RECAPITULATION

ACTIVITY : VILLA MAWUN

NAME OF WORK : VILLA 3
FISCAL YEAR : 2023

Unit Price Total Price

No. Descriptions Volume
Rp. Rp.
1 2 3 5 6

A BUILDING CONSTRUCTION
I VILLA 3 MAWUN 1,00 2.470.410.649,55 2.470.410.649,55

B POOL
I SWIMMING POOL (3,5 x9 m) 1,00 284.740.228,98 284.740.228,98

TOTAL 2.755.150.878,53
ROUNDED OFF 2.755.150.000,00
 BILL OF QUANTITY
ACTIVITY : VILLA 3 MAWUN
NAME OF WORK : VILLA MAWUN
FISCAL YEAR : 2023

Unit Price Total Price

No. Descriptions Volume Unit Code of Analysis
Rp. Rp.
1 2 3 4 5 6
I PREPARATORY WORK
1 Measurement and Installation of Bouwplank 1,00 Ls Ls 7.500.000,00 7.500.000,00
2 Field cleaning 1,00 Ls Ls 15.000.000,00 15.000.000,00
3 Working Electricity and Working Water 12,00 Month Ls 850.000,00 10.200.000,00
32.700.000,00
II LAND AND SAND WORK
1 Foundation excavated soil 576,37 m3 A.2.3.1.2 150.000,00 86.454.780,00
2 Cut Land Existing 267,14 m3 A.2.3.1.2 250.000,00 66.785.560,00
3 Landfill 576,37 m3 A.2.3.1.9 350.000,00 201.727.820,00
4 Sand under the foundation, t= 10 cm 269,16 m3 A.2.3.1.11 168.192,00 45.270.262,70
5 Landfill floor building 43,23 m3 A.2.3.1.14 106.080,00 4.585.561,53
404.823.984,23
III INSTALLATION WORK
1 Empty Stone (Aanstamping), t = 20 cm 111,28 m3 A.3.2.1.9 707.430,00 78.721.194,63
2 Stone Foundation, 1pc: 5ps 135,89 m3 A.3.2.1.4 912.640,00 124.016.736,71
3 Random Cut Lombok Stone With Natural Coating 30,58 m2 Ls 200.000,00 6.115.009,00
4 Brick Wall, 1pc: 4ps
BUILDING VILLA GROUND FLOOR (under the
- 576,37 m2 A.4.4.1.11 125.000,00 72.045.650,00
Parking Area )
- BUILDING VILLA 1st FIRST FLOOR 45,70 m2 A.4.4.1.11 125.000,00 5.712.447,50
286.611.037,84
IV CONCRETE WORKS
BUILDING VILLA GROUND FLOOR (under the
A
Parking Area )
1 Footplate 1,2 x 1,2 x 0,30 7,34 m3 Ls 6.500.000,00 47.736.000,00
2 Sloof S-1 = 20/25
Concrete k-250 7,20 m3 Ls 6.750.000,00 48.630.813,75
3 Column K-1= 15/30
Concrete k-225 2,52 m3 Ls 6.950.000,00 17.514.000,00
4 Practical Concrete Columns, KP = 15/15 1,53 Bh Ls 6.950.000,00 10.633.500,00
5 concrete plate floor 13 cm 6,83 m3 Ls 6.994.800,00 47.805.695,15
6 Beam B-1 = 15/20
Concrete k-225 2,59 m3 Ls 6.994.800,00 18.120.121,73
7 Beam B-2 = 15/20
Concrete k-225 0,96 m3 Ls 6.994.800,00 6.707.739,00
8 Stair beam 15/20
Concrete k-225 0,18 m3 Ls 6.994.800,00 1.289.841,82
9 concrete plate Stair 13 cm 1,12 m3 Ls 6.994.800,00 7.860.499,92

B BUILDING VILLA 1st FIRST FLOOR

1 Column K-1= 15/30
Concrete k-225 0,90 m3 Ls 6.950.000,00 6.255.000,00
2 Practical Concrete Columns, KP = 15/15
concrete plate floor 13 cm 0,09 m3 Ls 6.950.000,00 625.500,00
3 Beam B-1 = 15/20
Concrete k-225 1,42 m3 Ls 6.994.800,00 9.931.608,05
5 concrete plate Rooftop 12 cm 20,13 m3 Ls 6.994.800,00 140.834.824,43