QUOTATION VILLA

PROJECT : Alexi Hotel Development

LOCATION : Desa Kuta Kabupaten Lombok Tengah
FISCAL YEAR : 2020

KODE UNIT FRICE TOTAL FRICE

No. JOB DESCRIPTION VOLUME
ANALISA (Rp.) (Rp.)

A. PREPARATORY WORK FOR VILLA 244,854,888.63

1 Location Cleaning 759.00 m2 A. 2.2.1.9 91,850.00 69,714,150.00
2 Electrical work 12.00 bln ls 6,000,000.00 72,000,000.00
3 Security 12.00 bln ls 5,000,000.00 60,000,000.00
4 Measurement & Installation of Bowplank 192.50 m1 A. 2.2.1.4 233,390.85 44,927,738.63

B. CIVIL WORK FOR VILLA 9,151,498,239.07

I LAND AND SAND WORK 228,148,805.17
1 Excavation work for the Foundation 773.75 m3 A.2.3.1.1. 101,494.25 78,531,175.94
2 Landfill for Building Floor Elevation 569.25 m3 A.2.3.1.11.a 194,905.70 110,950,069.73
3 Sand Foundation Pile 28.88 m3 A.2.3.1.11. 369,053.30 10,656,414.04
4 Heap for Sand Below the Floor 75.90 m3 A.2.3.1.11. 369,053.30 28,011,145.47
II INSTALLATION AND PLESTERANT WORK 1,622,786,129.22
1 Blank Stone (Aanstamping) 38.50 m3 A.3.2.1.9. 698,166.55 26,879,412.02
2 Stone Pairs, 1pc: 5ps 417.45 m3 A.3.2.1.3. 1,228,589.27 512,874,592.43
3 Wall Pairs, bataco press 1,800.00 m2 A.4.4.1.10 208,787.54 375,817,574.88
4 Plastering Walls, 1pc: 5ps 3,600.00 m2 A.4.4.2.5. 89,186.06 321,069,801.89
5 Acian 7,200.00 m2 A.4.4.2.27. 53,631.22 386,144,748.00

III CONCRETE WORKS 3,530,807,692.12

1 Make 1 m3 of reinforced concrete sloof K.200 40.43 m3 A.4.1.1.29.b 9,182,208.02 371,190,759.36
2 Make 1 m3 foot K.200 reinforced concrete plate 39.00 m3 A.4.1.1.28.f 14,445,818.36 563,386,915.97
3 Make 1 m3 of reinforced concrete column K.200 45.00 m3 A.4.1.1.30 9,171,402.83 412,713,127.13
4 Make 1 m3 of practical columns reinforced concrete K.125 12.32 m3 A.4.1.1.30.f 6,693,333.01 82,468,556.05
5 Make 1 m3 of reinforced concrete ring beam 80.85 m3 A.4.1.1.31.b 8,750,141.00 707,448,899.86
6 Make 1 m3 of reinforced concrete latei beams 5.78 m3 A.4.1.1.31.e 7,486,406.60 43,233,998.10
7 Make 1 m3 of reinforced concrete plate t = 12cm ', K.200 230.00 m3 A.4.1.1.32 5,755,654.07 1,323,800,435.66
8 Concrete under the floor 75.90 m3 ls 350,000.00 26,565,000.00

IV IRON & STEEL WORK 744,361,361.11

1 Steel WF.200.100.6.9 mm 7,918.45 kg A.4.2.1.1. 51,031.86 404,093,214.47
2 Steel WF.150.75.5.7 mm 2,008.31 kg A.4.2.1.1. 51,031.86 102,487,998.88
3 Steel Channel C.125.50.3,2 mm 1,757.40 kg A.4.2.1.1. 51,031.86 89,683,484.15
4 Steel Channel C.100.50.3.2 mm 221.87 kg A.4.2.1.1. 51,031.86 11,322,483.69
5 Plate Platform 10 mm 238.33 kg A.4.2.1.1. 51,031.86 12,162,219.07
6 Knot plate, 8 mm 71.50 kg A.4.2.1.1. 51,031.86 3,648,665.72
7 Welding 8,991.30 cm A.4.2.1.5. 5,301.58 47,668,134.12
8 Assembly & Adjustment 12,215.86 kg A.4.2.1.3. 6,000.00 73,295,161.02
V ROOF WORK 840,483,992.44
1 Roof Truss, Light Steel C.75.75 1,063.00 m2 A.4.2.1.20.a 188,163.91 200,018,236.33
2 Pairs of plywood 10 mm 1,063.00 m2 A.4.5.1.5.a 116,006.55 123,314,962.65
3 Aluminum Foil Woven Insulation, Metalizing 1,063.00 m2 - 22,500.00 23,917,500.00
4 Roof Cover,Ondu Villa 1,063.00 m2 A.4.5.2.39.b 464,001.22 493,233,293.46

VI DOORS & WINDOWS 269,903,991.36

1 Aluminum Doors and Windows 315.00 m1 A.4.2.1.11. 210,044.42 66,163,991.36
2 Door leaf, Aluminum glass 63.00 m2 ls 2,100,000.00 132,300,000.00
3 Doors & Windows, Aluminum Glass 75.20 m2 ls 950,000.00 71,440,000.00

VII FLOOR & PLAFOND WORK 1,134,732,423.94

1 granite floor, 60x60 for coridor etc 871.00 m2 A.4.4.3.61. 350,000.00 304,850,000.00
2 Ceramic tile 50x50 for room 647.00 m2 Ls 295,000.00 190,865,000.00
3 bathroom floor, granite 60x60 108.00 m2 A.4.4.3.36.a 345,000.00 37,260,000.00
4 bathroom wall, granite 30x60 324.00 m2 A.4.4.3.50.a 365,000.00 118,260,000.00
5 Hollow Metal Ceiling Frame 40.40. 1,810.00 m2 A.4.2.1.21. 166,517.93 301,397,447.27
6 Ceiling Calsiboard, t = 3.5 mm 1,810.00 m2 A.4.5.1.7. 87,963.28 159,213,528.47
7 Ceiling List, Gypsum C7 770.00 m1 A.4.5.1.9.a 29,722.66 22,886,448.20
 KODE UNIT FRICE TOTAL FRICE
No. JOB DESCRIPTION VOLUME
ANALISA (Rp.) (Rp.)

VIII ELECTRICAL WORK 75,250,890.00

1 LED downlights, 11 Watt 115.00 Bh A.8.4.6.ME.2a 376,805.00 43,332,575.00
2 outboard wall lights 18.00 bh ls 845,000.00 15,210,000.00
3 Electric socket 35.00 Bh A.8.4.6.ME.3 163,735.00 5,730,725.00
4 Single switch 27.00 Bh A.8.4.6.ME.5 180,895.00 4,884,165.00
5 Double Switch 25.00 Bh A.8.4.6.ME.6 222,365.00 5,559,125.00
6 Fuse Box 2 Group 1.00 Bh - 534,300.00 534,300.00
IX SANITATION WORK 411,180,073.62
1 toilet seat 11.00 Bh ls 10,200,000.00 112,200,000.00
2 Stainless branch faucets, toto brand 14.00 Bh ls 3,000,000.00 42,000,000.00
3 Shower set 10.00 Bh ls 7,500,000.00 75,000,000.00
4 Bath tub 3.00 Bh ls 12,000,000.00 36,000,000.00
5 wastafel 14.00 Bh ls 4,500,000.00 63,000,000.00
6 Exhaust pan 11.00 Bh ls 1,600,000.00 17,600,000.00
7 Floor drain 11.00 Bh A.5.1.1 14. 103,331.25 1,136,643.75
8 PVC pipe 1/2 " 45.00 m' A.5.1.1 25. 29,936.21 1,347,129.51
9 PVC pipe 3/4 " 120.00 m' A.5.1.1 26. 31,786.99 3,814,438.65
10 2.5 "PVC pipe 90.00 m' A.5.1.1 30. 71,183.75 6,406,537.50
11 PVC pipe 4 " 90.00 m' A.5.1.1 32. 228,219.70 20,539,772.55
12 Septicktank 3.00 Bh A.5.1.1.37. 8,993,198.37 26,979,595.10
13 Infiltration wells 2.00 Bh A.5.1.1.38. 2,577,978.28 5,155,956.57
X FINISHING WORK 293,838,134.10
1 Wall Paint + Partition 3,600.00 m2 A.4.7.1.10.a 63,211.17 227,560,212.00
2 Ceiling paint 1,810.00 m2 A.4.7.1.10. 32,919.04 59,583,462.40
3 Wood / Iron Paint 63.00 m2 A.4.7.1.5. 106,261.27 6,694,459.70