Contractora Estimate Cost - Propelat Rap

CONTRACTORS ESTIMATE COST
for
CONSTRUCTION WORKS INCL UTILITIES
for
PANORAMA RESORT, PECATU - BALI, INDONESIA
18 NOPEMBER 2015
Refer to separate Cost Plan for FF&E and Hotel Operating Equipment.
PT. PROPELAT
General Contractor
for Property and Construction
Jln. LL RE Martadinata no. 86
Jln. Jakarta no. 28
Bandung
Indonesia
file:///var/www/apps/conversion/tmp/scratch_5/332226036.xls

NOTES :
The costings are based on the following information:a)
b)
c)
d)
e)
f)
Architectural Drawings prepared by Original Vision dated May 2015;

Structural Engineering prepared by TTW Indonesia; issued for tender dated May 2015;
MEP Services drawings prepared by PT Beac Indonesia and subsequently APS dated up to
29 May 2015
External hard and soft scape tender drawings prepared by Shiels Flynn dated May 2015
Interior drawings prepared by Original Vision received May 2015 for Studio Apartment only.
Various information learned during design meetings and discussions.
BASIS OF COSTINGS :
The costings are based on approximate areas, lengths and quantities, etc., taken from the drawings
and sketches with unit rates or composite rates applied assuming traditional procurement method.
Appropriate allowances have been made for items where sufficiently detailed information is not available
at this stage to measure or calculate more accurate figures.
All rates and prices are based upon a traditionally tendered and competitive Contract.
The costs (at present day value) exclude for any escalation beyond the Base Date which is Nopember 2015
Where applicable unit rates for imported materials and equipment have been estimated based on an
exchange rate of US$ 1 = Rp. 13,500. Significant fluctuations in this rate will effect estimates.
Percentage additions have been added to allow for:
(a)
(b)
Preliminaries and General Conditions Costs;

Declared Contract Contingency.
EXCLUSIONS :
The following general costs are excluded :1)
2)
3)
4)
5)
6)
Escalation beyond the Base Date which is Oktober 2015

Consultant and Project Management Fees and Reimbursable Expenses.
Legal Fees and Charges.
Building Permits.
Land Cost and Acquisition Charges.
Finance Charges and Expenses.
FURNITURE, FIXTURES AND EQUIPMENT (FF&E) AND HOTEL OPERATING EQUIPMENT (HOE)
A separate estimate for all FF&E and HOE works has been prepared andshould be read in conjunction
with this Estimate / Cost Plan. In particular, note that custom built-in joinery has been allowed for within
this estimate for construction works. Loose furniture is however, estimated separately under the FF&E
estimate.
Notes
Confidential
Page 2

DISCLAIMERS :
The contents of this estimate should only be treated as advice on quantity surveying and like
matters and not architectural, building surveying or engineering advice. We recommend that
Clients consult with their respective advisors before relying upon it.
Estimates and other data advised by third parties has been included on face value and has not
been independently verified.
This estimate is intended for use only by the Client noted. WT Partnership does not accept
any liability which may result of any other person acting upon or using the information contained
in this report.
Quantities approximate and are not suitable for use in tendering documentation, marketing or
lease purposes.
p.p. WT Partnership
18 NOPEMBER 2015
Notes
Confidential
Page 3

MAIN SUMMARY
FORECAST COST
IDR
IDR
IDR / M2
USD
gross*
EARLY WORKS PACKAGES

SITE CLEARANCE, BULK EARTHWORKS
6,755,762,558
305,097
USD 500,427
MAIN CONTRACT WORKS

PRELIMINARIES
2,000,000,000
APARTMENTS - EAST SIDE
23,479,897,700
2,663,932
USD 1,739,252
APARTMENTS - WEST SIDE
23,840,265,945
3,025,031
USD 1,765,946
RECEPTION BUILDING
3,506,651,184
2,042,313
USD 259,752
CLIFF SIDE BUILDING
4,388,086,895
1,638,569
USD 325,043
1,130,908,304
2,303,276
USD 83,771
11,903,127,791
531,081
USD 881,713
3,172,512
USD 5,203,625
1,721,966,227
195,367
USD 127,553
38,287,642,052
4,343,958
USD 2,836,122
37,158,467,475
4,714,943
USD 2,752,479
RECEPTION BUILDING
2,464,873,970
1,435,570
USD 182,583
CLIFF SIDE BUILDING
6,249,253,930
2,333,553
USD 462,908
SPA FACILITY
1,938,073,930
3,947,197
USD 143,561
3,966,051
USD 6,505,206
583,569
USD 957,182
SPA FACILITY
EXTERNAL: Pool structure, Stormwater, Retaining Walls
70,248,937,819
ARCHITECTURAL/INTERIOR WORKS
PRELIMINARIES
87,820,277,584
OTHER WORKS
EXTERNAL WORKS (HARD SCAPING)
SOFT SOFTSCAPING
12,921,961,900
5,074,144,000
17,996,105,900
229,153
USD 375,863
812,722
USD 1,333,045
MEP SERVICES
PRELIMINARIES
1,253,277,624
142,192
USD 92,835
15,481,111,700
1,756,423
USD 1,146,749
16,406,913,630
2,081,831
USD 1,215,327
RECEPTION BUILDING
1,693,705,010
986,433
USD 125,460
CLIFF SIDE BUILDING
2,335,533,220
872,118
USD 173,002
593,986,060
1,209,748
USD 43,999
26,152,631,580
1,181,079
USD 1,937,232
2,886,563
USD 4,734,604
318,575,333,685
14,387,180
USD 23,598,173
10.0%
31,857,533,369
1,438,718
USD 2,359,817
2.5%
8,760,821,676
395,647
USD 648,950
10.0%
35,919,368,873
395,113,057,603
17,843,700
USD 29,267,634
SPA FACILITY
EXTERNAL SERVICES & INFRASTRUCTURE
63,917,158,824
F.F. & E / OPERATING EQUIPMENT
F.F & E AND OPERATING EQUIPMENT
71,837,091,000
CONSTRUCTION BASE COST

CONTINGENCIES
PLN; TELKOM; PDAM CONNECTIONS
PPN (VAT) TAX
TOTAL ESTIMATED COST (THIS ESTIMATE NO 8):-
395,113,000,000
Denpasar
, 18 Desember
DIBULATKAN
Apartment Mix : (ROUNDED) 60 x 2 BR; 6 x 3BR
Main Summary
Confidential
Page 4

SCHEDULE OF AREAS
Gross Area
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
Schedule of Areas
GROSS FLOOR AREAS
Note: GFA areas are measured to external face of all internal
enclosed areas at apartments. Terraces and planters at
apartments; whether covered or uncovered are NOT included in
the GFA calculation. For all central facilities buildings, restaurants
etc. unenclosed covered areas such as 'Bale'; open pavilions
etc, are included in the GFA calculation.
The Gross floor areas (GFA) based on Architectural drawings as
follows;
STUDIO APARTMENTS
Studio, Kitchen & Bathroom
Total :TOTAL GFA (type 6 (30 no); type 7 (14 no)):Terrace (non GFA area) (type 6 & 7)
Planter (non GFA area) (type 6)
TOTAL non GFA (for type 6 (30 no); type 7 (14 no))
51.00
51.00
2,244.00
1,576.00
259.00
1,835.00
m2
m2
m2
m2
m2
m2
ONE BEDROOM APARTMENTS

Living, Bedroom & Bathroom
Total :TOTAL GFA (type 4 (40 no); type 5 (26 no)):Terrace (non GFA area) (type 4 & 5)
Planter (non GFA area) (type 4)
TOTAL non GFA (for type 4 (40 no); type 5 (26 no))
74.00
74.00
4,884.00
3,370.00
498.00
3,868.00
m2
m2
m2
m2
m2
m2
TWO BEDROOM APARTMENTS

Living, Bedroom, Dining & Bathroom
A/C Plant room
Total (type 1 & 2):Total (type 3) :TOTAL (type 1 (12 no); type 2 (36 no); type 3 (12 no))
Planter (non GFA area)
Terrace (non GFA area)
TOTAL non GFA (type 1 (12 no); type 2 (36 no); type 3 (12 no)):-
109.00
11.00
120.00
109.00
7,068.00
881.00
4,142.00
5,023.00
m2
m2
m2
m2
m2
m2
m2
m2
108.00 m2
83.00 m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
8,814.00 m2
7,881.00 m2
16,695.00 m2
THREE BEDROOM APARTMENTS - DUPLEX

Lower floor - Living, Dining, Kitchen, Utility, Study & Bathroom
Upper floor - Master Bedroom, Bedroom, Master Bathroom &
Bathroom
Total :TOTAL GFA (for 6 no apartments)
Lower floor - Terrace (non GFA)
Lower floor - Pool (non GFA)
Upper floor - Planter (non GFA)
Upper floor - Terrace (non GFA)
TOTAL non GFA (for 6 no apartments)
Tunnels
TOTAL GFA (all apartments):EAST SIDE APARTMENT BLOCKS:Comprises 2 and 3 br apartments:
TOTAL GFA Single block of apartments - (60 2br and 6 3br
apartment mix; plus tunnels)
WEST SIDE APARTMENT BLOCKS:Comprises 1 br/studio apartments: (incl tunnels)
TOTAL GFA for all 3 blocks of apartments (West side):Total (West and East side Blocks):-
areas
191.00
1,146.00
46.00
29.00
3.00
28.00
636.00
1,104.00
16,134.00
Confidential
Page 5 of 192

SCHEDULE OF AREAS
Gross Area
Quantity
22,143
Unit
m2
CENTRAL FACILITIES BUILDINGS :

Reception Facilities as follows:
Lower Floor
Level 1 Floor
Level 2 Floor
sub-total :
Terrace (non GFA)
716.00 m2
787.00 m2
214.00 m2
1,717.00 m2
184.00 m2
Cliff Side Facilities as follows:

Lower Floor
Level 1 Floor
Level 2 Floor
sub-total :
Terrace (non GFA)
622.00 m2
1,435.00 m2
621.00 m2
2,678.00 m2
962.00 m2
Spa facilities
Lower Floor
Level 1 Floor
Level 2 Floor
sub-total :
Terrace (non GFA)
Miscellanous Buildings
Guard house
Ground water tank
Balancing tank
STP
LPG tank
Recycling water tank
Genset room
Panel room
Total:TOTAL GFA:Other areas :- Main pool at cliff side facilities
- Children pool at cliff side facilities
- Pond and river at cliff side facilities
- Beach at cliff side facilities
areas
Rate
IDR
Amount
IDR
Total
IDR
###
166.00 m2
166.00 m2
159.00 m2
491.00 m2
369.00 m2
31.00
50.00
24.00
48.00
37.00
165.00
143.00
64.00
562.00
m2
m2
m2
m2
m2
m2
m2
m2
M2
22,143.00 M2
1,670.00
123.00
35.00
1,173.00
Confidential
m2
m2
m2
m2
Page 6 of 192

EARLY WORKS - EARTHWORKS
Quantity
8,814
Gross Area
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
Early Works - Site Clearance and Bulk Earthworks

EARLY WORKS PACKAGE
EARTHWORKS
Allow for Erosion Control as specified; including staging of the
Works; restoration; provision of temporary drains; fencing etc.
1.00 Item
181,600,000
181,600,000
Allow to keep ground works free from surface water including

maintaining of slopes, drains on excavations, protection of fresh
works etc; as specified.
1.00 Item
52,000,000
52,000,000
Allow for site inspections of site
1.00 Item
77,800,000
77,800,000
9,776
120,776
58,000
645,146,590
474,669,336
318,150,144
4,488,398,488
517,998,000
645,146,590
474,669,336
Excavate over site to remove top soil / trees / shrubs

Bulk excavation / cutting for apartments, spa, reception, cliffside blg
Fill from excavated material incl compaction
Variations to PT WASKITA GUNA JAYA
Preliminaries
32,544.00
37,163.00
8,931.00
1.00
1.00
TOTAL TO MAIN SUMMARY:
m2
m3
m3
Item
Item
6,755,762,558
Note: The above amounts to be verified. The amounts are assumed

consistent with total certified payments to PT.WASKITA GUNA JAYA
early works
Confidential
Page 7 of 192
PANORAMA RESORT, BALI

MAIN CONTRACT WORKS - COST PLAN
PRELIMINARIES
PRELIMINARIES
Allowance for Sructural Works Contractor main contract preliminaries

including the provision of preliminaries through to project practical
completion and subsequent expiry of 12 months defects liability period.
1.00 Item
2,000,000,000
2,000,000,000
EAST APARTMENT
SITEWORKS
D
E
F
G
H
GENERALLY
Refer to the Preliminaries section and allow therein or in the
rates for this section for compliance.
Refer to the Specifications for full descriptions of materials and
workmanship wherever applicable to the Works included hereunder.
STRUCTURAL WORKS
Method of Measurement and Prices.
Refer to the Preambles section for full details of Method of
Measurement and Pricing Clauses and allow in the rates for this
section for compliance.
SITEWORKS GENERALLY
Allow for keeping records of site observations, site tests and
laboratory tests.
Allow for samples, site observations, site tests, laboratory tests
and analyses.
Allow for providing reports.
Allow for inspections as specified.
Allow for erosion control as specified (Groundworks page 4);
including staging of the Works; restoration; provision of
temporary drains; fencing etc.
1.00 Item
Incl
1.00 Item
Incl
1.00 Item
1.00 Item
1.00 Item
Incl
Incl
35,000,000
35,000,000
1.00 Item
20,000,000
20,000,000
317.00 m3
154.00 m3
39,000
39,000
12,363,000
6,006,000
SUB SOIL DRAINAGE

Allowance for sub soil drainage behind retaining walls as detailed
I
J
EARTHWORKS
Detailed excavation below ground level; including backfill and
disposal surplus material, as required to
Pad footing.
Tie beam and thickening slab.
K
L
Compaction with 98% of standard dry density (AS 1289 5.1.1) and
+/-2% of moisture (OMC); as specified; to underside of the
following;
Ground slabs.
Pad footings.
1,230.00 m2
716.00 m2
10,500
10,500
12,915,000
7,518,000
M
N
Proof rolling.
Proof roll excavations for filling and non-spanning slabs on
ground with 10 tonne minimum static weight roller as specified
Soffit of ground slabs.
Soffit of pad footing.
1,230.00 m2
716.00 m2
11,000
11,000
13,530,000
7,876,000
Sand bed layer, spread, levelled, and compacted as specified.

50mm thick layer under ground slabs.
1,230.00 m2
6,000
7,380,000
332226036.xls
Page 8 of 192

Ditto; at pad footing.
A
B
Local clay brick masonry wall in stretcher bond with cement

mortar, (as specified) as permanent formwork for the following;
100mm thick brick wall to sides of pad footings.
Ditto; at tie beam.
Vapour Barrier
Supply and install polyethylene plastic sheet (0.2mm thick) film
single layer to underside of all concrete surfaces in contact with
ground.
Ditto; but double layer at pools.
Dewatering.
Allow for dewatering and keeping excavations free from rainwater.
716.00 m2
6,000
4,296,000
870.00 m2
1,114.00 m2
80,000
80,000
69,600,000
89,120,000
3,689.00 m2
7,500
27,667,500
241.00 m2
7,500
1,807,500
25,000,000
25,000,000
1.00 Item
To Collection:
332226036.xls
340,079,000
Page 9 of 192

CONCRETE WORK
GENERALLY
STRUCTURAL WORKS
D
E
F
CONCRETE WORKS
POURED CONCRETE
50mm thick lean concrete (Grade K100) under the following;
Ground slabs.
Pad footing.
Ground slab at pool.
G
H
50.00 m3
36.00 m3
13.00 m3
750,700
750,700
750,700
37,535,000
27,025,200
9,759,100
Grade f'c 25 MPa vibrated reinforced concrete in;

Pad footing.
150mm thick at parapet wall.
317.00 m3
17.00 m3
925,700
925,700
293,446,900
15,736,900
I
J
K
L
M
N
O
P
Q
R
S
T
U
V

100mm thick ground slab including thickening. (989 m2)
100mm thick suspended slab. (8534 m2)
150mm thick suspended roof slab. (3049 m2)
Tie beam.
Band beam.
Attached beams.
Attached beams at roof.
Isolated columns.
Stair flights and landings including landing beams and columns.
200mm thick ground slab including thickening at pool (241 m2)
200mm thick suspended slab at pool. (2463 m2)
Upstand beam at pool.
150mm thick wall at planter box.
Channel at pool.
128.00
854.00
458.00
126.00
330.00
411.00
8.00
422.00
53.00
49.00
493.00
105.00
6.00
52.00
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
130,969,600
873,812,800
468,625,600
128,923,200
337,656,000
420,535,200
8,185,600
431,790,400
54,229,600
50,136,800
504,437,600
107,436,000
6,139,200
53,206,400
W
X
Y
Z
AA
AB
AC
AD
AE
AF
AG
REINFORCEMENT
Grade fy = 400 MPa hot rolled deformed bar reinforcement and fy =
240 MPa plain bar reinforcement in the following;
Pad footing.
Suspended slabs.
Suspended slabs at roof.
Tie beam.
Ground slab thickening.
Band beam.
Attached beam.
Attached beam at roof.
Isolated columns.
Parapet wall.
39.29
112.77
39.93
26.38
5.92
78.45
85.15
1.28
50.75
1.78
3.65
t
t
t
t
t
t
t
t
t
t
t
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
535,129,800
1,535,927,400
543,846,600
359,295,600
80,630,400
1,068,489,000
1,159,743,000
17,433,600
691,215,000
24,243,600
49,713,000
332226036.xls
Page 10 of 192

AH
AI
AJ
AK
AL
Ground slab at pool.

Suspended slabs at pool.
Channel at pool.
Wall at planter box.
6.06
60.90
9.75
6.03
0.49
t
t
t
t
t
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
82,537,200
829,458,000
132,795,000
82,128,600
6,673,800

240 MPa plain bar reinforcement in the following; (galvanised)
Dowels.
12.47 t
14,500,000
180,815,000
B
C
Grade fy = 500 MPa wiremesh reinforcement in the following

(measured nett - allow for laps);
M6-150 wiremesh in ground slab.
M6-150 wiremesh in ground slab at pool.
47,500
47,500
46,977,500
11,447,500
D
E
F
G
H
I
J
K
L
M
N
O
P
Q
R
S
T
SHUTTERING
Shuttering, as specified to the following;
Soffits of suspended slabs.
Soffits of suspended slabs at roof.
Sides and soffit of band beams.
Sides and soffit of attached beams.
Sides and soffit of attached beams at roof.
Sides of isolated columns.
Sides of parapet wall.
Sloping soffit of stair flight.
Soffit of stair landing.
Soffits of suspended slab at pool.
Sides of channel at pool.
Sides of wall at planter box.
Edges of landing; 150mm high.
Edges of stair stringer; not exceeding 350mm high.
Face undercut of stair riser; not exceeding 180mm high.
50mm of high face undercut at drop slab
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m
m
m
m
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
28,000
35,000
18,000
12,000
551,978,000
267,979,000
147,028,000
267,356,000
8,633,000
426,755,000
20,203,000
623,000
267,000
219,207,000
83,126,000
54,824,000
6,319,000
672,000
525,000
1,944,000
30,564,000
CONCRETE POLE FOUNDATION

Supply and install "concrete pole foundation" comprising 150mm dia
drilled hole 5m depth at 30 degree c/w 4 No x 25 dia galvanised
reinforcing bars c/w cement grout.
5m long "concrete pole" installed at footing as drg S140
348.00 No
6,762,000
2,353,176,000
2,502.00 m
6,500
16,263,000
155.00 m
125,000
19,375,000
1,978.00 m
25,000
49,450,000
72.00 m2
32,000
2,304,000
593.00 m2
32,000
18,976,000
Spoon drain
AA 250m of wide spoon drain beside parapet wall
386.00 m
125,000
48,250,000
PVC pipe at channel.

AB PVC (2 No) heavy duty half pipe continous along channel including
373.00 m
200,000
74,600,000
V
W
Y
Z
SUNDRIES
Construction joints.
Construction joints (note C.J) in columns and slab; as shown on
dwg S217 Det 2.3.4.
Keyed construction joint (noted K.J), including 20mm deep x 10mm
wide sawcut rebate with sealant and backing rod; as shown on dwg
S215 Det.13A.
10 compressible filler, 10 deep sealant at ground slab as drg. 152
Scabble surface
Scabble surface of existing concrete slab, column, planter box; as
shown on drg S215, S221.
Ditto; at mass concrete at pool.
332226036.xls
989.00 m2
241.00 m2
6,202.00
3,011.00
1,652.00
3,004.00
97.00
4,795.00
227.00
7.00
3.00
2,463.00
934.00
616.00
71.00
24.00
15.00
108.00
2,547.00
Page 11 of 192

sand and mortar at swimming pool as drg. 153.

Mass concrete.
AC Mass concrete at steping to pool.
130.00 m3
560,000
To Collection:
72,800,000
16,141,283,700
MASONRY
GENERALLY
STRUCTURAL WORKS
D
E
F
G
MASONRY
Hebel aerated concrete masonry, laid in stretcher bond with cement
mortar including practical columns, beams, lintel beams, ties and
control joints.
200mm thick cavity external wall (2 x 75mm thick with 50mm thick
gap).
100mm thick external wall.
100mm thick internal wall.
75mm thick internal wall.
H
I
Local clay brick masonry, laid in stretcher bond with cement

control joints.
5,471.00 m2
288,000
1,575,648,000
2,263.00 m2
5,607.00 m2
623.00 m2
178,000
178,000
140,000
402,814,000
998,046,000
87,220,000
187.00 m2
447.00 m2
110,000
165,000
20,570,000
73,755,000
To Collection:
332226036.xls
3,158,053,000
Page 12 of 192

METALWORK
GENERALLY
STRUCTURAL WORKS
D
E
STRUCTURAL METALWORK
STEELWORK AT STAIRS
Fabricate, deliver to site and erect. the following structural
steelwork including cutting, welding, jointing, priming as
specified.
Stairs frame
Steel L80x80x5.
Steel UNP 300x90x10x15.5.
F
G
Plate
5mm thick steel plate.
16mm thick steel plate.
Cast in anchor, including A325 grade, galvanized rings, bolts and

fastenings all as specified.
M16 bolts.
Portland cement based non-shrink grouting including cleaning

contact surface, as specified
20mm thick non-shrink grouting.
Steelwork finishing.
Prepared and apply one coat of Hardtop xp (160mm dry) and two
coats Jotomastic 87 AL (150mm dry each) ex: Jotun or equal, to all
steel works; all as specified
11.03 t
65.99 t
16,750,000
16,750,000
184,752,500
1,105,332,500
7.40 t
9.50 t
16,750,000
16,750,000
123,950,000
159,125,000
600.00 No
26,000
15,600,000
1.80 m2
140,000
252,000
4,200,000
394,422,000
93.91 t
To Collection:
332226036.xls
1,983,434,000
Page 13 of 192

THERMAL & MOISTURE PROTECTION
D
E
F
G
H
I
J
K
L
M
N
O
P
Q
R
S
T
U
V
GENERALLY
STRUCTURAL WORKS
THERMAL AND MOISTURE PROTECTION
Integral waterproofing.
Cementaid or Fosroc equal integral waterproofing; all as per
manufacturer's specification; to the following R.C structures;
150mm thick suspended slab at planter box. (29 m2)
Attached beam.
Wall at pool.
Channel
Wall at planter.
Waterproofing membrane externally; ex: Grace or equal approved,
incl. mastic, adhesives, primers, sealants etc. all as specified
(measured net - allow for laps ) on
Note: protective screeds/insulation measured separately.
Top of concrete slab to screed/tile finish; at pool as drg. EW501.
Ditto, but at gutter as dwg EW501.
Ditto; but at terrace as dwg EW501
Ditto; but at trap as dwg EW501
Ditto; but at roof slab as dwg AD201
Ditto; but at planter box as dwg EW402
As turn-down 339mm girth at edge to cover beam; c/w sealants and
protective screed; as drg. EW333/6.
As turn-up 250mm high (assumed) at edge to form skirting at
terrace; c/w sealants and protective screed.
As turn-up 270mm high at edge to form skirting at roof slab; c/w
sealants and protective screed; as drg. AD201.
As turn-up 450mm high at wall of planter box and terrace; c/w
sealants and protective screed; as drg. EW402.
As turn-up 700mm girth at wall of gutter; c/w sealants and
protective screed; as drg. EW501.
As turn-up 1300mm girth at wall of pool; c/w sealants and
332226036.xls
25.00
247.00
5.00
105.00
503.00
52.00
6.00
m3
m3
m3
m3
m3
m3
m3
160,000
160,000
160,000
160,000
160,000
160,000
160,000
4,000,000
39,520,000
800,000
16,800,000
80,480,000
8,320,000
960,000
1,522.00
263.00
3,015.00
311.00
563.00
10.00
95.00
m2
m2
m2
m2
m2
m2
m
86,000
86,000
86,000
86,000
86,000
86,000
39,000
130,892,000
22,618,000
259,290,000
26,746,000
48,418,000
860,000
3,705,000
1,290.00 m
29,000
37,410,000
236.00 m
29,000
6,844,000
66.00 m
45,000
2,970,000
2,099.00 m
55,000
115,445,000
1,532.00 m
120,000
183,840,000
Page 14 of 192

W
X
Liquid applied waterproofing coating internally ex: Sika, Fosroc,

or equal approved including primer coating, joints etc. all as
specified (measure net - allow for laps on)
Top of concrete slab to screed/tile finish; at bathroom.
As turn-up 250mm high (assumed) at edge of form skirting at
bathroom.
INSULATION
Insulation to flat roofs; as specified and detailed.
50mm thick insulation boards laid on waterproofing membrane
(membrane measured separately) c/w wiremesh to receive protective
screed (measured separately); at roof as drg. AD201.
Ditto; but at terrace as dwg EW501.
898.00 m2
1,231.00 m
48,000
12,000
43,104,000
14,772,000
563.00 m2
45,000
25,335,000
3,015.00 m2
45,000
135,675,000
To Collection:
332226036.xls
1,208,804,000
Page 15 of 192

FINISHES
GENERALLY
STRUCTURAL WORKS
FINISHES
FLOORS - EXTERNALLY
Note: Topping screed to waterproofing protection measured
spearately at 'Thermal & Moisture Protection'.
E
F
Concrete toppings on concrete slabs

50mm thick (min.) protective screed to falls; on waterproof
membrane; at roof.
WALLS & COLUMNS - EXTERNALLY
25mm thick plaster; c/w waterproof admixture ex. Sika rain tite or
equal with smooth finish to receive paint as specified.
Masonry walls.
Concrete wall/column.
5,684.00 m2
45,000
255,780,000
8,368.00 m2
1,960.00 m2
38,000
38,000
317,984,000
74,480,000
To Collection:
332226036.xls
648,244,000
Page 16 of 192

SUMMARY
GENERALLY
SITEWORKS
340,079,000
CONCRETE WORK
16,141,283,700
MASONRY
3,158,053,000
METALWORK
1,983,434,000
1,208,804,000
FINISHES
648,244,000
TOTAL TO MAIN SUMMARY
332226036.xls
23,479,897,700
Page 17 of 192

WEST APARTMENTS
SITEWORKS
D
E
F
G
H
GENERALLY
STRUCTURAL WORKS
SITEWORKS GENERALLY
laboratory tests.
and analyses.
SUB SOIL DRAINAGE

I
J
K
L
M
N
EARTHWORKS
disposal surplus material, as required for:
Pad footing.
Tie Beams.
Ground Beams.
Transfer beams.
Rain water tank
Septic tank.
1.00 Item
Incl
1.00 Item
Incl
1.00 Item
1.00 Item
1.00 Item
Incl
Incl
35,000,000
35,000,000
1.00 Item
20,000,000
20,000,000
39,000
39,000
39,000
39,000
39,000
39,000
8,814,000
5,382,000
1,911,000
4,290,000
15,756,000
4,719,000
226.00
138.00
49.00
110.00
404.00
121.00
m3
m3
m3
m3
m3
m3
332226036.xls
Page 18 of 192

O
P
Q
R
S
following;
Ground slabs.
Pad footing.
Transfer beams.
Rain water tank.
Septic tank.
2,124.00
440.00
7.00
96.00
27.00
m2
m2
m2
m2
m2
10,500
10,500
10,500
10,500
10,500
22,302,000
4,620,000
73,500
1,008,000
283,500
T
U
V
W
X
Proof rolling.
Soffit of transfer beams.
Soffit of rain water tank ground slab.
Soffit of septic tank ground slab.
2,124.00
440.00
7.00
96.00
27.00
m2
m2
m2
m2
m2
11,000
11,000
11,000
11,000
11,000
23,364,000
4,840,000
77,000
1,056,000
297,000
A
B
C
D

Ditto; at rain water tank.
Ditto; at septic tank.
2,124.00
440.00
96.00
27.00
m2
m2
m2
m2
6,000
6,000
6,000
6,000
12,744,000
2,640,000
576,000
162,000
Crushed rock bed layer, spread, levelled, and compacted as

specified.
300mm thick layer under transfer beam.
7.00 m2
58,000
406,000
F
G
H
I
J
K

Ditto; at tie beams.
Ditto; at ground beams.
Ditto; at transfer beams.
Ditto; at rain water tank.
Ditto; at septic tank
m2
m2
m2
m2
m2
m2
80,000
80,000
80,000
80,000
80,000
80,000
34,960,000
53,600,000
12,240,000
7,040,000
12,000,000
5,760,000
3,824.00 m2
7,500
28,680,000
95.00 m2
345.00 m2
7,500
7,500
712,500
2,587,500
25,000,000
25,000,000
M
N
Vapour Barrier
ground.
Ditto; but double layer at transfer beams.
Ditto; but at rain water tank and septic tank.
Dewatering.
437.00
670.00
153.00
88.00
150.00
72.00
1.00 Item
To Collection:
332226036.xls
352,901,000
Page 19 of 192

CONCRETE WORK
GENERALLY
STRUCTURAL WORKS
D
E
F
G
CONCRETE WORKS
POURED CONCRETE
Ground slabs.
Pad footing
Rain water tank
Septic tank
107.00
22.00
5.00
1.35
m3
m3
m3
m3
750,700
750,700
750,700
750,700
80,324,900
16,515,400
3,753,500
1,013,445
H
I
J
K
L

Pad footing.
120mm thick of parapet walls.
250mm thick wall at stairs.
200mm thick of wall at rain water tank.
Ditto, at septic tank.
179.00
63.00
49.00
35.00
14.00
m3
m3
m3
m3
m3
925,700
925,700
925,700
925,700
925,700
165,700,300
58,319,100
45,359,300
32,399,500
12,959,800
M
N
O
P
Q
R
S
T

150mm thick roof slab. (4949 m2)
Tie beams.
Ground beams.
245.00
869.00
4.00
20.00
47.00
745.00
72.00
29.00
m3
m3
m3
m3
m3
m3
m3
m3
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
250,684,000
889,160,800
4,092,800
20,464,000
48,090,400
762,284,000
73,670,400
29,672,800
332226036.xls
Page 20 of 192

U
V
W
X
Y
Z
AA
AB
AC
AD
AE
AF
Isolated beams.
Attached beams.
Isolated columns.
150mm high x 150mm wide hob.
200mm suspended slab at swimming pool.
200mm thick wall at swimming pool.
300mm thick wall of gutter at swimming pool.
200mm thick ground slab include thickening at rain water tank.
Ditto, but at septic tank.
Transfer beams.
AG
AH
AI
AJ
AK
AL
A
B
C
D
E
F
G
H
I
J
K
L
M
N
O
P
Q
R
S
REINFORCEMENT
Pad footing.
Suspended slabs.
Tie Beams.
Ground beams.
Isolated beams.
Attached beams.
Isolated columns.
Parapet wall.
Hob.
Trimmer at manhole.
Ditto; at stairs walls.
Stairs wall.
Suspended slab at pool
Ditto, at wall.
Slab gutter at pool
Wall at pool gutter.
Ground slab at Rain Water Tank.
Wall at Rain Water Tank.
Transfer beams.

240 MPa plain bar reinforcement in the following; (galvanised)
Dowels.

SHUTTERING
V Soffits of suspended slabs.
W Soffits of suspended slabs at roof.
X Sides and soffit of isolated beam
Y Sides and soffit of attached beams.
Z Sides of soffit attached beams at roof.
AA Sides of isolated columns.
AB Sides of parapet wall.
332226036.xls
9.00
1,052.00
39.00
306.00
8.00
83.00
490.00
318.00
347.00
21.00
6.00
21.00
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
9,208,800
1,076,406,400
39,904,800
313,099,200
8,185,600
84,925,600
501,368,000
325,377,600
355,050,400
21,487,200
6,139,200
21,487,200
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
230,314,200
1,509,640,800
808,755,600
310,263,600
104,056,800
39,225,600
21,519,600
3,512,598,000
132,114,000
537,717,600
44,401,200
9,397,800
12,802,800
1,089,600
101,469,000
201,848,400
637,279,800
494,133,600
94,931,400
385,582,200
32,688,000
9,261,600
76,544,400
52,164,600
29,146,800
4.34 t
14,500,000
62,930,000
2,124.00 m2
47,500
100,890,000
6,094.00
4,831.00
82.00
8,128.00
312.00
3,675.00
525.00
89,000
89,000
89,000
89,000
89,000
89,000
89,000
542,366,000
429,959,000
7,298,000
723,392,000
27,768,000
327,075,000
46,725,000
16.91
110.84
59.38
22.78
7.64
2.88
1.58
257.90
9.70
39.48
3.26
0.69
0.94
0.08
7.45
14.82
46.79
36.28
6.97
28.31
2.40
0.68
5.62
3.83
2.14
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
m2
m2
m2
m2
m2
m2
Page 21 of 192

AC
AD
AE
AF
AG
AH
AI
AJ
AK
AL
AM
AN
AO
Sides of hob.
Sides of stairs wall
Slooping soffit of stair flight.
Soffits of suspended pool slab
Sides of wall at pool
Ditto, at pool gutter.
Sides of wall at rain water tank.
Ditto, at septic tank.
50mm high face undercut at drop slab.
100mm high face undercut at drop slab.
CONCRETE POLE FOUNDATIONS

Supply and install "concrete pole foundation" comprising 150mm dia
drilled hole 5m depth at 30 degree c/w 4 No x 25 dia galvanised
reinforcing bars c/w cement grout.
AP 5m long "concrete pole" installed at footing as drg S140
A
B
C
D
E
SUNDRIES
Construction joint
Construction joint (CJ) at stair wall
Construction joint between slab and wall at septic tank.
10mm wide x 200 rebate with sealant and backing rod at ground
slabs as drg. S152.
Waterstop as connection between slab and wall at rain water tank
and septic tank.
107.00
214.00
80.00
19.00
2,448.00
2,618.00
1,059.00
167.00
98.00
125.00
170.00
1,376.00
920.00
m2
m2
m2
m2
m2
m2
m2
m2
m2
m
m
m
m
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
35,000
28,000
12,000
18,000
9,523,000
19,046,000
7,120,000
1,691,000
217,872,000
233,002,000
94,251,000
14,863,000
8,722,000
4,375,000
4,760,000
16,512,000
16,560,000
82.00 No
7,084,000
580,888,000
42.00 m
22.00 m
210.00 m
6,500
6,500
45,000
273,000
143,000
9,450,000
161.00 m
37.00 m
25,000
47,500
4,025,000
1,757,500
32,000
32,000
32,000
32,000
864,000
480,000
1,024,000
6,336,000
F
G
H
I
Scabble surface at stairs wall.

Scabble surface at stairs wall.
Ditto; but at stair landing.
Ditto; but at column.
Ditto; but at mass concrete at pool.
27.00
15.00
32.00
198.00
Spoon drain
250m of wide spoon drain beside parapet wall
264.00 m
125,000
33,000,000
432.00 m
200,000
86,400,000
560,000
24,640,000
PVC pipe at channel.

PVC (2 No) heavy duty half pipe continous along channel including
sand and mortar at swimming pool as drg. 153.
Mass concrete.
Mass concrete step at swimming pool
m2
m2
m2
m2
44.00 m3
To Collection:
332226036.xls
18,312,031,945
Page 22 of 192

MASONRY
GENERALLY
STRUCTURAL WORKS
E
F
G
H
I
MASONRY
control joints.
200mm thick cavity external wall (2 x 75mm of thick with 50mm
thick gap).
100mm external wall.
200mm thick cavity internal wall (2 x 75mm thick with 50mm gap).
150mm internal wall.
100mm internal wall
75mm internal wall
J
K

control joints.
100mm thick external wall
100mm thick internal wall
332226036.xls
3,880.00 m2
288,000
1,117,440,000
3,669.00
1,916.00
221.00
1,452.00
1,706.00
m2
m2
m2
m2
m2
178,000
288,000
218,000
178,000
140,000
653,082,000
551,808,000
48,178,000
258,456,000
238,840,000
1,370.00 m2
151.00 m2
110,000
165,000
150,700,000
24,915,000
Page 23 of 192

To Collection:
3,043,419,000
GENERALLY
STRUCTURAL WORKS
D
E
F

Waterproofing externally
Cementaid or Fosroc equal integral waterproofing; all as per
manufacturer's specification; to the following R.C structures;
200mm thick ground slab at swimming pool.
Ditto, at wall.
300mm thick wall gutter and slab.
G
H
I
J

Top of concrete slab to screed/tile finish; at pool as dwg EW501.
Ditto, but at gutter as dwg EW501.
Ditto; but at terrace as dwg EW333&EW501.
Ditto; but at trap as dwg EW501.
332226036.xls
490.00 m3
350.00 m3
267.00 m3
1,350.00
275.00
3,366.00
170.00
m2
m2
m2
m2
160,000
160,000
160,000
78,400,000
56,000,000
42,720,000
86,000
86,000
86,000
86,000
116,100,000
23,650,000
289,476,000
14,620,000
Page 24 of 192

K
L
M
N
O
P
Q
R
S
T
U
V
W
X
A
B
C
D
Ditto; but at roof slab as dwg AD201

Ditto; but at planter box; common corridor as dwg EW403
Top of concrete slab at rain water tank.
Top of concrete slab at septic tank.
Internal face of rain water tank wall.
Internal face of septic tank wall.
As turn-down 339mm girth at edge to cover beam; c/w sealants and
protective screed; as dwg. EW333.
terrace; c/e sealants and protective screed.
As turn-up 270mm high at edge to form skirting at roof slab; c/w
sealants and protective screed as drg. AD 201.
As turn-up 430mm high at edge to form skirting at planter box;
common corridor; c/w sealants and protective screed; as drg.
EW403.
As turn-up 580mm girth at bench at planter box; common corridor;
c/w sealants and protective screed; as drg. EW403.
As turn-up 700mm girth at edge to form skirting at gutter; c/w
sealants and protective screed; as drg. EW501.
As turn-up 1300mm girth at wall of pool; c/w sealants and
As turn-up 1550mm high at parapet planter box; common corridor;
c/w sealants and protective screed; as drg. EW403.

Top of concrete slab to screed/tile finish; at bathroom as drg.
GP125.
Ditto; but at attendant closet, public toilet and sauna.
bathroom.
Ditto; but at attendant closet, public toilet and sauna.
INSULATION
Ditto; but at terrace as dwg. EW333 & EW501.
1,373.00
771.00
88.00
6.00
167.00
98.00
507.00
m2
m2
m2
m2
m2
m2
m
86,000
86,000
86,000
86,000
86,000
86,000
39,000
118,078,000
66,306,000
7,568,000
516,000
14,362,000
8,428,000
19,773,000
1,039.00 m
29,000
30,131,000
571.00 m
29,000
16,559,000
94.00 m
45,000
4,230,000
330.00 m
60,000
19,800,000
2,197.00 m
55,000
120,835,000
1,393.00 m
120,000
167,160,000
330.00 m
143,000
47,190,000
999.00 m2
48,000
47,952,000
260.00 m2
1,094.00 m
48,000
12,000
12,480,000
13,128,000
227.00 m
12,000
2,724,000
1,373.00 m2
45,000
61,785,000
3,366.00 m2
45,000
151,470,000
To Collection:
332226036.xls
1,551,441,000
Page 25 of 192

FINISHES
GENERALLY
STRUCTURAL WORKS
FINISHES
FLOORS - EXTERNALLY

membrane; at roof.
3,939.00 m2
45,000
177,255,000

332226036.xls
Page 26 of 192

E
F
Masonry walls.
Concrete wall/column
8,919.00 m2
1,692.00 m2
38,000
38,000
To Collection:
338,922,000
64,296,000
580,473,000
SUMMARY
GENERALLY
SITEWORKS
352,901,000
CONCRETE WORK
18,312,031,945
MASONRY
3,043,419,000
1,551,441,000
FINISHES
580,473,000
332226036.xls
To Collection:
23,840,265,945
Page 27 of 192

RECEPTION BUILDING
SITEWORKS
D
E
F
G
GENERALLY
STRUCTURAL WORKS
SITEWORKS GENERALLY
laboratory tests.
and analyses.
332226036.xls
1.00 Item
Incl
1.00 Item
Incl
1.00 Item
1.00 Item
Incl
Incl
Page 28 of 192


1.00 Item
5,000,000
5,000,000
1.00 Item
7,500,000
7,500,000
SUB SOIL DRAINAGE

I
J
K
EARTHWORKS
Pad footing.
Tie beams.
Water tank.
32.00 m3
19.00 m3
269.00 m3
39,000
39,000
39,000
1,248,000
741,000
10,491,000
L
M
N
following;
Ground slabs.
Pad footing.
Water tank
786.00 m2
75.00 m2
66.00 m2
10,500
10,500
10,500
8,253,000
787,500
693,000
O
P

Pad footing.
Water tank
786.00 m2
75.00 m2
66.00 m2
6,000
6,000
6,000
4,716,000
450,000
396,000
786.00 m2
11,000
8,646,000
68.00 m2
116.00 m2
134.00 m2
80,000
80,000
80,000
5,440,000
9,280,000
10,720,000
1,045.00 m2
6,000
6,270,000
200.00 m2
6,000
1,200,000
15,000,000
15,000,000
R
S
T
Proof rolling.
Ditto; but at tie beam.
Ditto; but at water tank.
Vapour Barrier
ground.
Ditto; but double layer at water tank.
Dewatering.
1.00 Item
To Collection:
332226036.xls
96,831,500
Page 29 of 192

CONCRETE WORK
D
E
F
GENERALLY
STRUCTURAL WORKS
CONCRETE WORKS
POURED CONCRETE
Ground slabs.
Pad footing.
Water tank.
332226036.xls
29.00 m3
4.00 m3
4.00 m3
750,700
750,700
750,700
21,770,300
3,002,800
3,002,800
Page 30 of 192

G
H
I

Pad footing.
200mm thick wall at pool.
250mm thick wall of ground water tank.
J
K
L
M
N
O
P
Q
R
S
T
U
V
W
X
Y
Z

Tie beam.
120mm thick ramp slab.
120mm thick gutter to over flow slab. (4 m2)
Attached beams.
Isolated beams.
Isolated columns.
120mm thick wall gutter over flow.
150mm thick ramp wall.
150mm thick wall.
Stair flights and landing including landing beams and column
150mm x 100mm edge hob at roof
120mm thick ground slab at pool. (168 m2)
250mm thick slab of ground water tank (66 m2)
AA
AB
AC
AD
AE
AF
AG
AH
AI
AJ
AK
AL
A
B
C
D
E
F
G
H
REINFORCEMENT
Tie beam.
Pad footing.
Suspended slabs.
Gutter slab.
Ramp slab.
Attached beam.
Isolated beam.
Isolated column
Wall of gutter.
Ramp wall.
150mm thick wall.
Stair flights and landing including landing beams and columns
Trimmer at slab on ground
Wall of curved on plan to ground water tank.
Ground slabs at pool.
Curved wall at pool.
Wall at pool.
Ground slab at ground water tank
Wall at water tank.

J
K
L
M
SHUTTERING
Sides and soffits of attached beams.
Sides and soffits of isolated beams.
332226036.xls
20.00 m3
6.00 m3
34.00 m3
10.00
97.00
141.00
48.00
3.00
3.00
0.38
113.00
2.00
42.00
0.21
0.56
2.00
39.00
0.72
21.00
17.00
1.91
3.06
23.75
0.07
0.87
15.51
5.86
0.38
6.56
0.03
0.06
0.20
2.54
0.45
8.30
4.41
0.24
0.16
2.70
8.30
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
642.00 m2
1,225.00
888.00
16.00
537.00
m2
m2
m2
m2
925,700
925,700
925,700
18,514,000
5,554,200
31,473,800
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
10,232,000
99,250,400
144,271,200
49,113,600
3,069,600
3,069,600
388,816
115,621,600
2,046,400
42,974,400
214,872
572,992
2,046,400
39,904,800
736,704
21,487,200
17,394,400
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
26,014,200
41,677,200
323,475,000
953,400
11,849,400
211,246,200
79,813,200
5,175,600
89,347,200
408,600
817,200
2,724,000
34,594,800
6,129,000
113,046,000
60,064,200
3,268,800
2,179,200
36,774,000
113,046,000
47,500
30,495,000
89,000
89,000
89,000
89,000
109,025,000
79,032,000
1,424,000
47,793,000
Page 31 of 192

N
O
P
Q
R
S
T
U
V
W
X
Y
Z
AA
AB
AC
AD
AE
Sides of gutter wall.

Sides of ramp wall.
Sides of 150mm thick wall.
Sides of wall curved on plan to water tank.
Slooping soffit of stair flight
Soffit of stair landing
Side of wall curved on plan at pool.
Side of wall at pool.
Sides of wall.
Face undercut of stair riser; not exceeding 180mm high
Face undercut of stair riser; not exceeding 360mm high
50mm of high face undercut at drop slab
Ditto; 100 mm of high sides of hob
SUNDRIES
Construction joint
Construction joint at ground water tank, ramp and column.
wide sawcut rebate with sealant and backing rod; as shown on dwg
S102.
Sawn control joint (noted S.J), including 3mm wide sawn or
trowelled groove, depress fabric locally under groove and cut
every 2nd wire directly under groove; as shown on dwg S102.
10mm thick compressible filler to side of slab and landing stair.
Waterstop ex. Fosroc type supercast SW10 as wall and slab on
ground water tank.
Scabble surface
AF Scabble surface at landing of stairs
Spoon drain
AG 250m of wide spoon drain beside ground slab.
4.00
8.00
25.00
270.00
76.00
36.00
34.00
26.00
270.00
282.00
9.00
46.00
48.00
m2
m2
m2
m2
m2
m2
m2
m2
m2
m
m
m
m
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
18,000
35,000
12,000
18,000
356,000
712,000
2,225,000
24,030,000
6,764,000
3,204,000
3,026,000
2,314,000
24,030,000
5,076,000
315,000
552,000
864,000
402.00 m
51.00 m
6,500
125,000
2,613,000
6,375,000
52.00 m
20,000
1,040,000
12.00 m
45.00 m
25,000
47,500
300,000
2,137,500
32,000
96,000
125,000
24,875,000
3.00 m2
199.00 m
To Collection:
2,176,989,584
MASONRY
GENERALLY
STRUCTURAL WORKS
MASONRY
332226036.xls
Page 32 of 192

D
E
F
G

control joints.
791.00
887.00
51.00
30.00
m2
m2
m2
m2
178,000
178,000
218,000
288,000
To Collection:
140,798,000
157,886,000
11,118,000
8,640,000
318,442,000
METALWORK
GENERALLY
STRUCTURAL WORKS
332226036.xls
Page 33 of 192

STEEL COLUMN
specified.
Column
Steel column 'WF' 150x150x7x10mm.
1.59 t
15,800,000
25,122,000
Plates.
16mm thick steel base plate.
0.08 t
15,800,000
1,264,000

M16 bolts.
56.00 No
26,000
1,456,000

2.00 m2
140,000
280,000
ROOF STEELWORK
specified.
10mm thick plate.
0.81 t
15,800,000
12,798,000
High tensile strength black bolts A325 grade, including rings,

nuts, hole making and fastenings all as specified.
M20 bolts.
35,000
8,190,000
4,200,000
10,416,000
234.00 No
2.48 t
To Collection:
59,526,000
WOODWORK
GENERALLY
STRUCTURAL WORKS
332226036.xls
Page 34 of 192

D
E
F
WOODWORK
ROOF FRAMING
Roof timber framing; ex: Bangkirai; stress grade class II
including required bracing, timber connector, fixings finish as \
specified, etc. as specified;
Timber frame.
240mm x 200mm wide of beam
200mm x 100mm wide beam.
G
H
I
J
K
L
M
N
O
Timber rafter
240mm x 140mm wide rafter
200mm x 120mm wide rafter.
42.00
85.00
104.00
68.00
149.00
149.00
61.00
46.00
87.00
P
Q
75.00 m
29.00 m
91.00 m
888,000
370,000
296,000
66,600,000
10,730,000
26,936,000
m
m
m
m
m
m
m
m
m
621,600
610,500
407,000
325,600
444,000
296,000
333,000
177,600
148,000
26,107,200
51,892,500
42,328,000
22,140,800
66,156,000
44,104,000
20,313,000
8,169,600
12,876,000
Timber purlin
100mm x 40mm wide purlin.
556.00 m
902.00 m
74,000
59,200
41,144,000
53,398,400
R
S
Queen post.
100mm x 100mm wide of queen post
80mm x 80mm wide queen post.
79.00 m
124.00 m
185,000
118,400
14,615,000
14,681,600
Dedeleg to underside of timber ridge beam complete with support

frame, including fixing accessories as specified.
1100mm wide dedeleg; as. drawing architect GP244.
450,000
2,700,000
Timber fascia, (Bangkirai) including fixing accessories, finish as

drg. architectural GP244 and specified.
120 x 50mm (assumed) timber fascia (timber kolong).
236.00 m
93,000
21,948,000
Iga-iga bambu' frame roof including all accessoreis as specified.

'Iga-iga bambu' roof frame (measured surface area).
1,330.00 m2
60,000
79,800,000
6.00 No
To Collection:
626,640,100
GENERALLY
MAIN CONTRACT
332226036.xls
Page 35 of 192

D
E
F
G
H
I
J
K
L
M
N
O
P
Q
R

Torch applied waterproofing membrane externally; ex: Sika, Grace
or equal approved, incl. mastic, adhesives, primers, sealants etc.
all as specified (measured net - allow for laps ) on
Top of concrete slab to screeds/tile finish at jazzuci; drg GP241
sec S3.
Ditto; but at gutter.
Ditto; but at pool.
Ditto; but at roof slab as dwg AD201.
Ditto; but at fresh water tank.
As turn-up 250mm high (assumed) at edge of form skirting at roof
slab; c/w sealants and protective screed.
As turn-up 350mm girth at edge at gutter; c/w sealants and
protective screed.
As turn-up 600mm high at wall of pool; lower level; c/w sealants
and protective screed.
As turn-up 950mm high at waterfall wall; c/w sealants and
protective screed.
As turn-up 1600mm girth at jazzuci; c/w sealants and protective
screed.
As turn-up 2000mm high at waterfall wall; c/w sealants and
protective screed.
As turn-up 3000mm high at wall of fresh water tank; c/w sealants
and protective screed.
As turn-up 4000mm girth at waterfall; c/w sealants and protective
screed.
Top of concrete to screed/tile finish; at male, female and disable
lavatory
As turn-up 250mm high (assumed) at edge of form skirting at at
male, female and disable lavatory
INSULATION
50mm thick insulation boards laid on waterfroofing membrane
9.00 m2
86,000
774,000
86,000
86,000
86,000
86,000
29,000
516,000
20,124,000
10,062,000
4,644,000
1,363,000
21.00 m
45,000
945,000
74.00 m
45,000
3,330,000
21.00 m
80,000
1,680,000
20.00 m
137,600
2,752,000
6.00 m
172,000
1,032,000
42.00 m
258,000
10,836,000
17.00 m
344,000
5,848,000
30.00 m2
48,000
1,440,000
34.00 m
12,000
408,000
117.00 m2
45,000
5,265,000
6.00
234.00
117.00
54.00
47.00
m2
m2
m2
m2
m
To Collection:
71,019,000
FINISHES
GENERALLY
332226036.xls
Page 36 of 192

MAIN CONTRACT
FINISHES
FLOORS - EXTERNALLY

membrane; at roof.
117.00 m2
45,000
5,265,000
E
F

25mm thick plaster; with smooth finish as specified to receive
paint.
Masonry walls.
791.00 m2
140.00 m2
38,000
38,000
30,058,000
5,320,000
Limestone wall finish (batu karang random cut exposed limestone),

saw cut textured stone finish; including setting bed/fixings and
grout, as specified to
Batu karang wall finish.
356.00 m2
235,000
83,660,000
Limestone cladding; including setting bed/fixings and grout, as

specified to
Limestone cladding at timber column.
140.00 m2
235,000
32,900,000
To Collection:
157,203,000
SUMMARY
GENERALLY
SITEWORKS
332226036.xls
96,831,500
Page 37 of 192

CONCRETE WORK
2,176,989,584
MASONRY
318,442,000
METALWORK
59,526,000
WOODWORK
626,640,100

FINISHES
71,019,000
157,203,000
3,506,651,184
CLIFF RESTAURANT
SITEWORKS
GENERALLY
332226036.xls
Page 38 of 192

D
E
F
G
H

STRUCTURAL WORKS
SITEWORKS GENERALLY
laboratory tests.
and analyses.
1.00 Item
Incl
1.00 Item
Incl
1.00 Item
1.00 Item
1.00 Item
Incl
Incl
5,000,000
5,000,000
1.00 Item
7,500,000
7,500,000
57.00 m3
62.00 m3
0.86 m3
39,000
39,000
39,000
2,223,000
2,418,000
33,540
SUB SOIL DRAINAGE

I
J
K
EARTHWORKS
Pad footings.
Transfer beam.
Ground anchor.
L
M
N
following;
Ground slabs.
Pad footings.
Transfer beams.
1,843.00 m2
134.00 m2
35.00 m2
10,500
10,500
10,500
19,351,500
1,407,000
367,500
O
P

1,843.00 m2
134.00 m2
6,000
6,000
11,058,000
804,000
Q
R
S
Proof rolling.
Soffit of transfer beams.
1,843.00 m2
134.00 m2
35.00 m2
11,000
11,000
11,000
20,273,000
1,474,000
385,000
Crushed rock bed layer, spread, levelled, and compacted as

specified.
300mm thick layer under transfer beam.
11.00 m3
58,000
638,000
A
B

Ditto; but at transfer beam.
188.00 m2
273.00 m2
80,000
80,000
15,040,000
21,840,000
332226036.xls
Page 39 of 192

Vapour Barrier
ground.
Ditto; but double layer at transfer beam.
Dewatering.
2,165.00 m2
7,500
16,237,500
307.00 m2
7,500
2,302,500
15,000,000
15,000,000
1.00 Item
To Collection
143,352,540
CONCRETE WORK
GENERALLY
332226036.xls
Page 40 of 192



D
E
F
G
H
I
J
K
L
STRUCTURAL WORKS
CONCRETE WORKS
POURED CONCRETE
Ground slabs.
Pad footing.
93.00 m3
7.00 m3
750,700
750,700
69,815,100
5,254,900

Pad footing.
100mm thick walls.
150mm thick walls.
150mm thick parapet walls.
200mm thick walls.
250mm thick walls.
57.00
0.35
4.00
16.00
9.00
4.00
m3
m3
m3
m3
m3
m3
925,700
925,700
925,700
925,700
925,700
925,700
52,764,900
323,995
3,702,800
14,811,200
8,331,300
3,702,800
179.00
54.00
6.00
193.00
24.00
12.00
30.00
5.00
6.00
40.00
92.00
6.00
64.00
1.28
15.00
38.00
2.00
8.00
3.00
0.77
9.00
62.00
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
183,152,800
55,252,800
6,139,200
197,477,600
24,556,800
12,278,400
30,696,000
5,116,000
6,139,200
40,928,000
94,134,400
6,139,200
65,484,800
1,309,696
15,348,000
38,881,600
2,046,400
8,185,600
3,069,600
787,864
9,208,800
63,438,400
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
40,451,400
391,847,400
39,770,400
20,702,400
12,939,000
61,971,000
M
N
O
P
Q
R
S
T
U
V
W
X
Y
Z
AA
AB
AC
AD
AE
AF
AG
AH

150mm thick ground slab. (357 m2)
120mm thick suspended slab (44 m2)
200mm thick suspended roof slab. (150 m2)
250mm thick of drop panel
Band beam.
Attached beams.
Isolated columns.
150 x 150mm thick corbel.
200mm thick suspended slab at pond. (187 m2)
150mm thick suspended slab at pond. (14 m2)
150mm thick walls at pond.
250mm thick ground slab at buggy road. (84 m2)
Transfer beam.
AI
AJ
AK
AL
AM
A
REINFORCEMENT
Pad footing.
Suspended slabs.
Drop panel.
Ramp.
Band beam.
332226036.xls
2.97
28.77
2.92
1.52
0.95
4.55
t
t
t
t
t
t
Page 41 of 192

B
C
D
E
F
G
H
I
J
K
L
M
N
O
P
Q
R
S
Attached beam.
Attached beam at roof.
Isolated columns.
Attached columns
100mm thick walls.
150mm thick parapet walls.
150mm thick wall.
200mm thick wall.
250mm thick wall.
150 x 150mm corbel.
Trimmer at slab on ground
Suspended slabs at pond.
Transfer beam.
T
U

M6-150 wiremesh in ground slab at buggy road.
V
W
X
Y
Z
AA
AB
AC
AD
AE
AF
AG
AH
AI
AJ
AK
AL
AM
AN
AO
AP
AQ
AR
AS
AT
AU
SHUTTERING
Sides of drop panel
Sides and soffit of band beams.
Sides and soffit of attached beams.
Sides and soffit of attached beams at roof.
Sides of attached columns
Sides of parapet walls.
Sides of 100mm thick walls.
Sides of corbel.
Sloping soffit of stair flight.
Ditto; at circullar staircase
Soffits of suspended slabs at pond.
Sides of 150mm thick walls at pond.
Edges of landing; 150mm high.
Ditto; at circular staircase.
50mm of high face undercut at drop slab.
GROUND ANCHORS
AV Drill 150mm dia hole; min. 4m length; install 2 No D25 rebars and sika
grout 215
Construction joints.
AX Construction joints (note C.J) in columns and slab; as shown on
332226036.xls
13.43
0.81
3.05
11.34
0.90
0.07
1.23
0.35
0.81
0.65
0.88
1.95
1.07
4.82
0.98
0.24
0.07
9.31
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
182,916,600
11,032,200
41,541,000
154,450,800
12,258,000
953,400
16,752,600
4,767,000
11,032,200
8,853,000
11,985,600
26,559,000
14,573,400
65,648,400
13,347,600
3,268,800
953,400
126,802,200
1,843.00 m2
84.00 m2
47,500
47,500
87,542,500
3,990,000
1,494.00
133.00
13.00
159.00
767.00
49.00
863.00
58.00
206.00
7.00
49.00
83.00
14.00
17.00
44.00
11.00
17.00
187.00
103.00
28.00
7.00
4.00
44.00
18.00
157.00
23.00
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m
m
m
m
m
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
28,000
35,000
35,000
18,000
12,000
132,966,000
11,837,000
1,157,000
14,151,000
68,263,000
4,361,000
76,807,000
5,162,000
18,334,000
623,000
4,361,000
7,387,000
1,246,000
1,513,000
3,916,000
979,000
1,513,000
16,643,000
9,167,000
2,492,000
623,000
112,000
1,540,000
630,000
2,826,000
276,000
5.00 No
5,000,000
25,000,000
6,500
3,614,000
556.00 m
Page 42 of 192

C
D
dwg S121.
sawcut rebate as shown on dwg S121 Det. KA.
Sawn control joint (noted S.J), including 3mm wide sawn or
trowelled groove, depress fabric locally under groove and cut
every 2nd wire directly under groove; as shown on dwg 121.
Waterstop as wall and slab on ground to test bay pit.
10mm thick compressible filler, to side of ground slab and column.
Scabble surface
Scabble surface at landing of stairs and column.
Spoon drain
250m of wide spoon drain beside parapet wall
Mass concrete
Mass concrete at steping to pool.
A
B
115.00 m
125,000
14,375,000
363.00 m
20,000
7,260,000
153.00 m
421.00 m
47,500
25,000
7,267,500
10,525,000
32,000
384,000
125,000
25,625,000
560,000
397,600
12.00 m2
205.00 m
0.71 m3
To Collection
332226036.xls
2,878,720,555
Page 43 of 192

MASONRY
GENERALLY
STRUCTURAL WORKS
MASONRY
control joints.
300mm thick cavity internal wall (2 x 100mm of thick with 100mm
thick gap).

control joints.
D
E
132.00 m2
368.00 m2
178,000
356,000
23,496,000
131,008,000
496.00 m2
178,000
88,288,000
510.00 m2
165,000
84,150,000
To Collection
332226036.xls
326,942,000
Page 44 of 192

METALWORK
GENERALLY
STRUCTURAL WORKS
STEEL COLUMN
specified.
Column
2.43 t
15,800,000
38,394,000
Plates.
0.07 t
15,800,000
1,106,000

M16 bolts.
88.00 No
24,000
2,112,000

1.27 m2
140,000
177,800
H
I
ROOF STEELWORK
specified.
10mm thick plate.
Ditto; but 8mm of thick.
0.52 t
0.08 t
15,800,000
15,800,000
8,216,000
1,264,000
J
K

nuts, hole making and fastenings all as specified
M20 bolts.
M16 bolts.
165,000
165,000
32,670,000
2,640,000
4,200,000
12,936,000
198.00 No
16.00 No
3.08 t
To Collection
332226036.xls
99,515,800
Page 45 of 192

WOODWORK
GENERALLY
STRUCTURAL WORKS
WOODWORK
ROOF FRAMING
Roof timber framing; ex: Bangkirai; including required bracing,
timber connector, fixings finish as specified, etc. as dwg S012
and specification.
D
E
F
Timber beams.
32.00 m
29.00 m
106.00 m
888,000
370,000
236,800
28,416,000
10,730,000
25,100,800
G
H
I
J
K
L
M
Timber rafter
16.00
40.00
83.00
34.00
169.00
225.00
90.00
m
m
m
m
m
m
m
621,600
569,800
407,000
518,000
444,000
296,000
266,400
9,945,600
22,792,000
33,781,000
17,612,000
75,036,000
66,600,000
23,976,000
Timber purlin
1,130.00 m
59,200
66,896,000
O
P
Queen post.
45.00 m
119.00 m
185,000
118,400
8,325,000
14,089,600

450,000
1,800,000

188.00 m
93,000
17,484,000
'Iga-iga bambu' frame roof including all accessories as specified.

988.00 m2
60,000
59,280,000
332226036.xls
4.00 No
Page 46 of 192

To Collection
481,864,000
D
E
F
G
H
I
J
K
L
M
N
O
P
Q
GENERALLY
STRUCTURAL WORKS
Top of concrete slab to screed/tile finish; at pool
Ditto; but at pond
Ditto; but at gutter
Ditto; but at roof slab
Ditto; but at terrace
As turn-up 250mm high (assumed) at edge to form skirting at roof
slab; c/w sealants and protective screed.
terrace; c/w sealants and protective screed.
gutter; c/w sealants and protective screed.
As turn-up 1000mm high (assumed) at wall of pond
As turn-up 1500mm high (assumed) high at wall of pool; c/w
sealants and protective screed.
As turn-up 2000mm high (assumed) at waterfall wall of gutter; c/w
As turn-up 3000mm high (assumed) at waterfall wall of pool; c/w
Top of concrete slab to screed/tile finish; at public toilet
As turn-up 250mm high (assumed) at edge of form skirting at public
toilet.
INSULATION
332226036.xls
196.00
166.00
10.00
996.00
464.00
435.00
m2
m2
m2
m2
m2
m
86,000
86,000
86,000
86,000
86,000
29,000
16,856,000
14,276,000
860,000
85,656,000
39,904,000
12,615,000
83.00 m
29,000
2,407,000
16.00 m
58,000
928,000
184.00 m
52.00 m
172,000
129,000
31,648,000
6,708,000
13.00 m
172,000
2,236,000
9.00 m
258,000
2,322,000
89.00 m2
82.00 m
48,000
12,000
4,272,000
984,000
1,460.00 m2
45,000
65,700,000
Page 47 of 192

To Collection
287,372,000
FINISHES
GENERALLY
STRUCTURAL WORKS
FINISHES
FLOORS - EXTERNALLY

membrane; at roof.
1,460.00 m2
45,000
65,700,000
E
F

Masonry walls.
642.00 m2
293.00 m2
38,000
38,000
24,396,000
11,134,000

specified to
Limestone cladding at timber column
294.00 m2
235,000
69,090,000
To Collection
332226036.xls
170,320,000
Page 48 of 192

SUMMARY
GENERALLY
SITEWORKS
143,352,540
CONCRETE WORK
2,878,720,555
MASONRY
326,942,000
METALWORK
99,515,800
WOODWORK
481,864,000
287,372,000
FINISHES
170,320,000
332226036.xls
4,388,086,895
Page 49 of 192

SPA BUILDING
SITEWORKS
D
E
F
G
H
GENERALLY
STRUCTURAL WORKS
SITEWORKS GENERALLY
laboratory tests.
and analyses.
SUB SOIL DRAINAGE

I
J
EARTHWORKS
disposal surplus material, as required to
Pad footings.
Strip footings.
K
L
M
following;
Ground slabs.
Pad footings.
Strip footings.
1.00 Item
Incl
1.00 Item
Incl
1.00 Item
1.00 Item
1.00 Item
Incl
Incl
Incl
1.00 Item
7,500,000
7,500,000
10.00 m3
6.00 m3
39,000
39,000
390,000
234,000
110.00 m2
37.00 m2
24.00 m2
10,500
10,500
10,500
1,155,000
388,500
252,000
Proof rolling.
332226036.xls
Page 50 of 192

N
O
Q
R

50mm thick layer under ground slabs, pad footings and strip
footings.
Ditto, but to sides of strip footings.
Vapour Barrier
ground.
Dewatering.
110.00 m2
37.00 m2
6,000
6,000
660,000
222,000
110.00 m2
11,000
1,210,000
46.00 m2
20.00 m2
80,000
80,000
3,680,000
1,600,000
237.00 m2
7,500
1,777,500
15,000,000
15,000,000
1.00 Item
To Collection
332226036.xls
34,069,000
Page 51 of 192

CONCRETE WORK
GENERALLY
STRUCTURAL WORKS
D
E
CONCRETE WORKS
POURED CONCRETE
Ground slabs.
Pad footing.
F
G
6.00 m3
2.00 m3
750,700
750,700
4,504,200
1,501,400

Pad footings.
Strip footings.
10.00 m3
6.00 m3
925,700
925,700
9,257,000
5,554,200
H
I
J
K
L
M
N
O
P
Q

100mm thick ground slabs. (110 m2)
150mm thick suspended slabs. (208 m2)
120mm thick suspended slabs. (412 m2)
150mm thick suspended slabs at roof. (17 m2)
Attached beams.
Isolated columns.
Retaining walls.
Hob.
Stair flights and landings.
11.00
32.00
50.00
3.00
38.00
0.62
21.00
3.00
3.00
5.00
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
11,255,200
32,742,400
51,160,000
3,069,600
38,881,600
634,384
21,487,200
3,069,600
3,069,600
5,116,000
R
S
REINFORCEMENT
Pad footings.
Strip footings.
13,620,000
13,620,000
15,526,800
8,444,400
332226036.xls
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
1.14 t
0.62 t
Page 52 of 192

T
U
V
W
X
Y
Z
AA
Suspended slabs.
Attached beams.
Isolated columns.
Retaining walls.
Concrete hobs.
Stair flights and landings.

AB M6-150 wiremesh in ground slabs.
8.86
0.21
8.09
0.15
2.17
0.20
0.21
0.35
t
t
t
t
t
t
t
t
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
120,673,200
2,860,200
110,185,800
2,043,000
29,555,400
2,724,000
2,860,200
4,767,000
110.00 m2
47,500
5,225,000
496.00
13.00
431.00
8.00
285.00
39.00
22.00
16.00
5.00
95.00
48.00
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
35,000
25,000
44,144,000
1,157,000
38,359,000
712,000
25,365,000
3,471,000
1,958,000
1,424,000
445,000
3,325,000
1,200,000
2,500,000
25,000
2,500,000
500,000
A
B
C
D
E
F
G
H
I
J
K
SHUTTERING
Sides and soffits of attached beams.
Sides and soffits of attached beams at roof.
Faces of isolated columns.
Faces of retaining walls.
Sides of concrete hobs.
Sloping soffits of stair flights.
Soffits of stair landings.
Edges of stair stringers; not exceeding 300mm high.
Face of undercut stair riser; not exceeding 220mm high.
L
M
SUNDRIES
Construction joint
Allow for construction joint (CJ) at stair wall
1.00 Item
20.00 m
N
O
Scabble surface
Scabble surface at stair landing.
Scabble surface at column and hob.
0.81 m2
24.00 m2
32,000
32,000
25,920
768,000
Spoon drain
300m of wide spoon drain beside ground slabs.
44.00 m
35,000
1,540,000
20.00 m3
560,000
11,200,000
4.00 m3
560,000
2,240,000
Q
R
Mass concrete
Mass concrete at pond; including formwork; as drg.S129 as
specified.
Mass concrete at drain; as drg.S129 as specified.
m2
m2
m2
m2
m2
m2
m2
m2
m2
m
m
To Collection:
332226036.xls
636,501,304
Page 53 of 192

MASONRY
GENERALLY
STRUCTURAL WORKS
MASONRY
control joints.
250mm thick cavity external wall (2 x 75mm thick with 100mm thick
gap).
100mm external wall.
250mm thick cavity internal wall (2 x 75mm thick with 100mm thick
gap).
100mm internal wall.

control joints.
D
E
F
107.00 m2
288,000
30,816,000
163.00 m2
212.00 m2
178,000
288,000
29,014,000
61,056,000
287.00 m2
178,000
51,086,000
79.00 m2
110,000
8,690,000
To Collection:
332226036.xls
180,662,000
Page 54 of 192

METALWORK
GENERALLY
STRUCTURAL WORKS
STEEL COLUMN
specified.
Column.
0.62 t
15,800,000
9,796,000
Plates.
0.04 t
15,800,000
632,000

M16 bolts.
24.00 No
24,000
576,000

0.35 m2
140,000
49,000
ROOF STEELWORK
332226036.xls
Page 55 of 192

H
I
J

specified.
10mm thick plate.
8mm thick plate.
6mm thick plate.
K
L

nuts, hole making and fastenings all as specified
M20 bolts.
M16 bolts.
0.17 t
0.04 t
0.01 t
81.00 No
16.00 No
0.86 t
15,800,000
15,800,000
15,800,000
2,686,000
632,000
158,000
32,000
18,000
2,592,000
288,000
4,200,000
3,612,000
To Collection:
21,021,000
WOODWORK
GENERALLY
STRUCTURAL WORKS
WOODWORK
ROOF FRAMING
Roof timber framing; ex: Bangkirai including required bracing,
timber connector, fixings finish as specified, etc. as specified;
D
E
F
Timber frame.
240mm x 200mm wide of beam
G
H
I
J
Timber rafter
38.00
47.00
62.00
110.00
Timber purlin
332226036.xls
32.00 m
32.00 m
56.00 m
888,000
370,000
296,000
28,416,000
11,840,000
16,576,000
m
m
m
m
488,400
444,000
296,000
148,000
18,559,200
20,868,000
18,352,000
16,280,000
495.00 m
74,000
36,630,000
Page 56 of 192


Queen post.
2.00 No
450,000
900,000
57.00 m
118,400
6,748,800

104.00 m
93,000
9,672,000
'Iga-iga bambu' frame roof including all accessoreis as specified.

444.00 m2
63,000
27,972,000
To Collection:
212,814,000
GENERALLY
STRUCTURAL WORKS
D
E
F
G
H
I
J

Top of concrete slab to screed/tile finish; at roof slab.
Ditto; but at pond
As turn-up 270mm high at edge of form skirting at roof slab; c/w
sealants and protective screed; as drg AD201.
As turn-up 480mm high at wall of pond; c/w sealants and protective
screet; as drg EW505.
As turn-up 630mm girth at wall of pond; c/w sealant and protective
screed; as drg EW503.
As turn-up 815mm girth at wall of pond; c/w sealants and
protective screet; as drg EW505.
As turn-up 1100mm girth at trap of pond; c/w sealants and
332226036.xls
95.00 m2
128.00 m2
55.00 m
86,000
86,000
29,000
8,170,000
11,008,000
1,595,000
257.00 m
45,000
11,565,000
30.00 m
55,000
1,650,000
30.00 m
60,000
1,800,000
18.00 m
98,000
1,764,000
Page 57 of 192

protective screed; as drg EW504.
K
L

Top of concrete slab to screed/tiled finish; at steam and closet.
As turn-up 250mm high (assumed) at edge of form skirting at steam
and closet
INSULATION
33.00 m2
83.00 m
48,000
12,000
1,584,000
996,000
95.00 m2
45,000
4,275,000
To Collection:
44,407,000
FINISHES
GENERALLY
STRUCTURAL WORKS
FINISHES
FLOORS - EXTERNALLY
E
F

membrane; at roof.
Masonry walls.
332226036.xls
95.00 m2
45,000
4,275,000
349.00 m2
295.00 m2
38,000
38,000
13,262,000
11,210,000
Page 58 of 192


specified to
Limestone cladding at timber column
6.00 m2
239,000
To Collection:
1,434,000
30,181,000
SUMMARY
GENERALLY
SITEWORKS
34,069,000
CONCRETE WORK
636,501,304
MASONRY
180,662,000
METALWORK
21,021,000
WOODWORK
212,814,000

FINISHES
1,434,000
332226036.xls
44,407,000
1,130,908,304
Page 59 of 192

SWIMMING POOL
A
B
D
E
F
G
H
GENERALLY
STRUCTURAL WORKS
SWIMMING POOL (UPPER POOL, MAIN POOL, SPA POOL, KIDS
POOL, WATERSLIDE POOL) as drg.
SITEWORKS GENERALLY
laboratory tests.
and analyses.
332226036.xls
1.00 Item
Incl
1.00 Item
Incl
1.00 Item
1.00 Item
1.00 Item
Incl
Incl
Incl
Page 60 of 192

EARTHWORKS
Gutter at spa pool.
J
K
L
M
N
following;
Ground slabs at upper pool.
Ground slabs at main pool.
Ground slabs at spa pool.
Ground slabs at kids pool.
Ground slabs at waterslide pool.
96.00
835.00
202.00
234.00
37.00
O
P
Q
R
S
Sirtu blinded with sand bed layer, spread, levelled, and compacted
as specified.
100mm thick layer at upper pool.
Ditto; at main pool
Ditto; at spa pool
Ditto; at kids pool
Ditto; at waterslide pool
96.00
835.00
202.00
234.00
37.00
T
U
V
Sand filling.
Sand fill at sides wall at main pool.
Ditto; but at spa pool.
Ditto; but at kids pool.
W
X
Y
Z

100mm thick brick wall at upper pool sides wall
Ditto; but at main pool
Ditto; but at spa pool
Ditto; but at kids pool
Ditto; but at waterslide pool
A
B
C
D
E
F
G
Vapour Barrier
double layer to underside of all concrete surfaces in contact with
ground at upper pool.
Ditto; at main pool
Ditto; at spa pool
Ditto; at kids pool
Dewatering.
I
J
K
L
M
N
O
P
Q
CONCRETE WORK
POURED CONCRETE
150mm thick slab of stepping at main pool.
Ditto; at kids pool.
180mm thick wall of stepping base at main pool.
200mm thick upper pool wall
Ditto; at main pool
Ditto; at spa pool
Ditto; at kids pool
332226036.xls
10.00 m3
39,000
390,000
m2
m2
m2
m2
m2
10,500
10,500
10,500
10,500
10,500
1,008,000
8,767,500
2,121,000
2,457,000
388,500
m2
m2
m2
m2
m2
35,000
35,000
35,000
35,000
35,000
3,360,000
29,225,000
7,070,000
8,190,000
1,295,000
15.00 m3
7.00 m3
1.46 m3
130,000
130,000
130,000
1,950,000
910,000
189,800
m2
m2
m2
m2
m2
80,000
80,000
80,000
80,000
80,000
3,120,000
4,720,000
5,360,000
8,880,000
1,440,000
96.00 m2
7,500
720,000
7,500
7,500
7,500
7,500
6,262,500
1,515,000
1,755,000
277,500
4,000,000
4,000,000
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
3,069,600
4,092,800
7,162,400
13,301,600
9,208,800
20,464,000
22,510,400
26,603,200
4,092,800
39.00
59.00
67.00
111.00
18.00
835.00
202.00
234.00
37.00
m2
m2
m2
m2
1.00 Item
3.00
4.00
7.00
13.00
9.00
20.00
22.00
26.00
4.00
m3
m3
m3
m3
m3
m3
m3
m3
m3
Page 61 of 192

R
S
T
U
V
W
X
Y
Z
AA
AB
AC
250mm thick wall at main pool

Seating step at upper pool
Ditto; at main pool
Ditto; at kids pool
200mm thick ground slab at upper pool.
Ditto; but at main pool.
Ditto; but at spa pool.
Ditto; at kids pool
Wall of gutter at spa pool
Slab of gutter at spa pool
Boundary seat at spa pool
AD
AE
AF
AG
AH
AI
AJ
AK
AL
AM
AN
AO
AP
AQ
AR
AS
AT
AU
AV
AW
REINFORCEMENT
Ground slab at upper pool.
Ditto; at main pool.
Ditto; at spa pool.
Ditto; at waterslide pool.
Pool wall upper pool.
Ditto; at spa pool.
Ditto; at waterslide pool.
Pool trap at upper pool.
Wall gutter.
Slab gutter.
Slab stepping at main pool.
Wall stepping at main pool.
Boundary seat at spa pool.
A
B
C
D
E
F
G
H
I
J
K
L
M
N
O
P
Q
SHUTTERING
Shuttering to the following
Sides of wall at upper pool
Ditto; at main pool
Ditto; at spa pool
Ditto; at kids pool
Sides of gutter wall
Soffit slab steping at main pool
Ditto; at kids pool
Sides wall steping at main pool
Ditto; at kids pool
Circular wall shuttering at upper pool
Ditto; at main pool
Ditto; at spa pool
Ditto; at kids pool
Edges of slab steps at main pool; 150mm high.
Ditto; at kids pool
10.00
9.00
84.00
4.00
20.00
167.00
41.00
47.00
8.00
1.31
3.00
51.00
2.31
20.03
4.83
5.62
0.88
0.91
2.79
2.45
3.69
0.40
0.30
2.44
0.11
0.20
0.29
0.16
0.16
0.37
0.67
0.85
27.00
187.00
164.00
55.00
9.00
18.00
16.00
22.00
73.00
134.00
31.00
96.00
10.00
183.00
19.00
45.00
80.00
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
t
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m
m
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
1,023,200
10,232,000
9,208,800
85,948,800
4,092,800
20,464,000
170,874,400
41,951,200
48,090,400
8,185,600
1,340,392
3,069,600
52,183,200
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
13,620,000
31,462,200
272,808,600
65,784,600
76,544,400
11,985,600
12,394,200
37,999,800
33,369,000
50,257,800
5,448,000
4,086,000
33,232,800
1,498,200
2,724,000
3,949,800
2,179,200
2,179,200
5,039,400
9,125,400
11,577,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
18,000
18,000
2,403,000
16,643,000
14,596,000
4,895,000
801,000
1,602,000
1,424,000
1,958,000
6,497,000
11,926,000
2,759,000
8,544,000
890,000
16,287,000
1,691,000
810,000
1,440,000
WATERPROOFING
332226036.xls
Page 62 of 192


R Ground slab at upper pool
S Ditto; but at main pool
T Ditto; but at spa pool
U Ditto; but at kids pool
V Ditto; but at waterslide pool
E Sides wall at upper pool
X Ditto; but at main pool
Y Ditto; but at spa pool
Z Ditto; but at kids pool
AA Ditto; but at waterslide pool
96.00
835.00
202.00
234.00
37.00
42.00
242.00
61.00
128.00
18.00
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
89,000
8,544,000
74,315,000
17,978,000
20,826,000
3,293,000
3,738,000
21,538,000
5,429,000
11,392,000
1,602,000
96.00 m2
45,000
4,320,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
37,575,000
9,090,000
10,530,000
1,665,000
1,890,000
10,890,000
2,745,000
5,760,000
810,000
1.00 Item
5,000,000
5,000,000
1.00 Item
1,250,000
1,250,000
FINISHES
FLOORS - EXTERNALLY
AB
AC
AD
AE
AF
AG
AH
AI
AJ
AK
AL

membrane; at upper pool.
Sides wall at upper pool
835.00
202.00
234.00
37.00
42.00
242.00
61.00
128.00
18.00
m2
m2
m2
m2
m2
m2
m2
m2
m2
1.00 Item
1.00 Item
8,000,000
8,000,000
8,000,000
8,000,000
E
F
SUNDRIES
Allow for pipe cast-in; including all accessories as drg. S302
section 4.
Allow for pool floor expansion joint (EJ) as drawing S301 detail
A, as specified;
Allow for cast in pipe to pool as specified and drg. S302.
Allow for spoon drain; including compressible filler at both sides
and sand fill as specified at drg. S302 section 6
Allow for hydrophyllic waterstop between ground slab as specified.
1.00 Item
22.00 m2
5,000,000
89,000
5,000,000
1,958,000
G
H
Pool pour break construction joint at kids pool; including

waterstop, concrete, rebar, plastic sheet as specified and drawing
S301
800mm wide x 250mm thick at ground slab.
800mm high x 200mm thick at wall.
5.00 m
5.00 m
290,000
290,000
1,450,000
1,450,000
A
B
C
D
To Collection:
332226036.xls
1,726,367,792
Page 63 of 192

STORM WATER DRAINAGE
GENERALLY
STRUCTURAL WORKS
SITEWORKS GENERALLY
332226036.xls
1.00 Item
Incl
Page 64 of 192

E
F
G
H
I
J
laboratory tests.
and analyses.
Alllow for erosion control as specified (Groundworks page 4);
including stagings of the Works; restoration; provision of
EARTHWORKS
Detailed excavation including backfill and disposal surplus
material for the following;
PVC Pipe.
Concrete pipe.
Granular crushed rock subsoil drainage layer, nominal size 100mm,
cover with geotextile filter fabric (material to be approved by
engineer before placing); including compaction as specified.
Granular fill subsoil drainage layer under in rock and landscape
area.
PVC PIPE.
Supply and install pvc pipe, incl. joints, as specified
100mm dia. PVC pipe.
M
N
O
P
Q
R
S
T
PRECAST CONCRETE PIPE.

Supply and install precast concrete pipe, incl. joints, as
specified
300mm dia. concrete pipe.
A
B
C
D
SUNDRIES
Surface inlet pits including excavation, waterproofing, sandbed,
reinforced concrete, mass concrete benching, access steps, 100mm
dia. x 3000mm long subsoil drainage stub surrounded with 100mm of
nom. 20mm coarse filter material wrapped in geotextille filter
fabric to each inlet pipe (2 No); heavy duty trafficable
galvanised mild steel hinged to frame as specified (Pit type A).
Inlet pits; 900mm x 900mm with manhole 600mm x 900mm.
Ditto; but 1700mm x 1700mm.
Inlet pits; 900mm x 900mm with manhole 900mm x 900mm.
Ditto; but 1200mm x 1200mm.
1.00 Item
Incl
1.00 Item
1.00 Item
1.00 Item
Incl
Incl
Incl
129.00 m3
634.00 m3
120,000
120,000
15,480,000
76,080,000
64.00 m3
180,000
11,520,000
245,000
72,520,000
296.00 m
65.00
20.00
36.00
13.00
51.00
35.00
32.00
8.00
m
m
m
m
m
m
m
m
290,000
400,000
550,000
750,000
900,000
1,800,000
1,900,000
2,600,000
18,850,000
8,000,000
19,800,000
9,750,000
45,900,000
63,000,000
60,800,000
20,800,000
4.00
1.00
8.00
1.00
No
No
No
No
12,500,000
53,999,999
16,000,000
27,000,000
50,000,000
53,999,999
128,000,000
27,000,000
Surface inlet pits including excavation, waterproofing, sandbed,

reinforced concrete, mass concrete, access steps, 100mm dia. x
3000mm long subsoil drainage stub surrounded with 100mm of nom.
20mm coarse filter material wrapped in geotextile filter fabric to
332226036.xls
Page 65 of 192

E
F
G
H
each inlet pipe (1 No); 20mm dia. weep holes (3 No); sendement
trap; heavy duty trafficable cast iron cover with concrete infill
as specified (Pit type B).
Surface inlet; 1000mm x 1000mm with manhole 600mm x 900mm.
Surface inlet; 1000mm x 1000mm with manhole 900mm x 900mm.
Ditto; but at 1100mm x 1100mm.
2.00
1.00
5.00
2.00
No
No
No
No
11,000,000
15,000,000
20,000,000
27,000,000
22,000,000
15,000,000
100,000,000
54,000,000
I
J
K
L
M
N
Junction pits including excavation, waterproofing, sandbed,

reinforced concrete, mass concrete benching, access steps, 100mm
dia. x 3000mm long subsoil drainage stub surrounded with 100mm of
nom. 20mm coarse filter material wrapped in geotextile filter
fabric to each inlet pipe (2 No); heavy duty trafficable cast iron
cover with concrete infill as specified (Pit type A)
Junction pits; 900mm x 900mm with manhole 900mm x 900mm.
2.00
1.00
7.00
2.00
4.00
2.00
No
No
No
No
No
No
13,500,000
20,000,000
27,000,000
16,000,000
52,000,000
60,000,000
27,000,000
20,000,000
189,000,000
32,000,000
208,000,000
120,000,000
Headwall including excavation, waterproofing, sandbed, mass

concrete, reinforced concrete as specified (Pit type C).
Headwall to suite pipe.
3.00 No
3,500,000
10,500,000
1.00 No
60,000,000
60,000,000
24.00 No
22.00 No
3,000,000
4,200,000
72,000,000
92,400,000
117.00 m
80,000
9,360,000
66.00 m
4,000,000
264,000,000
Dispersion structure including excavation, waterproofing, sandbed,

reinforced concrete, 100-200 nom. balast rock as specified.
2000 wide x 11400 long x 850 - 3850mm high dispersion structure to
reduce velocity.
Q
R
Flushing point including excavation, concrete surround PVC pipe

(measured separately), air tight cast iron or brass screw or bolt
down cap, as specified.
300 x 300 x 150mm thick flusing point (light duty).
Ditto, but heavy duty.
Catch drain as specified.

1000mm wide through catch drain.
Open drainage including excavated, fill with 50 - 100mm nom.

balast rock with concrete binder immediately downstream of inlet
pipe (pit type B) drain as specified.
500-780 wide x 780mm high open drainage.
To Collection:
1,976,759,999
PROVISIONAL SUMS
GENERALLY
PROVISIONAL SUMS
332226036.xls
Page 66 of 192

EARTHWORKS
Allow for PROVISIONAL SUM of Rp. 500,000,000 (Say Five Hundred
Million Rupiah) for remaining bulk earthworks or fill required at areas
at over excavation.
RETAINING WALL
Allow for PROVISIONAL SUM of Rp. 6,000,000,000 (Say Six Billion
Rupiah) for retaining walls including excavation, footing,
concrete, re-bar, formwork, waterproofing (NOT YET DESIGNED).
Allow for PROVISIONAL SUM of Rp. 1,000,000,000 (Say One Billion
Five Hundred Million Rupiah) for waterproofing and backfill to retaining
walls.
SUNDRY CONCRETING WORKS
Allow for PROVISIONAL SUM of Rp. 200,000,000 (Say Two Hundred
Million Rupiah) for sundry concreting works
1.00 Item
500,000,000
500,000,000
1.00 Item
6,000,000,000
6,000,000,000
1.00 Item
1,500,000,000
1,500,000,000
1.00 Item
200,000,000
200,000,000
To Collection:
8,200,000,000
SUMMARY
GENERALLY
SWIMMING POOL
1,726,367,792
1,976,759,999
PROVISIONAL SUMS
8,200,000,000
332226036.xls
Page 67 of 192

332226036.xls
11,903,127,791
Page 68 of 192


Gross Area
Quantity
8,814
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
ARCHITECTURAL / INTERIOR WORKS
2 Bedroom Apartment (type 3 (60 No))

WOODWORK
Timber decking; overall 1400 x 1000mm at base of shower
METALWORK
BALUSTRADES AND HANDRAILS
Stainless steel rope balustrade including finishing, accessories,
all as specified
1000mm high balcony balustrade/ fence
Aluminium louvres including fixing.
1600 wide x 3200mm high aluminium louvres.
ROOFING
FABRIC CANOPY
Fabric canopy galvanised steel sub-structure
with marine paint system finish all fixed to concrete structure
Fabric canopy (overall apprx 3700 x 3700mm on plan)
RAINWATER GOODS
Allow for rainwater goods; PVC rainwater downpipes, floor drains,
incl. brackets, fixing, roof outlets, elbows and finishes
DOORS
METAL DOOR & FRAMES
Metal door with frame including hardware and paint finish
1000 wide x 3200mm high single door at A/C plant room
120.00 No
1,400,000
168,000,000
1,100,000
1,364,000,000
48.00 No
3,584,000
172,032,000
821.40 m2
1,200,000
985,680,000
60.00 No
2,500,000
150,000,000
48.00 No
4,800,000
230,400,000
1,240.00 m
TIMBER DOORS & FRAMES

Solid flush external timber door with timber frame
including hardware and veneer finish
950 wide x 2450 high x 50mm thick single door at entry (type
D101)
820 wide x 2450 high x 50mm thick single door at bedroom
60.00 No
4,500,000
270,000,000
120.00 No
3,000,000
360,000,000
GLAZED DOORS AND WINDOWS

Frameless glazed door (GL); comprising 12mm thick tempered
glass ex: Asahimas, with acid etched finish; including pull handle all
fixing accessories; hardware; sealants etc.
1000 wide x 2550mm high, sliding door at bathroom
120.00 no
5,000,000
600,000,000
ALUMINIUM FRAMED AND GLAZED WINDOWS

Glazed windows; comprising 2x6mm thick, laminated glass panel;
solar control layer; including all fixing accessories; sealants, powder
coating finish etc.
8100 wide x 3000mm high sliding window/door
66.00 no
24,300,000
1,603,800,000

coating finish etc.
1350 long x 1200mm high (assumed) fixed window at kitchen
"V" shaped on plan bay window; 3525 girth x 2400mm high
120.00 No
120.00 No
1,620,000
6,345,000
194,400,000
761,400,000
Glass block including setting bed.

Glass block at living room
235.00 m2
350,000
82,250,000
FINISHES
FLOORS - EXTERNALLY
600 x 600mm floor tile - assumed Homogeneous tile; ex Granito
apt east side
Confidential
Page 69 of 192


Gross Area
ex: Granito, Essenza or equal
Terrace
Roof
Quantity
8,814
Unit
m2
Rate
IDR
Amount
IDR
4,219.00 m2
509.00 m2
470,000
470,000
1,982,930,000
239,230,000
854.40 m
75,000
64,080,000
FLOORS - INTERNALLY
Living Room
Bedroom (WD)
Bathroom walls
3,092.00 m2
2,041.08 m2
968.00 m2
470,000
470,000
470,000
1,453,240,000
959,307,600
454,960,000
Recessed stainless steel skirting

20mm high skirting at living room.
Ditto, but at bedroom.
Ditto, but at bathroom.
1,764.00 m
2,326.80 m
1,338.00 m
75,000
75,000
75,000
132,300,000
174,510,000
100,350,000
648.00 m2
15,500
10,044,000
20,336.00 m2
38,000
772,768,000
3,451.00 m2
470,000
1,621,970,000
735.56 m2
550,000
404,558,000
459.44 m2
400,000
183,776,000
CEILINGS - EXTERNALLY
Moisture resistant gypsum board ceilings, taped and sanded and
prepared smooth to receive paint finish, including galvanised
steel frame, trim etc.
12mm thick gypsum ceiling
897.00 m2
148,600
133,294,200
CEILINGS - INTERNALLY
Gypsumboard ceiling, taped and sanded and prepared smooth to
receive paint finish, including galv. steel framing, trim etc.
5,232.00 m2
110,000
575,520,000

12mm thick gypsum board ceiling at bathroom
968.00 m2
148,600
143,844,800
Sundries
Allowance for painted gypsum board bulkheads
Allowance for 50 x 50mm shadow line cornices.
Allowance for ceiling access panels for electrical servicing (5 No)
60.00 No
60.00 No
300.00 No
1,100,000
6,000,000
100,000
66,000,000
360,000,000
30,000,000
11,789.00 m2
897.00 m2
29,000
29,000
341,881,000
26,013,000

20mm high skirting at terrace
Prepare and apply floor hardener to the following areas

A/C plant room
WALLS & COLUMNS - INTERNALLY
Render with smooth finish to receive paint to
Internal masonry or concrete walls
600 x 600mm wall tile - assumed Homogeneous tile; ex Granito
Bathroom walls
Fabric Panels.
Fabric panels behind bed; overall 2855 long x 2147mm high
Bed Head Finish
Straight grain oak veneer finish incl support frame to surround of
fabric bed head panels.
PAINTING AND DECORATING

Prepare smooth and apply external grade weathershield paint finish
(anti mould) ex: Dulux, externally to
Rendered masonry or to concrete walls
Gypsum board ceilings externally
apt east side
Confidential
Total
IDR
Page 70 of 192


Gross Area
Quantity
8,814
Unit
m2
Rate
IDR
Amount
IDR
Prepare smooth and apply Brilliant white paint finish ex: Dulux,
internally to
Rendered masonry or rendered concrete walls
Gypsum board ceilings internally
20,336.00 m2
6,200.00 m2
19,000
19,000
386,384,000
117,800,000
BATHROOM ACCESSORIES
MIRRORS
Supply and install the following 6mm thick frameless mirrors
complete with plywood backing including all polished stainless
steel fixings, fittings etc and stainless steel frame
1600 long x 950mm high
120.00 No
1,540,000
184,800,000
VANITIES
Wall mounted counter top in white epoxy resin terrazzo finish c/w
under cabinet in timber veneer finish (wenge) inside and out.
1680 long x 550 wide x 550 high at bathroom (J 106)
120.00 No
4,032,000
483,840,000
120.00 no
7,500,000
900,000,000
SHELVE
Floating glass shelf; 750 long x 120mm wide fixed to wall at bathtub
60.00 no
200,000
12,000,000
JOINERY
Kitchen cabinet unit; comprising Corian counter top finish; c/w
under counter cupboard; (to house wine cellar and fridge); over head
wall mounted cupboard; 500mm high mirrored back splash.
Kitchen cabinet; overall 4800 long x 2600mm high.
60.00 No
21,000,000
1,260,000,000
60.00 No
60.00 No
120.00 No
12,000,000
8,000,000
5,000,000
720,000,000
480,000,000
600,000,000
60.00 No
4,000,000
240,000,000
120.00 No
7,500,000
900,000,000
2,000,000
120,000,000
15,000,000
900,000,000
SHOWER CUBICLES
Shower cubicles including doors; comprising 12mm thick tempered
glass; incl. stainless steel patch-fittings/and hardware
Glazed shower cubicle panel "T" shaped on plan overall,
comprising 2 No shower/WC glazed doors.
Built-in wardrobe unit c/w adjustable shelves and recessed handles

Wardrobe; overall 2600 long x 2900 high x 650mm deep.
TV desk adjacent wardrobe overall 2400 long x 650mm deep c/w
2 No drawers at bedrooms
TV desk overall 2700 long x 300mm deep at living room
Total
IDR
Living Room Sofa - Refer to FF&E budget.

Sundry joinery
Bed base; Veneer finish (Wenge); overall 1850 x 2800mm c/w
2 No 400x400mm side tables
Sundry allowance for full height mirrors at living room wall
Sofa at Terrace
Built-in sofa / bench at terrace c/w fabric cushions
5100 long x 2200mm deep overall "U" shaped on plan bench/sofa
at terrace constructed with RC frame / finish incl storage unit
(assumed spec as per Studio unit)
60.00 Item
60.00 No
SANITARY FIXTURES & FITTINGS

Supply and install the following sanitary wares; including all
fittings, sealants etc.
Sanitarywares
Wall hung water closet; ex: TOTO CW 620JT2/TV150NRNV1
Semi recessed wash basin; ex: TOTO LW642CJ
Hand held shower; ex: TOTO TX472SES
Freestanding bath tub; Terrazzo resin bath tub.
Kitchen sink.
120.00
180.00
120.00
60.00
60.00
No
No
No
No
No
7,020,000
1,026,000
702,000
12,000,000
1,500,000
842,400,000
184,680,000
84,240,000
720,000,000
90,000,000
Tapware
Freestanding bath tub tap; ex: TOTO TX445SES V3; plus drain etc
Single lever lavatory faucet (three hole wall mounted); ex: TOTO
60.00 No
180.00 No
5,000,000
1,404,000
300,000,000
252,720,000
apt east side
Confidential
Page 71 of 192


Gross Area
Quantity
8,814
Unit
m2
Rate
IDR
Amount
IDR
TX118LES
Shower mixer; ex: TOTO TX473ES
Rain shower head; ex: TOTO TX491S
Tapware at Kitchen sink
120.00 No
120.00 No
60.00 No
3,024,000
1,404,000
1,400,000
362,880,000
168,480,000
84,000,000
Accessories
Floor drain
Towel rack ex:
Toilet paper holder; ex: TOTO TX703AES
Robe hook; ex: TOTO TX704AEZ
Allow for towel rings, glass holders or the like
480.00
120.00
120.00
120.00
120.00
No
No
No
No
No
177,120
1,200,000
189,000
70,200
2,000,000
85,017,600
144,000,000
22,680,000
8,424,000
240,000,000
1,848.00 m2
900,000
1,663,200,000
60.00 No
4,160,000
249,600,000
POOL AT APARTMENT TYPE 2 BEDROOMS

Swimming pool finishing - 150x150x20mm slate tile for floor and
wall finish, capping (measured plan area).
(total of 66 pools each sized 8 m long x 3.85m width)
Total
IDR
(M/E works - panel, underwater light etc. - separately estimated)

PLANTER (Requirement to be confirmed)
Planter box at end of pool; c/w waterproofing; protective render and
softscape
sub-total:
29,979,684,200
3 Bedroom Apartment (Duplex) (6 No)

WOODWORK
Timber decking; size tbc; at base of shower
METALWORK
all as specified
1000mm high balcony balustrade/ fence.
ROOFING
FABRIC CANOPY
Fabric canopy
DOORS
D101)
820 wide x 2450 high x 50mm thick single door at bedroom
Ditto; but at utility
Ditto; but at study
Ditto; but at ensuite
Ditto; but at bathroom
coating finish etc.
apt east side
24.00 No
1,400,000
33,600,000
1,100,000
184,800,000
82.14 m2
1,200,000
98,568,000
6.00 No
4,000,000
24,000,000
6.00 No
7,250,000
43,500,000
No
No
No
No
No
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
49,500,000
16,500,000
16,500,000
16,500,000
49,500,000
6.00 no
6.00 no
24,300,000
16,200,000
145,800,000
97,200,000
168.00 m
18.00
6.00
6.00
6.00
18.00
Confidential
Page 72 of 192


Gross Area
EXTERNAL GLAZED DOORS
Aluminium double glass door 2x6mm thick laminated glass ex.
Asahimas with solar control layer
2050 wide x 3000mm high double door at ensuite.
Quantity
8,814
Unit
m2
Amount
IDR
6,150,000
36,900,000
No
No
No
No
No
No
No
No
No
No
No
6,925,500
2,227,500
1,989,000
3,762,000
1,782,000
1,134,000
3,935,250
1,406,250
1,752,750
1,188,000
648,000
41,553,000
13,365,000
11,934,000
22,572,000
10,692,000
6,804,000
23,611,500
8,437,500
10,516,500
28,512,000
7,776,000
FINISHES
FLOORS - EXTERNALLY
Terrace
Roof
452.00 m2
602.00 m2
470,000
460,000
212,440,000
276,920,000
FLOORS - INTERNALLY
Living room.
Bedroom
Foyer
Study room
Bathroom.
534.00
291.00
62.00
54.00
164.00
470,000
470,000
470,000
470,000
470,000
250,980,000
136,770,000
29,140,000
25,380,000
77,080,000
65,000,000
65,000,000
3,985.00 m2
38,000
151,430,000

Bathroom walls.
552.00 m2
470,000
259,440,000
Fabric Panels.
110.33 m2
550,000
60,681,500
68.92 m2
800,000
55,136,000
90.00 m2
148,600
13,374,000
992.00 m2
110,000
109,120,000

coating finish etc.
2850 long x 2700mm high fixed window at kitchen.
2750 long x 900mm high fixed window at living.
2600 long x 850mm high fixed window at dining room.
2200 long x 1900mm high fixed window at study room.
2200 long x 900mm high fixed window at bathroom 2.
2100 long x 600mm high fixed window at bathroom 1.
1650 long x 2650mm high fixed window at foyer.
1250 long x 1250mm high fixed window at master bedroom.
950 long x 2050mm high fixed window at bedroom 3.
800 long x 1650mm high fixed window at bedroom 2 and bathroom.
800 long x 900mm high fixed window at utility & powder room.

Allowance for 20mm high skirting at living room.
Bed Head Finish

apt east side
6.00 no
Rate
IDR
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
24.00
12.00
m2
m2
m2
m2
m2
1.00 Item
Confidential
Total
IDR
Page 73 of 192


Gross Area
Quantity
8,814
Unit
m2
Rate
IDR
Amount
IDR
164.00 m2
148,600
24,370,400
6.00 No
6.00 No
30.00 No
1,500,000
5,000,000
100,000
9,000,000
30,000,000
3,000,000

2,093.00 m2
90.00 m2
29,000
29,000
60,697,000
2,610,000
internally to
3,985.00 m2
1,156.00 m2
19,000
19,000
75,715,000
21,964,000
MIRRORS
6.00 No
24.00 No
1,800,000
2,104,000
10,800,000
50,496,000
VANITIES
600 long x 600mm wide at bathroom
6.00 No
12.00 No
6.00 No
4,500,000
8,750,000
14,700,000
27,000,000
105,000,000
88,200,000
SHOWER CUBICLES
2200 girth 'L' shaped on plan x 2750mm high shower cubicle.
3800 girth 'T' shaped on plan x 2750mm high shower cubicle.
12.00 no
6.00 no
6,500,000
12,000,000
78,000,000
72,000,000
SHELVE
6.00 no
200,000
1,200,000
JOINERY
12.00 No
20,588,235
247,058,820
6.00
12.00
6.00
6.00
18.00
No
No
Item
Item
No
16,551,724
10,822,281
5,000,000
10,000,000
7,500,000
99,310,344
129,867,372
30,000,000
60,000,000
135,000,000
1.00 Item
9,000,000
9,000,000
15,813,953
189,767,436
Sundries
Allowance for 50 x 50mm shadow line cornices.
Allowance for ceiling access panels for electrical servicing
Total
IDR
Sundry joinery.
Wardrobe; overall 2600 long x 2900 high x 650mm deep; at master bed
room
Ditto, but 1750mm length; at bedrooms
Allow for joinery at utility room - assumed shelving.
Allowance for TV desks / sundy joinery
Sundry allowance for full height mirrors at living room wall
Living Room Sofa - Refer to FF&E budget.
Sofa at Terrace
apt east side
12.00 No
Confidential
Page 74 of 192


Gross Area
Quantity
8,814
Unit
m2
Rate
IDR
Amount
IDR
No
No
No
No
No
No
7,020,000
7,020,000
1,026,000
702,000
12,000,000
1,500,000
168,480,000
42,120,000
30,780,000
16,848,000
72,000,000
9,000,000
6.00 No
30.00 No
5,000,000
1,404,000
30,000,000
42,120,000
24.00
24.00
24.00
6.00
No
No
No
No
3,024,000
1,404,000
3,780,000
1,400,000
72,576,000
33,696,000
90,720,000
8,400,000
54.00
24.00
24.00
24.00
24.00
No
No
No
No
No
177,120
1,200,000
189,000
70,200
2,000,000
9,564,480
28,800,000
4,536,000
1,684,800
48,000,000
184.80 m2
900,000
166,320,000
6.00 No
4,000,000
24,000,000
Total
IDR

(assumed spec as per Studio unit)
Supply and install the following sanitary wares; including all
Sanitarywares
Bidet
Kitchen sink.
24.00
6.00
30.00
24.00
6.00
6.00
Tapware
TX118LES
Flush plate - single flush; ex: Grohe type Skate, 38-573.
Accessories
Floor drain
Towel rack
Robe hook; ex: TOTO TX704AES
Swimming pool finishing - 150x150x20mm slate tile for floor and
wall finish, capping (measured plan area).
(total of 66 pools each sized 8 m long x 3.85m width)
(M/E works - panel, underwater light etc. - separately estimated)
PLANTER (Requirement to be confirmed)
Planter box at upper duplex level c/w waterproofing; protective render
and softscape
sub-total:
5,181,234,652
Stair & common corridor

METALWORK
all as specified
900mm high balustrade at staircase
ROOFING
FABRIC CANOPY
Fabric canopy
RAINWATER GOODS
490.00 m
1,100,000
539,000,000
1,006.00 m2
1,200,000
1,207,200,000
25,000,000
25,000,000
1.00 Item

Single external metal door with frame including hardware and
finish
apt east side
Confidential
Page 75 of 192


Gross Area
Quantity
8,814
Unit
m2
Rate
IDR
Amount
IDR
900 wide x 2700mm high single door at pump room
18.00 No
7,540,000
135,720,000
WINDOWS
Aluminium louvre including fixing accessories; sealants; etc.
3550 long x 3175mm high fixed louvre incl. door at AC room.
3550 long x 3175mm high fixed window at AC room.
18.00 No
6.00 No
5,112,000
5,112,000
92,016,000
30,672,000
FINISHES
FLOORS - EXTERNALLY
Stair (TZ-1).
Roof
1,284.00 m2
297.00 m2
470,000
470,000
603,480,000
139,590,000
Skim coat render with smooth finish to receive paint to
Soffit of slab
1,186.00 m2
20,000
23,720,000

Soffit of slab
1,186.00 m2
29,000
34,394,000
PLANTER BOX
Supply and install natural stone type Bukit stone, incl. water
repellent, screed and grout, externally to
Face of masonry walls at planter box
252.00 m2
325,000
81,900,000
Liquid applied waterproofing internally c/w protective render; ex:

Sika; as specified to
Internal face and base of planter box
252.00 m2
78,100
19,681,200
Allow for 40mm hardened concrete screed on concrete structure
1.00 Item
4,500,000
4,500,000
SOFTSCAPING
Imported soil; 400mm thick to planter
Allowance for grass, small trees, shrubs etc. at star and common
area
99.00 m3
1.00 Item
150,000
75,000,000
14,850,000
75,000,000
1.00 Item
100,000,000
100,000,000
Allow for M/E building including stucture, finishing.
apt east side
Total
IDR
sub-total:
3,126,723,200
38,287,642,052
Confidential
Page 76 of 192


Gross Area
Quantity
8,424
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
1 Bedroom Apartment (type 1 (66 No))

WOODWORK
66.00 No
1,400,000
92,400,000
METALWORK
all as specified
1000mm high balcony balustrade / fence.
892.00 m
1,100,000
981,200,000
ROOFING
FABRIC CANOPY
Fabric canopy
739.20 m2
1,200,000
887,040,000
66.00 No
2,500,000
165,000,000
66.00 No
4,500,000
297,000,000

1000 wide x 2550mm high, sliding door
132.00 no
5,000,000
660,000,000

coating finish etc.
66.00 no
28,500,000
1,881,000,000

coating finish etc.
1650 long x 2475mm high fixed window at bedroom.
780 long x 1780mm high fixed window at bathroom.
66.00 No
66.00 No
3,675,375
1,500,000
242,574,750
99,000,000
10,000,000
10,000,000
2,758.80 m2
313.00 m2
470,000
470,000
1,296,636,000
147,110,000
462.00 m
75,000
34,650,000
4,039.20 m2
808.17 m2
470,000
470,000
1,898,424,000
379,839,900
RAINWATER GOODS
DOORS
D101)
Sundry allowance other windows at non typical apartments

FINISHES
FLOORS - EXTERNALLY
Terrace
Roof areas
FLOORS - INTERNALLY
ex: Granito, Essenza or equal to:
Living Room and foyer.
Bathroom.
apt west side
1.00 Item
Confidential
Page 77 of 192


Gross Area
Quantity
8,424
Unit
m2
Rate
IDR
Amount
IDR

Ditto, but at bathroom.
1,905.42 m
343.20 m
75,000
75,000
142,906,500
25,740,000

8,617.75 m2
38,000
327,474,500

Bathroom walls
1,201.20 m2
470,000
564,564,000
404.56 m2
550,000
222,508,000
252.69 m2
800,000
202,152,000
1,859.00 m2
148,600
276,247,400
4,080.00 m2
110,000
448,800,000

726.00 m2
148,600
107,883,600
66.00 No
66.00 No
1,000,000
5,000,000
66,000,000
330,000,000
132.00 No
100,000
13,200,000

8,268.00 m2
1,859.00 m2
29,000
29,000
239,772,000
53,911,000
Prepare smooth and apply Briliant white paint finish ex: Dulux,
internally to
8,617.75 m2
4,806.00 m2
19,000
19,000
163,737,250
91,314,000
MIRRORS
66.00 No
1,540,000
101,640,000
VANITIES
66.00 No
4,032,000
266,112,000
Fabric Panels.
Bed Head Finish
Sundries
Allowance for 50 x 50mm shadow line cornices
Sundries
apt west side
Confidential
Total
IDR
Page 78 of 192


Gross Area
SHOWER CUBICLES
Quantity
8,424
Unit
m2
Rate
IDR
Amount
IDR
66.00 no
7,500,000
495,000,000
SHELVE
66.00 no
200,000
13,200,000
JOINERY
66.00 No
17,000,000
1,122,000,000
66.00 No
66.00 No
11,000,000
4,000,000
726,000,000
264,000,000
66.00 No
264.00 No
7,500,000
1,200,000
495,000,000
316,800,000
66.00 No
7,500,000
495,000,000
No
66.00 No
3,000,000
1,087,500
71,775,000
66.00 No
7,500,000
495,000,000
No
No
No
No
No
7,020,000
1,026,000
702,000
12,000,000
1,500,000
463,320,000
135,432,000
46,332,000
792,000,000
99,000,000
66.00 No
132.00 No
5,000,000
1,404,000
330,000,000
185,328,000
66.00 No
66.00 No
66.00 No
3,024,000
1,404,000
1,400,000
199,584,000
92,664,000
92,400,000
177,120
1,200,000
189,000
70,200
2,000,000
23,379,840
52,800,000
12,474,000
4,633,200
132,000,000

2 No drawers
Floor mounted kitchen island bench unit c/w cupboards/drawers
underneath
2700 long x 900mm wide
Stool at ditto
Total
IDR
Sitting Room Sofa - Refer to FF&E budget.

Sundry joinery
Cabinet overall 1300mm long x 850mm high (to house safe) - (Not
provided ?)
Miscl mirror - allowance per Studio ; 750 wide x 2900 high.
Sofa at Terrace
(assumed as per Studio unit)
Supply and install, the following sanitary wares; including all
Sanitarywares
Kitchen sink.
Tapware
TX118LES
Accessories
Floor drain
Towel rack ex:
apt west side
66.00
132.00
66.00
66.00
66.00
132.00
44.00
66.00
66.00
66.00
Confidential
No
No
No
No
No
Page 79 of 192


Gross Area
SWIMMING POOL TO APARTMENTS
Swimming pool - finishing; 150x150x20mm slate tile for floor and
wall finish, edging
(total of 66 pools each sized 9.6 m long x 3.4m width)
Quantity
8,424
Unit
m2
2,154 m2
Rate
IDR
900,000
Amount
IDR
Total
IDR
1,938,600,000
M/E works estimated separately.

sub-total:
21,809,558,940
Studio Apartment (type 2 (44 No))

METALWORK
all as specified
1000mm high balcony balustrade / fence.
1,100,000
327,800,000
44.00 No
1,400,000
61,600,000
396.00 m2
1,200,000
475,200,000
44.00 No
2,500,000
110,000,000
44.00 No
4,500,000
198,000,000

1000 wide x 2550mm high, sliding door (D102)
44.00 no
5,000,000
220,000,000

coating finish etc.
6500 wide x 3000mm high sliding window/door (3 No leaves)
44.00 no
19,500,000
858,000,000

coating finish etc.
1650 long x 2475mm high fixed window at bedroom.
780 long x 1780mm high fixed window at bathroom.
23.00 No
23.00 No
3,675,375
1,500,000
84,533,625
34,500,000
10,000,000
10,000,000
1,115.40 m2
192.00 m2
470,000
470,000
524,238,000
90,240,000
343.20 m
75,000
25,740,000
WOODWORK
ROOFING
FABRIC CANOPY
with marine paint system finish all fixed to concrete structure (budget
Fabric canopy
RAINWATER GOODS
DOORS
Solid flush external timber door with timber frame including
hardware and veneer finish
D101)
Sundry allowance other windows at non typical apartments

FINISHES
FLOORS - EXTERNALLY
Terrace
Roof areas
apt west side
298.00 m
1.00 Item
Confidential
Page 80 of 192


Gross Area
FLOORS - INTERNALLY
ex: Granito, Essenza or equal to:
Living room.
Foyer entry.
Bathroom.
Quantity
8,424
Unit
m2
Rate
IDR
Amount
IDR
1,468.72 m2
241.56 m2
439.45 m2
470,000
470,000
470,000
690,298,400
113,533,200
206,541,500
517.00 m
876.00 m
75,000
75,000
38,775,000
65,700,000

5,121.83 m2
38,000
194,629,540
BATHROOM WALL TILING

Bathroom walls
1,253.12 m2
470,000
588,966,400
269.71 m2
550,000
148,340,500
168.46 m2
800,000
134,768,000
933.00 m2
110,000
102,630,000
1,771.00 m2
110,000
194,810,000
148,600
900,000
3,000,000
55,725,000
39,600,000
132,000,000

Ditto, but at foyer and bathroom.
Fabric Panels.
Bed Head Finish

Allowance for 50 x 50mm shadow line cornice
375.00 m2
44.00 item
44.00 item
Sundries
88.00 No
100,000
8,800,000

5,129.00 m2
933.00 m2
29,000
29,000
148,741,000
27,057,000
internally to
5,121.83 m2
1,771.00 m2
19,000
19,000
97,314,770
33,649,000
MIRRORS
44.00 No
1,540,000
67,760,000
Total
IDR
VANITIES
apt west side
Confidential
Page 81 of 192


Gross Area
Quantity
8,424
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
44.00 No
4,032,000
177,408,000
4,032,000
44.00 no
750,000
33,000,000
12,500,000
SHELVE
44.00 no
200,000
8,800,000
200,000
JOINERY
Kitchen cabinet; overall 2550 long x 2600mm high. (J 104)
44.00 No
17,000,000
748,000,000
17,000,000
44.00 No
44.00 No
9,000,000
4,000,000
396,000,000
176,000,000
15,000,000
4,500,000
44.00 No
7,500,000
330,000,000
9,000,000
44.00 No
44.00 No
44.00 No
3,600,000
6,000,000
1,200,000
158,400,000
264,000,000
52,800,000
SHOWER CUBICLES

Wardrobe; overall 1885 long x 2900 high x 650mm deep (J101)
2 No drawers
Sundry joinery
Cabinet overall 1300mm long x 850mm high (to house safe) (J105)
Bench and drawer unit overall 4010mm long x 625mm high (J103)
Mirror; 750 wide x 2900 high at end of J103
Sofa at Terrace
Built-in sofa / bench at terrace c/w fabric cushions (J107)
7,500,000
44.00 No
7,500,000
330,000,000

Sanitarywares
Kitchen sink.
Tapware
TX118LES
Accessories
Floor drain
Towel rack ex:
Allow for glass holders or the like
SWIMMING POOL TO APARTMENTS
Swimming pool - finishing; 150x150x20mm slate tile for floor and
wall finish, edging
(total of 44 pools each sized 6.45 m long x 3.035m width)
apt west side
4,500,000
1,522,500
12,000,000
44.00
88.00
44.00
44.00
44.00
No
No
No
No
No
7,020,000
1,026,000
702,000
12,000,000
1,500,000
308,880,000
90,288,000
30,888,000
528,000,000
66,000,000
44.00 No
88.00 No
5,000,000
1,404,000
220,000,000
123,552,000
44.00 No
44.00 No
44.00 No
3,024,000
1,404,000
1,400,000
133,056,000
61,776,000
61,600,000
88.00
44.00
44.00
44.00
44.00
177,120
1,200,000
189,000
70,200
2,000,000
15,586,560
52,800,000
8,316,000
3,088,800
88,000,000
900,000
655,200,000
No
No
No
No
item
728 m2
Confidential
Page 82 of 192


Gross Area
Quantity
8,424
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
M/E works estimated separately.

sub-total:
11,230,930,295
Lavatory, Pump room, stair & common corridor

ROOFING
Roof covering
Alang-alang roof covering (measured plan area)
59.00 m2
250,000
14,750,000
398.00 m2
1,200,000
477,600,000
1.00 No
10,000,000
10,000,000
1.00 No
10.00 No
6.00 No
7,540,000
7,540,000
7,540,000
7,540,000
75,400,000
45,240,000
Solid flush external timber door with timber frame including

hardware and melamic paint finish
900 wide x 2700mm high, single door at gym
600 wide x 2000mm high, single door at lavatory
2.00 no
5.00 no
4,500,000
2,400,000
9,000,000
12,000,000
EXTERNAL GLAZED DOORS

Aluminium sliding glass door 2x6mm thick laminated glass ex.
Asahimas with solar control layer
900 wide x 2700mm high single door at entry gym
2.00 no
5,000,000
10,000,000
WINDOWS
aluminium frame powder coating finish; including all fixing
accessories; sealants; etc.
7700 long x 2700mm high fixed window at gym.
1.00 No
20,790,000
20,790,000
Aluminium louvre including fixing accessories; sealants; etc.

7550 long x 3000mm high fixed louvre at AC room and bolier room.
9450 long x 3000mm high fixed louvre at AC room and bolier room.
8.00 No
4.00 No
15,855,000
17,010,000
126,840,000
68,040,000
2,612.00 m2
889.00 m2
470,000
470,000
1,227,640,000
417,830,000
112.00 m2
1,600,000
179,200,000
Local marble stone flooring; including setting bed etc.

600 x 600mm floor tile at lavatory
44.00 m2
580,000
25,520,000

Pump room.
93.00 m2
15,500
1,441,500
5,230.00 m2
38,000
198,740,000
FABRIC CANOPY
with marine paint system finish all fixed to concrete structure (rate
Fabric canopy
RAINWATER GOODS
DOORS
Single external metal door with frame including hardware and
finish
900 wide x 2700mm high single door at pump room
Ditto, at attendant closet
Ditto, at attendant ME room
FINISHES
FLOORS - EXTERNALLY
Common corridor
Stair
FLOORS - INTERNALLY
Timber flooring; 100x25mm thick; Plantation teak on 40x20mm
anodized aluminium sub frame in screed, waterproofing and insulation
Timber deck at fabric canopy

apt west side
Confidential
Page 83 of 192


Gross Area
Tiled wall finish (assumed local natural stone) including setting
bed and grout; to
Bathroom walls
Quantity
8,424
Unit
m2
Rate
IDR
Amount
IDR
1,307.00 m2
400,000
522,800,000
Soffit of slab
933.00 m2
20,000
18,660,000
200 wide x 200mm high lamp cove
113.00 m2
10.00 m
110,000
80,000
12,430,000
800,000

44.00 m2
148,600
6,538,400

Soffit of slab
93.00 m2
20,000
1,860,000
900,000
750,000
80,000
900,000
750,000
320,000
Sundries
Allowance for cornices.
1.00 item
1.00 item
4.00 No

Soffit of slab
5,129.00 m2
933.00 m2
29,000
29,000
148,741,000
27,057,000
internally to
5,230.00 m2
1,771.00 m2
19,000
19,000
99,370,000
33,649,000
ACCESSORIES
MIRRORS
steel fixings, fittings etc (size to be verified)
2.00 No
1,215,500
2,431,000
-
VANITIES
Polished andesite granite vanity bench to receive wash hand basin
including splash back
2000 long x 600 wide at bathroom
2.00 No
2,040,000
4,080,000
5.00 No
4.00 No
5.00 No
7,020,000
1,026,000
702,000
35,100,000
4,104,000
3,510,000
4.00 No
1,404,000
5,616,000
5.00 No
3,780,000
18,900,000
177,120
189,000
70,200
15,000,000
1,239,840
945,000
351,000
15,000,000
Total
IDR

Sanitarywares
Tapware
TX118LES
Accessories
Floor drain
Allow for towel rings, hand drayers, recessed built in bins
apt west side
7.00
5.00
5.00
1.00
Confidential
No
No
No
item
Page 84 of 192


Gross Area
SUNDRIES
Allow for M/E building including associated stucture, and finishing.
Allow for rendered masonry upstands/walls including paint finish
apt west side
Quantity
8,424
Unit
m2
1.00 Item
1.00 Item
Rate
IDR
100,000,000
37,500,000
Amount
IDR
Total
IDR
100,000,000
37,500,000
sub-total:
4,030,223,740
37,158,467,475
Confidential
Page 85 of 192

RECEPTION BUILDING
Gross Area
Quantity
1,421
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR

METALWORK
all as specified
1000mm high balcony balustrade (drg. EW301)
50.00 m
1,100,000
55,000,000
2.00 No
5,000,000
10,000,000
1,266.00 m2
250,000
316,500,000
10,000,000
10,000,000
48.00 No
8,765,000
420,720,000
6.00 No
4,382,500
26,295,000
1.00 No
5,280,000
5,280,000
3.00 No
18.00 No
4,382,500
4,382,500
13,147,500
78,885,000
8.00 No
3.00 No
4,600,000
4,878,000
36,800,000
14,634,000
5.00 No
7,250,000
36,250,000
2.00 No
7,250,000
14,500,000
WINDOWS
3700 long x 2100mm high fixed window at HR training and office
3700 long x 2800mm high fixed window at Bussiness centre
3500 long x 2360mm high fixed window at Meeting room
2400 long x 2625mm high fixed window at executive office
2000 long x 2050mm high fixed window at security room
750 long x 2360mm high fixed window at Meeting room
3.00
4.00
4.00
2.00
1.00
2.00
6,993,000
9,324,000
7,434,000
5,670,000
3,690,000
1,593,000
20,979,000
37,296,000
29,736,000
11,340,000
3,690,000
3,186,000
JOINERY
Allowance for built-in custom joinery
1.00 Item
150,000,000
150,000,000
240,000
240,000
47,760,000
32,400,000
Allow cat ladder including finish and fixing accessories

ROOFING
Roof covering
Alang-alang' roof covering
RAINWATER GOODS
1.00 Item
DOORS
METAL DOOR & FRAMES
1000 wide x 3200mm high single door at A/C plant room
Solid core flush external timber door with timber frame including
935 wide x 2320mm high single door at security room, house
keeping, store room, stair, dry garbage & wet garbage.
1260 wide x 2320mm high double door at GR area
Solid core flush internal timber door with frame including
\hardware and veneer finish
900 wide x 2700mm high single door at lavatory.
935 wide x 2320mm high single door at genset room, house
keeping, security room, store, kitchen & lavatory room.
950 wide x 2705mm high single door at meeting room, office
1035 wide x 2320mm high single door at lift machine room, mvmdb
room, genset room
1660 wide x 2705mm high double pivot door at cinema, meeting room,
store, bussines centre, boutique.
1600 wide x 2320mm high double door at genset room, transformer
room
FINISHES
FLOORS - EXTERNALLY
Supply and poured in-situ terrazzo floor tiles; size 1200 x
1200mm; polished finish; color beige with white, size beige
aggregrate to
Terrace
Roof
No
No
No
No
No
No
199.00 m2
135.00 m2
FLOORS - INTERNALLY
reception
Confidential
Page 86 of 192

RECEPTION BUILDING
Gross Area
Quantity
1,421
Unit
m2

aggregrate to
Lobby, reception, boutique and bussines centre.
Stair treads, risers and landings; to staircase at lobby
Allow for skirting for above area
475.00 m2
94.00 m2
1.00 Item
Tiled floor finish (assumed local ceramic) c/w setting bed and
grout; to
BOH, store
Lavatory
Carpet floor finish c/w underlayer; to
Business centre, boutique, meeting room & cinema
Total
IDR
114,000,000
22,560,000
10,000,000
673.00 m2
25.00 m2
115,000
115,000
77,395,000
2,875,000
338.00 m2
450,000
152,100,000
10,000,000
10,000,000
1,716.00 m2
38,000
65,208,000
118.00 m2
115,000
13,570,000
10,000,000
10,000,000
1.00 Item
Tiled wall finish (assumed local ceramic) including setting bed

and grout; to
Lavatory
Amount
IDR
240,000
240,000
10,000,000
Contingent allowance sundry floor finishes

Rate
IDR
Contingent allowance sundry wall finishes
1.00 Item
Timber timber ceiling; 100 wide x 20mm thick; T&G chamfer with 150
wise x 80mm timber beam with profile; including support battens,
fixings and finishing; to (measured plan area)
Lobby, reception, boutique and business centre.
429.00 m2
500,000
214,500,000

10mm thick gypsum ceiling at BOH
673.00 m2
110,000
74,030,000

25.00 m2
148,600
3,715,000
900,000
7,500,000
80,000
900,000
7,500,000
480,000
952.00 m2
29,000
27,608,000
1,716.00 m2
698.00 m2
19,000
19,000
32,604,000
13,262,000
429.00 m2
60,000
25,740,000
1.00 No
1.00 No
1,358,500
1,023,750
1,358,500
1,023,750
Sundries
Allowance for lamp cove, bulkheads, cornice.
internally to
Prepare smooth and apply satin finish ex: Dulux, internally to
Timber ceilings
1.00 item
1.00 item
6.00 No
ACCESSORIES
MIRRORS
VANITIES
reception
Confidential
Page 87 of 192

RECEPTION BUILDING
Gross Area
Quantity
1,421
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR

1.00 No
1.00 No
2,430,000
1,822,500
2,430,000
1,822,500
SHOWER CUBICLES
Shower cubicles including doors; comprising panel, fixing
accessories
2500 girth 'L' shaped on plan x 2750mm high shower cubicle incl. door.
1625 long x 2750mm high shower cubicle incl door.
6.00 no
1.00 no
1.00 no
4,500,000
2,925,000
1,620,000
27,000,000
2,925,000
1,620,000
FOLDING PARTITION
5400 x 3500mm high folding partition at meeting room
1.00 No
37,800,000
37,800,000
No
No
No
No
7,020,000
1,026,000
702,000
2,700,000
63,180,000
7,182,000
6,318,000
10,800,000
7.00 No
1,404,000
9,828,000
177,120
378,000
189,000
70,200
1,948,320
378,000
1,323,000
491,400
35,000,000
35,000,000

Sanitarywares
Urinal
9.00
7.00
9.00
4.00
Tapware
TX118LES
Accessories
Floor drain
Handicape bar
11.00
1.00
7.00
7.00
Allow for sanitary fixture and fittings (other if any)
1.00 Item
reception
No
No
No
No
Confidential
2,464,873,970
Page 88 of 192

CLIFF SIDE BUILDING

Gross Area
Quantity
1,890
Unit
m2
Rate
IDR
Amount
IDR

METALWORK
all as specified
1000mm high staicase balustrade (drg. EW301)
92.00 m
1,100,000
101,200,000
35,000,000
35,000,000
1.00 No
5,000,000
5,000,000
1,359.00 m2
250,000
339,750,000
5,000,000
5,000,000
7,540,000
7,540,000
12,832,000
15,080,000
7,540,000
12,832,000
Allow for 100x50mm oval balustrade fixed to top of cement rendered

finished wall
Allow cat ladder including finish and fixing accessories
ROOFING
Roof covering
1.00 Item
RAINWATER GOODS
1.00 Item
DOORS
METAL DOOR & FRAMES
1000 wide x 2700mm high single door at trafo room
Ditto, but at pump room
1800 wide x 2700mm high double door at CS room
2.00 No
1.00 No
1.00 No
ALUMINIUM GLAZED DOORS & FRAMES

Folding external glazed door with aluminium frame including
hardware and paint finish
3500 wide x 2700mm high double folding glazed door at restaurant
Ditto, but at lounge library
Ditto, but at outside restaurant
Ditto, but at games room & store
Ditto, but at cooking school
7500 wide x 2700mm high double folding glazed door at store
14.00
3.00
6.00
4.00
5.00
1.00
no
no
no
no
no
no
11,340,000
11,340,000
11,340,000
11,340,000
11,340,000
24,200,000
158,760,000
34,020,000
68,040,000
45,360,000
56,700,000
24,200,000
1.00
9.00
2.00
4.00
8.00
No
No
No
No
No
4,875,000
4,382,500
4,382,500
4,382,500
6,000,000
4,875,000
39,442,500
8,765,000
17,530,000
48,000,000
3.00
7.00
13.00
4.00
8.00
1.00
No
No
No
No
No
No
8,505,000
8,662,500
8,820,000
9,450,000
14,805,000
20,250,000
25,515,000
60,637,500
114,660,000
37,800,000
118,440,000
20,250,000
400,000,000
400,000,000
240,000
240,000
3,360,000
60,000,000
Solid core flush internal timber door with timber frame

1450 wide x 3005mm high single pivot door at fine dining
1035 wide x 2320mm high single door at kitchen, store & pump room
950 wide x 2805mm high single pivot door at female & male changing
985 wide x 2320mm high single door at male & female lavatory
1600 wide x 2320mm high double door at me room & cold store
WINDOWS
3500 long x 2700mm high sliding window at lounge library
3500 long x 2750mm high folding window at pub and fine dining
3500 long x 2800mm high folding window at cooking school
3500 long x 3000mm high sliding window at kid entertainment
3500 long x 4700mm high folding window at fine dining
7500 long x 3000mm high sliding window at kid entertainment
JOINERY
FINISHES
FLOORS - EXTERNALLY
aggregrate to
Front trafo room (TZ-1).
Roof
1.00 Item
14.00 m2
250.00 m2
Timber flooring; 100x25mm thick (species to be clarified) c/w incl

cliff side
Confidential
Page 89 of 192

CLIFF SIDE BUILDING

Gross Area
sub frame in screed.
Terrace restaurant
FLOORS - INTERNALLY
aggregrate to
Foot step at pond
Quantity
1,890
Unit
m2
Rate
IDR
Amount
IDR
1,216.00 m2
1,200,000
1,459,200,000
16.00 m2
240,000
3,840,000
Timber flooring; 100x25mm thick (species to be clarified) c/w incl

sub frame in screed.
Lounge library
Verandah
Restaurant dining fine & restaurant
Games room
School cooking
Wine bar
Allow for skirting for above areas
87.00
537.00
487.00
272.00
64.00
78.00
1.00
m2
m2
m2
m2
m2
m2
Item
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
50,000,000
104,400,000
644,400,000
584,400,000
326,400,000
76,800,000
93,600,000
50,000,000
grout; to
Kitchen
Changing room
Service lift lobby
Stair incl. step, riser and landings
Allow for skirting for above area
151.00
43.00
33.00
69.00
1.00
m2
m2
m2
m2
Item
115,000
115,000
115,000
115,000
2,500,000
17,365,000
4,945,000
3,795,000
7,935,000
2,500,000
grout and waterproofing; to
Lavatory
Pond
31.00 m2
156.00 m2
175,000
175,000
5,425,000
27,300,000

Trafo room
Ramp and corridor
CS, store, pump room
586.00 m2
130.00 m2
53.00 m2
15,500
15,500
15,500
9,083,000
2,015,000
821,500
2,519.00 m2
38,000
95,722,000
189.00 m2
115,000
21,735,000
50,000,000
50,000,000

Tiled wall finish (assumed local ceramic) including setting bed
and grout; to
Lavatory walls
Contingent allowance for sundry wall finishes
1.00 Item
10mm thick gypsum ceiling at level 1
1,778.00 m2
110,000
195,580,000
Waterproofing kalsiboard ceiling, taped and sanded and prepared

smooth to receive paint finish, including galv. steel framing,
trim etc.
9mm thick kalsiboard ceiling at lavatory
31.00 m2
148,600
4,606,600
10,000,000
25,000,000
80,000
10,000,000
25,000,000
320,000
29,000
29,000
406,000
17,777,000
Sundries
Allowance for lamp cove, bulkheads, cornice.
Skim coat under slab concrete ceilings
1.00 Item
1.00 Item
4.00 No
14.00 m2
613.00 m2
cliff side
Confidential
Page 90 of 192

CLIFF SIDE BUILDING

Gross Area
internally to
Skim coat under slab concrete ceilings
Quantity
1,890
Unit
m2
604.00 m2
2,519.00 m2
1,809.00 m2
Rate
IDR
Amount
IDR
19,000
19,000
19,000
11,476,000
47,861,000
34,371,000
ACCESSORIES
MIRRORS
1.00
2.00
1.00
1.00
1.00
No
No
No
No
No
409,500
910,000
1,137,500
1,251,250
1,820,000
409,500
1,820,000
1,137,500
1,251,250
1,820,000
VANITIES
900 long x 600 wide at toilet
1.00
2.00
1.00
1.00
1.00
No
No
No
No
No
1,125,000
2,500,000
3,125,000
3,437,500
5,000,000
1,125,000
5,000,000
3,125,000
3,437,500
5,000,000
SHOWER CUBICLES
accessories
7.00 no
4.00 no
4,500,000
1,620,000
31,500,000
6,480,000
Allow shower curtain

Allow for food stool at level 1.
Allow for kitchen bench level 1.
Allow for bar cabinet level 2.
6.00
1.00
1.00
1.00
750,000
28,000,000
7,500,000
62,500,000
4,500,000
28,000,000
7,500,000
62,500,000
No
No
No
No
7,020,000
1,026,000
702,000
2,700,000
77,220,000
14,364,000
7,722,000
5,400,000
14.00 No
1,404,000
19,656,000
6.00 No
6.00 No
6.00 No
3,024,000
1,404,000
3,780,000
18,144,000
8,424,000
22,680,000
177,120
189,000
70,200
2,700,000
4,250,880
2,079,000
772,200
2,700,000
2.00 No
28,000,000
56,000,000
6.00 m3
1.00 Item
150,000
37,500,000
900,000
37,500,000

Sanitarywares
Urinal
11.00
14.00
11.00
2.00
Tapware
TX118LES
Accessories
Floor drain
24.00
11.00
11.00
1.00
SUNDRIES
Allow for 6000x6000mm wide bar, including structure, finishing,
timber column and roof.
SOFTSCAPING
Allow for imported soil; 400mm thick to planter
Allowance for grass, small trees, shrubs etc.
no
Item
Item
Item
No
No
No
item
cliff side
Confidential
Page 91 of 192
Total
IDR
cliff side
Confidential
Page 92 of 192
Total
IDR
cliff side
Confidential
Page 93 of 192
Total
IDR
6,249,253,930
cliff side
Confidential
Page 94 of 192

SPA BUILDING
Gross Area
Quantity
504
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR

METALWORK
all as specified
1000mm high balcony balustrade (drg. EW301)
ROOF FINISH
Roof covering
FABRIC CANOPY
Fabric canopy
RAINWATER GOODS
12.00 m
1,100,000
13,200,000
608.00 m2
250,000
152,000,000
15.00 m2
1,200,000
18,000,000
5,000,000
10,000,000
2.00 item
DOORS
Solid core flush external timber door with timber frame including
1100 wide x 2455mm high single pivot door at entry
11.00 No
8,765,000
96,415,000
Solid core flush internal timber door & crushed bamboo with
timber frame including hardware and veneer finish
1100 wide x 2455mm high single door.
10.00 No
10.00 No
18.00 No
4,382,500
4,250,000
4,000,000
43,825,000
42,500,000
72,000,000
WINDOWS
845 long x 1600mm high fixed window at toilet.
1650 long x 1600mm high fixed window at staff, prep anf office.
4.00 No
3.00 No
1,216,800
2,376,000
4,867,200
7,128,000
3750 wide x 2475mm high folding glazed window at treatment room
8.00 no
18,562,500
148,500,000
FINISHES
FLOORS - EXTERNALLY
aggregrate to
Common coriddor (TZ-1).
Stair (TZ-1).
Roof
290.00 m2
53.00 m2
292.00 m2
240,000
240,000
240,000
69,600,000
12,720,000
70,080,000
FLOORS - INTERNALLY
aggregrate to
Treatment, Staff & Consultation room (TZ-1).
100mm high skirting at ditto (wood)
366.00 m2
285.00 m
240,000
75,000
87,840,000
21,375,000
50,000,000
50,000,000
38,000
76,494,000
Contingent allowance for sundry floor finishes

spa
1.00 Item
2,013.00 m2
Confidential
Page 95 of 192

SPA BUILDING
Gross Area
Contingent allowance for sundry (decorative) wall finishes
Quantity
504
Unit
m2
1.00 Item
Rate
IDR
Amount
IDR
50,000,000
50,000,000
Sloping timber ceiling; 100 wide x 20mm thick; T&G chamfer with
150 wise x 80mm timber beam with profile; including support
battens, fixings and finishing; to
Treatment, staff & consultation
608.00 m2
550,000
334,400,000

184.00 m2
110,000
20,240,000
2.00 No
80,000
160,000
709.00 m2
29,000
20,561,000
internally to
2,013.00 m2
184.00 m2
19,000
19,000
38,247,000
3,496,000
ACCESSORIES
MIRRORS
1.00 No
16.00 No
2.00 No
659,750
511,875
409,500
659,750
8,190,000
819,000
VANITIES
1125 long x 600 wide at treatment
1.00 No
16.00 No
2.00 No
1,812,500
1,406,250
1,125,000
1,812,500
22,500,000
2,250,000
SHOWER CUBICLES
accessories
2.00 no
9.00 no
1.00 no
7,000,000
3,000,000
1,800,000
14,000,000
27,000,000
1,800,000
JOINERY
1.00 Item
175,000,000
175,000,000
No
No
No
No
7,020,000
1,026,000
702,000
2,700,000
84,240,000
7,182,000
8,424,000
2,700,000
7.00 No
1,404,000
9,828,000
8.00 No
8.00 No
3,024,000
1,404,000
24,192,000
11,232,000
Sundries
Total
IDR

Sanitarywares
Urinal
Tapware
TX118LES
spa
12.00
7.00
12.00
1.00
Confidential
Page 96 of 192

SPA BUILDING
Gross Area
Quantity
504
Unit
m2
8.00 No
Rate
IDR
Amount
IDR
3,780,000
30,240,000
177,120
189,000
70,200
5,000,000
6,022,080
2,268,000
842,400
5,000,000
Accessories
Floor drain
34.00
12.00
12.00
1.00
EXTERNAL WORKS
PLANTER BOX
Supply and install natural stone type Bukit stone, incl. water
repellent, screed and grout, externally to
Face of masonry walls at planter box
40.00 m2
325,000
13,000,000
Liquid applied waterproofing internally c/w protective render; ex:

Sika; as specified to
Internal face and base of planter box
40.00 m2
78,100
3,124,000
SOFTSCAPING
Imported soil; 400mm thick to planter
Allowance for grass, small trees, shrubs etc. to spa
14.00 m3
1.00 Item
150,000
10,000,000
2,100,000
10,000,000
spa
Confidential
No
No
No
item
Total
IDR
1,938,073,930
Page 97 of 192

EXTERNAL WORKS & SOFTSCAPE
Gross Area
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
External works; hard and softscape

SWIMMING POOLS, PONDS AND WATER FEATURES
Structural works
Structual works to main pool, kids pool and upper pool and reception
pond, spa pond structures - estimated at Main Contract works.
Allow for structure to ornamental pond at upper terrace.
Allow for structure to pond adjacent reception
90 m2
14 m2
750,000
750,000
67,500,000
10,500,000
2,000,000
420,000,000
Allow for structure to gully river and ponds incl structure as required to
waterfalls, (incl walls, columns, footings, ground anchors, waterproofing
and associated earthworks or the like). (apprx length 110m - generally
average width 2m)
210 m
Finishes to pools and ponds:

Supply and install black granite unpolished finish (F4a),
including setting bed mortar, grout, as specified
Granite coping, black unpolished.
Ditto, but at sacred rock outcrop pond (F4b).
130 m2
46 m2
650,000
650,000
84,500,000
29,900,000
Batu koral boulders (F4a), as specified.

Koral stone boulders at at the bottom of pool.
Ditto, but at sacred rock outcorp pond (F4b).
130 m2
46 m2
350,000
350,000
45,500,000
16,100,000
Andesite stone step edges (E5), including support structure etc.

350mm wide at side main pool.
79 m
750,000
59,250,000
Supply and install andesite stone step for underwater steps and
step edges (E9), including support structure as specified
250mm wide at side main pool.
Ditto, but 350mm wide
4 m2
83 m2
750,000
750,000
3,000,000
62,250,000
Supply and install sukabumi stone (F10), including setting bed

mortar, grout, as specified
Flooring at pool.
1,210 m2
300,000
363,000,000
Wall tiling / finishes.

Black granite unpolished tiled finish including setting bed etc.
Black granite unpolished finish to face of walls at pool/pond.
71 m2
850,000
60,350,000
Supply and install sukabumi stone (F10), including setting bed

mortar, grout, as specified
Walls at pool.
515 m2
300,000
154,500,000
100,000,000
100,000,000
700,000
1,000,000
63,000,000
14,000,000
2,000,000
420,000,000
125,000,000
125,000,000
374 m2
900,000
336,600,000
29 m2
750,000
21,750,000
Asphalt (S1) including compaction, setting bed to

Access road & access to carpark
504 m2
275,000
138,600,000
Andesit stone cobbles paving staggered bond pattern finish (S2),

including grouting, setting bed, and mortar to
Walkways and pavements generally
851 m2
650,000
553,150,000
Sundry allowance for miscl finishes to pools; eg islands, copings/edgings

etc
Pond finishes
Allow for floor / wall finishes to ornamental pond at upper terracce
Ditto to pond adjacent entry reception
1 Item
90 m2
14 m2
Gully River
Allow for all required finishing to gully river (estimated per lineal meter apprx average width 2m)
210 m
Waterfall
Allow for all structural works and finishing and specilialist works associated
with water fall at kids pool
DRIVEWAYS; PAVEMENTS AND OTHER EXTERNAL FLOOR FINISHES
Timber floor slats decking; including. excavation, backfill, vapour
barrier, termite control, sand bed layer, support structure to:
Timber decking externally (S9).
Timber step (E11) incl. fixed all accessories as specified to.
1000mm wide at ocean view.
1 Item
Andesit stone squares paving, random size in the stack bond
ext works
Confidential
Page 98 of 192

Gross Area
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
pattern (S3a), including grouting, setting bed, and mortar to

At performance bale area and on jacuzzi pool deck area.
139 m2
650,000
90,350,000
Andesit stone setts silver grey paving in staggered bond pattern

finish (S3b), including grouting, setting bed, and mortar to
Edging at gully bridges.
Ocean view.
East ridge.
East gully.
Cliff top.
239
578
236
11
114
m2
m2
m2
m2
m2
650,000
650,000
650,000
650,000
650,000
155,350,000
375,700,000
153,400,000
7,150,000
74,100,000
Andesit stone setts silver grey paving for Hump back bridge (S3c),
including grouting, setting bed, and mortar to
Bridges at main pool.
38 m2
650,000
24,700,000
Andesit stepping stone (S4a), including grouting, setting bed, and

mortar to
1200 x 600mm wide stepping stone at kids pool.
Ditto, but 1200 x 1200mm wide.
10 no
1 no
234,000
468,000
2,340,000
468,000
Andesit stepping stone (S4b), including grouting, setting bed, and

mortar to
2000 x 1000mm wide stepping stone at main pool.
7 no
8,000,000
56,000,000
Andesit stepping stone (S4c), including grouting, setting bed, and

mortar to
2100 x 1000mm wide stepping stone at kids pool.
6 no
8,000,000
48,000,000
9 no
8,000,000
72,000,000
8 m2
345,000
2,760,000
Andesit stepping stone (S4d), including grouting, setting bed, and

mortar to
1000 x 500mm wide stepping stone at lower platform in central
gully and to the river valley garden.
Karang stone random paving on platform, (S5), including grouting,
setting bed, and mortar to
On platform at river walk terrace
Terrazzo paving unpolish finish (S6), color and texture to match
rock outcrop; including metal strip divider, Ssub-base RC slab. To:
At buggy station.
Stair landing at gully bridges.
At terrace east ridge
At east gully.
At cliff top.
At landscape corridor.
98
32
69
37
151
690
m2
m2
m2
m2
m2
m2
256,000
256,000
256,000
256,000
256,000
256,000
25,088,000
8,192,000
17,664,000
9,472,000
38,656,000
176,640,000
Sand beach (S7), (imported sand as specified) incl geotextile.

Pool side beach - depth assumed 500mm.
766 m2
250,000
191,500,000
20 m2
150,000
3,000,000
m2
m2
m2
m2
150,000
150,000
150,000
150,000
21,150,000
2,850,000
16,200,000
20,400,000
Steps at landscape corridors (S11), as specified

1400x1400mm wide step at landscape corridor.
7 no
800,000
5,600,000
Extra over allowance for reinforced concrete support structure and

associated earthworks for various staircases and steps
1 Item
50,000,000
50,000,000
191 m
18 m
230,650
230,650
44,054,150
4,151,700
Andesit stone edging (E3), including grouting, setting bed, and

mortar to
At island on the kids pool.
21 m
230,650
4,843,650
Stainless steel edging (E4), including grouting, setting bed, and

mortar to
Planter box
36 m
500,000
18,000,000
Glass mulch (S8), incl. all accessories as specified to.

Planter box
Supply and install loose gravel (S10), as specified to:
At ocean view.
At east gully.
At river garden and river valley garden.
At landscape corridor.
141
19
108
136
Edging / Kerbs
Andesit stone slates edging (E1), including grouting, setting bed,
and mortar to
At driveway.
Ditto; but at kerb (K2).
ext works
Confidential
Page 99 of 192

Gross Area
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
Batu andesit steps edges (E5), including grouting, setting bed,

and mortar to
300mm wide andesit stone step edges at riverwalk.
12 m2
659,000
7,908,000
Batu karang steps (E6b), including grouting, setting bed, and

mortar to
350mm wide karang stone steps at river walk.
13 m2
250,000
3,250,000
Andesit stone step (E7a), including grouting, setting bed, and

mortar to
To the ornamental pond.
Ditto, but at near performance bale (F7b).
31 m
24 m2
230,650
659,000
7,150,150
15,816,000
Andesit cantilevered step (E8b), including grouting, setting bed,

and mortar to
To the kids pool.
5 m
230,650
1,153,250
Cut rock outcrop step (E10), including grouting, setting bed, and
mortar to
Walkways at bottom bridges.
10 m2
225,000
2,250,000
56 m2
113 m2
519 m2
500,000
500,000
500,000
28,000,000
56,500,000
259,500,000
Rock outcorps (W5), including grouting, setting bed, and mortar to

800mm thick fence at entrance wetland.
Ditto, but 100mm thick.
At bottom of bridges.
FENCES, WALLS AND WALL FINISHES AND GATES
Allowance for all garden walls, parapet walls, batu karang rubnles walls;
feature walls including all required finishes including finishes to retaining
walls
1 Item
750,000,000
750,000,000
Allow for average 3000mm high wire fence with climbers combined with
rattan-steel screen to perimeter fence
Sundry allowance for future pool / pond equipment rooms
501 m
1 Item
500,000
150,000,000
250,500,000
150,000,000
1 no
1 no
45,000,000
25,000,000
45,000,000
25,000,000
1
1
1
4
3
1
1
50,000,000
75,000,000
45,000,000
60,000,000
45,000,000
30,000,000
25,000,000
30,000,000
Vehicular gates (F13) with steel and timber structures.

4500mm long.
2500mm long.
OUTBUILDINGS
Allow for the following external structures incl finishes and associated M/E
works:
Performance bale; 6 x 6m
Pool bar (overall 8 x 8m roof plan area)
Shelter at upper pool; overall 3 x 3m (roof 5 x 5m)
Timber and steel framed pergola 4 x 4m at ocean view promenade
Ditto; but at river walk terrace
Security guard post; 3.5 x 3.5m
Shelter near spa (overall 2.5 x 2.5m - roof area 4 x 4m)
Allowance for temples / sacred structures
no
no
no
no
no
no
no
2 No
50,000,000
75,000,000
45,000,000
15,000,000
15,000,000
30,000,000
25,000,000
15,000,000
Allow for outlook timber deck - overall 6m long x 4,5 max width incl support
strucutre, railing, ground anchors etc
1 No
50,000,000
50,000,000
SUNDRY IMPROVEMENTS
Allow for all sculptures, pots etc - around the site
1 Item
100,000,000
100,000,000
Allow for timber benches
1 Item
12,500,000
12,500,000
Allow for childrens play structures incl rope bridge, sand structures and the
like
Allow for bollards
1 Item
1 Item
1,250,000
15,000,000
1,250,000
15,000,000
30,000
327,330,000
Allow for geotextile drainage layers as required underneath landscaping
10,911 m2
WATER SLIDES
Allow for water slides incl all required support structure, platform and
steps; chutes, and associated M&E works
2 no
750,000,000
1,500,000,000
37 m
22 m
4,125,000
4,500,000
152,625,000
99,000,000
BRIDGES
Allow for the following elevated bridges and walkways incl all supporting
structure, finishing, incl railings
Elevated walkway; 2.4m wide curved on plan; adjacent spa
Ditto but at Spa Terrace
ext works
Confidential
Page 100 of 192

Gross Area
Quantity
22,143
Ditto but at Spa Terrace (from lower landing to upper)
Unit
m2
56 m
Rate
IDR
Amount
IDR
Total
IDR
4,000,000
224,000,000
Timber bridge at upper terrace; 5m long x 2.5m wide

Timber bridge (curved) at central gully ; 10m long x 2.5m wide
Timber bridge at restaurant - over pool; 10m long x 2.5m wide
1 No
1 No
1 No
50,000,000
90,000,000
50,000,000
50,000,000
90,000,000
50,000,000
Ramp bridge (floor hardener finish) ; 9m long x 2.5m wide; (adjacent

subway entry)
Ditto; but 15m long (with terazzo finish) (at middle platform area)
1 No
4 No
70,000,000
90,000,000
70,000,000
360,000,000
Ramp bridge; (with floor hardener finish); 18m long x 2.5m wide (at upper
pool area)
1 No
100,000,000
100,000,000
Humpback bridge - overall 14m long x 4m wide with andeiste paved finish
(at main pool)
1 No
100,000,000
100,000,000
600 m2
504 m2
2,500,000
2,500,000
1,500,000,000
1,260,000,000
1 no
30,000,000
30,000,000
TUNNELS
AND SUBWAYS
Extra over allowance
for all tunnels to east side apartments including RC
structure, finishes etc.
Ditto; but for west side apartment blocks.
STORMWATER DRAINAGE
Allowance for grilles / gutters as detaield harsdscape drgs.
12,921,961,900
Soft Landscaping
Large trees overall height 5 - 7m (P1), including 1500x1500x1500mm
depth imported soil mix.
Tall palms clear trunk 2m (P2), including 1500x1500x1500mm depth
imported soil mix.
Small trees overall height >3m (P3), including 1500x1500x1500mm
depth imported soil mix.
Low solitare palm minimum height 1m (P4), including
1500x1500x1500mm depth imported soil mix.
Low clumping palm minimum height 1m (P5) and including 200 mm
thick ( min.) imported soil
Exotic plants (P7), including 1500x1500x1500mm depth imported soil
mix.
Shrubs height 30-80cm (P8), and including 200 mm thick ( min.)
imported soil
Allow for shrubs on and including 200 mm thick ( min.) imported
soil
Ditto, but at planter box.
Allowance for Waterplants (P10)
Ground cover (P11)
Turf grass (P12), on and including 200mm thick ( min.) imported
soil
Long grass (P13), on and including 200mm thick ( min.) imported
soil
Contingency on above
6,000,000
708,000,000
182 No
2,500,000
455,000,000
143 No
3,000,000
429,000,000
201 No
2,500,000
502,500,000
162 m2
2,500,000
405,000,000
225 No
1,100,000
247,500,000
134 m2
450,000
60,300,000
3,690 m2
150,000
553,500,000
280,000
15,000,000
80,000
60,000
365,400,000
15,000,000
14,880,000
88,740,000
60,000
86,220,000
1 Item
393,104,000
393,104,000
1 Item
750,000,000
750,000,000
1,305
1
186
1,479
m2
Item
m2
m2
1,437 m2
Landscape maintenance (12 mnths)

ext works
118 No
Confidential
5,074,144,000
Page 101 of 192

MEP SERVICES
Gross Area
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
MEP Services
2 BEDROOMS APARTMENTS
MVAC SYSTEM
AIR CONDITIONING
Air Conditioning units, Multi Split type ex. LG or equal,
including support, hanger,thermostat, filter. etc.
Indoor Units 2.1
Capacity : 6 kW
Service : Bed Room
Indoor Units 2.2
Capacity : 9.8 kW
Service : Living & Dining Room
FAN UNITS
Fan Units (EF-2.1..)
Capacity : 150 l/s
ESP : 50 Pa
DUCTWORKS
Plenum Box, galvanized steel sheet, including fitting,spigot,
hanger, support, external/internal glasswool insulation, alumunium
foil double sided, etc. and all as specified.
Plenum Box for Indoor Units 1
Plenum Box for Indoor Units 2
Plenum Box, 3000 x 250 x 200 mm
Insulated Flexible Round Duct, including fitting,spigot, hanger,
support, glasswool insulation, alumunium foil double sided, etc.
and all as specified.
300mm Diameter Round Duct
1 No
9,727,000
9,727,000
1 No
11,694,000
11,694,000
1 No
2,500,000
2,500,000
1 No
1 No
2 No
672,000
1,345,500
550,000
672,000
1,345,500
1,100,000
154,000
133,800
1,848,000
3,345,000
99,300
73,500
25,000
198,600
1,837,500
25,000
507,000
422,500
1,014,000
845,000
2 No
350,000
700,000
12 m
2 No
46,000
25,000
552,000
50,000
1 No
1 No
1 No
500,000
500,000
225,000
500,000
500,000
225,000
12 m
25 m
Un-Insulated Flexible Round Duct, including fitting,spigot,

hanger, support, etc. and all as specified.
150mm Y jointing
head3
2 m
25 m
1 No
AIR REGISTER
Supply Air Register, aluminium color finished, including :
connections, plenum, volume control damper, etc; as specified.
SAD 300 x 300 mm
SAD 250 x 250 mm
head1
head3
2 No
2 No
Exhaust Air Register, aluminium color finished, including :

150mm Diameter EAD
head3
Note : Slot 500 x 30mm (11 Nos) at living dining area prepared by
civil contractor.
CONDENSATE PIPEWORKS
Condensate drain pipe, uPVC Pipe, including 25mm minimum
closed cell insulation, PVC trunking, etc; as specified.
25mm drain pipe
tundish
ASSOCIATED ELECTRICAL WORKS
Sub Circuit Cable, including conduits and all accessories as
specified.
Cabling point for IU-1
Cabling point for IU-2
Cabling point for Toilet Exhaust Fan
mep services
Confidential
Page 102 of 192

MEP SERVICES
Gross Area
Quantity
22,143
PLUMBING SERVICES
COLD WATER SYSTEM
Cold water pipework, PPR pipe PN-10 c/w joints, fittings,etc.
50mm dia. pipe
25mm dia. pipe
Allow for fittings
Unit
m2
2 m
44 m
1 Item
Rate
IDR
Amount
IDR
Total
IDR
140,200
92,800
1,309,000
280,400
4,083,200
1,309,000
1 No
668,000
668,000
48 m
1 Item
62,000
893,000
2,976,000
893,000
1 No
97,000
97,000
VENT WATER SYSTEM

Sewage Water pipework, PVC D pipe c/w joints, fitting
25mm dia. pipe
Allow for fittings
30 m
1 Item
19,500
176,000
585,000
176,000
SEWAGE & WASTE WATER

Sewage & Waste Water pipework, PVC AW pipe c/w joints,
fitting, incl all excavation, backfill, compaction.
80mm dia. pipe
65mm dia. pipe
50mm dia. pipe
Allow for fittings
9
5
14
1
109,680
91,200
75,100
748,000
987,120
456,000
1,051,400
748,000
150,000
98,000
48,000
2,550,000
300,000
196,000
96,000
2,550,000
65,400
196,200
No
No
No
No
No
No
335,000
1,288,000
941,000
904,600
696,000
25,900
670,000
1,288,000
941,000
904,600
696,000
25,900
No
5,250,000
5,250,000
item
12,500,000
12,500,000
item
15,000,000
15,000,000
Cold Water Accessories.

50mm Ball valve
HOT WATER SYSTEM
Hot water pipework, PPR Pipe PN-20.
25mm dia. pipe
Allow for fittings
Hot Water Accessories.
25mm Ball Valve
m
m
m
Item
Sewer and Grey Water Accessories.

80mm Clean Out
65mm Clean Out
65mm U Trap
Stainless Steel Grease Trap
2
2
2
1
GAS DISTRIBUTION SYSTEM

Gas pipework
15mm diameter pipe
3 m
Gas accessories
15mm Manual Shut Off Valve
15mm Solenoid Valve
Gas Meter
Regulating Valve
Gas detector
Stop kontak 1 Ph 220V
2
1
1
1
1
1
ELECTRICAL SYSTEM
DISTRIBUTION BOARD
Supply and install the following Distribution Boards, including
all accessories as specified
DB-BR2
HOUSE SUB-CIRCUITS
Supply and install House Sub-Circuits, complete with accessories
Allow for house sub-circuits for Lighting, socket,
switch, etc
LIGHTING FIXTURES
Supply and install the following general light fixtures and
fittings complete including all accessories, all as
specified/detailed.
Allow for Lighting Fixtures including all accessories
No
No
No
No
ACCESSORIES
Supply and install the following electrical accessories complete
including fixed as specified (specified by Architect).
mep services
Confidential
Page 103 of 192

MEP SERVICES
Quantity
22,143
Unit
m2
Rate
IDR
Allow for Accessories including Socket Outlet, Switch, etc.
item
4,500,000
4,500,000
FIRE ALARM
Supply and install the following fire alarm detector including
accessories, as specified
JB-FA
Smoke Detector
Gas Detector
1
3
1
No
No
No
275,000
695,000
898,000
275,000
2,085,000
898,000
Supply and install the following cabling including all

accessories; as specified.
Cabling Point for Detector
No
200,000
800,000
TELECOMMUNICATION, DATA & MATV

TELECOMMUNICATION SYSTEM
Supply and install the following Telecommunication System
Equipment including all Standard accessories; as specified.
JB-Telp, 10 Pairs
Telephone RJ 11 Sockets
1
3
No
No
200,000
75,000
200,000
225,000

Cabling Point for Outlet Telephone
No
200,000
600,000
DATA SYSTEM
Supply and install the following Data System Eqpt.
including all Standard accessories; as specified.
IDF (patch panel)
Data Outlet RJ 45
1
2
No
No
1,500,000
161,700
1,500,000
323,400

UTP Cable from HUB to Access Point
No
275,000
550,000
MATV SYSTEM
MATV System Accessories.
Splitter 3 Way
TV Outlet
1
3
No
No
125,000
75,000
125,000
225,000

RG 6U Cable from Splitter to TV Outlet
No
175,000
525,000
SOUND SYSTEM
JB-SS
Ceiling speakers
1
3
No
No
200,000
125,000
200,000
375,000

Cabling Point for Speaker
No
175,000
525,000
59
No
107,533,820
6,344,495,380
30
30
No
No
60,624,500
1,412,760
1,818,735,000
42,382,800
1,152
562
1,152
562
m
m
m
m
237,900
140,400
105,300
58,500
274,060,800
78,904,800
121,305,600
32,877,000
Gross Area
Allowance for other 2 bedrooms apt (59 Nos.)
Amount
IDR
Total
IDR
The following works measured "per 2 BR apartment block" :MECHANICAL SERVICES

AIR CONDITIONING
Multi MDX System Air Conditioning.
OU-2.1~30, Type L8UC1508FA1
Air Outlet Guide
PIPEWORKS
Insulated Refrigerant Pipeworks, Copper Pipe
25.40 mm diameter
15.88 mm diameter
12.70 mm diameter
6.35 mm diameter
Pipeworks Accessories.
mep services
Confidential
Page 104 of 192

MEP SERVICES
Gross Area
Quantity
22,143
9.52 mm Sight Glass

9.52 mm Filter Dryer
Branch Distributor
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
60
60
60
No
No
No
390,000
350,000
4,581,600
23,400,000
21,000,000
274,896,000
1
1,714
450
No
m
m
4,366,000
18,000
45,000
4,366,000
30,852,000
20,250,000
12 No
11,250,000
135,000,000
Hot Water Pump (HWP.2.1.3 ~ 2.6.3)

Capacity : ___ l/min, h = ___ m
Type : Centrifugal pump inline
Qty/Opr : 6 No, 6 x 100%
Manufacture : Grundfoss or Equal
6 No
11,250,000
67,500,000
Solar Collectors
Capacity : 4 Banks, 16 Units
Accessories : 8 no Ball valve, 1 no AAV, 2 no Check valve,
1 no Gate valve, 1 no Pressure regulator valve, 1 Lot
Piping.
6 Set
302,738,700
1,816,432,200
Solar Storage Tank

Capacity : 430 Lt
Accessories : 3 No Isolation Valve
6 No
Storage Tank
Capacity : 265 Lt
Accessories : 3 No Isolation Valve
2 No
41,067,000
82,134,000
12 No
2760 m
282 m
1,961,500
138,700
92,400
23,538,000
382,812,000
26,056,800
432,407,000
38,214,000
432,407,000
38,214,000
ASSOCIATED CONTROL WORKS

Control Panel for AC
Power & Transmission Cabling for Indoor Unit
Power Cabling for Outdoor Unit
HOT WATER SYSTEM
PUMPS
Hot Water Pump (HWP.2.1.1 & 2 ~ 2.6.1 & 2)
Capacity : 80 l/min, h = 31 m
Type : Centrifugal pump inline
Qty/Opr : 12 No, 6 Standby

50 mm PPR Header, 5m Length, 6 Connections
40mm dia. pipe
32mm dia. pipe
Allow for fittings
Allow for hot water pipeworks at boiler room including
accessories
1 Item
1 Item
Include
HWP.2.1.1 & 2 ~ 2.6.1 & 2 Accessories

40mm Gate valve
40mm Check valve
40mm Strainer
40mm Flexible joint
24
12
12
24
No
No
No
No
308,000
463,000
592,000
276,000
7,392,000
5,556,000
7,104,000
6,624,000
HWP.2.1.3 ~ 2.6.3 Accessories

40mm Gate valve
40mm Check valve
40mm Strainer
40mm Flexible joint
12
6
6
12
No
No
No
No
308,000
463,000
592,000
276,000
3,696,000
2,778,000
3,552,000
3,312,000
97,100
75,100
12,398,000
23,304,000
18,024,000
12,398,000
RAIN WATER
Rain Water pipework, PVC AW pipe c/w joints, fitting, incl all
excavation, backfill, compaction.
100mm dia. pipe
50mm dia. pipe
Allow for fittings
240 m
240 m
1 Item
Rain Water Accessories

50mm Floor Drain
120 No
225,000
27,000,000
6 No
7,500,000
45,000,000

LCP-HWP
mep services
Confidential
Page 105 of 192

MEP SERVICES
Gross Area
Quantity
22,143
Supply and install the following Sub-Mains & House Sub

Circuit, complete with accessories
Cabling point for HWP.2.1.1 & 2 ~ 2.6.1 & 2
Cabling point for HWP.2.1.3 ~ 2.6.3
Unit
m2
12 No
6 No
Rate
IDR
Amount
IDR
Total
IDR
600,000
600,000
7,200,000
3,600,000
1.00 No
13,257,200
13,257,200
1.00 Set
10,828,400
10,828,400
1.00 No
1,180,000
1,180,000
1.00 No
1,700,000
1,700,000
1.00 No
1,700,000
1,700,000
1.00 No
1,700,000
1,700,000
1,600,000
1,350,000
420,000
1,600,000
1,350,000
840,000
145,200
726,000
154,000
107,040
4,466,000
1,926,720
95,700
2,296,800
99,300
73,500
45,000
496,500
1,323,000
45,000
507,000
422,500
1,521,000
1,267,500
3 BEDROOM APARTMENTS (DUPLEX)

MVAC SYSTEM
AIR CONDITIONING
Indoor Units 3.1
Capacity : 14 kW
Service : Bed Room
Indoor Units 3.2
Capacity : 9.8 kW
Service : Living & Dining Room
FAN UNITS
Supply and instal the following Fan Units, including: spring
mounting, platform, hanger, isolator and the like as specified.
Fan Units (EF-3.1.)
Capacity : 20 l/s
ESP : 50 Pa
Fan Units (EF-3.2.)
Capacity : 60 l/s
ESP : 125 Pa
Fan Units (EF-3.3.)
Capacity : 90 l/s
ESP : 100 Pa
Fan Units (EF-3.4.)
Capacity : 80 l/s
ESP : 50 Pa
DUCTWORKS
hanger, support, external/internal glasswool insulation,
alumunium foil double sided, etc. and all as specified.
Plenum Box for Indoor Units 3.1
Plenum Box for Indoor Units 3.2
Plenum Box, 3000 x 250 x 200 mm
Insulated Duct, galvanish steet sheet including fitting,spigot,
hanger, support, glasswool insulation, alumunium foil double
sided, etc. and all as specified
200 x 200 mm
Insulated Flexible Round Duct (FRD), including fitting,spigot,
300mm Diameter FRD
200mm Diameter FRD
Un-Insulated duct , galvanish steel sheet including fitting,spigot,
150 x 150 mm
Un-Insulated Flexible Round Duct (FRD), including fitting,spigot,
200mm Diameter FRD
150mm Diameter FRD
200mm Y jointing
AIR REGISTER
SAD 300 x 300 mm
SAD 250 x 250 mm
mep services
head3
head3
HEAD1
head3
1.00 No
1.00 No
2.00 No
head3
5.00 m
head3
29.00 m
18.00 m
head3
24.00 m
head3
5.00 m
18.00 m
1.00 No
head1
head3
3.00 No
3.00 No
Confidential
Page 106 of 192

MEP SERVICES
Gross Area
150mm Diameter EAD
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
head3
5.00 No
350,000
1,750,000
38,000
25,000
836,000
50,000
350,000
350,000
250,000
350,000
350,000
1,000,000
215,300
43,800
1,291,800
3,504,000
1,439,000
1,439,000
668,000
668,000
62,000
2,009,000
6,696,000
2,009,000
1 No
97,000
97,000
VENT WATER SYSTEM

25mm dia. pipe
Allow for fittings
46 m
1 Item
19,500
269,000
897,000
269,000

100mm dia. pipe
80mm dia. pipe
65mm dia. pipe
50mm dia. pipe
4
21
12
24
146,500
109,680
91,200
75,100
586,000
2,303,280
1,094,400
1,802,400
Note : Slot 500 x 30mm (13 Nos) at living dining area prepared by
civil contractor.
closed cell insulation, PVC trunking, etc; as specified.
25mm diameter pipe
tundish
specified.
Cabling point for IU-3.1
HEAD2
head3
22.00 m
2.00 No
HEAD1
head3
1.00 No
1.00 No
4.00 No
PLUMBING SERVICES
COLD WATER SYSTEM
50mm dia. pipe
25mm dia. pipe
6 m
80 m
Allow for fittings
1 Item
Cold Water Accessories

50mm Ball Valve
1 No
HOT WATER SYSTEM

25mm dia. pipe
Allow for fittings
108 m
1 Item

25mm Ball Valve
m
m
m
m
Allow for fittings
1 Item
1,736,000
1,736,000

100mm Clean Out
65mm Clean Out
65mm U Trap
4
4
3
1
150,000
98,000
48,000
2,500,000
600,000
392,000
144,000
2,500,000

Gas Pipeworks
15mm diameter pipe
3 m
45,200
135,600
Gas Accessories
15mm Solenoid Valve
Gas Meter
Regulating Valve
Gas detector
2
1
1
1
1
1
335,000
1,288,000
941,000
904,600
696,000
25,900
670,000
1,288,000
941,000
904,600
696,000
25,900
mep services
Confidential
No
No
No
No
No
No
No
No
No
No
Page 107 of 192

MEP SERVICES
Unit
m2
Rate
IDR
No
5,000,000
item
20,000,000
20,000,000
###
LIGHTING FIXTURES
specified/detailed.
item
30,000,000
30,000,000
###
ACCESSORIES
item
7,000,000
7,000,000
###
FIRE ALARM
JB-FA
Smoke Detector
Gas Detector
1
10
1
No
No
No
275,000
695,000
898,000
275,000
6,950,000
898,000

10
No
200,000
2,000,000

JB-Telp, 10 Pairs
1
6
No
No
250,000
75,000
250,000
450,000

No
200,000
1,200,000
DATA SYSTEM
IDF (patch panel)
Data Outlet RJ 45
1
3
No
No
1,500,000
161,700
1,500,000
485,100

No
275,000
825,000
MATV SYSTEM
Splitter 3 Way
TV Outlet
1
5
No
No
180,000
75,000
180,000
375,000

No
250,000
1,250,000
SOUND SYSTEM
JB-SS
Ceiling speakers
1
7
No
No
250,000
125,000
250,000
875,000
Gross Area
Quantity
22,143
ELECTRICAL SYSTEM
DISTRIBUTION BOARD
DB-BR 3
HOUSE SUB-CIRCUITS
switch, etc
mep services
Confidential
Amount
IDR
Total
IDR
10,000,000
Page 108 of 192

MEP SERVICES
Gross Area
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR

No
225,000
1,575,000
Allowance for other 3 bedroom apt (5 Nos.)
No
171,588,200
857,941,000
6
6
No
No
46,600,600
1,302,750
279,603,600
7,816,500
72
119
72
119
m
m
m
m
166,400
140,400
84,500
58,500
11,980,800
16,707,600
6,084,000
6,961,500
6
6
12
No
No
No
390,000
350,000
4,300,000
2,340,000
2,100,000
51,600,000
191
-
No
m
m
19,500
-
INCL
3,724,500
INCL
146,500
21,096,000
75,100
7,410,000
3,604,800
7,410,000
12 No
12 No
180,000
225,000
2,160,000
2,700,000

Swimming pool - M&E works - plumbing / electrical works - lights.
60.00 No
25,000,000
1,500,000,000

6.00 No
25,000,000
150,000,000
The following works measured "per 3 BR apartment block" :MECHANICAL SERVICES

AIR CONDITIONING
OU-3.1~6, Type L8UC1008FAO
Air Outlet Guide
PIPEWORKS
19.05 mm diameter
15.88 mm diameter
9.52 mm diameter
6.35 mm diameter
9.52 mm Sight Glass
Branch Distributor
Control Panel For AC
PLUMBING SYSTEM
RAIN WATER
100mm dia. pipe
80mm dia. pipe
65mm dia. pipe
50mm dia. pipe
Allow for fittings
144 m
48 m
1 Item

100 mm Roof Drain
50 mm Floor Drain
sub-total :-
15,481,111,700

1 BEDROOM APARTMENTS
MVAC SYSTEM
AIR CONDITIONING
Indoor Units 0.1
Capacity : 8.8 kW
Service : Bedroom
head1
head3
1.00 No
10,828,400
10,828,400
FAN UNITS
mep services
Confidential
Page 109 of 192

MEP SERVICES
Gross Area
Fan units, including mounting, platform, hanger, etc and all as
specified.
Fan Units (EF-1.1)
Capacity : 60 l/s
ESP : 50 Pa
Fan Units (EF-1.2.)
Capacity : 60 l/s
ESP : 125 Pa
DUCTWORKS
Plenum Box for Indoor Unit
sided, etc. and all as specified.
250mm Diameter FRD
200mm Diameter FRD
150mm Diameter FRD
AIR REGISTER
SAD 250 x 250 mm
150mm Diameter EAD
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
head3
1.00 No
1,800,000
1,800,000
1.00 No
1,800,000
1,800,000
517,500
517,500
107,040
642,240
99,300
73,500
397,200
294,000
422,500
1,267,500
350,000
350,000
38,000
25,000
266,000
25,000
350,000
250,000
350,000
500,000
2 m
32 m
1 Item
140,200
43,800
505,000
280,400
1,401,600
505,000
1 No
205,000
205,000
62,000
2,480,000
744,000
744,000
97,000
97,000
HEAD1
head3
1.00 No
head3
6.00 m
head3
4.00 m
4.00 m
head1
head3
3.00 No
head3
1.00 No
Note : Slot 500 x 30mm (12 Nos) prepared by civil contractor.

closed cell insulation, PVC trunking, etc; as specified
25mm diameter pipe
Tundish
specified.
Cabling point for Exhaust Fan
HEAD2
head3
7.00 m
1.00 No
HEAD1
head3
1.00 No
2.00 No
PLUMBING SERVICES
COLD WATER SYSTEM
50mm dia. pipe
25mm dia. pipe
Allow for fittings
40mm Ball Valve
HOT WATER SYSTEM
32mm dia. pipe
25mm dia. pipe
40 m
Allow for fittings
1 Item

25mm Ball Valve
1 No
VENT SYSTEM
mep services
Confidential
Page 110 of 192

MEP SERVICES
Gross Area
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR

25mm dia. pipe
Allow for fittings
18 m
1 Item
19,500
105,000
351,000
105,000

100mm dia. pipe
80mm dia. pipe
65mm dia. pipe
50mm dia. pipe
Allow for fittings
4
10
10
1
109,680
91,200
75,100
631,000
438,720
912,000
751,000
631,000
150,000
98,000
48,000
1,750,000
150,000
196,000
48,000
1,750,000
45,200
135,600
No
No
No
No
No
No
335,000
1,288,000
941,000
904,600
696,000
25,900
670,000
1,288,000
941,000
904,600
696,000
25,900
No
4,750,000
4,750,000
item
10,177,500
10,177,500
item
15,000,000
15,000,000
item
2,800,000
2,800,000
FIRE ALARM
JB-FA
Smoke Detector
Gas Detector
1
3
1
No
No
No
275,000
325,000
898,000
275,000
975,000
898,000

No
200,000
800,000
m
m
m
Item

80mm Clean Out
65mm Clean Out
65mm U Trap
1
2
1
1

Gas Pipeworks
15mm diameter pipe
3 m
Gas Accessories
15mm Solenoid Valve
Gas Meter
Regulating Valve
Gas detector
2
1
1
1
1
1
ELECTRICAL SYSTEM
DISTRIBUTION BOARD
DB-BR1
HOUSE SUB-CIRCUITS
switch, etc
LIGHTING FIXTURES
specified/detailed.
ACCESSORIES
Allow for Accessories including Socket Outlet, Switch,
etc.
No
No
No
No

mep services
Confidential
Page 111 of 192

MEP SERVICES
Gross Area
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
JB-Telp, 10 Pairs
1
2
No
No
200,000
75,000
200,000
150,000

No
275,000
550,000
DATA SYSTEM
IDF (patch panel)
Data Outlet RJ 45
1
1
No
No
1,500,000
161,700
1,500,000
161,700

No
275,000
275,000
MATV SYSTEM
Splitter 3 Way
TV Outlet
1
2
No
No
125,000
75,000
125,000
150,000

No
200,000
400,000
SOUND SYSTEM
JB-SS
Ceiling speakers
1
2
No
No
200,000
125,000
200,000
250,000

No
200,000
400,000
65
No
74,781,860
4,860,820,900
7
1
8
No
No
No
67,521,500
33,231,000
1,412,760
472,650,500
33,231,000
11,302,080
345
273
345
273
m
m
m
m
166,400
140,400
84,500
58,500
57,408,000
38,329,200
29,152,500
15,970,500
15
1
15
1
16
No
No
No
No
No
250,000
225,000
250,000
225,000
4,048,000
3,750,000
225,000
3,750,000
225,000
64,768,000
1
618
25
No
m
m
4,366,000
18,000
45,000
4,366,000
11,124,000
1,125,000
Allowance for other 1 bedroom apt (65 Nos.)

The following works measured "per 1BR apartment block" :BLOCK GRID A-F; 2-20 :MECHANICAL SERVICES
AIR CONDITIONING
OU-1.1~7, Type L8UC1508FA1
OU-1.8, Type L8UC728FAO
Air Outlet Guide
PIPEWORKS
19.05 mm diameter
15.88 mm diameter
9.52 mm diameter
6.35 mm diameter
9.52 mm Sight Glass
6.35 mm Sight Glass
Branch Distributor
Power Cabling for Oudoor Unit
PLUMBING SERVICES
mep services
Confidential
Page 112 of 192

MEP SERVICES
Gross Area
COLD WATER SYSTEM
50mm dia. pipe
40mm dia. pipe
Allow for fittings
Quantity
22,143
Unit
m2
Rate
IDR
158
91
1
m
m
Item
140,200
92,800
9,179,000
22,151,600
8,444,800
9,179,000
Item
303,494,000
303,494,000
Item
100,000,000
100,000,000
2
355
55
476
1
1
No
m
m
m
Item
Item
4,180,200
212,300
138,700
92,400
40,601,000
6,369,000
8,360,400
75,366,500
7,628,500
43,982,400
40,601,000
6,369,000
No
No
No
No
No
No
No
No
No
439,000
795,000
952,000
313,000
157,000
350,000
1,700,000
1,180,000
3,712,000
1,317,000
1,590,000
952,000
626,000
157,000
700,000
1,700,000
1,180,000
3,712,000
120
120
1
m
m
Item
146,500
75,100
4,655,000
17,580,000
9,012,000
4,655,000
60
No
225,000
13,500,000
HOT WATER SYSTEM

Supply and install the following eqpt. including mounting, etc.
Solar Plant System, including Storage Tank, Accessories,
Circulation Pump, Control Temperature,etc.
Gas Boosted Solar
65 mm Header, 6m Length, 9 Connections
50mm dia. pipe
40mm dia. pipe
32mm dia. pipe
Allow for fittings
Allow for hot water pipeworks at boiler room including
accessories
50mm Isolating Valve
50mm Check Valve
50mm Strainer
50mm Flexible Joint
25mm Drain Valve
Pressure Indicator c/w Ball Valve
Pressure Relief Valve
Thermoswitch c/w Sensor
PRV Set
RAIN WATER
100mm dia. pipe
50mm dia. pipe
Allow for fittings
3
2
1
2
1
2
1
1
1

50 mm Floor Drain
LCP-HWP
Allow for Sub-Mains & House Sub Circuit, complete with
accessories
Amount
IDR
Total
IDR
No
7,500,000
7,500,000
No
1,800,000
1,800,000
BLOCK GRID N-T; 11-24 :MECHANICAL SERVICES

AIR CONDITIONING
OU-1.2.1~9, Type L8UC1508FA1
Air Outlet Guide
PIPEWORKS
19.05 mm diameter
15.88 mm diameter
9.52 mm diameter
6.35 mm diameter
9
9
No
No
70,970,000
1,302,750
638,730,000
11,724,750
680
265
680
265
m
m
m
m
166,400
140,400
84,500
58,500
113,152,000
37,206,000
57,460,000
15,502,500
18
18
18
No
No
No
250,000
250,000
4,048,000
4,500,000
4,500,000
72,864,000
No
4,366,000
4,366,000
9.52 mm Sight Glass
Branch Distributor
mep services
Confidential
Page 113 of 192

MEP SERVICES
Gross Area
Quantity
22,143
Unit
m2

945
25
m
m
PLUMBING SERVICES
COLD WATER SYSTEM
65mm dia. pipe
50mm dia. pipe
40mm dia. pipe
Allow for fittings
14
220
140
1
Total
IDR
17,010,000
1,125,000
m
m
m
Item
215,300
140,200
92,800
14,055,000
3,014,200
30,844,000
12,992,000
14,055,000
Item
255,554,000
255,554,000
Item
100,000,000
100,000,000
2
329
640
1
1
No
m
m
Item
Item
3,730,200
212,300
92,400
38,695,000
6,369,000
7,460,400
69,846,700
59,136,000
38,695,000
6,369,000
No
No
No
No
No
No
No
No
No
439,000
795,000
952,000
313,000
157,000
350,000
1,700,000
1,180,000
3,712,000
1,317,000
1,590,000
952,000
626,000
157,000
700,000
1,700,000
1,180,000
3,712,000
144
144
1
m
m
Item
146,500
75,100
9,573,000
21,096,000
10,814,400
9,573,000
72
No
225,000
16,200,000
Gas Boosted Solar

50mm Check Valve
50mm Strainer
50mm Flexible Joint
25mm Drain Valve
Press. Regualing Valve Set
RAIN WATER
100mm dia. pipe
50mm dia. pipe
Allow for fittings
Amount
IDR
18,000
45,000
HOT WATER SYSTEM


65 mm PPR Header, 6m Length, 9 Connections
50mm dia. pipe
32mm dia. pipe
Allow for fittings
Allow for hot water pipeworks at boiler room including accessories
Rate
IDR
3
2
1
2
1
2
1
1
1

50 mm Floor Drain
LCP-HWP
Allow for Sub-Mains & House Sub Circuit, complete with
accessories
No
7,500,000
7,500,000
No
1,800,000
1,800,000
9,727,000
9,727,000
1,500,000
1,500,000
STUDIO APARTMENTS
MVAC SYSTEM
AIR CONDITIONING
Indoor Units 0.1
Capacity : 6.5 kW
Service : Studio
FAN UNITS
Fan units, including mounting, platform, hanger, etc and all as
specified.
Fan Units (EF-0.1.)
Capacity : 40 l/s
ESP : 50 Pa
mep services
head1
head3
1.00 No
head3
1.00 No
Confidential
Page 114 of 192

MEP SERVICES
Gross Area
Fan Units (EF-0.2.)
Capacity : 60 l/s
ESP : 125 Pa
DUCTWORKS
Plenum Box for Indoor Unit
Plenum Box for Slot Diffuser 200 x 200 x 1200 mm
sided, etc. and all as specified.
300mm Diameter FRD
250mm Diameter FRD
200mm Diameter FRD
150mm Diameter FRD
AIR REGISTER
Linear Diffuser 1 slot x 1000mm
150mm Diameter EAD
Quantity
22,143
Unit
m2
1.00 No
Rate
IDR
Amount
IDR
Total
IDR
1,800,000
1,800,000
517,500
225,000
517,500
450,000
147,600
127,500
1,530,000
76,400
56,500
339,000
750,000
1,500,000
350,000
350,000
38,000
25,000
266,000
25,000
350,000
250,000
350,000
250,000
HEAD1
head3
1.00 No
2.00 No
head3
m
12.00 m
head3
m
6.00 m
head1
head3
2.00 No
head3
1.00 No
Note : Slot 500 x 30mm (9 Nos) prepared by civil contractor.

closed cell insulation, PVC trunking, etc; as specified
25mm diameter pipe
Tundish
specified.
HEAD2
head3
7.00 m
1.00 No
HEAD1
head3
1.00 No
1.00 No
PLUMBING SERVICES
COLD WATER SYSTEM
50mm dia. pipe
25mm dia. pipe
Allow for fittings
40mm Ball Valve
HOT WATER SYSTEM
25mm dia. pipe
Allow for fittings
25mm Ball Valve
VENT WATER SYSTEM
25mm dia. pipe
Allow for fittings
3
18
1
m
m
Item
140,200
43,800
363,000
420,600
788,400
363,000
No
205,000
205,000
25
1
m
Item
62,000
465,000
1,550,000
465,000
No
97,000
97,000
13
1
m
Item
19,500
76,000
253,500
76,000
mep services
Confidential
Page 115 of 192

MEP SERVICES
Quantity
22,143
Unit
m2

100mm dia. pipe
80mm dia. pipe
65mm dia. pipe
50mm dia. pipe
Allow for fittings
4
6
8
1
m
m
m
Item

100mm Clean Out
80mm Clean Out
65mm Clean Out
65mm U Trap
1
2
1
1

Gas Pipeworks
15mm diameter pipe
Gross Area
Rate
IDR
Amount
IDR
Total
IDR
109,680
91,200
75,100
476,000
438,720
547,200
600,800
476,000
No
No
No
No
150,000
98,000
48,000
1,750,000
150,000
196,000
48,000
1,750,000
45,200
135,600
Gas Accessories
15mm Solenoid Valve
Gas Meter
Regulating Valve
Gas detector
2
1
1
1
1
1
No
No
No
No
No
No
82,800
1,288,000
941,000
904,600
696,000
25,900
165,600
1,288,000
941,000
904,600
696,000
25,900
ELECTRICAL SYSTEM
DISTRIBUTION BOARD
DB-BR1
No
4,750,000
4,750,000
item
9,145,000
9,145,000
item
14,000,000
14,000,000
item
2,750,000
2,750,000
FIRE ALARM
JB-FA
Smoke Detector
Gas Detector
1
2
1
No
No
No
275,000
325,000
898,000
275,000
650,000
898,000

No
325,000
975,000

JB-Telp, 10 Pairs
1
2
No
No
200,000
75,000
200,000
150,000
HOUSE SUB-CIRCUITS
switch, etc
LIGHTING FIXTURES
specified/detailed.
ACCESSORIES
etc.
mep services
Confidential
Page 116 of 192

MEP SERVICES
Gross Area
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR

No
275,000
550,000
DATA SYSTEM
IDF (patch panel)
Data Outlet RJ 45
1
1
No
No
1,500,000
161,700
1,500,000
161,700

No
275,000
275,000
MATV SYSTEM
Splitter 3 Way
TV Outlet
1
1
No
No
125,000
75,000
125,000
75,000

No
200,000
200,000
SOUND SYSTEM
JB-SS
Ceiling speakers
1
2
No
No
200,000
125,000
200,000
250,000

No
200,000
400,000
43
No
68,716,120
2,954,793,160
11
11
No
No
46,600,600
1,412,760
512,606,600
15,540,360
709
282
709
282
m
m
m
m
166,400
140,400
84,500
58,500
117,977,600
39,592,800
59,910,500
16,497,000
22
22
22
No
No
No
250,000
225,000
4,048,000
5,500,000
4,950,000
89,056,000

1
991
15
No
m
m
5,362,000
19,500
45,000
5,362,000
19,324,500
675,000
PLUMBING SERVICES
COLD WATER SYSTEM
50mm dia. pipe
40mm dia. pipe
Allow for fittings
Allow for hot water pipeworks at boiler room including accessories
337
40
1
1
m
m
Item
Item
140,200
92,800
15,288,000
6,369,000
47,247,400
3,712,000
15,288,000
6,369,000
Allowance for other studio apt (43 Nos.)

The following works measured "per Studio apartment block" :BLOCK GRID G-M; 6-24 :MECHANICAL SERVICES
AIR CONDITIONING
OU-AC.0.1~11, Type L8UC1008FA1
Air Outlet Guide
PIPEWORKS
19.05 mm diameter
15.88 mm diameter
9.52 mm diameter
6.35 mm diameter
9.52 mm Sight Glass
Branch Distributor
mep services
Confidential
Page 117 of 192

MEP SERVICES
Gross Area
Quantity
22,143
Unit
m2
Item
422,019,400
383,654,000
Item
150,000,000
150,000,000
2
125
734
1
No
m
m
Item
4,680,200
212,300
92,400
28,308,000
9,360,400
26,537,500
67,821,600
28,308,000
No
No
No
No
No
No
No
No
No
439,000
795,000
952,000
313,000
157,000
350,000
1,700,000
1,180,000
3,712,000
1,317,000
1,590,000
952,000
626,000
157,000
700,000
1,700,000
1,180,000
3,712,000
176
176
1
m
m
Item
146,500
75,100
6,827,040
16,139,200
6,617,600
6,827,000
88
No
225,000
19,800,000
HOT WATER SYSTEM

Gas Boosted Solar
65 mm Header, 6m Length, 11 Connections
50mm dia. pipe
32mm dia. pipe
Allow for fittings
50mm Check Valve
50mm Strainer
50mm Flexible Joint
25mm Drain Valve
PRV Set
RAIN WATER
100mm dia. pipe
50mm dia. pipe
Allow for fittings
3
2
1
2
1
2
1
1
1

50 mm Floor Drain
LCP-HWP
Rate
IDR
Amount
IDR
Total
IDR
No
7,500,000
7,500,000
No
1,800,000
1,800,000
1
1
1
1
1
1
1
1
1
1
1
1
No
No
No
No
No
No
No
No
No
No
No
No
1,500,000
2,500,000
3,000,000
3,500,000
3,500,000
3,500,000
3,500,000
4,000,000
4,000,000
3,500,000
3,500,000
1,500,000
1,500,000
2,500,000
3,000,000
3,500,000
3,500,000
3,500,000
3,500,000
4,000,000
4,000,000
3,500,000
3,500,000
1,500,000
240
111,600
26,784,000
201,840,000
201,840,000
Allow for Sub-Mains & House Sub Circuit,

complete with accessories
CORRIDOR
ELECTRICAL SYSTEM
DISTRIBUTION BOARD
DB-Corridor Lvl-1
DB-Corridor Lvl-2
DB-Corridor Lvl-3
DB-Corridor Lvl-4
DB-Corridor Lvl-5
DB-Corridor Lvl-6
DB-Corridor Lvl-7
DB-Corridor Lvl-8
DB-Corridor Lvl-9
DB-Corridor Lvl-10
DB-Corridor Lvl-11
DB-Corridor Lvl-12
SUB MAIN CIRCUITS
Supply and install sub main circuits, complete with accessories
Allowance for cabling to DB Corridor
HOUSE SUB-CIRCUITS
switch, etc
mep services
Confidential
item
Page 118 of 192

MEP SERVICES
Quantity
22,143
Unit
m2
LIGHTING FIXTURES
specified/detailed.
item
261,000,000
261,000,000
ACCESSORIES
item
6,145,000
6,145,000
Gross Area
TRAYS
400x100mm
Rate
IDR
Amount
IDR
Total
IDR
1,236
259,000
320,124,000
FIRE ALARM
Smoke Detector
120
No
695,000
83,400,000

120
No
325,000
39,000,000
SOUND SYSTEM
Ceiling speakers
120
No
125,000
15,000,000

120
No
225,000
27,000,000
1,236
220,000
271,920,000
MVAC SYSTEM
EQUIPMENT
IU-7.1~2
No
14,451,000
28,902,000
Ventilating Fan
EF-Toilet, Axial Type
No
1,850,000
1,850,000
PIPEWORKS
Refrigerant pipeworks
Drain Pipeworks
1
1
Item
Item
4,200,000
450,000
4,200,000
450,000
DUCTWORKS
Supply Air Ductworks
500 x 250 mm
400 x 200 mm
300 x 200 mm
Plenum Box
2
2
4
2
m
m
m
No
345,000
276,000
230,000
835,000
690,000
552,000
920,000
1,670,000
Exhaust Air Ductworks

150 x 150 mm
58,800
352,800
REGISTERS
Supply Air Diffuser
SAD 300 x 300 mm
No
300,000
1,200,000
Return Air Grille

RAG 300 x 300 mm
No
280,000
1,120,000
Exhaust Air Grille

EAG 150 x 150 mm
No
125,000
250,000
TRAYS
300x100mm
GYM
ELECTRICAL WORKS
mep services
Confidential
Page 119 of 192

MEP SERVICES
Gross Area
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR

Ditto EF-Toilet
1
1
No
No
1,070,000
650,000
1,070,000
650,000
PLUMBING SYSTEM
Cold Water Installation
Sewage & Waste Water Installation
Vent Installation
Rain Water Installation
1
1
1
1
Item
Item
Item
Item
2,875,000
3,875,500
172,500
2,047,000
2,875,000
3,875,500
172,500
2,047,000
ELECTRICAL SYSTEM
DISTRIBUTION BOARD
Allow for distribution board
item
12,500,000
12,500,000
SUB MAIN CIRCUITS

Allow for cable feeder for restoran area
item
8,750,000
8,750,000
item
14,700,000
14,700,000
LIGHTING FIXTURES
specified/detailed.
item
21,000,000
21,000,000
ACCESSORIES
item
1,856,400
1,856,400
CABLE LADDER
Supply and install the following cable feeder including
fitting, hanger, and all accessories as specified
Allow for cable ladder incl. fitting, hanger, etc.
item
1,750,000
1,750,000
FIRE ALARM
JB-FA
Smoke Detector
Module interface
1
3
1
No
No
No
375,000
325,000
695,000
375,000
975,000
695,000

No
325,000
975,000

JB-Telp, 10 Pairs
1
4
No
No
350,000
75,000
350,000
300,000

No
200,000
800,000
Data SYSTEM
IDF (patch panel)
Data Outlet RJ 45
1
2
No
No
1,500,000
161,700
1,500,000
323,400
HOUSE SUB-CIRCUITS
switch, etc
mep services
Confidential
Page 120 of 192

MEP SERVICES
Gross Area
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR

No
275,000
550,000
MATV SYSTEM
Splitter 4 Way
TV Outlet
1
2
No
No
125,000
75,000
125,000
150,000

No
200,000
400,000
SOUND SYSTEM
JB-SS 1
Ceiling speakers
Attenuator
1
3
1
No
No
No
250,000
125,000
175,000
250,000
375,000
175,000

Cabling point Attenuator
3
1
No
No
175,000
125,000
525,000
125,000
CABLE TRAY
Supply and install the following cable tray including
Allow for cable tray incl. fitting, hanger, etc.
item
1,850,000
1,850,000
POOL AT APARTMENT TYPE 1 BEDROOM

66.00 No
22,000,000
1,452,000,000
POOL AT APARTMENT TYPE STUIDO

44.00 No
18,000,000
792,000,000
sub-total :-
16,406,913,630
RECEPTION BUILDING
MVAC SYSTEM
EQUIPMENT
OU-4.1, cap. 10.6 kw
OU-4.2, cap. 46 kw
IU-4.L.1, cap 14.3 kw
IU-4.1.1, cap 10.3 kw
IU-4.2.1~4, cap 2,6 kw
AC-4.L.2~3, cap 2.6 kw (single split)
AC-4.1.3~5, cap 2.6 kw (single split)
AC-4.1.6~7, cap 2.0 kw (single split)
1
1
1
2
4
2
3
2
No
No
No
No
No
Set
Set
Set
15,300,000
67,276,000
3,500,000
4,500,000
4,500,000
3,500,000
15,300,000
67,276,000
14,000,000
9,000,000
13,500,000
7,000,000
Ventilating Fan
EF-4.L.1, Cap. 220 lps, ESP. 50 Pa., Axial Type
CF-4.1.1~3, Ceiling Circulation
1
1
1
1
3
No
No
No
No
No
3,302,200
3,302,200
3,302,200
3,302,200
800,000
3,302,200
3,302,200
3,302,200
3,302,200
2,400,000
1,035,000
3,105,000
191,000
147,600
8,404,000
6,346,800
DUCTWORKS
Plenum Box for Indoor Units
350mm Diameter FRD
300mm Diameter FRD
mep services
HEAD1
head3
3.00 No
head3
44.00 m
43.00 m
Confidential
Page 121 of 192

MEP SERVICES
Gross Area
Un-Insulated Exhaust Duct, including fitting,spigot,
350 x 350 mm
250 x 250 mm
200 x 200 mm
350mm Diameter FRD
300mm Diameter FRD
200mm Diameter FRD
150mm Diameter FRD
350mm Y jointing
Allow for Exhaust Ductworks of EF-L.2
AIR REGISTER
Supply Round Diffuser dia. 300mm
Return Air Register, Aluminium color finished, including :
Return Grille for Indoor Units
350 x 350 mm EAG
300 x 300 mm EAG
200 x 200 mm EAG
150 x 150 mm EAG
Quantity
22,143
Unit
m2
1.00 m
6.00 m
14.00 m
Rate
IDR
Amount
IDR
Total
IDR
249,210
152,580
122,060
249,210
915,480
1,708,840
125,000
102,000
72,100
56,500
75,000
3,225,000
1,500,000
1,836,000
432,600
1,469,000
450,000
3,225,000
1,000,000
8,000,000
750,000
2,250,000
455,000
390,000
285,000
225,000
910,000
390,000
855,000
450,000
head3
12.00
18.00
6.00
26.00
6.00
1
m
m
m
m
No
Item
head1
head3
8.00 No
head3
3.00 No
head3
2.00
1.00
3.00
2.00
No
No
No
No
PIPEWORKS
Refrigerant Pipeworks.
Refrigerant pipe for IU-4.L.1, IU 4.1.1 to OU-4.1
Refrigerant pipe for IU-4.2.1~4 to OU-4.2
Refrigerant pipe for AC-4.L.2~3(single split)
Refrigerant pipe for AC-4.1.3~5(single split)
Refrigerant pipe for AC-4.1.6~7(single split)
Allow for Branch Distributor of entire system.
Drain pipework
1 Item
1 Item
2 No
3 No
2 No
1 Item
1 Item
14,300,000
9,750,000
900,000
1,250,000
875,000
8,500,000
5,700,000
14,300,000
9,750,000
1,800,000
3,750,000
1,750,000
8,500,000
5,700,000

Cabling point for IU-4.L.1, IU 4.1.1 & OU-4.1
Ditto, but for IU-4.2.1~4 & OU-4.2
Ditto, but for AC-4.L.2~3(single split)
Ditto, but for AC-4.1.3~5(single split)
Ditto, but for AC-4.1.6~7(single split)
1 Item
1 Item
2 No
3 No
2 No
4,290,000
5,850,000
750,000
750,000
750,000
4,290,000
5,850,000
1,500,000
2,250,000
1,500,000
140,200
43,800
1,987,000
1,542,200
5,080,800
###
1,987,000
PLUMBING SYSTEM
COLD WATER SYSTEM
40mm dia. pipe
25mm dia. pipe
Allow for fittings
11
116
1

40mm Ball Valve
m
m
Item
No
205,000
205,000
VENT WATER SYSTEM

Vent pipework, PVC D pipe c/w joints, fitting
25mm dia. pipe
Allow for fittings
99
1
m
Item
19,700
585,000
1,950,300
585,000

100mm dia. pipe
80mm dia. pipe
65mm dia. pipe
26
12
m
m
109,680
91,200
2,851,680
1,094,400
mep services
Confidential
Page 122 of 192

MEP SERVICES
Quantity
22,143
Unit
m2
Rate
IDR
24
1
m
Item
75,100
1,725,000
1,802,400
1,725,000

100mm Clean Out
80mm Clean Out
65mm Clean Out
65mm U Trap
3
3
1
1
No
No
No
No
150,000
98,000
48,000
1,750,000
450,000
294,000
48,000
1,750,000
FIRE EXTINGUSHER
Dry Powder Fire Extingusher, 3.5 kg
No
900,000
3,600,000
ELECTRICAL SYSTEM
DISTRIBUTION BOARD
DB-TR1.REC
DB-REC-L1
DB-REC-L2
DB-REC-LL
DB-REC-LL2
DB-REC-L1.1~4
DB-REC-L2.1~4
DB-REC-LL.1~4
DB-REC-LL2.1~4
1
1
1
1
1
4
4
4
4
11,684,200
6,157,800
6,157,800
8,586,600
6,157,800
5,000,000
5,000,000
5,000,000
5,000,000
11,684,200
6,157,800
6,157,800
8,586,600
6,157,800
20,000,000
20,000,000
20,000,000
20,000,000
224,950
133,000
133,000
133,000
82,610
82,610
82,610
82,610
11,247,500
6,650,000
6,650,000
6,650,000
16,522,000
16,522,000
16,522,000
16,522,000
Gross Area
50mm dia. pipe
Allow for fittings
SUB MAIN CIRCUITS

NYY 4x50mm2 + NYA 25mm2 from DB-TR1.REC to DB-REC-LL2
NYY 4x25mm2 + NYA 16mm2 from DB-TR1.REC to DB-REC-LL
NYY 4x25mm2 + NYA 16mm2 from DB-TR1.REC to DB-REC-L1
NYY 4x25mm2 + NYA 16mm2 from DB-TR1.REC to DB-REC-L2
NYY 4x16mm2 + NYA 10mm2 from DB-REC-LL2 to DB-REC-LL2.1~4
NYY 4x16mm2 + NYA 10mm2 from DB-REC-LL to DB-REC-LL.1~4
NYY 4x16mm2 + NYA 10mm2 from DB-REC-L1 to DB-REC-L1.1~4
NYY 4x16mm2 + NYA 10mm2 from DB-REC-L2 to DB-REC-L2.1~4
50
50
50
50
200
200
200
200
HOUSE SUB-CIRCUITS
switch, etc
No
No
No
No
No
No
No
No
No
m
m
m
m
m
m
m
m
Amount
IDR
Total
IDR
item
248,675,000
248,675,000
LIGHTING FIXTURES
specified/detailed.
item
337,487,500
337,487,500
ACCESSORIES
item
34,544,600
34,544,600
CABLE LADDER
item
20,475,000
20,475,000
FIRE ALARM
JB-FA
Smoke Detector
Gas Detector
2
50
3
No
No
No
450,000
695,000
898,000
900,000
34,750,000
2,694,000

Cable Twisted Silded AWG #18 4 Pair FRC + NYM
35
215,800
7,553,000
mep services
Confidential
Page 123 of 192

MEP SERVICES
Gross Area
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
3x2.5mm
50
No
325,000
16,250,000

JB-Telp, 10 Pairs
2
30
No
No
350,000
75,000
700,000
2,250,000

ITC 20 Pairs x 0.6mm from JB-Tel L1 to JB-Tel L2
35
29
m
No
29,150
200,000
1,020,250
5,800,000
DATA SYSTEM
IDF (patch panel)
Data Outlet RJ 45
2
11
No
No
1,500,000
161,700
3,000,000
1,778,700

Fibre Optic fom Patch panel 1 to Patch panel 2
35
11
m
No
55,000
275,000
1,925,000
3,025,000
MATV SYSTEM
Splitter 4 Way
TV Outlet
3
10
No
No
150,000
75,000
450,000
750,000

Allow for RG 6U Cable for Spliter
1
10
item
No
1,500,000
200,000
1,500,000
2,000,000
SOUND SYSTEM
JB-SS 1~2
Ceiling speakers
Attenuator
2
47
6
No
No
No
200,000
125,000
175,000
400,000
5,875,000
1,050,000

NYMHY 3x2.5mm2 from JB-SS1 to JB-SS2
Allow for sound system for Cinema
35
No
49
No
6
No
1 Item
23,850
175,000
125,000
50,000,000
834,750
8,575,000
750,000
50,000,000
CABLE TRAY
VERTICAL TRANSPORTATION
Allow for Service Lift (2 Stops), including; car, hoisting system,
control system, doors, etc.
item
17,575,000
17,575,000
Item
395,000,000
395,000,000
sub-total :-
1,693,705,010
CLIFF SIDE BUILDING / RESTAURANT

MVAC SYSTEM
AIR CONDITIONING
IU-5.1.1~3/OU-5.3
Total Capacity : 43.5 kW
mep services
Confidential
Set
109,234,400
109,234,400
Page 124 of 192

MEP SERVICES
Quantity
22,143
Unit
m2
IU-5.1.4/OU-5.2
Total Capacity : 14.4 kW
Total Air Flow : 720 lps
Service Room : Library Lounge
Indoor Unit Qty : 1 No
IU-5.1.5~6
Total Capacity : 11 kW x 2
Total Air Flow : 500 lps x 2
Service Room : Pub
IU-5.2.4~5
Total Capacity : 7.2 kW x 2
Service Room : Cooking School
Set
116,060,000
116,060,000
IU-5.1.7~9/OU-5.1
Service Room : Kid Entertainment
Indoor Unit Qty : 3 No, split duct type
IU-5.2.1~3
Service Room : indoor Restaurant
Indoor Unit Qty : 3 No, wall mounted type
Set
136,412,000
136,412,000
1
1
1
1
4
No
No
No
No
No
5,133,000
3,712,000
3,495,000
3,908,000
800,000
5,133,000
3,712,000
3,495,000
3,908,000
3,200,000
1,035,000
9,315,000
191,000
147,600
33,807,000
3,837,600
249,210
183,100
152,580
122,060
3,488,940
366,200
457,740
1,952,960
81,400
56,500
35,800
25,000
75,000
3,225,000
3,225,000
1,058,200
1,186,500
537,000
25,000
450,000
3,225,000
3,225,000
Gross Area
Rate
IDR
Amount
IDR
Total
IDR
Total Air Flow : 1755 lps

Service Room : Fine Dining Restaurant
Indoor Unit/Qty : 3 No
Outdoor Unit/Qty : 1 No
VENTILATING FAN
EF-5.1.1, Cap. 600 lps, ESP. 100 Pa, Axial Type
EF-5.1.2, Cap. 120 lps,ESP. 100 Pa, Axial Type
EF-5.2.1, Cap. 110 lpm, Axial Type
EF-5.2.2, Cap. 240 lps, Axial Type
CF-5.2.1~4, Ceiling Circulation
DUCTWORKS
Plenum Box for Indoor Units
350mm Diameter FRD
300mm Diameter FRD
350 x 350 mm
300 x 300 mm
250 x 250 mm
200 x 200 mm
250mm Diameter FRD
150mm Diameter FRD
100mm Diameter FRD
100mm Y jointing
350mm Y jointing
Allow for Exhaust Ductworks of EF-5.1.2
Allow for Exhaust Ductworks of EF-5.2.2
mep services
HEAD1
head3
9.00 No
head3
177.00 m
26.00 m
14.00
2.00
3.00
16.00
m
m
m
m
head3
13.00
21.00
15.00
1.00
6.00
1
1
Confidential
m
m
m
No
No
Item
Item
Page 125 of 192

MEP SERVICES
Gross Area
AIR REGISTER
Linear Diffuser 1 slot x 1000mm
Supply Round Diffuser dia. 300mm
Return Air Register, Aluminium color finished, including :
Return Grille for Indoor Units
250 x 250 mm EAG
200 x 200 mm EAG
150 x 150 mm EAG
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
head1
head3
No
24.00 No
750,000
1,000,000
24,000,000
750,000
5,250,000
350,000
285,000
225,000
700,000
570,000
1,350,000
head3
7.00 No
head3
2.00 No
2.00 No
6.00 No
PIPEWORKS
Refrigerant pipe for IU-5.1.1~3 to OU-5.3
Refrigernat pipe for IU-5.1.4, IU-5.1.5~6, IU-5.2.4~5 to
OU-5.2
Refrigerant pipe for IU-5.1.7~9, IU-5.2.1~3 to OU-5.1
Drain Pipeworks.
Drain Pipeworks for IU.5.1.1
Ditto IU.5.1.2
Ditto IU.5.1.3
Ditto IU.5.1.4
Ditto IU.5.1.5
Ditto IU.5.1.6
Ditto IU.5.1.7
Ditto IU.5.1.8
Ditto IU.5.1.9
Ditto IU.5.2.1
Ditto IU.5.2.2
Ditto IU.5.2.3
Ditto IU.5.2.4
Ditto IU.5.2.5
specified.
Cabling point for IU.5.1.1
Ditto IU.5.1.2
Ditto IU.5.1.3
Ditto IU.5.1.4
Ditto IU.5.1.5
Ditto IU.5.1.6
Ditto IU.5.1.7
Ditto IU.5.1.8
Ditto IU.5.1.9
Ditto IU.5.2.1
Ditto IU.5.2.2
Ditto IU.5.2.3
Ditto IU.5.2.4
Ditto IU.5.2.5
Ditto OU-5.1
Ditto OU-5.2
Ditto OU-5.3
Ditto EF-5.1.1
Ditto EF-5.1.2
Ditto EF-5.2.1
Ditto EF-5.2.1
Ditto CF-5.2.1~4
1
1
Item
Item
20,510,000
34,414,640
20,510,000
34,414,640
1
1
Item
Item
29,150,000
22,116,800
29,150,000
22,116,800
1
1
1
1
1
1
1
1
1
1
1
1
1
1
No
No
No
No
No
No
No
No
No
No
No
No
No
No
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
1,100,000
1,100,000
1,100,000
1,100,000
1,100,000
1,100,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
1,350,000
1,350,000
1,350,000
780,000
780,000
780,000
780,000
350,000
1,100,000
1,100,000
1,100,000
1,100,000
1,100,000
1,100,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
1,350,000
1,350,000
1,350,000
780,000
780,000
780,000
780,000
1,400,000
HEAD1
head3
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
4
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
PLUMBING SYSTEM
COLD WATER SYSTEM
mep services
Confidential
Page 126 of 192

MEP SERVICES
Gross Area
50mm dia. pipe
25mm dia. pipe
Allow for fittings
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
72
174
1
m
m
Item
140,200
92,800
7,872,000
10,094,400
16,147,200
7,872,000
668,000
668,000

50mm Ball Valve
No
HOT WATER SYSTEM

Hot Water Installation
Item
19,800,000
19,800,000
42
8
21
63
1
m
m
m
m
Item
146,500
109,680
91,200
75,100
4,103,000
6,153,000
877,440
1,915,200
4,731,300
4,103,000
4
5
1
3
1
1
No
No
No
No
No
No
180,000
98,000
75,000
48,000
4,800,000
4,800,000
720,000
490,000
75,000
144,000
4,800,000
4,800,000
173
1
m
Item
19,500
1,012,000
3,373,500
1,012,000
RAIN WATER SYSTEM

Item
17,000,000
17,000,000

Gas Distribution Installation
Item
13,370,000
13,370,000
Item
370,000,000
370,000,000
FIRE EXTINGUSHER
No
900,000
5,400,000
ELECTRICAL SYSTEM
DISTRIBUTION BOARD
DB-TR2.REST
DB-REST-LL
DB-REST-L1
DB-REST-L2
DB-REST-L1.1~4
DB-REST-L2.1~4
DB-REST-LL.1~2
1
1
1
1
4
4
2
8,683,400
5,497,800
6,826,600
6,826,600
5,000,000
5,000,000
5,000,000
8,683,400
5,497,800
6,826,600
6,826,600
20,000,000
20,000,000
10,000,000

100mm dia. pipe
80mm dia. pipe
65mm dia. pipe
50mm dia. pipe
Allow for fittings
100mm Clean Out
65mm Clean Out
50mm Clean Out
65mm U Trap
Grease Trap for Main Restaurant
Grease Trap for Fine Dinning
VENT WATER SYSTEM
25mm dia. pipe
Allow for fittings
VERTICAL TRANSPORTATION
Allow for Service Lift (3 Stops), including; car, hoisting system,
control system, doors, etc.
SUB MAIN CIRCUITS

NYY 4 x 25mm2 + NYA 16mm2 from DB-REST-L.2 to DB-REST-L2.01~04
NYY 4 x 25mm2 + NYA 16mm2 from DB-REST-L.1 to DB-REST-L1.01~04
154
133,000
20,482,000
154
133,000
20,482,000
43
73
25
28
m
m
m
m
133,000
133,000
224,950
224,950
5,719,000
9,709,000
5,623,750
6,298,600
NYY 4 x 25mm2 + NYA 16mm2 from DB-REST-L.L to DB-REST-LL.1

NYY 4 x 25mm2 + NYA 16mm2 from DB-REST-L.L to DB-REST-LL.2
NYY 4 x 50mm2 + NYA 25mm2 from DB-TR2.REST to DB-REST-L1
NYY 4 x 50mm2 + NYA 25mm2 from DB-TR2.REST to DB-REST-L2
mep services
No
No
No
No
No
No
No
Confidential
Page 127 of 192

MEP SERVICES
Gross Area
Quantity
22,143
NYY 4 x 50mm2 + NYA 25mm2 from DB-TR2.REST to DB-REST-LL

HOUSE SUB-CIRCUITS
switch, etc
28
Unit
m2
m
Rate
IDR
Amount
IDR
Total
IDR
224,950
6,298,600
item
330,750,000
330,750,000
item
448,875,000
448,875,000
item
45,945,900
45,945,900
item
22,750,000
22,750,000

JB-FA
Smoke Detector
Gas Detector
2
60
6
No
No
No
450,000
695,000
898,000
900,000
41,700,000
5,388,000

Cable Twisted Silded AWG #18 4 Pair FRC + NYM 3 x 2.5mm
35
69
m
No
215,800
325,000
7,553,000
22,425,000

JB-Telp, 10 Pairs
2
40
No
No
350,000
75,000
700,000
3,000,000

35
39
m
No
29,150
200,000
1,020,250
7,800,000
DATA SYSTEM
IDF (patch panel)
Data Outlet RJ 45
2
16
No
No
1,500,000
161,700
3,000,000
2,587,200

35
16
m
No
55,000
275,000
1,925,000
4,400,000
MATV SYSTEM
Splitter 4 Way
TV Outlet
4
14
No
No
150,000
75,000
600,000
1,050,000
item
1,500,000
1,500,000
LIGHTING FIXTURES
specified/detailed.
ACCESSORIES
etc.
CABLE LADDER
FIRE ALARM

mep services
Confidential
Page 128 of 192

MEP SERVICES
Gross Area
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
14
No
200,000
2,800,000
SOUND SYSTEM
JB-SS 1~2
Ceiling speakers
Attenuator
2
63
8
No
No
No
350,000
125,000
175,000
700,000
7,875,000
1,400,000

Allow for sound system for restaurant
35
63
8
1
No
No
No
Item
27,500
175,000
125,000
75,000,000
962,500
11,025,000
1,000,000
75,000,000
CABLE TRAY
item
21,090,000
21,090,000
sub-total :-
2,335,533,220
SPA FACILITY
MVAC SYSTEM
EQUIPMENT
IU.6.1.1, IU 6.2.1, cap. 4.7 kw , wall mounted type
IU.6.3.1, cap. 7.9 kw , wall mounted type
IU.6.1.2~5, IU 6.2.2~5, cap. 3.6 kw , wall mounted type
OU.6.1, cap. 17.3 kw
OU.6.2, cap. 28.8 kw
2
1
8
1
1
No
No
No
No
No
6,505,700
8,951,000
5,204,560
27,960,320
46,600,600
13,011,400
8,951,000
41,636,480
27,960,320
46,600,600
Ventilating Fan
EF-6.1, cap. 280 l/s, axial type
EF-6.2, cap. 250 l/s, axial type
1
1
No
No
3,150,000
3,150,000
3,150,000
3,150,000
152,580
4,729,980
72,100
56,500
721,000
2,486,000
525,000
450,000
487,500
1,575,000
4,050,000
975,000
9,000,000
18,300,000
8,500,000
6,270,000
9,000,000
18,300,000
8,500,000
6,270,000
500,000
750,000
400,000
1,000,000
750,000
3,200,000
DUCTWORKS
250 x 250 mm
200mm Diameter FRD
150mm Diameter FRD
AIR REGISTER
200mm diameter EAD
150mm diameter EAD
EAG 500 x 250 mm
HEAD1
31.00 m
head3
10.00 m
44.00 m
head1
head3
3.00 No
9.00 No
2.00 No
PIPEWORKS
Refrigerant pipe for IU-6.1.1, IU 6.2.1, Iu 6.3.1 to OU-6.1
Refrigerant pipe for IU-6.1.2~5 , IU-6.2.2~5 to OU-6.2
Drain pipework
1
1
1
1
Item
Item
Item
Item

Cabling point for IU.6.1.1 & IU 6.2.1
Ditto, but for IU.6.3.1
Ditto, but for IU.6.1.2~5, IU 6.2.2~5
2
1
8
No
No
No
mep services
Confidential
Page 129 of 192

MEP SERVICES
Gross Area
Quantity
22,143
Ditto, but for OU.6.1

Ditto, but for OU.6.2
PLUMBING SYSTEM
COLD WATER SYSTEM
50mm dia. pipe
25mm dia. pipe
Allow for fittings
1
1
4
240
1

50mm Ball Valve
100mm dia. pipe
80mm dia. pipe
65mm dia. pipe
50mm dia. pipe
Allow for fittings
100mm Clean Out
80mm Clean Out
65mm Clean Out
65mm U Trap
VENT WATER SYSTEM
25mm dia. pipe
Allow for fittings
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
No
No
850,000
1,250,000
850,000
1,250,000
m
m
Item
140,200
43,800
3,322,000
560,800
10,512,000
3,322,000
668,000
668,000
146,500
109,680
91,200
75,100
6,156,000
6,885,500
2,303,280
4,195,200
7,134,500
6,156,000
180,000
150,000
98,000
48,000
900,000
150,000
784,000
144,000
No
47
21
46
95
1
m
m
m
m
Item
5
1
8
3
No
No
No
No
202
1
m
Item
19,500
1,182,000
3,939,000
1,182,000
RAIN WATER SYSTEM

Item
2,500,000
2,500,000
FIRE EXTINGUSHER
No
900,000
1,800,000
ELECTRICAL SYSTEM
DISTRIBUTION BOARD
DB-TR3.SPA
DB-SPA-L1
DB-SPA-L2
DB-SPA-L3
DB-SPA-L1.1
DB-SPA-L1.2
DB-SPA-L2.1
DB-SPA-L2.2
DB-SPA-L3.1
DB-SPA-L3.2
DB-AC.1
DB-AC.2
1
1
1
1
1
1
1
1
1
1
1
1
No
No
No
No
No
No
No
No
No
No
No
No
6,861,800
4,149,200
4,237,200
4,166,800
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
6,500,000
6,500,000
6,861,800
4,149,200
4,237,200
4,166,800
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000
6,500,000
6,500,000
50
50
50
25
25
25
25
25
m
m
m
m
m
m
m
m
25,800
25,800
27,900
82,610
109,370
109,370
109,370
109,370
1,290,000
1,290,000
1,395,000
2,065,250
2,734,250
2,734,250
2,734,250
2,734,250
SUB MAIN CIRCUITS

NYY 3 x 4mm2 + NYA 2.5mm2 from DB-SPA-L3 to DB-SPA-L3.1~2
NYY 3 x 4mm2 + NYA 2.5mm2 from DB-SPA-L2 to DB-SPA-L2.1~2
NYY 4 x 4mm2 from DB-SPA-L1 to DB-SPA-L1.1~2
NYY 4 x 16mm2 from DB-TR3.SPA to DB-SPA-L1
NYY 4 x 16mm2 + NYA 10mm2 from DB-TR3.SPA to DB-AC-E.1
NYY 4 x 16mm2 + NYA 10mm2 from DB-TR3.SPA to DB-AC-E.2
HOUSE SUB-CIRCUITS
mep services
Confidential
Page 130 of 192

MEP SERVICES
Quantity
22,143
Unit
m2
item
42,400,000
42,400,000
LIGHTING FIXTURES
specified/detailed.
item
45,000,000
45,000,000
ACCESSORIES
item
4,375,800
4,375,800
CABLE LADDER
item
5,250,000
5,250,000
2
15
No
No
450,000
350,000
900,000
5,250,000
25
215,800
5,395,000
15
No
325,000
4,875,000

JB-Telp, 10 Pairs
2
12
No
No
200,000
75,000
400,000
900,000

25
12
m
No
29,150
200,000
728,750
2,400,000
DATA SYSTEM
IDF (patch panel)
Data Outlet RJ 45
2
11
No
No
1,500,000
161,700
3,000,000
1,778,700

25
11
m
No
55,000
275,000
1,375,000
3,025,000
MATV SYSTEM
Splitter 4 Way
TV Outlet
3
8
No
No
150,000
75,000
450,000
600,000

1
8
item
No
1,500,000
200,000
1,500,000
1,600,000
SOUND SYSTEM
JB-SS 1~2
Ceiling speakers
2
4
No
No
200,000
125,000
400,000
500,000
Gross Area
switch, etc
FIRE ALARM
JB-FA
Smoke Detector
Cable Twisted Silded AWG #18 4 Pair FRC + NYM
3x2.5mm
mep services
Confidential
Rate
IDR
Amount
IDR
Total
IDR
Page 131 of 192

MEP SERVICES
Gross Area
Quantity
22,143
Attenuator
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
No
175,000
175,000

25
4
1
No
No
No
27,500
175,000
125,000
687,500
700,000
125,000
CABLE TRAY
item
5,550,000
5,550,000
POND SYSTEM
Allow for Pond System at SPA Treatment
No
15,000,000
120,000,000
sub-total :-
593,986,060
EXTERNAL & INFRASTRUCTURE

PLUMBING SYSTEM
COLD WATER SYSTEM
EQUIPMENT
PUMPS
Distribution Pump (DP.1)
Capacity : 1,300 l/min, h = 50 m
Type : Const. Press. Booster Pump Package
Qty/Opr : 3 No, 1 Stand by
Bore Pump (BP.1)

Type : MS. Submersible pump
Qty/Opr : 1 No, 1 x 100%
Manufacture : Grundfoss or Equal c/w Drilling / Casing, etc.
Set
266,400,000
266,400,000
No
250,000,000
250,000,000
No
50,232,000
50,232,000
Carbon Filter (CF.1) [for cold water distribution]

Capacity : 1,200 l/min
Type : Vertical tank
No
228,000,000
228,000,000
Pressure Tank
No
PIPEWORKS
Pump Room Pipeworks
Cold water pipework, PPR pipe PN-10 c/w joints.
150mm Header
125mm diameter pipe
100mm diameter pipe
Allow for fittings
2
29
15
1
No
m
m
Item
5,450,000
650,000
448,800
7,675,000
10,900,000
18,850,000
6,732,000
7,675,000
Pump room accessories

125mm Gate valve
100mm Gate valve
125mm Strainer
125mm Check valve
125mm Flexible joint
Pressure guage
11
5
3
3
6
6
No
No
No
No
No
No
3,650,000
2,750,000
3,170,000
3,400,000
736,000
350,000
40,150,000
13,750,000
9,510,000
10,200,000
4,416,000
2,100,000
External Pipeworks
Distribution water pipework, PPR pipe PN-10 c/w joints, fittings,
include all excavation, backfill compaction as required.
125mm diameter pipe
84
650,000
54,600,000
FILTER
Sand Filter (SF.1) [from bore pump 1]
Capacity : 300 l/min
mep services
Confidential
INCL
Page 132 of 192

MEP SERVICES
Quantity
22,143
Unit
m2
170
193
620
208
10
1
m
m
m
m
m
Item
2
6
4
12
1
Bore pump accessories

100mm Gate valve
100mm Check valve
Pressure Gauge
Control Box
Gross Area
100mm diameter pipe
80mm diameter pipe
65mm diameter pipe
50mm diameter pipe
40mm diameter pipe
Allow for fittings
Rate
IDR
Amount
IDR
Total
IDR
448,800
299,900
215,300
140,200
92,800
102,287,000
76,296,000
57,880,700
133,486,000
29,161,600
928,000
102,287,000
No
No
No
No
No
3,900,000
2,097,000
1,870,000
689,000
558,000
7,800,000
12,582,000
7,480,000
8,268,000
558,000
2
2
2
2
No
No
No
No
2,750,000
2,646,000
350,000
900,000
5,500,000
5,292,000
700,000
1,800,000
PDAM Accessories
100mm Gate valve
100mm Check valve
100mm Strainer
100mm Water meter
Control box
2
1
1
1
1
No
No
No
No
No
2,750,000
2,646,000
2,170,000
1,700,000
900,000
5,500,000
2,646,000
2,170,000
1,700,000
900,000
Cold water tank accessories

100mm Float valve
125mm Gate valve
125mm Foot valve
Water Level Control
4
3
2
1
No
No
No
No
2,800,000
3,650,000
3,500,000
2,200,000
11,200,000
10,950,000
7,000,000
2,200,000
No
250,000,000
250,000,000
Distribution Pump (DP.2) [cold water for garden]

Type : Const. Press. Pump Package
Qty/Opr : 1 No, 1 x 100%
No
97,800,000
195,600,000
Distribution Pump (DP.3) [swimming pool]

Type : Cent Pump Multistage
Qty/Opr : 1 No, 1 x 100%
No
73,100,000
73,100,000
No
55,232,000
55,232,000
No
52,840,000
52,840,000
ACCESSORIES
Cold water accessories
Distribution pipe accessories
125mm Gate valve c/w control box
RECYCLING WATER SYSTEM

EQUIPMENT
PUMP
Bore Pump (BP.2)
Type : MS. Submersible pump
Qty/Opr : 1 No, 1 x 100%
FILTER
Sand Filter (SF.2) [from bore pump 2]
Carbon Filter (CF.2) [swimming pool]
PIPEWORKS
mep services
Confidential
Page 133 of 192

MEP SERVICES
Quantity
22,143
Unit
m2
Item
13,400,000
13,400,000
296
1
m
Item
448,800
39,853,000
132,844,800
39,853,000
65
58,100
3,776,500
No
66,300
397,800
Rain Water Pipeworks

Rain Water Pipeworks, incl all excavation, backfill, compaction
as required (PVC Pipe).
300mm diameter pipe
200mm diameter pipe
150mm diameter pipe
Allow for fittings
90
310
2,600
1
m
m
m
Item
632,100
341,200
215,800
72,374,100
56,889,000
105,772,000
561,080,000
72,374,100
Cold water for garden pipework, PPR pipe PN-10 c/w joints, fittings,
25mm diameter pipe
Allow for fittings
1,074
1
m
Item
73,800
7,926,120
79,261,200
7,926,120
Gross Area
Pump Room Pipeworks
Cold water pipework, PPR pipe PN-10 c/w fittings
Transfer Water Pipeworks
Transfer water pipework, PPR pipe PN-10 c/w joints, fittings
100mm diameter pipe
Allow for fittings
Balancing Tank Pipeworks
Balancing Tank Pipeworks, incl all excavation, backfill, compaction
as required.
100mm dia. Pipe
Fittings.
100mm dia. Pipe
ACCESSORIES
Cold water for garden accessories
Control box c/w valve
Garden Sprinkler
Rate
IDR
Amount
IDR
Total
IDR
19
19
No
No
407,000
150,000
7,733,000
2,850,000
Bore pump accessories

100mm Gate valve
100mm Check valve
Pressure Gauge
Control Box
1
1
1
1
No
No
No
No
2,750,000
2,646,000
350,000
900,000
2,750,000
2,646,000
350,000
900,000
Distribution Pump (DP.2) accessories

80mm Gate Valve
80mm Check Valve
80mm Strainer
80mm Flexible Joint
Pressure Gauge
4
2
2
4
4
No
No
No
No
No
1,847,000
1,980,000
1,440,000
438,000
350,000
7,388,000
3,960,000
2,880,000
1,752,000
1,400,000
Distribution Pump (DP.3) accessories

80mm Gate Valve
80mm Check Valve
80mm Strainer
80mm Flexible Joint
Pressure Gauge
2
1
1
2
2
No
No
No
No
No
1,847,000
1,980,000
1,440,000
438,000
350,000
3,694,000
1,980,000
1,440,000
876,000
700,000
900,000
225,000
180,000
25,200,000
32,400,000
1,080,000
1,620,000
635,000
1,150,000
2,750,000
2,200,000
12,960,000
2,540,000
4,600,000
5,500,000
2,200,000
Rain water accessories

Control box
Floor drain
Roof drain
28
144
6
Recycling Water Tank Accessories

65mm Gate Valve
65mm Floating Valve
65mm Foot Valve
100mm Gate Valve
Water Level Control
8
4
4
2
1
No
No
No
No
No
No
No
No
SEWAGE AND WASTE WATER SYSTEM
mep services
Confidential
Page 134 of 192

MEP SERVICES
Gross Area
Quantity
22,143
EQUIPMENT
Supply and install the following equipment, including mounting, etc.
Sump Pump (SP.1&2, 3&4, 5&6)
Type : Submersible pump
Qty/Opr : 2 No, 1 x 100%
Location : Pump Room
Amount
IDR
Total
IDR
Set
19,500,000
58,500,000
Item
1,800,000
5,400,000
144
266
190
338
1,257
376
1
m
m
m
m
m
m
Item
405,500
296,700
187,700
142,300
146,500
109,680
44,646,500
58,392,000
78,922,200
35,663,000
48,097,400
184,150,500
41,239,680
44,646,500
Sewarage accessories
Sewarage Inspection
50mm Gate valve
50mm Check valve
Distribution bords for cold water equipment
Distribution bords for recycling equipment
Distribution bords for sewerage equipment
Cabling point for cold water equipment
Cabling point for recycling equipment
Cabling point for sewerage equipment
FIRE FIGHTING SYSTEM
EQUIPMENTS
Supply and install Equipt., incl. all necessary accessories.
Fire Electric Pump (FEP)
Type : Horizontal Split Case, UL/FM
Qty/Opr : 2 No, 1 duty, 1 Stand by
Manufacture : Standard
Fire Jockey Pump (FJP)
Type : Vertical MS. Cent Pump
Qty/Opr : 1 No, 1 x 100%
Manufacture : Standard
PIPEWORKS
Hydrant Pump Room Pipeworks
200mm Header
150mm diameter pipe
50mm diameter pipe
Allow for fittings
Pump room accessories
150mm Gate valve
50mm Gate valve
150mm Strainer
50mm Strainer
150mm Check valve
50mm Check valve
150mm Flexible joint
50mm Flexible joint
150mm Foot valve
50mm Water Meter
Pressure guage
mep services
Rate
IDR
Allow for pipe connection from pumproom pit to drainage

PIPEWORKS
Sewage and Waste Water pipework, PVC AW pipe c/w joints,
fittings incl all excavation, backfill, compaction.
250mm diameter pipe
200mm diameter pipe
150mm diameter pipe
125mm diameter pipe
100mm diameter pipe
80mm diameter pipe
Allow for fittings
Unit
m2
Confidential
20
6
6
No
No
No
900,000
439,000
795,000
18,000,000
2,634,000
4,770,000
1
1
1
4
4
6
No
No
No
No
No
No
85,000,000
45,000,000
22,500,000
350,000
350,000
350,000
85,000,000
45,000,000
22,500,000
1,400,000
1,400,000
2,100,000
No
168,000,000
336,000,000
No
38,400,000
38,400,000
2
32
4
1
No
m
m
Item
4,294,800
523,300
112,600
7,736,000
8,589,600
16,745,600
450,400
7,736,000
7
4
2
1
2
1
4
2
2
1
1
No
No
No
No
No
No
No
No
No
No
No
5,170,000
439,000
3,615,000
952,000
4,650,000
795,000
945,000
313,000
3,500,000
1,200,000
350,000
36,190,000
1,756,000
7,230,000
952,000
9,300,000
795,000
3,780,000
626,000
7,000,000
1,200,000
350,000
Page 135 of 192

MEP SERVICES
Unit
m2
Rate
IDR
No
1,250,000
1,250,000
171
736
1
m
m
Item
453,600
266,500
27,370,960
77,565,600
196,144,000
27,370,960
ACCESSORIES
Hydrant Pipework Accessories
150mm Section control valve
100mm Check valve c/w control box
2
15
1
No
No
No
5,620,000
3,200,000
3,096,000
11,240,000
48,000,000
3,096,000
Hydrant Accessories
Oudoor Hydrant Box
Hydrant Pillar
Siamesse Connection
18
18
1
No
No
No
3,946,000
3,240,000
2,250,000
71,028,000
58,320,000
2,250,000
Gross Area
Quantity
22,143
Automatic Air Vent

Hydrant pipeworks, Black Steel Pipe Sch.40, including joints,
excavation, backfill, compaction, and all accessories as required.
150mm diameter pipe
100mm diameter pipe
Allow for fittings
Amount
IDR
Total
IDR
ELECTRICAL WORKS
Cabling c/w Accessories
Item
18,000,000
18,000,000
SEWAGE TREATMENT PLANT

Sewage Treatment Plant System ; All mechanical plant and
equipment, pipeworks, valves, fittings, pumps aeration
devices, electrical wiring, control and instrumentation.
STP, RBC System, cap. 130 m3
Item
338,000,000
338,000,000

MAIN EQUIPMENT
LPG Storage Tank, Cap. 3 Ton
Vaporizer, Cap. 110 kg/hr
Vaporizer, Cap. 100 kg/hr
4
2
2
No
No
No
82,000,000
48,900,000
48,900,000
328,000,000
97,800,000
97,800,000
2
2
22
10
6
2
4
4
8
4
2
2
2
No
No
No
No
No
No
No
No
No
No
No
Item
Item
7,600,000
758,200
758,200
373,150
6,452,100
530,000
1,962,650
1,756,950
250,000
5,800,000
1,650,000
54,270,000
75,000,000
15,200,000
1,516,400
16,680,400
3,731,500
38,712,600
1,060,000
7,850,600
7,027,800
2,000,000
23,200,000
3,300,000
108,540,000
150,000,000
445
806
m
m
188,500
99,300
83,882,500
80,035,800
Gas detector installation NYA 4 x 1.5 mm

Apartment Studio Room
Apartment 1 Bedroom
Apartment 2 Bedroom
Apartment 3 Bedroom
12,287
15,438
12,458
1,600
m
m
m
m
7,200
7,200
7,200
7,200
88,466,400
111,153,600
89,697,600
11,520,000
Solenoid Valve Cabling Installation NYA 4 x 1.5 mm

Apartment 1 Bedroom
Apartment 2 Bedroom
Apartment 3 Bedroom
12,287
15,438
12,458
1,600
m
m
m
m
7,200
7,200
7,200
7,200
88,466,400
111,153,600
89,697,600
11,520,000
Power Cable for Gas Detector NYM 3 x 2.5 mm

Apartment 1 Bedroom
Apartment 2 Bedroom
12,287
15,438
12,458
m
m
m
11,400
11,400
11,400
140,071,800
175,993,200
142,021,200
PUMP ROOM INSTALLATION

65mm Solenoid Shut Off Valve
65mm Manual Shut Off Valve (NC)
50mm Angle Valve
50mm Fill Coupling
65mm Strainer
65mm Check Valve
Pressure Gauge
First Stage Regulator
Gas Drier
Pump Room Pipeworks (Painted BS Seamless)
Pump Room Electrical Works
EXTERNAL INSTALLATION
Gas Pipeworks, BS Seamless.
65mm diameter pipe
32mm diameter pipe
mep services
Confidential
Page 136 of 192

MEP SERVICES
Gross Area
Apartment 3 Bedroom
Quantity
22,143
1,600
Unit
m2
m
Rate
IDR
Amount
IDR
Total
IDR
11,400
18,240,000
SWIMMING POOL SYSTEM

Allowance of equipments & installation for the following Works :
Main Pool (1,900 m)
Spa Pool (375 m)
Pond
Salt Water Transfer System (Well Source)
1
1
1
1
Item
Item
Item
Item
665,000,000
93,750,000
300,000
235,000,000
665,000,000
93,750,000
300,000
235,000,000
ELECTRICAL SERVICES
Transfomer
Supply and install the following Transformer, including
Transformer 800kVA
Transformer 1000kVA
2
1
No
No
160,000,000
175,000,000
320,000,000
175,000,000
No
335,621,000
335,621,000
20kV System 2
Incoming cubicle LBS,3p,400A : 2 nos
Outgoing cubicle LBS,3p,400A : 3 nos
No
306,000,000
306,000,000
MVDB-1
Incoming cubicle Isolating Switch : 1 nos
No
134,695,000
134,695,000
MVDB-2
No
134,695,000
134,695,000
MVDB-3
No
134,695,000
134,695,000
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
275,000,000
250,000,000
260,000,000
6,263,400
6,641,800
6,641,800
6,641,800
6,263,400
6,272,200
5,559,400
2,846,800
2,723,600
13,945,800
13,461,800
10,786,600
7,064,200
7,500,000
3,119,600
4,606,800
5,251,400
5,955,400
5,594,600
12,696,200
5,779,400
14,625,600
5,497,800
5,735,400
275,000,000
250,000,000
260,000,000
6,263,400
6,641,800
6,641,800
6,641,800
6,263,400
6,272,200
5,559,400
2,846,800
2,723,600
13,945,800
13,461,800
10,786,600
7,064,200
7,500,000
3,119,600
4,606,800
5,251,400
5,955,400
5,594,600
12,696,200
5,779,400
14,625,600
5,497,800
5,735,400
Medium Voltage Panel

20kV System 1
Incoming cubicle LBS,3p,400A : 1 nos
Outgoing cubicle CB,3p,400A, motorised : 1 nos
Cubicle metering : 1 nos
Low Voltage Panel

LVMDB-TR1
LVMDB-TR2
LVMDB-TR3
DB-TR1-LP.06
DB-TR1-LP.07
DB-TR1-LP.08
DB-TR1-LP.09
DB-TR1-LP.10
DB-TR1-LP.11
DB-TR1-LP.12
DB-TR1-LP.13
DB-TR1-LP.14
DB-TR1-AC.09
DB-TR1-AC.10
DB-TR1-FS
DB-TR1-MECH
DB-TR1-ODL
DB-TR2-LP.01
DB-TR2-LP.02
DB-TR2-LP.03
DB-TR2-LP.04
DB-TR2-LP.05
DB-TR2-AC.05
DB-TR2-MECH.1
DB-TR2-MECH.2
DB-TR2-SWP
DB-TR2-OLD
mep services
Confidential
Page 137 of 192

MEP SERVICES
Gross Area
Quantity
22,143
DB-TR3-LP.1.1
DB-TR3-LP.1.2
DB-TR3-LP.1.3
DB-TR3-LP.2.1
DB-TR3-LP.2.2
DB-TR3-LP.2.3
DB-TR3-LP.3.1
DB-TR3-LP.3.2
DB-TR3-LP.3.3
DB-TR3-LP.4.1
DB-TR3-LP.4.2
DB-TR3-LP.4.3
DB-TR3-LP.5.1
DB-TR3-LP.5.2
DB-TR3-LP.5.3
DB-TR3-LP.6.1
DB-TR3-LP.6.2
DB-TR3-LP.6.3
DB-AC-1.1
DB-AC-1.2
DB-AC-1.3
DB-AC-2.1
DB-AC-2.2
DB-AC-2.3
DB-AC-3.1
DB-AC-3.2
DB-AC-3.3
DB-AC-4.1
DB-AC-4.2
DB-AC-4.3
DB-AC-5.1
DB-AC-5.2
DB-AC-5.3
DB-AC-6.1
DB-AC-6.2
DB-AC-6.3
DB-TR3-ODL
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
SUB-MAIN & HOUSE SUB-CIRCUITS

Supply and install the following Sub-Mains & House Sub
Circuit, complete with accessories
N2XSEBY 3x120mm2 from 20kV (Genset) to 20kV-2
N2XSEBY 3x120mm2 from GH PLN to 20kV-1
N2XSEBY 3x120mm2 from 20kV-1 to 20kV-2
N2XSEBY 3x120mm2 from 20kV-2 to MVDB-1
N2XSEBY 3X120MM2 from MVDB-1 to Transformer 1
NYY 7x(1x240mm2) from Transformer 1 to LVMDB-TR1
NYY 4x16mm2 + NYA 10mm2 from LVMDB-TR1 to DB-TR1-LP.14
NYY 4x120mm2 + NYA 70mm2 from LVMDB-TR1 to DB-TR1-AC.09
NYY 4x70mm2 + NYA 35mm2 from LVMDB-TR1 to DB-TR1-ODL
NYY 4x50mm2 + NYA 25mm2 from LVMDB-TR1 to DB-TR1-MECH
FRC 4x35mm2 + NYA 25mm2 from LVMDB-TR1 to DB-TR1-FS
NYY 4x70mm2 + NYA 35mm2 from LVMDB-TR1 to DB-TR1-REC
mep services
15
14
14
186
411
343
14
14
14
14
14
14
67
87
130
123
157
173
211
218
265
184
158
75
25
25
97
Confidential
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
6,237,000
6,237,000
6,237,000
6,237,000
6,237,000
6,237,000
6,237,000
6,237,000
6,237,000
7,143,400
6,237,000
6,237,000
7,143,400
6,237,000
6,237,000
6,237,000
6,237,000
6,237,000
12,265,000
10,293,800
11,807,400
13,021,800
10,293,800
11,807,400
13,021,800
10,293,800
11,807,400
13,329,800
10,311,400
11,807,400
12,573,000
10,293,800
11,807,400
13,039,400
9,845,000
11,807,400
7,293,000
6,237,000
6,237,000
6,237,000
6,237,000
6,237,000
6,237,000
6,237,000
6,237,000
6,237,000
7,143,400
6,237,000
6,237,000
7,143,400
6,237,000
6,237,000
6,237,000
6,237,000
6,237,000
12,265,000
10,293,800
11,807,400
13,021,800
10,293,800
11,807,400
13,021,800
10,293,800
11,807,400
13,329,800
10,311,400
11,807,400
12,573,000
10,293,800
11,807,400
13,039,400
9,845,000
11,807,400
7,293,000
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
950,000
950,000
950,000
950,000
950,000
950,000
950,000
1,875,000
950,000
1,875,000
950,000
1,875,000
82,610
128,920
224,950
313,130
313,130
313,130
313,130
313,130
313,130
505,500
505,500
313,130
224,950
396,200
313,130
14,250,000
13,300,000
13,300,000
176,700,000
390,450,000
325,850,000
13,300,000
26,250,000
13,300,000
26,250,000
13,300,000
26,250,000
5,534,870
11,216,040
29,243,500
38,514,990
49,161,410
54,171,490
66,070,430
68,262,340
82,979,450
93,012,000
79,869,000
23,484,750
5,623,750
9,905,000
30,373,610
Page 138 of 192

MEP SERVICES
Gross Area
Quantity
22,143
Unit
m2
Rate
IDR
108
159
147
139
162
162
80
28
25
82
115
233
199
167
182
234
280
174
124
38
106
175
112
56
245
232
10
205
220
59
12
264
230
59
46
308
230
15
15
264
220
15
220
230
14
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
82,610
171,000
128,920
313,130
395,400
395,400
215,000
171,000
224,950
128,920
387,000
370,000
370,000
370,000
370,000
370,000
370,000
215,000
215,000
35,000
35,000
35,000
26,000
68,100
35,000
26,000
68,100
35,000
26,000
68,100
26,000
35,000
26,000
68,100
26,000
35,000
26,000
68,100
37,120
35,000
26,000
68,100
35,000
26,000
68,100
20
410,000
FRC 4x25mm2 + NYA 25mm2 from DB-TR1-FS to HYDRANT PANEL

(PUMP 2)
20
410,000
FRC 4x2.5mm2 + NYA 2.5mm2 from DB-TR1-FS to HYDRANT PANEL

(JOCKEY PUMP)
NYY 3x10mm2 from DB-TR2-LP.04 to LP.04.1~5
NYY 3x6mm2 from DB-TR2-LP.04 to LP.04.COM
NYY 4x6mm2 + NYA 4mm2 from DB-TR2-LP,04 to Hot Water
NYFGBY 4x35mm2 from DB-TR2-ODL to ODL.01
NYFGBY 4x35mm2 from DB-TR2-ODL to ODL.02
NYY 3x16mm2 from DB-TR3-LP.1.1 to LP.1.1-1~4
NYY 4x16mm2 + NYA 10mm2 from DB-TR3-LP.1.1 to AC.1.1
20
220
230
15
15
220
184
16
230
12
19
85
85
264
176
15
130
12
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
106,810
35,000
26,000
26,000
37,120
35,000
26,000
26,000
35,000
26,000
42,700
161,000
161,000
35,000
26,000
26,000
68,100
82,610

NYFGBY 4x50mm2 from LVMDB-TR2 to DB-TR2-ODL
NYY 4x35mm2 + NYA 16mm2 from LVMDB-TR2 to DB-TR2-SWP
NYY 4x50mm2 + NYA 25mm2 from LVMDB-TR2 to DB-TR2-MECH.2
NYY 4x25mm2 + NYA 16mm2 from LVMDB-TR2 to DB-TR2-MECH.1
NYY 4x95mm2 + NYA 50mm2 from LVMDB-TR2 to DB-TR2-REST
NYFGBY 4x95mm2 from LVMDB-TR3 to DB-TR3-LP.1.1~3
NYFGBY 4x50mm2 from LVMDB-TR3 to DB-TR3-SPA
NYFGBY 4x50mm2 from LVMDB-TR3 to DB-TR3-ODL
NYY 3x6mm2 from DB-TR1-LP.10 to AC.10
NYY 3x6mm2 from DB-TR1-LP.09 to AC.08
NYY 4x6mm2 + NYA 4mm2 from DB-TR1-LP,08 to Hot Water
FRC 4x25mm2 + NYA 25mm2 from DB-TR1-FS to HYDRANT PANEL
(PUMP 1)
mep services
Confidential
Amount
IDR
Total
IDR
8,921,880
27,189,000
18,951,240
43,525,070
64,054,800
64,054,800
17,200,000
4,788,000
5,623,750
10,571,440
44,505,000
86,210,000
73,630,000
61,790,000
67,340,000
86,580,000
103,600,000
37,410,000
26,660,000
1,330,000
3,710,000
6,125,000
2,912,000
3,813,600
8,575,000
6,032,000
681,000
7,175,000
5,720,000
4,017,900
312,000
9,240,000
5,980,000
4,017,900
1,196,000
10,780,000
5,980,000
1,021,500
556,800
9,240,000
5,720,000
1,021,500
7,700,000
5,980,000
953,400
8,200,000
8,200,000
2,136,200
7,700,000
5,980,000
390,000
556,800
7,700,000
4,784,000
416,000
8,050,000
312,000
811,300
13,685,000
13,685,000
9,240,000
4,576,000
390,000
8,853,000
991,320
Page 139 of 192

MEP SERVICES
Gross Area
NYFGBY 4x25mm2 from DB-TR3-ODL to ODL.1~4
Exavation and backfill
Cable Trench
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
130
12
130
12
130
12
130
12
130
12
130
12
130
12
130
12
300
130
12
130
12
130
12
130
12
130
12
130
12
130
12
130
12
130
12
1,485
487
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
68,100
82,610
68,100
82,610
68,100
82,610
68,100
82,610
68,100
82,610
68,100
82,610
68,100
82,610
68,100
82,610
123,000
68,100
82,610
68,100
82,610
68,100
82,610
68,100
82,610
68,100
82,610
68,100
82,610
68,100
82,610
68,100
82,610
68,100
82,610
100,000
800,000
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
36,900,000
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
8,853,000
991,320
148,500,000
389,600,000
8
17
12
7
m
m
m
m
255,000
225,000
220,000
196,000
2,040,000
3,825,000
2,640,000
1,372,000
CABLE TRAYS
Supply and install the following hot-galvanised steel ladders
without covers all fixings, fittings and accessories.
600mm
500mm
400mm
300mm
LIGHTNING PROTECTION
Lightning Protection including : all accessories ; all as
specified.
Air Terminal Lightning Protection
- RC foundation c/w accessories
- Pool Galvanized pipe c/w reducer, screw, bolt, sadle
clamp, anchor bolt, pull box, etc
- Obstruction Light Red Color c/w vibration proof bayonet
base and nicad battery pack.
No
32,130,000
64,260,000
Conductor Cable NYY 1x70mm2 c/w accessories

Control Box; constructed in reinforced concrete complete.
Copper earthing rod dia 1' to get grounding resistance lower
than 2 ohm including all accessories.
2
2
2
No
No
No
67,000
2,000,000
15,000,000
134,000
4,000,000
30,000,000
Lightning protection for genset room
Item
70,050,000
70,050,000
GROUNDING SYSTEM
Supply and install the following grounding pit box system
including accessories, etc as specified.
LVDP 1~3 Grounding Pit Box; constructed in reinforced concrete
complete including cover plate with lifting hook, bracket, cable
earthing in galvanised pipe 20mm dia, splitzen 20mm, cable
connector; etc all as specified etc.
No
20,000,000
60,000,000
mep services
Confidential
Page 140 of 192

MEP SERVICES
Gross Area
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
Neutral Trafo 1~3 Grounding Pit Box; constructed in reinforced

concrete complete including cover plate with lifting hook,
bracket, cable earthing in galvanised pipe 20mm dia, splitzen
20mm, cable connector; etc all as specified etc.
No
20,000,000
60,000,000
Body Trafo 1~3 Grounding Pit Box; constructed in reinforced

No
20,000,000
60,000,000
20kV.1~2 Grounding Pit Box; constructed in reinforced concrete

No
20,000,000
40,000,000
MVDP 1~3 Grounding Pit Box; constructed in reinforced concrete

20,000,000
60,000,000
Electronic 1~3 Grounding Pit Box; constructed in reinforced

20,000,000
60,000,000
94,900
94,900
94,900
94,900
94,900
94,900
5,694,000
5,694,000
5,694,000
3,796,000
5,694,000
5,694,000
263,350
162,000
500,000
42,000
27,000
22,000
187,000
225,000
75,000
14,747,600
972,000
5,000,000
1,260,000
270,000
88,000
11,594,000
13,950,000
1,050,000
BC 1x70mm2 from LVDP 1~3 Grounding Pit Box to LVDP 1~3

BC 1x70mm2 from Neutral Trafo 1~3 Grounding Pit Box to Trafo 1~3
BC 1x70mm2 from Body Trafo 1~3 Grounding Pit Box to Trafo 1~3
BC 1x70mm2 from 20kV 1~2 Grounding Pit Box to 20kV 1~2
BC 1x70mm2 from PUTM 1~3 Grounding Pit Box to PUTM 1~3
BC 1x70mm2 from Electronic 1~3 Grounding Pit Box to Electronic 1~3
60
60
60
40
60
60
LIGHTING FIXTURES
specified/detailed.
FL 2x36W, V shave
FL 1x36W, V shave
Battery
Power socket
Switch 2 gang
Switch 1 gang
Cabling to lighting
Cabling to power socket
Cabling to switch
56
6
10
30
10
4
62
62
14
No
No
No
No
No
No
No
No
No
Item
1,162,500,000
1,162,500,000
Item
2,325,000,000
2,325,000,000
No
725,000,000
1,450,000,000
No
20,350,000
40,700,000
Allowance for external lighting including street light., garden

light, flood light, etc
SPECIALIST LIGHTING
Allowance for specialist lighting
DIESEL GENERATOR SETS
Diesel Generator Set 1250 kVA,380/220V,50HZ,1500 rpm c/w
- Spring Vibration/Mounting
- 24V DC Electric Starting System
- Governor
- Alternator
- Direct Injection Fuel System
- Radiator with fan Guard
- Standard Type Air cleaner
- Filter
- Safety Device
- Flexible Transition
Diesel Generator Sets Accessories
Critical Slincer 60 dB rockwool 2' density 100kg/m3,
jacketing and accessories
mep services
metal
Confidential
m
m
m
m
m
m
Page 141 of 192

MEP SERVICES
Unit
m2
Rate
IDR
32
1,732,000
55,424,000
No
480,000,000
480,000,000
2
2
245
1
1
2
No
No
m2
Item
Item
No
20,132,000
3,500,000
185,000
7,500,000
6,750,000
150,000
40,264,000
7,000,000
45,325,000
60,000,000
6,750,000
300,000
2
45
No
m
7,629,050
240,000
15,258,100
10,800,000
1
1
1
2
1
No
No
No
No
No
63,000,000
17,000,000
7,500,000
13,000,000
2,185,000
63,000,000
17,000,000
7,500,000
26,000,000
2,185,000
Pipe black steel complete c/w fitting

Pipe diameter 3'
Pipe diameter 2'
Pipe diameter 1.5'
Pipe diameter 1'
36
44
6
47
m
m
m
m
199,430
116,350
87,000
57,000
7,179,480
5,119,400
522,000
2,679,000
Generator fuel system accessories

Flexible joint 2'
Strainer 2'
Check valve 2'
Gate vale 2"
Gate vale 1"
Flow meter 1"
Filter and Water Separator
Fuel Feel Connection
6
2
2
5
6
2
1
1
No
No
No
No
No
No
No
No
250,000
950,000
713,000
445,000
315,000
13,000,000
4,500,000
1,750,000
1,500,000
1,900,000
1,426,000
2,225,000
1,890,000
26,000,000
4,500,000
1,750,000
TRENCH CABLE
Trench cable 500x500 mm
15
500,000
7,500,000

11 x NYY 1 x 400 mm2 + BC 70 mm2, from Generator Set ke PKG
14 x NYY 1 x 400 mm2 + BC 70 mm2, from PKG to trafo
Control Cable
Cabling point for Fuel Pump
Cabling point for WLC Tank
Cabling point for Solenoid
Cabling point for fans
25
15
1
2
2
1
2
m
m
Item
No
No
No
No
4,449,000
5,640,000
15,000,000
875,000
875,000
875,000
3,500,000
111,225,000
84,600,000
15,000,000
1,750,000
1,750,000
875,000
7,000,000
Item
20,000,000
20,000,000
No
300,000,000
300,000,000
No
240,000,000
240,000,000
14
950,000
13,300,000
Gross Area
Quantity
22,143
Pipa Gas Exhaust BS dia. 200 with rockwoll 2', 100kg/m3 and
metal jacketing.
GENERATOR CONTROL PANEL (PKG)
Generator Control Board
SOUND PROOFING
Sound Attenuator
Canvas duct
Sound insulation rockwool 2' 64Kg/m3 c/w glass cloth
Duct Exhasut
Fresh Air Louvre
Non Return Damper
MECHANICAL VENTILATION
Exhaust Air Fan
Exhasut Ductwork
FUEL INSTALLLATION
Weekly tank. 10.000 litre
Daily Tank. 1500 liter
Circulation Tank. 500 liter
Fuel Pump kap. 30 lt/mnt, with Head 30 metre
Hand pump
Grounding System
Allow for grounding system including grounding box, neutral
grounding resistor, BC cable, grounding copper, etc
Transformer
Step Up Tranformer 2500kVA
Medium Voltage Panel
20kV Medium Voltage Panel; one set outgoing cubicle, CB,3p,400A
c/w motorised
N2XSEBY 3x120mm2 from Step Up Transformer to Medium Voltage
panel
Amount
IDR
Total
IDR
ELECTRONIC SYSTEM
TELEPHONE & DATA SYSTEM INFRASTRUCTURE
mep services
Confidential
Page 142 of 192

MEP SERVICES
Gross Area
Telephone & Data System Equipment including all
accessories ; as specified.
IP PABX; 30 Line PTT and 300 Extensions Capacity c/w
Operator Console, Grounding NYA 25mm2 0.1 Ohm Amp.
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
1.00
No
334,000,000
334,000,000
UPS c/w Rectifier, Line Arrester, Back-up battery 120

minutes and Grounding system, etc
1.00
No
75,000,000
75,000,000
Billing System c/w PC Computer, Software, Printer, etc

Box Telkom; 300 pairs
MDF-TP; 400 pairs
TB-TEL..A Level 14; 60 pairs
TB-TEL..A Restaurant; 20 pairs
TB-TEL..A Restaurant; 10 pairs
TB-TEL..A Reception; 20 pairs
TB-TEL..A Reception; 10 pairs
TB-TEL..B Level 10; 100 pairs
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
78,000,000
5,000,000
7,500,000
600,000
325,000
325,000
325,000
900,000
325,000
325,000
325,000
1,020,000
325,000
325,000
325,000
325,000
435,000
325,000
200,000
325,000
200,000
1,020,000
1,020,000
900,000
325,000
325,000
325,000
325,000
325,000
325,000
325,000
325,000
325,000
325,000
325,000
325,000
78,000,000
5,000,000
7,500,000
600,000
325,000
325,000
325,000
900,000
325,000
325,000
325,000
1,020,000
325,000
325,000
325,000
325,000
435,000
325,000
200,000
325,000
200,000
1,020,000
1,020,000
900,000
325,000
325,000
325,000
325,000
325,000
325,000
325,000
325,000
325,000
325,000
325,000
325,000
IT Room
Network Security Software (Firewall, VPN, IDS/IPS Anti
Virus, Enkripsi, dll.)
1.00
No
250,000,000
250,000,000
1.00
No
2.00
No
2.00
No
2.00
No
1.00
No
10.00 unit
150,000,000
25,000,000
3,680,000
81,655,000
150,000,000
390,000
150,000,000
50,000,000
7,360,000
163,310,000
150,000,000
3,900,000
Management Switch Server 24 port

Fiber Optic Coupler 2x24 port
Access Switch 24 port c/w FO Module
Core Switch 24 port c/w FO Module
Patch panel Data
Wire Management
19' Rack 27U; including :
- 6 Unit Fan
- Grill Intake Air c/w Filter
- Bottom Cover
1.00
No
15,937,500
15,937,500
19' Rack 18U; including :

- 4 Unit Fan
- Tamper Glass Cover
- Bottom Cover
6.00
No
8,125,000
48,750,000
18.00
No
3,875,000
69,750,000
19' Rack 12U Wall Type; including :

- 4 Unit Fan
mep services
Confidential
Page 143 of 192

MEP SERVICES
Gross Area
Quantity
22,143
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
- Tamper Glass Cover

- Zynchromat Powder Coating Thickness Plate 2mm
- Bottom Cover
Wire Management
Access Switch 24 port c/w UTP Module
Access Switch 12 port c/w FO Module
Distribution Switch 24 port c/w FO Module
Fibre Optic Panel 24 port
Fibre Optic Panel 8 port
INSTALLATIONS
Cabling including all accessories; as specified.
Allowance for Fibre Optic Cable Single Mode 12 Core
ITC 60x0.6mm from MDF to TB-TEL.A. Level 14
ITC 20x0.6mm from TB-TEL.A Level 14 to TB-TEL A Level 13
ITC 10x0.6mm from TB-TEL.A Level 1 to TB-TEL Restaurant
ITC 10x0.6mm from MDF to TB-TEL Reception
ITC 100x0.6mm from MDF to TB-TEL.B. Level 10
ITC 20x0.6mm from TB-TEL.B. Level 9 to TB-TEL.B Level 12
ITC 20x0.6mm from TB-TEL.B. Level 6 to TB-TEL SPA
ITC 6x0.6mm from TB-TEL.A/B. to JB apartment and bedroom
MATV SYSTEM
MATV System Equipment
Matv head End incl. Dish Antenna, receiver, modulator,
etc (Indovision/TV Cable)
MDF
MDF Bedroom
MDF APARTMENT
MDF Bedroom
MDF APARTMENT
RG 11U Cable from Dish Antenna to Head End
RG 11U Cable from Head End to IDF- Bedroom
RG 11U Cable from Head End to IDF- Apartment
RG 11U Cable from IDF- Bedroom to Junction Box Bedroom
RG 11U Cable from IDF- Bedroom to Junction Box Apartment
24.00 unit
6.00
No
18.00
No
6.00
No
16.00
No
36.00
No
389,000
9,840,000
9,840,000
67,937,000
5,625,000
3,625,000
9,336,000
59,040,000
177,120,000
407,622,000
90,000,000
130,500,000
1.00
60.00
5.00
10.00
15.00
118.00
5.00
10.00
15.00
184.00
5.00
10.00
15.00
20.00
51.00
45.00
24.00
116.00
162.00
193.00
19.00
12.00
7.00
5.00
19.00
12.00
7.00
5.00
114.00
19.00
12.00
7.00
5.00
7,254
Item
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
150,000,000
101,200
29,150
29,150
29,150
101,200
29,150
29,150
29,150
91,200
29,150
29,150
29,150
29,150
75,600
19,250
19,250
91,200
91,200
101,200
29,150
29,150
29,150
29,150
29,150
29,150
29,150
29,150
29,150
29,150
29,150
29,150
29,150
13,200
150,000,000
6,072,000
145,750
291,500
437,250
11,941,600
145,750
291,500
437,250
16,780,800
145,750
291,500
437,250
583,000
3,855,600
866,250
462,000
10,579,200
14,774,400
19,531,600
553,850
349,800
204,050
145,750
553,850
349,800
204,050
145,750
3,323,100
553,850
349,800
204,050
145,750
95,752,800
1.00
Item
125,000,000
125,000,000
1.00
1.00
1.00
3.00
3.00
No
No
No
No
No
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
4,500,000
4,500,000
1.00
1.00
1.00
1.00
1.00
Item
Item
Item
Item
Item
30,525,000
10,045,500
13,912,000
69,652,500
170,940,000
30,525,000
10,045,500
13,912,000
69,652,500
170,940,000
SOUND SYSTEM
mep services
Confidential
Page 144 of 192

MEP SERVICES
Gross Area
Supply and install the following Sound System equipment
including accessories, as specified
Public Address
AM/FM Tunner
Cassette Recorder
CD/MP3
Desk Microphone /w chime gong
Mixer Pre-Amplifier
Power Amplifier 240W
UPS
Car Call
Desk Microphone /w chime gong
Power Amplifier 240W
MTB-1
MTB-2
TB-SS-14
TB-SS-10
TB-SS-06
TB-SS-01
TB-SS-13
TB-SS-12
TB-SS-11
TB-SS-10
TB-SS-09
TB-SS-08
TB-SS-07
TB-SS-05
TB-SS-04
TB-SS-03
TB-SS-02
TB-SS/B-10
TB-SS/B-06
TB-SS/B-03
TB-SS-B-11
TB-SS-B-09
TB-SS-B-08
TB-SS-B-07
TB-SS-B-05
TB-SS-B-04
TB-SS-B-02
TB-SS-B-01
Wall speaker at power house
NYMHY 3x4mm from MDF to MTB-1
NYMHY 3x4mm from MDF to MTB-2
NYMHY 3x2.5mm2 in PVC conduit from MTB-1 to TB-SS.14
NYMHY 3x2.5mm2 in PVC conduit from TB-SS.14 TB-SS.13
NYMHY 3x2.5mm2 in PVC conduit from TB-SS.01 TB-SS.Restaurant
NYMHY 3x2.5mm2 in PVC conduit from MTB-2 to TB-SS.Reception
NYMHY 3x2.5mm2 in PVC conduit from TB-SS.06 TB-SS.B. 10
mep services
Quantity
22,143
Unit
m2
Rate
IDR
Total
IDR
1.00
1.00
1.00
1.00
1.00
6.00
1.00
No
No
No
No
No
No
No
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
31.00
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
No
1,250,000
1,250,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
375,000
include
include
1,250,000
1,250,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
450,000
11,625,000
20.00
20.00
60.00
5.00
10.00
15.00
100.00
5.00
10.00
15.00
184.00
5.00
10.00
15.00
20.00
51.00
45.00
24.00
116.00
162.00
193.00
12.00
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
34,400
34,400
40,850
23,850
23,850
23,850
40,850
23,850
23,850
23,850
40,850
23,850
23,850
23,850
23,850
40,850
40,850
40,850
40,850
40,850
40,850
23,850
688,000
688,000
2,451,000
119,250
238,500
357,750
4,085,000
119,250
238,500
357,750
7,516,400
119,250
238,500
357,750
477,000
2,083,350
1,838,250
980,400
4,738,600
6,617,700
7,884,050
286,200
Confidential
200,000,000
Amount
IDR
200,000,000
include
include
include
include
include
include
Page 145 of 192

MEP SERVICES
Gross Area
Quantity
22,143

NYMHY 3x2.5mm2 in PVC conduit from TB-SS.06 TB-SS.SPA
NYMHY 3x2.5mm2 in PVC conduitfrom TB-SS. to JB apartment and bedr
Cabling point for wall speaker
5.00
7.00
19.00
12.00
7.00
5.00
114.00
19.00
12.00
7.00
5.00
7,254
31.00
m
m
m
m
m
m
m
m
m
m
m
m
No
23,850
23,850
23,850
23,850
23,850
23,850
40,850
23,850
23,850
23,850
23,850
23,850
350,000
119,250
166,950
453,150
286,200
166,950
119,250
4,656,900
453,150
286,200
166,950
119,250
173,007,900
10,850,000
1.00
No
125,000,000
125,000,000
1.00
2.00
No
No
17,500,000
13,975,000
17,500,000
27,950,000
3.00
1.00
1.00
1.00
6.00
24.00
No
No
No
No
No
No
587,500
587,500
587,500
587,500
587,500
414,000
1,762,500
587,500
587,500
587,500
3,525,000
9,936,000
60.00
67.00
70.00
74.00
106.00
109.00
127.00
131.00
186.00
205.00
208.00
212.00
243.00
837.00
24.00
116.00
162.00
193.00
5.00
7.00
12.00
7.00
12.00
19.00
114.00
19.00
12.00
7.00
7,254
24.00
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
No
FIRE ALARM SYSTEM INFRASTRUCTURE

EQUIPMENT
Fire Alarm Equipment including all accessories; as specified.
Electronic Control Room
Semi Addressable Master Control Panel Fire Alarm (MCP-FA)
6 loop, 762 Address capacity.
Back-up battery 1 hour, Rectifier and Surge Arrester
LCD Announciator
ACCESSORIES
Fire Alarm Accessories including all accessories; as specified.
Module for Panel Pompa Hydrant
Module for Central Control Panel Genset
Module for Central Sound System
Module for 1 Line Telephone to Fire Brigade
Module for detector at power house
Allowance for Detector at power house
INSTALLATIONS
Cabling including all accessories; as specified.
Infrastructure Cable c/w Excavation and Backfilling
From MDP-FA to JB-FA-A Level 14
From MDP-FA to JB-FA-A Reception
From MDP-FA to JB-FA-A B. Level 12
From JB-FA-A B. Level 12 to JB-FA.B. 11
From JB-FA-A B. Level 04 to JB-FA.B. SPA
From JB-FA-A . Level 04 to JB-FA.Apartment/bedroom
Allowance for Detector at power house
mep services
Confidential
Unit
m2
Rate
IDR
31,980
50,680
31,980
31,980
31,980
31,980
31,980
50,680
31,980
31,980
31,980
50,680
31,980
31,980 31,980
50,680
50,680
31,980
31,980
31,980
31,980
31,980
31,980
31,980
50,680
31,980
31,980
50,680
31,980
325,000
Amount
IDR
Total
IDR
1,918,800
3,395,560
2,238,600
2,366,520
3,389,880
3,485,820
4,061,460
6,639,080
5,948,280
6,555,900
6,651,840
10,744,160
7,771,140
26,767,260
767,520
5,878,880
8,210,160
6,172,140
159,900
223,860
383,760
223,860
383,760
607,620
5,777,520
607,620
383,760
354,760
231,982,920
7,800,000
Page 146 of 192

MEP SERVICES
Gross Area
Quantity
22,143
sub-total :TOTAL TO MAIN SUMMARY:-
mep services
Confidential
Unit
m2
Rate
IDR
Amount
IDR
Total
IDR
-
26,152,631,580
62,663,881,200
Page 147 of 192

FF & E AND OPERATING EQUIPMENT BUDGET
BUDGET ESTIMATE 18 DESEMBER 2015
Rupiah
1.0
FF & E AND OPERATING EQUIPMENT

2.1 FURNITURE, FIXTURES AND EQUIPMENT
2.2 OPERATING EQUIPMENT
2.0
Equivalent
in US$
20,023,281,000
51,813,810,000
1,483,206
3,838,060
Sub-total FF&E; Operating Costs: 71,837,091,000
5,321,266
SOFT COSTS
3.1
3.2
3.3
3.4
3.5
CONSULTANT FEES; PROJECT MANAGEMENT

excluded
BUILDING PERMITS (ALLOWANCE)
see construction cost estimate
UTILITY CONNECTIONS (PLN, PDAM, TELKOM) see construction cost estimate
STAFF RECRUITMENT AND TRAINING
excluded
MARKETING AND PRE-OPENING EXPENSES
excluded
Sub-total Other Soft Costs:
ADD CONTINGENCY %
excluded
GRAND TOTAL:-
Average cost per apartment
Rp
or US$
Note: 1 US$ = Rp.
13,500
Sub-total: 71,837,091,000
ADD PPN TAX 10%
71,837,091,000
408,165,290
30,234
5,321,266
excluded
5,321,266
/ apt (before PPN)

/ apt (before PPN)
Cost Rp./m2
904,271
2,339,963
27.87%
72.13%
3,244,235
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
3,244,235
3,244,235
(before PPN)
(before PPN)
100.00%

PRELIMINARY BUDGET ESTIMATE
FURNITURE, FIXTURES AND EQUIPMENT
APARTMENT - 3 BED ROOM

APARTMENT - STUDIO
COMMON AREAS
OPERATIONAL AREAS
EXTERNAL
QTY
UNIT
6
60
66
44
No
No
No
No
RATE
$US
TOTAL
$US
12,325.00
7,703.00
5,590.00
3,094.00
73,950.00
462,180.00
368,940.00
136,136.00
325,000.00
52,000.00
65,000.00
TOTAL F.F. & E
OPERATING EQUIPMENT
1,483,206
RATE
$US
GUESTROOMS
GUESTROOM LINEN
GUESTROOM AUDIO VISUAL
GUESTROOM HANDSETS
GUESTROOM ACCESSORIES
GUESTROOM CHINAWARE, GLASS AND FLATWARE
GUESTROOM APPLIANCES, COOKWARE AND UTEN
TOTAL
$US
TOTAL
$US
TOTAL
$US
326,296.00
315,612.00
63,294.00
118,362.00
22,500.00
484,936.00
1,331,000.00
BACK OF HOUSE
BOH KITCHEN AND ROOM SERVICE EQUIPMENT
BOH LAUNDRY EQUIPMENT
BOH LINEN AND UNIFORMS
BOH KITCHEN UTENSILS
BOH HOUSEKEEPING AND ENGINEERING
BOH OFFICE EQUIPMENT
BOH ATTIC STOCK
BOH SUNDRY EQUIPMENT
519,750.00
66,000.00
71,860.70
69,300.00
77,560.00
49,500.00
3,300.00
31,350.00
888,620.70
FRONT OF HOUSE
FOH AUDIO VISUAL
FOH CHINA WARE, GLASS AND FLATWARE
FOH PABX
FOH COMMUNICATIONS, COMPUTER AND POS
FOH GYM
FOH SPA
FOH VEHICLES
GRAPHICS
FOH SECURITY EQUIPMENT
FOH OPERATING EQUIPMENT FOR FUNCTION & M
FOH SWIMMING POOLS AND PONDS EQUIPMENT
29,700.00
151,140.00
79,279.20
825,000.00
82,500.00
36,300.00
106,960.00
115,500.00
66,000.00
109,560.00
16,500.00
1,618,439.20
TOTAL OPERATING EQUIPMENT
3,838,060
`
FURNITURE, FIXTURES AND EQUIPMENT
GUESTROOMS
ITEM
DESCRIPTION
1.00
Apartment 3 Bedroom
1.01
Allow for all FF& E to 3 Bedroom Delux

Apartment (pro-rata based on 2
bedroom apartment)
QTY
UNIT
1 Item
RATE
$US
12,324.80
TOTAL
$US
12,324.80
12,325
2.00
2.01
2.02
2.03
2.04
2.05
2.06
2.07
2.08
2.09
2.10
2.11
2.12
2.13
2.14
2.15
2.16
2.17
2.18
2.19
2.20
2.21
Apartment 2 Bedroom
Drapery and Sheer
Bed Base Double
Mattress
Outdoor Bed (Sofa) type J 107
(fabric/pillows)
Outdoor Side Table (J __)
Terrace Daybed (J109)
Outdoor Side Table aside Daybed
Bedside Table
Carpet at Living Room
Living Room Sofa "L" shaped
Living Room Single Sofa
Living Room Table
Dining chair
Dining Table
Wardobe (part of construction costs)
TV Unit
Floor Lamp
Table lamp
Sconce
Artwork
Miscellaneous Items
1 Item
1 No.
2 No.
845.00
845.00
incl construction estimate
260.00
520.00
1
1
1
2
4
1
1
1
1
6
1
1
1
2
6
6
1
1
195.00
195.00
279.50
279.50
442.00
442.00
279.50
559.00
325.00
325.00
455.00
455.00
227.50
227.50
279.50
279.50
130.00
780.00
325.00
325.00
162.50
325.00
97.50
585.00
130.00
780.00
357.50
357.50
422.50
422.50
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
Item
No.
7,703
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
3.10
3.11
3.12
3.13
3.14
3.15
3.16
3.17
3.18
3.19
Apartment 1 Bedroom
Drapery and Sheer
Bed Base Double
Mattress
(fabric/pillows)
Outdoor Side Table (J 108)
Outdoor Side Table aside Daybed
Bedside Table
Sofa Cushions / Fabric (J103)
Carpet at Sitting Room
Chair (J 110)
Sitting Room Sofa "L" shaped
Sitting Room Single Sofa
Sitting Room Table
Kitchen stool
TV Unit
Floor Lamp
Table lamp
1 Item
1 No.
1 No.
650.00
650.00
260.00
260.00
1
1
1
2
2
1
1
1
1
1
1
4
1
1
1
4
195.00
195.00
279.50
279.50
442.00
442.00
279.50
559.00
97.50
97.50
325.00
325.00
162.50
162.50
455.00
455.00
227.50
227.50
279.50
279.50
162.50
162.50
97.50
390.00
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
3.20
3.21
3.22
Sconce
Artwork
Miscellaneous Items
4 No.
1 Item
1 No.
130.00
260.00
325.00
520.00
260.00
325.00
5,590
4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
4.10
4.11
4.12
4.13
4.14
4.15
4.16
4.17
Apartment Studio
Drapery and Sheer
Bed Base Double
Mattress
(fabric/pillows)
Outdoor Side Table (J 108)
Bedside Table
Sofa Cushions / Fabric (J103)
Bedroom Carpet
Chair (J 110)
TV Unit
Floor Lamp
Table lamp
Sconce
Artwork
Miscellaneous Items
1 Item
1 No.
1 No.
325.00
325.00
260.00
260.00
1
1
1
2
1
1
1
1
1
0
4
2
1
1
195.00
195.00
279.50
279.50
442.00
442.00
130.00
130.00
325.00
325.00
162.50
162.50
162.50
0.00
97.50
390.00
130.00
260.00
130.00
130.00
195.00
195.00
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
Item
No.
3,094
COMMON AREAS
ITEM
5.00
QTY
Reception building including

cinema; business centre; boutique;
meeting rooms
Spa
Restaurant including dining, lounge,
entertainment, cooking school.
UNIT
1 Item
RATE
$US
325,000.00
TOTAL
$US
325,000.00
325,000
OPERATIONAL AREAS
ITEM
6.00
QTY
Operational Areas
UNIT
1 Item
RATE
$US
52,000.00
TOTAL
$US
52,000.00
52,000
EXTERNAL
ITEM
7.00
QTY
Site
UNIT
1 Item
RATE
$US
65,000.00
TOTAL
$US
65,000.00
Swimming Pool Lounge Chairs,

Tables, Umbrellas etc.
Recreational Facilities
65,000
NO
1
URAIAN
SAT
Lean concrete K.100

MATERIAL
- Ready mix concrete K100
- concrete pump
UPAH GELAR
- Worker
- Tukang batu
- Chief
- Supervisor
M3
Grade f'c 25 MPa vibrated reinforced concrete

MATERIAL
- concrete pump
- Vibrator
UPAH GELAR
- Worker
- Bricklayer
- Chief
- Supervisor
Grade f'c 32 MPa vibrated reinforced concrete

MATERIAL
- concrete pump
- Vibrator
UPAH GELAR
- Worker
- Bricklayer
- Chief
- Foreman
Grade fy = 400 MPa hot rolled deformed bar

MATERIAL
- steel bar
- steel wire
UPAH GELAR
- Worker
- Blacksmith
- co foreman
- Foreman
D-29
pekerjaan konstruksi besi WF

MATERIAL
VOLUME
HRG.SAT
m3
M3
1.0000
1.0000
680,000
38,000
hk
hk
hk
hk
0.3000
0.1000
0.0200
0.0100
70,000
85,000
100,000
120,000
m3
M3
hr
1.0000
1.0000
0.0100
850,000
38,000
500,000
hk
hk
hk
hk
0.3000
0.1000
0.0200
0.0100
70,000
85,000
100,000
120,000
m3
M3
hr
1.0000
1.0000
0.0150
945,000
38,000
500,000
hk
hk
hk
hk
0.3000
0.1000
0.0200
0.0100
70,000
85,000
100,000
120,000
kg
Kg
1.0500
0.0300
0.0200
0.0100
0.0015
0.0010
10,000
15,000
hk
hk
hk
hk
75,000
90,000
100,000
120,000
Stee WF
Welding wire
Diesel oil
Lubricant / olie
Rental welding machine
UPAH KERJA
Worker
Welder
Co Foreman
Foreman
3
Hebel 75 mm
MATERIAL
- Hebel 75 mm
Besi Beton Polos
Kawat Beton
Kayu Balok Terentang
Plywood Tebal 9 mm
Dolken kayu Galam o - 8-10/4 m
Semen Portland
Pasir Beton
Koral Beton 2/3
Pekerja
Tukang Batu
Tukang Kayu
Kepala Tukang
Mandor
Jumlah
Dibulatkan
Kg
kg
Ltr
Ltr
hk
1.0500
0.1000
0.0100
0.0010
0.0080
9,000
12,000
10,000
40,000
300,000
Oh
Oh
Oh
Oh
0.0200
0.0200
0.0020
0.0005
75,000
90,000
100,000
120,000
M3
Kg
Ltr
Kg
Kg
M3
Lbr
Btg
Kg
M3
M3
Oh
Oh
Oh
Oh
Oh
0.4000
4.0000
2.0000
90.0000
3.0000
0.1100
3.5000
60.0000
323.0000
0.5200
0.7800
5.2000
0.3500
3.3000
0.3700
1.0600
2,850,000
23,400
40,500
16,500
27,700
151,100
151,100
15,000
1,200
225,000
200,000
55,000
70,000
70,000
80,000
85,000
JUMLAH
750,700
680,000
38,000
21,000
8,500
2,000
1,200
925,700
850,000
38,000
5,000
21,000
8,500
2,000
1,200
1,023,200
945,000
38,000
7,500
21,000
8,500
2,000
1,200
13,620
10,500
450
1,500
900
150
120
16,750
9450
1200
100
40
2400
1500
1800
200
60
1,140,000
93,600
81,000
1,485,000
83,100
15,866
528,850
900,000
387,600
117,000
156,000
286,000
24,500
231,000
29,200
90,100
5,648,816
5,649,000
0.0010
0.00010
Sand tide
Concrete sand
Split stone
1.00
1.00
1.00
m3
m3
m3
1.00
1.00
1.00
10.00
1.00
1.00
m2
m2
m2
kg
m3
pcs
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
ls
ls
ls
ls
m3
1.00
1.00
1.00
1.00
zak
zak
zak
zak
zak
zak
zak
zak
zak
m3
m3
m3
m3
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
btg
btg
btg
btg
btg
btg
btg
btg
NATURE STONE
Candi stone
Andesit stone
Pancawarna stone
Bali stone
River stone
Brick
READYMIX CONCRETE
Readymix concrete B.0
Readymix concrete K.100
Concrete pump 1 m3 to 30 m3
Concrete pump 100 m3 - up
PORTLAND CEMENT
Cement PC 40 kg / Holcim
Cement PC 50 kg / Holcim
Cement PC 50 kg / Tiga roda
Cement PC 50 kg / Padang
MU - 100 Plester premium, 40 kg
MU - 200 Acian plester dan beton, 5 kg
MU - 301 Pasangan bata + plester, 10 kg
MU - 450 Perekat keramik lantai, 5 kg
MU - Finish coat repair, 25 kg
Hebel reguler, 10 mm
Hebel jumbo
Hebel Anak tangga
Hebel Panel
STEEL BAR
Steel bar dia 6 mm SNI
Steel bar dia 8 mm SNI / TJ ( 7,5 mm)
Steel bar dia 10 mm SNI / TJ (9,5 mm)
Steel bar dia 13 mm SNI / IBD ulir (12,8 mm)
Steel bar dia 16 mm SNI / TJ ( 15,5 mm)
Steel bar dia 16 mm SNI ulir / IBD (15,8 mm)
Steel bar dia 19 mm SNI ulir / IBD (18,8 mm)

Steel bar
Steel bendrat
Steel Hollow 20 x 40
Steel Hollow 40 x 40
Nail
1.00
1.00
1.00
1.00
1.00
1.00
btg
kg
kg
btg
btg
kg
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
1.00
1.00
1.00
lbr.
lbr.
lbr.
1.00
1.00
1.00
1.00
1.00
1.00
1.00
lbr.
lbr.
lbr.
lbr.
lbr.
lbr.
lbr.
1.00
lbr.
1.00
1.00
1.00
1.00
1.00
1.00
1.00
pail
pail
pail
pail
klg
pail
pail
1.00
1.00
1.00
1.00
pail
pail
pail
pail
GLASS
Clear glass 3 mm
Clear glass 5 mm
Clear glass 8 mm
Clear glass 10 mm
Rayben glass 3 mm
Rayben glass 5 mm
Rayben glass 6 mm
Rayben glass 8 mm
Clear tempered glass 5 mm
GRC BOARD
GRC / versaboard 4 mm
PLYWOOD
Plywood 1200 x 2400 x 3 mm
GYPSUM BOARD
Gypsum Jayaboard 1200 x 2400 x 9 mm
WALL PAINTING / INTERIOR PAINTING

Dulux Pearl Glo 2,5 lt
Dulux Pentalite standard colour 2,5 ltr
Dulux Weather shield 2,5 ltr
Dulux 20 ltr
Mowilex 1 ltr
Mowilex 2,5 ltr
Mowilex 20 ltr
EXTERIOR PAINTING
Dulux 2,5 ltr.
Dulux 20 ltr.
Mowilex 2,5 ltr
Mowilex 20 ltr
WOOD PAINTING
Dulux 1 kg
Mowilex 1 kg
Catylac 1 kg
Glotex 1 kg
Emco 1 kg
CERAMIC / GRANITE FLOOR
Impero 400 x 400

Granito 400 x 400
Granito 300 x 600
Inesa 400 x 400
Niro granite 400 x 400
Niro granite 300 x 600
Essenza 400 x 400
Essenza 300 x 600
Essenza 600 x 600
PVC PIPE
wavin dia 0,50"
wavin dia 0,75"
wavin dia 1,00"
wavin dia 2,00"
wavin dia 3,00"
wavin dia 4,00"
Rucika dia 0,50 "
Rucika dia 1,00 "
Rucika dia 2,00 "
Rucika dia 4,00 "
Rucika dia 8,00 "
m2
m2
m2
m2
m2
m2
m2
m2
m2
240,000
275,000
275,000
150,000
180,000
75,000
70,000
250,000
650
660,000
680,000
705,000
735,000
720,000
740,000
760,000
780,000
815,000
850,000
885,000
900,000
925,000
945,000
1,040,000
2,700,000
3,100,000
3,400,000
3,700,000
38,000
65,000
75,000
70,000
65,000
65,000
25,000
25,000
35,000
335,000
760,000
750,000
2,300,000
320,000
23,500
36,024
58,240
80,850
99,875
102,375
147,400
155,000
217,742
15,000
18,000
24,000
18,000
80,000
87,500
140,000
200,000
95,000
102,500
125,000
220,000
200,000
250,500
375,000
400,000
450,000
1,950,000
2,450,000
53,500
93,500
129,000
42,000
53,000
95,000
110,000
150,000
190,000
235,000
57,000
180,000
137,000
215,000
850,000
60,000
130,000
915,000
187,500
1,285,000
160,000
1,250,000
35,000
60,000
35,000
35,000
35,000
115,000
197,000
390,500
175,000
143,500
276,500
335,500
420,500
420,500
17,500
22,000
30,000
65,000
120,000
200,000
22,500
45,000
52,500
168,000
635,000
`
OPERATING EQUIPMENT - GUESTROOMS
GUESTROOM LINEN
ITEM
DESCRIPTION
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.10
1.11
1.12
1.13
1.14
1.15
Apartment 3 bedroom
Duvet Double
Duvet Cover Double
Bedsheet Double
Throw Pillow at Terrace
Throw Pillow at Living Room
Throw Pillow at Bedroom
Pillow
Pillow Case
Bolster
Mattress Protector Double
Bath Towel
Hand Towel
Face Towel
Bath Mat
Bath Robe
2.00
2.01
2.02
2.03
2.04
2.05
2.06
2.07
2.08
2.09
2.10
2.11
2.12
2.13
2.14
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
3.10
3.11
3.12
No.
Rooms.
QTY
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
2
2
2
15
3
2
6
26
6
1
3
2
2
1
2
Apartment 2 bedroom
Duvet Double
Duvet Cover Double
Bedsheet Double
Thai Triangular Pillow
Pillow
Pillow at Living Room
Pillow Case
Bath Towel
Hand Towel
Face Towel
Bath Mat
Bath Robe
60
60
60
60
60
60
60
60
60
60
60
60
60
60
2
2
2
15
2
4
3
24
1
3
2
2
1
2
Apartment 1 bedroom
Duvet Double
Duvet Cover Double
Bedsheet Double
Throw Pillow (1-PI-06)
Throw Pillow (1-PI-07 & 7A)
Pillow (1-PI-01, 01A)
Pillow (1-PI-03)
Throw Pillow (1-PI-09)
Bolster (1-PI-03)
Bolster (1-PI-08)
Bolster (1-PI-10)
Seat Back (1-PI-05)
66
66
66
66
66
66
66
66
66
66
66
66
2
2
2
5
6
5
2
2
2
4
1
6
3.13
3.14
3.15
316
3.17
3.18
3.19
Pillow Case
Bath Towel
Hand Towel
Face Towel
Bath Mat
Bath Robe
66
66
66
66
66
66
66
20
1
3
2
2
1
2
4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
4.10
4.11
4.12
4.13
4.14
Apartment Studio
Duvet Double
Duvet Cover Double
Bedsheet Double
Thai Triangular Pillow
Throw Pillow at Sofa
Pillow
Pillow Case
Bath Towel
Hand Towel
Face Towel
Bath Mat
Bath Robe
44
44
44
44
44
44
44
44
44
44
44
44
44
44
2
2
2
2
17
3
2
6
1
3
2
2
1
2
5.00
Pool Towel
1 lounge chair size towel per guestroom
176
Increase budget as advised
GUESTROOM AUDIO VISUAL

ITEM
DESCRIPTION
No.
Rooms.
QTY
1.00
1.01
1.02
1.02
Apartment 3 bedroom
42' LCD TV (bedroom)
42' LCD TV (living room)
DVD
6
6
6
3
1
1
2.00
2.01
2.02
3.03
Apartment 2 bedroom
DVD
60
60
60
2
1
1
3.00
3.01
3.02
3.03
Apartment 1 bedroom
DVD
66
66
66
1
1
1
4.00
4.01
Apartment Studio
44
4.02
4.03

DVD
44
44
0
1
Ex: LG.
GUESTROOM HANDSETS
ITEM
DESCRIPTION
No.
Rooms.
QTY
1.00
1.01
1.02
1.03
Apartment 3 bedroom
Lounge area / terrace - Mobile handset
Bedroom Handset
Bathroom Handset
6
6
6
1
4
3
2.00
2.01
2.02
2.03
Apartment 2 bedroom
Bedroom Handset
Bathroom Handset
60
60
60
1
2
2
3.00
3.01
3.02
3.03
Apartment 1 bedroom
Bedroom Handset
Bathroom Handset
66
66
66
1
1
1
4.00
4.01
4.02
Apartment Studio
Bedroom Handset
Bathroom Handset
44
44
2
1

GUESTROOM ACCESSORIES
ITEM
DESCRIPTION
1.00
1.01
1.02
Apartment 3 Bedroom
Hair Drier
Safe
i Pod docking station c/w clock / alarm
function
1.03
No.
Rooms.
QTY
6
6
3
3
1.04
1.05
1.06
1.07
1.08
1.09
1.10
1.11
1.12
1.13
1.14
Scales
Evacuation fire escape signage
Amenities Box
Tissue Box
Ice Bucket
Dust Bin
Dust Bin Liner
Laundry Basket
Bathroom Shaving Mirror
Coat Hangers
Misc Items
2.00
2.01
2.02
Apartment 2 Bedroom
Hair Drier
Safe
function
Scales
Amenities Box
Tissue Box
Ice Bucket
Dust Bin
Dust Bin Liner
Laundry Basket
Coat Hangers
Misc items
2.03
2.04
2.05
2.06
2.07
2.08
2.09
2.10
2.11
2.12
2.13
2.14
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
3.10
3.11
3.12
3.13
3.14
4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
Apartment 1 Bedroom
Hair Drier
Safe
function
Scales
Amenities Box
Tissue Box
Ice Bucket
Dust Bin
Dust Bin Liner
Laundry Basket
Coat Hangers
Misc items
Apartment Studio
Hair Drier
Safe
function
Scales
Amenities Box
Tissue Box
Ice Bucket
Dust Bin
6
6
6
6
6
6
6
6
6
6
6
3
1
5
7
4
12
12
3
3
3
3
60
60
2
2
60
60
60
60
60
60
60
60
60
60
60
60
2
2
1
3
4
3
7
7
2
2
2
2
66
66
1
1
66
66
66
66
66
66
66
66
66
66
66
66
2
1
1
2
3
2
4
4
1
1
1
1
44
44
1
1
44
44
44
44
44
44
44
1
1
1
2
2
2
4
4.10
4.11
4.12
4.13
4.14
Dust Bin Liner

Laundry Basket
Coat Hangers
Misc items
44
44
44
44
44
4
1
1
1
1

GUESTROOM CHINAWARE, GLASS AND FLATWARE
ITEM
DESCRIPTION
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.10
1.11
1.12
1.13
1.14
Apartment 3 Bedroom
Ashtray
Salt and Pepper Shaker
Plate 27cm
Plate 17cm
Desset Plate
Coffee Cup and Saucer
Tumbler
Wine Glass
Dinner Fork
Dinner Knife
Dessert Spoon
Tea Spoon
Soup Spoon
Misc Items
2.00
2.01
2.02
2.03
2.04
2.05
2.06
2.07
2.08
2.09
2.10
2.11
2.12
2.13
2.14
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
No.
Rooms.
QTY
6
6
6
6
6
6
6
6
6
6
6
6
6
6
5
2
6
6
6
6
6
6
6
6
6
6
6
1
Apartment 2 Bedroom
Ashtray
Plate 27cm
Plate 17cm
Desset Plate
Coffee / Tea Cup and Saucer
Tumbler
Wine Glass
Dinner Fork
Dinner Knife
Dessert Spoon
Tea Spoon
Soup Spoon
Misc Items
60
60
60
60
60
60
60
60
60
60
60
60
60
60
4
2
4
4
4
4
4
4
4
4
4
4
4
1
Apartment 1 Bedroom
Ashtray
Plate 27cm
Plate 17cm
Desset Plate
Tumbler
Wine Glass
Dinner Fork
66
66
66
66
66
66
66
66
66
3
1
4
4
4
4
4
4
4
3.10
3.11
3.12
3.13
3.14
Dinner Knife
Dessert Spoon
Tea Spoon
Soup Spoon
Misc Items
66
66
66
66
66
4
4
4
4
1
4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
4.10
4.11
4.12
4.13
4.14
Apartment Studio
Ashtray
Plate 27cm
Plate 17cm
Desset Plate
Tumbler
Wine Glass
Dinner Fork
Dinner Knife
Dessert Spoon
Tea Spoon
Soup Spoon
Misc Items
44
44
44
44
44
44
44
44
44
44
44
44
44
44
3
1
4
4
4
4
4
4
4
4
4
4
4
1

GUESTROOM APPLIANCES; COOKWARE AND UTENSILS
ITEM
DESCRIPTION
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.09
1.10
1.11
1.12
Studio and 1 Bedroom Apartment

Kettle
Toaster
Refrigerator
Hob
Dishwasher
Oven
Microwave Oven (Built in)
Stacked washer / dryer
Coffee Machine
Wine Cooler / Cellar
Exhuast hood
Pots and Pan
Misc Kitchen Utensils
2.00
2.01
2.02
2.03
2.04
2.05
Two and Three Bedroom Apartments

Kettle
Toaster
Refrigerator
Hob
Dishwasher
No.
Rooms.
UNIT
110
110
110
110
110
110
110
110
110
110
110
110
110
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
66
66
66
66
66
No.
No.
No.
No.
No.
2.06
2.07
2.08
2.09
2.10
2.11
2.12
2.13
Oven
Microwave Oven (Built in)
Stacked washer / dryer
Coffee Machine
Wine Cooler / Cellar
Exhuast hood
Pots and Pan
Misc Kitchen Utensils
66
66
66
66
66
66
66
66
No.
No.
No.
No.
No.
No.
No.
No.
3.00
3.01
Attic Stock
Attic Stock - on above
10 %
OPERATING EQUIPMENT - BACK OF HOUSE

BOH KITCHEN; ROOM SERVICE EQUIPMENT
ITEM
DESCRIPTION
1.00
No.
1
1
No.
No.
Item
1.04
STAFF CANTEEN
BOH KITCHEN AND ROOM SERVICE
EQUIPMENT
ALL DAY DINING
SPECIALTY RESTAURANT AND
COOKING SCHOOL
ISLAND BAR - ADJACENT
SPECIALTY RESTAURANT
Item
1.05
1.06
JAPANESE RESTAURANT AND BAR

POOL BAR
1
1
Item
Item
1.01
1.02
1.03
QTY
UNIT

BOH LAUNDRY EQUIPMENT
ITEM
DESCRIPTION
QTY
UNIT
1.00
1.01
1.02
1.03
1.04
1.08
1.09
1.10
1.11
1.12
1.15
1.16
1.17
1.18
1.19
1.20
1.21
1.22
1.23
1.24
Laundry
Single Bowl Sink
Weighing Scale
Washer Extractor 225lbs
Washer Extractor 100lbs
Dryer 170lbs
Dryer 75lbs
Dry Cleaning Machine
Mushroom Press
Utility Garment Press
Ironer & Board
Flatwork Ironer
Misc Equipment
Hanger Trolleys
Domestic Washer
Domestic Dryer
Soiled Canvas Trolley
Clean Canvas Trolley
Linen Trucks
Uniform Racking System
1
1
1
1
1
1
1
2
2
2
1
1
5
1
1
7
7
5
1
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
Laundry Equipment budget (simple laundry)
BOH LINEN AND UNIFORMS

ITEM
DESCRIPTION
QTY
PAR
1.00
1.01
1.02
1.03
Staff Uniforms
Trousers
Shirt / Blouse
Managerial
350
350
50
4
4
4
2.00
2.01
2.02
2.03
2.04
2.05
Staff Towels
Gym Towels
Hand Towel
Face Towel
Bath Mat
Spa Bathrobes
350
200
200
200
200
50
2
4
4
4
4
4
3.00
Miscellaneous Linen
Table Clothes
Table Cloth underlay
Napkins
Coasters
Placemats
BOH KITCHEN UTENSILS

ITEM
1.00
DESCRIPTION
Kitchen Utensils
QTY
UNIT
1 Item
Total

BOH HOUSEKEEPING AND ENGINEERING
ITEM
DESCRIPTION
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.10
1.11
1.12
1.13
1.14
1.15
1.16
Housekeeping Trolley
Wet Mop
Dry Mop
Window squeeze
Window washer
Broom
Toilet Bowl Brush
Floor Squeeze
Cleaning Caddy
Floor Polisher
High Pressure Cleaner
Wet Vacumm
Dry Vacumm
Floor Scruber
Sewing Machine
Housekeeping Shelving
Miscellaeous Items
2.00
2.01
Engineering and Gardening Tools

Engineering Shelving
QTY
UNIT
40
40
40
40
40
40
40
40
40
2
2
2
5
1
2
1
1
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
Item
Item
1
1
Item.
Item.
Total
BOH OFFICE EQUIPMENT

ITEM
1.00
DESCRIPTION
OFFICE EQUIPMENT
Safe - cashiering
Safe - fire proof
Safe - data
Safe - night drop safe
Safety deposit boxes
Electronic typewriter
Facsimile machine - desk top
Facsimile machine - compact
QTY
UNIT
Item.
Photocopier desk type

Photocopier floor type
Photocopier - multi-functional
Shredder
Calculator desk top
Calculator
Binding machine
Laminating machine & accessories
Credit card imprinter
Credit card verification machine
Currency note counting machine
Counterfeit note dectection machine
Time/ Date stamp machine
Employee ID card camera/lamination
set
Name tag engraving machine
Labeling machine
Digital Camera
Scanner
Clock - wall type
Cork board
Display board - lockable
White board
Artwork - BOH framing
Full length mirror, framed
Half height mirror, framed
Examination bed
First aid kit - wall mounted, small
First aid kit - wall mounted, large
Medicine cabinet
Crutches
Wheelchair
Total

BOH ATTIC STOCK
ITEM
1.0
DESCRIPTION
QTY
ATTIC STOCK ALLOWANCE
UNIT
Item
Typically Attic Stock is allowed for

furniture fabrics at 10%, in order to
replace damaged items.
Although for 1 off items this can be
higher.
Total
BOH SUNDRY EQUIPMENT
ITEM
1.0
DESCRIPTION
Stewarding Equipment
QTY
UNIT
Item
1.1
1.2
1.3
1.4
1.5
General and Chemical Stores

Equipment for Linen Store
Equipment for Housekeeping Store
Misl equipment to flower room,
accounting plus trolleys and bins
Radios etc
1
1
1
Item
Item
Item
1
1
Item
Item
Total
OPERATING EQUIPMENT - FRONT OF HOUSE

FOH AUDIO VISUAL
ITEM
1.00
1.01
1.02
1.03
1.04
1.05
DESCRIPTION
QTY
Lobby / Reception / Business Centre

Restaurant
Spa
Japanese Restaurant
Specialty Dining
Island Bar
UNIT
1
1
1
1
1
1
Item
Item
Item
Item
Item
Item
Total
FOH CHINA WARE, GLASS AND FLATWARE

ITEM
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
DESCRIPTION
QTY
Glassware
Chinaware
Cutlery
Holloware and others
Tableware and miscl
F & B Linen
Bar Utensils
Other F & B SOE
UNIT
1
1
1
1
1
1
1
1
Item
Item
Item
Item
Item
Item
Item
Item
Total
FOH PABX
ITEM
1.0
1.1
1.2
1.3
1.4
1.5
DESCRIPTION
PABX- Analogue System allowed.
Two Lines per Apartment
Public Areas and BOH
Public Areas and BOH Handsets
Digital Handsets for Exc Staff
Mobile wi-fi devices (10 No)
QTY
352
100
100
5
1
UNIT
No.
No.
No.
No.
Item
Total
FOH COMMUNICATIONS, COMPUTER AND POS
ITEM
1.00
DESCRIPTION
QTY
Computer Systems, PMS, POS, and

PABX Billing Interface.
UNIT
item
Total
FOH GYM / FITNESS EQUIPMENT

ITEM
1.00
DESCRIPTION
QTY
Gym / Fitness Equipment
UNIT
item
Total
FOH SPA EQUIPMENT

ITEM
1.00
DESCRIPTION
QTY
Spa Equipment
UNIT
item
Total
FOH VEHICLES
ITEM
DESCRIPTION
QTY
1.00
1.01
1.02
E-Z-GO Golf Cart 4 Seat

Suzuki Carry Truck
Suzuki Carry Truck Modified for Linen /
Garbage / Baggage.
1.03 Sundry vehicles for airport transfers
UNIT
8
2
2
No.
No.
No.
Item
Total
GRAPHICS
ITEM
1.00
DESCRIPTION
QTY
Graphics
UNIT
1 Item
Total
FOH SECURITY EQUIPMENT

ITEM
1.00
DESCRIPTION
CCTV System
QTY
UNIT
1.10
Allowance for secuirty equipment

including scanners, X-ray machines,
under vehicle mirrors, hand held metal
detectors and the like.
Item
Total

FOH OPERATING EQUIPMENT FOR FUNCTION & MEETING ROOMS
ITEM
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
DESCRIPTION
QTY
Banquet Equipment
Stewarding Equipment
Linen
Chinaware
Glassware
Flatware
Kitchen Utensils
Minor Electrical Items
Misc Items
UNIT
1
1
1
1
1
1
1
1
1
Item
Item
Item
Item
Item
Item
Item
Item
Item
Total
FOH SWIMMING POOL / PONDS EQUIPMENT

ITEM
1.00
DESCRIPTION
Swimming pool equipment

(Furniture estimated at FF&E)
QTY
UNIT
item
Total
PAR
UNIT
RATE
$US
TOTAL
$US
2
4
4
2
2
2
2
4
2
2
4
4
4
4
4
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
49.50
12.54
10.40
4.62
4.62
4.62
4.62
1.88
1.88
20.13
4.82
1.19
0.33
2.48
7.59
1,188.00
601.92
499.20
831.60
166.32
110.88
332.64
1,173.12
135.36
241.56
347.04
57.12
15.84
59.52
364.32
2
4
4
2
2
2
2
4
2
4
4
4
4
4
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
49.50
12.54
10.40
4.62
4.62
4.62
4.62
1.88
20.13
4.82
0.33
0.33
2.48
7.59
11,880.00
6,019.20
4,992.00
8,316.00
1,108.80
2,217.60
1,663.20
10,828.80
2,415.60
3,470.40
158.40
158.40
595.20
3,643.20
2
4
4
2
2
2
2
2
2
2
2
2
here
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
49.50
12.54
10.40
4.62
4.62
4.62
4.62
4.62
4.62
4.62
4.62
6.60
13,068.00
6,621.12
5,491.20
3,049.20
3,659.04
3,049.20
1,219.68
1,219.68
1,219.68
2,439.36
609.84
5,227.20
2
2
4
4
4
4
4
No.
No.
No.
No.
No.
No.
No.
1.88
20.13
4.82
1.19
0.33
2.48
7.59
4,963.20
2,657.16
3,817.44
628.32
174.24
654.72
4,007.52
2
4
4
2
2
2
2
2
2
4
4
4
4
4
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
49.50
12.54
10.40
4.62
4.62
4.62
4.62
1.88
20.13
4.82
1.19
0.33
2.48
7.59
8,712.00
4,414.08
3,660.80
813.12
6,911.52
1,219.68
813.12
992.64
1,771.44
2,544.96
418.88
116.16
436.48
2,671.68
No.
4.82
1,696.64
161,735.64
Total
UNIT
326,296
RATE
$US
TOTAL
$US
No.
No.
No.
693.00
693.00
297.00
12,474.00
4,158.00
1,782.00
No.
No.
No.
693.00
693.00
297.00
83,160.00
41,580.00
17,820.00
No.
No.
No.
693.00
693.00
297.00
45,738.00
45,738.00
19,602.00
No.
693.00
30,492.00
No.
No.
693.00
297.00
0.00
13,068.00
Total
UNIT
315,612
RATE
$US
TOTAL
$US
No.
No.
No.
132.00
99.00
66.00
792.00
2,376.00
1,188.00
No.
No.
No.
132.00
99.00
66.00
7,920.00
11,880.00
7,920.00
No.
No.
No.
132.00
99.00
66.00
8,712.00
6,534.00
4,356.00
No.
No.
99.00
66.00
8,712.00
2,904.00
Total
UNIT
63,294
RATE
$US
TOTAL
$US
No.
No.
33.00
79.20
594.00
1,425.60
No.
125.40
2,257.20
No.
No.
No.
No.
No.
No.
No.
No.
No.
Item.
Item.
6.60
6.60
5.28
10.89
8.91
6.27
16.50
42.90
13.20
33.00
not provided
39.60
198.00
221.76
261.36
641.52
451.44
297.00
772.20
237.60
594.00
No.
No.
33.00
79.20
3,960.00
9,504.00
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
Item.
Item.
125.40
6.60
3.96
3.96
10.89
8.91
6.27
16.50
42.90
13.20
33.00
15,048.00
not provided
396.00
712.80
950.40
1,960.20
3,742.20
2,633.40
1,980.00
5,148.00
1,584.00
3,960.00
No.
No.
33.00
79.20
2,178.00
5,227.20
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
Item.
Item.
125.40
6.60
6.60
5.28
10.89
8.91
6.27
16.50
42.90
13.20
33.00
16,552.80
not provided
435.60
871.20
1,045.44
1,437.48
2,352.24
1,655.28
1,089.00
2,831.40
871.20
2,178.00
No.
No.
33.00
79.20
1,452.00
3,484.80
No.
No.
No.
No.
No.
No.
No.
125.40
5,517.60
not provided
290.40
580.80
464.64
958.32
1,568.16
6.60
6.60
5.28
10.89
8.91
No.
No.
No.
Item.
Item.
6.27
16.50
42.90
13.20
33.00
1,103.52
726.00
1,887.60
580.80
1,452.00
Total
PAR
UNIT
118,362
RATE
$US
TOTAL
$US
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.2
1.1
1
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
Item
0.40
3.20
2.65
1.30
1.80
3.39
2.00
2.00
1.90
1.65
1.50
0.95
1.50
50.00
13.20
42.24
104.94
51.48
71.28
134.24
79.20
79.20
75.24
65.34
59.40
41.04
59.40
300.00
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.2
1.1
1
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
Item
0.40
3.20
2.65
1.30
1.80
3.39
2.00
2.00
1.90
1.65
1.50
0.95
1.50
50.00
105.60
422.40
699.60
343.20
475.20
894.96
528.00
528.00
501.60
435.60
396.00
273.60
396.00
3,000.00
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
No.
No.
No.
No.
No.
No.
No.
No.
No.
0.40
3.20
2.65
1.30
1.80
3.39
2.00
2.00
1.90
87.12
232.32
769.56
377.52
522.72
984.46
580.80
580.80
551.76
1.1
1.1
1.2
1.1
1
No.
No.
No.
No.
Item
1.65
1.50
0.95
1.50
20.00
479.16
435.60
300.96
435.60
1,320.00
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.1
1.2
1.1
1
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
Item
0.40
3.20
2.65
1.30
1.80
3.39
2.00
2.00
1.90
1.65
1.50
0.95
1.50
10.00
58.08
154.88
513.04
251.68
348.48
656.30
387.20
387.20
367.84
319.44
290.40
200.64
290.40
440.00
Total
RATE
$US
26.40
29.70
462.00
396.00
396.00
330.00
396.00
264.00
66.00
33.00
26.40
29.70
462.00
396.00
TOTAL
$US
2,904.00
3,267.00
50,820.00
43,560.00
not provided
43,560.00
36,300.00
exclude
43,560.00
not provided
29,040.00
7,260.00
3,630.00
1,742.40
1,960.20
30,492.00
26,136.00
not provided
22,500
396.00
330.00
396.00
495.00
264.00
66.00
33.00
26,136.00
21,780.00
exclude
26,136.00
32,670.00
17,424.00
4,356.00
2,178.00
300,242
30,024.20
Total
484,936
RATE
$US
TOTAL
$US
34,650.00
34,650.00
188,100.00
82,500.00
188,100.00
82,500.00
75,900.00
75,900.00
23,100.00
23,100.00
84,150.00
31,350.00
84,150.00
31,350.00
Total
RATE
$US
519,750
TOTAL
$US
66,000.00
Total
66,000.00
UNIT
RATE
$US
TOTAL
$US
No.
No.
No.
10.00
10.00
50.00
14,000.00
14,000.00
10,000.00
No.
No.
No.
No.
No.
No.
7.30
7.30
1.80
0.50
3.75
11.50
5,110.00
5,840.00
1,440.00
400.00
3,000.00
2,300.00
15,770.70
15,770.70
Item.
Total
RATE
$US
TOTAL
$US
69,300.00
69,300.00
71,860.70
69,300.00
RATE
$US
264.00
15.00
17.00
8.50
12.50
7.50
2.50
12.50
15.00
2,850.00
1,000.00
1,400.00
650.00
3,500.00
500.00
5,000.00
7,130.00
TOTAL
$US
10,560.00
600.00
680.00
340.00
500.00
300.00
100.00
500.00
600.00
5,700.00
2,000.00
2,800.00
3,250.00
3,500.00
1,000.00
5,000.00
7,130.00
33,000.00
33,000.00
incl
77,560.00
RATE
$US
TOTAL
$US
49,500.00
49,500.00
49,500.00
RATE
$US
3,300.00
TOTAL
$US
3,300.00
3,300.00
RATE
$US
9,900.00
TOTAL
$US
9,900.00
8,250.00
2,310.00
2,970.00
8,250.00
2,310.00
2,970.00
5,610.00
2,310.00
5,610.00
2,310.00
31,350.00
RATE
$US
TOTAL
$US
13,200.00
3,300.00
3,300.00
3,300.00
3,300.00
3,300.00
13,200.00
3,300.00
3,300.00
3,300.00
3,300.00
3,300.00
29,700.00
RATE
$US
TOTAL
$US
21,450.00
29,700.00
42,900.00
23,100.00
11,550.00
10,230.00
2,310.00
9,900.00
21,450.00
29,700.00
42,900.00
23,100.00
11,550.00
10,230.00
2,310.00
9,900.00
151,140.00
RATE
$US
TOTAL
$US
72.60
72.60
62.04
132.00
39,600.00
25,555.20
7,260.00
6,204.00
660.00
39,600.00
79,279.20
RATE
$US
825,000.00
TOTAL
$US
825,000.00
825,000.00
RATE
$US
82,500
TOTAL
$US
82,500.00
82,500.00
RATE
$US
36,300
TOTAL
$US
36,300.00
36,300.00
RATE
$US
TOTAL
$US
4,620
8,500
10,000
36,960
17,000
20,000
33,000
33,000
106,960.00
RATE
$US
115,500.00
TOTAL
$US
115,500.00
115,500.00
RATE
$US
TOTAL
$US
66,000.00
66,000.00
66,000.00
RATE
$US
TOTAL
$US
26,400.00
7,722.00
20,592.00
17,160.00
9,009.00
19,305.00
7,293.00
1,650.00
429.00
26,400.00
7,722.00
20,592.00
17,160.00
9,009.00
19,305.00
7,293.00
1,650.00
429.00
109,560.00
RATE
$US
16,500
TOTAL
$US
16,500.00
16,500.00

Contractora Estimate Cost - Propelat Rap

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Contractora Estimate Cost - Propelat Rap

Uploaded by

Copyright:

Available Formats

CONTRACTORS ESTIMATE COST

CONSTRUCTION WORKS INCL UTILITIES

PANORAMA RESORT, PECATU - BALI, INDONESIA

PANORAMA RESORT, PECATU - BALI, INDONESIA

Architectural Drawings prepared by Original Vision dated May 2015;

Preliminaries and General Conditions Costs;

Escalation beyond the Base Date which is Oktober 2015

PANORAMA RESORT, PECATU - BALI, INDONESIA

CONTRACTORS ESTIMATE COST

PANORAMA RESORT, PECATU - BALI, INDONESIA

EARLY WORKS PACKAGES

MAIN CONTRACT WORKS

APARTMENTS - EAST SIDE

APARTMENTS - WEST SIDE

CLIFF SIDE BUILDING

APARTMENTS - EAST SIDE

APARTMENTS - WEST SIDE

CLIFF SIDE BUILDING

APARTMENTS - EAST SIDE

APARTMENTS - WEST SIDE

CLIFF SIDE BUILDING

CONSTRUCTION BASE COST

PANORAMA RESORT, PECATU - BALI, INDONESIA

ONE BEDROOM APARTMENTS

TWO BEDROOM APARTMENTS

THREE BEDROOM APARTMENTS - DUPLEX

PANORAMA RESORT, PECATU - BALI, INDONESIA

CENTRAL FACILITIES BUILDINGS :

Cliff Side Facilities as follows:

PANORAMA RESORT, PECATU - BALI, INDONESIA

Early Works - Site Clearance and Bulk Earthworks

Allow to keep ground works free from surface water including

Allow for site inspections of site

Excavate over site to remove top soil / trees / shrubs

TOTAL TO MAIN SUMMARY:

Note: The above amounts to be verified. The amounts are assumed

PANORAMA RESORT, BALI

Allowance for Sructural Works Contractor main contract preliminaries

SUB SOIL DRAINAGE

Sand bed layer, spread, levelled, and compacted as specified.

PANORAMA RESORT, BALI

Ditto; at pad footing.

Local clay brick masonry wall in stretcher bond with cement

PANORAMA RESORT, BALI

Grade f'c 25 MPa vibrated reinforced concrete in;

Grade f'c 32 MPa vibrated reinforced concrete in;

PANORAMA RESORT, BALI

Ground slab at pool.

Grade fy = 400 MPa hot rolled deformed bar reinforcement and fy =

Grade fy = 500 MPa wiremesh reinforcement in the following

CONCRETE POLE FOUNDATION

PVC pipe at channel.

PANORAMA RESORT, BALI

sand and mortar at swimming pool as drg. 153.

Local clay brick masonry, laid in stretcher bond with cement

PANORAMA RESORT, BALI

Cast in anchor, including A325 grade, galvanized rings, bolts and

Portland cement based non-shrink grouting including cleaning

PANORAMA RESORT, BALI

THERMAL & MOISTURE PROTECTION

PANORAMA RESORT, BALI

Liquid applied waterproofing coating internally ex: Sika, Fosroc,

PANORAMA RESORT, BALI

Concrete toppings on concrete slabs