MANPOWER COSTING
GRAND OUTLET BALI PROJECT
KURA-KURA SERANGAN - BALI
BUILDING D
AREA
NO PIC
WORK ITEM
BQ Vol Unit UNIT PRICE UNIT PRICE TOTAL ENGINEER
1,2 Roof Structure and Coverings
Clay tile roofing including insulations, flashing and gutter
Building D 1.643,0 m2 Rp 20.000,00 Rp 24.000,00 Rp 39.432.000,00
Fascia ACP size 230mm wide 277,2 m Rp 35.000,00 Rp 42.000,00 Rp 11.643.450,00
1,3 Sheltered Canopies and Corridors
Finishes corridor level ground Floor include site works
Sheltered Canopy and Corridors level 2
Asphalt shingle roofing canopy finishes
Supply and Installation
Building D 314,0 m2 Rp 25.000,00 Rp 30.000,00 Rp 9.420.000,00
Alumunium U- Channel powder Coated groove 270,5 m Rp 20.000,00 Rp 24.000,00 Rp 6.492.000,00
Calcium silicate board with paint finish (EP-7) 170,0 m2 Rp 35.000,00 Rp 42.000,00 Rp 7.140.000,00
Composite ceiling panel with timber look finish (WPC) - 532,0 m2
Change to calsium Silicate Board with timber look (CS-1)
Rp 35.000,00 Rp 42.000,00 Rp 22.344.000,00
Ditto to cove lighting drop 78,5 m Rp 35.000,00 Rp 42.000,00 Rp 3.297.000,00
Calsium cilicate board with timber look (CS-1) 225,1 m2 Rp 35.000,00 Rp 42.000,00 Rp 9.452.100,00
Combine Homogeneous tile (HT-4) and pebblewashed
Supply and Installation for HT 668,9 m2 Rp 45.000,00 Rp 54.000,00 Rp 36.120.600,00
1,4 Stairs
Stair #1,#2,#3,#4,#5,#6,#7,#8,#9,#10,#11and #12
Finishes
Room floor finishes Exposed Concrete 19,8 m2 Rp 30.000,00 Rp 36.000,00 Rp 712.800,00
Ditto, but to landing 20,9 m2 Rp 30.000,00 Rp 36.000,00 Rp 752.400,00
Ditto, but to tread 300mm wide 84,8 m Rp 30.000,00 Rp 36.000,00 Rp 3.052.800,00
Ditto, but to 175mm high 84,8 m Rp 30.000,00 Rp 36.000,00 Rp 3.052.800,00
Paint with skim coat to stair soffit 38,0 m2 Rp 30.000,00 Rp 36.000,00 Rp 1.369.440,00
Paint finsih to stair's room wall 239,1 m2 Rp 30.000,00 Rp 36.000,00 Rp 8.608.320,00
1,5 External Envelope
Celcon blockwork walls, 100mm thick with practical columns
Ground Floor
Building D 1.033,0 m2 Rp 40.000,00 Rp 48.000,00 Rp 49.584.000,00
Level 2
Building D 1.028,0 m2 Rp 40.000,00 Rp 48.000,00 Rp 49.344.000,00
Joint Sealant on the Blockwall base on drawing AM-7103 2.061,0 m2 Rp 15.000,00 Rp 18.000,00 Rp 37.098.000,00
Insulation (glasswool and rockwool spray)
Alumunium Composite panel at the ground floor alfresco 323,0 m2 Rp 35.000,00 Rp 42.000,00 Rp 13.566.000,00
Façade Works
Balinese brick, 45 mm thick in expose finish (EW-1-01-01, EW-2- 292,0 m2 Rp 125.000,00 Rp 150.000,00 Rp 43.800.000,00
Synthetic Rattan panel in brown colour (FA-1, FA-2,FA-3)
Ditto, but in dark gray colour (FA-4)
- Supply and Installation 45,6 m2 Rp 25.000,00 Rp 30.000,00 Rp 1.366.500,00
Ditto, but in dark beige colour in steel frame (FA-5)
- Supply and Installation 45,6 m2 Rp 25.000,00 Rp 30.000,00 Rp 1.366.500,00
Textured paint in brownish red colour to match proposed brick 103,1 m2 Rp 35.000,00 Rp 42.000,00 Rp 4.330.200,00
Ditto, but in beige colour (EW-2-03-01) 90,2 m2 Rp 25.000,00 Rp 30.000,00 Rp 2.706.000,00
Textured paint to parapet walls 107,5 m2 Rp 35.000,00 Rp 42.000,00 Rp 4.515.000,00
Alumunium chopping on top 179,1 m Rp 25.000,00 Rp 30.000,00 Rp 5.373.000,00
Texture paint finish on RC (CO-1) to column 233,9 m2 Rp 35.000,00 Rp 42.000,00 Rp 9.825.060,00
Plaster Works 625,8 m2 Rp 25.000,00 Rp 30.000,00 Rp 18.774.900,00
Balinese brick facade (FA-C-01-01) 106,0 m2 Rp 25.000,00 Rp 30.000,00 Rp 3.180.000,00
GRC box-up/beam in selected textured paint finish 1350mm high 180,0 m Rp 25.000,00 Rp 30.000,00 Rp 5.400.000,00
Timber look alike aluminium louvers (FA-C-02-01)
- Supply and Installation 48,5 m2 Rp 125.000,00 Rp 150.000,00 Rp 7.275.000,00
2,1 Interior Partitions
Celcon blockwork walls, 100mm thick with practical columns
Ditto, but to Retail and F&B area
Ground Floor
Building D 742,0 m2 Rp 40.000,00 Rp 48.000,00 Rp 35.616.000,00
Level 2
Building D 1.023,0 m2 Rp 40.000,00 Rp 48.000,00 Rp 49.104.000,00
Gypsum board for Gewel include the frame to tenant wall 189,4 m2 Rp 65.000,00 Rp 78.000,00 Rp 14.776.320,00
2,3 Architectural Finishes
Retail area
Walls:
Plasterworks (paint finishes by tenant)
Ground Floor
Building D 2.150,0 m2 Rp 25.000,00 Rp 30.000,00 Rp 64.500.000,00
Level 2
Building D 2.303,0 m2 Rp 25.000,00 Rp 30.000,00 Rp 69.090.000,00
Ceilings:
Bare ceiling concrete finish
Ground Floor
Building D 2.464,0 m2 Rp 35.000,00 Rp 42.000,00 Rp 103.488.000,00
Level 2
Building D 1.800,0 m2 Rp 35.000,00 Rp 42.000,00 Rp 75.600.000,00
Alfresco decks level level 2
Floors:
Homogeneous tile HT-4PB
- Supply and Installation 835,0 m2 Rp 45.000,00 Rp 54.000,00 Rp 45.090.000,00
Back of House and Common area
Ceiling Finish:
EP with Skimcoat On Exposed concrete - C12
Ground Floor
- Fire Stair 29,3 m2 Rp 25.000,00 Rp 30.000,00 Rp 879.000,00
Glass wool board with Thermal Conductivity 0.038, density
40 incombustible / Rockwool Spray with Thermal Conductivity
0.040, density 30 incombustible as shown at drawing AM-
7123
Level 3
Building D 587,0 m2 Rp 20.000,00 Rp 24.000,00 Rp 14.088.000,00
Wall Finish:
Celcon blockwork walls to backwall of urinoir and toilet, 300 m2
2,0
mm thick Rp 80.000,00 Rp 96.000,00 Rp 187.200,00
Plasterworks bare finish
Ground Floor
- Fire Stair, FSL, SSL 103,2 m2 Rp 45.000,00 Rp 54.000,00 Rp 5.572.800,00
Level 2
- Fire Stair, FSL, SSL 103,2 m2 Rp 45.000,00 Rp 54.000,00 Rp 5.572.800,00
External paint-G on cement plaster
Ground Floor
- Fire Stair, FSL, SSL 103,2 m2 Rp 30.000,00 Rp 36.000,00 Rp 3.715.200,00
Level 2
- Service Lift/Stair 103,2 m2 Rp 30.000,00 Rp 36.000,00 Rp 3.715.200,00
- Fire Stair, FSL, SSL 103,2 m2 Rp 30.000,00 Rp 36.000,00 Rp 3.715.200,00
Skirting 100 mm high:
Homogenous tile
Level 2
- Visitor Corridor 21,9 m Rp 45.000,00 Rp 54.000,00 Rp 1.182.600,00
- Alfresco Deck 28,6 m Rp 45.000,00 Rp 54.000,00 Rp 1.546.560,00
TOTAL Rp 917.832.750,00