PRELIMINARY VILLA IBU FARIDA

Nama pemilik : Ibu Farida

Nama project : Villa Ibu Farida
Lampiran : 1 (Preliminary)

NO DESCRIPTION UNIT VOLUME UNIT PRICE TOTAL PRICE

I. PRELIMINARY
1 Cleaning Site Ls 1.00 -
2 Workers camp Ls 1.00 -
3 Termyte on site Ls 1.00 -
4 Workers permit Ls 1.00 -
5 Deep well for clear water supply 60 m' unit 1.00 -
6 Sumbmersible pump and installation unit 1.00 -
7 Project electricity Ls 1.00 -
Total -
Summary -
FENCE VILLA IBU FARIDA
Nama pemilik : Ibu Farida
Nama project : Villa Ibu Farida
Lampiran : 2 (Fence)

NO DESCRIPTION UNIT VOLUME UNIT PRICE TOTAL PRICE

I. STRUCTURE WORK
FENCE
1 Strauss concrete foundation m' 63.00 -
2 Soil excavation m3 32.00 -
3 Riverstone foundation m3 38.40 -
4 Tie Beam 30/20 m3 7.68 -
5 Ring balk wall m3 3.84 -
6 Coloum practice m3 1.98 -
Total -
II. FINISHING WORK
FENCE
1 Wall brick block m2 163.50 -
2 Wall plaster m2 436.00 -
3 Wall finish texture white colors m2 436.00 -
4 Wall fix glass 10 mm m2 28.00 -
Total -
Summary -
MAIN BUILDING VILLA IBU FARIDA
Nama pemilik : Ibu Farida
Nama project : Villa Ibu Farida
Lampiran : 3 (Main Building)

NO DESCRIPTION UNIT VOLUME UNIT PRICE TOTAL PRICE

II. STRUCTURE WORK
MAIN BUILDING
1 Bowplank m' 163.90 -
2 Strauss concrete foundation m' 282.50 -
3 Pile Cap PC1 m3 7.58 -
4 Pile Cap PC2 m3 2.02 -
5 Soil excavation m3 101.45 -
6 Riverstone foundation m3 91.85 -
7 Tie Beam 40/20 m3 18.98 -
8 Tie Beam 20/30 m3 1.07 -
9 Infil soil under concrete floor m3 324.00 -
10 Infil sand under concrete floor m3 21.60 -
11 Concrete floor t=10 cm ground floor m3 43.20 -
12 Coloum 30/30 m3 10.45 -
13 Coloum 15/35 m3 2.06 -
14 Coloum 20/20 m3 0.52 -
15 Concrete stair access main building Ls 2.00 -
16 Concrete stair access maid room Ls 1.00 -
17 Beam 60/30 m3 3.98 -
18 Beam 50/25 m3 13.73 -
19 Beam 40/25 m3 9.76 -
20 Beam 30/20 m3 2.92 -
21 Beam 60/20/30 m3 9.16 -
22 Concrete floor T =12 cm m3 42.62 -
23 Coloum 15/35 m3 6.80 -
24 Coloum 20/20 m3 0.72 -
Total -
III. FINISHING WORK
 MAIN BUILDING
A. Frist Floor
1 Wall brick block m2 661.00 -
2 Wall plaster m2 1,322.00 -
3 Smoothing wall m2 1,322.00 -
4 Ring balk wall midle m3 3.01 -
5 Coloum practice m3 2.49 -
6 Painting wall ex jotun m2 1,198.00 -
7 Door & window frame bengkirai wood m' 168.25 -
Total -
B. Second Floor
1 Wall brick block m2 611.00 -
2 Wall plaster m2 1,223.00 -
3 Smoothing wall m2 1,223.00 -
4 Ring balk wall midle m3 2.93 -
5 Coloum practice m3 2.05 -
6 Painting wall ex jotun m2 1,088.00 -
7 Door & window frame bengkirai wood m' 102.00 -
Total -
IV . ELECTRICK AND PLUMBING
MAIN BUILDING
A. Frist Floor
1 Pipe installation hot water PPR 3/4" m' 143.00 -
2 Pipe installation clear water 1 m' 149.25 -
3 Pipe installation dirty water 3' m' 136.00 -
4 Pipe toilet 4" m' 65.25 -
5 Bio Septic Tank unit 2.00 -
6 Lamp and plug installation unit 50.00 -
7 Pipe accecories Ls 1.00 -
8 Panel MDP unit 1.00 -
9 Panel MCB distribution Unit 2.00 -
Total -
B. Second Floor
1 Pipe installation hot water PPR 3/4" m' 87.38 -
2 Pipe installation clear water 1 m' 106.31 -
3 Pipe installation dirty water 3' m' 97.63 -
4 Pipe toilet 4" m' 65.75 -
5 Panel MCB distribution Unit 1.00 -
6 Lamp and plug installation unit 50.00 -
Total -
VI. ROOF
MAIN BUILDING
1 Gypsum ceilling m2 512.00 -
2 Timber ceiling ground floor m2 88.00 -
3 Politure timber ceiling m2 388.00 -
4 Wall zedoline m' 362.00 -
5 Concrete dack roof m3 9.15 -
6 Timber main roof structure expose m3 3.56 -
7 Steel roof contruction m2 214.00 -
5 Timber rafter m2 264.00 -
6 Roof tile glasur blue m2 515.00 -
7 Roof corner " bubugan" m' 64.00 -
8 Wood lambisiring roof expose m2 264.00 -
9 Wood lisplank m' 106.00 -
10 Corner roof ' ring ring" m' 106.00 -
11 Ring balk roof (20/35) m3 11.89 -
13 Waterproofing m2 73.70 -
15 Laighting rood unit 4.00 -
Total -
Summary -
QUOTATION POOL VILLA IBU FARIDA
Nama pemilik : Ibu Farida
Nama project : Villa Ibu Farida
Lampiran : 4 (Pool)

NO DESCRIPTION UNIT VOLUME UNIT PRICE TOTAL PRICE

VII. SWIMMING POOL
1 Bowplank m' 44.50 -
2 Dig soil m3 110.00 -
3 Sloof 30/20 m3 3.96 -
4 Lean concrete m3 4.40 -
5 Fill sand under concrete floor m3 5.50 -
6 Strauss concrete foundation m' 15.00 -
7 Brick block wall m2 136.43 -
8 Concrete wall and floor m3 33.00 -
9 Plastering m2 208.00 -
10 Waterprofing wall and floor m2 208.00 -
11 Pump room plaster and smoothing + paint m2 16.00 -
12 Pump room open control unit 1.00 -
13 Installing green stone m2 186.00 -
14 Overflow m' 14.50 -
15 Top borders m' 21.30 -
16 2 HP Super Pump Hayward unit 1.00 -
17 Sand Filter S 310 T Hayward + Silica Sand unit 1.00 -
18 Tool ket cleanning unit 1.00 -
19 Main Drain SP 1153 Hayward unit 1.00 -
20 Eye Ball Inlet SP 1419 pcs 5.00 -
21 Under Water light 50 W 12 Volt pcs 2.00 -
22 Trapo Balas 50W, 12V pcs 2.00 -
23 Pipe installation unit 1.00 -
24 Material suport lot 1.00 -
25 Concrete Step Up m3 2.55 -
26 Traement first water cleaning Ls 1.00 -
27 Install Bathup Outdoor unit 1.00 -
Total -
Summary -
RECAPITULATION

Nama pemilik : Ibu Farida

Nama project : Villa Ibu Ipeh
Land : 600.9 m2
First Floor : 400,00 m2
Second Floor : 340,00 m2
Total Building : 740,00 m2

NO DESCRIPTION PRICE
1 PRELIMINARY -
2 FENCE -
3 MAIN BUILDING (Total Building Quantity First Floor and Second Floor 740 m 2) -
4 POOL -

Total -

Construction fee 10% -

V.A.T / PPN 10% - harga bangunan per m2

Drawing Design 25,000,000.00

Total Summary 25,000,000.00 -

Rounded To 4,087,000,000.00

by: Hera & Billy -

Note
1 Any work or additional work that not including on this quotation will be make with a new quotation
2 The volume is not rigid is depending to volume at site, but the item price is rigid
3 The item price can be change if material price growth 10% more

Approved by Yours Sincerely, 21th Agust 2020

Owner/Employer PT. Adhi Graha Jaya

I Made Monjong Adhi Nugraha, ST

No CODE /TYPE ITEM NAME QTY UNIT PRICE TOTAL PRICE IMAGE KETERANGAN
FIRST FLOOR
A. Master bedroom

1 LE MUSE CW 813 PJ Singgle Bowl Toilet 1.00 PCS Rp 10,110,000.00 Rp 10,110,000.00

2 LE MUSE LW 816 J Vessel Counter Lavatory 1.00 PCS Rp 7,980,000.00 Rp 7,980,000.00

3 TX 116 LQBR Le muse Collection 2.00 PCS Rp 5,710,000.00 Rp 11,420,000.00

4 TX 703 AES Paper Holder 1.00 PCS Rp 500,000.00 Rp 500,000.00

5 TX 454 SFMBR Fiore Collection 1.00 PCS BARANG TIDAK ADA

6 TX 454 SFN Thermostat Shower Column Set 1.00 PCS Rp 9,150,000.00 Rp 9,150,000.00 ini pilihan lain yang mirip tapi beda type
7 TX 608 KNBR Sink Tap 1.00 PCS Rp 6,730,000.00 Rp 6,730,000.00

B. Guest Bathroom
1 LE MUSE CW 811 PJ Singgle Bowl Toilet 1.00 PCS BARANG TIDAK ADA

2 LE MUSE CW 811 NPJ Singgle Bowl Toilet 1.00 PCS Rp 7,920,000.00 Rp 7,920,000.00 ini pilihan lain yang mirip tapi beda type

3 THX20MCRB Shower Spray, Chrome 1.00 PCS Rp 565,000.00 Rp 565,000.00

4 LE MUSE LW 816 J Vessel Counter Lavatory 1.00 PCS Rp 7,980,000.00 Rp 7,980,000.00

5 TX 116 LQBR Le muse Collection 2.00 PCS Rp 5,710,000.00 Rp 11,420,000.00

6 TX 703 AES Paper Holder 1.00 PCS Rp 500,000.00 Rp 500,000.00

7 TX 454 SFMBR Fiore Collection 1.00 PCS BARANG TIDAK ADA

8 TX 454 SFN Thermostat Shower Column Set 1.00 PCS Rp 9,150,000.00 Rp 9,150,000.00 ini pilihan lain yang mirip tapi beda type

9 TX 470 SEN Tap Wudhu 1.00 PCS Rp 1,890,000.00 Rp 1,890,000.00

C. Guest Toilet 1
1 LE MUSE CW 811 PJ Singgle Bowl Toilet 1.00 PCS BARANG TIDAK ADA

2 LE MUSE CW 811 NPJ Singgle Bowl Toilet 1.00 PCS Rp 7,920,000.00 Rp 7,920,000.00 ini pilihan lain yang mirip tapi beda type

3 THX20MCRB Shower Spray, Chrome 1.00 PCS Rp 565,000.00 Rp 565,000.00

4 TX 703 AES Paper Holder 1.00 PCS Rp 500,000.00 Rp 500,000.00

D. Guest Toilet 2
1 LE MUSE CW 811 PJ Singgle Bowl Toilet 1.00 PCS BARANG TIDAK ADA
2 LE MUSE CW 811 NPJ Singgle Bowl Toilet 1.00 PCS Rp 7,920,000.00 Rp 7,920,000.00 ini pilihan lain yang mirip tapi beda type

3 THX20MCRB Shower Spray, Chrome 1.00 PCS Rp 565,000.00 Rp 565,000.00

4 LE MUSE LW 813 CJ Vessel Counter Lavatory 1.00 PCS Rp 2,580,000.00 Rp 2,580,000.00

5 TX 116 LQBR Le muse Collection 1.00 PCS Rp 5,710,000.00 Rp 5,710,000.00

6 TX 703 AES Paper Holder 1.00 PCS Rp 500,000.00 Rp 500,000.00

E. Shower Outdoor
1 TX 454 SFMBR Fiore Collection 1.00 PCS BARANG TIDAK ADA

2 TX 454 SES Thermostat Shower Column Set 1.00 PCS Rp 8,660,000.00 Rp 8,660,000.00 ini pilihan lain yang mirip tapi beda type

3 TX 470 SEN Tap Wudhu 1.00 PCS Rp 1,890,000.00 Rp 1,890,000.00

 F. Maid Room
1 LE MUSE CW 811 PJ Singgle Bowl Toilet 1.00 PCS BARANG TIDAK ADA

2 LE MUSE CW 811 NPJ Singgle Bowl Toilet 1.00 PCS Rp 7,920,000.00 Rp 7,920,000.00 ini pilihan lain yang mirip tapi beda type

3 THX20MCRB Shower Spray, Chrome 1.00 PCS Rp 565,000.00 Rp 565,000.00

4 TX 454 SFMBR Fiore Collection 1.00 PCS BARANG TIDAK ADA

5 TX 454 SES Thermostat Shower Column Set 1.00 PCS Rp 8,660,000.00 Rp 8,660,000.00 ini pilihan lain yang mirip tapi beda type

6 TX 703 AES Paper Holder 1.00 PCS Rp 500,000.00 Rp 500,000.00

7 Sink Tap 1.00 PCS Rp 6,730,000.00 Rp 6,730,000.00

7 ROOF TILE TILE Rp 6,730,000.00 Rp 6,730,000.00
No CODE /TYPE ITEM NAME QTY UNIT PRICE TOTAL PRICE IMAGE KETERANGAN
SECOND FLOOR
A. Bathroom Boy 1
1 LE MUSE CW 811 PJ Singgle Bowl Toilet 1.00 PCS BARANG TIDAK ADA

2 LE MUSE CW 811 NPJ Singgle Bowl Toilet 1.00 PCS Rp 7,920,000.00 Rp 7,920,000.00 ini pilihan lain yang mirip tapi beda type

3 THX20MCRB Shower Spray, Chrome 1.00 PCS Rp 565,000.00 Rp 565,000.00

4 LE MUSE LW 814 CJ Vessel Counter Lavatory 1.00 PCS Rp 3,432,000.00 Rp 3,432,000.00

5 TX 116 LEBR Ego Collection 1.00 PCS

BARANG TIDAK ADA

6 TX 115 LELBR Single Lever Lavatory 1.00 PCS Rp 3,020,000.00 Rp 3,020,000.00 ini pilihan lain yang mirip tapi beda type
7 TX 703 AES Paper Holder 1.00 PCS Rp 500,000.00 Rp 500,000.00

8 TX 454 SFMBR Fiore Collection 1.00 PCS BARANG TIDAK ADA

9 TX 454 SES Thermostat Shower Column Set 1.00 PCS Rp 8,660,000.00 Rp 8,660,000.00 ini pilihan lain yang mirip tapi beda type

B Bathroom Boy 2
1 LE MUSE CW 811 PJ Singgle Bowl Toilet 1.00 PCS BARANG TIDAK ADA

2 LE MUSE CW 811 NPJ Singgle Bowl Toilet 1.00 PCS Rp 7,920,000.00 Rp 7,920,000.00 ini pilihan lain yang mirip tapi beda type

3 THX20MCRB Shower Spray, Chrome 1.00 PCS Rp 565,000.00 Rp 565,000.00

4 LE MUSE LW 814 CJ Vessel Counter Lavatory 1.00 PCS Rp 3,432,000.00 Rp 3,432,000.00

5 TX 116 LEBR Ego Collection 1.00 PCS

BARANG TIDAK ADA
6 TX 115 LELBR Single Lever Lavatory 1.00 PCS Rp 3,020,000.00 Rp 3,020,000.00 ini pilihan lain yang mirip tapi beda type

6 TX 703 AES Paper Holder 1.00 PCS Rp 500,000.00 Rp 500,000.00

7 TX 454 SFMBR Fiore Collection 1.00 PCS BARANG TIDAK ADA

8 TX 454 SES Thermostat Shower Column Set 1.00 PCS Rp 8,660,000.00 Rp 8,660,000.00 ini pilihan lain yang mirip tapi beda type

C Bathroom Boy 3
1 LE MUSE CW 811 PJ Singgle Bowl Toilet 1.00 PCS BARANG TIDAK ADA

2 LE MUSE CW 811 NPJ Singgle Bowl Toilet 1.00 PCS Rp 7,920,000.00 Rp 7,920,000.00 ini pilihan lain yang mirip tapi beda type

3 THX20MCRB Shower Spray, Chrome 1.00 PCS Rp 565,000.00 Rp 565,000.00

4 LE MUSE LW 813 CJ Vessel Counter Lavatory 1.00 PCS Rp 3,432,000.00 Rp 3,432,000.00

5 TX 116 LEBR Ego Collection 1.00 PCS

BARANG TIDAK ADA

6 TX 115 LELBR Single Lever Lavatory 1.00 PCS Rp 3,020,000.00 Rp 3,020,000.00 ini pilihan lain yang mirip tapi beda type

6 TX 703 AES Paper Holder 1.00 PCS Rp 500,000.00 Rp 500,000.00

7 TX 454 SFMBR Fiore Collection 1.00 PCS BARANG TIDAK ADA

8 TX 454 SES Thermostat Shower Column Set 1.00 PCS Rp 8,660,000.00 Rp 8,660,000.00 ini pilihan lain yang mirip tapi beda type

D VIP Room
1 LE MUSE CW 811 PJ Singgle Bowl Toilet 1.00 PCS BARANG TIDAK ADA

2 LE MUSE CW 811 NPJ Singgle Bowl Toilet 1.00 PCS Rp 7,920,000.00 Rp 7,920,000.00 ini pilihan lain yang mirip tapi beda type
3 THX20MCRB Shower Spray, Chrome 1.00 PCS Rp 565,000.00 Rp 565,000.00

4 TX 703 AES Paper Holder 1.00 PCS Rp 500,000.00 Rp 500,000.00

5 TX 454 SFMBR Fiore Collection 1.00 PCS BARANG TIDAK ADA

6 TX 454 SES Thermostat Shower Column Set 1.00 PCS Rp 8,660,000.00 Rp 8,660,000.00 ini pilihan lain yang mirip tapi beda type