The Summit

Kelapa gading - Jakarta

Contract

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE AMOUNT

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

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

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

- Bar D. 13mm (incl.waste 3%) kg 1.03 4,375 -
- Tying wire kg 0.015 4,350 3,850 58
- Spacer nr 0.112 330 290 32
- Subcon't fabrication & installation kg 1.00 350 310 310
Total 400

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

- Bar D. 16-25mm (incl.waste 3%) kg 1.03 4,350 -
- Tying wire kg 0.015 4,350 3,850 58
- Spacer nr 0.112 330 290 32
- Subcon't fabrication & installation kg 1.00 350 310 310
Total 400

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

- Bar D. 29mm (incl.waste 3%) kg 1.03 4,375 -
- Tying wire kg 0.015 4,350 3,850 58
- Spacer nr 0.112 330 290 32
- Subcon't fabrication & installation kg 1.00 350 310 310
Total 400

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

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

6 Wiremesh M6 one layer m2 1.00

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

7 Trimming and enlarge excavation m3 1.00

- Subcon't m3 1.00 7,740 8,500 8,500
Total 8,500

8 Excavation for basement not exceeding 1.50m deep m3 1.00

- Subcon't m3 1.00 14,700 16,200 16,200
Total 16,200

9 Disposal of excavated material off site m3 1.00

- Subcon't m3 1.00 18,650 24,000 24,000
Total 24,000

10 Backfilling m3 1.00
- Labour m3 1.00 15,000 19,300 19,300
- Equipment m3 1.00 2,180 2,800 2,800

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

The Summit
Kelapa gading - Jakarta
Contract

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE AMOUNT

Total 22,100

11 Cutt off bored piles 1000mm dia. no 1.00

- Subcon't cutting off pile no 1.00 100,000 129,360 129,360
- Subcon't disposal, cleaning,etc no 1.00 17,500 22,640 22,640
Total 152,000

12 Sand blinding,100mm thk for basement m2 1.00

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

13 Sand blinding,100mm thk; horizontal m2 1.00

- Sand bed (incl.waste 7.5%) m3 0.108 76,000 72,200 7,762
- Labour m3 0.10 5,000 5,300 530
- Equipment ls 1.00 2,180 3,209 3,209
Total 11,500

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

- Ready mix Bo (incl.waste 7.5%) m3 0.0538 257,000 244,150 13,123
- Labour m2 1.00 6,500 7,571 7,571
- Equipment ls 1.00 ga ada 806 806
Total 21,500

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

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

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

- Ready mix f'c 300 (incl.waste 5%) m3 1.05 332,000 316,288 332,103
- Labour m3 1.00 16,000 20,598 20,598
- Equipment ls 1.00 16,825 37,200 37,200
Total 389,900

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

- Ready mix f'c 350 (incl.waste 5%) m3 1.05 354,000 338,764 355,703
- Labour m3 1.00 16,000 20,598 20,598
- Equipment ls 1.00 16,825 37,200 37,200
Total 413,500

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

- Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145 379,203
- Labour m3 1.00 16,000 20,598 20,598
- Equipment ls 1.00 16,825 37,200 37,200
Total 437,000

19 Concrete grade f'c 400 kg/cm2 for basement slab, 450mm thick m3 1.00
- Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145 379,203
- Labour m3 1.00 16,000 20,598 20,598
- Mesh separator ls 1.00 15,000 14,900 14,900
- Equipment ls 1.00 16,825 37,200 37,200
Total 451,900

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

The Summit
Kelapa gading - Jakarta
Contract

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE AMOUNT

20 Concrete grade f'c 400 kg/cm2 for basement slab, 400mm thick m3 1.00
- Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145 379,203
- Labour m3 1.00 16,000 20,598 20,598
- Mesh separator ls 1.00 15,000 17,500 17,500
- Equipment ls 1.00 16,825 37,200 37,200
Total 454,500

21 Concrete grade f'c 400 kg/cm2 for basement slab, 350mm thick m3 1.00
- Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145 379,203
- Labour m3 1.00 16,000 20,598 20,598
- Mesh separator ls 1.00 15,000 19,200 19,200
- Equipment ls 1.00 16,825 37,200 37,200
Total 456,200

22 Concrete grade f'c 400 kg/cm2 for suspended slab, 300mm thick m3 1.00
- Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145 379,203
- Labour m3 1.00 16,000 20,598 20,598
- Mesh separator ls 1.00 15,000 22,700 22,700
- Equipment ls 1.00 16,825 37,200 37,200
Total 459,700

23 Concrete grade f'c 400 kg/cm2 for basement slab, 250mm thick m3 1.00
- Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145 379,203
- Labour m3 1.00 16,000 20,598 20,598
- Mesh separator ls 1.00 15,000 27,100 27,100
- Equipment ls 1.00 16,825 37,200 37,200
Total 464,100

24 Concrete grade f'c 400 kg/cm2 for basement slab, 150mm thick m3 1.00
- Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145 379,203
- Labour m3 1.00 16,000 20,598 20,598
- Mesh separator ls 1.00 15,000 44,500 44,500
- Equipment ls 1.00 16,825 37,200 37,200
Total 481,500

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

- Ready mix f'c 500 (incl.waste 5%) m3 1.05 418,000 402,669 422,803
- Labour m3 1.00 16,000 20,598 20,598
- Equipment ls 1.00 16,825 37,200 37,200
Total 480,600

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

- Ready mix f'c 550 (incl.waste 5%) m3 1.05 446,000 430,955 452,503
- Labour m3 1.00 16,000 20,598 20,598
- Equipment ls 1.00 16,825 37,200 37,200
Total 510,300

27 Loss formwork for pile cap m2 1.00

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

28 Loss formwork for matt foundation m2 1.00

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

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

The Summit
Kelapa gading - Jakarta
Contract

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE AMOUNT

Total 136,500

29 Formwork slab on grade m2 1.00

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

30 Formwork column, wall m2 1.00

- Fabrication, installation & dismantle (subcont) m2 1.00 58,000 68,590 68,590
- Equipment ls 1.00 5,000 5,910 5,910
Total 74,500

Waterproofing additive to surface of basement slabs, two coat

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

32 Waterstop m' 1.00

- Waterstop Volclay RX 101 m' 1.00 52,000 52,000 52,000
- Install m' 1.00 5,000 21,100 21,100
Total 73,100

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

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

34 Ficher chemical anchor vynilester hybrid nr 1.00

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

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

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

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

- Bar D. 16-25mm (incl.waste 3%) kg -
- Cut, bend & fix kg 6.853 300 350 2,399
- Equipment ls 1.00 201 201
Total 2,600

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

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

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

The Summit
Kelapa gading - Jakarta
Contract

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE AMOUNT

- Equipment ls 1.00 16 16
Total 300

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

- Bar D. 16-25mm (incl.waste 3%) kg
- Cut, bend & fix kg 1.516 300 350 531
- Equipment ls 1.00 161 161
Total 692

39 WF steel, size 400mm x 200mm x 8mm x 13mm (R1) (66 kg/m) kg 1.00
- Subcon't steel structure kg 1.00 10,180 13,100 13,100
Total 13,100

40 Reinforced roof screed bed laid to falls and crossfalls, min 50mm
thick m2 1.00
- Mortar 1:3 m3 0.05 400,580 440,640 22,032
- Wire mesh M6 m2 1.00 23,430 31,700 31,700
- Expansion joint; as specified m2 1.00 15,468 15,468 15,468
Total 69,200

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

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

42 Waterproofing membrane laid on concrete roof slab m2 1.00

- Supply & install waterproofing membrane Fosroc Torcel 3P m2 1.00 45,000 57,800 57,800
Total 57,800

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

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

44 Metal roof sheeting m2 1.00

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

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

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

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

- Local red brick (incl.waste 5%) nos 189 230 230 43,470
- Mortar 1:3 m3 0.047 400,580 440,640 20,710
- Install brickwall m2 1.00 10,000 19,259 19,259
- Concrete lintel m' 0.40 49,390 79,932 31,961
Total 115,400

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

The Summit
Kelapa gading - Jakarta
Contract

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE AMOUNT

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

- Local red brick (incl.waste 5%) nos 189 230 230 43,470
- Mortar 1:3 m3 0.067 400,580 440,640 29,523
- Install brickwall m2 1.00 10,000 21,546 21,546
- Concrete lintel m' 0.40 49,390 79,932 31,961
Total 126,500

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

- Local red brick (incl.waste 5%) nos 95 230 230 21,850
- Mortar 1:5 m3 0.02 300,620 330,680 6,944
- Install brickwall m2 1.00 10,000 12,244 12,244
- Concrete lintel m' 0.40 49,390 79,932 31,961
Total 73,000

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

- Local red brick (incl.waste 5%) nos 147 230 230 33,810
- Mortar 1:5 m3 0.034 300,620 330,680 11,243
- Install brickwall m2 1.00 10,000 15,885 15,885
- Concrete lintel m' 0.40 49,390 79,932 31,961
Total 92,900

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

- Local red brick (incl.waste 5%) nos 189 230 230 43,470
- Mortar 1:5 m3 0.047 300,620 330,680 15,542
- Install brickwall m2 1.00 10,000 18,727 18,727
- Concrete lintel m' 0.40 49,390 79,932 31,961
Total 109,700

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

- Local red brick (incl.waste 5%) nos 242 230 230 55,660
- Mortar 1:5 m3 0.101 300,620 330,680 33,399
- Install brickwall m2 1.00 10,000 24,280 24,280
- Concrete lintel m' 0.40 49,390 79,932 31,961
Total 145,300

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

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

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

- Mortar 1:5 (incl.waste 5%) m3 0.025 300,620 330,680 8,267
- Labour plaster m2 1.00 8,000 11,329 11,329
- Portland cement @50 kg (incl.waste 5%) bag 0.025 28,000 28,000 706
- Labour skimcoat m2 1.00 4,000 5,698 5,698
Total 26,000

54 Aerated concrete block wall (1:5) 100mm thick + lintel m2 1.00

- Aerated concrete block 590x190x100mm thk (incl.waste 5%) m3 0.093 360,000 342,000 31,806
- Drymix mortar MU 380 (incl.waste 5%) bag 0.100 48,000 48,000 4,800
- Install celcon wall m2 1.00 10,000 17,821 17,821
- Concrete lintel m 0.40 49,390 79,932 31,973
Total 86,400

55 Aerated concrete block wall (1:5) 150mm thick + lintel m2 1.00

- Aerated concrete block 590x190x150mm thk (incl.waste 5%) m3 0.140 370,000 351,500 49,034

Page 6 of 55 36858963.xls/summit contract-rev

The Summit
Kelapa gading - Jakarta
Contract

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE AMOUNT

- Drymix mortar MU 380 (incl.waste 5%) bag 0.150 48,000 48,000 7,200
- Install celcon wall m2 1.00 10,000 21,793 21,793
- Concrete lintel m 0.40 49,390 79,932 31,973
Total 110,000

56 Aerated concrete block wall (1:5) 175mm thick + lintel m2 1.00

- Aerated concrete block 590x190x175mm thk (incl.waste 5%) m3 0.163 370,000 351,500 57,207
- Drymix mortar MU 380 (incl.waste 5%) bag 0.175 48,000 48,000 8,400
- Install celcon wall m2 1.00 10,000 24,421 24,421
- Concrete lintel m 0.40 49,390 79,932 31,973
Total 122,000

57 Aerated concrete block wall (1:5) 200mm thick + lintel m2 1.00

- Aerated concrete block 590x190x200mm thk (incl.waste 5%) m3 0.186 370,000 351,500 65,379
- Drymix mortar MU 380 (incl.waste 5%) bag 0.200 48,000 48,000 9,600
- Install celcon wall m2 1.00 10,000 25,048 25,048
- Concrete lintel m 0.40 49,390 79,932 31,973
Total 132,000

58 Aerated concrete block wall (1:5) 250mm thick + lintel m2 1.00

- Aerated concrete block 590x190x250mm thk (incl.waste 5%) m3 0.233 370,000 351,500 81,724
- Drymix mortar MU 380 (incl.waste 5%) bag 0.250 48,000 48,000 12,000
- Install celcon wall m2 1.00 10,000 29,604 29,604
- Concrete lintel m 0.40 49,390 79,932 31,973
Total 155,300

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

- Mortar 1:5 (incl.waste 5%) m3 0.053 300,620 330,680 17,361
- Labour & trowel m2 1.00 6,500 10,239 10,239
Total 27,600

60 Plaster with smooth finish drymix to aerated concrete block wall m2 1.00
- Drymix mortar MU 301 (incl.waste 5%) bag 0.450 14,000 14,000 6,300
- Drymix mortar MU 200 (incl.waste 5%) bag 0.053 48,000 48,000 2,520
- Labour plaster m2 1.00 8,000 12,082 12,082
- Labour skimcoat m2 1.00 4,000 5,698 5,698
Total 26,600

61 Precast concrete panel wall 100mm thick m2 1.00

- Precast concrete wall 100mm thk ex.PATON m2 1.00 100,000 100,000 100,000
- Install precast concrete wall m2 1.00 55,000 55,000 55,000
- Seal & grout m2 1.00 50,000 50,160 50,160
- Handling, anchor & bracket m2 1.00 45,000 45,640 45,640
Total 250,800

62 Prepare and apply acrylic emulsion paint at stair m2 1.00

- Subcon't; acrylic emulsion paint at stair m2 1.00 14,000 18,000 18,000
Total 18,000

63 Prepare and apply weathershield paint m2 1.00

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

64 Ceramic wall tile 200 x 200mm ROMAN m2 1.00

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

Page 7 of 55 36858963.xls/summit contract-rev

The Summit
Kelapa gading - Jakarta
Contract

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE AMOUNT

Total 78,400

65 Ceramic skirting, 100mmH (non slip) m' 1.00

- Ceramic nosing tile 200x100mm ROMAN (incl.waste 5%) m' 1.05 4,550 4,323 4,539
- Adhesive MU 450 (incl.waste 5%) kg 1.05 1,450 1,860 1,953
- Grout AM 50 (incl.waste 5%) kg 0.11 6,500 6,500 683
- Install ceramic skirting tile m' 1.00 8,000 12,026 12,026
Total 19,200

66 Homogenous wall tile 600 x 600mm m2 1.00

- Homogenous wall tile 600x600mm-PC rates (incl.waste 5%) m2 1.05 136,200 129,390 135,860
- Adhesive MU 400 (incl.waste 5%) kg 5.25 1,920 2,460 12,915
- Grout AM 50 (incl.waste 5%) kg 0.315 6,500 6,500 2,048
- Install homogenous wall m2 1.00 17,500 23,178 23,178
Total 174,000

67 Homogenous wall tile 300 x 600mm m2 1.00

- Homogenous wall tile 300x600mm-PC rates (incl.waste 5%) m2 1.05 136,200 129,390 135,860
- Adhesive MU 400 (incl.waste 5%) kg 5.25 1,920 2,460 12,915
- Grout AM 50 (incl.waste 5%) kg 0.315 6,500 6,500 2,048
- Install homogenous wall m2 1.00 17,500 23,178 23,178
Total 174,000

68 Ceramic floor tile 200 x 200mm ROMAN m2 1.00

- Ceramic floor tile 200x200mm ROMAN (incl.waste 5%) m2 1.05 27,300 25,935 27,232
- Adhesive MU 450 (incl.waste 5%) kg 5.25 1,450 1,860 9,765
- Grout AM 50 (incl.waste 5%) kg 0.63 6,500 6,500 4,095
- Install ceramic floor m2 1.00 12,500 26,808 26,808
Total 67,900

69 Ceramic floor tile 300 x 300mm ROMAN m2 1.00

- Ceramic floor tile 300x300mm ROMAN (incl.waste 5%) m2 1.05 28,500 27,075 28,429
- Adhesive MU 450 (incl.waste 5%) kg 5.25 1,450 1,860 9,765
- Grout AM 50 (incl.waste 5%) kg 0.53 6,500 6,500 3,413
- Install ceramic floor m2 1.00 12,500 26,994 26,994
Total 68,600

70 Ceramic floor tile 333 x 333mm ROMAN m2 1.00

- Ceramic floor tile 333x333mm ROMAN (incl.waste 5%) m2 1.05 38,500 36,575 38,404
- Adhesive MU 450 (incl.waste 5%) kg 5.25 1,450 1,860 9,765
- Grout AM 50 (incl.waste 5%) kg 0.53 6,500 6,500 3,413
- Install ceramic floor m2 1.00 12,500 30,519 30,519
Total 82,100

71 Ceramic floor tile 400 x 400mm ROMAN m2 1.00

- Ceramic floor tile 400x400mm ROMAN (incl.waste 5%) m2 1.05 29,050 27,598 28,977
- Adhesive MU 450 (incl.waste 5%) kg 5.25 1,450 1,860 9,765
- Grout AM 50 (incl.waste 5%) kg 0.42 6,500 6,500 2,730
- Install ceramic floor m2 1.00 12,500 27,028 27,028
Total 68,500

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

- Ceramic nosing tile 200x100mm ROMAN (incl.waste 5%) m' 1.05 3,500 3,325 3,491
- Adhesive MU 450 (incl.waste 5%) kg 1.05 1,450 1,860 1,953

Page 8 of 55 36858963.xls/summit contract-rev

The Summit
Kelapa gading - Jakarta
Contract

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE AMOUNT

- Grout AM 50 (incl.waste 5%) kg 0.11 6,500 6,500 683

- Install ceramic nosing tile m' 1.00 8,000 11,773 11,773
Total 17,900

73 Homogenous floor tile 300 x 300mm m2 1.00

- Homogenous floor tile 300x300mm-PC rates (incl.waste 5%) m2 1.05 103,700 98,515 103,441
- Adhesive MU 450 (incl.waste 5%) kg 5.25 1,450 1,860 9,765
- Grout AM 50 (incl.waste 5%) kg 0.525 6,500 6,500 3,413
- Install homogeneous floor m2 1.00 15,000 19,082 19,082
Total 135,700

74 Homogenous floor tile 600 x 600mm m2 1.00

- Homogenous floor tile 600x600mm-PC rates (incl.waste 5%) m2 1.05 136,200 129,390 135,860
- Adhesive MU 450 (incl.waste 5%) kg 5.25 1,450 1,860 9,765
- Grout AM 50 (incl.waste 5%) kg 0.315 6,500 6,500 2,048
- Install homogeneous floor m2 1.00 15,000 21,128 21,128
Total 168,800

75 Skirting 100mm high, tile size 100 x 600 x 8mm thick m' 1.00
- Homogenous tile 100x600mm-PC rates (incl.waste 5%) m' 1.05 23,154 21,996 23,096
- Adhesive MU 450 (incl.waste 5%) kg 1.05 1,450 1,860 1,953
- Grout AM 50 (incl.waste 5%) kg 0.11 6,500 6,500 683
- Install homogeneous skirting m' 1.00 2,550 11,568 11,568
Total 37,300

76 Skirting 100mm high, tile size 100 x 300 x 8mm thick m' 1.00
- Homogenous tile 100x300mm-PC rates (incl.waste 5%) m' 1.05 31,110 29,555 31,032
- Adhesive MU 450 (incl.waste 5%) kg 1.05 1,450 1,860 1,953
- Grout AM 50 (incl.waste 5%) kg 0.11 6,500 6,500 683
- Install homogeneous skirting m' 1.00 4,500 16,832 16,832
Total 50,500

77 Screed (1:3); bed, 30mm thick with trowel smooth finish m2 1.00
- Mortar 1:3 (incl.waste 5%) m3 0.0315 400,580 440,640 13,880
- Labour & trowel m2 1.00 6,500 9,820 9,820
Total 23,700

78 Screed (1:3); bed, 20mm thick to receive ceramic floor tiles m2 1.00
- Mortar 1:3 (incl.waste 5%) m3 0.0210 400,580 440,640 9,253
- Labour m2 1.00 1,047 1,047
Total 10,300

79 Steel grille at ramp; gratting plat 40x10mm, steel frame 50x50x5m m' 1.00
- Subcon't; steel plate 40x10mm kg 11.00 10,080 12,930 142,230
- Subcon't; steel frame 50x50x5mm kg 9.07 10,080 12,940 117,370
Total 259,600

80 Floor hardener m2 1.00

- Subcon't; floor hardener 5kg/m2 ex.SIKA m2 1.00 9,000 11,500 11,500
Total 11,500

81 Waterproofing coating; floor in toilet& r. wudhu m2 1.00

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

Page 9 of 55 36858963.xls/summit contract-rev

The Summit
Kelapa gading - Jakarta
Contract

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE AMOUNT

Total 30,800

82 Paving stone, 80mm thick m2 1.00

- Paving stone, 80mm thick ex.CISANGKAN (incl.waste 5%) m2 1.05 52,500 49,875 52,369
- Install m2 1.00 12,500 34,431 34,431
Total 86,800

83 Single timber door (Electronic control room door type PB01),

double melaminto leave size 1040 x 2360mm high, cream color
duco paint, aluminium frame door 40 x 60mm, with louvre size
800 x 640mm high nr 1.00
- Subcon't; supply single door nr 1.000 1,871,770 2,345,370 2,345,370
- Subcon't; install single door nr 1.000 125,000 156,630 156,630
Total 2,502,000

84 Double steel door (Pump room door type PB07), overall size 1800
x 2400mm high, louvre size 2 x 600 x 2050mm high; including
hardware nr 1.00
- Subcon't; supply & install double steel door nr 1.000 4,879,000 6,262,910 6,262,910
- Subcon't; supply & install hardware nr 1.000 2,080,000 2,669,990 2,669,990
Total 8,932,900

85 Concrete platform for bathtub nr 1.00

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

86 Concrete platform for squating closet nr 1.00

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

Page 10 of 55 36858963.xls/summit contract-rev

The Summit
Kelapa gading - Jakarta
Contract

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE

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

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

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

- Bar D. 13mm (incl.waste 3%) kg 1.03 4,375
- Tying wire kg 0.015 4,350 3,850
- Spacer nr 0.112 330 290
- Subcon't fabrication & installation kg 1.00 350 310
Total

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

- Bar D. 16-25mm (incl.waste 3%) kg 1.03 4,350
- Tying wire kg 0.015 4,350 3,850
- Spacer nr 0.112 330 290
- Subcon't fabrication & installation kg 1.00 350 310
Total

4 Bar reinforcement BJTD-40; 16mm-25mm dia. (to matt found.) kg 1.00

- Bar D. 16-25mm (incl.waste 3%) kg 1.03 4,350
- Tying wire kg 0.015 4,350 3,850
- Spacer nr 0.112 330 290
- Support; rebar, steel pipes, angle, etc ls 1.00 1,250 960
- Subcon't fabrication & installation kg 1.00 800 620
Total

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

- Bar D. 29mm (incl.waste 3%) kg 1.03 4,375
- Tying wire kg 0.015 4,350 3,850
- Spacer nr 0.112 330 290
- Subcon't fabrication & installation kg 1.00 350 310
Total

6 Bar reinforcement BJTD-40; 29mm dia. (to matt found.) kg 1.00

- Bar D. 29mm (incl.waste 3%) kg 1.03 4,350
- Tying wire kg 0.015 4,350 3,850
- Spacer nr 0.112 330 290
- Support; rebar, steel pipes, angle, etc ls 1.00 1,250 960
- Subcon't fabrication & installation kg 1.00 350 620
Total

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

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

Page 11 of 55 36858963.xls/summit contract

The Summit
Kelapa gading - Jakarta
Contract

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE

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

- Bar D. 32mm (incl.waste 3%) kg 1.03 4,400
- Tying wire kg 0.015 4,350 3,850
- Spacer nr 0.112 330 290
- Support; rebar, steel pipes, angle, etc ls 1.00 1,250 960
- Subcon't fabrication & installation kg 1.00 350 620
Total

9 Wiremesh M6 one layer m2 1.00

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

10 Trimming and enlarge excavation m3 1.00

- Subcon't m3 1.00 7,740 8,500
Total

11 Excavation for basement not exceeding 1.50m deep m3 1.00

- Subcon't m3 1.00 14,700 16,200
Total

12 Disposal of excavated material off site m3 1.00

- Subcon't m3 1.00 18,650 24,000
Total

13 Backfilling m3 1.00
- Labour m3 1.00 15,000 19,300
- Equipment m3 1.00 2,180 2,800
Total

14 Cutt off bored piles 1000mm dia. no 1.00

- Subcon't cutting off pile no 1.00 100,000 129,360
- Subcon't disposal, cleaning,etc no 1.00 17,500 22,640
Total

15 Sand blinding,100mm thk for basement m2 1.00

- Sand bed (incl.waste 7.5%) m3 0.108 76,000 72,200
- Labour m3 0.10 5,000 6,130
- Equipment ls 1.00 2,180 4,926
Total

16 Sand blinding,100mm thk; horizontal m2 1.00

- Sand bed (incl.waste 7.5%) m3 0.108 76,000 72,200
- Labour m3 0.10 5,000 5,300
- Equipment ls 1.00 2,180 3,209
Total

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

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

Page 12 of 55 36858963.xls/summit contract

The Summit
Kelapa gading - Jakarta
Contract

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE

- Equipment ls 1.00 ga ada 806

Total

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

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

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

- Ready mix f'c 300 (incl.waste 5%) m3 1.05 332,000 316,288
- Labour m3 1.00 16,000 20,598
- Equipment ls 1.00 16,825 37,200
Total

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

- Ready mix f'c 350 (incl.waste 5%) m3 1.05 354,000 338,764
- Labour m3 1.00 16,000 20,598
- Equipment ls 1.00 16,825 37,200
Total

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

- Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145
- Labour m3 1.00 16,000 20,598
- Equipment ls 1.00 16,825 37,200
Total

22 Concrete grade f'c 400 kg/cm2 for matt foundation m3 1.00

- Ready mix f'c 400 (incl.waste 5%) m3 1.05 360,000 342,000
- Labour m3 1.00 16,000 20,598
- Thermocoppel & chilled water ls 1.00 20,500 23,980
- Mesh separator ls 1.00 3,342 4,023
- Equipment ls 1.00 16,825 37,200
Total

23 Concrete grade f'c 400 kg/cm2 for basement slab, 450mm thick m3 1.00
- Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145
- Labour m3 1.00 16,000 20,598
- Mesh separator ls 1.00 15,000 14,900
- Equipment ls 1.00 16,825 37,200
Total

24 Concrete grade f'c 400 kg/cm2 for basement slab, 400mm thick m3 1.00
- Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145
- Labour m3 1.00 16,000 20,598
- Mesh separator ls 1.00 15,000 17,500
- Equipment ls 1.00 16,825 37,200
Total

25 Concrete grade f'c 400 kg/cm2 for basement slab, 350mm thick m3 1.00
- Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145
- Labour m3 1.00 16,000 20,598
- Mesh separator ls 1.00 15,000 19,200

Page 13 of 55 36858963.xls/summit contract

The Summit
Kelapa gading - Jakarta
Contract

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE

- Equipment ls 1.00 16,825 37,200

Total

26 Concrete grade f'c 400 kg/cm2 for suspended slab, 300mm thick m3 1.00
- Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145
- Labour m3 1.00 16,000 20,598
- Mesh separator ls 1.00 15,000 22,700
- Equipment ls 1.00 16,825 37,200
Total

27 Concrete grade f'c 400 kg/cm2 for basement slab, 250mm thick m3 1.00
- Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145
- Labour m3 1.00 16,000 20,598
- Mesh separator ls 1.00 15,000 27,100
- Equipment ls 1.00 16,825 37,200
Total

28 Concrete grade f'c 400 kg/cm2 for basement slab, 150mm thick m3 1.00
- Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 361,145
- Labour m3 1.00 16,000 20,598
- Mesh separator ls 1.00 15,000 44,500
- Equipment ls 1.00 16,825 37,200
Total

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

- Ready mix f'c 500 (incl.waste 5%) m3 1.05 418,000 402,669
- Labour m3 1.00 16,000 20,598
- Equipment ls 1.00 16,825 37,200
Total

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

- Ready mix f'c 550 (incl.waste 5%) m3 1.05 446,000 430,955
- Labour m3 1.00 16,000 20,598
- Equipment ls 1.00 16,825 37,200
Total

31 Loss formwork for pile cap m2 1.00

- Concrete blockwall (incl.waste 5%) nr 12.50 1,300 1,300
- Mortar 1:5 m3 0.020 300,620 330,680
- Labour m2 1.00 10,000 19,636
Total

32 Loss formwork for matt foundation, 200mm thick m2 1.00

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

33 Formwork slab on grade m2 1.00

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

Page 14 of 55 36858963.xls/summit contract

The Summit
Kelapa gading - Jakarta
Contract

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE

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

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

34 Formwork column, wall m2 1.00

- Fabrication, installation & dismantle m2 1.00 58,000 68,590
- Equipment ls 1.00 5,000 5,910
Total

Waterproofing additive to surface of basement slabs, two coat

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

36 Waterstop m' 1.00

- Waterstop Volclay RX 101 m' 1.00 52,000 52,000
- Install m' 1.00 5,000 21,100
Total

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

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

38 Ficher chemical anchor vynilester hybrid nr 1.00

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

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

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

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

- Bar D. 16-25mm (incl.waste 3%) kg
- Cut, bend & fix kg 6.853 300 350
- Equipment ls 1.00 201
Total

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

- Bar D. 13mm (incl.waste 3%) kg
- Cut, bend & fix kg 0.811 300 350
- Equipment ls 1.00 16
Total

Page 15 of 55 36858963.xls/summit contract

The Summit
Kelapa gading - Jakarta
Contract

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE

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

- Bar D. 16-25mm (incl.waste 3%) kg
- Cut, bend & fix kg 1.516 300 350
- Equipment ls 1.00 161
Total

43 WF steel, size 400mm x 200mm x 8mm x 13mm (R1) (66 kg/m) kg 1.00
- Subcon't steel structure kg 1.00 10,180 13,100
Total

Reinforced roof screed bed laid to falls and crossfalls, min 50mm
44 thick m2 1.00
- Mortar 1:3 m3 0.05 400,580 440,640
- Wire mesh M6 m2 1.00 23,430 31,700
- Expansion joint; as specified m2 1.00 15,468 15,468
Total

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

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

46 Waterproofing membrane laid on concrete roof slab m2 1.00

- Supply & install waterproofing membrane Fosroc Torcel 3P m2 1.00 45,000 57,800
Total

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

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

48 Metal roof sheeting m2 1.00

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

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

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

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

- Local red brick (incl.waste 5%) nos 189 230 230
- Mortar 1:3 m3 0.047 400,580 440,640
- Install brickwall m2 1.00 10,000 19,259
- Concrete lintel m' 0.40 49,390 79,932

Page 16 of 55 36858963.xls/summit contract

The Summit
Kelapa gading - Jakarta
Contract

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE

Total

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

- Local red brick (incl.waste 5%) nos 189 230 230
- Mortar 1:3 m3 0.067 400,580 440,640
- Install brickwall m2 1.00 10,000 21,546
- Concrete lintel m' 0.40 49,390 79,932
Total

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

- Local red brick (incl.waste 5%) nos 95 230 230
- Mortar 1:5 m3 0.02 300,620 330,680
- Install brickwall m2 1.00 10,000 12,244
- Concrete lintel m' 0.40 49,390 79,932
Total

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

- Local red brick (incl.waste 5%) nos 147 230 230
- Mortar 1:5 m3 0.034 300,620 330,680
- Install brickwall m2 1.00 10,000 15,885
- Concrete lintel m' 0.40 49,390 79,932
Total

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

- Local red brick (incl.waste 5%) nos 189 230 230
- Mortar 1:5 m3 0.047 300,620 330,680
- Install brickwall m2 1.00 10,000 18,727
- Concrete lintel m' 0.40 49,390 79,932
Total

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

- Local red brick (incl.waste 5%) nos 242 230 230
- Mortar 1:5 m3 0.101 300,620 330,680
- Install brickwall m2 1.00 10,000 24,280
- Concrete lintel m' 0.40 49,390 79,932
Total

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

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

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

- Mortar 1:5 (incl.waste 5%) m3 0.025 300,620 330,680
- Labour plaster m2 1.00 8,000 11,329
- Portland cement @50 kg (incl.waste 5%) bag 0.025 28,000 28,000

Page 17 of 55 36858963.xls/summit contract

The Summit
Kelapa gading - Jakarta
Contract

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE

- Labour skimcoat m2 1.00 4,000 5,698

Total

58 Aerated concrete block wall (1:5) 100mm thick + lintel m2 1.00

- Aerated concrete block 590x190x100mm thk (incl.waste 5%) m3 0.093 360,000 342,000
- Drymix mortar MU 380 (incl.waste 5%) bag 0.100 48,000 48,000
- Install celcon wall m2 1.00 10,000 17,821
- Concrete lintel m 0.40 49,390 79,932
Total

59 Aerated concrete block wall (1:5) 150mm thick + lintel m2 1.00

- Aerated concrete block 590x190x150mm thk (incl.waste 5%) m3 0.140 370,000 351,500
- Drymix mortar MU 380 (incl.waste 5%) bag 0.150 48,000 48,000
- Install celcon wall m2 1.00 10,000 21,793
- Concrete lintel m 0.40 49,390 79,932
Total

60 Aerated concrete block wall (1:5) 175mm thick + lintel m2 1.00

- Aerated concrete block 590x190x175mm thk (incl.waste 5%) m3 0.163 370,000 351,500
- Drymix mortar MU 380 (incl.waste 5%) bag 0.175 48,000 48,000
- Install celcon wall m2 1.00 10,000 24,421
- Concrete lintel m 0.40 49,390 79,932
Total

61 Aerated concrete block wall (1:5) 200mm thick + lintel m2 1.00

- Aerated concrete block 590x190x200mm thk (incl.waste 5%) m3 0.186 370,000 351,500
- Drymix mortar MU 380 (incl.waste 5%) bag 0.200 48,000 48,000
- Install celcon wall m2 1.00 10,000 25,048
- Concrete lintel m 0.40 49,390 79,932
Total

62 Aerated concrete block wall (1:5) 250mm thick + lintel m2 1.00

- Aerated concrete block 590x190x250mm thk (incl.waste 5%) m3 0.233 370,000 351,500
- Drymix mortar MU 380 (incl.waste 5%) bag 0.250 48,000 48,000
- Install celcon wall m2 1.00 10,000 29,604
- Concrete lintel m 0.40 49,390 79,932
Total

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

- Mortar 1:5 (incl.waste 5%) m3 0.053 300,620 330,680
- Labour & trowel m2 1.00 6,500 10,239
Total

64 Plaster with smooth finish drymix to aerated concrete block wall m2 1.00
- Drymix mortar MU 301 (incl.waste 5%) bag 0.450 14,000 14,000
- Drymix mortar MU 200 (incl.waste 5%) bag 0.053 48,000 48,000
- Labour plaster m2 1.00 8,000 12,082
- Labour skimcoat m2 1.00 4,000 5,698

Page 18 of 55 36858963.xls/summit contract

The Summit
Kelapa gading - Jakarta
Contract

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE

Total

65 Precast concrete panel wall 100mm thick m2 1.00

- Precast concrete wall 100mm thk ex.PATON m2 1.00 100,000 100,000
- Install precast concrete wall m2 1.00 55,000 55,000
- Seal & grout m2 1.00 50,000 50,160
- Handling, anchor & bracket m2 1.00 45,000 45,640
Total

66 Prepare and apply acrylic emulsion paint at stair m2 1.00

- Subcon't; acrylic emulsion paint at stair m2 1.00 14,000 18,000
Total

67 Prepare and apply weathershield paint m2 1.00

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

68 Ceramic wall tile 200 x 200mm ROMAN m2 1.00

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

69 Ceramic skirting, 100mmH (non slip) m' 1.00

- Ceramic nosing tile 200x100mm ROMAN (incl.waste 5%) m' 1.05 4,550 4,323
- Adhesive MU 450 (incl.waste 5%) kg 1.05 1,450 1,860
- Grout AM 50 (incl.waste 5%) kg 0.11 6,500 6,500
- Install ceramic skirting tile m' 1.00 8,000 12,026
Total

70 Homogenous wall tile 600 x 600mm m2 1.00

- Homogenous wall tile 600x600mm-PC rates (incl.waste 5%) m2 1.05 136,200 129,390
- Adhesive MU 400 (incl.waste 5%) kg 5.25 1,920 2,460
- Grout AM 50 (incl.waste 5%) kg 0.315 6,500 6,500
- Install homogenous wall m2 1.00 17,500 23,178
Total

71 Homogenous wall tile 300 x 600mm m2 1.00

- Homogenous wall tile 300x600mm-PC rates (incl.waste 5%) m2 1.05 136,200 129,390
- Adhesive MU 400 (incl.waste 5%) kg 5.25 1,920 2,460
- Grout AM 50 (incl.waste 5%) kg 0.315 6,500 6,500
- Install homogenous wall m2 1.00 17,500 23,178
Total

72 Ceramic floor tile 200 x 200mm ROMAN m2 1.00

- Ceramic floor tile 200x200mm ROMAN (incl.waste 5%) m2 1.05 27,300 25,935
- Adhesive MU 450 (incl.waste 5%) kg 5.25 1,450 1,860
- Grout AM 50 (incl.waste 5%) kg 0.63 6,500 6,500
- Install ceramic floor m2 1.00 12,500 26,808
Total

73 Ceramic floor tile 300 x 300mm ROMAN m2 1.00

Page 19 of 55 36858963.xls/summit contract

The Summit
Kelapa gading - Jakarta
Contract

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE

- Ceramic floor tile 300x300mm ROMAN (incl.waste 5%) m2 1.05 28,500 27,075
- Adhesive MU 450 (incl.waste 5%) kg 5.25 1,450 1,860
- Grout AM 50 (incl.waste 5%) kg 0.53 6,500 6,500
- Install ceramic floor m2 1.00 12,500 26,994
Total

74 Ceramic floor tile 333 x 333mm ROMAN m2 1.00

- Ceramic floor tile 333x333mm ROMAN (incl.waste 5%) m2 1.05 38,500 36,575
- Adhesive MU 450 (incl.waste 5%) kg 5.25 1,450 1,860
- Grout AM 50 (incl.waste 5%) kg 0.53 6,500 6,500
- Install ceramic floor m2 1.00 12,500 30,519
Total

75 Ceramic floor tile 400 x 400mm ROMAN m2 1.00

- Ceramic floor tile 400x400mm ROMAN (incl.waste 5%) m2 1.05 29,050 27,598
- Adhesive MU 450 (incl.waste 5%) kg 5.25 1,450 1,860
- Grout AM 50 (incl.waste 5%) kg 0.42 6,500 6,500
- Install ceramic floor m2 1.00 12,500 27,028
Total

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

- Ceramic nosing tile 200x100mm ROMAN (incl.waste 5%) m' 1.05 3,500 3,325
- Adhesive MU 450 (incl.waste 5%) kg 1.05 1,450 1,860
- Grout AM 50 (incl.waste 5%) kg 0.11 6,500 6,500
- Install ceramic nosing tile m' 1.00 8,000 11,773
Total

77 Homogenous floor tile 300 x 300mm m2 1.00

- Homogenous floor tile 300x300mm-PC rates (incl.waste 5%) m2 1.05 103,700 98,515
- Adhesive MU 450 (incl.waste 5%) kg 5.25 1,450 1,860
- Grout AM 50 (incl.waste 5%) kg 0.525 6,500 6,500
- Install homogeneous floor m2 1.00 15,000 19,082
Total

78 Homogenous floor tile 600 x 600mm m2 1.00

- Homogenous floor tile 600x600mm-PC rates (incl.waste 5%) m2 1.05 136,200 129,390
- Adhesive MU 450 (incl.waste 5%) kg 5.25 1,450 1,860
- Grout AM 50 (incl.waste 5%) kg 0.315 6,500 6,500
- Install homogeneous floor m2 1.00 15,000 21,128
Total

79 Skirting 100mm high, tile size 100 x 600 x 8mm thick m' 1.00
- Homogenous tile 100x600mm-PC rates (incl.waste 5%) m' 1.05 23,154 21,996
- Adhesive MU 450 (incl.waste 5%) kg 1.05 1,450 1,860
- Grout AM 50 (incl.waste 5%) kg 0.11 6,500 6,500
- Install homogeneous skirting m' 1.00 2,550 11,568
Total

80 Skirting 100mm high, tile size 100 x 300 x 8mm thick m' 1.00

Page 20 of 55 36858963.xls/summit contract

The Summit
Kelapa gading - Jakarta
Contract

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE

- Homogenous tile 100x300mm-PC rates (incl.waste 5%) m' 1.05 31,110 29,555
- Adhesive MU 450 (incl.waste 5%) kg 1.05 1,450 1,860
- Grout AM 50 (incl.waste 5%) kg 0.11 6,500 6,500
- Install homogeneous skirting m' 1.00 4,500 16,832
Total

81 Screed (1:3); bed, 30mm thick with trowel smooth finish m2 1.00
- Mortar 1:3 (incl.waste 5%) m3 0.0315 400,580 440,640
- Labour & trowel m2 1.00 6,500 9,820
Total

82 Screed (1:3); bed, 20mm thick to receive ceramic floor tiles m2 1.00
- Mortar 1:3 (incl.waste 5%) m3 0.0210 400,580 440,640
- Labour m2 1.00 1,047
Total

83 Steel grille at drainage size 20x30x260mm m' 1.00

- Subcon't; steel grille 20x30x260mm @30mm kg 16.11 11,200 14,350
- Subcon't; steel frame 30x30x3mm kg 2.72 10,080 12,912
Total

84 Steel grille at ramp; gratting plat 40x10mm, steel frame 50x50x5m m' 1.00
- Subcon't; steel plate 40x10mm kg 11.00 10,080 12,930
- Subcon't; steel frame 50x50x5mm kg 9.07 10,080 12,940
Total

85 Floor hardener m2 1.00

- Subcon't; floor hardener 5kg/m2 ex.SIKA m2 1.00 9,000 11,500
Total

86 Waterproofing coating; floor in toilet& r. wudhu m2 1.00

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

87 Paving stone, 80mm thick m2 1.00

- Paving stone, 80mm thick ex.CISANGKAN (incl.waste 5%) m2 1.05 52,500 52,500
- Install m2 1.00 12,500 31,675
Total

88 Single timber door (Electronic control room door type PB01),

double melaminto leave size 1040 x 2360mm high, cream color
duco paint, aluminium frame door 40 x 60mm, with louvre size
800 x 640mm high nr 1.00
- Subcon't; supply single door nr 1.000 1,871,770 2,345,370
- Subcon't; install single door nr 1.000 125,000 156,630
Total

89 Double steel door (Pump room door type PB07), overall size 1800
x 2400mm high, louvre size 2 x 600 x 2050mm high; including
hardware nr 1.00
- Subcon't; supply & install double steel door nr 1.000 4,879,000 6,262,910
- Subcon't; supply & install hardware nr 1.000 2,080,000 2,669,990
Total

Page 21 of 55 36858963.xls/summit contract

The Summit
Kelapa gading - Jakarta
Contract

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE

90 Concrete platform for bathtub nr 1.00

- Brickwork 1:3; 100mm thk m2 0.97 60,011 75,700
- Sirtu m3 0.372 78,580 62,255
- Plaster 1:3 m2 0.97 18,010 22,796
Total

91 Concrete platform for squating closet nr 1.00

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

Page 22 of 55 36858963.xls/summit contract

AMOUNT

-
58
32
310
400

-
58
32
310
400

-
58
32
310
400

-
58
32
960
620
1,670

-
58
32
310
400

-
58
32
960
620
1,670

-
58
32
310
400

Page 23 of 55 36858963.xls/summit contract

AMOUNT

-
58
32
960
620
1,670

20,544
658
10,498
31,700

8,500
8,500

16,200
16,200

24,000
24,000

19,300
2,800
22,100

129,360
22,640
152,000

7,762
613
4,926
13,300

7,762
530
3,209
11,500

13,123
7,571

Page 24 of 55 36858963.xls/summit contract

AMOUNT

806
21,500

318,203
20,598
37,200
376,000

332,103
20,598
37,200
389,900

355,703
20,598
37,200
413,500

379,203
20,598
37,200
437,000

359,100
20,598
23,980
4,023
37,200
444,900

379,203
20,598
14,900
37,200
451,900

379,203
20,598
17,500
37,200
454,500

379,203
20,598
19,200

Page 25 of 55 36858963.xls/summit contract

AMOUNT

37,200
456,200

379,203
20,598
22,700
37,200
459,700

379,203
20,598
27,100
37,200
464,100

379,203
20,598
44,500
37,200
481,500

422,803
20,598
37,200
480,600

452,503
20,598
37,200
510,300

16,250
6,614
19,636
42,500

45,045
34,721
24,761
31,973
136,500

8,379
18,240

Page 26 of 55 36858963.xls/summit contract

AMOUNT

1,330
299
18,622
1,830
48,700

68,590
5,910
74,500

43,000
16,000
59,000

52,000
21,100
73,100

73,100
235,620
9,680
318,400

78,600
78,600

-
1,638
162
1,800

-
2,399
201
2,600

284
16
300

Page 27 of 55 36858963.xls/summit contract

AMOUNT

531
161
692

13,100
13,100

22,032
31,700
15,468
69,200

22,032
1,995
1,197
2,793
18,583
46,600

57,800
57,800

82,060
12,840
94,900

95,600
95,600

21,850
9,253
12,635
31,961
75,700

43,470
20,710
19,259
31,961

Page 28 of 55 36858963.xls/summit contract

AMOUNT

115,400

43,470
29,523
21,546
31,961
126,500

21,850
6,944
12,244
31,961
73,000

33,810
11,243
15,885
31,961
92,900

43,470
15,542
18,727
31,961
109,700

55,660
33,399
24,280
31,961
145,300

11,016
11,780
706
5,698
29,200

8,267
11,329
706

Page 29 of 55 36858963.xls/summit contract

AMOUNT

5,698
26,000

31,806
4,800
17,821
31,973
86,400

49,034
7,200
21,793
31,973
110,000

57,207
8,400
24,421
31,973
122,000

65,379
9,600
25,048
31,973
132,000

81,724
12,000
29,604
31,973
155,300

17,361
10,239
27,600

6,300
2,520
12,082
5,698

Page 30 of 55 36858963.xls/summit contract

AMOUNT

26,600

100,000
55,000
50,160
45,640
250,800

18,000
18,000

18,600
18,600

30,374
12,915
4,095
31,016
78,400

4,539
1,953
683
12,026
19,200

135,860
12,915
2,048
23,178
174,000

135,860
12,915
2,048
23,178
174,000

27,232
9,765
4,095
26,808
67,900

Page 31 of 55 36858963.xls/summit contract

AMOUNT

28,429
9,765
3,413
26,994
68,600

38,404
9,765
3,413
30,519
82,100

28,977
9,765
2,730
27,028
68,500

3,491
1,953
683
11,773
17,900

103,441
9,765
3,413
19,082
135,700

135,860
9,765
2,048
21,128
168,800

23,096
1,953
683
11,568
37,300

Page 32 of 55 36858963.xls/summit contract

AMOUNT

31,032
1,953
683
16,832
50,500

13,880
9,820
23,700

9,253
1,047
10,300

231,179
35,122
266,300

142,230
117,370
259,600

11,500
11,500

30,800
30,800

55,125
31,675
86,800

2,345,370
156,630
2,502,000

6,262,910
2,669,990
8,932,900

Page 33 of 55 36858963.xls/summit contract

AMOUNT

73,429
23,159
22,112
118,700

38,447
6,475
11,578
56,500

Page 34 of 55 36858963.xls/summit contract

The Summit
Kelapa gading - Jakarta
Submission : 19-04-2005

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE AMOUNT

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

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

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

- Bar D. 13mm (incl.waste 3%) kg 1.03 4,375 4,375 4,506
- Tying wire kg 0.015 1,800 1,800 27
- Spacer nr 0.112 268 270 30
- Equipment ls 1.00 42 47 47
- Fabrication & installation kg 1.00 300 300 300
Total 4,910

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

- Bar D. 16mm-25mm (incl.waste 3%) kg 1.03 4,350 4,350 4,481
- Tying wire kg 0.015 1,800 1,800 27
- Spacer nr 0.112 268 270 30
- Equipment ls 1.00 42 42 42
- Fabrication & installation kg 1.00 300 300 300
Total 4,880

Bar reinforcement BJTD-40; 16mm-25mm dia. (to matt found.) kg 1.00

- Bar D. 16mm-25mm (incl.waste 3%) kg 1.03 4,350 4,350 4,481
- Tying wire kg 0.015 1,800 1,800 27
- Spacer nr 0.112 268 270 30
- Support; D22mm @1m ls 1.00 1,250 1,250 1,250
- Equipment ls 1.00 42 42 42
- Fabrication & installation kg 1.00 300 300 300
Total 6,130

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

- Bar D. 29mm (incl.waste 3%) kg 1.03 4,375 4,375 4,506
- Tying wire kg 0.015 1,800 1,800 27
- Spacer nr 0.112 268 270 30
- Equipment ls 1.00 42 47 47
- Fabrication & installation kg 1.00 300 300 300
Total 4,910

Bar reinforcement BJTD-40; 29mm dia. (to matt found.) kg 1.00

- Bar D. 29mm (incl.waste 3%) kg 1.03 4,375 4,375 4,506
- Tying wire kg 0.015 1,800 1,800 27
- Spacer nr 0.112 268 270 30
- Support; D22mm @1m ls 1.00 1,250 1,250 1,250
- Equipment ls 1.00 42 47 47
- Fabrication & installation kg 1.00 300 300 300
Total 6,160

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

- Bar D. 32mm (incl.waste 3%) kg 1.03 4,400 4,400 4,532

Page 35 of 55 36858963.xls/summit rev02

The Summit
Kelapa gading - Jakarta
Submission : 19-04-2005

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE AMOUNT

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

- Spacer nr 0.112 268 270 30
- Equipment ls 1.00 42 41 41
- Fabrication & installation kg 1.00 300 300 300
Total 4,930

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

- Bar D. 32mm (incl.waste 3%) kg 1.03 4,400 4,400 4,532
- Tying wire kg 0.015 1,800 1,800 27
- Spacer nr 0.112 268 270 30
- Support; D22mm @1m ls 1.00 1,250 1,250 1,250
- Equipment ls 1.00 42 41 41
- Fabrication & installation kg 1.00 300 300 300
Total 6,180

Concrete grade f'c 250 kg/cm2 m3 1.00

- Ready mix f'c 250 (incl.waste 5%) m3 1.05 319,000 319,000 334,950
- Labour m3 1.00 16,000 16,180 16,180
- Equipment ls 1.00 16,825 20,670 20,670
Total 371,800

Concrete grade f'c 300 kg/cm2 m3 1.00

- Ready mix f'c 300 (incl.waste 5%) m3 1.05 332,000 332,000 348,600
- Labour m3 1.00 16,000 16,170 16,170
- Equipment ls 1.00 16,825 20,730 20,730
Total 385,500

Concrete grade f'c 350 kg/cm2 m3 1.00

- Ready mix f'c 350 (incl.waste 5%) m3 1.05 354,000 354,000 371,700
- Labour m3 1.00 16,000 16,160 16,160
- Equipment ls 1.00 16,825 20,640 20,640
Total 408,500

Concrete grade f'c 400 kg/cm2 m3 1.00

- Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 377,000 395,850
- Labour m3 1.00 16,000 16,140 16,140
- Equipment ls 1.00 16,825 20,510 20,510
Total 432,500

Concrete grade f'c 400 kg/cm2 for matt foundation m3 1.00

- Ready mix f'c 400 (incl.waste 5%) m3 1.05 360,000 360,000 378,000
- Labour m3 1.00 16,000 21,020 21,020
- Thermocoppel & chilled water ls 1.00 20,500 20,760 20,760
- Mesh separator ls 1.00 3,342 3,380 3,380
- Equipment ls 1.00 16,825 17,040 17,040
Total 440,200

Concrete grade f'c 400 kg/cm2 for basement slab, 400mm thick m3 1.00
- Ready mix f'c 400 (incl.waste 5%) m3 1.05 377,000 377,000 395,850
- Labour m3 1.00 16,000 16,140 16,140
- Mesh separator ls 1.00 15,000 15,170 15,170
- Equipment ls 1.00 16,825 21,540 21,540

Page 36 of 55 36858963.xls/summit rev02

The Summit
Kelapa gading - Jakarta
Submission : 19-04-2005

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE AMOUNT

Total 448,700

Concrete grade f'c 500 kg/cm2 m3 1.00

- Ready mix f'c 500 (incl.waste 5%) m3 1.05 418,000 418,000 438,900
- Labour m3 1.00 16,000 16,120 16,120
- Equipment ls 1.00 16,825 20,180 20,180
Total 475,200

Concrete grade f'c 550 kg/cm2 m3 1.00

- Ready mix f'c 550 (incl.waste 5%) m3 1.05 446,000 446,000 468,300
- Labour m3 1.00 16,000 16,130 16,130
- Equipment ls 1.00 16,825 20,670 20,670
Total 505,100

Loss formwork for matt foundation, 200mm thick m2 1.00

- Concrete blockwall nr 33.00 1,300 1,800 59,400
- Mortar 1:5 m3 0.105 300,592 416,610 43,744
- Install blockwall m2 1.00 10,000 13,920 13,920
- Concrete lintel m 0.40 51,837 71,840 28,736
Total 145,800

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

- Local red brick (incl.waste 5%) nos 90.00 230 310 27,900
- Mortar 1:3 m3 0.02 400,576 542,230 11,387
- Install brickwall m2 1.00 10,000 13,655 13,655
- Concrete lintel m' 0.40 51,837 70,170 28,058
Total 81,000

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

- Local red brick (incl.waste 5%) nos 180.00 230 310 55,800
- Mortar 1:3 m3 0.05 400,576 542,230 25,485
- Install brickwall m2 1.00 10,000 13,993 13,993
- Concrete lintel m' 0.40 51,837 70,330 28,122
Total 123,400

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

- Mortar 1:3 (incl.waste 5%) m3 0.025 400,576 542,230 13,556
- Labour plaster m2 1.00 8,000 11,297 11,297
- Portland cement @50 kg (incl.waste 5%) bag 0.02 28,000 38,630 927
- Labour skimcoat m2 1.00 4,000 5,520 5,520
Total 31,300

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

- Celcon block 590x190x100mm thk m3 0.086 378,000 551,650 47,442
- Drymix mortar MU 380 (incl.waste 5%) bag 0.10 1,400 2,040 204
- Install celcon wall m2 1.00 10,000 14,594 14,594
- Concrete lintel m 0.40 51,837 75,650 30,260
Total 92,500

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

- Celcon block 590x190x150mm thk m3 0.086 388,500 710,700 61,120
- Drymix mortar MU 380 (incl.waste 5%) bag 0.10 1,400 2,040 204
- Install celcon wall m2 1.00 10,000 18,344 18,344
- Concrete lintel m 0.40 51,837 94,830 37,932
Total 117,600

Celcon (1:5) 175mm thick + lintel m2 1.00

Page 37 of 55 36858963.xls/summit rev02

The Summit
Kelapa gading - Jakarta
Submission : 19-04-2005

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE AMOUNT

- Celcon block 590x190x175mm thk m3 0.086 388,500 710,700 61,120

- Drymix mortar MU 380 (incl.waste 5%) bag 0.10 1,400 2,040 204
- Install celcon wall m2 1.00 10,000 27,896 27,896
- Concrete lintel m 0.40 51,837 106,200 42,480
Total 131,700

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

- Celcon block 590x190x200mm thk m3 0.086 388,500 710,700 61,120
- Drymix mortar MU 380 (incl.waste 5%) bag 0.10 1,400 2,040 204
- Install celcon wall m2 1.00 10,000 34,264 34,264
- Concrete lintel m 0.40 51,837 113,780 45,512
Total 141,100

Celcon (1:5) 250mm thick + lintel m2 1.00

- Celcon block 590x190x250mm thk m3 0.086 388,500 710,700 61,120
- Drymix mortar MU 380 (incl.waste 5%) bag 0.10 1,400 2,040 204
- Install celcon wall m2 1.00 10,000 51,744 51,744
- Concrete lintel m 0.40 51,837 134,580 53,832
Total 166,900

Plaster + skimcoat drymix to celcon wall m2 1.00

- Drymix mortar MU 301 (incl.waste 5%) bag 0.450 14,700 19,890 8,951
- Drymix mortar MU 200 (incl.waste 5%) bag 0.05 50,400 68,200 3,410
- Labour plaster m2 1.00 8,000 10,830 10,830
- Labour skimcoat m2 1.00 4,000 5,410 5,410
Total 28,600

Ceramic wall tile 200 x 200mm ROMAN m2 1.00

- Ceramic wall tile 200x200mm ROMAN (incl.waste 5%) m2 1.05 31,970 42,960 45,108
- Adhesivet MU 400 (incl.waste 5%) kg 5.00 2,020 2,710 13,555
- Grout AM 50 (incl.waste 5%) kg 0.60 6,500 8,740 5,254
- Install ceramic wall m2 1.00 15,000 20,182 20,182
Total 84,100

Homogenous wall tile 600 x 600mm GRANITO m2 1.00

- Homogenous wall tile 600x600mm GRANITO (incl.waste 5%) m2 1.05 143,330 189,910 199,406
- Adhesivet MU 400 (incl.waste 5%) kg 5.00 2,360 2,710 13,555
- Grout AM 50 (incl.waste 5%) kg 0.30 6,500 8,740 2,622
- Install homogenous wall m2 1.00 15,000 21,917 21,917
Total 237,500

Ceramic floor tile 200 x 200mm ROMAN m2 1.00

- Ceramic floor tile 200x200mm ROMAN (incl.waste 5%) m2 1.05 28,670 38,520 40,446
- Adhesivet MU 450 (incl.waste 5%) kg 5.00 1,520 2,040 10,200
- Grout AM 50 (incl.waste 5%) kg 0.60 6,500 8,740 5,244
- Install ceramic floor m2 1.00 12,500 16,810 16,810
Total 72,700

Ceramic floor tile 400 x 400mm ROMAN m2 1.00

- Ceramic floor tile 400x400mm ROMAN (incl.waste 5%) m2 1.05 30,500 39,190 41,150
- Adhesivet MU 450 (incl.waste 5%) kg 5.00 2,000 2,040 10,200
- Grout AM 50 (incl.waste 5%) kg 0.40 6,500 8,740 3,496

Page 38 of 55 36858963.xls/summit rev02

The Summit
Kelapa gading - Jakarta
Submission : 19-04-2005

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE AMOUNT

- Install ceramic floor m2 1.00 12,500 18,554 18,554

Total 73,400

Homogenous floor tile 300 x 300mm m2 1.00

- Homogenous floor tile 300x300mm GRANITO (incl.waste 5%) m2 1.05 103,700 103,700 108,885
- Adhesivet MU 450 (incl.waste 5%) kg 5.00 2,000 2,040 10,200
- Grout AM 50 (incl.waste 5%) kg 0.50 6,500 8,740 4,370
- Install ceramic floor m2 1.00 12,500 11,545 11,545
Total 135,000

Homogenous floor tile 600 x 600mm m2 1.00

- Homogenous floor tile 600x600mm GRANITO (incl.waste 5%) m2 1.05 136,200 136,200 143,010
- Adhesivet MU 450 (incl.waste 5%) kg 5.00 2,000 2,040 10,200
- Grout AM 50 (incl.waste 5%) kg 0.30 6,500 8,740 2,622
- Install ceramic floor m2 1.00 12,500 11,668 11,668
Total 167,500

Page 39 of 55 36858963.xls/summit rev02

The Summit
Kelapa gading - Jakarta

READY MIX SUPPLIER

No Material Unit Price (Rp) Remarks

1 Readymix concrete Bo m3 257,000 Trumix; 13 (-1/+2)

2 Readymix concrete f'c 250 m3 319,000 Trumix; 13 (-1/+2)
3 Readymix concrete f'c 300 m3 332,000 Trumix; 13 (-1/+2)
4 Readymix concrete f'c 350 m3 354,000 Trumix; 13 (-1/+2)
5 Readymix concrete f'c 400 m3 377,000 Trumix; 13 (-1/+2)
6 Readymix concrete f'c 400 (MF) m3 360,000 Trumix; 13 (-1/+2)
7 Readymix concrete f'c 500 m3 418,000 Trumix; 13 (-1/+2)
8 Readymix concrete f'c 550 m3 446,000 Trumix; 13 (-1/+2)

Page 40 of 55
The Summit
Kelapa gading - Jakarta
Submission : 08-04-2005

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE

Bar reinforcement BJTD-40; 10mm dia. kg 100.00%

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

Bar reinforcement BJTD-40; 13mm dia. kg 100.00%

- Bar D. 10mm (incl.waste 3%) kg 103.00% 4,675 4,675
- Tying wire kg 1.50% 1,650 1,650
- Spacer nr 11.20% 268 270
- Equipment ls 100.00% 42 50
- Fabrication & installation kg 100.00% 150 150
Total

Bar reinforcement BJTD-40; 16mm-25mm dia. kg 100.00%

- Bar D. 10mm (incl.waste 3%) kg 103.00% 4,650 4,650
- Tying wire kg 1.50% 1,800 1,800
- Spacer nr 11.20% 268 270
- Equipment ls 100.00% 42 43
- Fabrication & installation kg 100.00% 150 150
Total

Bar reinforcement BJTD-40; 16mm-25mm dia. (to matt found.) kg 100.00%

- Bar D. 10mm (incl.waste 3%) kg 103.00% 4,650 4,650
- Tying wire kg 1.50% 1,800 1,800
- Spacer nr 11.20% 268 270
- Support; D22mm @1m ls 100.00% 1,200 1,200
- Equipment ls 100.00% 42 43
- Fabrication & installation kg 100.00% 250 250
Total

Bar reinforcement BJTD-40; 29mm dia. kg 100.00%

- Bar D. 10mm (incl.waste 3%) kg 103.00% 4,675 4,675
- Tying wire kg 1.50% 1,650 1,650
- Spacer nr 11.20% 268 270
- Equipment ls 100.00% 42 50
- Fabrication & installation kg 100.00% 150 150
Total

Bar reinforcement BJTD-40; 29mm dia. (to matt found.) kg 100.00%

- Bar D. 10mm (incl.waste 3%) kg 103.00% 4,675 4,675
- Tying wire kg 1.50% 1,800 1,800
- Spacer nr 11.20% 268 270
- Support; D22mm @1m ls 100.00% 1,200 1,194
- Equipment ls 100.00% 42 44
- Fabrication & installation kg 100.00% 250 250
Total

Page 41 of 55 36858963.xls/summit rev01

The Summit
Kelapa gading - Jakarta
Submission : 08-04-2005

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE

Bar reinforcement BJTD-40; 32mm dia. kg 100.00%

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

Bar reinforcement BJTD-40; 32mm dia. (to matt found.) kg 100.00%

- Bar D. 10mm (incl.waste 3%) kg 103.00% 4,700 4,700
- Tying wire kg 1.50% 1,800 1,800
- Spacer nr 11.20% 268 270
- Support; D22mm @1m ls 100.00% 1,200 1,198
- Equipment ls 100.00% 42 44
- Fabrication & installation kg 100.00% 250 250
Total

Concrete grade f'c 250 kg/cm2 m3 100.00%

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

Concrete grade f'c 300 kg/cm2 m3 100.00%

- Ready mix f'c 300 (incl.waste 5%) m3 105.00% 324,000 463,950
- Labour m3 100.00% 8,000 11,460
- Equipment ls 100.00% 16,825 24,092
Total

Concrete grade f'c 350 kg/cm2 m3 100.00%

- Ready mix f'c 350 (incl.waste 5%) m3 105.00% 341,000 487,530
- Labour m3 100.00% 8,000 11,440
- Equipment ls 100.00% 16,825 24,053
Total

Concrete grade f'c 400 kg/cm2 m3 100.00%

- Ready mix f'c 400 (incl.waste 5%) m3 105.00% 368,000 523,960
- Labour m3 100.00% 8,000 11,390
- Equipment ls 100.00% 16,825 23,952
Total

Concrete grade f'c 400 kg/cm2 for matt foundation m3 100.00%

- Ready mix f'c 400 (incl.waste 5%) m3 105.00% 368,000 523,960
- Labour m3 100.00% 8,000 11,390
- Thermocoppel & chilled water ls 100.00% 20,500 28,942
- Mesh separator ls 100.00% 3,342 4,760
- Equipment ls 100.00% 16,825 23,950
Total

Page 42 of 55 36858963.xls/summit rev01

The Summit
Kelapa gading - Jakarta
Submission : 08-04-2005

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE

Concrete grade f'c 400 kg/cm2 for basement slab, 400mm thick m3 100.00%
- Ready mix f'c 400 (incl.waste 5%) m3 105.00% 368,000 523,960
- Labour m3 100.00% 8,000 11,390
- Mesh separator ls 100.00% 15,000 21,400
- Equipment ls 100.00% 16,825 25,052
Total

Concrete grade f'c 500 kg/cm2 m3 100.00%

- Ready mix f'c 500 (incl.waste 5%) m3 105.00% 404,000 572,230
- Labour m3 100.00% 8,000 11,330
- Equipment ls 100.00% 16,825 23,828
Total

Concrete grade f'c 550 kg/cm2 m3 100.00%

- Ready mix f'c 550 (incl.waste 5%) m3 105.00% 444,000 625,820
- Labour m3 100.00% 8,000 11,280
- Equipment ls 100.00% 16,825 23,709
Total

Loss formwork for matt foundation, 200mm thick m2 100.00%

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

Brickwork (1:3) 100mm thick + lintel m2 100.00%

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

Brickwork (1:3) 200mm thick + lintel m2 100.00%

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

Plaster (1:3) + skimcoat to wall m2 100.00%

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

Celcon (1:5) 100mm thick + lintel m2 100.00%

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

Page 43 of 55 36858963.xls/summit rev01

The Summit
Kelapa gading - Jakarta
Submission : 08-04-2005

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE

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

- Concrete lintel m 40.00% 51,837 74,260
Total

Celcon (1:5) 150mm thick + lintel m2 100.00%

- Celcon block 590x190x150mm thk m3 8.60% 445,725 808,920
- Drymix mortar MU 380 (incl.waste 5%) bag 10.00% 1,400 2,010
- Install celcon wall m2 100.00% 10,000 18,200
- Concrete lintel m 40.00% 51,837 94,080
Total

Celcon (1:5) 175mm thick + lintel m2 100.00%

- Celcon block 590x190x175mm thk m3 8.60% 445,725 808,920
- Drymix mortar MU 380 (incl.waste 5%) bag 10.00% 1,400 2,010
- Install celcon wall m2 100.00% 10,000 29,196
- Concrete lintel m 40.00% 51,837 105,840
Total

Celcon (1:5) 200mm thick + lintel m2 100.00%

- Celcon block 590x190x200mm thk m3 8.60% 445,725 808,920
- Drymix mortar MU 380 (incl.waste 5%) bag 10.00% 1,400 2,010
- Install celcon wall m2 100.00% 10,000 37,044
- Concrete lintel m 40.00% 51,837 114,220
Total

Celcon (1:5) 250mm thick + lintel m2 100.00%

- Celcon block 590x190x250mm thk m3 8.60% 445,725 808,920
- Drymix mortar MU 380 (incl.waste 5%) bag 10.00% 1,400 2,010
- Install celcon wall m2 100.00% 10,000 56,724
- Concrete lintel m 40.00% 51,837 135,270
Total

Plaster + skimcoat drymix to celcon wall m2 100.00%

- Drymix mortar MU 301 (incl.waste 5%) bag 45.00% 14,700 19,410
- Drymix mortar MU 200 (incl.waste 5%) bag 5.00% 50,400 66,530
- Labour plaster m2 100.00% 8,000 10,559
- Labour skimcoat m2 100.00% 4,000 5,280
Total

Ceramic wall tile 200 x 200mm ROMAN m2 100.00%

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

Homogenous wall tile 600 x 600mm GRANITO m2 100.00%

- Homogenous wall tile 600x600mm GRANITO (incl.waste 5%) m2 105.00% 143,330 185,670
- Adhesivet MU 400 (incl.waste 5%) kg 500.20% 2,360 2,660
- Grout AM 50 (incl.waste 5%) kg 30.00% 6,500 8,550
- Install homogenous wall m2 100.00% 15,000 21,376
Total

Page 44 of 55 36858963.xls/summit rev01

The Summit
Kelapa gading - Jakarta
Submission : 08-04-2005

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY rate RATE

Ceramic floor tile 200 x 200mm ROMAN m2 100.00%

- Ceramic floor tile 200x200mm ROMAN (incl.waste 5%) m2 105.00% 28,670 37,680
- Adhesivet MU 450 (incl.waste 5%) kg 500.00% 1,520 2,000
- Grout AM 50 (incl.waste 5%) kg 60.00% 6,500 8,550
- Install ceramic floor m2 100.00% 12,500 16,406
Total

Ceramic floor tile 400 x 400mm ROMAN m2 100.00%

- Ceramic floor tile 400x400mm ROMAN (incl.waste 5%) m2 105.00% 30,500 38,340
- Adhesivet MU 450 (incl.waste 5%) kg 500.00% 2,000 2,000
- Grout AM 50 (incl.waste 5%) kg 40.00% 6,500 8,550
- Install ceramic floor m2 100.00% 12,500 18,123
Total

Homogenous floor tile 300 x 300mm GRANITO m2 100.00%

- Homogenous floor tile 300x300mm GRANITO (incl.waste 5%) m2 105.00% 110,250 142,420
- Adhesivet MU 450 (incl.waste 5%) kg 500.00% 2,000 2,000
- Grout AM 50 (incl.waste 5%) kg 50.00% 6,500 8,550
- Install ceramic floor m2 100.00% 12,500 18,984
Total

Homogenous floor tile 600 x 600mm GRANITO m2 100.00%

- Homogenous floor tile 600x600mm GRANITO (incl.waste 5%) m2 105.00% 143,330 185,650
- Adhesivet MU 450 (incl.waste 5%) kg 500.00% 2,000 2,000
- Grout AM 50 (incl.waste 5%) kg 30.00% 6,500 8,550
- Install ceramic floor m2 100.00% 12,500 19,102
Total

Page 45 of 55 36858963.xls/summit rev01

AMOUNT

4,841
25
30
44
150
5,090

4,815
25
30
50
150
5,070

4,790
27
30
43
150
5,040

4,790
27
30
1,200
43
250
6,340

4,815
25
30
50
150
5,070

4,815
27
30
1,194
44
250
6,360

Page 46 of 55 36858963.xls/summit rev01

AMOUNT

4,841
25
30
44
150
5,090

4,841
27
30
1,198
44
250
6,390

469,140
11,490
24,170
504,800

487,148
11,460
24,092
522,700

511,907
11,440
24,053
547,400

550,158
11,390
23,952
585,500

550,158
11,390
28,942
4,760
23,950
619,200

Page 47 of 55 36858963.xls/summit rev01

AMOUNT

550,158
11,390
21,400
25,052
608,000

600,842
11,330
23,828
636,000

657,111
11,280
23,709
692,100

58,410
43,085
13,801
28,304
143,600

41,400
11,495
14,079
28,326
95,300

82,800
25,727
15,431
28,542
152,500

13,685
10,609
906
5,400
30,600

52,972
201

Page 48 of 55 36858963.xls/summit rev01

AMOUNT

14,323
29,704
97,200

69,567
201
18,200
37,632
125,600

69,567
201
29,196
42,336
141,300

69,567
201
37,044
45,688
152,500

69,567
201
56,724
54,108
180,600

8,735
3,327
10,559
5,280
27,900

44,142
13,305
5,140
19,713
82,300

194,954
13,305
2,565
21,376
232,200

Page 49 of 55 36858963.xls/summit rev01

AMOUNT

39,564
10,000
5,130
16,406
71,100

40,257
10,000
3,420
18,123
71,800

149,541
10,000
4,275
18,984
182,800

194,933
10,000
2,565
19,102
226,600

Page 50 of 55 36858963.xls/summit rev01

The Summit
Kelapa gading - Jakarta

Submission : 21-03-2005

UNIT PRICE BREAKDOWN

NO. DESCRIPTION UNIT QTY RATE AMOUNT

1 Bar reinforcement BJTD-40 kg 1.00

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

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

Ready mix f'c 250 (incl.waste 5%) m3 1.00 498,910 498,910
Labour m3 1.00 11,340 11,340
Equipment ls 1.00 23,850 23,850
Total 534,100

3 Loss formwork for matt foundation, 200mm thick m2 1.00

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

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

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

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

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

6 Ceramic wall tile 200 x 200mm ROMAN m2 1.00

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

7 Ceramic floor tile 200 x 200mm ROMAN m2 1.00

Ceramic floor tile 200x200mm ROMAN (incl.was m2 1.00 35,990 35,990
Adhesivet MU 450 (incl.waste 5%) kg 5.00 2,640 13,200
Grout AM 50 (incl.waste 5%) kg 0.60 8,560 5,136
Install ceramic floor m2 1.00 16,474 16,474
Total 70,800

Page 51 of 55
The Summit
Kelapa gading - Jakarta

MATERIAL PRICE

No Material Unit Price (Rp) Remarks

1 Rebar BJTD 40; dia.10-12mm kg 4,400

2 Rebar BJTD 40; dia.13mm kg #REF!
3 Rebar BJTD 40; dia.16-25mm kg #REF!
4 Rebar BJTD 40; dia.29mm kg #REF!
5 Rebar BJTD 40; dia.32mm kg #REF!
6 Readymix concrete f'c 250 m3 319,000
7 Concrete block nr 1,300 size 90x200x400mm
8 Bata kuoshin nr 230 size 51x100x210mm
9 Celcon block m3 378,000 size 100x190x590mm
10 Ceramic wall tile m2 31,970 Roman gol.A; 200x200mm
11 Ceramic floor tile m2 28,670 Roman gol.A; 200x200mm
12 Drymix mortar MU 380 bag 1,400
13 Adhesive MU 400 kg 2,020
14 Adhesive MU 450 kg 1,520
15 Grouting AM 50 kg 6,500

Page 52 of 55
The Summit
Kelapa gading - Jakarta

LABOUR PRICE

No Labour Unit Price (Rp) Remarks

1 Labour concreting m3 16,180

2 Labour install concrete block m2 13,920
3 Labour install brickwall m2 13,655
4 Labour install celcon m2 14,594
5 Labour install ceramic wall m2 20,182
6 Labour install ceramic floor m2 16,810

Page 53 of 55
The Summit
Kelapa gading - Jakarta

EQUIPMENT PRICE

No Equipment Unit Price (Rp) Remarks

1 Concrete pump mth

2 Mortar mixer mth
3
4
5
6
7
8
9
10
11
12
13
14
15

Page 54 of 55
198,681,996 top sheet 18 mar '05