NO.

Warehouse Upgrade Civil Works

FG/RMPM WH Internal wall partition dismantling
Using Medium size Heavy Equipment wall breaker rental
Concrete Waste disposal and transportation 1 lot
RM/PM Existing office, laminar room, Label room Dismatling
Using Medium size Heavy Equipment wall breaker rental
RM/PM office Dismatling 4mx5m = 20sqm
Laminar room dismantling 3mx5x = 15sqm
Label room dismantling 13mx8m = 104sqm
Concrete Waste disposal and transportation 1 lot
Electrical works dismantling 1 lot
FG Existing office Dismantling
FG Office dismantling 9mx12m = 108sqm
Slabs Waste disposal and transportation 1 lot
Electrical works dismantling 1 lot

FG RM/PM Warehouse flooring damage floor patch up & pathways Floor elevation plastenin
Total floor area is 100m x 48m = 4800sqm
Floor damage patch up ( Estimated floor area to patch up is 50% x 4800 = 2400sqm (recommended fl
Floor elevation flatening and plastering 1lot ----sqm

RM/PM Warehouse New Installation for Office, Labor room, QA/Packaging inspection room,
Laminar room and Locker room (Use Gypsum double partition wall and ceiling)
New RM/PM Warehouse office with furniture and utility 6mx6m = 36sqm
New Label staging room with utility + 2unit 2hp airconditioning 17mx6m = 102sqm
New QA/Packaging Inspection room with utility = 3mx6m = 18sqm
New RM'S Inspection Laminar room with utility = 5mx6m = 30sqm
New Locker room with utility + 2unit ceiling fan = 2mx6m = 12sqm (one side of wall along battery ch
installed with brick wall)
New battery charger area with bund wall + 2unit 1.5hp exchust fan = 6mx6m = 36sqm
Others
New RM/PM Warehouse (Area: 7mx6m = 42sqm) office 2unit 1.5hp airconditioning with installation
New Label staging room (Area: 17mx6m = 102sqm) 2unit 2hp airconditioning with installation
RM/PM Forklift Battery Charger
Battery Charger relocation of power outlet and Cable pulling and termination) - sqm
Perfume room
New perfume room at DG WH = 3mx5m = 15sqm (Use Gypsume= double wall)
- Including explosion proof overhead lighting and swithch 2 x 40watts
- Explosion blow off celing

- Sliding door
- DX type air condioning 1.5hp

FG/PM/PM Warehouse driver rest area demolition and relocation/contruction of new canop
Canopy and flooring demolition and pave way reworking 1lot 5mx24m = 120sqm
Loading area canopy dismantling 1lot
Structure disposal and trabsporation 1lot
New canopy for driver rest area 6mx6m = 36sqm (Renovate existing Ex workshop)
Re-installation of canopy from HSE to PC pedetrian lane using old roofing and structure and new paint
Old Office toilet renovation
Toilet renovation at 1st floor 1lot 5mx5m = 25sqm
- New sink with accessories
- New Mirror
- New set of male/female T/B with fittings and accessories
- New male urinary sink
- New wall and floor tiles
- New ceiling
- New male/female doors with accessories
- Use existing exchaust fan

Warehouse wall plastering/Painting (Monas building side wall) and Roof air flow mesh proc
Wall plastering/painting at Monas sidewall L100MXh12m = 1200sqm
Roof air flow mesh protection repair 1lot
Including mesh materials

Hydrant Relocation
Hydrant relocation (4 position to relocate) and piping works 1lot
Fire brigade truck standby during taping works of (4 position of hyrant position to relocate) 1lot 1Fire t
3 set of 4" Kits Globe valve
Piping 4" size with bracket supports : Estimated pipe length at 3 length x 6m
Elbows and fittings per hydrant point 4pcs x 4outlet
Preparations and Safety requirements
Scaffolding
Safety harness
Duty Safety officer
Equipment/Material transportation
Manpower logistics
Testing and commissioning
Electrical as built drawings
Construction Drawings/As built drawings in PDF and CAD file

TO;

PT. RECKITT BENCKISER INDONESIA

Jalan Raya Narogong km 15 Cileungsi Bogor

Telp. 081 226 33 66 06

Attn. : Mr. Amit Bhattacharya Project Manager
Mr. Ariel Project Engineer
Mr. Andrianto Nugroho Project Engineer
Dear Sir,
Following to your request, we are pleased to submit the quotation as follows
Customer Name
: PT. RECKITT BENCKISER INDONESIA
Project Name
: WAREHOUSE UPGRADE
No

Description

WAREHOUSE UPGRADE

Total
Rounded

The condition :
1. Term of payment

Unit

Qty

Lot

* Progress payment
2. This quotation are Excluded V.A.T
3. Validation 3 week
We hope this quotation could meet your request and thank you for your attention

Yours faithfuliy

( Achadi )
0811-895926
(Mobile)
021-888 797 66 (Office)

Bks, 12 Nov 2016

382/MA-RBI/XI/16

Amount
( Rp )
2,775,356,689

2,775,356,689
2,775,000,000

NO.
A

E
1
a
b
c
d
e
f
f
g
h

i
j
k
2
a
b
c
d
e
f
f
g
h
i
j
k
3
a
b
c
d
e
f
f
g
h
i
4
a
b
c
d
e
f
f
g
h
i
5
a
b
c
d
e

f
f
g
h
i

6
a
b
a
b
c
d
e
f

F
1
a
b
a
d
e
f

J
1
a
b
c
d
e
f
g
h

H
1
b
c
d
2
3
4
5

a
b
c
d
e
f
g
I
a
b
c
e
f

g
h
i
j
k
l
J
1
2
3
4
5
6
K
1
2
3
4
5

L
1
2
3
4
5
M
1
2

Warehouse Upgrade Civil Works

FG/RMPM WH Internal wall partition dismantling --(Using Medium size Heavy Equipment wall br
- Dismantling mesh & frame
- Dismantling wall brick & plaster
- Dismantling double gypsum & frame
- Concrete Waste disposal and transportation 1 lot
- Safety Requirement as scaffolding, bluesheet, etc

RM/PM Existing office, laminar room, Label room Dismatling --(Using Medium size Heavy Equip
- RM/PM office Dismatling 4mx5m = 20sqm (include wall, ceiling, ceramic, electrical, door & window)
- Laminar room dismantling 3mx5x = 15sqm (include wall, ceiling, ceramic, electrical, door & window
- Label room dismantling 13mx8m = 104sqm (include wall, ceiling, ceramic, electrical, door & window
- Concrete Waste disposal and transportation 1 lot (include wall, ceiling, ceramic, electrical, door & wi
- Electrical works dismantling 1 lot
FG Existing office Dismantling
- FG Office dismantling 9mx12m = 108sqm (include wall, ceiling, ceramic, electrical, door & window)
- Plastering slab 3cm
- Slabs Waste disposal and transportation 1 lot
- Electrical works dismantling 1 lot

FG RM/PM Warehouse flooring damage floor patch up & pathways Floor elevation plastenin
Total floor area is 100m x 48m = 4800sqm
- Floor damage patch up ( Estimated floor area to patch up is 50% x 4800 = 2400sqm (recommended
a. Mob demob
b. Clean eksisting Epoxy
c. Floor elevation flatening use Ucrete MF t= 3 mm
d. Dismantle the porous concrete t= 3 mm about 10% x 4800= 480sqm
e. Mastertop 564 for porous concrete t= 3 mm about 10% x 4800= 480sqm

RM/PM Warehouse New Installation for Office, Labor room, QA/Packaging inspection room,
Laminar room and Locker room (Use Gypsum double partition wall and ceiling)
New RM/PM Warehouse Office 6mx6m = 36sqm
Single Door (Aluminium Frame)
Window 3 hole 1.5m x 1.5m (Aluminium Frame)
Doble Gypsum Wall h.4m include frame
Painting Wall
Ceiling
Painting
Ceramic Asia Tile
TL Lamp 2x40 with installation (Philips)
Stop Contact with installation

MCB
AC 1.5 PK Panasonic
Stop Contact AC
New Label staging room with utility + 2unit 2hp airconditioning 17mx6m = 102sqm
Sliding Door (Aluminium Frame)
Window 1 hole (Aluminium Frame)
Doble Gypsum Wall h.4m include frame
Painting Wall
Ceiling
Painting
Ceramic Asia Tile
TL Lamp 2x40 with installation (Philips)
Stop Contact with installation
MCB
AC 2 PK Panasonic
Stop Contact AC
New QA/Packaging Inspection room with utility = 3mx6m = 18sqm
Single Swing Door (Aluminium Frame)
Window 1 hole (Aluminium Frame)
Doble Gypsum Wall h.4m include frame
Painting Wall
Ceiling
Painting
Ceramic Asia Tile
TL Lamp 2x40 with installation (Philips)
Stop Contact with installation
MCB
New RM'S Inspection Laminar room with utility = 5mx6m = 30sqm
Single Swing Door (Aluminium Frame)
Window 1 hole (Aluminium Frame)
Doble Gypsum Wall h.4m include frame
Painting Wall
Ceiling
Painting
Ceramic Asia Tile
TL Lamp 2x40 with installation (Philips)
Stop Contact with installation
MCB
New Locker room with utility + 2unit ceiling fan = 2mx6m = 12sqm (one side of wall along
installed with brick wall)
Single Swing Door (Aluminium Frame)
Window 1 hole (Aluminium Frame)
Doble Gypsum Wall h.4m include frame
Painting Wall
Ceiling

Painting
Ceramic Asia Tile
TL Lamp 2x40 with installation (Philips)
Stop Contact with installation
MCB

New battery charger area with bund wall + 2unit 1.5hp exchust fan = 6mx6m = 36sqm
Stop Contact 2 phase with installation cable 2x1.5mm --> socket use existing
Stop Contact 3 phase with installation --> socket use existing
Banwall brick
Plaster
Oil Painting ex F talit
Moving Pipe Portal
Reparation slab ex Banwall Dismantling
Mob demob matrial

RM/PM Forklift Battery Charger

Battery Charger relocation of power outlet and Cable pulling and termination) - sqm 2 unit
Stop Contact 2 phase with installation rellocation (100m) cable 2x1.5mm
Stop Contact 3 phase with installation rellocation (100m)
Dismantling Banwall brick
Moving Pipe Portal
Reparation slab ex Banwall Dismantling
Mob demob matrial

Perfume room
New perfume room at DG WH = 3mx5m = 15sqm (Use Gypsum = double wall)
Dismantling Mesh and Frame
Including explosion proof overhead lighting and swithch 2 x 40watts (Philips)
Explosion blow off celing (Panasonic)
Sliding door (Steel Door)
Air condioning 1.5 PK type DX
Doble GRC Wall h.4m include frame
Ceiling Gypsum
Painting

FG/PM/PM Warehouse driver rest area demolition and relocation/contruction of new canop
Canopy and flooring demolition and pave way reworking 1lot 5mx24m = 120sqm
Dismantling ex Foundation & Slab Parkir Area
Concreting before Aspalt
Aspalt (ACWC)
Loading area canopy dismantling 1lot
Structure disposal and transporation 1lot
New canopy for driver rest area 6mx6m = 36sqm (Renovate existing Ex workshop)
Re-installation of canopy from HSE to PC pedetrian lane using old roofing and structure and new paint

Foundation
Pedestal
Anchor
Relocate Canopy & Column
Painting
New roof type A735 Fumira
Flashing & Capping
Old Office toilet renovation
Toilet renovation at 1st floor 1lot 5mx5m = 25sqm
Cubical Toilet
New sink with accessories (wall mounted)
New Mirror
New male urinary sink
New wall and floor tiles
Wall
Plaster
Painting
Wall Ceramic Asia Tile
Floor Ceramic
New ceiling
Painting
New male/female doors with accessories
Use existing exchaust fan
Connect All Water Installation
Down Light Lamp 18W (Philips)
Stop Contact with installation

Warehouse wall plastering/Painting (Monas building side wall) and Roof air flow mesh proc
Wall plastering/painting at Monas sidewall L100MXh12m = 1200sqm
Roof air flow mesh protection repair 1lot
Install new mesh materials with frame Hollow
Mob demob material
Protection
Safety Requirement as scaffolding, etc

Hydrant Relocation
Hydrant relocation (4 position to relocate) and piping works 1lot
Fire brigade truck standby during taping works of (4 position of hyrant position to relocate) 1lot 1Fire t
3 set of 4" Kits Globe valve
Piping 4" size with bracket supports : Estimated pipe length at 3 length x 6m
Elbows and fittings per hydrant point 4pcs x 4outlet

Preparations and Safety requirements

Scaffolding
Safety harness
Duty Safety officer
Equipment/Material transportation
Manpower logistics
Testing and commissioning
Electrical as built drawings
Construction Drawings/As built drawings in PDF and CAD file

TOTAL

Unit
wall breaker rental)

Sat

69.60
702.00
491.40
1.00
1.00

Price

Total

m2
m2
m2
lot
lot

25,000.00
62,500.00
25,000.00
26,325,000.00
19,000,000.00

1,740,000.00
43,875,000.00
12,285,000.00
26,325,000.00
19,000,000.00

m2
m2
m2
lot
lot

241,000.00
241,000.00
241,000.00
10,425,000.00
3,000,000.00

4,820,000.00
3,615,000.00
25,064,000.00
10,425,000.00
3,000,000.00

108.00
54.00
1.00
1.00

m2
m2
lot
lot

241,000.00
214,507.50
4,644,000.00
1,500,000.00

26,028,000.00
11,583,405.00
4,644,000.00
1,500,000.00

1.00
2,400.00
2,400.00
480.00
480.00

lot
m2
m2
m2
m2

9,200,000.00
51,750.00
419,750.00
74,750.00
442,750.00

9,200,000.00
124,200,000.00
1,007,400,000.00
35,880,000.00
212,520,000.00

unit
unit
m2
m2
m2
m2
m2
unit
unit

4,149,375.00
2,096,562.50
168,216.15
42,000.00
98,650.17
42,000.00
204,283.75
1,147,125.00
310,500.00

4,149,375.00
6,289,687.50
8,074,375.00
4,032,000.00
3,551,406.25
1,512,000.00
7,354,215.00
4,588,500.00
621,000.00

y Equipment wall breaker rental)

20.00
15.00
104.00
1.00
1.00

mended flow crete)

room, RM'S Inspection

1.00
3.00
48.00
96.00
36.00
36.00
36.00
4.00
2.00

1.00
2.00
2.00

lot
unit
unit

86,250.00
8,826,250.00
519,800.00

86,250.00
17,652,500.00
1,039,600.00

1.00
4.00
92.00
184.00
102.00
102.00
102.00
12.00
6.00
1.00
2.00
2.00

unit
unit
m2
m2
m2
m2
m2
unit
unit
lot
unit
unit

7,253,500.00
2,096,562.50
168,216.15
42,000.00
98,650.17
42,000.00
204,283.75
1,147,125.00
310,500.00
86,250.00
10,263,750.00
519,800.00

7,253,500.00
8,386,250.00
7,728,000.00
10,062,317.71
4,284,000.00
20,836,942.50
13,765,500.00
1,863,000.00
86,250.00
20,527,500.00
1,039,600.00

1.00
1.00
36.00
72.00
18.00
18.00
18.00
2.00
1.00
1.00

unit
unit
m2
m2
m2
m2
m2
unit
unit
lot

4,149,375.00
2,096,562.50
168,216.15
42,000.00
98,650.17
42,000.00
204,283.75
1,147,125.00
310,500.00
86,250.00

4,149,375.00
2,096,562.50
6,055,781.25
3,024,000.00
1,775,703.13
756,000.00
3,677,107.50
2,294,250.00
310,500.00
86,250.00

4,149,375.00
2,096,562.50
168,216.15
42,000.00
98,650.17
42,000.00
204,283.75
1,147,125.00
310,500.00
86,250.00

4,149,375.00
2,096,562.50
7,401,510.42
3,696,000.00
2,959,505.21
1,260,000.00
6,128,512.50
4,588,500.00
621,000.00
86,250.00

4,149,375.00
2,096,562.50
168,216.15
42,000.00
98,650.17

4,149,375.00
5,382,916.67
2,688,000.00
1,183,802.08

1.00
unit
1.00
unit
44.00
m2
88.00
m2
30.00
m2
30.00
m2
30.00
m2
4.00
unit
2.00
unit
1.00
lot
along battery charger area should be
1.00
32.00
64.00
12.00

unit
unit
m2
m2
m2

12.00
12.00
2.00
1.00
1.00

m2
m2
unit
unit
lot

42,000.00
204,283.75
1,147,125.00
310,500.00
86,250.00

504,000.00
2,451,405.00
2,294,250.00
310,500.00
86,250.00

w painting

2.00
4.00
13.20
26.40
26.40
2.00
1.00
1.00

unit
lot
m2
m2
m2
lot
lot
lot

258,750.00
1,983,750.00
170,502.81
107,253.75
55,000.00
187,500.00
348,574.69
1,048,125.00

517,500.00
7,935,000.00
2,250,637.13
2,831,499.00
1,452,000.00
375,000.00
348,574.69
1,048,125.00

2.00
8.00
14.08
4.00
1.00
1.00

unit
lot
m2
lot
lot
lot

5,175,000.00
9,918,750.00
62,500.00
187,500.00
348,574.69
1,048,125.00

10,350,000.00
79,350,000.00
880,000.00
750,000.00
348,574.69
1,048,125.00

40.00
4.00
1.00
1.00
1.00
32.00
15.00
15.00

m2
unit
unit
unit
unit
m2
m2
m2

25,000.00
5,865,000.00
1,647,375.00
11,250,000.00
12,247,500.00
243,411.46
98,650.17
42,000.00

1,000,000.00
23,460,000.00
1,647,375.00
11,250,000.00
12,247,500.00
7,789,166.67
1,479,752.60
630,000.00

75.00
15.00
1.00
103.50
1.00
1.00

m2
m3
lot
m2
lot
lot

125,000.00
1,370,000.00
18,000,000.00
85,000.00
750,000.00
3,225,000.00

9,375,000.00
20,550,000.00
18,000,000.00
8,797,500.00
750,000.00
3,225,000.00
-

0.45
0.68
20.00
1.00
2,590.00
74.00
55.50

m3
m3
pcs
lot
kg
m2
m'

5,625,000.00
5,625,000.00
84,625.00
6,290,000.00
1,875.00
150,000.00
93,750.00

2,531,250.00
3,796,875.00
1,692,500.00
6,290,000.00
4,856,250.00
11,100,000.00
5,203,125.00

9.00
2.00
4.00
2.00

m2
unit
unit
unit

2,100,000.00
2,500,000.00
250,000.00
3,250,000.00

10.50
21.00
21.00
25.60
21.00
21.00
21.00
2.00
2.00
1.00
6.00
2.00

m2
m2
m2
m2
m2
m2
m2
unit
unit
lot
unit
unit

170,502.81
107,253.75
42,000.00
224,908.75
204,283.75
98,650.17
42,000.00
4,149,375.00
150,000.00
7,500,000.00
425,500.00
598,000.00

18,900,000.00
5,000,000.00
1,000,000.00
6,500,000.00
1,790,279.53
2,252,328.75
882,000.00
5,757,664.00
4,289,958.75
2,071,653.65
882,000.00
8,298,750.00
300,000.00
7,500,000.00
2,553,000.00
1,196,000.00

h proctection repair
1,200.00
1,200.00
1.00
1.00
1.00

m2
lot
m2
lot
lot
lot

107,253.75
128,704,500.00
- by others
325,850.67
391,020,807.01
12,900,000.00
12,900,000.00
8,000,000.00
8,000,000.00
8,750,000.00
8,750,000.00

###
###
###
###
###

by
by
by
by
by

others
others
others
others
others

1.00
1.00
1.00
1.00
1.00

lot
lot
lot
lot
lot

10,000,000.00
6,000,000.00
17,500,000.00
12,000,000.00
21,000,000.00

10,000,000.00
6,000,000.00
17,500,000.00
12,000,000.00
21,000,000.00

1.00
1.00

lot
lot

2,500,000.00
8,500,000.00

2,500,000.00
8,500,000.00

2,775,356,689.17

Note

without furniture and utility