







IR. ARIAHADIE



IR. DANI H. TARIGAN


(5) PROJECT MANAGER



DENGAN INI KAMI TUGASKAN KEPADA :NAMA : BAHRAINALAMAT : BREBESJABATAN : MANDOR BORONG UPAH

KEPERLUAN

(UNIT 32 S/D 53 & 107, 108) = 13 UNIT

ITEM PEKERJAAN

C

C.3

a

b Dak dan balok Lt. 2 tangga (tidak termasuk balok dan kolom struktur)

c

d

e Dak tutup tangga (tidak termasuk balok dan kolom struktur)f Dak canopy entrance (sisi bawah saja)

OTHERS1 Bantuan makan lembur


CATATAN : 1 Mandor bertanggung jawab atas Pembersihan sampah bangunan sampai mengumpulkan diluar bangunan 2

: MENGERJAKAN PEKERJAAN FINISHING SOFFIT DAK TUTUP TANGGA, DAK BORDES, DAK ANAK TANGGA DAN DINDING TEPI ANAK TANGGA (PLESTERAN, ACIAN, DEMPUL DAN SEALER)

NO. BQ

NO. URUT

CEILING / CONCRETE SURFACE FINISHES (TIDAK TERMASUK DAK TUTUP TANGGA, SLAB DAN BORDES TANGGA

Finishing plesteran / acian / dempul / sealer dak tutup tangga, dak bordes, dak anak tangga dan dinding tepi anak tangga (exposed)

Dak bordes Lt. 1, dak anak tangga, dinding anak tangga dari Lt.1 ke Bordes Lt. 1 (tidak termasuk balok dan kolom struktur)

Dak bordes Lt. 2, dak anak tangga, dinding anak tangga dari Lt.2 ke Bordes Lt. 2 (tidak termasuk balok dan kolom struktur)Dak & dinding anak tangga dari bordes Lt.2 ke Lt. 3 tangga, dan dan balok Lt. 3 tangga (tidak termasuk balok dan kolom struktur)


3 Mandor harus bersedia lembur sesuai kebutuhan lapangan dan segala sesuatu biaya akibat lembur sudah termasuk didalam harga

TERBILANG : LIMA BELAS JUTA TUJUH RATUS TUJUH PULUH LIMA RIBU RUPIAH


SUMARNO WARNA


IR. ARIAHADIE



IR. DANI H. TARIGAN


(5) PROJECT MANAGER



DENGAN INI KAMI TUGASKAN KEPADA :NAMA : YANTOALAMAT : BATAMJABATAN : MANDOR BORONG UPAHKEPERLUAN : PEKERJAAN SCREED DAN ACIAN WATERPROOFING DAK TANGGA & CANOPY

(UNIT 32 S/D 37 & 107, 108) = 7 UNIT

ITEM PEKERJAAN

1 Unit 32, 332 Unit 35, 36, 373 Unit 107, 108

NO. BQ

NO. URUT

Screed dan acian langsung dak atas tangga dan canopy beton, termasuk perapihan kelilingnya dan pengetesan rendaman waterproofing


CATATAN : 1 Mandor bertanggung jawab atas Pembersihan sampah bangunan sampai mengumpulkan diluar bangunan 23 Mandor harus bersedia lembur sesuai kebutuhan lapangan dan segala sesuatu biaya akibat lembur sudah termasuk didalam harga

TERBILANG : TIGA JUTA SERATUS TIGA PULUH ENAM RIBU RUPIAH


SUMARNO YANTO


IR. ARIAHADIE



IR. DANI H. TARIGAN


(5) PROJECT MANAGER



DENGAN INI KAMI TUGASKAN KEPADA :NAMA : . . . . . . . . . (MANDOR JAKARTA)ALAMAT : JAKARTAJABATAN : MANDOR BORONG UPAHKEPERLUAN : PEKERJAAN SCREED DAN ACIAN WATERPROOFING DAK TANGGA & CANOPY

(UNIT 38 S/D 53) = 6 UNIT

ITEM PEKERJAAN


NO. BQ

NO. URUT

1 Unit 38, 392 Unit 50, 513 Unit 52, 53


CATATAN : 1 Mandor bertanggung jawab atas Pembersihan sampah bangunan sampai mengumpulkan diluar bangunan 23 Mandor harus bersedia lembur sesuai kebutuhan lapangan dan segala sesuatu biaya akibat lembur sudah termasuk didalam harga

TERBILANG : DUA JUTA ENAM RATUS DELAPAN PULUH DELAPAN RIBU RUPIAH


SUMARNO . . . . . . .


IR. ARIAHADIE



IR. DANI H. TARIGAN


(5) PROJECT MANAGER

Screed dan acian langsung dak atas tangga dan canopy beton, termasuk perapihan kelilingnya dan pengetesan rendaman waterproofing



: MENGERJAKAN PEKERJAAN FINISHING (DINDING, KERAMIK, CEILING, POOL, DLL)FRANKLYN UNIT WITH POOL

UNIT QTY

m2 970.40 30,000.0 29,112,000

-

m2 493.95 26,000.0 12,842,700 m2 1,278.60 22,500.0 28,768,500

unit 2.00 600,000.0 1,200,000

unit 2.00 750,000.0 1,500,000

- m2 16.00 25,000.0 400,000

-

m2 112.51 22,500.0 2,531,475

-

unit 2.00 750,000.0 1,500,000

- unit 2.00 1,000,000.0 2,000,000 unit 2.00 2,000,000.0 4,000,000

GRAND TOTAL OF COST 83,854,675 DIBULATKAN 83,854,000

Mandor bertanggung jawab atas Pembersihan sampah bangunan sampai mengumpulkan diluar bangunan

Mandor harus bersedia lembur sesuai kebutuhan lapangan dan segala sesuatu biaya akibat lembur sudah termasuk didalam harga

HARGA SAT (RP)

TOTAL HARGA (RP)

Bantuan Sewa Tempat tinggal Rp 700.000/bulan/rumah termasuk listrik & air (kap satu rumah ±25 org)

DIKELUARKAN DI : BATAM TANGGAL : 12 APRIL 2011

DISETUJUI OLEH

IR. DARIUS TARIGAN IR. DINA HARY V.

(7) Ka. PERENCANAAN (8) COST CONTROL

IR. YUDY CAHYONO




UNIT QTY

m2 1,455.60 30,000.0 43,668,000

HARGA SAT (RP)

TOTAL HARGA (RP)

-

m2 708.10 26,000.0 18,410,600 m2 1,917.90 22,500.0 43,152,750

unit 3.00 600,000.0 1,800,000

unit 3.00 750,000.0 2,250,000

- m2 24.00 25,000.0 600,000

-

m2 168.77 22,500.0 3,797,213

-

unit 3.00 750,000.0 2,250,000

- unit 3.00 1,000,000.0 3,000,000 unit 3.00 2,000,000.0 6,000,000




TERBILANG : SERATUS DUA PULUH EMPAT JUTA SEMBILAN RATUS DUA PULUH DELAPAN RIBU RUPIAH


DISETUJUI OLEH



IR. YUDY CAHYONO





UNIT QTY

m2 970.40 30,000.0 29,112,000

-

m2 427.50 26,000.0 11,115,000 m2 1,278.60 22,500.0 28,768,500

unit 2.00 600,000.0 1,200,000

unit 2.00 750,000.0 1,500,000

- m2 16.00 25,000.0 400,000

-

m2 112.51 22,500.0 2,531,475

-

unit 2.00 750,000.0 1,500,000

- unit 2.00 1,000,000.0 2,000,000 unit 2.00 2,000,000.0 4,000,000


HARGA SAT (RP)

TOTAL HARGA (RP)




DISETUJUI OLEH



IR. YUDY CAHYONO




UNIT QTY


HARGA SAT (RP)

TOTAL HARGA (RP)

m2 970.40 30,000.0 29,112,000

-

m2 427.50 26,000.0 11,115,000 m2 1,278.60 22,500.0 28,768,500

unit 2.00 600,000.0 1,200,000

unit 2.00 750,000.0 1,500,000

- m2 16.00 25,000.0 400,000

-

m2 112.51 22,500.0 2,531,475

-

unit 2.00 750,000.0 1,500,000

- unit 2.00 1,000,000.0 2,000,000 unit 2.00 2,000,000.0 4,000,000





DISETUJUI OLEH




IR. YUDY CAHYONO




UNIT QTY

m2 970.40 30,000.0 29,112,000

-

m2 427.50 26,000.0 11,115,000 m2 1,278.60 22,500.0 28,768,500

unit 2.00 600,000.0 1,200,000

unit 2.00 750,000.0 1,500,000

- m2 16.00 25,000.0 400,000

-

m2 112.51 22,500.0 2,531,475

-

unit 2.00 750,000.0 1,500,000

- unit 2.00 1,000,000.0 2,000,000 unit 2.00 2,000,000.0 4,000,000

HARGA SAT (RP)

TOTAL HARGA (RP)





DISETUJUI OLEH



IR. YUDY CAHYONO





UNIT QTY

m2 970.40 30,000.0 29,112,000

-

m2 407.30 26,000.0 10,589,800 m2 1,278.60 22,500.0 28,768,500

unit 2.00 600,000.0 1,200,000

unit 2.00 750,000.0 1,500,000

- m2 16.00 25,000.0 400,000

-

m2 112.51 22,500.0 2,531,475

-

unit 2.00 750,000.0 1,500,000

- unit 2.00 1,000,000.0 2,000,000 unit 2.00 2,000,000.0 4,000,000





DISETUJUI OLEH



HARGA SAT (RP)

TOTAL HARGA (RP)


IR. YUDY CAHYONO



FRANKLYN UNIT WITH POOL

UNIT QTY

m2 124.61 20,000.0 2,492,100

m2 69.16 20,000.0 1,383,200

m2 124.61 20,000.0 2,492,100

m2 141.12 20,000.0 2,822,300

m2 196.04 20,000.0 3,920,800 m2 68.25 20,000.0 1,365,000

- unit 13.00 100,000.0 1,300,000



: MENGERJAKAN PEKERJAAN FINISHING SOFFIT DAK TUTUP TANGGA, DAK BORDES, DAK ANAK TANGGA DAN DINDING TEPI ANAK TANGGA (PLESTERAN, ACIAN, DEMPUL DAN SEALER)

HARGA SAT (RP)

TOTAL HARGA (RP)




DISETUJUI OLEH



IR. YUDY CAHYONO



: PEKERJAAN SCREED DAN ACIAN WATERPROOFING DAK TANGGA & CANOPYFRANKLYN UNIT WITH POOL

UNIT QTY

m2 44.80 20,000.0 896,000 m2 67.20 20,000.0 1,344,000 m2 44.80 20,000.0 896,000

HARGA SAT (RP)

TOTAL HARGA (RP)





DISETUJUI OLEH



IR. YUDY CAHYONO



: PEKERJAAN SCREED DAN ACIAN WATERPROOFING DAK TANGGA & CANOPYFRANKLYN UNIT WITH POOL

UNIT QTY


HARGA SAT (RP)

TOTAL HARGA (RP)

m2 44.80 20,000.0 896,000 m2 44.80 20,000.0 896,000 m2 44.80 20,000.0 896,000





DISETUJUI OLEH



IR. YUDY CAHYONO



35 of 40

BQ FRANKLYN UNIT WITH POOL

NO. DESCRIPTION UNIT QTY FLOOR QTY UNIT PRICE SUM SUB TOTAL


A.1 m2 485.20 SGD 17.92 SGD 8,694.78

- 1st Floor 214.00 - 2nd Floor 205.00 - Roof 66.20

A.2 Render / Plaster- External Render / Plaster m2 331.00 SGD 8.94 SGD 2,959.14


- Internal Render / Plaster m2 639.30 SGD 8.26 SGD 5,280.62 - 1st Floor 308.00 - 2nd Floor 303.00 - Roof 28.30

A.3 Wall Paint- External Paint m2 331.00 SGD 4.13 SGD 1,367.03


- Internal Paint m2 639.30 SGD 2.72 SGD 1,738.90 - 1st Floor 308.00 - 2nd Floor 303.00 - Roof 28.30

A.4 Concrete Canopy at Master Bathroom ls 1.00 SGD 450.00 SGD 450.00 A.5 Concrete Bench at roof ls 1.00 SGD 912.00 SGD 912.00

COLLECTION A SGD 21,402.47

B FLOOR FINISHES AND WALL FINISHESB.1 White Terrazzo (TZ-01) m2 128.00 SGD 51.98 SGD 6,653.44

- 1st Floor 55.70 - 2nd Floor 72.30 - Roof -

B.2 White Pebble Wash (PW-01) m2 - 9.00 SGD 25.00 SGD 225.00 - 1st Floor - - 2nd Floor 9.00 - Roof -

B.3 White epoxy paint and Screed at Roof m2 - SGD 14.70 SGD -

B.4 m2 3.32 SGD 56.50 SGD 187.58


B.5 m2 44.75 SGD 68.30 SGD 3,056.42

B.6 m2 8.08 SGD 28.00 SGD 226.24

B.7 m2 57.55 SGD 12.17 SGD 700.38

B.8 Waterproofing Single Coating and Screed m2 139.70 SGD 6.09 SGD 850.07 - 1st Floor (powder room and canopy) 12.30 - 2nd Floor 24.40 - Roof 103.00

B.9 m2 4.50 SGD 406.00 SGD 1,827.00

B.10 Lawn (Grass, included top soil filling) m2 6.00 SGD 17.00 SGD 102.00 B.11 Timber Border at Toilet m 11.29 SGD 9.23 SGD 104.21

- 1st Floor 5.35 - 2nd Floor 5.94

B.12 Timber Ledger 140x50mm (WD-01) m 9.40 SGD 39.23 SGD 368.76 - 1st Floor 4.90 - 2nd Floor 4.50

Supply and fix 1 layer brickwall of 100mm thick for external and internal wall, complete with neccasry concrete pier and beams

Matt White Dove Mosaic tile (50x50) with black grout (TL-02)

Matt Blue Glazed Mosaic tile (50x50) with white grout (TL-02) for swimming pool300x300 White ceramic Tile (TL-01) at Maid and Store Room

Waterproofing Double Coating for Swimming Pool and Screed

Timber Decking & Wall at Master Bathroom

36 of 40


COLLECTION B SGD 14,301.11

C CEILLING & PARTITION

C.1 m2 62.30 SGD 14.60 SGD 909.58


C.2 m2 132.70 SGD 13.52 SGD 1,794.10


C.3 m2 111.93 SGD 5.47 SGD 612.26

COLLECTION C SGD 3,315.94

D DOOR, WINDOW AND GLASS RAILLING

D.1 Door

- unit 1.00 SGD 516.00 SGD 516.00

- unit 1.00 SGD 468.00 SGD 468.00

- unit 1.00 SGD 610.00 SGD 610.00

- unit 1.00 SGD 2,751.60 SGD 2,751.60

- unit 3.00 SGD 725.00 SGD 2,175.00

- unit 3.00 SGD 416.00 SGD 1,248.00

- unit - SGD 416.00 SGD -

- unit 1.00 SGD 711.00 SGD 711.00

- unit 1.00 SGD 812.00 SGD 812.00

- unit 1.00 SGD 565.00 SGD 565.00

D.2 Window

- unit 1.00 SGD 960.50 SGD 960.50

- unit 1.00 SGD 1,505.00 SGD 1,505.00

- unit 1.00 SGD 1,096.00 SGD 1,096.00

- unit 1.00 SGD 1,441.00 SGD 1,441.00

- unit 1.00 SGD 217.00 SGD 217.00

- unit 1.00 SGD 448.00 SGD 448.00

- unit 1.00 SGD 710.00 SGD 710.00

- unit 1.00 SGD 127.00 SGD 127.00

- unit 1.00 SGD 151.00 SGD 151.00

- unit 1.00 SGD 480.00 SGD 480.00

D.3 Glass Railling

9mm Fibrous plaster ceilling board in white acrylic emulsion paint finish to math c/w frame & support plus acess hatch

9mm Gypsum board in white acrylic emulsion paint finish to math c/w frame & support plus acess hatch

Skim coat to soffit of roof slab in white acrylic emulsion paint finish

Supply and fix door and window c/w frame, accessories and ironmongery

SD-01 (timber screen with steel frame swing door 2530x1070mm)

SD-02 (timber screen with steel frame swing door 1700x870mm)

TD-01 (Timber solid swing door 2455x1100mm)

TD-02 (Clear glass with timber frame sliding door 2850x7510mm)

TD-03 (Timber solid swing door 2150x900mm)

LD-01 (timber louvre swing door 2150x800mm)

LD-01' (timber solid swing door 2150x800mm)

GD-01 (fix clear tempered glass with swing door 2500x1425mm)

GD-02 (fix clear tempered glass with swing door 2500x1725mm)

SD-03 (Aluminium swing door 2150x1165mm)

AW-01 (timber sliding window 2550x2500mm)




GW-01 (Fix glass window 2500x975mm)

GW-02 (timber casement window with 10mm fix opaque glass 2500x1100mm)

GW-03 (timber casement window with 10mm fix opaque glass 2500x1090mm)

GW-04 (Fix glass window 2800x550mm)

GW-06 (12mm fix clear glass window 2500x715mm)

MW-01 (Timber screen 2900x1000mm)

37 of 40


- unit 1.00 SGD 713.00 SGD 713.00

- unit 1.00 SGD 514.00 SGD 514.00

- unit 1.00 SGD 452.00 SGD 452.00

D.4 Ventilator Grating for Concealed AC Splite Type- Grating profil 400x1200mm unit 4.00 SGD 191.00 SGD 764.00

COLLECTION D SGD 19,435.10

E Staircase Finishes

E.1 m2 51.83 SGD 88.54 SGD 4,589.03

E.2 m' 16.00 SGD 74.10 SGD 1,185.60

E.3 nos 44.00 SGD 7.32 SGD 322.08

COLLECTION E SGD 6,096.71

F Sanitary Wares (Material by Owner)- Closet + Hand Shower unit 3.00 SGD 35.10 SGD 105.30 - Wash Basin + tap unit 4.00 SGD 23.40 SGD 93.60 - Bathube + Shower set column unit 1.00 SGD 56.70 SGD 56.70 - Shower Set unit 3.00 SGD 23.40 SGD 70.20 - Paper Holder unit 3.00 SGD 5.90 SGD 17.70 - Soap holder unit 3.00 SGD 5.90 SGD 17.70 - Double Towel Bar / Hanger unit 3.00 SGD 5.90 SGD 17.70 - Kitchen sink and Faucet unit 1.00 SGD 29.30 SGD 29.30

- unit 7.00 SGD 46.80 SGD 327.60

- unit 3.00 SGD 67.80 SGD 203.40 - Mirrow 2000x1500 c/w material nos 2.00 SGD 255.00 SGD 510.00 - Mirrow 3000x1500 c/w material nos 1.00 SGD 382.00 SGD 382.00

- unit 1.00 SGD 607.00 SGD 607.00

COLLECTION F SGD 2,438.20

COLLECTION ARCHITEC WORK SGD 66,989.53

G ELECTRICAL WORK

1 nos 53.00 SGD 30.00 SGD 1,590.00

2 nos 14.00 SGD 55.00 SGD 770.00 3 nos 8.00 SGD 62.00 SGD 496.00 4 nos 4.00 SGD 55.00 SGD 220.00

5 nos 6.00 SGD 79.10 SGD 474.60

6 nos 4.00 SGD 68.00

SGD 272.00

7 nos 1.00 SGD 68.00

SGD 68.00

8 Panel 1st Floor nos 1.00 SGD 763.00 SGD 763.00 9 Panel 2nd Floor (install at 1st floor) nos 1.00 SGD 594.00 SGD 594.00

10 m 5.00 SGD 5.00

SGD 25.00

11 Grounding (3 ohm) nos 1.00 SGD 481.00 SGD 481.00

GR-01 (10mm tempered clear glass railling 1000x3780mm with timber capping 30x50mm)

GR-02 (10mm tempered clear glass railling 1000x2580mm with timber capping 30x50mm)

12mm tempered glass at swimming pool

Staircase Cage with timber screen from 1st to roof level

M.S. Railling in white paint finish with balau timber as Handrail

50x1200x10mm THK Balau timber strip to be embedded to staircase

Floor Drain c/w material (ex. American standard)

Clean Out c/w material (ex. American standard)

Water heater 80 ltr c/w material (ex. Ariston, horizontal type)

Lighting point installation c/w switch and Install Light Fixture (cable : 3x1.5mm NYA supreme or equivalent in pvc conduit)1x13A switch socket outlet + Instalation 2x13A switch socket outlet + Instalation 2x13A switch socket-shave outlet + Instalation (cable : 3x2.5mm NYA supreme or equivalent in pvc conduit)

2x13A switch socket outlet (External Use) + Instalation (cable : 3x2.5mm NYA supreme or equivalent in pvc conduit)AC switch socket outlet + Instalation (without isolator, cable : 3x4mm NYA supreme or equivalent in pvc conduit)

WH switch socket outlet + Instalation (without isolator, cable : 3x4mm NYA supreme or equivalent in pvc conduit)

Cable Toevour from Panel to Kwh Meter (cable : 4x10mm NYA supreme or equivalent in pvc conduit, maximum : until outside building, excluded

38 of 40


COLLECTION G SGD 5,753.60

H Clean and Hot Water System

- m' 9.13 SGD 6.80 SGD 62.08

- m' 44.61 SGD 5.70 SGD 254.28

m' 62.70 SGD 4.13 SGD 258.95

- Gate valve Ø 1" nos 2.00 SGD 23.00 SGD 46.00 - Gate valve Ø ¾" nos 4.00 SGD 17.00 SGD 68.00 - Water tap Ø ½" nos 4.00 SGD 12.00 SGD 48.00 - Floating valve Ø ¾" nos 1.00 SGD 40.00 SGD 40.00 - m' 60.17 SGD 17.00 SGD 1,022.89

COLLECTION H SGD 1,800.20

I Waste, Sewage and Vent System

- m' 102.00 SGD 10.00 SGD 1,020.00

- m' 72.00 SGD 6.00 SGD 432.00

- m' 42.00 SGD 5.30 SGD 222.60

- U Body trap 100mm nos 11.00 SGD 22.10 SGD 243.10

COLLECTION I SGD 1,917.70

J AIR CONDITIONER & VENTILATION

1 unit 1.00 SGD 724.00 SGD 724.00

2 unit 3.00 SGD 1,035.00 SGD 3,105.00

3 Ducting AC Muster Bedroom unit 1.00 SGD 430.00 SGD 430.00 4 Drain Pipe 15mm ls 1.00 SGD 113.00 SGD 113.00

COLLECTION F SGD 4,372.00

K Springkler System

- m' 12.00 SGD 39.00 SGD 468.00

- m' 15.00 SGD 28.00 SGD 420.00

- m' 12.00 SGD 21.00 SGD 252.00

- m' 25.00 SGD 14.00 SGD 350.00

- Sprinkler Head nos 9.00 SGD 25.35 SGD 228.15 - Sprinkler head wall type nos 2.00 SGD 25.35 SGD 50.70 - Gate valve Ø 2" nos 2.00 SGD 99.00 SGD 198.00 - Gate valve Ø 1" nos 1.00 SGD 65.00 SGD 65.00

COLLECTION K SGD 2,031.85

L Fire Alarm System- Heat Detector + ROR + Instalation nos 8.00 SGD 89.00 SGD 712.00 - Break Glass / Push Button nos 1.00 SGD 111.00 SGD 111.00 - Alarm Bell + light nos 1.00 SGD 97.00 SGD 97.00 - Indicator Lamp nos 1.00 SGD 64.00 SGD 64.00 - Terminal Box Fire Alarm nos 1.00 SGD 198.00 SGD 198.00 - Panel 4 Zone (pyrogard) nos 1.00 SGD 1,413.00 SGD 1,413.00

COLLECTION L SGD 2,595.00

Fresh water instalation pipe uPVC class AW Ø 1" c/w accessories

Fresh water instalation pipe uPVC class AW Ø ¾" c/w accessories

Fresh water instalation pipe uPVC class AW Ø ½" c/w accessories

Hot Water Instalation (Lement) c/w accessories

Waste and sewage water pipe instalation uPVC SS213 Ø4" c/w accessories to main sewage IC

Waste and sewage water pipe instalation uPVC SS213 Ø2" c/w accessories to main sewage IC

Waste and sewage water pipe instalation uPVC SS213 Ø1½" c/w accessories to main sewage IC

Supply and Install Wall mounted AC model Split 1,50 HP (ex. LG branded or equivalent)

Supply and Install Wall mounted AC model Split 2 HP (ex. LG branded or equivalent)

Instalation pipe black steel sch 40 Ø 2" c/w accessories

Instalation pipe black steel sch 40 Ø 1½" c/w accessories

Instalation pipe black steel sch 40 Ø 1¼" c/w accessories

Instalation pipe black steel sch 40 Ø 1" c/w accessories

39 of 40


M TV, Telephone and Network Cable1 TV Outlet + Instalation nos 3.00 SGD 72.00 SGD 216.00 2 TV Junction Box nos 1.00 SGD 51.00 SGD 51.00 3 Telephone Outlet + Instalation nos 4.00 SGD 69.00 SGD 276.00 4 Telephone Junction Box nos 1.00 SGD 51.00 SGD 51.00

COLLECTION M SGD 594.00

N Rain Water System

- nos 6.00 SGD 72.15 SGD 432.90

- m' 60.00 SGD 8.91 SGD 534.60

COLLECTION N SGD 967.50

O- Aluminium tape c/w accessories sum 1.00 SGD 396.00 SGD 396.00 - Copper tap c/w accessories sum 1.00 SGD 339.00 SGD 339.00

- sum 1.00 SGD 439.00 SGD 439.00

COLLECTION O SGD 1,174.00

P SWIMMING POOL

- Concrete bench 300x775mm ls 1.00 SGD 986.00 SGD 986.00 - ls 1.00 SGD 117.00 SGD 117.00

- ls 1.00 SGD 213.00 SGD 213.00

- ls 1.00 SGD 1,751.00 SGD 1,751.00

- nos 1.00 SGD 3,167.00 SGD 3,167.00

COLLECTION P SGD 6,234.00

COLLECTION ME WORK SGD 27,439.85

Q OTHERS

Q.1 White terrazzo for wall and counter m2 13.45 SGD 68.00 SGD 914.60

- Wall at Master Bathroom H = 1050mm 12.70

- Counter lavatory at Bathroom L-2 0.75

Q.2 White cement finishes m2 196.52 SGD 25.00 SGD 4,913.00

- Roof terrace 86.05

- Swimming pool patio / terrace 32.00

- Entrance 5.25

- Stair and bordes 73.22

Q.3 Matt white dove mosaic tile (50x50) with m2 26.28 SGD 59.00 SGD 1,550.52

black grout (TL-02) wall finishes at shower

area

- Powder room L-1 12.37

- Bathroom L-2 13.91

Q.4 Kalsiboard panel for vertical canopy m2 8.50 SGD 18.00 SGD 153.00

- Aircon Box 4.00

- Master bathroom L-2 4.50

Q.5 Gypsum dry wall 9mm thk with emulsion m2 8.70 SGD 15.00 SGD 130.50

Roof Drain Ø4" (ex. Pvc wavin or equivalent)

uPVC SS213 Ø4" c/w accessories (max until outside building)

LIGHTNING PROTECTION SYSTEM (FOLLOW EXISTING)

Copper rod c/w accessories (grounding : 5 ohm)

Fresh water pipe instalation uPVC class AW c/w accessories

Drain pipe instalation uPVC SS213 c/w accessories

Water pump system Instalation pipe for swimming pool c/w under water light and transformer

Supply and fix pump and catridge filter c/w ball valve, check valve, inlet fitting and electrical panel

40 of 40


finish paint

- Bedroom L-2 8.70

Q.6 GW-05 (fix glass partition with 2 nos unit 1.00 SGD 2,025.00 SGD 2,025.00

tempered swing door) based on revised

layout 23.08.10

- Master bathroom L-2 1.00

Q.7 Magnetic keylock system for SD-01 unit 1.00 1.00 SGD 400.00 SGD 400.00

Q.8 Stainless steel railing at swimming pool unit 1.00 1.00 SGD 150.00 SGD 150.00

Q.9 Electricity meter (ex. Acrtis) unit 1.00 1.00 SGD 231.00 SGD 231.00

Q.10 Water meter (ex. Actaris) unit 1.00 1.00 SGD 62.00 SGD 62.00

COLLECTION Q SGD 10,529.62

COLLECTION FRANKLYN UNIT WITH POOL SGD 104,959.00

boq 13 unit mv archi & me (email ke jkt)

Documents