Bobot-1 Prestasi Bulanan Mg.10 S.D 07 Agust 2011 Proyek Show Room Ford - Tangerang

PHOTO KEMAJUAN PROGRESS PER MINGGU
MINGGU KE-2 (TGL. 06 S/D 12 JUNI 2011), Progress 1 - 3%
PROYEK SHOW ROOM FORD, CIKOKOL - TANGERANG
PHOTO DI BANGUNAN SHOW ROOM AREA, SERVICE & BODY PAINT AREA
PEK. PENGUKURAN & BOUWPLANK SEMUA AREA BANGUNAN.
PEKERJAAN PEMBESIAN, BEKISTING PILE CAP & ICON TOWER.
PEK. URUGAN PASIR / MACADAM + PEMADATAN BAWAH JALAN PAVING.
PEK. COR BETON PILE CAP AREA SHOW ROOM, SERVICE & BODY PAINT.
PEK. PEMBESIAN, BEKISTING, COR KOLOM PEDESTAL BAWAH SLOOF (SHOW ROOM).
PEK. GALIAN, URUGAN PASIR, PASANGAN BATU KALI (SHOW ROOM)
PEK. PEMBESIAN, BEKISTING, COR PILE CAP & DINDING S/D BAWAH BALOK ICON TOWER.
PEK. PEMBESIAN SLOOF (AREA SHOW ROOM & BODY PAINT).
PEK. PEMBESIAN, BEKISTING KOLOM PEDESTAL DIATAS SLOOF (SEMUA AREA).
PEK. BEKISTING, LANJUT PEMBESIAN + COR BETON SLOOF (SHOW ROOM & BODY PAINT AREA).
PEK. GALIAN, URUGAN PASIR, PASANGAN BATU KALI (BODY PAINT & SERVICE AREA)
PEK. BONGKAR BEKISTING SLOOF.
PEK. FABRIKASI STRUKTUR BAJA KOLOM, RAFTER, BALOK (SHOW ROOM).
MINGGU KE-5 (TGL. 27 JUNI S/D 03 JULI 2011), Progress 12 - 17%
PEK. PASANG ANGKUR KOLOM PEDESTAL SHOW ROOM & BODY PAINT.
PEK. COR BETON KOLOM PEDESTAL (SHOW ROOM & BODY PAINT AREA).
PEK. URUG TANAH KEMBALI PONDASI, SLOOF & PENINGGIAN URUGAN LANTAI SHOW ROOM
PEK. COR BETON SLOOF DI TEPI AS 10, SHOW ROOM & SERVICE AREA.
PEK. FABRIKASI STRUKTUR BAJA KOLOM, RAFTER, BALOK (SHOW ROOM).
HOW ROOM
MINGGU KE-6 (TGL. 04 S/D 10 JULI 2011) Progress 17-21%
PEK. PENINGGIAN TANAH & PEMADATAN LANTAI DASAR SHOW ROOM & BODY PAINT
PEK. COR BETON KOLOM PEDESTAL (SERVICE & BODY PAINT AREA)
PEK. PEMBESIAN, BEKISTING COR LANTAI & DINDING SEPTICTANK
PEK. GALIAN, URUG PASIR & PASANG PIPA SALURAN PVC, PIPA BETON
♦BOBOT PRESTASI PROGRESS MINGGUAN (10)♦
CIVIL & ARCHITECT WORKS
FORD SHOW ROOM & SERVICE AREA

JLN. JEND. SUDIRMAN - TANGERANG
PERIODE : 01 S/D 07 AGUSTUS 2011
GENERAL CONTRACTOR (CIVIL WORKS)

PT. SETIA RESAMITRA
Jln. Raya Ragunan No. 36A, Jati Padang, Pasar Minggu, Jakarta Selatan 12540
Telp. / Fax : (021) 7817372 ; (021) 78842534, email : setia_resamitra@yahoo. Com
Nomor : 027/Prog/SRM/VI/2011
Jakarta, 25 Juni 2011
Kepada Yth.
PT. PERKONSUMA - JAKARTA
Gedung ARVA lantai 4,
Jln. R. P. Soeroso No. 38,
Gondangdia, Menteng, Jakarta Pusat 10350.
Up. Bapak Dody Setyawan
Perihal : Pengajuan Progress Mingguan Proyek Gedung Show Room FORD

di Tangerang - Banten
Dengan hormat,
Berdasar hasil prestasi pekerjaan progress sampai dengan minggu ini, bersama ini kami
sampaikan tagihan progress, untuk pekerjaan Sipil Gedung Show Room FORD di Tange-
rang, mencapai bobot 14,8024 %, sesuai perincian pekerjaan, dengan total biaya sebesar :
Civil Works Rp. 2,233,699,098.55
Potongan Uang muka Rp. (33,064,107.54)
Potongan PPh 3% Rp. (67,010,972.96)
Total Rp. 2,133,624,018.06
Total (Dibulatkan) Rp. 2,133,600,000.00
PPN 10% Rp. 213,360,000.00
Grand Total Rp. 2,346,960,000.00
Terbilang : (#Tujuh ratus delapan belas juta enam ratus tiga puluh ribu rupiah#)
Catatan
- BQ progress pakai volume kontrak awal, jika ada perbedaan volume ada revisi kontrak.
- Progress kemajuan proyek dibuat tiap 2 mingguan atau 4 mingguan.
- Terlampir masing-masing perincian dan sudah diperiksa oleh pengawas lapangan.
Demikian tagihan progress prestasi pekerjaan ini kami sampaikan, atas segala perhatian
dan kerja samanya kami ucapkan terima kasih.
Hormat kami,
PT. SETIA RESAMITRA
Fredy Yudianto, SH.
Direktur
File : Arsip
BOBOT PROGRESS PRESTASI MINGGUAN KE-10 4,620,939,064
SUBJECT : BQ CIVIL & ARCHITECT, FORD SHOWROOM & SERVICE AREA
PROJECT LOCATION : FORD TANGERANG - BANTEN
Bobot Prestasi Pekerjaan (%) Bobot

No DESCRIPTION UNIT VOL Unit Price TOTAL BOBOT (%)
Minggu lalu Minggu ini S/d Minggu ini Prestasi (%)
A PRELIMINARY
1 Site Office / Direksi kit ( office, Meeting room, toilet ) incld Ls 1.00 By other excluded excluded excluded
Site Storage
2 Water & Electrical Work, expenses during project Ls 1.00 By other excluded excluded excluded
3 Setting Out Bowplank m' 230.00 28,000 Rp 6,440,000 0.1394 100 - 100 0.1394
4 Temporary Fence min 1.8 m high, surrounding for front area m' 80.00 By other excluded excluded excluded
w/ Weave zinc metal 0.35mm thick and finish coat, frame use
standard wood 5/7
5 Mobilization and Demobilization Ls 1.00 Done Fase I excluded excluded excluded
6 Security Ls 1.00 By other excluded excluded excluded
7 Soil filling for building level , incld. Soil compacted every 50 m3 4,989.51 Done Fase I excluded excluded excluded
cm high (include leveling elevation Body Repair and Stock Car)
TOTAL Preliminary Rp 6,440,000 0.1394 0.1394
B SHOW ROOM and INTERACTIVE AREA
I Civil work ( SR & Int. Service )
Ground Floor Second Floor
1 Pilling , concrete Mini pile K450, 25 cmx25 cm square, until point 41.00 Done Fase I excluded excluded excluded
15 m depth, incld cutting pile (jack in pile methode)
2 Excavation and Back Filling
- Pile cap F1, F2, F3 m3 55.30 33,000 Rp 1,824,900 0.0395 100 - 100 0.0395
- Stairs Foundation m3 6.40 33,000 Rp 211,200 0.0046 - -
- Rivers stone Foundation ( L = 133 m' ) m3 106.62 33,000 Rp 3,518,460 0.0761 100 - 100 0.0761
- Beam floor 20/40 ( ground beam ) ( L = 102 m' ) m3 36.72 33,000 Rp 1,211,760 0.0262 100 - 100 0.0262
- Back Filling & Compacted soil m3 67.66 12,000 Rp 811,920 0.0176 100 - 100 0.0176
3 Sand Layer 10 cm Thick under floor, and Foundation ( Incld m3 55.19 196,600 Rp 10,850,354 0.2348 100 - 100 0.2348
compacted sand )
4 Mortar base 5 cm thick under floor, and Foundation m3 19.80 604,000 Rp 11,959,200 0.2588 100 - 100 0.2588
5 Foundation : Concrete K300 w/ reinforcement steel ( see the
detail drawing )
- Footing Foundation : 140 cm x140 cm x 25 cm high m3 1.47 2,915,000 Rp 4,285,050 0.0927 100 - 100 0.0927
for Beam foundation ( Location at showroom )
- Pile cap ;
1. F C1 for three ponit pile m3 2.17 2,208,000 Rp 4,791,360 0.1037 100 - 100 0.1037
2. F C2 for Two point pile m3 7.92 2,208,000 Rp 17,487,360 0.3784 100 - 100 0.3784
Bobot Prestasi Mingguan ke-10 Setia Resamitra Page 17


3. F C 3 , F C3a and F C3b ( 80cm x 80 cm x 50 cm ) m3 3.20 2,208,000 Rp 7,065,600 0.1529 100 - 100 0.1529
4. Icon tower pile Cap foundation ( dim : 230 cm x 190 cm x m3 - 2,208,000 Rp - - -
'0.35 cm )
6 All Ground Beam connection 20/40, concrete K 300 W/ m3 12.72 3,012,600 Rp 38,320,272 0.8293 100 - 100 0.8293
Reinforcement steel ( Refer to detail drawing nr…. )
7 Rivers stone Foundation for brick wall cladding and footing
surrounding the show room, mortar 1:4, refer to detail
drawing nr FTG - C - 09 ;
- Section 1 ; Top width = 0.3 m; bottom width = 1.2 m; H= 2.65 m m3 59.70 528,300 Rp 31,539,510 0.6825 100 - 100 0.6825
; L = 30 m'
- Section 2 ' location on Basement ( - 1.45 m level ); T = 0.25 m, m3 12.80 528,300 Rp 6,762,240 0.1463 -
B = 0.6 m ; H = 0.7 m ; L = 43 m'
- Section 3 ; T = 0.25 m ; B= 1.0 m ; H= 0.8 m ; L = 10.95 m m3 - 528,300 Rp - - -
Section 3 ; T = 0.25 m ; B= 1.0 m ; H av = 1.2 m ; L = 6 m
- Section 3' ; T = 0.3 m ; B= 1.2 m ; H av = 2.8 m ; L = 10.4 m m3 21.84 528,300 Rp 11,538,072 0.2497 100 - 100 0.2497
- Section 4 and 5 ; T = 0.25 m ; B = 0.8 m ; H = 1.2 m ; L = 30 m' m3 18.50 528,300 Rp 9,773,550 0.2115 100 - 100 0.2115
8 Concrete Column , Concrete K 300 w/ Reinforcement steel ;
- C1 A ( 265 Cm High ); 45cm x 35cm , m3 5.84 4,018,800 Rp 23,469,792 0.5079 100 - 100 0.5079
- C1 B ( 356.5 Cm High ); 40cm x 27.5 cm, m3 0.39 4,103,600 Rp 1,600,404 0.0346 100 - 100 0.0346
- C1 C ( 356.5 Cm High ); 40cm x 25 cm m3 0.71 4,268,600 Rp 3,030,706 0.0656 100 - 100 0.0656
- C1 B ( 76.2 Cm High ); 40cm x 27.5 cm m3 0.84 4,103,600 Rp 3,447,024 0.0746 100 - 100 0.0746
- C1 C ( 76.2 Cm High ); 40 cm x 25 cm m3 0.23 4,268,600 Rp 981,778 0.0213 100 - 100 0.0213
- C2 A (356.5 Cm High); 40 cm x 25 cm m3 1.97 4,076,500 Rp 8,030,705 0.1738 100 - 100 0.1738
9 Showroom Office area Beam ; Concrete Beam K 300 w/
Reinforcement steel
- CB1 ( 250 cm x 450 cm ) m3 4.73 3,272,500 Rp 15,478,925 0.3350 100 - 100 0.3350
- CB2 ( 200 cm x 400 cm ) m3 8.99 3,477,000 Rp 31,258,230 0.6765 100 - 100 0.6765
- CB3 ( 180 cm x 300 cm ) m3 2.62 3,402,400 Rp 8,914,288 0.1929 -
10 Pouring Concrete for flooring K 250 , w. Reinforcement steel ;
- Showroom display area, 12 cm thick (level +0,75) m3 43.35 2,081,500 Rp 90,233,025 1.9527 100 - 100 1.9527
Reinforcment steel w/ steel mesh M8 double layer
- Office Ground floor, 12 cm thick (concrete slab) (level -1,50) m3 - 2,081,500 Rp - - -
Reinforcement steel w/ wiremesh M8 double layer
- Interactive area, pouring concrete K300, slab 12 cm thick w/ m3 - 2,081,500 Rp - - -
mesh 2M8
11 Soil filling for interactive elevation, incld ramp, compacted m3 - 73,500 Rp - - -
every 50 cm high
12 Interactive ramp, concrete K250, 12 cm thick , steel 2M8, in m3 11.71 2,196,500 Rp 25,714,426 0.5565 40 - 40 0.2226
groove 2cm x 2cm every 20cm, floor hardener finish
13 Mezzanine floor ;


- Bondeck ( Galvanize st.) 0.75 mm thick ex Prima deck or m2 214.20 135,600 Rp 29,045,520 0.6286 40 40 0.2514
similar )
- Pouring concrete K250, 12 cm thick ( Reinforcement steel m3 24.48 2,081,500 Rp 50,955,120 1.1027 40 40 0.4411
see the detail drawing )
14 Scissor lift foundation 30 cm thick , refer to detail drawing nr m3 3.73 2,228,400 Rp 8,320,846 0.1801 -
15 Brick Wall Cladding and partition , plastering and smooth m2 172.00 149,200 Rp 25,662,400 0.5554 20 20 40 0.2221
finish,
16 Practical Column 15/15 st 4 f 12, 8-150 m3 2.80 3,894,500 Rp 10,904,600 0.2360 20 20 40 0.0944
17 Brick wall Concrete structure K 250 :
- Column 15/30 st 6 D 13 , dia 8 -150 m3 4.90 3,894,500 Rp 19,083,050 0.4130 40 40 0.1652
- Beam 15/30 st 6D13, dia 8 - 150 m3 6.60 3,477,000 Rp 22,948,200 0.4966 20 20 0.0993
18 Sloof concrete K 250, under Brick wall ;
- Sloof dim 15/20, 4 dia 10, dia 8-150 under Brick wall m3 2.25 3,012,600 Rp 6,778,350 0.1467 90 90 0.1320
- Sloof dim 15/30, 4D13+2dia10, dia 8-150 under Brick wall m3 2.10 3,012,600 Rp 6,326,460 0.1369 90 - 90 0.1232
19 Tie Beam 15/20, st 4 dia 10, 8-150 all brick wall m3 1.80 3,012,600 Rp 5,422,680 0.1174 60 - 60 0.0704
20 Brickwall finish paint ;
- For Interior brickwall finish w/ catylac paint color super white m2 206.40 17,000 Rp 3,508,800 0.0759 -
- For exterior brickwall finish w/ catylac weathersield paint m2 247.50 23,700 Rp 5,865,750 0.1269 -
color super white
21 Main Stairs ;
- Pouring concrete K225 st D10-100, st D13 for stairs m3 1.05 3,321,100 Rp 3,487,155 0.0755 -
steps, 12cm thick facing back side and 8 cm thick
facing front ( see the detail drawing of stairs )
- Beam concrete 25/40 K225 st 6 D 16 st f 10-150 m3 1.30 3,477,000 Rp 4,520,100 0.0978 -
- Beam concrete at wall 150x400; 6D13 and f 8-150 m3 0.80 3,477,000 Rp 2,781,600 0.0602 -
- Footing Found.1.2mx 1.2mx 0.25m( 1unit ); 0.85m x 0.85m x 0.2 m3 1.08 2,228,400 Rp 2,406,672 0.0521 90 10 100 0.0521
m ( 2 unit ) ; st D16-150 ( bottom layer ) st D 13-150 ( upper
layer ) and pedestal 25/40 st 6D16, st dia 10-150;and
column150x300( 2 unit ) st 6D13, dia 8-150 ; Concrete K250,
- Bordes Concrete Plat 12 cm thick K225 st f 12-150 m3 0.45 2,061,100 Rp 927,495 0.0201 -
- Setting out Stairs Ls 1.00 678,000 Rp 678,000 0.0147 -
22 Footing surrounding for showroom building finish w/ plastering m2 45.00 101,700 Rp 4,576,500 0.0990 -
and smooth finish ( "Aci " ) final finsh w/ Catylac paint color
white finish
23 Water Proofing on bathroom floor and 100 cm high on wall w/ m2 21.20 69,600 Rp 1,475,520 0.0319 -
am 100 ( Mezzanine floor Bathroom )
24 Icon Tower ;
- Excavation and back fill m3 19.80 45,000 Rp 891,000 0.0193 100 - 100 0.0193
- Pilling , concrete Mini pile K450, 25 cmx25 cm square, until point 2.00 done Fase I excluded
15 m depth, incld cutting pile


- Icon tower pile Cap foundation ( dim : 230 cm x 190 cm x m3 3.10 2,228,400 Rp 6,908,040 0.1495 100 - 100 0.1495
'0.35 cm )
- Ground beam 20 cm x 40 cm , Concrete K 300 w/ m3 0.80 3,012,600 Rp 2,410,080 0.0522 80 - 80 0.0417
reinforcement steel
- Column all dim, refer to detail drawing nr FTG-C-32, concrete m3 15.24 4,076,500 Rp 62,125,860 1.3444 80 - 80 1.0756
column K 300 w/ reinforcement steel
- Beam 30/20,20/20, 20/15 concrete K300, w/ reinforcement m3 0.61 3,477,000 Rp 2,117,493 0.0458 40 40 0.0183
steel refer to detail drawing nr FTG-C-32
- Concrete K250 for Icon tower entrance Floor and concrete m3 1.60 2,202,400 Rp 3,523,840 0.0763 50 - 50 0.0381
stairs ( 10 cm thick ) steel w/ Mesh dia 8 ( M8 )
- Concrete Deck roof 10 cm thick , Concrete K 250 , steel w/ m3 0.97 3,012,600 Rp 2,916,197 0.0631 90 - 90 0.0568
st dia 10-150, incld water proof w/ Am 100
- Brick wall parapet 10 cm high surrounding roof deck, m' 11.00 135,600 Rp 1,491,600 0.0323 -
plastering and smooth finish
25 Sparing Pipe for cable on floor to Reception area,café Ls 1.00 113,000 Rp 113,000 0.0025 100 - 100 0.0025
counter, retail display area w/ PVC dia 3/4" ex wavin
26 Sparing Pipe for cable , compressor pipe and drainage at Ls 1.00 282,500 Rp 282,500 0.0061 - - - -
scissor lift foundation, pipe dimension refer to detail drawing
27 Façade wall Foundation ;
- Anchor Bolt D16 L = 60 cm Pcs 20.00 45,200 Rp 904,000 0.0196 100 - 100 0.0196
- Foundation , Concrete K 250, w/ reinforcement steel , refer m3 11.46 2,451,200 Rp 28,090,752 0.6079 90 - 90 0.5471
to drawing nr FTG-C-34 and FTG-C-29
28 Interactive portal and wall ;
- Foundation foot plate ( refer to drawing nr FTG-C-34 m3 1.09 2,228,400 Rp 2,417,814 0.0523 -
- Column concrete K250 w/ reinforcement steel ; dim 20x30, m3 2.04 4,076,500 Rp 8,303,831 0.1797 -
20x40, 20x20, plastering and smooth finish, Catylac painth
finish color white
- Beam concrete K250 w/ reinforcement steel dim 20x45, m3 1.01 3,477,000 Rp 3,501,339 0.0758 -
15x30, 15x20, plastering and smooth finish catylac paint finish
color white
- Brick wall , Plastering and smooth finish , catylac paint fin m2 41.59 160,500 Rp 6,675,195 0.1445 -
color white
29 New car Delivery Architrave w/ Portal Concrete 20x20, K m3 0.40 3,603,600 Rp 1,441,440 0.0312 -
250 , steel 4D13 dia 8 -150, smooth finish
30 Interactive to Showroom Concrete stairs ; Concrete K 250. w/ -
Reinforcement steel.
- Beam stair 25 x 45 , steel 6D16+2dia12, dia 8-150 m3 0.30 3,477,000 Rp 1,043,100 0.0226 -
- Step Concrete full step ( antrade and optrade is full ) 10 cm m3 0.65 2,202,400 Rp 1,431,560 0.0310 -
thick , Horizontal steel w/ dia 12-50, Vertical steel w/ dia
10-150
- Bordes, concrete 10 cm thick steel dia 12 - 150 m3 0.30 2,202,400 Rp 660,720 0.0143 -


- Beam 25/45 for beam stairs Foundation , and beam m3 0.40 3,477,000 Rp 1,390,800 0.0301 -
conecting support , steel 6D16 +2dia 12 dia 8-150
- Stairs Railling , black steel Pipe dia 2" for handrail and verti m' 4.00 452,000 Rp 1,808,000 0.0391 -
pipe and dia 1" for Railling row. Ducco finish nippe silver
Total Civil Work Rp 730,233,088 15.8027 11.0380
II Steel Structure ( SR )
1 Base plate 12 mm thick Kg 170.00 14,000 Rp 2,380,000 0.0515 100 - 100 0.0515
2 Anchor bolt dia 20 mm , 70 cm high Pcs 92.00 50,900 Rp 4,682,800 0.1013 100 - 100 0.1013
3 Nut & Bolt HTB M16, ASTM 325 Pcs 890.00 6,800 Rp 6,052,000 0.1310 100 - 100 0.1310
Nut & Bolt HTB M 12, ASTM 325 Pcs 346.00 4,000 Rp 1,384,000 0.0300 100 - 100 0.0300
4 Showroom and Mezzanine column ;
-Column ( C1') WF350x175x7x11 Kg 2,976.00 13,800 Rp 41,068,800 0.8888 100 - 100 0.8888
-Column ( C1) WF300x150x6.5x9 Kg 660.60 13,800 Rp 9,116,280 0.1973 100 - 100 0.1973
-Column ( C2 ) WF 250X125X6X9 Kg 1,243.20 13,800 Rp 17,156,160 0.3713 100 - 100 0.3713
5 Showroom , Mezzanine Beam and Icon Tower beam ;
-Beam ( STB1) WF 300x150x6.5x9 Kg 3,082.80 13,800 Rp 42,542,640 0.9207 100 - 100 0.9207
-Beam ( STB2 ) WF 250x125x6x9 Kg 2,901.00 13,800 Rp 40,033,800 0.8664 100 - 100 0.8664
-Beam ( STB 3 ) WF 200x100x5.5x8 Kg 2,432.00 13,800 Rp 33,561,600 0.7263 100 - 100 0.7263
-Beam ( STB4 ) WF 150x75x5x7 Kg 252.00 13,800 Rp 3,477,600 0.0753 100 - 100 0.0753
6 -Rafter WF 250x125x6x9 ( STB 2) Kg 3,374.40 13,800 Rp 46,566,720 1.0077 100 - 100 1.0077
-Rafter ( Consul ) WF 150x75x5x7 ( STB 4 ) Kg 195.00 13,800 Rp 2,691,000 0.0582 100 - 100 0.0582
7 End Plate 10 mm thick Kg 585.00 14,000 Rp 8,190,000 0.1772 100 - 100 0.1772
8 Haunch ex :
- WF 300x175x6.5x9 Kg 820.00 13,800 Rp 11,316,000 0.2449 100 - 100 0.2449
- WF 250x125x6x9 Kg 496.00 13,800 Rp 6,844,800 0.1481 100 - 100 0.1481
- WF.200x100x5.5x8 Kg 365.00 13,800 Rp 5,037,000 0.1090 100 - 100 0.1090
- WF.150x75x5x7 Kg 365.00 13,800 Rp 5,037,000 0.1090 100 - 100 0.1090
9 Stiffener Plate 8 mm thick Kg 385.00 14,000 Rp 5,390,000 0.1166 100 - 100 0.1166
10 Cop Plate 8 mm thick Kg 190.00 14,000 Rp 2,660,000 0.0576 100 - 100 0.0576
11 Top lock 0.5 mm thick ex jaindo for roof finish, including m2 504.00 135,600 Rp 68,342,400 1.4790 40 40 0.5916
Top lock 0.5 mm thick ex jaindo for covering back side
on alucobond Façade
12 Cap nok Flashing ex jaindo m' 32.00 47,500 Rp 1,520,000 0.0329 -
13 Purlin 125x50x20x3.2 , ex jaindo Kg 3,520.00 13,800 Rp 48,576,000 1.0512 90 - 90 0.9461
14 Façade and wall frame for surrounding showroom w/ Angel kg 5,125.00 13,800 Rp 70,725,000 1.5305 50 - 50 0.7653
Bar 70x70x7 and Angel Bar 50x50x5 incld. Base Plat 10 mm
thick and Plat joint 6 mm thick, Refer to Drawing Nr FTG-C-29
15 Oversteck for alucobond and top lock frame kg 298.00 13,800 Rp 4,112,400 0.0890 40 - 40 0.0356
( Double angel bar 50x50x5, incld plat joint 6mm thick )


16 Treckstang w/ steel angel bar 10 mm kg 125.00 13,800 Rp 1,725,000 0.0373 40 - 40 0.0149
17 Flashing w/ galvanized zinc. 0.45 mm thick, from top m2 54.84 47,500 Rp 2,604,900 0.0564 -
of alucobond showroom façade to toplock roof finish
incld.Flashing at backside of Icon tower
18 Turn buckle Pcs 16.00 50,900 Rp 814,400 0.0176 80 10 90 0.0159
19 Roof Top Gutter ( 80 cm width ) w/ Zincalum sheet. 0.55mm m' 62.00 201,900 Rp 12,517,800 0.2709 -
thick, incld gutter support w/ angel bar 40x40x4 every 60 cm
finish coat
20 Roof Gutter in front off Shooroom façade ( var 70cm - 100 cm m' 28.00 201,900 Rp 5,653,200 0.1223 -
width ), w/ Zincalum sheet 0,55 mm thick , incld gutter support
w/ angel bar 40x40x4 every 60 cm finish coat
21 Zincromate Paint for all steel exposed Kg 29,434.0 620 Rp 18,249,080 0.3949 100 - 100 0.3949
22 Ducco finish Nippe silver for all steel exposed Kg 29,434.0 1,020 Rp 30,022,680 0.6497 10 10 20 0.1299
23 Insulation w/ Aluminum foil single facing for top layer and m2 504.00 45,200 Rp 22,780,800 0.4930 40 40 0.1972
double facing for under layer, Glasswool density 20 kg/m3,
and Roof mesh 7cmx7cm
24 Wind Bracing round bar 16 mm kg 238.00 13,200 Rp 3,141,600 0.0680 60 20 80 0.0544
25 PVC Down spot 4 " ex wavin for Vertical gutter unit 14.00 678,000 Rp 9,492,000 0.2054 -
Incld. Klem down pipe dia 4 " for pipe support
26 Interactive area ;
- Steel Rafter, w/ WF 250x125x6x8 Kg 532.80 13,800 Rp 7,352,640 0.1591 40 40 0.0636
- Steel Rafter Consul w/ WF 150x75x5x7 Kg 47.00 13,800 Rp 648,600 0.0140 40 40 0.0056
- Nut and Bolt M16 pcs 80.00 6,800 Rp 544,000 0.0118 40 40 0.0047
Nut and Bolt M12 pcs 88.00 4,000 Rp 352,000 0.0076 40 40 0.0030
- Purlin 125x50x20x3.2 Kg 352.30 13,800 Rp 4,861,740 0.1052 40 40 0.0421
- Trimming Frame axis C, w/ Angel Bar 50x50x5 Kg 92.23 13,800 Rp 1,272,774 0.0275 40 40 0.0110
- Roof Top finish w/ Toplock ex Jaindo m2 93.00 135,600 Rp 12,610,800 0.2729 40 40 0.1092
- Trackstang w/ Round bar dia 12 mm Kg 27.00 13,800 Rp 372,600 0.0081 40 40 0.0032
- Wind Bracing round bar 16 mm Kg 55.00 13,800 Rp 759,000 0.0164 40 40 0.0066
- Turn buckle L =30 cm Pcs 4.00 50,900 Rp 203,600 0.0044 40 40 0.0018
- Trimming finish w/ Toplock ex jaindo m2 42.00 135,600 Rp 5,695,200 0.1233 40 40 0.0493
- Roof Edging finish w/ Lisplank 50 cm high frame w/ angel bar m' 16.20 226,000 Rp 3,661,200 0.0792 40 40 0.0317
40x40x4, and finish w/ toplock ex Jaindo
- PVC Down Spot dia 4" , AW Class ex Wavin Unit 2.00 791,000 Rp 1,582,000 0.0342 -
- Overstack roof Gutter 20 cm width w/ Zincalum sheet 0.55 m' 12.30 169,500 Rp 2,084,850 0.0451 -
thick incld Talang support w/ angel bar 30x30x3 every 50 cm
27 Interactive portal and wall Facing front finish w/ UKS ex m2 48.00 135,600 Rp 6,508,800 0.1409 40 40 0.0563
Jaindo grey color
28 Moveable ramp, angle bar 40x40x4 connecting with steel unit 2.00 1,492,000 Rp 2,984,000 0.0646 -
plate t: 6mm, chequered plate 3,2mm
Total show room Steel structure Rp 646,959,264 14.0006 9.9220


III Architecture ( SR )
Ground floor
a Floor Finish
1 Niro granite tile type Regal Grey 60x60 cm polish, m2 298.00 260,400 Rp 77,599,200 1.6793 -
nat w/ am grout color same with ceramic color
2 Niro granite tile type Light Grey 60x60 cm polish, nat w/ am grout m2 217.00 260,400 Rp 56,506,800 1.2228 -
color same with ceramic color ( Including Stairs from interactive to
showroom finish floor )
3 Niro granite tile type Regal Grey 60x60 cm, nat w/ am grout color m2 7.00 260,400 Rp 1,822,800 0.0395 -
same with ceramic color ( Bathroom floor ceramic finish )
4 Icon tower finish floor, Andesit stone 30/30 w/ coating ex m2 47.00 200,200 Rp 9,409,400 0.2036 -
Mowilex doff color, incld nat w/ am grout color grey
5 Main stairs Floor ; Niro granite tile type Light Grey 60x60 cm polish,
- Step stairs ( 30 cm width ) finish on top , Niro granite tile type Lig m' 26.00 114,800 Rp 2,984,800 0.0646 -
Grey 60x60 polish w/ step nossing 7 cm width, nat w/ am
grout color same with ceramic color
- Bordes and step stairs side finish w/ Niro granite tile type Light Gr m2 9.00 260,400 Rp 2,343,600 0.0507 -
60x60 cm polish, nat w/ am grout color same with ceramic color
6 Interactive finish floor w/ epoxy self leveling finish floor tot m2 77.67 197,800 Rp 15,363,126 0.3325 -
4 mm thick w/ Preatreatment Substrate Cleaning .Spec ;
- Epoxy Cement ; Polyfloor Epoxy Cement PFC-225
- Primer Coat ; Polyfloor Epoxy Primer PFP - 261
- Intermediate Coat ; Polyfloor Epoxy, Topping PFT - 233
- Finish Coat ; Polyfloor Epoxy, Topping PFT - 213
b Wall type
1 Bathroom general wal finish w/ Niro granite type Light Grey 30x60 m2 28.00 260,400 Rp 7,291,200 0.1578 -
1,8 m high, nat w/ AM grout
2 Mozaik Ceramic 30x30 ( modul 2 cm x 2 cm ) ex Venus, nat w/
Am grout
- For Bathroom Border wall 30 cm high m' 4.00 395,500 Rp 1,582,000 0.0342 -
- For Monoblock back area finish 90 cm high m2 3.60 1,073,500 Rp 3,864,600 0.0836 -
3 Full Gypsum Partition Double Facing, Finish Catylac Snow m2 50.00 169,500 Rp 8,475,000 0.1834 -
Flake 44503 , incld
4 Full glass Partition ( clear glass10 mm thick, frame less ) incld , m2 11.50 847,500 Rp 9,746,250 0.2109 -
U profile for coneccting to floor and top
5 Special wall w/ formica finish nr 9905 M ; ( Refer to detail
drawing Nr FTG-A-09i )


- GP1 ( Incld Clear Glass 8 mm thick ) m2 10.85 474,600 Rp 5,149,410 0.1114 -
- GP2 m2 10.40 395,500 Rp 4,113,200 0.0890 -
- GP3 m2 31.70 395,500 Rp 12,537,350 0.2713 -
6 Parts and Cashier wall and counter ; ( refer to detail drawing Ls 1.00 28,250,000 Rp 28,250,000 0.6114 -
nr FTG-A-18 )
-Gypsum Partition double facing , gypsum 9 mm thick ex jaya
board, Full frame inside every 40cm
- Plywood 9 mm thick w/ HPL Finish Formica, Pencilwood color
- Counter table 2 Unit, Plywood 12 mm thick w/ wood frame
inside, incld T Lamp Location, Ducco white paint finish
- Glass partition 8 mm thick w/ sand blass sticker, incld
Stainleess U frame
- Gypsum canopy 60 cm width , Gypsum 9 mm thick incld
Hollow frame , Finish paint color white
- Lettering Sign " PARTS " and " CASHIER ", Stainless Steel
Hairline , Font type HELVETICA
7 Brand experience panel, plywood partition w/ HPL Formica n Ls 1.00 7,062,000 Rp 7,062,000 0.1528 -
Arborite Snow White A-2530, aluminium fitting ex Hafele
8 SA Room Glass Partition, Frameless Type ( 2.32 m high ), Cle m2 4.64 1,130,000 Rp 5,243,200 0.1135 -
glass tempered 12 mm thick, incld Butress 30 cm width Clear
glass tempered 15 mm thick, Glass Partition Modul refer to
detail drawing nr ; FTG - A - 09f
9 Main Stairs Railing stainless pipe 3 rows full joint weld , m' 18.00 621,500 Rp 11,187,000 0.2421 -
Handrail and vertical railling w/ stainless steel pipe dia 2 "and
2 mm thick,Row w/ stainless steel pipe dia 3/4",Railling high =90cm
10 Blue wall ( Refer to detail drawing Nr FTG-A-20 ), Gypsum wall
- Clear glass 12mm thick, 3M translucent graphic film panto m2 18.72 881,400 Rp 16,499,808 0.3571 -
fitting glass ex. Kend, frame rectangular pipe 50x50x2,3; LED lamp
ex. Phillips type eW Flex SLX 4 in on centre node
- Gypsum partition, finish Catylac Snow Flake 44503 m2 59.48 158,200 Rp 9,409,736 0.2036 -
11 Floor trimming for gypsum & Plywood partition Brickwall, 10 m' 150.00 67,800 Rp 10,170,000 0.2201 -
cm high aluminum list natural color
12 Mezzanine Façade cover Facing show room void, w/ Gypsum m2 64.00 169,500 Rp 10,848,000 0.2348 -
Trimming ( 1.3 m high ), gypsum 9 mm thick ex Jaya board ,
Incld Hollow for frame, Finish paint Snow Flake 44503 ex
Catylac
13 Oil Paint finish on Pantry wall 1.5 m high w/ Dullux ICI color m2 17.20 33,900 Rp 583,080 0.0126 -
White
14 GRC trimming at back side of façade (Seven ACP), 9 mm thi m2 66.73 169,500 Rp 11,310,735 0.2448 -
Total Ground Floor Rp 329,352,295 7.1274 -


Second floor
a Floor Finish
1 Niro granite tile type Light Grey 60x60 cm polish, nat w/ am grout m2 224.00 260,400 Rp 58,329,600 1.2623 - -
color same with ceramic color
2 Niro granite tile type Regal Grey 60x60 cm polish, nat w/ am grout m2 7.00 260,400 Rp 1,822,800 0.0395 - -
color same with ceramic color ( Bathroom floor ceramic finish )
b Wall type
1 Bathroom general wal finish w/ Niro granite type Light Grey 30x60 m2 28.00 260,400 Rp 7,291,200 0.1578 - -
1,8 m high, nat w/ AM grout
2 Mozaik Ceramic 30x30 ( modul 2 cm x 2 cm ) ex Venus, nat w/
Am grout
- For Bathroom Border wall 30 cm high m' 6.00 395,500 Rp 2,373,000 0.0514 - -
- For Monoblock back area finish 90 cm high m2 3.60 1,073,500 Rp 3,864,600 0.0836 - -
3 Full Gypsum Partition Double Facing, Finish Catylac super m2 72.00 169,500 Rp 12,204,000 0.2641 - -
white, w/aluminum frame natural clr.
4 Full glass Partition ( clear glass 8 mm thick ) incld ,Aluminium m2 33.00 508,500 Rp 16,780,500 0.3631 - -
Frame natural color ex Aluxindo or similar
5 Floor trimming for gypsum & Plywood partition Brickwall, 10 m' 150.00 64,400 Rp 9,660,000 0.2091 - -
cm high aluminum list natural color
6 Void Railling 45 cm high 2 Row, vertical railling every 2 m m' 13.00 621,500 Rp 8,079,500 0.1749 - -
width, stainless steel Pipe dia 2" and 2 mm thick
7 Oil Paint finish on Pantry wall 1.5 m high w/ Dullux ICI color m2 17.20 33,900 Rp 583,080 0.0126 - -
White
8 Mezzanine void Glass Partition ( 1.720 m high ) ;
- Flat glass partition ; Semi frameless type , clear glass 10 mm m2 7.20 904,000 Rp 6,508,800 0.1409 - -
thick , aluminium frame natural color
- Curve Glass Partition ( Bending Glass , R= 4.28 m ), Semi m2 7.76 1,017,000 Rp 7,891,920 0.1708 - -
frameless , clear glass 10 mm thick tempered, Aluminium
Frame Natural color
Total Second floor Rp 135,389,000 2.9299 -
c Ceiling ( Ground floor and second floor )
1 Accouisting ceiling Jaya Akuistik type Sopran Square Edge m2 177.00 169,500 Rp 30,001,500 0.6493 - -
ex Jayaboard
2 Showroom ceiling, Gypsum Ceiling 9 mm thick ex jaya board m2 296.38 92,700 Rp 27,474,426 0.5946 - -
incld hollow frame, incld Icon tower ceiling area, finish
Danabrite 5130 wgite


3 Ceiling profile ( Drawing nr FTG-A-12 + FTG-A-13):
- Detail 1, 15,5 cm width m1 24.16 39,600 Rp 956,736 0.0207 - -
- Detail 2, 40 cm width m1 9.54 62,200 Rp 593,388 0.0128 - -
- Detail 3, 20 cm width m1 10.40 50,900 Rp 529,360 0.0115 - -
4 Mezzanine Floor Ceiling , Gypsum Ceiling 9 mm thick ex Jaya m2 407.32 96,100 Rp 39,143,068 0.8471 - -
board , incld Hollw frame , finish Danabrite 5130 white
5 Gypsum 9 mm thick for Drop ceiling Catylac clr white finish, m2 3.60 96,100 Rp 345,960 0.0075 - -
above Lavatory table
Total Ceiling Rp 99,044,438 2.1434 -
d Doors ( Ground floor and second floor )

1 Main entrance door ( MD ), clear glass 8 mm thick, aluminium Unit 1.00 16,950,000 Rp 16,950,000 0.3668 - -
frame natural color.
- Handel ; TF 132-US 32 D -1 ex GMT
- Floor hinges BTS 75 ex Dorma
- Flushbolt for top and bottom for aluminium door ex Kend 313
( 6" )
2 D1, New Car Delivery Door, , clear glass 8 mm thick, Unit 1.00 6,028,600 Rp 6,028,600 0.1305 - -
aluminium frame natural color.
Handel ; TF 132-US 32 D -1 ex GMT
Floor hinges BTS 75 ex Dorma
Flushbolt for top and bottom for aluminium door ex Kend 313
3 D2 ( 85 cm width ), swing door type ,6 mm thick clear glass unit 4.00 2,486,000 Rp 9,944,000 0.2152 - -
Aluminium Frame Natural color,
Handel ; LHTR DKS 84030 Oval SN ( Complete set ) ex Dekson
Hinge ; ES S/S 316 ex Dekson
4 D2' ( 85 cm width ) and 2.32 m high, swing door type ,6 mm unit 1.00 2,486,000 Rp 2,486,000 0.0538 - -
thick clear glass Aluminium Frame Natural color,
5 D2* ( 85 cm width and 220 cm high ), Frameless swing door unit 4.00 2,486,000 Rp 9,944,000 0.2152 - -
type , 12 mm thick tempered clear glass;
Handle ; G926-US 32 D ; L = 50 cm ex GMT
Hinge ; PT 2221, PT 2220, PT 2210, US 2210 ex Kend
6 D2a* ( 85 cm width and 233cm high ), Frameless swing door unit 2,486,000 excluded
type , 12 mm thick tempered clear glass;
Handle ; G926-US 32 D ; L = 50 cm ex GMT
Hinge ; PT 2221, PT 2220, PT 2210, US 2210 ex Kend
7 D3a, ( 70 cm width and 220 cm high ), Toilet door Swing door unit 4.00 2,034,000 Rp 8,136,000 0.1761 - -
type , PlywoodFinish; 9905 M ex Formica finish


Handle ;G926-US 32 D - 1 , L = 500 mm ex GMT
Backset & Cylinder52621-60 Finish US26 , w/ door closer ex
Dekson
8 D6a, Double swing door type, 6 mm thick Clear glass , unit 2.00 2,825,000 Rp 5,650,000 0.1223 - -
Aluminium frame Natural color
Handle ; LHTR DKS 84030 Oval SN ( Complete set )
Door stop ; DKS 886 SN ex Dekson
w/ Flush bolt for Aluminium Door ex Dekson
9 BV, Boven licht 50 cm high, 6mm thick clear glass, sand blast sticker unit 6.00 395,500 Rp 2,373,000 0.0514 - -
aluminium frame natural color
10 W1 ( 2.725 m width and 1.3 m high ), Glass Window w/ set 12.00 2,056,100 Rp 24,673,200 0.5339 - -
opening , clear glass 5 mm thick Aluminium frame Natural
color
- Casement ; FS DKS HD S 250 22" ex Dekson
- Handle : CH 400 ( NA )
( 3 row window and 2 opening )
11 W2 ( 3.750 m Width and 1.3 m high ), Glass Window w/ set 6.00 2,486,000 Rp 14,916,000 0.3228 - -
color
12 W3,, Glass Window 8 mm thick non tempered m2 5.85 2,568,200 Rp 15,023,970 0.3251 - -
glass aluminum frame, natural color ( Level of frames,
according to cladding wall )
13 RD2 (FTG-A-09c) folding door, frame w/ hollow 50x50x2,3, unit 1.00 7,345,000 Rp 7,345,000 0.1590 - -
hollow 40x20x2,3 at interactive service area
Total Doors Rp 123,469,770 2.6720 -
e Sanitairs ( Ground floor & Second floor )

1 Monoblock ex Toto CW 860 NJ/SW 861 JP clr. white Unit 4.00 2,599,000 Rp 10,396,000 0.2250 - -
Incld. Shower spray TB 19CSV9CR clr. Chrome
2 Monoblock backside wall, 20 cm width and 90 cm high , w/ m2 2.80 135,600 Rp 379,680 0.0082 - -
brick wall finish plastering
3 Table top DEL 2007 ex Designlite for Lavatory + Pantry table m2 6.00 683,700 Rp 4,102,200 0.0888 - -
and door panel finish facing outside
4 Lavatory LW 523 J EX TOTO Unit 2.00 2,825,000 Rp 5,650,000 0.1223 - -
5 Lavatory Faucet ex toto TX 116 LE Unit 2.00 - included
6 Mirror at lavatory beveled 3cm width, see the detail drawing Unit 2.00 435,000 Rp 870,000 0.0188 - -


7 Paper Holder TS 116 R Unit 4.00 369,800 Rp 1,479,200 0.0320 - -
8 Floor drain Unit 4.00 263,300 Rp 1,053,200 0.0228 - -
9 Sparing Pipe PVC for all unit Sanitair equipment Ls 1.00 321,400 Rp 321,400 0.0070 - -
10 Kitchen sink for pantry single Basin w/ strainer unit 2.00 508,500 Rp 1,017,000 0.0220 - -
11 Tap for Sink T 30 AR13V7 ( N ) unit 2.00 270,100 Rp 540,200 0.0117 - -
12 Pantry hanging cabinet duropal Type R 5330 VV set 2.00 6,471,800 Rp 12,943,600 0.2801 - -
13 Wood Frame ex Kamper 5/7 for Lavatory , pantry table., set 2.00 7,704,500 Rp 15,409,000 0.3335 - -
Plywood 1.8 mm thick for top, cabinet partition and door
panel facing inside finish melaminto clr white
Total Sanitairs ( Show Room ) Rp 54,161,480 1.1721 -
Total Architecture show room ground floor & second floor Rp 741,416,983 16.0448 -
f Exterior Show room

1 Cladding wall, glass 8 mm thick ex asahi NonTempered m2 192.00 508,500 Rp 97,632,000 2.1128 - -
Aluminum Frame Natural Color ex Aluxindo ( or similar )
(Vertical frame 4x15 cm, Horizontal frame 4x6 cm ),
w/ steel support for connecting cladding wall frameto
nearest column and beam
2 Sticker one way on cladding wall top row, ex 3M or similar m' 28.20 205,200 Rp 5,786,640 0.1252 - -
1.150 m high
3 Icon tower finish , w/ ACP ( Aluminium Composite Panel ) Ford m2 54.00 542,400 Rp 29,289,600 0.6339 - -
Stainless type PVDF ex Seven, incld Aluminium Hollow for ACP
Frame , and add Hollow steel 40x40x4 for support the ACP
frame
4 Curve Wall and Façade Finish , ACP ( Aluminium Composite m2 148.84 542,400 Rp 80,730,816 1.7471 - -
Panel ) Fprd silver type PVDF ex Seven
5 New car Delivery Alchitrave finish ( 25x25 ) , Aluminium m2 11.34 542,400 Rp 6,150,816 0.1331 - -
Composite Panel , Ford Silver PVDF ex Seven , incld
Aluminium hollow for frame
6 Left and right side of Icon tower steel railing 3 Row ; Handrail m' 6.00 621,500 Rp 3,729,000 0.0807 - -
and vertical w/ Stainless steel Railling dia 2" ( 2.3 mm thic ) ,
Row w/ stainless steel Pipe dia 1 " ( 2 mm thick )
7 Showroom and Icon Tower Footing Building facing front ( 60.5 m' 30.00 193,800 Rp 5,814,000 0.1258 - -
cm high ), w/ Andesit stone 15cm x 30cm, Clear Coating doff
ex Mowilex
8 Loose Pable stone layer ( 6 cm thick ) in Front of showroom m1 20.50 50,900 Rp 1,043,450 0.0226 - -
building area 1.15 m width , above screed concrete floor 5 - 7
cm thick
Total Exterior Show Room Rp 230,176,322 4.9812 -


C SERVICE BAY , SERVICE STORE
I Civil Work ( SB, SS )

1 Pilling , concrete Mini pile K450, 25 cmx25 cm square, until point 22.00 Done Fase I excluded
- Pile cap FC3, FC4 m3 30.24 33,000 Rp 997,920 0.0216 100 - 100 0.0216
- Rivers stone Foundation m3 152.90 33,000 Rp 5,045,700 0.1092 100 - 100 0.1092
- Beam floor 20/40 ( ground beam ) m3 12.90 33,000 Rp 425,700 0.0092 100 - 100 0.0092
- Back Filling & Compacted soil m3 70.00 12,000 Rp 840,000 0.0182 90 10 100 0.0182
3 Soil filling for leveling parts storage, warranty and tools, m3 - 73,500 Rp - - -
every 30cm high
compacted sand )
5 Mortar Base Under Foundation, beam & floor 5 cm thick m3 29.25 604,000 Rp 17,667,000 0.3823 100 - 100 0.3823
detail drawing )
- Pile cap FC3 + FC4 m3 9.16 2,208,000 Rp 20,225,280 0.4377 100 - 100 0.4377
- Pedestal , Plastering and smooth finish , and paint m3 4.60 4,018,800 Rp 18,490,499 0.4002 95 - 95 0.3801
- Two post lift foundation 30 cm thick ( 1.2m width and 27.8m m3 6.64 2,208,000 Rp 14,661,120 0.3173 50 50 100 0.3173
length )
- Beam concrete ( 20x40 ) m3 12.90 3,012,600 Rp 38,862,540 0.8410 100 - 100 0.8410
6 Pouring Concrete K250 st 1M8 for flooring 12 cm thick at m3 13.92 2,081,500 Rp 28,974,480 0.6270 80 20 100 0.6270
Service store Location ( See the detail drawing )
7 Pouring Concrete K250 st 2M6 for flooring m3 26.86 2,081,500 Rp 55,909,090 1.2099 80 20 100 1.2099
12 cm thick ( Must be Flat)w/ screeder system working
and smooth finish of surface.( for Service Bay Floor Slab )
( See the detail drawing )
8 Pouring concrete for car wash area, 12 cm thick, steel w/ m3 5.40 2,196,500 Rp 11,861,100 0.2567 40 - 40 0.1027
2M6, Floor Hardener finish ex sika
9 Grouting Under Base Plate 2.5 cm thick ex sika Unit 17.00 45,200 Rp 768,400 0.0166 - -
10 Floor Gutter, concrete plate 10 cm thick w/ st dia m3 3.96 1,801,200 Rp 7,132,752 0.1544 90 - 90 0.1389
8-200 ( 30x30 ) K 250
11 Rivers stone foundation under Brick wall, mortar 1 : 4 m3 137.56 528,300 Rp 72,672,948 1.5727 100 - 100 1.5727
12 Service bay Ramp ( 1,2 m width ), Concrete K 250, 12 cm thick m3 4.00 2,196,500 Rp 8,786,000 0.1901 40 - 40 0.0761
, steel 2M8, incld Grove 2cmx2cm every 20 cm , floor
hardener finish
13 Ramp to Parts Storage , Concrete 12 cm thick , w/ steel mesh m3 5.40 2,196,500 Rp 11,861,100 0.2567 40 - 40 0.1027
1M8 , w/ grove 2x2 every 20 cm, w/ Floorhardener finish ex Sika


14 Brick wall partition structure; ( concrete K 250 )

- Brickwall column 15/30 st 6dia12 dia 8-150, every 5 m m3 2.20 3,894,500 Rp 8,567,900 0.1854 20 20 40 0.0742
- Practical column 15/15 st 4 dia 12 st dia 8-150, m3 3.15 3,894,500 Rp 12,267,675 0.2655 20 20 40 0.1062
- Sloof 15/25 st 4 dia 12, dia 8-150 m3 4.68 3,477,000 Rp 16,272,360 0.3521 90 90 0.3169
- Tie Beam 15/30 st 6 dia 12 ; dia 8-150 m3 2.34 3,477,000 Rp 8,136,180 0.1761 40 40 0.0704
- Tie beam 15/15 st 4dia10 st dia 6-100, m3 3.70 3,477,000 Rp 12,864,900 0.2784 40 40 0.1114
15 Full brick wall, plastering and smooth finish, catylac finish m2 470.00 169,500 Rp 79,665,000 1.7240 20 20 40 0.6896
color white
16 Wash machine quipment detail ( Location at over houl area ) Ls 1.00 by Owner excluded
Total Civil work ( IS, SB, SS ) Rp 464,456,744 10.0511 7.9641
II Steel Structure
( Service bay and Service store )
1 Base plate 12 mm thick Kg 130.00 14,000 Rp 1,820,000 0.0394 60 40 100 0.0394

3 -Column ( C1 ) WF 300x150X6.5X9 Kg 232.00 13,800 Rp 3,201,600 0.0693 60 40 100 0.0693
-Column ( C2 ) WF250x125X6X9 Kg 1,010.00 13,800 Rp 13,938,000 0.3016 60 40 100 0.3016
- Steel Pipe dia 10", 9.3 mm thick ( schedule 40 ) Kg 1,862.90 17,300 Rp 32,228,170 0.6974 60 40 100 0.6974
4 - Steel Pipe dia 4" , 6 mm thick ( schedule 40 ) Kg 960.00 17,300 Rp 16,608,000 0.3594 60 40 100 0.3594
-Beam ( STB3 ) WF 200x100x5.5x8 Kg 1,343.00 13,800 Rp 18,533,400 0.4011 60 40 100 0.4011
5 Nut & Bolt HTB M16, ASTM 325 Pcs 620.00 6,800 Rp 4,216,000 0.0912 90 90 -
Nut & Bolt HTB M 12, ASTM 325 Pcs 310.00 4,000 Rp 1,240,000 0.0268 90 90 -
6 Canopy rafter, Steel pipe dia 6" ; 7.1mm thick kg 1,047.96 17,300 Rp 18,129,708 0.3923 60 30 90 0.3531
7 Rafter ( STB 2 ) WF 250x125x6x9 kg 1,729.00 13,800 Rp 23,860,200 0.5164 60 30 90 0.4647
8 Purlin CNP 125x50x20x3.2 ex Jaindo Kg 2,962.00 13,800 Rp 40,875,600 0.8846 50 20 70 0.6192
9 Rafter Canopy support, steel pipe dia 4" , 6 mm thick schd 40 Kg 144.00 17,300 Rp 2,491,200 0.0539 50 - 50 0.0270
Rafter Canopy Hanging , w/ steel pipe dia 3" , 5.5 mm thick Kg 339.00 17,300 Rp 5,864,700 0.1269 50 - 50 0.0635
(Pipe schd 40)
10 Bracket plate at canopy rafter construction ;
- Steel plate 10 mm thick Kg 320.00 14,000 Rp 4,480,000 0.0970 50 - 50 0.0485
- Cop plate for rafter and column , steel plate 6 mm thick Kg 120.00 14,000 Rp 1,680,000 0.0364 50 - 50 0.0182
11 Canopy Trimming Frame 2 m high w/ Angel bar 40x40x4, Kg 41.00 13,800 Rp 565,800 0.0122 50 - 50 0.0061
- Hounch ex WF 250x125x6x9 Kg 224.00 13,800 Rp 3,091,200 0.0669 50 - 50 0.0335
- Hounch ex WF 300x150x6,5x9 Kg 75.00 13,800 Rp 1,035,000 0.0224 50 - 50 0.0112
12 Stiffener Plate 8 mm thick Kg 240.00 14,000 Rp 3,360,000 0.0727 50 - 50 0.0364


13 Wind Bracing roundbar 16 mm kg 145.00 13,800 Rp 2,001,000 0.0433 50 - 50 0.0217
14 Toplock 0.5 mm thick, m2 486.00 135,600 Rp 65,901,600 1.4262 40 40 0.5705
15 Toplock Trimming 1.9 m high surrounding Canopy roof at m2 130.00 135,600 Rp 17,628,000 0.3815 40 40 0.1526
service bay area , w/ Toplock ex Jaindo
16 Roof Insulation for Training room and pray room Roof, w/ m2 105.00 45,200 Rp 4,746,000 0.1027 40 40 0.0411
Aluminum foil single facing for top layer and double facing for
under layer, Glasswool density 20 kg/m3, and Roof mesh
7cmx7cm
17 Turn buckle Pcs 14.00 50,900 Rp 712,600 0.0154 50 - 50 0.0077
18 Treckstang 12 mm kg 116.00 13,200 Rp 1,531,200 0.0331 50 - 50 0.0166
19 Roof Top Gutter ( 50-60 cm width ) w/ Zincalum sheet. 0.45mm m' 79.90 174,800 Rp 13,966,520 0.3022 - -
finish coat
20 Down spot pipe ;
- PVC Down spot , PVC pipe di 4" ( Complete set) AW class ex unit 9.00 632,800 Rp 5,695,200 0.1233 - -
wavin for Vertical gutter
- PVC Down spot , PVC pipe di 6" ( Complete set) Aw Class ex unit 6.00 723,200 Rp 4,339,200 0.0939 - -
21 Horizontal Roof Drain Canopy roof at service bay area w/ PVC m' 25.60 169,500 Rp 4,339,200 0.0939 - -
pipe dia 6" AW Class ex Wavin ( Complete set )incld Hanging
Clam to the rafter w/ Round bar dia 16 mm
22 Flashing sheet 0.45 mm , cover connecting between roof and m' 55.00 45,200 Rp 2,486,000 0.0538 - -
brick wall ( 50 cm width )
23 Cap nok Flashing ex jaindo m' 42.00 47,500 Rp 1,995,000 0.0432 - -
24 Zincromate paint for all steel expose kg 11,272.0 620 Rp 6,988,615 0.1512 80 15 95 0.1437
25 Ducco Finish Nippe silver for all steel expose kg 11,272.0 1,020 Rp 11,497,399 0.2488 - -
26 List for ending epoxy floor w/ angel bar galvanized st. m' 38.00 67,800 Rp 2,576,400 0.0558 - -
50x50x5, finish w/ nippe paint clr. Dark grey
27 Floor gutter cover 30 cm width ( Modul every 2.0 m ), w/ Grill m' 33.00 254,200 Rp 8,388,600 0.1815 - -
,angel bar 40x40x4 for frame , and steel plate 40x4 every 5
cm
28 Wash machine cover grill, frame w/ angel bar 50x50, w/ strip Unit 1.00 847,500 Rp 847,500 0.0183 - -
plate 50x5 every 5 cm , Ducco finish nippe silver
29 Steel Workbench, frame w/ Angel bar steel 50x50x5 cover w/ m2 2.64 395,500 Rp 1,044,120 0.0226 - -
steel plate 4mm thick
Total Steel Structure Rp 361,321,932 7.8192 4.6319


III Architecture ( SB , SS )
GROUND FLOOR
a Floor Finish
1 Workshop area finish floor, Roman Ceramic tile 30/30, 337104 m2 360.00 120,600 Rp 43,416,000 0.9396 - -
grey clr, w/ am grout nr. 125
2 Service bay finish floor w/ epoxy self leveling finish floor total m2 186.83 169,500 Rp 31,667,685 0.6853 - -
3 Marking Line for bays line 10 cm width clr yellow m' 105.80 33,900 Rp 3,586,620 0.0776 - -
ex propan
4 Wash Machine ( Over houl ) finish wall and floor w/ Roman m2 8.00 120,600 Rp 964,800 0.0209 - -
ceramic tile 30/30 nr 337104
b Wall finish
1 Full Glass Partition , Clear Glass 8 mm thick , w/ Aluminium m2 508,500 Excluded
frame natural color
2 Half Glass Partition , 1.3 m high , Clear Glass 6 mm thick , w/ m2 5.73 395,500 Rp 2,264,633 0.0490 - -
Aluminium Frame Natural color
3 Hollow Partition 20x40x1.2 at service area, frame w/ hollow m2 35.00 395,500 Rp 13,842,500 0.2996 - -
40x40x1.2 ducco finish nippe silver
4 Workshop Bathroom wall finish w/ Roman Ceramic tile 30/30, m2 37.00 120,600 Rp 4,462,200 0.0966 - -
339196 white clr, w/ am grout nr 125
5 Workshop Bathroom wall Border finish, w/ Roman Ceramic G m' 22.00 120,600 Rp 2,653,200 0.0574 - -
337104 , w/ am grout nr 125
6 Floor trimming for brick wall, 10 cm high, w/ Roman ceramic m' 132.00 30,200 Rp 3,986,400 0.0863 - -
tile 30/30, 337104, grey, w/ am grout nr 125
7 Oil Paint finish 1.5 m high, white color ex dullux ICI m2 270.00 33,900 Rp 9,153,000 0.1981 - -
c Ceiling
1 Bathroom and Training room ceiling + Manhole 60x60, w/ m2 114.00 92,700 Rp 10,567,800 0.2287 - -
Gypsum 9 mm thick incld frame Catylac finished color white
d Doors


2 D3 glass and louver door, ( 85 cm width and 220 cm high ), unit 1.00 2,486,000 Rp 2,486,000 0.0538 - -
Aluminium Frame natural color. Swing door type ,
Handle ; LHTR DKS 84030 OVAL SN
Hinge ; ES S/S 3/6 ex Dekson
( Complete set )
3 D5, PVC Door type, For Mechanic Area Bathroom door unit 3.00 508,500 Rp 1,525,500 0.0330 - -
Handel ; KC BL DKS T9587 ET AB
4 D6a, Double swing door type, 6 mm thick Clear glass , unit - 2,825,000 Excluded
Aluminium frame Natural color
Handle ; LHTR DKS 84030 Oval SN ( Complete set )
Door stop ; DKS 886 SN ex Dekson
w/ Flush bolt for Aluminium Door ex Dekson
5 RD1 (rolling door) parts storage area door,ex.Super ls 1.00 1,921,000 Rp 1,921,000 0.0416 - -
Tekhnik,color white,one sheet manual
6 SW Hollow door type w/ wheel on floor 0.95 cm high, set 1.00 1,808,000 Rp 1,808,000 0.0391 - -
Location at parts store area , Frame w/ St Hollow frame
40x40x4, row w/ St Hollow 20x40 every 10 cm Ducco finish
nippe silver ( Refer to detail drawing nr FTG - A- 09 h )
7 SW 1 single door type, Hollow door 0.85m x 2.2 m high, , Frame unit 2.00 1,582,000 Rp 3,164,000 0.0685 - -
w/ St Hollow frame 40x40x4, row w/ St Hollow 20x40 every 10
cm Ducco finish nippe silver
8 SW 2 Double door type , Hollow door 0.85m x 2.2 m high, , Frame w unit 1.00 2,712,000 Rp 2,712,000 0.0587 - -
Hollow frame 40x40x4, row w/ St Hollow 20x40 every 10 cm
Ducco finish nippe silver
9 GB, Glass Block on wall , Glass Block 20x20 ex Local , 60 cm Pcs 114.00 33,900 Rp 3,864,600 0.0836 - -
high
10 NK, Nako Window, glass 5 mm thick, standart width, window unit 1.00 824,900 Rp 824,900 0.0179 - -
size 1.140m width and 1.3m high
Sanitairs
1 Hand shower set TX 402 ex Toto Unit 3.00 308,500 Rp 925,500 0.0200 - -
2 Shower Curtain 2.1 m high, w/ Plastic standart for curtain , m' 5.70 141,300 Rp 805,410 0.0174 - -
incld Frame for hanging w/ stainless steel pipe dia 3/4"
3 Tap T23B 13 ex Toto Unit 3.00 173,100 Rp 519,300 0.0112 - -
4 Floor drain TX 1BN ex Toto Unit 3.00 263,300 Rp 789,900 0.0171 - -
5 Squatting Closet CE 7 ex Toto, clr white Unit 2.00 271,200 Rp 542,400 0.0117 - -


6 Kitchen sink for Pantry , single basin w/ strainer ex Local Unit 1.00 508,500 Rp 508,500 0.0110 - -
7 Tap For sink TX 603 KM Unit 1.00 392,100 Rp 392,100 0.0085 - -
8 Pantry Table , complete set , Incld Mozaik Ceramik on Pantry Ls 1.00 6,780,000 Rp 6,780,000 0.1467 - -
Wall surrounding ( refer to drawing nr FTG-A-17A.), not
Including Service table
9 Jet washer ( Shower spray ) type THX 20 NN5 ex Toto Unit 1.00 243,000 Rp 243,000 0.0053 - -
( Location at Wash machine table area )
10 Tap T23B 13 ex Toto ( Location at Service bay area ) Unit 2.00 173,100 Rp 346,200 0.0075 - -
Total Architecture ( IS,SB&SS ) Rp161,695,148 3.4992 -
D BODY REPAIR
I Civil Work (Body Repair)

1 Pilling , concrete Mini pile K450, 25 cmx25 cm square, until point 20.00 Excluded
- Pile cap FC2 m3 47.58 33,000 Rp 1,570,140 0.0340 100 - 100 0.0340
- River stone Foundation (retaining wall between body repai m3 72.51 33,000 Rp 2,392,830 0.0518 100 - 100 0.0518
stock car)
- Masonry Foundation m3 33.31 33,000 Rp 1,099,296 0.0238 100 - 100 0.0238
- Beam floor 20/40 ( ground beam ) m3 12.10 33,000 Rp 399,168 0.0086 100 - 100 0.0086
- Two post lift Foundation m3 12.15 33,000 Rp 400,950 0.0087 - -
- Back Filling & Compacted soil m3 77.73 33,000 Rp 2,565,090 0.0555 100 - 100 0.0555
compacted sand )
4 Mortar Base Under Foundation, beam & floor 5 cm thick m3 28.47 604,000 Rp 17,195,880 0.3721 100 - 100 0.3721
detail drawing )
- Pile cap FC4 m3 14.40 2,208,000 Rp 31,795,200 0.6881 100 - 100 0.6881
- Pedestal , Plastering and smooth finish , and paint m3 3.77 4,018,800 Rp 15,142,838 0.3277 95 - 95 0.3113
- Two post lift foundation 30 cm thick ( 1.2m width and 27.8m m3 6.48 2,228,400 Rp 14,440,032 0.3125 100 - 100 0.3125
length )
- Beam concrete ( 20x40 ) m3 4.48 3,477,000 Rp 15,576,960 0.3371 100 - 100 0.3371
- Sloof concrete 15 x 30 cm m3 6.25 3,477,000 Rp 21,717,342 0.4700 - -
6 Pouring Concrete K250 st 1M8 for flooring 12 cm thick at m3 10.29 2,081,500 Rp 21,418,635 0.4635 100 - 100 0.4635
Mixing Paint, Storage and Warranty
7 Pouring Concrete K250 st 2M8 for flooring m3 29.45 2,081,500 Rp 61,306,420 1.3267 60 40 100 1.3267
12 cm thick ( Must be Flat)w/ screeder system working
and smooth finish of surface.( for Body Repair Floor Slab )
( See the detail drawing )


8 Pouring concrete for Paint Booth, 12 cm thick, steel w/ m3 13.25 2,196,500 Rp 29,099,232 0.6297 50 40 90 0.5668
2M8, Floor Hardener finish ex sika
9 Grouting Under Base Plate 2.5 cm thick ex sika Unit 10.00 45,200 Rp 452,000 0.0098 - -
10 Floor Gutter, concrete plate 10 cm thick w/ st dia m3 5.46 2,081,500 Rp 11,364,990 0.2460 90 - 90 0.2214
8-200 ( 30x30 ) K 250
11 Masonry foundation under sloof 15/30cm, mortar 1 : 4 m3 20.82 528,300 Rp 10,999,206 0.2380 100 - 100 0.2380
12 River stone foundation for retaining wall between body repa m3 76.49 528,300 Rp 40,409,667 0.8745 80 - 80 0.6996
stock car, mortar 1: 4
13 Body repair Ramp ( 1,2 m width ), Concrete K 250, 12 cm thick m3 6.05 2,202,400 Rp 13,320,115 0.2883 50 - 50 0.1441
, steel 2M8, incld Grove 2cmx2cm every 20 cm , floor
hardener finish
14 Brick wall partition structure; ( concrete K 250 )
- Practical column 15/15 st 4 dia 12 st dia 8-150, m3 2.65 3,894,500 Rp 10,304,847 0.2230 - -
- Tie beam 15/20 st 4dia10 st dia 6-100, m3 2.28 3,394,500 Rp 7,730,295 0.1673 - -
15 Full brick wall, plastering and smooth finish, catylac finish m2 165.00 169,500 Rp 27,967,500 0.6052 - -
color white
Total Civil work ( Body Repair ) Rp 371,075,273 8.0303 6.1234
II Steel Structure
1 Base plate 12 mm thick Kg 152.44 14,000 Rp 2,134,160 0.0462 100 - 100 0.0462
3 - Steel Pipe dia 10", 9.3 mm thick ( schedule 40 ) Kg 3,725.80 17,300 Rp 64,456,340 1.3949 100 - 100 1.3949
4 - Steel Pipe dia 4" , 6 mm thick ( schedule 40 ) Kg 576.00 17,300 Rp 9,964,800 0.2156 100 - 100 0.2156
5 Nut & Bolt HTB M 12, ASTM 325 Pcs 360.00 4,000 Rp 1,440,000 0.0312 100 - 100 0.0312
6 Canopy rafter, Steel pipe dia 6" ; 7.1mm thick kg 3,143.88 17,300 Rp 54,389,124 1.1770 90 - 90 1.0593
7 Purlin CNP 125x50x20x3.2 ex Jaindo Kg 2,113.80 13,800 Rp 29,170,440 0.6313 90 - 90 0.5681
8 Rafter Canopy support, steel pipe dia 4" , 6 mm thick schd 40 Kg 768.00 17,300 Rp 13,286,400 0.2875 90 - 90 0.2588
Rafter Canopy Hanging , w/ steel pipe dia 3" , 5.5 mm thick Kg 1,152.60 17,300 Rp 19,939,980 0.4315 90 - 90 0.3884
(Pipe schd 40)
9 Bracket plate at canopy rafter construction ;
- Cop plate for rafter and column , steel plate 6 mm thick Kg 33.05 14,000 Rp 462,700 0.0100 90 - 90 0.0090
10 Canopy Trimming Frame 2 m high w/ Angel bar 40x40x4, Kg 1,464.50 13,800 Rp 20,210,100 0.4374 40 - 40 0.1749
11 Wind Bracing roundbar 16 mm kg 227.52 13,800 Rp 3,139,776 0.0680 40 - 40 0.0272
12 Toplock 0.5 mm thick, m2 530.81 141,300 Rp 75,003,312 1.6231 40 40 0.6492
13 Toplock Trimming 1.9 m high surrounding Canopy roof at m2 197.98 141,300 Rp 27,974,574 0.6054 40 40 0.2422
service bay area , w/ Toplock ex Jaindo


14 Turn buckle Pcs 12.00 50,900 Rp 610,800 0.0132 40 - 40 0.0053
15 Treckstang 12 mm kg 149.80 13,800 Rp 2,067,240 0.0447 - -
16 Roof Top Gutter ( 50-60 cm width ) w/ Zincalum sheet. 0.45mm m' 51.60 174,800 Rp 9,019,680 0.1952 - -
finish coat
17 Down spot pipe ;
- PVC Down spot , PVC pipe di 6" ( Complete set) Aw Class ex unit 10.00 254,300 Rp 2,543,000 0.0550 - -
18 Horizontal Roof Drain Canopy roof at service bay area w/ PVC m' 51.60 169,500 Rp 8,746,200 0.1893 - -
pipe dia 6" AW Class ex Wavin ( Complete set )incld Hanging
Clam to the rafter w/ Round bar dia 16 mm
19 Flashing sheet 0.45 mm , cover connecting between column m' 102.87 45,200 Rp 4,649,724 0.1006 - -
steel pipe dia 10" and top lock
20 Cap nok Flashing ex jaindo m' 25.80 47,500 Rp 1,225,500 0.0265 - -
21 Zincromate paint for all steel expose kg 13,474.3 620 Rp 8,354,091 0.1808 90 5 95 0.1718
22 Ducco Finish Nippe silver for all steel expose kg 13,474.3 1,020 Rp 13,743,827 0.2974 - -
23 List for ending epoxy floor w/ angel bar galvanized st. m' 34.80 67,800 Rp 2,359,440 0.0511 - -
50x50x5, finish w/ nippe paint clr. Dark grey
24 Floor gutter cover 30 cm width ( Modul every 2.0 m ), w/ Grill m' 42.00 197,800 Rp 8,307,600 0.1798 40 - 40 0.0719
,angel bar 40x40x4 for frame , and steel plate 40x4 every 5cm
25 Rail for placement car at body repair, UNP 100x 50x5, m1 36.00 141,300 Rp 5,086,800 0.1101 - -
assen steel round bar dia 16mm, connecting to concrete
w/ anchor
Total Steel Structure Rp 398,746,549 8.6291 5.5265
III Architecture ( Body Repair )
a Floor Finish
1 Mixing Paint, Storage and Warranty area finish floor, Roman m2 93.00 120,600 Rp 11,215,800 0.2427 - -
Ceramic tile 30/30, 337104 grey clr, w/ am grout nr. 125
2 Body repair finish floor w/ epoxy self leveling finish floor total m2 234.36 141,300 Rp 33,115,068 0.7166 - -
3 Paint booth area finish with floor hardener ex. Sika grey color m2 110.40 39,600 Rp 4,371,840 0.0946 - -
4 Marking Line for bays line 10 cm width clr yellow m' 126.60 33,900 Rp 4,291,740 0.0929 - -
ex propan


b Wall finish
1 Hollow Partition 20x40x1.2 at service area, frame w/ hollow m2 9.834 395,500 Rp 3,889,347 0.0842 - -
40x40x1.2 ducco finish nippe silver
2 Floor trimming for brick wall, 10 cm high, w/ Roman ceramic m' 55.91 30,200 Rp 1,688,482 0.0365 - -
tile 30/30, 337104, grey, w/ am grout nr 125
3 Oil Paint finish 1.5 m high, white color ex dullux ICI m2 83.87 33,900 Rp 2,843,024 0.0615 - -
c Ceiling
1 Bathroom and Training room ceiling + Manhole 60x60, w/ m2 53.60 92,700 Rp 4,968,720 0.1075 - -
Gypsum 9 mm thick incld frame Catylac finished color white
d Doors
2 SW 1 single door type, Hollow door 0.85m x 2.2 m high, , Frame unit 2.00 1,808,000 Rp 3,616,000 0.0783 - -
w/ St Hollow frame 40x40x4, row w/ St Hollow 20x40 every 10
cm Ducco finish nippe silver
3 W1 ( 2.725 m width and 1.3 m high ), Glass Window w/ set 1.00 2,056,100 Rp 2,056,100 0.0445 - -
color
Total Architecture ( Body Repair ) Rp 74,542,121 1.6132 -
E EXTERIOR
1 Paving Block ex Local, Concrete K350; 8 cm thick, Hexagon m2 1,410.00 106,800 Rp 150,588,000 3.2588 - -
type
2 Sand layer Under Paving block 10 cm thick m3 141.00 196,600 Rp 27,720,600 0.5999 50 - 50 0.2999
3 Cansteen ex Local L= 60 cm, 15 width and 28 cm high m' 168.00 101,700 Rp 17,085,600 0.3697 - -
Concrete K225
4 Pylon Foundation, Ls 1.00 6,700,000 Rp 6,700,000 0.1450 - -
- Excavation and back filling
- Foot plate concrete Foundation incld pedestal
- Anchor Bolt 8 dia 16 mm, 80 CM length + Installment
( refer to drawing nr FTG - EX - 02 )


5 Flag pole Foundation, concrete K225 St dia 8 - 150 Unit 3.00 1,695,000 Rp 5,085,000 0.1100 - -
(60x60x15) Plat & Pedestal Foundation Type, w/ Double
st Chanel 100x50x20x3.2 for pedestal & ducco finish
Nippe silver
6 Flag pole 8 m high , 6 m high with galvanized pipe dia Unit 2.00 6,780,000 Rp 13,560,000 0.2935 - -
4 " reducing 2 m high w/ galvanized pipe dia 3 " ducco
Finish nippe silver, all system to be functioned
7 Flag pole 9 m high , 6 m high with galvanized pipe dia Unit 1.00 7,910,000 Rp 7,910,000 0.1712 - -
4 " reducing 3 m high w/ galvanized pipe dia 3 " ducco
Finish nippe silver, all system to be functioned
8 Guard shelter ; Ls 1.00 23,300,000 Rp 23,300,000 0.5042 - -
- Excavation and back fill
- Masonry Foundation
- Pouring Concrete 10 cm thick st M6 single layer, finish roman
ceramic tile 30x30 clr grey, incld Bathroom floor ( Rm. 337104 )
- Sloof 15/20, Practical column 15/15, tie beam 15/15,
concrete K225 st 4 dia 10 dia 8-150, smooth finish catylac clr.
White finish
- Brick wall,plastering smooth finish catylac color white finish
- Roof frame w/ CNP 100, ducco finish nippe silver
- Roof top finish w/ Toplock ex Jaindo, Incld Zincalum 0.55 mm
thickRoof Gutter and downspot PVC pipe dia 3"
- Façade Frame w/ st. angel bar 40x40, Façade finish 65 cm
high w/ ACP white color ex Seven
- Toilet wall finish 1.2 m high w/ Roman ceramic tile 30x30,
nr 339196
- Squating Closet CE 7 ex Toto
- Tap T23B 13 ex Toto
- Glass window , frame less, clear glass 10 mm thick incld
Glass fiting stainless
( Refer to drawing nr FTG - EX - 01 )
9 BRC Fence ; L = 21 m
- Excavation and back fill for Foundation m3 17.50 Done Fase I Excluded
- Rivers stone foundation 20/60, 60 cm high m3 9.00 Done Fase I Excluded
- Mortar base ( land concrete ) 5 cm thick ,1:5 m3 1.10 Done Fase I Excluded
- Practical column 15/15, sloof 15/15, Tie beam 15/15 m3 1.20 Done Fase I Excluded
Concrete K225 st dia 4dia 10, st dia 6-150
- Brick wall, Plastering and textured ducco finish nippe m2 16.00 Done Fase I Excluded
silver 50 cm high


- BRC Fence 1.20x 2.4 m high ex BHP ( setara ) m' 21.00 254,000 Rp 5,334,000 0.1154 - -
- BRC pole 1.20 m high ex BHP ( setara ) Pcs 10.00 198,000 Rp 1,980,000 0.0429 - -
10 Brick Wall Fence 1.7 m high , L = 38m
- Rivers stone foundation 25/80, 100 cm high for Fence m3 19.95 Done Fase I Excluded
- Practical column 15/15 every 3 m, sloof 15/20 and tie m3 2.80 Done Fase I Excluded
beam 15/15, Concrete K225 st 4 dia 12, st dia 8 - 150
- Brick wall, Plastering smooth finish exterior Catylac m2 76.00 Done Fase I Excluded
paint color white ( 1.7 m high )
11 Brick Wall Fence 3 m high , L = 156 m
- Rivers stone foundation 30/120, 150 cm high for Fence m3 175.60 Done Fase I Excluded
- column 20/30 every 5 m steel 8D13 dia 8-150 m3 7.30 Done Fase I Excluded
- Practical Column 15/15 , steel 4 Dia 12 dia 8-150 m3 2.80 Done Fase I Excluded
- Beam 20/35, 4D16+2dia12, dia 8-150 m3 10.92 Done Fase I Excluded
- Tie beam 15/15, steel 4D11 dia 8-150 m3 3.51 Done Fase I Excluded
- Sloof 120/30 steel 8D13 dia 8-150 m 9.36 Done Fase I Excluded
- Brick wall, Plastering smooth finish exterior Catylac m2 499.20 Done Fase I Excluded
paint color white ( 300 cm high )
12 Fence pole at left and right sliding gate include. Wire Unit 2.00 847,500 Rp 1,695,000 0.0367 - -
mesh covering the lamp box ( see the detail drawing nr
13 Sliding gate, for entrance door at front the building ( see the Set 1.00 4,825,000 Rp 4,825,000 0.1044 - -
detail drawing nr
14 Sliding gate, for Stock car entrane door at Right side the Set 1.00 4,825,000 Rp 4,825,000 0.1044 - -
building ( see the detail drawing nr
15 Parking Line 5 cm width, Catylac Oil paint.Color, white m' 78.00 23,000 Rp 1,794,000 0.0388 - -
16 Floor Gutter on Paving block area 40x40x40, Location at left m' 12.80 508,500 Rp 6,508,800 0.1409 - -
and right of basement access door, Concrete 10 cm thick w/
reinforcement steel Dia 8-150, incld Cover w/ Steel Grill
gutter , Frame w/ steel angel bar 40x40x4, grill w/ strip late
steel 40x4, every 5 cm .
Total Exterior ( All Building ) Rp278,911,000 6.0358 0.2999


F DRAINAGE
1 Excavation m3 145.00 33,000 Rp 4,785,000 0.10355 100 - 100 0.1036

2 Back filling m3 75.00 12,000 Rp 900,000 0.01948 90 - 90 0.0175
3 Sand Layer Under Ditch control 10 cm thick ,and Concrete m3 22.50 196,600 Rp 4,423,500 0.09573 90 - 90 0.0862
pipe in average thickness 15 cm. - -
4 Concrete pipe K250, ex Local dia 30 cm m' 102.90 144,100 Rp 14,827,890 0.32088 90 - 90 0.2888
5 PVC AW Class 4 " ex Wavin m' 60.00 81,400 Rp 4,884,000 0.10569 60 60 0.0634
6 PVC AW Class 6 " ex Wavin m' 62.00 101,700 Rp 6,305,400 0.13645 90 - 90 0.1228
7 PVC AW Class 8 " ex Wavin m' 114.50 141,300 Rp 16,178,850 0.35012 90 - 90 0.3151
8 Box Control for outside building 800x800 ( Open Unit 31.00 1,700,000 Rp 52,700,000 1.14046 - 60 60 0.6843
type ) Concrete K175 , 8 cm thick st dia 8 - 150 w/ grill
ex St.Plate 50 mm , 3 mm thick every 4 cm, frame w/
angel bar st. 50x50x5, Ducco finish nippe silver
9 Box control ( close type ) for inside building Unit 19.00 1,030,000 Rp 19,570,000 0.42351 90 - 90 0.3812
600x600x(800-1200)Concrete K175 , 8 cm thick st dia 8 - 150
10 Septic tank 2.5x 1.5x1.2 concrete K225 st dia 8-100 Unit 2.00 8,230,000 Rp 16,460,000 0.3562 100 - 100 0.3562
11 Septic tank 1x 1x1.2 concrete K225 st dia 8-100 Unit 1.00 3,100,000 Rp 3,100,000 0.0671 20 40 60 0.0403
12 Grease trap, Refer to detil drawing nr FSBY - PB - 06 Unit 1.00 7,390,000 Rp 7,390,000 0.1599 80 - 80 0.1279
13 Evaporated Pit , concrete pipe dia 80 cm, 2 m depth Unit 4.00 860,000 Rp 3,440,000 0.0744 - -
, fill w/ coral stone 120 cm high.
Total Drainage ( , SRB, S Store ) Rp 154,964,640 3.3535 2.5872
Total Bobot Prestasi 100.0000 - 48.2324
Jakarta, 08 Agustus 2011 Diperiksa & Disetujui oleh :

PT. SETIA RESAMITRA PT. PERKONSUMA
Ir. Hendra Sugianto Ir. Ricky Simanjuntak Ir. Dody Setyawan

Project Manager Pengawas Lapangan/PM Contract Manager

MASTER TIME SCHEDULE & S. CURVE (Rev.1)
OWNER : PT. KREASI AUTO KENCANA

PROJECT : FORD SHOW ROOM & SERVICE AREA - TANGERANG FINISH TIME
TIME SCHEDULE START : 125 DAYS WORK
BOBOT JUNE ' 2011 JULY' 2011 AUGUST' 2011 SEPTEMBER' 2011 OCTOBER' 2011
NO WORKS ITEM % M-I M-II M-III M-IV M-I M-II M-III M-IV M-V M-I M-II M-III M-IV M-I M-II M-III M-IV M-I M-II M-III M-IV
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21
5-11 12-18 13-19 20-26 27-3 4-10 11-17 18-24 25-31 1-7 8-14 15-21 22-28 29-4 5-11 12-18 19-25 26-2 3-9 10-16
I. PRELIMINARY WORK 0.1405 0.035 0.035 0.035 0.035
II. CIVIL & ARCHITECT WORK
II A. SHOW ROOM & INTERACTIVE AREA

- Civil Work & Steel Structure 29.8151 2.485 2.485 2.485 2.485 2.485 2.485 2.485 2.485 2.485 2.485 2.485 2.485
- Architecture 16.0511 1.338 1.338 1.338 1.338 1.338 1.338 1.338 1.338 1.338 1.338 1.338 1.338
- Exterior 4.9831 0.554 0.554 0.554 0.554 0.554 0.554 0.554 0.554 0.554
II B. SERVICE BAY, SERVICE STORE

- Civil Work & Steel Structure 17.8368 1.622 1.622 1.622 1.622 1.622 1.622 1.622 1.622 1.622 1.622 1.622
- Architecture 3.5006 0.292 0.292 0.292 0.292 0.292 0.292 0.292 0.292 0.292 0.292 0.292 0.292
II C. BODY REPAIR
- Civil Work & Steel Structure 16.6660 1.515 1.515 1.515 1.515 1.515 1.515 1.515 1.515 1.515 1.515 1.515
- Architecture 1.6138 0.161 0.161 0.161 0.161 0.161 0.161 0.161 0.161 0.161 0.161
II D. EXTERIOR 6.0382 0.549 0.549 0.549 0.549 0.549 0.549 0.549 0.549 0.549 0.549 0.549
II E. DRAINAGE 3.3549 0.335 0.335 0.335 0.335 0.335 0.335 0.335 0.335 0.335 0.335
WEEKLY PROGRESS PLAN 100.0000 0.035 0.035 2.520 5.656 6.959 7.412 7.412 8.296 8.850 8.850 8.850 8.850 0.000 0.000 8.850 8.850 3.229 3.067 1.730 0.549 0.000
KUMUL WEEKLY PROGRESS PLAN 0.035 0.070 2.590 8.246 15.205 22.617 30.029 38.325 47.175 56.025 64.875 73.725 73.725 73.725 82.575 91.425 94.654 97.72 99.45 100.00 100.00
ACTUAL WEEKLY PROGRESS 0.1789 1.9373 5.1762 4.9133 4.508 6.1446 11.125 4.716 1.259 8.407
KUMUL ACTUAL WEEKLY PROGRESS 0.1789 2.1162 7.2924 12.206 16.714 22.858 33.984 38.700 39.959 48.366
JAKARTA, 08 AGUSTUS 2011 MENGETAHUI :

LEBARAN HOLIDAY
2 WEEKS
PROGRESS MINGGU KE-10 (S/D 07 AGUSTUS 2011)

ADA KETERLAMBATAN -7.659 %
Ir. HENDRA SUGIANTO Ir. RICKY SIMANJUNTAK
PROJECT MANAGER PROJECT MANAGER
0.1405
29.8151
16.0511
4.9831
17.8368
3.5006
16.6660
1.6138
6.0382
3.3549
REKAP BOBOT PRESTASI PROGRESS MINGGUAN Ke-10
SUBJECT : FORD SHOWROOM & SERVICE AREA
PERIOD : 01 - 07 AGUSTUS 2011
NO. WORKS ITEM TOTAL AMOUNT BOBOT PRESTASI PEKERJAAN (%)

TOTAL (Rp) BOBOT (%)
LABOUR MATERIAL Minggu Lalu Minggu Ini S/d Minggu Ini
A. CIVIL & ARCHITECT WORK 804,971,547 Rp 3,815,967,517 Rp 4,620,939,064

Preliminary Rp 1,058,000 Rp 5,382,000 Rp 6,440,000 0.1394 0.1394 - 0.1394
Show Room and Interactive Area
- Civil Work Rp 107,822,896 Rp 622,410,192 Rp 730,233,088 15.8027 9.7671 1.2708 11.0380
- Steel Structure Rp 133,828,084 Rp 513,131,180 Rp 646,959,264 14.0006 8.7948 1.1272 9.9220
- Architecture Ground Floor Rp 48,764,772 Rp 280,587,523 Rp 329,352,295 7.1274 - -
- Architecture Second Floor Rp 19,153,120 Rp 116,235,880 Rp 135,389,000 2.9299 - -
- Ceiling Rp 22,504,324 Rp 76,540,114 Rp 99,044,438 2.1434 - -
- Doors Rp 15,563,120 Rp 107,906,650 Rp 123,469,770 2.6720 - -
- Sanitair Rp 7,554,500 Rp 46,606,980 Rp 54,161,480 1.1721 - -
- Exterior Rp 46,040,030 Rp 184,136,292 Rp 230,176,322 4.9812 - -
Service Bay, Service Store
- Architecture Rp 27,049,269 Rp 134,645,879 Rp 161,695,148 3.4992 - -
Body Repair
- Architecture Rp 13,207,662 Rp 61,334,458 Rp 74,542,121 1.6132 - -
Exterior Rp 38,429,360 Rp 240,481,640 Rp 278,911,000 6.0358 0.2999 - 0.2999
Drainage Rp 32,428,270 Rp 122,536,370 Rp 154,964,640 3.3535 1.8127 0.7745 2.5872
SUB TOTAL 1 804,971,547 Rp 3,815,967,517 Rp 4,620,939,064 100.0000 39.9317 8.4070 48.3386

Contractor Fee 5% 40,248,577 Rp 190,798,376 Rp 231,046,953
SUB TOTAL 2 845,220,124 Rp 4,006,765,892 Rp 4,851,986,017
TOTAL (ROUNDED) Excl. PPN 10% Rp 4,850,000,000
Jakarta, 08 Agustus 2011 Diperiksa & Disetujui oleh :

Ir. Hendra Sugianto Ir. Ricky Simanjuntak Ir. Dody Setyawan

Project Manager Pengawas Lapangan/PM Contract Manager
0.13937
15.8027
14.0006
7.12739
2.9299
2.14338
2.67196
1.17209
4.98116
10.05113
7.81923
3.49918
8.0303
8.62912
1.61314
6.03581
3.35353
100.000
SUMMARY
SUBJECT : FORD SHOWROOM & SERVICE AREA
DATE : 11 APRIL 2011
NO. WORKS ITEM TOTAL
A. CIVIL & ARCHITECT WORK Rp 4,620,939,064

Preliminary Rp 6,440,000
Show Room and Interactive Area
- Civil Work Rp 730,233,088
- Steel Structure Rp 646,959,264
- Architecture Ground Floor Rp 329,352,295
- Architecture Second Floor Rp 135,389,000
- Ceiling Rp 99,044,438
- Doors Rp 123,469,770
- Sanitair Rp 54,161,480
- Exterior Rp 230,176,322
Service Bay, Service Store
- Architecture Rp 161,695,148
Body Repair
- Architecture Rp 74,542,121
Exterior Rp 278,911,000
Drainage Rp 154,964,640
SUB TOTAL Rp 4,620,939,064

Contractor Fee 5% Rp 231,046,953
TOTAL Rp 4,851,986,017
Government Tax / PPN 10% Rp 485,198,602
GRAND TOTAL Rp 5,337,184,618
TOTAL ROUNDED Rp 5,337,000,000
TERBILANG : # Lima milyar tiga ratus tiga puluh lima juta rupiah #
Jakarta, 11 April 2011

PT. SETIA RESAMITRA
Fredy Yudianto, SH
Direktur

Bobot-1 Prestasi Bulanan Mg.10 S.D 07 Agust 2011 Proyek Show Room Ford - Tangerang

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Bobot-1 Prestasi Bulanan Mg.10 S.D 07 Agust 2011 Proyek Show Room Ford - Tangerang

Diunggah oleh

Hak Cipta:

Format Tersedia

PHOTO KEMAJUAN PROGRESS PER MINGGU

MINGGU KE-2 (TGL. 06 S/D 12 JUNI 2011), Progress 1 - 3%

PROYEK SHOW ROOM FORD, CIKOKOL - TANGERANG

PROYEK SHOW ROOM FORD, CIKOKOL - TANGERANG

PROYEK SHOW ROOM FORD, CIKOKOL - TANGERANG

PROYEK SHOW ROOM FORD, CIKOKOL - TANGERANG

PROYEK SHOW ROOM FORD, CIKOKOL - TANGERANG

FORD SHOW ROOM & SERVICE AREA

PERIODE : 01 S/D 07 AGUSTUS 2011

GENERAL CONTRACTOR (CIVIL WORKS)

Jakarta, 25 Juni 2011

Perihal : Pengajuan Progress Mingguan Proyek Gedung Show Room FORD

Bobot Prestasi Pekerjaan (%) Bobot

TOTAL Preliminary Rp 6,440,000 0.1394 0.1394

B SHOW ROOM and INTERACTIVE AREA

I Civil work ( SR & Int. Service )

Ground Floor Second Floor

Bobot Prestasi Mingguan ke-10 Setia Resamitra Page 17

Bobot Prestasi Pekerjaan (%) Bobot

Bobot Prestasi Mingguan ke-10 Setia Resamitra Page 18

Bobot Prestasi Pekerjaan (%) Bobot

Bobot Prestasi Mingguan ke-10 Setia Resamitra Page 19

Bobot Prestasi Pekerjaan (%) Bobot

Bobot Prestasi Mingguan ke-10 Setia Resamitra Page 20

Bobot Prestasi Pekerjaan (%) Bobot

Bobot Prestasi Mingguan ke-10 Setia Resamitra Page 21

Bobot Prestasi Pekerjaan (%) Bobot

Bobot Prestasi Mingguan ke-10 Setia Resamitra Page 22

Bobot Prestasi Pekerjaan (%) Bobot

Bobot Prestasi Mingguan ke-10 Setia Resamitra Page 23

Bobot Prestasi Pekerjaan (%) Bobot

Bobot Prestasi Mingguan ke-10 Setia Resamitra Page 24

Bobot Prestasi Pekerjaan (%) Bobot

Total Second floor Rp 135,389,000 2.9299 -

c Ceiling ( Ground floor and second floor )

Bobot Prestasi Mingguan ke-10 Setia Resamitra Page 25

Bobot Prestasi Pekerjaan (%) Bobot

Total Ceiling Rp 99,044,438 2.1434 -

d Doors ( Ground floor and second floor )

Bobot Prestasi Mingguan ke-10 Setia Resamitra Page 26

Bobot Prestasi Pekerjaan (%) Bobot

e Sanitairs ( Ground floor & Second floor )

Bobot Prestasi Mingguan ke-10 Setia Resamitra Page 27

Bobot Prestasi Pekerjaan (%) Bobot

Total Sanitairs ( Show Room ) Rp 54,161,480 1.1721 -

f Exterior Show room

Total Exterior Show Room Rp 230,176,322 4.9812 -

Bobot Prestasi Mingguan ke-10 Setia Resamitra Page 28

Bobot Prestasi Pekerjaan (%) Bobot

C SERVICE BAY , SERVICE STORE

I Civil Work ( SB, SS )

Bobot Prestasi Mingguan ke-10 Setia Resamitra Page 29

Bobot Prestasi Pekerjaan (%) Bobot

14 Brick wall partition structure; ( concrete K 250 )

Total Civil work ( IS, SB, SS ) Rp 464,456,744 10.0511 7.9641

( Service bay and Service store )

1 Base plate 12 mm thick Kg 130.00 14,000 Rp 1,820,000 0.0394 60 40 100 0.0394

Bobot Prestasi Mingguan ke-10 Setia Resamitra Page 30

Bobot Prestasi Pekerjaan (%) Bobot

Bobot Prestasi Mingguan ke-10 Setia Resamitra Page 31

Bobot Prestasi Pekerjaan (%) Bobot

Bobot Prestasi Mingguan ke-10 Setia Resamitra Page 32

Bobot Prestasi Pekerjaan (%) Bobot