PRICE SUMMARY

OWNER : PT NADAYU MARSAR INDONESIA

PROJECT : EPC OF TRANSMART & IBIS HOTEL PEKAN BARU

PRICE
NO. DESCRIPTION REMARKS
IDR

I DIRECT COST (SITE WORKS) Rp. 296,991,750,402.81- (A)

II INDERECT COST Rp. 27,610,174,875.78- (B)

III SUB TOTAL (INDEKS A+B) Rp. 324,601,925,278.59- (C)

IV CONTINGENCY 10% X INDEKS C Rp 32,460,192,527.86 (D)

VII TOTAL (INDEKS C+D) Rp. 357,062,117,806.45- (E)

VIII PEMBULATAN (DARI INDEKS G) Rp. 357,062,117,000.00- (F)

Note :
Price not included VAT 10%

Jakarta, 07 September 2016

PT. WOOLU SARANA TEKNIK

Yanuar Alamsyah
Director
 SUMMARY OF BID PRICE
PROJECT : EPC PROJECT TRANS MART BUILDING AND HOTEL
LOCATION : JALAN JENDRAL SUDIRMAN 369 PEKAN BARU
YEAR : 2016-2018

BRIEF UNIT PRICE TOTAL

NO. DESCRIPTION UNIT Q'TY REMARKS
SPECIFICATION (IDR) (IDR)
DIRECT COST / SITE WORKS
1 EARTH WORKS
Excavation, Retaining System, Material filling,
1-1 m3 33,688.20 135,461.14 4,563,442,092.81
disposal and Compaction
Sub Total 1 4,563,442,092.81

2 SUB STRUCTURE
2.1 Foundation, pile cap, and diagframa wall m2 37,115.13 996,473.59 36,984,246,750.00
Sub Total 2 36,984,246,750.00

3 UPPER STRUCTURE AND ARCHITECTURAL

3.1 TRANSMART
3.1.1 3rd Ground Parking Base EL. -10,00M m2 - 1,848,000.00 -
3.1.2 2rd Ground Parking Base EL. - 7,00M m2 4,812.60 1,863,000.00 8,965,873,800.00
3.1.3 1st Ground Parking Base EL. - 4,00M m2 4,812.60 1,879,000.00 9,042,875,400.00
3.1.4 1st Ground Floor EL. ± 0,00M m2 4,961.85 1,895,000.00 9,402,705,750.00
3.1.5 2rd Ground Floor EL. + 2,50M m2 807.90 1,911,000.00 1,543,896,900.00 Motor cycle Park
3.1.6 1st Floor EL. + 5,00M m2 4,417.93 1,927,000.00 8,513,351,110.00
3.1.7 2rd Floor EL. +10,00M m2 4,417.93 1,943,000.00 8,584,037,990.00
3.1.8 3rd Floor EL. +15,00M m2 4,001.89 1,958,000.00 7,835,700,620.00
3.1.9 MEZZANINE Floor EL. +21,00M m2 1,230.64 1,977,000.00 2,432,975,280.00

3.2 HOTEL
3.2.1 4th Floor EL. +25,00M m2 1,417.59 1,848,000.00 2,619,706,320.00 Facilities Building
3.2.2 5th Floor EL. +29,00M m2 779.39 1,863,000.00 1,452,003,570.00 Facilities Building
3.2.5 6th Floor EL. +32,50M m2 779.39 1,879,000.00 1,464,473,810.00 Hotel Ibis
3.2.6 7th Floor EL. +36,00M m2 779.39 1,895,000.00 1,476,944,050.00 Hotel Ibis
3.2.7 8th Floor EL. +39,50M m2 779.39 1,911,000.00 1,489,414,290.00 Hotel Ibis
3.2.8 9th Floor EL. +43,00M m2 779.39 1,927,000.00 1,501,884,530.00 Hotel Ibis
3.2.9 10h Floor EL. +46,50M m2 779.39 1,943,000.00 1,514,354,770.00 Hotel Ibis
3.2.10 ROOF TOP Floor EL. +52,50M m2 778.47 1,977,000.00 1,539,035,190.00 Roof Top

Sub Total 3 69,379,233,380.00

4 FINISHING WORKS
4.1 TRANSMART
4.1.1 3rd Ground Parking Base EL. -10,00M m2 - 1,667,000.00 -
4.1.2 2rd Ground Parking Base EL. - 7,00M m2 4,812.60 1,681,000.00 8,089,980,600.00
4.1.3 1st Ground Parking Base EL. - 4,00M m2 4,812.60 1,695,000.00 8,157,357,000.00
4.1.4 1st Ground Floor EL. ± 0,00M m2 4,961.85 1,709,000.00 8,479,801,650.00
4.1.5 2rd Ground Floor EL. + 2,50M m2 807.90 1,724,000.00 1,392,819,600.00 Motor cycle Park
4.1.6 1st Floor EL. + 5,00M m2 4,417.93 1,738,000.00 7,678,362,340.00
4.1.7 2rd Floor EL. +10,00M m2 4,417.93 1,752,000.00 7,740,213,360.00
4.1.8 3rd Floor EL. +15,00M m2 4,001.89 1,767,000.00 7,071,339,630.00
4.1.9 MEZZANINE Floor EL. +21,00M m2 1,230.64 1,783,000.00 2,194,231,120.00

4.2 HOTEL
4.2.1 4th Floor EL. +25,00M m2 1,417.59 1,682,000.00 2,384,386,380.00 Facilities Building
4.2.2 5th Floor EL. +29,00M m2 779.39 1,696,000.00 1,321,845,440.00 Facilities Building
4.2.5 6th Floor EL. +32,50M m2 779.39 1,710,000.00 1,332,756,900.00 Hotel Ibis
4.2.6 7th Floor EL. +36,00M m2 779.39 1,725,000.00 1,344,447,750.00 Hotel Ibis
4.2.7 8th Floor EL. +39,50M m2 779.39 1,739,000.00 1,355,359,210.00 Hotel Ibis
4.2.8 9th Floor EL. +43,00M m2 779.39 1,754,000.00 1,367,050,060.00 Hotel Ibis
4.2.9 10h Floor EL. +46,50M m2 779.39 1,768,000.00 1,377,961,520.00 Hotel Ibis
4.2.10 ROOF TOP Floor EL. +52,50M m2 778.47 1,782,000.00 1,387,233,540.00 Roof Top

Sub Total 4 62,675,146,100.00

5 MECHANICAL & ELECTRICAL WORKS

5.1 TRANSMART
5.1.1 3rd Ground Parking Base EL. -10,00M m2 - 1,263,000.00 -
5.1.2 2rd Ground Parking Base EL. - 7,00M m2 4,812.60 1,273,000.00 6,126,439,800.00
5.1.3 1st Ground Parking Base EL. - 4,00M m2 4,812.60 1,284,000.00 6,179,378,400.00
5.1.4 1st Ground Floor EL. ± 0,00M m2 4,961.85 1,295,000.00 6,425,595,750.00
5.1.5 2rd Ground Floor EL. + 2,50M m2 807.90 1,306,000.00 1,055,117,400.00 Motor cycle Park
5.1.6 1st Floor EL. + 5,00M m2 4,417.93 1,317,000.00 5,818,413,810.00
5.1.7 2rd Floor EL. +10,00M m2 4,417.93 1,327,000.00 5,862,593,110.00
5.1.8 3rd Floor EL. +15,00M m2 4,001.89 1,338,000.00 5,354,528,820.00
5.1.9 MEZZANINE Floor EL. +21,00M m2 1,230.64 1,351,000.00 1,662,594,640.00 -

5.2 HOTEL
5.2.1 4th Floor EL. +25,00M m2 1,417.59 1,263,000.00 1,790,416,170.00 Facilities Building
5.2.2 5th Floor EL. +29,00M m2 779.39 1,273,000.00 992,163,470.00 Facilities Building
5.2.5 6th Floor EL. +32,50M m2 779.39 1,778,000.00 1,385,755,420.00 Hotel Ibis
5.2.6 7th Floor EL. +36,00M m2 779.39 1,793,000.00 1,397,446,270.00 Hotel Ibis
5.2.7 8th Floor EL. +39,50M m2 779.39 1,808,000.00 1,409,137,120.00 Hotel Ibis
5.2.8 9th Floor EL. +43,00M m2 779.39 1,823,000.00 1,420,827,970.00 Hotel Ibis
5.2.9 10h Floor EL. +46,50M m2 779.39 1,838,000.00 1,432,518,820.00 Hotel Ibis
5.2.10 ROOF TOP Floor EL. +52,50M m2 778.47 1,853,000.00 1,442,504,910.00 Roof Top

Sub Total 5 49,755,431,880.00

6 INSTRUMENT, ELECTRONICAL AND RADIO WORKS

6.1 TRANSMART
6.1.1 3rd Ground Parking Base EL. -10,00M m2 - 936,000.00 -
6.1.2 2rd Ground Parking Base EL. - 7,00M m2 4,812.60 944,000.00 4,543,094,400.00
6.1.3 1st Ground Parking Base EL. - 4,00M m2 4,812.60 952,000.00 4,581,595,200.00
6.1.4 1st Ground Floor EL. ± 0,00M m2 4,961.85 960,000.00 4,763,376,000.00
6.1.5 2rd Ground Floor EL. + 2,50M m2 807.90 968,000.00 782,047,200.00 Motor cycle Park
6.1.6 1st Floor EL. + 5,00M m2 4,417.93 976,000.00 4,311,899,680.00
6.1.7 2rd Floor EL. +10,00M m2 4,417.93 984,000.00 4,347,243,120.00
6.1.8 3rd Floor EL. +15,00M m2 4,001.89 992,000.00 3,969,874,880.00
 6.1.9 MEZZANINE Floor EL. +21,00M m2 1,230.64 1,001,000.00 1,231,870,640.00

6.2 HOTEL
6.2.1 4th Floor EL. +25,00M m2 1,417.59 936,000.00 1,326,864,240.00 Facilities Building
6.2.2 5th Floor EL. +29,00M m2 779.39 944,000.00 735,744,160.00 Facilities Building
6.2.5 6th Floor EL. +32,50M m2 779.39 982,000.00 765,360,980.00 Hotel Ibis
6.2.6 7th Floor EL. +36,00M m2 779.39 990,000.00 771,596,100.00 Hotel Ibis
6.2.7 8th Floor EL. +39,50M m2 779.39 999,000.00 778,610,610.00 Hotel Ibis
6.2.8 9th Floor EL. +43,00M m2 779.39 1,007,000.00 784,845,730.00 Hotel Ibis
6.2.9 10h Floor EL. +46,50M m2 779.39 1,015,000.00 791,080,850.00 Hotel Ibis
6.2.10 ROOF TOP Floor EL. +52,50M m2 778.47 1,023,000.00 796,374,810.00 Roof Top

Sub Total 6 35,281,478,600.00

7 HVAC WORKS
7.1 TRANSMART
7.1.1 3rd Ground Parking Base EL. -10,00M m2 - 551,000.00 -
7.1.2 2rd Ground Parking Base EL. - 7,00M m2 4,812.60 555,000.00 2,670,993,000.00
7.1.3 1st Ground Parking Base EL. - 4,00M m2 4,812.60 560,000.00 2,695,056,000.00
7.1.4 1st Ground Floor EL. ± 0,00M m2 4,961.85 565,000.00 2,803,445,250.00
7.1.5 2rd Ground Floor EL. + 2,50M m2 807.90 570,000.00 460,503,000.00 Motor cycle Park
7.1.6 1st Floor EL. + 5,00M m2 4,417.93 574,000.00 2,535,891,820.00
7.1.7 2rd Floor EL. +10,00M m2 4,417.93 579,000.00 2,557,981,470.00
7.1.8 3rd Floor EL. +15,00M m2 4,001.89 584,000.00 2,337,103,760.00
7.1.9 MEZZANINE Floor EL. +21,00M m2 1,230.64 589,000.00 724,846,960.00

7.2 HOTEL
7.2.1 4th Floor EL. +25,00M m2 1,417.59 551,000.00 781,092,090.00 Facilities Building
7.2.2 5th Floor EL. +29,00M m2 779.39 555,000.00 432,561,450.00 Facilities Building
7.2.5 6th Floor EL. +32,50M m2 779.39 765,000.00 596,233,350.00 Hotel Ibis
7.2.6 7th Floor EL. +36,00M m2 779.39 771,000.00 600,909,690.00 Hotel Ibis
7.2.7 8th Floor EL. +39,50M m2 779.39 778,000.00 606,365,420.00 Hotel Ibis
7.2.8 9th Floor EL. +43,00M m2 779.39 784,000.00 611,041,760.00 Hotel Ibis
7.2.9 10h Floor EL. +46,50M m2 779.39 791,000.00 616,497,490.00 Hotel Ibis
7.2.10 ROOF TOP Floor EL. +52,50M m2 778.47 797,000.00 620,440,590.00 Roof Top

Sub Total 7 21,650,963,100.00

8 SUPPORT FACILITIES/EXTERNAL WORKS

Garden, Road, Walk
8.1 Support Building Way, parking, m2 37,115.13 450,000.00 16,701,808,500.00 Support Facilities
Fencing and etc
Sub Total 7 16,701,808,500.00

TOTAL DIRECT COST 296,991,750,402.81

Note : Price Excluded PPN 10 %

Price Value in IDR
 SUMMARY OF BID PRICE

PROJECT : EPC PROJECT TRANS MART BUILDING AND HOTEL

LOCATION : JALAN JENDRAL SUDIRMAN 369 PEKAN BARU
YEAR : 2016-2017

UNIT PRICE TOTAL

NO. DESCRIPTION UNIT Q'TY REMARKS
(IDR) (IDR)
INDIRECT COST
1 SITE MANAGEMENT & SUPERVISION
1-1 Site management & Supervision Lot 1.00 3,296,825,000.00 3,296,825,000.00
1-2 Site Administration Lot 1.00 1,713,054,000.00 1,713,054,000.00
1-3 Site QA/QC Lot 1.00 1,525,888,000.00 1,525,888,000.00
1-4 Others (site statutory License Registration etc.) Lot 1.00 840,000,000.00 840,000,000.00
Sub Total 1 7,375,767,000.00

2 INDERICT EQUIPMENT
2-1 Construction Plant & Equipment Lot 1.00 3,150,000,000.00 3,150,000,000.00
2-2 Testing QA/QC Equipment Lot 1.00 440,580,000.00 440,580,000.00
Sub Total 2 3,590,580,000.00

3 TEMPORARY FACILITIES
3-1 Site Manager Accommodation Lot 1.00 840,000,000.00 840,000,000.00
3-2 Construction Water & Power Reticulation (Electricity) Lot 1.00 6,115,200,000.00 6,115,200,000.00
3-3 Temporary Site Yard & Buildings Lot 1.00 440,580,000.00 440,580,000.00
Sub Total 3 7,395,780,000.00

4 INSURANCES, BONDS & WORK PERMITS

4.1 INSURANCES, BID BOND, PERFORMANCE BOND & WO Lot 1.00 756,000,000.00 756,000,000.00
Sub Total 4 756,000,000.00

5 ENGINEERING WORKS FOR CONSTRUCTION

5-1 Enggineering Sub struture and Uper Structure Lot 1.00 1,909,408,153.85 1,909,408,153.85
5-2 Engineering for Architectural Lot 1.00 1,274,257,269.23 1,274,257,269.23
5.3 Enggineering for Mechanical And Electrical Lot 1.00 1,646,735,423.08 1,646,735,423.08
5-4 Enggineering for HVAC Lot 1.00 1,290,943,153.85 1,290,943,153.85
Sub Total 3 6,121,344,000.00
 6 HSE (HEALTH,SAFETY,ENVIRONMENT)
6-1 HES supervisor & support staff Lot 1.00 723,292,500.00 723,292,500.00
6-2 Site safety Control (Includes PPE, signboards, house keepi Lot 1.00 361,646,250.00 361,646,250.00
6-3 Fire extinguisher Lot 1.00 325,481,625.00 325,481,625.00
6-4 First aid & Medical Services Lot 1.00 397,810,875.00 397,810,875.00
Sub Total 3 1,808,231,250.00

7 Mob-demob
7.1 Mob-demob Lot 1.00 562,472,625.78 562,472,625.78
Sub Total 3 562,472,625.78

TOTAL INDERECT COST 27,610,174,875.78

Note : Price Excluded PPN 10 %

Price Value in IDR
Komponen
Gedung
Negara
Pondasi
5% - 10%
Struktur
25% - 35%
Lantai
5% - 10%
Dinding
7% - 10%
Plafond
6% - 8%
Atap
8% - 10%
Utilitas
5% - 8%
Finishing
10% - 15%
ELEMENTAL COST ESTIMATE No. 01
TRANSMART & IBIS HOTEL project

GROSS AREA

TOTAL
AREA
No. FLOOR LEVEL GROSS DESCRIPTION
TRANSMART FASILITAS HOTEL AREA
A TRANSMART
01 LANTAI - BASEMENT ( B3 ) EL. -10,00M - - - -
02 LANTAI - BASEMENT ( B2 ) EL. - 7,00M 4,812.60 - - 4,812.60
03 LANTAI - BASEMENT ( B1 ) EL. - 4,00M 4,812.60 - - 4,812.60
04 LANTAI - GROUND FLOOR-1 EL. ± 0,00M 4,961.85 - - 4,961.85
05 LANTAI - GROUND FLOOR-2 EL. + 2,50M 807.90 - - 807.90 Motor cycle Park
06 LANTAI - 1 EL. + 5,00M 4,417.93 - - 4,417.93
07 LANTAI - 2 EL. +10,00M 4,417.93 - - 4,417.93
08 LANTAI - 3 EL. +15,00M 4,001.89 - - 4,001.89
09 LANTAI - MEZZANINE EL. +21,00M 1,230.64 - - 1,230.64

TRANSMART 29,463.34 - - 29,463.34

B HOTEL
11 LANTAI - 4 EL. +25,00M 1,417.59 - 1,417.59
12 LANTAI - 5 EL. +29,00M 779.39 - 779.39
13 LANTAI - 6 EL. +32,50M - 779.39 779.39
14 LANTAI - 7 EL. +36,00M - 779.39 779.39
15 LANTAI - 8 EL. +39,50M - 779.39 779.39
16 LANTAI - 9 EL. +43,00M - 779.39 779.39
17 LANTAI - 10 EL. +46,50M - 779.39 779.39
18 LANTAI - 11 EL. +50,00M - 779.39 779.39
19 LANTAI - ATAP EL. +52,50M 778.47 778.47

HOTEL 2,975.45 4,676.34 7,651.79

TOTAL 5,950.90 9,352.68 37,115.13 -

Catatan : - Belum termasuk pekerjaan luar