PT.

GLOBAL UTAMA ABADI

Ruko Spring Utara No.47 Gading Serpong
Tangerang - Banten 15332
Telp: 021 2987 1523

QUOTATION (2개동 공사 컨셉)

MAINCONTRATOR : PT.COSMAX INDONESIA QUOTATION NO :

PROJECT NAME : NEW BULING WEREHOUSE CONTACT PERSON : JUSTINE.LEE(LEE SUNG GI)
ATTANTION TO : 황 경운 팀장님 CONTACT NO : +62 82170476727

SUBMIT DATE : MAR.3.23 SCOPE OF WORK : 창고 신축 공사

Currency : Rp.

MATERIAL LABOUR EXPENSES

NO. DESCRIPTION AMOUNT REMARK
AMOUNT AMOUNT AMOUNT

1 SANDWICH PANEL WORK 4,889,043,090 1,261,653,897 307,534,849 6,458,231,836

TOTAL- I 4,889,043,090 1,261,653,897 307,534,849 6,458,231,836

SAFETY COST 64,582,318

INDIRECT COST

DISCOUNT

TOTAL- II 6,522,814,155

TERMS AND CONDITIONS

- DP 30%, REMAINNING 70% MONTHLY PROGRESS PAYMENT
- PPN EXCLUDED
- PPH INCLUDED
- ELECTRICITY AND WATER EXCLUDED
- DELIVERY INCLUDED
- KULI(RW, RT, KARANGTARUNA, PEREMAN) EXCLUDED
- HEAVY EQIPMENT INCLUDED
 COST BREAK DOWN (건축공사)
Currency : Rp.

MATERIAL LABOR EXPENSES TOTAL

NO. DESCRIPTION SPECIFICATION UNIT Q'TY UNIT AMOUNT UNIT AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT NOTE

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

SANDWICH PANEL WORK

1 COSMAX NEW WEREHOUSE

1.1 Roof Work

1.1.1 Roof Panel Glasswool THK100mm m2 9,489.22

1.1.2 Accessories Roof Panel Glasswool THK100mm m2 9,489.22 65,000 616,799,300 25,000 237,230,500 4,500 42,701,490 94,500 896,731,290

1.1.3 Roof Panel Glasswool THK70mm m2 991.15

1.1.4 Accessories Roof Panel Glasswool THK70mm m2 991.15 63,000 62,442,450 25,000 24,778,750 4,400 4,361,060 92,400 91,582,260

1.1.5 Gutter Fiberglass 2T + Accessories m1 438.45

1.1.6 Flashing Colorbond Steel 0.5 m1 1,243.50

1.1.7 Support Gutter Plate Strip 30x1200x3T set 2,487.00

SUB TOTAL 679,241,750 50,000 262,009,250 8,900 47,062,550 186,900 988,313,550

1.2 Wall Work

1.2.1 Glaswool Panel Exterior THK100mm m2 11850.63 - - - - - - -

1.2.2 Accessories Roof Panel Glasswool THK100mm m2 9,489.22 25,000 237,230,500 20,000 189,784,400 2,250 21,350,745 47,250 448,365,645

1.2.3 Interior Exposed Glasswool Panel THK100mm m2 15650.73 - - - - - - -

1.2.4 Accessories Roof Panel Glasswool THK100mm m2 9,489.22 15,000 142,338,300 15,000 142,338,300 1,500 14,233,830 31,500 298,910,430

1.2.5 Gypsump Board + Interior Paint THK100 (Inc. Stud) m2 421.80 350,000 147,630,000 105,000 44,289,000 22,750 9,595,950 477,750 201,514,950

1.2.6 ALC Block THK100mm + Plaster + Interior Paint (white) m2 459.24 125,000 57,405,000 75,000 34,443,000 10,000 4,592,400 210,000 96,440,400

1.2.7 Polyurethane Panel Exposed m2 183.90 - - - - - - -

1.2.8 Accessories Polyurethane panel m2 183.90 25,000 4,597,500 20,000 3,678,000 2,250 413,775 47,250 8,689,275

1.2.9 Ceramic Tile 200x400mm m2 121.21 160,000 19,394,080 45,000 5,454,585 10,250 1,242,433 215,250 26,091,098

SUB TOTAL 608,595,380 419,987,285 51,429,133 1,080,011,798

1.3 Floor Work

1.3.1 Homogeneous Tile 600x600mm m2 439.97 240,000 105,593,760 55,000 24,198,570 14,750 6,489,617 309,750 136,281,947

1.3.2 Ceramic Tile Non-Suppery 200x200mm m2 72.13 140,000 10,098,200 35,000 2,524,550 8,750 631,138 183,750 13,253,888

1.3.3 Floor Hardener 5kg/m2 m2 2411.68 65,000 156,759,200 19,500 47,027,760 4,225 10,189,348 88,725 213,976,308

1.3.4 Ceramic Tile Motif Terazzo Non-Suppery m2 180.00 235,000 42,300,000 70,500 12,690,000 15,275 2,749,500 320,775 57,739,500

1.3.5 Polishing m3 17,875 160,000 2,860,000,000 24,000 429,000,000 9,200 164,450,000 193,200 3,453,450,000

SUB TOTAL 3,174,751,160 515,440,880 184,509,602 3,874,701,642

1.4 Ceiling Work

1.4.1 Gypsump Board THK9mm m2 577.52 140,000 80,852,800 42,000 24,255,840 9,100 5,255,432 191,100 110,364,072

1.4.2 Calcium Silicate Board (toilet) THK8mm m2 75.50 200,000 15,100,000 60,000 4,530,000 13,000 981,500 273,000 20,611,500

SUB TOTAL 95,952,800 28,785,840 6,236,932 130,975,572

1.5 Toilet Work

1.5.1 Partition Cubicle m2 71.28 1,650,000 117,612,000 165,000 11,761,200 90,750 6,468,660 1,905,750 135,841,860

1.5.2 Urinal Screen W:400*H1000 EA 12.00 850,000 10,200,000 85,000 1,020,000 46,750 561,000 981,750 11,781,000

1.5.3 Mirror W:600*H1200 EA 4.00 967,000 3,868,000 145,050 580,200 55,603 222,410 1,167,653 4,670,610

SUB TOTAL 131,680,000 13,361,400 7,252,070 152,293,470

1.1 1st FLOOR SANITARY

1.1.1 Double Block Closet + Acc's TOTO CW421J/SW420JP ea 6.00 3,500,000 21,000,000 388,500 2,331,000 194,425 1,166,550 4,082,925 24,497,550

1.1.2 Jet Washer TOTO THX20NB ea 6.00 280,000 1,680,000 31,080 186,480 15,554 93,324 326,634 1,959,804

1.1.3 Paper Holder TOTO TX720ARCB ea 6.00 370,000 2,220,000 41,070 246,420 20,554 123,321 431,624 2,589,741

1.1.4 Wall Hung Lavatory 1760x600 Marmer 2cm ea 2.00 7,500,000 15,000,000 832,500 1,665,000 416,625 833,250 8,749,125 17,498,250

1.1.5 Soap Holder TOTO TX706AC, Stainless & Glass ea 2.00 100,000 200,000 11,100 22,200 5,555 11,110 116,655 233,310

1.1.6 Floor Drain TOTO TX1DBV1 ea 8.00 380,000 3,040,000 42,180 337,440 21,109 168,872 443,289 3,546,312

1.1.7 FRP Septick Tank 5000 Liter, Oval Horizontal ea 2.00 21,000,000 42,000,000 2,331,000 4,662,000 1,166,550 2,333,100 24,497,550 48,995,100

1.1.8 Plumbing PVC Pipe ls 1.00 12,771,000 12,771,000 1,417,581 1,417,581 709,429 709,429 14,898,010 14,898,010

1.1.9 Ceiling Exhauss Fan + Al' Flex Ducting C-Exhauss Panasonic 4" ea 2.00 750,000 1,500,000 83,250 166,500 41,663 83,325 874,913 1,749,825

SUB TOTAL 99,411,000 11,034,621 5,522,281 115,967,902

1.2 2st FLOOR SANITARY

1.1.1 Double Block Closet + Acc's TOTO CW421J/SW420JP ea 6.00 3,500,000 21,000,000 388,500 2,331,000 194,425 1,166,550 4,082,925 24,497,550

1.1.2 Jet Washer TOTO THX20NB ea 6.00 280,000 1,680,000 31,080 186,480 15,554 93,324 326,634 1,959,804

1.1.3 Paper Holder TOTO TX720ARCB ea 6.00 370,000 2,220,000 41,070 246,420 20,554 123,321 431,624 2,589,741

1.1.4 Wall Hung Lavatory 1760x600 Marmer 2cm ea 2.00 7,500,000 15,000,000 832,500 1,665,000 416,625 833,250 8,749,125 17,498,250

1.1.5 Soap Holder TOTO TX706AC, Stainless & Glass ea 2.00 100,000 200,000 11,100 22,200 5,555 11,110 116,655 233,310

1.1.6 Floor Drain TOTO TX1DBV1 ea 8.00 380,000 3,040,000 42,180 337,440 21,109 168,872 443,289 3,546,312

1.1.7 FRP Septick Tank 5000 Liter, Oval Horizontal ea 2.00 21,000,000 42,000,000 2,331,000 4,662,000 1,166,550 2,333,100 24,497,550 48,995,100

1.1.8 Plumbing PVC Pipe ls 1.00 12,771,000 12,771,000 1,417,581 1,417,581 709,429 709,429 14,898,010 14,898,010

1.1.9 Ceiling Exhauss Fan + Al' Flex Ducting C-Exhauss Panasonic 4" ea 2.00 750,000 1,500,000 83,250 166,500 41,663 83,325 874,913 1,749,825

SUB TOTAL 99,411,000 11,034,621 5,522,281 115,967,902

TOTAL 4,889,043,090 1,261,653,897 307,534,849 6,458,231,836