PRICE BR

Project : CLADDING WALL AND ROOF GUTTER REPAIR

Client : PT. ASPEX KUMBONG
Location : CILEUNGSI, BOGOR - WEST JAVA

NO WORKS ITEM QTY UNIT

1 Replace Gutter Steel Support Axis C elv.27.290 KG 629

2 Replace Gutter Steel Support Axis J elv. 18.050 KG 471
3 Cladding Wall Axis C elv.27.290 (6m x 16m)
Cladding Wall Dismantling M2 96
Cladding Wall Installation M2 96
Scaffolding Installation and Dismantling M3 288
Installation of temporary sheet / terpal M2 96
4 Cladding Wall Axis A elv. 11.840 (54m x 5m)
Cladding Wall Dismantling M2 270
Cladding Wall Installation M2 270
Scaffolding Installation and Dismantling M3 1,386
5 Install Pvc Pipe Dia. 6 Inch complete with Accessories M' 95
TOTAL ERECTION COST (1)
7 Material Cost
1 Consumable 1.0 ls
2 Fence repair 1.0 ls

MATERIAL COST (2)

TOTAL (3)=(1)+(2)
PRICE BREAK DOWN - ADDITIONAL WORKS

UNIT RATE AMOUNT

MATERIAL LABOUR EQUIPMENT TOTAL MATERIAL
Included 1,500 included 1,500 Included
Included 1,500 included 1,500 Included

Included 49,375 Included 49,375 Included

Included 53,125 Included 53,125 Included
Included Included Included included included
Included 21,000 Included 21,000 Included

Included 49,375 Included 49,375 Included

Included 53,125 Included 53,125 Included
Included Included Included included included
Included 100,000 Included 100,000 included
-
- -
1,000,000 1,000,000 1,000,000
1,500,000 1,500,000 1,500,000

2,500,000
2,500,000
KS
Rev 01
Date 21-Jun-21
Unit idr

AMOUNT
REMARK
LABOUR EQUIPMENT TOTAL
943,200 included 943,200
707,060 included 707,060

4,740,000 Included 4,740,000

5,100,000 Included 5,100,000
included included included
2,016,000 Included 2,016,000

13,331,250 Included 13,331,250

14,343,750 Included 14,343,750
included included included
9,500,000 included 9,500,000
50,681,260 - 50,681,260
- -
- 1,000,000
- 1,500,000

- - 2,500,000
50,681,260 - 53,181,260
 PRICE BREAK DOWN - ADDITIONAL WORKS
Project : CLADDING WALL AND ROOF GUTTER REPAIR Rev 01
Client : PT. ASPEX KUMBONG Date 21-Jun-21
Location : CILEUNGSI, BOGOR - WEST JAVA Unit idr

UNIT RATE AMOUNT

NO WORKS ITEM QTY UNIT REMARK
MATERIAL LABOUR EQUIPMENT TOTAL MATERIAL LABOUR EQUIPMENT TOTAL

1 Replace Gutter Steel Support Axis C elv.27.290 KG 629 Included 1,950 included 1,950 Included 1,226,160 included 1,226,160

2 Replace Gutter Steel Support Axis J elv. 18.050 KG 471 Included 1,950 included 1,950 Included 919,178 included 919,178

3 Cladding Wall Axis C elv.27.290 (6m x 16m)

Cladding Wall Dismantling M2 96 Included 49,375 Included 49,375 Included 4,740,000 Included 4,740,000

Cladding Wall Installation M2 96 Included 53,125 Included 53,125 Included 5,100,000 Included 5,100,000

Scaffolding Installation and Dismantling M3 288 Included Included Included included included included included included

Installation of temporary sheet / terpal M2 96 Included 12,500 Included 12,500 Included 1,200,000 Included 1,200,000

4 Cladding Wall Axis A elv. 11.840 (54m x 5m)

Cladding Wall Dismantling M2 270 Included 49,375 Included 49,375 Included 13,331,250 Included 13,331,250

Cladding Wall Installation M2 270 Included 53,125 Included 53,125 Included 14,343,750 Included 14,343,750

Scaffolding Installation and Dismantling M3 1,386 Included Included Included included included included included included

5 Install Pvc Pipe Dia. 6 Inch complete with Accessories M' 95 Included 130,000 Included 130,000 included 12,350,000 included 12,350,000
TOTAL ERECTION COST (1) - 53,210,338 - 53,210,338
7 Material Cost - - - -
1 Flat Bar 3mm x 30mm - 6m 18.0 btg 91,263 91,263 1,642,725 - 1,642,725
2 CNP 100 x 50 x 20 x 2 - 6m 47.0 btg 417,200 417,200 19,608,405 - 19,608,405
3 CNP 125 x 50 x 20 x 2 - 6m 61.0 btg 456,313 456,313 27,835,070 - 27,835,070
4 Perforated Cladding 96.0 m2 156,450 156,450 15,019,204 - 15,019,204 only for axis C
5 STEEL PAINT (PRIMER) 31.0 liter 70,403 70,403 2,182,478 - 2,182,478
6 STEEL PAINT (TOP COAT) 31.0 liter 80,833 80,833 2,505,808 - 2,505,808
7 THINNER 10.0 Pcs 26,075 26,075 260,750 - 260,750
8 Pipe Pvc D 6 Inch 18.0 Lgh 413,775 413,775 7,447,953 - 7,447,953
9 Socket PVC D 6 Inch 5.0 Pcs 44,287 44,287 221,433 - 221,433
10 Elbow PVC D 6 Inch 10.0 Pcs 102,526 102,526 1,025,265 - 1,025,265
11 Glue ex. Vinilon 14.0 Can 52,354 52,354 732,951 - 732,951
12 Brick 250.0 Pcs 847 847 211,859 - 211,859
13 Mortar MU 301 20.0 Bag 130,375 130,375 2,607,501 - 2,607,501
14 Pipe Clamp 50.0 Pcs 65,188 65,188 3,259,376 - 3,259,376
15 Sagrod 12 mm L:1.2m 54 Pcs 39,113 39,113 2,112,076 - 2,112,076
16 Baut Roof / Sekrup Roofing M5 x 50 5 Box 143,413 143,413 717,063 - 717,063

MATERIAL COST (2) 87,389,000 - - 87,389,000

TOTAL (3)=(1)+(2) 87,389,000 53,210,338 - 140,599,338
 ADDITIONAL WORK El.27.290 (axis C)
PT. ASPEK KUMBONG - CILEUNGSI, BOGOR Date : 21-Jun-21

ROOF GUTTER REPAIR Rev. : 0

DESCRIPTION MATERIAL EVIDENCE - PHOTOS

NO REMARK
AREA ADDITIONAL WORK ITEM SPEC UNIT QTY BEFORE AFTER

AXIS C EL. 27.790

1 5

CNP 100 x 50 x 20 x 2.3 Kg 24.40

Steel Structure
EL. 27.790 / replacemente
1
Line 1 - 2 caused by
corrosion
2 2 4

Painting RAL 7045 (Grey) M2 2.88

3

REPLACE CNP NO : 2

1 5
CNP 100 x 50 x 20 x 2.3 Kg 24.40

Steel Structure
EL. 27.790 / replacemente
2
Line 2 - 3 caused by
corrosion 2 4

Painting RAL 7045 (Grey) M2 2.88

2
3

REPLACE CNP NO : 2

CNP 100 x 50 x 20 x 2.3 Kg 73.20 1 5

Steel Structure
5
EL. 27.790 / replacemente
3
Line 4- 5 caused by
FLAT BAR 30 x 3 Kg 7.20 4
corrosion 2 4
3
Painting RAL 7045 (Grey) M2 9.72
3

REPLACE CNP NO : 3.4.5 & Flat Bar

1 5

CNP 100 x 50 x 20 x 2.3 Kg 24.40

Steel Structure
EL. 27.790 / replacemente
4
Line 5- 6 caused by
corrosion 2 2 4

Painting RAL 7045 (Grey) M2 28.80

3

REPLACE CNP NO : 2

1 5

CNP 100 x 50 x 20 x 2.3 Kg 73.20

EL. 27.790 /
Steel Structure
replacemente
2 4
5 FLAT BAR 30 x 3 Kg 7.20
Line 6- 7 caused by 2 4
corrosion

3
3
Painting RAL 7045 (Grey) M2 9.72

REPLACE CNP NO : 2.3.4 & Flat Bar

1 5

CNP 100 x 50 x 20 x 2.3 Kg 97.60

5
Steel Structure
EL. 27.790 / replacemente
6 FLAT BAR 30 x 3 Kg 7.20
Line 7- 8 caused by 2 4
corrosion
4 2
3
Painting RAL 7045 (Grey) M2 11.52 3

REPLACE CNP NO : 2.3.4.5 & Flat Bar

 ADDITIONAL WORK El.27.290 (axis C)
PT. ASPEK KUMBONG - CILEUNGSI, BOGOR Date : 21-Jun-21

ROOF GUTTER REPAIR Rev. : 0

DESCRIPTION MATERIAL EVIDENCE - PHOTOS

NO REMARK
AREA ADDITIONAL WORK ITEM SPEC UNIT QTY BEFORE AFTER

AXIS C EL. 27.790

1 5
CNP 100 x 50 x 20 x 2.3 Kg 48.80

4
Steel Structure
EL. 27.790 / replacemente
7 FLAT BAR 30 x 3 Kg 7.20
Line 8- 9 caused by
corrosion
2 4
3
Painting RAL 7045 (Grey) M2 6.84
3

REPLACE CNP NO : 3.4 & Flat Bar

1 5

CNP 100 x 50 x 20 x 2.3 Kg 73.20

Steel Structure 4
8
EL. 27.790 / replacemente 2
Line 9- 10 caused by
corrosion
3 2 4

Painting RAL 7045 (Grey) M2 8.64

3

REPLACE CNP NO : 2.3.4 & Flat Bar

CNP 100 x 50 x 20 x 2.3 Kg 73.20 1 5

Steel Structure
9
EL. 27.790 / replacemente
FLAT BAR 30 x 3 Kg 7.20 2 4
Line 10 - 11 caused by
corrosion
2 4

Painting RAL 7045 (Grey) M2 9.72

3 3

REPLACE CNP NO : 2.3.4 & Flat Bar

CNP 100 x 50 x 20 x 2.3 Kg 73.20

1 5

Steel Structure 2 4
EL. 27.790 / replacemente
10 FLAT BAR 30 x 3 Kg 7.20
Line 11 - 12 caused by
corrosion
2 4

Painting RAL 7045 (Grey) M2 9.72

3
3

REPLACE CNP NO : 2.3.4 & Flat Bar

GRAND TOTAL Kg 628.80

 ADDITIONAL WORK elv. 18.050 (axis J)
PT. ASPEK KUMBONG - CILEUNGSI, BOGOR Date : 21-Jun-21

ROOF GUTTER REPAIR Rev. : 0

DESCRIPTION MATERIAL EVIDENCE - PHOTOS

NO REMARK
AREA ADDITIONAL WORK ITEM SPEC UNIT QTY BEFORE AFTER

1 5

CNP 100 x 50 x 20 x2 Kg 2.44

1 EL. 18.050 / Line 1 - 2 CNP change caused by corrosion 3

2 4

Painting RAL 7045 (Grey) M2 2.88

3

REPLACE CNP NO : 3 (60cm)

1 5

CNP 100 x 50 x 20 x2 Kg 8.13

2

2 EL. 18.050 / Line 5- 6 CNP change caused by corrosion

2 4

Painting RAL 7045 (Grey) M2 28.80

3

REPLACE CNP NO : 2 (2m)

1 5

CNP 100 x 50 x 20 x2 Kg 73.20

2
3 EL. 18.050 / Line 6- 7 CNP change caused by corrosion

2 4

Painting RAL 7045 (Grey) M2 8.64

3

REPLACE CNP NO : 2

CNP 100 x 50 x 20 x2 Kg 97.60 1 5

4 EL. 18.050 / Line 7- 8 CNP change caused by corrosion FLAT BAR 30 x 3 Kg 7.20
4

3 2 4

Painting RAL 7045 (Grey) M2 11.52

3

REPLACE CNP NO : 3.4.5

1 5
CNP 100 x 50 x 20 x2 Kg 48.80

5 EL. 18.050 / Line 8- 9 CNP change caused by corrosion FLAT BAR 30 x 3 Kg 7.20 4
3 2 4

Painting RAL 7045 (Grey) M2 5.76

3

REPLACE CNP NO : 3.4

1 5
CNP 100 x 50 x 20 x2 Kg 73.20

6 EL. 18.050 / Line 9- 10 CNP change caused by corrosion

2 4

Painting RAL 7045 (Grey) M2 8.64

3
3

REPLACE CNP NO : 3

CNP 100 x 50 x 20 x2 Kg 73.20 1 5

7 EL. 18.050 / Line 10 - 11 CNP change caused by corrosion FLAT BAR 30 x 3 Kg 7.20
3
2 4

Painting RAL 7045 (Grey) M2 8.64

3

REPLACE CNP NO : 3.4

1 5

CNP 100 x 50 x 20 x2 Kg 73.20

2
8 EL. 18.050 / Line 11 - 12 CNP change caused by corrosion
3
2 4

Painting RAL 7045 (Grey) M2 8.64

3

REPLACE CNP NO : 2.3

GRAND TOTAL Kg 471.37

 ADDITIONAL WORK El.27.290 (axis C)
PT. ASPEK KUMBONG - CILEUNGSI, BOGOR Date : 21-Jun-21

CLADDING WALL Rev. : 0

DESCRIPTION MATERIAL EVIDENCE - PHOTOS

NO REMARK
AREA ADDITIONAL WORK ITEM SPEC UNIT QTY BEFORE AFTER

CNP 125 x 50 x 20 x 2.3 Kg 195.20

1 EL. 27.290 / Line 7- 8 Cladding Wall Axis C elv.27.290 (6m x 16m)

Cladding ex Utomodek M2 96.00

GRAND TOTAL REPLACE CNP 125 Kg 195.20

GRAND TOTAL CLADDDING AREA m2 96.00

 ADDITIONAL WORK elv. 11.840 (axis A)
PT. ASPEK KUMBONG - CILEUNGSI, BOGOR Date : 21-Jun-21

CLADDING WALL Rev. : 0

DESCRIPTION MATERIAL EVIDENCE - PHOTOS

NO REMARK
AREA ADDITIONAL WORK ITEM SPEC UNIT QTY BEFORE AFTER

CNP 125 x 50 x 20 x2 Kg 146.40

2

3
1 EL. 11.840 / Line 1 - 2 CNP change and Re Install Cladding

Painting RAL 7045 (Grey) M2 19.08

5

REPLACE CNP NO : 1,2,3,4,5,6

CNP 125 x 50 x 20 x2 Kg 146.40

2

3
2 EL. 11.840 / Line 2 - 3 CNP change and Re Install Cladding

Painting RAL 7045 (Grey) M2 19.08

5

REPLACE CNP NO : 1,2,3,4,5,6

CNP 125 x 50 x 20 x2 Kg 146.40

2

3
3 EL. 11.840 / Line 3 - 4 CNP change and Re Install Cladding

Painting RAL 7045 (Grey) M2 19.08

5

REPLACE CNP NO : 1,2,3,4,5,6

CNP 125 x 50 x 20 x2 Kg 146.40

2

3
4 EL. 11.840 / Line 6 - 7 CNP change and Re Install Cladding

Painting RAL 7045 (Grey) M2 19.08

5

REPLACE CNP NO : 1,2,3,4,5,6

CNP 125 x 50 x 20 x2 Kg 146.40

2

3
5 EL. 11.840 / Line 7 - 8 CNP change and Re Install Cladding

Painting RAL 7045 (Grey) M2 19.08

5

REPLACE CNP NO : 1,2,3,4,5,6

CNP 125 x 50 x 20 x2 Kg 146.40

2

3
6 EL. 11.840 / Line 8 - 9 CNP change and Re Install Cladding

Painting RAL 7045 (Grey) M2 19.08

5

REPLACE CNP NO : 1,2,3,4,5,6

CNP 125 x 50 x 20 x2 Kg 146.40

2

3
7 EL. 11.840 / Line 9 - 10 CNP change and Re Install Cladding

Painting RAL 7045 (Grey) M2 19.08

5

REPLACE CNP NO : 1,2,3,4,5,6

CNP 125 x 50 x 20 x2 Kg 146.40

2

3
8 EL. 11.840 / Line 10- 11 CNP change and Re Install Cladding

Painting RAL 7045 (Grey) M2 19.08

5

REPLACE CNP NO : 1,2,3,4,5,6

CNP 125 x 50 x 20 x2 Kg 122.00

2

3
9 EL. 11.840 / Line 11- 12 CNP change and Re Install Cladding

Painting RAL 7045 (Grey) M2 15.90

5

REPLACE CNP NO : 1,2,3,4,5

GRAND TOTAL CNP 125 Kg 1293.20

GRAND TOTAL CLADDING AREA m2 270.00

 ADDITIONAL WORK elv. 11.840 (axis A)
PT. ASPEK KUMBONG - CILEUNGSI, BOGOR Date : 21-Jun-21

CLADDING WALL Rev. : 0

DESCRIPTION MATERIAL EVIDENCE - PHOTOS

NO REMARK
AREA ADDITIONAL WORK ITEM UNIT QTY BEFORE AFTER

Pipe Pvc D 6 Inch 95.00 m'

Socket PVC D 6 Inch 5.00 Pcs

Elbow PVC D 6 Inch 10.00 Pcs

Glue ex. Vinilon 14.00 Can

Brick 250.00 Pcs

Install Pvc Pipe

Concrete Slab EL. Dia. 6 Inch
1
11.840 / Line 1 - 12 complete with
Accessories

Mortar MU 301 20.00 Bag

Pipe Clamp 50.00 Pcs

 A. PRICE BREAK DOWN
Project : CLADDING WALL AND ROOF GUTTER REPAIR REV. 01
Client : PT. ASPEX KUMBONG Date 21-Jun-21
Location : CILEUNGSI, BOGOR - WEST JAVA Unit idr

UNIT RATE AMOUNT

NO WORKS ITEM QTY UNIT REMARK
MATERIAL LABOUR EQUIPMENT TOTAL MATERIAL LABOUR EQUIPMENT TOTAL
Mobdemob & Preparation works 1 LS 18,000,000 8,000,000 26,000,000 18,000,000 8,000,000 26,000,000

1 Replacement of Roof gutter & flashing elv. 18.050 (ax

66M' 64,377,000
1 Cladding Repair 66 m Included 33,750 33,750 Included 2,227,500 - 2,227,500
2 Roof Gutter Dismantling 66 m Included 33,750 33,750 Included 2,227,500 - 2,227,500
3 Roof Gutter Installation 66 m Included 41,250 41,250 Included 2,722,500 - 2,722,500
4 Boom rental lift 20m 1 month N/A - 57,200,000 57,200,000 N/A - 57,200,000 57,200,000
- - - - -
2 Replacement of Cladding Wall elv. 11.840 - 27.290 (a24MX16M - - - - 105,230,000
1 Cladding Wall Dismantling 288 m2 Included 49,375 49,375 Included 14,220,000 - 14,220,000
2 Cladding Wall Installation 288 m2 Included 53,125 53,125 Included 15,300,000 - 15,300,000
3 Scaffolding Installation and Dismantling 1152 m3 28,846 33,750 62,596 33,230,136 38,880,000 - 72,110,136
4 Installation of temporary sheet / terpal 288 m2 Included 12,500 12,500 Included 3,600,000 - 3,600,000
- - - - -
3 Replacement of gutter & flashing elv. 27.290 (axis C)66M' - - - - 133,535,000
1 Cladding Repair 66 m Included 33,750 33,750 Included 2,227,500 - 2,227,500
2 Roof Gutter Dismantling 66 m Included 33,750 33,750 Included 2,227,500 - 2,227,500
3 Roof Gutter Installation 66 m Included 43,750 43,750 Included 2,887,500 - 2,887,500
4 Scaffolding Installation and Dismantling 2016 m3 28,846 33,750 62,596 58,152,739 68,040,000 - 126,192,739
- - - - -
4 Replacement of Cladding Wall elv. 11.840 (axis A) 12MX6M - - - - 22,860,000
1 Cladding Wall Dismantling 72 m2 Included 49,375 49,375 Included 3,555,000 - 3,555,000
2 Cladding Wall Installation 72 m2 Included 53,125 53,125 Included 3,825,000 - 3,825,000
3 Installation of temporary sheet / terpal 72 m2 Included 12,500 12,500 Included 900,000 - 900,000
4 Scaffolding Installation and Dismantling 432 m3 Included 33,750 33,750 Included 14,580,000 - 14,580,000
- - - - -
5 Replacement of top cover flashing elv. 11.840 - 6.000
66M' - - - - 85,720,000
1 Top Cover Flashing dismantling 66 m Included 33,750 33,750 Included 2,227,500 - 2,227,500
2 Top Cover Flashing installation 66 m Included 41,250 41,250 Included 2,722,500 - 2,722,500
3 Installation of temporary sheet / terpal 132 m2 Included 12,500 12,500 Included 1,650,000 - 1,650,000
4 Scaffolding Installation and Dismantling 2344.32 m3 Included 33,750 33,750 Included 79,120,800 - 79,120,800
-
TOTAL ERECTION COST (1) 91,382,875 281,140,800 65,200,000 437,722,000
6 Material Cost 66M' - - - -
1 Besi Plat Strip 3mm x 30mm - 6m 26 btg 91,263 91,263 2,372,826 - 2,372,826
2 CNP 125x x5050x x6mm
Siku 50 20 x -2.3
6m- 6m 87 btg 456,313 456,313 39,699,198 - 39,699,198
3 (assume) 50 btg 247,713 247,713 12,385,628 - 12,385,628
4 Perforated Cladding 503 m2 156,450 156,450 78,694,370 - 78,694,370
5 Zincalume Sheet (Roll) - Flat 243.6258 m' 91,263 91,263 22,233,905 - 22,233,905
6 STEEL PAINT (PRIMER) 37.52925 liter 70,403 70,403 2,642,154 - 2,642,154
7 STEEL PAINT (TOP COAT) 37.52925 liter 80,833 80,833 3,033,584 - 3,033,584
8 THINNER 6.998063 liter 26,075 26,075 182,475 - 182,475
9 Sagrod 12 mm L:1.2m 154 Pcs 39,113 39,113 6,023,327 - 6,023,327
10 Aquaproof 20 Kg 65,188 65,188 1,303,750 - 1,303,750
11 Sealant 40 Tube 65,188 65,188 2,607,501 - 2,607,501
12 Baut untuk CNP 193.6 pcs 6,910 6,910 1,337,752 - 1,337,752
13 Baut Roof / Sekrup Roofing M5 x 50 16.28 Box 143,413 143,413 2,334,756 - 2,334,756
14 Paku Rivet 4mm 2 Box 45,631 45,631 91,263 - 91,263
15 Dynabolt 8x40 138.6 pcs 1,956 1,956 271,050 - 271,050
16 Mata Gerinda, Bor, & Other 1 ls 2,607,501 2,607,501 2,607,501 - 2,607,501
17 Kawat Las 20 kg 52,150 52,150 1,043,000 - 1,043,000
18 Temporary Plastic Sheet / Terpal & Acc. 1296 m2 22,164 22,164 28,724,227 - 28,724,227

MATERIAL COST (2) 207,588,000 - - 207,588,000

TOTAL (3)=(1)+(2) 298,970,875 281,140,800 65,200,000 645,310,000
 1.05
u/r total
Pipe Pvc D 6 Inch 18 Lgh 302,260.00 5,440,680.00
Socket PVC D 6 Inch 5 Pcs 32,351.00 161,755.00
Elbow PVC D 6 Inch 10 Pcs 74,894.90 748,949.00
Glue ex. Vinilon 14 Can 38,244.00 535,416.00
6,886,800.00
amount
317,373.00
33,968.55
78,639.65
40,156.20
7,231,140.00