You are on page 1of 49

Code Description Unit QUANTITY

BILL NO.5
BILL NO.4
OFFICE
BASEMENT
TOWER

C DOORS AND SHUTTERS

Flush doors and frames, galvanized steel, applying two


coats of primer off site prior to delivery

Hollow core, by "Lion Metal" or approved equal, faced


both sides with galvanized steel sheet, 45mm thick,
including finishes, hardware and all necessary fixing
accessories, all in accordance with the specification

1.00 double leaf, 1800 x 2100mm overall No 7.00

2.00 double leaf, 1800 x 2100mm overall, double swing No 1.00

Hollow core, by "Lion Metal" or approved equal, 2 hours


fire resisting, faced both sides with galvanized steel
sheet, 40mm thick, including finishes, hardware and all
necessary fixing accessories, all in accordance with the
specification, as shown on drawing no. AM-602

3.00 single leaf, 550 x 1340mm overall, type E No 66.00

4.00 single leaf, 900 x 2150mm overall, type C' No 3.00

5.00 single leaf, 1100 x 2910mm overall, type C No 25.00

31.00 single leaf, 1100 x 2910mm overall, type C No

6.00 single leaf, 1260 x 2910mm overall, type C No 1.00

7.00 double leaf, 1300 x 1340mm overall, type F No 34.00


8.00 double leaf, 1520 x 2910mm overall, type B No 1.00

39.00 double leaf, 1520 x 2910mm overall, type B No

9.00 double leaf, 1950 x 2150mm overall, type A No 1.00

Hollow core, by "Lion Metal" or approved equal, faced both


sides with galvanized steel sheet, 40mm thick, including
finishes, hardware and all necessary fixing accessories,
all in accordance with the specification, as shown on
drawing no. AT-601

10.00 single leaf, 1250 x 2150mm overall, type C with louvre No 12.00

23.00 single leaf, 1250 x 2150mm overall, type C with louvre No 23.00

17.00 single leaf, 1250 x 2150mm overall, type C No 21.00

11.00 double leaf, 1800 x 2150mm overall, type D No 3.00

24.00 double leaf, 1800 x 2150mm overall, type D No 62.00

Hollow core, by "Lion Metal" or approved equal, 2 hours


fire resisting, faced both sides with galvanized steel
sheet, 40mm thick, including finishes, hardware and all
necessary fixing accessories, all in accordance with the
specification, as shown on drawing no. AT-601

12.00 single leaf, 1250 x 2150mm overall, type A No 22.00

16.00 single leaf, 1250 x 2150mm overall, type A No 162.00

single leaf, 1250 x 2150mm overall, Escape steel door


21.00 No 11.00
assume as type A

13.00 single leaf, 1250 x 2150mm overall, with and inlcuding


170 x 420 x 8mm thick glass vision panel, type B No 21.00

18.00 single leaf, 1250 x 2150mm overall, with and including


170 x 420 x 8mm glass vision panel, type B No 175.00

Hollow core, by Lion's Metal or approved equal, two


hours fire resisting, faced both sides with galvanized
steel sheet, 40mm thick, with 10mm thick double glass
panel, including finishes, hardware and all necessary
fixing accessories, all in accordance with the
specfication, as shown on drawing no. AM-502

14.00 single leaf, 1100 x 2150mm overall, type C' No 5.00

Hollow core, by "Lion Metal" or approved equal, 2 hours


fire resisting, faced both sides with galvanized steel
sheet, 40mm thick, including finishes, hardware and all
necessary fixing accessories, all in accordance with the
specification, as shown on drawing no. AT-501

15.00 single leaf, 700 x 1340mm overall, type E No 507.00

19.00 double leaf, 1400 x 1340mm overall, type F No 281.00

20.00 double leaf, 1800 x 2150mm overall, with and


including 170 x 420 x 8mm glass vision panel, type B' No 20.00

Hollow core, by "Lion Metal" or approved equal, faced


both sides with galvanized steel sheet, 40mm thick,
including finishes, hardware and all necessary fixing
accessories, all in accordance with the specification, as
shown on drawing no. AT-501

double leaf, 1800 x 2150mm overall, Escape steel door


22.00 No 5.00
assume as type B'
Hollow core, by "Lion Metal" or approved equal, 2 hoursfire
resisting, faced both sides with galvanized steelsheet,
40mm thick, including finishes, hardware and allnecessary
specification, as shown
fixing accessories, allon
in drawing no. AM-502
accordance with the

29.00 single leaf, 550 x 2100mm overall, type E No

30.00 single leaf, 1020 x 3200mm overall, type C No

32.00 double leaf, 1300 x 2100mm overall, type F No

33.00 double leaf, 1800 x 2910 mm overall, type A, in Mansion No 22.00

34.00 double leaf, 1800 x 2150 mm overall, type A', in Tower No 5.00

35.00 double leaf, 1500 x 2150 mm overall, type B, in Mansion No 5.00


36.00 double leaf, 1600 x 2910 mm overall, type B, in Mansion No 2.00

37.00 single leaf, 775 x 2150 mm overall, type C' , in Mansion No 2.00

38.00 single leaf, 1100 x 2910 mm overall, type C' , in Mansion No 5.00

Hollow core, by "Lion Metal" or approved equal, faced both


sides with galvanized steel sheet, 40mm thick, including
finishes, hardware and all necessary fixing accessories,
all in accordance with the specification, as shown on
drawing no. AM-502

Hollow core, by "Lion Metal" or approved equal, faced both


sides with galvanized steel sheet, 40mm thick, including
finishes, hardware and all necessary fixing accessories,
all in accordance with the specification, as shown on
drawing no. AM-502, external

single leaf, 1100 x 2910mm overall, type C No

Solid core, 40mm thick, including finishes, hardware and all


necessary fixing accessories, all in accordance with the
specification, as shown on drawing
1.00 single leaf, 1100 x 2910 mm overall, type D , in Mansion No -

1.00 single leaf, 900 x 2150 mm overall, type D , in Mansion No -

SUB BILL NO. 4.10 : WINDOWS 243 1,267

202 1304
41
QUANTITY LION METAL ALBA UNGGUL

BILL NO.6
BILL NO.7
RETAIL TOTAL UNIT RATE TOTAL DEVIATION vs RAP UNIT RATE
MANSION
PODIUM

7.00 10,990,400 76,932,800 25,365,200 11,842,300

1.00 11,396,400 11,396,400 3,217,600 11,842,300

66.00 3,866,950 255,218,700 65,079,300 3,151,300

3.00 9,305,050 27,915,150 3,125,850 8,395,200

25.00 14,525,000 363,125,000 59,975,000 15,311,600

96.00 96.00 14,525,000 1,394,400,000 (185,664,000) 15,311,600

1.00 15,866,000 15,866,000 2,230,000 16,040,320

34.00 8,453,000 287,402,000 (20,366,000) 5,039,400


1.00 21,624,000 21,624,000 (898,000) 14,214,140

32.00 32.00 17,586,000 562,752,000 100,480,000 14,214,140

1.00 20,684,000 20,684,000 (998,000) 13,130,200

12.00 11,845,000 142,140,000 38,748,000 7,033,600

23.00 11,845,000 272,435,000 74,267,000 7,033,600

21.00 12,486,000 262,206,000 54,348,000 6,753,600

3.00 16,469,000 49,407,000 (6,033,000) 9,615,200

62.00 16,469,000 1,021,078,000 (124,682,000) 9,615,200

22.00 15,137,000 333,014,000 (1,386,000) 14,062,100

162.00 15,137,000 2,452,194,000 (10,206,000) 9,192,100

11.00 10,351,000 113,861,000 51,953,000 9,192,100

21.00 14,477,000 304,017,000 (6,405,000) 9,799,600

175.00 14,477,000 2,533,475,000 (53,375,000) 9,799,600


5.00 13,530,000 67,650,000 (10,920,000) 6,165,700

507.00 5,578,000 2,828,046,000 (187,083,000) 3,525,200

281.00 8,797,000 2,471,957,000 (183,493,000) 5,039,400

20.00 19,734,000 394,680,000 (13,740,000) 12,272,700

5.00 19,734,000 98,670,000 (3,435,000) 9,218,300

64.00 64.00 7,664,000 490,496,000 (57,920,000) 3,151,300

- - - -

11.00 11.00 13,833,000 152,163,000 (17,414,100) 10,059,600

22.00 24,897,000 547,734,000 (113,025,000) 22,358,700

5.00 19,916,000 99,580,000 (782,500) 19,315,000

5.00 15,729,000 78,645,000 26,664,000 10,857,700


2.00 20,861,000 41,722,000 401,600 13,897,800

2.00 9,635,000 19,270,000 (3,314,800) 7,534,550

5.00 14,525,000 72,625,000 18,027,500 10,611,600

- - - -

- - -

- - -

- 203 1,713 17,884,381,050 (477,258,350)

207
ALBA UNGGUL METAL REMARK

TOTAL DEVIATION vs RAP

Deviation Lion Vs
Alba

82,896,100 19,401,900 (5,963,300)

11,842,300 2,771,700 (445,900)

207,985,800 112,312,200 47,232,900

25,185,600 5,855,400 2,729,550

382,790,000 40,310,000 (19,665,000)

1,469,913,600 (261,177,600) (75,513,600)

16,040,320 2,055,680 (174,320)

171,339,600 95,696,400 116,062,400


14,214,140 6,511,860 7,409,860

454,852,480 208,379,520 107,899,520

13,130,200 6,555,800 7,553,800


-

84,403,200 96,484,800 57,736,800

161,772,800 184,929,200 110,662,200

141,825,600 174,728,400 120,380,400

28,845,600 14,528,400 20,561,400

596,142,400 300,253,600 424,935,600

309,366,200 22,261,800 23,647,800

1,489,120,200 952,867,800 963,073,800

101,113,100 64,700,900 12,747,900

205,791,600 91,820,400 98,225,400

1,714,930,000 765,170,000 818,545,000


30,828,500 25,901,500 36,821,500

1,787,276,400 853,686,600 1,040,769,600

1,416,071,400 872,392,600 1,055,885,600

245,454,000 135,486,000 149,226,000

46,091,500 49,143,500 52,578,500

201,683,200 230,892,800 288,812,800

110,655,600 24,093,300 41,507,400

491,891,400 (57,182,400) 55,842,600

96,575,000 2,222,500 3,005,000

54,288,500 51,020,500 24,356,500


27,795,600 14,328,000 13,926,400

15,069,100 886,100 4,200,900

53,058,000 37,594,500 19,567,000

- -

- -

- -

12,260,239,040 5,146,883,660 5,624,142,010 9.45%


BILL NO.5 BILL NO.6 BILL NO.5 BILL NO.6
BILL NO.4 BILL NO.7 BILL NO.4
OFFICE RETAIL TOTAL OFFICE RETAIL
BASEMENT MANSION BASEMENT
TOWER PODIUM TOWER PODIUM

- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
### - - - ### ### - -
- - - - - - - -
### - - - ### ### - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
### - - - ### ### - -
- - - - - - - -
### - - - ### ### - -
- - - - - - - -
### - - - ### ### - -
- - - - - - - -
- - - ### ### - - -

### - - - ### ### - -


- - - - - - - -
### - - - ### ### - -
- - - - - - - -
### - - - ### ### - -
- - - - - - - -
- - - ### ### - - -
- - - - - - - -
### - - - ### ### - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
### - - - ### ### - -
- - - - - - - -
- ### - - ### - ### -

- ### - - ### - ### -

### - - - ### ### - -


- - - - - - - -
- ### - - ### - ### -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
### - - - ### ### - -
- - - - - - - -
- ### - - ### - ### -
- - - - - - - -
- ### - - ### - ### -
- - - - - - - -
- - - - - - - -
### - - - ### ### - -
- - - - - - - -
- - - - - - - -
- ### - - ### - ### -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
### - - - ### ### - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- ### - - ### - ### -
- - - - - - - -
- - - - - - - -
- ### - - ### - ### -
- - - - - - - -
- - - - - - - -
- ### - - ### - ### -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- ### - - ### - ### -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - ### ### - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - ### ### - - -
- - - - - - - -
### - - - ### ### - -
- - -
### - - - ### ### - -
- - -
### - - - ### ### - -
- - -
### - - - ### ### - -
- - -
### - - - ### ### - -
- - -
### - - - ### ### - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -

- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - -

- - -
- - - - - - - -
- - -

- - - - - - - -
- - -

### ### - ### ### ### ### -


BILL NO.7
TOTAL
MANSION

- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- ### -
- - -
- ### -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- ### -
- - -
- ### -
- - -
- ### -
- - -
### ### -

- ### -
- - -
- ### -
- - -
- ### -
- - -
### ### -
- - -
- ### -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- ### -
- - -
- ### -

- ### -

- ### -
- - -
- ### -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- ### -
- - -
- ### -
- - -
- ### -
- - -
- - -
- ### -
- - -
- - -
- ### -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- ### -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- ### -
- - -
- - -
- ### -
- - -
- - -
- ### -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- ### -
- - -
- - -
- - -
- - -
### ### -
- - -
- - -
- - -
- - -
### ### -
- - -
- ### -
- - -
- ### -
- - -
- ### -
- - -
- ### -
- - -
- ### -
- - -
- ### -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -

- - -
- - -
- - -
- - -
- - -

- - -
- - -
- - -

- - -
- - -

### ###
Code Description Unit QUANTITY

BILL NO.5
BILL NO.4
OFFICE
BASEMENT
TOWER

C DOORS AND SHUTTERS

Flush doors and frames, galvanized steel, applying two


coats of primer off site prior to delivery

Hollow core, by "Lion Metal" or approved equal, faced


both sides with galvanized steel sheet, 45mm thick,
including finishes, hardware and all necessary fixing
accessories, all in accordance with the specification

1.00 double leaf, 1800 x 2100mm overall No 7.00

2.00 double leaf, 1800 x 2100mm overall, double swing No 1.00

Hollow core, by "Lion Metal" or approved equal, 2 hours


fire resisting, faced both sides with galvanized steel
sheet, 40mm thick, including finishes, hardware and all
necessary fixing accessories, all in accordance with the
specification, as shown on drawing no. AM-602

3.00 single leaf, 550 x 1340mm overall, type E No 66.00

4.00 single leaf, 900 x 2150mm overall, type C' No 3.00

5.00 single leaf, 1100 x 2910mm overall, type C No 25.00

31.00 single leaf, 1100 x 2910mm overall, type C No

6.00 single leaf, 1260 x 2910mm overall, type C No 1.00

7.00 double leaf, 1300 x 1340mm overall, type F No 34.00


8.00 double leaf, 1520 x 2910mm overall, type B No 1.00

39.00 double leaf, 1520 x 2910mm overall, type B No

9.00 double leaf, 1950 x 2150mm overall, type A No 1.00

Hollow core, by "Lion Metal" or approved equal, faced both


sides with galvanized steel sheet, 40mm thick, including
finishes, hardware and all necessary fixing accessories,
all in accordance with the specification, as shown on
drawing no. AT-601

10.00 single leaf, 1250 x 2150mm overall, type C with louvre No 12.00

23.00 single leaf, 1250 x 2150mm overall, type C with louvre No 23.00

17.00 single leaf, 1250 x 2150mm overall, type C No 21.00

11.00 double leaf, 1800 x 2150mm overall, type D No 3.00

24.00 double leaf, 1800 x 2150mm overall, type D No 62.00

Hollow core, by "Lion Metal" or approved equal, 2 hours


fire resisting, faced both sides with galvanized steel
sheet, 40mm thick, including finishes, hardware and all
necessary fixing accessories, all in accordance with the
specification, as shown on drawing no. AT-601

12.00 single leaf, 1250 x 2150mm overall, type A No 22.00

16.00 single leaf, 1250 x 2150mm overall, type A No 162.00

single leaf, 1250 x 2150mm overall, Escape steel door


21.00 No 11.00
assume as type A

13.00 single leaf, 1250 x 2150mm overall, with and inlcuding


170 x 420 x 8mm thick glass vision panel, type B No 21.00

18.00 single leaf, 1250 x 2150mm overall, with and including


170 x 420 x 8mm glass vision panel, type B No 175.00

Hollow core, by Lion's Metal or approved equal, two


hours fire resisting, faced both sides with galvanized
steel sheet, 40mm thick, with 10mm thick double glass
panel, including finishes, hardware and all necessary
fixing accessories, all in accordance with the
specfication, as shown on drawing no. AM-502

14.00 single leaf, 1100 x 2150mm overall, type C' No 5.00

Hollow core, by "Lion Metal" or approved equal, 2 hours


fire resisting, faced both sides with galvanized steel
sheet, 40mm thick, including finishes, hardware and all
necessary fixing accessories, all in accordance with the
specification, as shown on drawing no. AT-501

15.00 single leaf, 700 x 1340mm overall, type E No 507.00

19.00 double leaf, 1400 x 1340mm overall, type F No 281.00

20.00 double leaf, 1800 x 2150mm overall, with and


including 170 x 420 x 8mm glass vision panel, type B' No 20.00

Hollow core, by "Lion Metal" or approved equal, faced


both sides with galvanized steel sheet, 40mm thick,
including finishes, hardware and all necessary fixing
accessories, all in accordance with the specification, as
shown on drawing no. AT-501

double leaf, 1800 x 2150mm overall, Escape steel door


22.00 No 5.00
assume as type B'
Hollow core, by "Lion Metal" or approved equal, 2 hoursfire
resisting, faced both sides with galvanized steelsheet,
40mm thick, including finishes, hardware and allnecessary
specification, as shown
fixing accessories, allon
in drawing no. AM-502
accordance with the

29.00 single leaf, 550 x 2100mm overall, type E No

30.00 single leaf, 1020 x 3200mm overall, type C No

32.00 double leaf, 1300 x 2100mm overall, type F No

33.00 double leaf, 1800 x 2910 mm overall, type A, in Mansion No 22.00

34.00 double leaf, 1800 x 2150 mm overall, type A', in Tower No 5.00
35.00 double leaf, 1500 x 2150 mm overall, type B, in Mansion No 5.00

36.00 double leaf, 1600 x 2910 mm overall, type B, in Mansion No 2.00

37.00 single leaf, 775 x 2150 mm overall, type C' , in Mansion No 2.00

38.00 single leaf, 1100 x 2910 mm overall, type C' , in Mansion No 5.00

Hollow core, by "Lion Metal" or approved equal, faced both


sides with galvanized steel sheet, 40mm thick, including
finishes, hardware and all necessary fixing accessories,
all in accordance with the specification, as shown on
drawing no. AM-502

Hollow core, by "Lion Metal" or approved equal, faced both


sides with galvanized steel sheet, 40mm thick, including
finishes, hardware and all necessary fixing accessories,
all in accordance with the specification, as shown on
drawing no. AM-502, external

single leaf, 1100 x 2910mm overall, type C No

Solid core, 40mm thick, including finishes, hardware and all


necessary fixing accessories, all in accordance with the
specification, as shown on drawing
1.00 single leaf, 1100 x 2910 mm overall, type D , in Mansion No -

1.00 single leaf, 900 x 2150 mm overall, type D , in Mansion No -

SUB BILL NO. 4.10 : WINDOWS 243 1,267

1 Penawaran
2 Spesifikasi Teknis
STEEL DOOR
Plat Door tebal 1.5 mm
Plat Frame tebal 1.5 mm

FIRE DOOR
Plat Door tebal 1.5 mm
Plat Frame tebal 1.5 mm

Hardware tdk disebutkan


Cat Finish

3 Pembayaran
DP
MOS
Instalation
BAST
QUANTITY LION METAL ALBA UNGGUL

BILL NO.6
BILL NO.7
RETAIL TOTAL UNIT RATE TOTAL DEVIATION vs RAP UNIT RATE
MANSION
PODIUM

7.00 10,990,400 76,932,800 25,365,200 11,842,300

1.00 11,396,400 11,396,400 3,217,600 11,842,300

66.00 3,866,950 255,218,700 65,079,300 3,151,300

3.00 9,305,050 27,915,150 3,125,850 8,395,200

25.00 11,038,050 275,951,250 147,148,750 15,311,600

96.00 96.00 11,038,050 1,059,652,800 149,083,200 15,311,600

1.00 12,049,550 12,049,550 6,046,450 16,040,320

34.00 6,385,950 217,122,300 49,913,700 5,039,400


1.00 16,377,550 16,377,550 4,348,450 14,214,140

32.00 32.00 13,471,700 431,094,400 232,137,600 14,214,140

1.00 16,163,900 16,163,900 3,522,100 13,130,200

12.00 8,974,000 107,688,000 73,200,000 7,033,600

23.00 8,974,000 206,402,000 140,300,000 7,033,600

21.00 9,501,950 199,540,950 117,013,050 6,753,600

3.00 12,432,700 37,298,100 6,075,900 9,615,200

62.00 12,432,700 770,827,400 125,568,600 9,615,200

22.00 12,020,400 264,448,800 67,179,200 14,062,100

162.00 12,020,400 1,947,304,800 494,683,200 9,192,100

11.00 7,928,200 87,210,200 78,603,800 9,192,100

21.00 10,895,650 228,808,650 68,803,350 9,799,600

175.00 10,895,650 1,906,738,750 573,361,250 9,799,600


5.00 10,177,050 50,885,250 5,844,750 6,165,700

507.00 4,197,150 2,127,955,050 513,007,950 3,525,200

281.00 6,642,950 1,866,668,950 421,795,050 5,039,400

20.00 14,797,450 295,949,000 84,991,000 12,272,700

5.00 14,797,450 73,987,250 21,247,750 9,218,300

64.00 64.00 5,700,150 364,809,600 67,766,400 3,151,300

- - - -

11.00 11.00 10,304,450 113,348,950 21,399,950 10,059,600

22.00 19,429,200 427,442,400 7,266,600 22,358,700

5.00 15,587,600 77,938,000 20,859,500 19,315,000


5.00 11,916,550 59,582,750 45,726,250 10,857,700

2.00 15,871,350 31,742,700 10,380,900 13,897,800

2.00 7,366,850 14,733,700 1,221,500 7,534,550

5.00 11,038,050 55,190,250 35,462,250 10,611,600

- - - -

- - -

- - -

- 203 1,713 13,716,376,300 3,690,746,400

Revisi : LMW/FDQ/0445-R2/SD/VI/16 tgl 16 Sept 2016 128.27/VI/PB-AUM/2016 tgl 27 Ju


Klarifikasi tgl 25/08/16 Klarifikasi tgl 25/08/16
tebal 1.2 mm tebal : 1.5 mm
tebal 2.0 mm tebal : 2.0 mm

tebal 1.2 mm tebal : 1.5 mm


tebal 2.0 mm tebal : 2.0 mm

Kuppe Dekson
Nippe 2000 Nippe 2000

Blm final Blm final


ALBA UNGGUL METAL BREAKDOWN LION METAL

TOTAL DEVIATION vs RAP FRAME & LEAF

Deviation Lion Vs Unit Rate


Alba UNIT RATE
after disc
30%
1

82,896,100 19,401,900 (5,963,300) 11,232,000 7,862,400

11,842,300 2,771,700 (445,900) 11,812,000 8,268,400

207,985,800 112,312,200 47,232,900 4,197,000 2,937,900

25,185,600 5,855,400 2,729,550 9,965,000 6,975,500

382,790,000 40,310,000 (106,838,750) 11,389,000 7,972,300

1,469,913,600 (261,177,600) (410,260,800) 11,389,000 7,972,300

16,040,320 2,055,680 (3,990,770) 12,476,000 8,733,200

171,339,600 95,696,400 45,782,700 6,797,000 4,757,900


14,214,140 6,511,860 2,163,410 17,115,000 11,980,500

454,852,480 208,379,520 (23,758,080) 13,394,000 9,375,800

13,130,200 6,555,800 3,033,700 14,359,000 10,051,300


-

84,403,200 96,484,800 23,284,800 9,400,000 6,580,000

161,772,800 184,929,200 44,629,200 9,400,000 6,580,000

141,825,600 174,728,400 57,715,350 9,724,000 6,806,800

28,845,600 14,528,400 8,452,500 13,241,000 9,268,700

596,142,400 300,253,600 174,685,000 13,241,000 9,268,700

309,366,200 22,261,800 (44,917,400) 9,724,000 6,806,800

1,489,120,200 952,867,800 458,184,600 9,724,000 6,806,800

101,113,100 64,700,900 (13,902,900) 7,906,000 5,534,200

205,791,600 91,820,400 23,017,050 11,715,000 8,200,500

1,714,930,000 765,170,000 191,808,750 11,715,000 8,200,500


30,828,500 25,901,500 20,056,750 10,965,000 7,675,500

1,787,276,400 853,686,600 340,678,650 4,553,000 3,187,100

1,416,071,400 872,392,600 450,597,550 7,087,000 4,960,900

245,454,000 135,486,000 50,495,000 16,189,000 11,332,300

46,091,500 49,143,500 27,895,750 16,189,000 11,332,300

201,683,200 230,892,800 163,126,400 6,485,000 4,539,500

110,655,600 24,093,300 2,693,350 11,646,000 8,152,200

491,891,400 (57,182,400) (64,449,000) 17,411,000 12,187,700

96,575,000 2,222,500 (18,637,000) 13,720,000 9,604,000


54,288,500 51,020,500 5,294,250 12,442,000 8,709,400

27,795,600 14,328,000 3,947,100 16,259,000 11,381,300

15,069,100 886,100 (335,400) 7,349,000 5,144,300

53,058,000 37,594,500 2,132,250 11,389,000 7,972,300

- -

- -

- -

12,260,239,040 5,146,883,660 1,456,137,260

VI/PB-AUM/2016 tgl 27 Jun 16


si tgl 25/08/16
LION METAL

FRAME & LEAF FRAME & LEAF

Unit Rate
UNIT RATE
after disc
5%
1

-
55,036,800.00 1,280,000 1,216,000 8,512,000
-
8,268,400.00 1,280,000 1,216,000 1,216,000
-
-
-
-
-
-
-
193,901,400.00 299,000 284,050 18,747,300
-
20,926,500.00 1,269,000 1,205,550 3,616,650
-
199,307,500.00 1,405,000 1,334,750 33,368,750
-
765,340,800.00 1,405,000 1,334,750 128,136,000
-
8,733,200.00 1,473,000 1,399,350 1,399,350
-
161,768,600.00 559,000 531,050 18,055,700
-
11,980,500.00 2,239,000 2,127,050 2,127,050
-
300,025,600.00 1,922,000 1,825,900 58,428,800
-
10,051,300.00 4,248,000 4,035,600 4,035,600

78,960,000.00 1,020,000 969,000 11,628,000


-
151,340,000.00 1,020,000 969,000 22,287,000
-
142,942,800.00 1,337,000 1,270,150 26,673,150
-
27,806,100.00 1,280,000 1,216,000 3,648,000
-
574,659,400.00 1,280,000 1,216,000 75,392,000
-
-
-
-
-
-
-
149,749,600.00 3,988,000 3,788,600 83,349,200
-
1,102,701,600.00 3,988,000 3,788,600 613,753,200
-
60,876,200.00 1,020,000 969,000 10,659,000
-
-
172,210,500.00 1,337,000 1,270,150 26,673,150
-
-
1,435,087,500.00 1,337,000 1,270,150 222,276,250
-
-
-
-
-
-
-
-
38,377,500.00 1,269,000 1,205,550 6,027,750
-
-
-
-
-
-
-
1,615,859,700.00 299,000 284,050 144,013,350
-
-
1,394,012,900.00 559,000 531,050 149,225,050
-
-
226,646,000.00 1,597,000 1,517,150 30,343,000
-
-
-
-
-
-
-
56,661,500.00 1,597,000 1,517,150 7,585,750
-
-
-
-
290,528,000.00 367,000 348,650 22,313,600
-
-
-
-
89,674,200.00 695,000 660,250 7,262,750
-
268,129,400.00 4,890,000 4,645,500 102,201,000
-
48,020,000.00 4,248,000 4,035,600 20,178,000
-
43,547,000.00 1,597,000 1,517,150 7,585,750
-
22,762,600.00 2,239,000 2,127,050 4,254,100
-
10,288,600.00 1,269,000 1,205,550 2,411,100
-
39,861,500.00 1,405,000 1,334,750 6,673,750
-
-
-
-
-
-
-
-
-
-
-
-
-
-

9,776,043,200 1,884,057,100