Bill Of Quantity

Project name : Duplex Villa Pererenan

Owner : Mr. Dean Kuchel
Location : Pererenan, Badung, Bali
Year : 2023
Area : Struktur Villa 1

UNIT PRICE TOTAL PRICE

NO Description QTY SAT
( Rp ) ( Rp )

I. EXCAVATION WORK AND FOUNDATION

1 Excavation work for continuous foundation on normal soi 53,53 m3 72.215 3.865.545
2 Excavation work for pedestal on normal soil 2,68 m3 88.803 238.147
3 Excavation soil bore pile foundation 83,51 m3 105.677 8.824.790
4 Sandfill thk. 5 cm below stone masonry 4,12 m3 181.478 747.247
5 Sandfill thk. 10 cm below piole cap 1,06 m3 181.478 191.709
6 Sandfill thk. 5 cm below floor plate ground 6,84 m3 181.478 1.240.618
7 Lean concrete thk. 5 cm for pile cap foundation 1,27 m3 843.266 1.070.947
8 Lean concrete thk. 5 cm for floor plate ground 6,84 m3 843.266 5.764.722
9 Aan stamping 16,47 m3 473.459 7.797.982
10 Stone foundation 51,50 m3 891.733 45.924.229
11 Backfiiling to make up building floor level ( H =50 cm ) 68,36 m3 105.820 7.234.054
12 Backfiil stone foundation 17,84 m3 52.910 944.060
13 Termite 136,72 m2 25.000 3.418.094
Sub total Pek. I 87.262.143

II. STRUCTURE WORK

II.1 GROUND FLOOR
1 Fondation Bore Pile
‐ Boring soil 75,00 m' 474.870 35.615.250
‐ Formwork m2
‐ Rebar 6 D13 703,27 kg 16.852 11.851.469
‐ Rebar Ǿ8 ‐ 150 440,33 kg 16.852 7.420.375
‐ Concrete K ‐250 9,14 m3 1.143.571 10.455.100
‐ Cutting head bore pile 25,00 point 500.000 12.500.000
2 Foot plate / Pile Cap 1
‐ Formwork 19,60 m2 176.345 3.456.370
‐ Rebar D13 (upper side) 281,03 kg 16.852 4.735.905
‐ Rebar D13 (lower side) 281,03 kg 16.852 4.735.905
‐ Concrete K ‐250 3,43 m3 1.143.571 3.922.449
3 Foot plate / Pile Cap 2
‐ Formwork 11,18 m2 176.345 1.971.542
‐ Rebar D16 (upper side) 101,01 kg 16.852 1.702.165
‐ Rebar D13 (upper side) 25,84 kg 16.852 435.432
‐ Rebar D16 (lower side) 140,15 kg 16.852 2.361.754
‐ Concrete K ‐250 2,64 m3 1.143.571 3.017.884
4 Foot plate / Pile Cap 3
‐ Formwork 2,64 m2 176.345 464.872
‐ Rebar D13 (upper side) 42,05 kg 16.852 708.588
‐ Rebar D16 (lower side) 63,69 kg 16.852 1.073.363
‐ Concrete K ‐250 0,92 m3 1.143.571 1.048.083
5 Sloof S1 (20x45)
‐ Formwork 6,88 m2 187.497 1.289.043
‐ Rebar D16 90,75 kg 16.852 1.529.289
‐ Rebar Ø10 29,72 kg 16.852 500.907
‐ Concrete K ‐250 0,56 m3 1.143.571 643.259
6 Sloof S3 (20x35)
‐ Formwork 7,23 m2 187.497 1.356.007
‐ Rebar D13 77,03 kg 16.852 1.298.018
‐ Rebar Ø10 32,55 kg 16.852 548.613
‐ Concrete K ‐250 0,56 m3 1.143.571 643.259
 UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )
7 Sloof S4 (20x30)
‐ Formwork 30,85 m2 187.497 5.783.664
‐ Rebar D13 369,59 kg 16.852 6.228.371
‐ Rebar Ø10 142,63 kg 16.852 2.403.539
‐ Concrete K ‐250 2,31 m3 1.143.571 2.645.652
8 Sloof S5 (20x30)
‐ Formwork 14,40 m2 187.497 2.699.960
‐ Rebar D13 129,40 kg 16.852 2.180.670
‐ Rebar Ø10 66,58 kg 16.852 1.122.033
‐ Concrete K ‐250 1,08 m3 1.143.571 1.235.057
9 Sloof S6 (20x30)
‐ Formwork 27,00 m2 187.497 5.062.424
‐ Rebar D13 161,75 kg 16.852 2.725.838
‐ Rebar Ø10 124,84 kg 16.852 2.103.811
‐ Concrete K ‐250 2,03 m3 1.143.571 2.315.732
10 Sloof S7 (15x25)
‐ Formwork 5,20 m2 187.497 974.985
‐ Rebar D10 22,69 kg 16.852 382.322
‐ Rebar Ø8 15,33 kg 16.852 258.364
‐ Concrete K ‐250 0,30 m3 1.143.571 343.071
11 Sloof S8 (15x30)
‐ Formwork 23,81 m2 187.497 4.464.777
‐ Rebar D10 90,04 kg 16.852 1.517.341
‐ Rebar Ø8 68,01 kg 16.852 1.146.017
‐ Concrete K ‐250 1,43 m3 1.143.571 1.633.877
12 Concrete Floor
‐ Wiremesh M6 1 layer 157,23 m2 44.374 6.977.038
‐ Concrete thk = 80 mm 12,58 m3 1.143.571 14.384.508
13 Column K1 (15x40)
‐ Formwork 11,88 m2 394.607 4.687.925
‐ Rebar D16 170,45 kg 16.852 2.872.405
‐ Rebar Ø10 51,05 kg 16.852 860.289
‐ Concrete K ‐250 0,65 m3 1.143.571 743.321
14 Column K2 (15x40)
‐ Formwork 53,70 m2 394.607 21.190.370
‐ Rebar D13 610,15 kg 16.852 10.282.181
‐ Rebar Ø10 230,66 kg 16.852 3.887.057
‐ Concrete K ‐250 2,95 m3 1.143.571 3.373.535
15 Column K3 (15x40)
‐ Formwork 19,14 m2 394.607 7.552.769
‐ Rebar D13 145,03 kg 16.852 2.444.036
‐ Rebar Ø8 52,63 kg 16.852 886.988
‐ Concrete K ‐250 1,04 m3 1.143.571 1.193.888
16 Column K4 (D 30cm)
‐ Formwork 15,32 m2 394.607 6.046.635
‐ Rebar D16 231,05 kg 16.852 3.893.702
‐ Rebar Ø10 50,24 kg 16.852 846.677
‐ Concrete K ‐250 0,86 m3 1.143.571 985.678
17 Column K7 (D 20cm)
‐ Formwork 5,46 m2 394.607 2.155.972
‐ Rebar D13 60,43 kg 16.852 1.018.348
‐ Rebar Ø8 10,50 kg 16.852 176.883
‐ Concrete K ‐250 0,18 m3 1.143.571 208.267
18 Column K9 (15x40)
‐ Formwork 20,88 m2 394.607 8.239.384
‐ Rebar D13 145,03 kg 16.852 2.444.036
‐ Rebar Ø8 57,97 kg 16.852 976.972
‐ Concrete K ‐250 1,04 m3 1.143.571 1.193.888
 UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )
20 Beam 1G1 (25x50)
‐ Formwork 12,19 m2 420.141 5.120.463
‐ Main Rebar D16 265,44 kg 16.852 4.473.170
‐ Main Rebar D13 32,00 kg 16.852 539.242
‐ Stirup Rebar Ǿ10 93,17 kg 16.852 1.570.066
‐ Concrete K ‐250 1,22 m3 1.143.571 1.393.727
21 Beam 1CG1 (25x50)
‐ Formwork 2,50 m2 420.141 1.050.351
‐ Main Rebar D16 54,45 kg 16.852 917.573
‐ Main Rebar D13 6,56 kg 16.852 110.614
‐ Stirup Rebar Ǿ10 19,11 kg 16.852 322.065
‐ Concrete K ‐250 0,25 m3 1.143.571 285.893
22 Beam 1G2 (20x50)
‐ Formwork 13,20 m2 420.141 5.545.855
‐ Main Rebar D16 179,68 kg 16.852 3.027.992
‐ Main Rebar D13 26,36 kg 16.852 444.211
‐ Stirup Rebar Ǿ10 78,67 kg 16.852 1.325.661
‐ Concrete K ‐250 1,10 m3 1.143.571 1.257.928
23 Beam 1CG2 (20x50)
‐ Formwork 1,22 m2 420.141 514.252
‐ Main Rebar D16 16,66 kg 16.852 280.777
‐ Main Rebar D13 2,44 kg 16.852 41.190
‐ Stirup Rebar Ǿ10 9,12 kg 16.852 153.656
‐ Concrete K ‐250 0,10 m3 1.143.571 116.644
24 Beam 1G4 (15x45)
‐ Formwork 22,52 m2 420.141 9.462.615
‐ Main Rebar D13 231,31 kg 16.852 3.897.948
‐ Stirup Rebar Ǿ10 110,20 kg 16.852 1.857.068
‐ Concrete K ‐250 1,45 m3 1.143.571 1.655.748
25 Beam 1CG4 (15x45)
‐ Formwork 8,40 m2 420.141 3.529.180
‐ Main Rebar D13 86,27 kg 16.852 1.453.780
‐ Stirup Rebar Ǿ10 61,65 kg 16.852 1.038.919
‐ Concrete K ‐250 0,54 m3 1.143.571 617.528
26 Beam 1G5 (15x40)
‐ Formwork 6,84 m2 420.141 2.873.761
‐ Main Rebar D13 69,01 kg 16.852 1.163.024
‐ Stirup Rebar Ǿ10 34,03 kg 16.852 573.483
‐ Concrete K ‐250 0,43 m3 1.143.571 494.023
27 Beam 1CG5 (15x40)
‐ Formwork 2,09 m2 420.141 878.094
‐ Main Rebar D13 21,09 kg 16.852 355.368
‐ Stirup Rebar Ǿ10 15,60 kg 16.852 262.847
‐ Concrete K ‐250 0,13 m3 1.143.571 150.951
28 Beam 1G7 (15x35)
‐ Formwork 8,42 m2 420.141 3.535.483
‐ Main Rebar D13 59,31 kg 16.852 999.474
‐ Stirup Rebar Ǿ8 27,34 kg 16.852 460.781
‐ Concrete K ‐250 0,52 m3 1.143.571 594.371
29 Beam 1CG7 (15x35)
‐ Formwork 1,70 m2 420.141 714.239
‐ Main Rebar D13 11,98 kg 16.852 201.914
‐ Stirup Rebar Ǿ8 8,29 kg 16.852 139.631
‐ Concrete K ‐250 0,11 m3 1.143.571 120.075
30 Beam 1G8 (15x35)
‐ Formwork 46,33 m2 420.141 19.463.010
‐ Main Rebar D13 326,50 kg 16.852 5.502.154
‐ Stirup Rebar Ǿ8 150,52 kg 16.852 2.536.625
‐ Concrete K ‐250 2,86 m3 1.143.571 3.272.043
 UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )
31 Beam 1CG8 (15x35)
‐ Formwork 0,44 m2 420.141 185.702
‐ Main Rebar D13 3,12 kg 16.852 52.498
‐ Stirup Rebar Ǿ8 2,15 kg 16.852 36.304
‐ Concrete K ‐250 0,03 m3 1.143.571 31.219
32 Beam 1G9 (15x35)
‐ Formwork 0,87 m2 420.141 364.262
‐ Main Rebar D13 4,89 kg 16.852 82.381
‐ Stirup Rebar Ǿ8 2,82 kg 16.852 47.474
‐ Concrete K ‐250 0,05 m3 1.143.571 61.238
34 Beam 1G10 (15x30)
‐ Formwork 47,63 m2 420.141 20.010.768
‐ Main Rebar D13 304,36 kg 16.852 5.129.017
‐ Stirup Rebar Ǿ8 158,69 kg 16.852 2.674.250
‐ Concrete K ‐250 2,86 m3 1.143.571 3.268.012
35 Beam AG4 (40x25)
‐ Formwork 0,25 m2 420.141 103.229
‐ Main Rebar D16 4,95 kg 16.852 83.499
‐ Stirup Rebar Ǿ10 1,51 kg 16.852 25.526
‐ Concrete K ‐250 0,03 m3 1.143.571 31.219
36 Beam AG6 (25x25)
‐ Formwork 0,64 m2 420.141 269.982
‐ Main Rebar D13 9,24 kg 16.852 155.700
‐ Stirup Rebar Ǿ8 2,37 kg 16.852 39.879
‐ Concrete K ‐250 0,05 m3 1.143.571 61.238
37 Beam AG7 (20x25)
‐ Formwork 40,01 m2 420.141 16.809.046
‐ Main Rebar D13 547,85 kg 16.852 9.232.231
‐ Stirup Rebar Ǿ8 142,82 kg 16.852 2.406.825
‐ Concrete K ‐250 2,86 m3 1.143.571 3.268.012
38 Beam AG9 (15x25)
‐ Formwork 13,87 m2 420.141 5.825.949
‐ Main Rebar D13 127,80 kg 16.852 2.153.748
‐ Stirup Rebar Ǿ8 47,70 kg 16.852 803.800
‐ Concrete K ‐250 0,80 m3 1.143.571 914.857
39 Stair concrete
‐ Concrete stair 2,15 lot 12.500.000 26.875.000
‐ Steel Plate thk. 20mm m2
‐ Angle 100. 100. 10 mm m'
‐ Anchor Bolt 6 D16 L = 50 cm pcs
‐ Syncromet m2
‐ Finish duco 1 area bottom m2
40 Stair steel (external, to roof top)
‐ Beam WF 250x125x6x9 14,05 kg 27.521 386.676
‐ Bolt 56,00 pcs 6.800 380.800
‐ Welding work 14,00 point 300.000 4.200.000
‐ Elbow plat 30,00 unit 75.000 2.250.000
41 Concrete roof
‐ Formwork 3,82 m2 434.515 1.658.107
‐ Rebar D8 1 layer 9,46 kg 16.852 159.487
‐ Concrete thk = 120 mm 0,38 m3 1.143.571 436.387
‐ Screed water proofing 4,77 m2 25.000 119.220
‐ Water proofing 4,77 m2 58.928 281.016
42 Concrete table washtafel
‐ Formwork 2,46 m2 434.515 1.068.906
‐ Rebar D10 30,33 kg 16.852 511.148
‐ Concrete thk = 120 mm 0,37 m3 1.143.571 421.978

Sub total Work. II.1 481.207.222

 UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )

II.2 FIRST FLOOR

1 Slab Concrete
‐ Formwork 98,33 m2 434.515 42.725.813
‐ Rebar ø8 2 layer 1.138,00 kg 16.852 19.177.451
‐ Concrete thk = 120 mm 11,80 m3 1.143.571 13.494.141
2 Beam AG1 (20x40)
‐ Formwork 12,00 m2 420.141 5.041.686
‐ Main Rebar D13 129,40 kg 16.852 2.180.670
‐ Stirup Rebar Ǿ10 61,65 kg 16.852 1.038.919
‐ Concrete K ‐250 0,96 m3 1.143.571 1.097.828
2 Beam ACG1 (20x40)
‐ Formwork 1,20 m2 420.141 504.169
‐ Main Rebar D13 12,94 kg 16.852 218.067
‐ Stirup Rebar Ǿ10 9,25 kg 16.852 155.838
‐ Concrete K ‐250 0,10 m3 1.143.571 109.783
3 Beam AG2 (20x30)
‐ Formwork 35,63 m2 420.141 14.967.507
‐ Main Rebar D13 269,59 kg 16.852 4.543.063
‐ Stirup Rebar Ǿ10 161,83 kg 16.852 2.727.162
‐ Concrete K ‐250 2,25 m3 1.143.571 2.573.035
3 Beam ACG2 (20x30)
‐ Formwork 5,70 m2 420.141 2.394.801
‐ Main Rebar D13 43,13 kg 16.852 726.890
‐ Stirup Rebar Ǿ10 38,84 kg 16.852 654.519
‐ Concrete K ‐250 0,36 m3 1.143.571 411.686
3 Beam ACG2A(20x30)
‐ Formwork 2,85 m2 420.141 1.197.401
‐ Main Rebar D13 17,97 kg 16.852 302.871
‐ Stirup Rebar Ǿ10 19,42 kg 16.852 327.259
‐ Concrete K ‐250 0,18 m3 1.143.571 205.843
6 Beam AG3 (15x30)
‐ Formwork 10,13 m2 420.141 4.253.923
‐ Main Rebar D13 80,88 kg 16.852 1.362.919
‐ Stirup Rebar Ǿ8 52,71 kg 16.852 888.276
‐ Concrete K ‐250 0,61 m3 1.143.571 694.720
7 Beam ACG3 (15x30)
‐ Formwork 3,00 m2 420.141 1.260.422
‐ Main Rebar D13 23,96 kg 16.852 403.828
‐ Stirup Rebar Ǿ8 14,99 kg 16.852 252.665
‐ Concrete K ‐250 0,18 m3 1.143.571 205.843
8 Beam AG4 (15x25)
‐ Formwork 15,60 m2 420.141 6.554.192
‐ Main Rebar D13 287,56 kg 16.852 4.845.934
‐ Stirup Rebar Ǿ8 53,66 kg 16.852 904.275
‐ Concrete K ‐250 0,90 m3 1.143.571 1.029.214
10 Column K10 (15x25)
‐ Formwork 15,36 m2 394.607 6.061.156
‐ Rebar D13 120,05 kg 16.852 2.023.069
‐ Stirup Rebar Ø8 42,95 kg 16.852 723.789
‐ Concrete K ‐250 0,72 m3 1.143.571 823.371
11 Column K8 (15x30)
‐ Formwork 5,60 m2 394.607 2.209.797
‐ Rebar D13 53,50 kg 16.852 901.576
‐ Stirup Rebar Ø8 16,00 kg 16.852 269.630
‐ Concrete K ‐250 0,30 m3 1.143.571 343.071
12 Column K2 (15x40)
‐ Formwork 7,05 m2 394.607 2.781.976
‐ Rebar D13 80,05 kg 16.852 1.348.994
‐ Stirup Rebar Ø10 30,50 kg 16.852 513.983
‐ Concrete K ‐250 0,40 m3 1.143.571 457.428
 UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )
13 Column K5 (D 30cm)
‐ Formwork 4,05 m2 394.607 1.598.156
‐ Rebar D13 40,00 kg 16.852 674.076
‐ Stirup Rebar Ø10 13,20 kg 16.852 222.445
‐ Concrete K ‐250 0,25 m3 1.143.571 285.893
14 Concrete table washtafel
‐ Formwork 4,26 m2 394.607 1.681.024
‐ Rebar D10 52,53 kg 16.852 885.159
‐ Concrete thk = 120 mm 0,64 m3 1.143.571 730.742
15 Screed waterprofing 15,78 m2 25.000,00 394.500
16 Waterprofing 15,78 m2 58.928,00 929.884

Sub total Work. II.2 165.292.330

II.3 ROOF FLOOR

1 Roof Concrete
‐ Formwork 129,60 m2 434.515 56.313.082
‐ Rebar ø8 2 layer 321,42 kg 16.852 5.416.532
‐ Concrete thk = 120 mm 12,96 m3 1.143.571 14.820.683
2 Waterproofing aspal 108,00 m2 65.000 7.020.000
Sub total Work. II.3 83.570.297

II.4 ROOF TOP FLOOR

1 Roof Top Slab Concrete
‐ Formwork 63,50 m2 434.515 27.591.672
‐ Rebar ø8 2 layer 733,00 kg 16.852 12.352.435
‐ Concrete thk = 120 mm 7,60 m3 1.143.571 8.691.141
2 Screed aterproofing 63,00 m2 25.000,00 1.575.000
3 Waterproofing 63,00 m2 58.928,00 3.712.464
Sub total Work. II.3 53.922.713
TOTAL. STRUCTURE WORK 871.254.705

III. ARCHITECTURE
III.1 MASONRY with Brick ( Bata )
1 Wall Ground floor
- Wall thk. 15 cm with ( Bata Ringan 1 x thk. 100 mm ) 132,25 m2 322.201 42.611.111
‐ Column practice and lintle 150x150 mm 188,00 m' 79.241 14.897.274
- Smooth plastered 264,50 m2 61.573 16.285.984
- Smooth render 264,50 m2 35.857 9.484.243
2 Wall First floor
- Wall thk. 15 cm with ( Bata Ringan 1 x thk. 100 mm ) 124,50 m2 322.201 40.114.052
‐ Column practice and lintle 150x150 mm 145,00 m' 79.241 11.489.919
- Smooth plastered 249,00 m2 61.573 15.331.607
- Smooth render 249,00 m2 35.857 8.928.455
Sub total work. III.1 159.142.646

III.2 ROOF WORK

Parking
‐ Roof frame with hollow galvanis 4x4 7,50 m2 125.934 944.505
‐ Cover roof with solar flat 7,50 m2 172.000 1.290.000
Sub total work. III.2 2.234.505

III.3 CEILING WORK

1 Ground floor
Bathroom 1
● 9 mm gypsum ceiling + metal hollow structure 5,40 m2 179.439 968.971
● 10mm shadow line/waterline around 9,00 m' 5.000 45.000
● Ceiling painting with dulux 5,40 m2 52.176 281.750
● Ceiling lumbersering 4,82 m2 320.641 1.545.489
● Finishing lumbersering 4,82 m2 59.550 287.029
 UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )
Powder Room
● 9 mm gypsum ceiling + metal hollow structure 3,25 m2 179.439 583.177
● 10mm shadow line/waterline around 7,60 m' 5.000 38.000
● Ceiling painting with dulux 3,25 m2 52.176 169.572
Dining Area, Living Room, Kitchen
● 9 mm gypsum ceiling + metal hollow structure 57,22 m2 179.439 10.268.172
● 10mm shadow line/waterline around 20,13 m' 5.000 100.625
● Ceiling painting with dulux 57,22 m2 52.176 2.985.706
● Drop lumbersering 8,45 m' 225.000 1.901.250
● Ceiling lumbersering 8,50 m2 320.641 2.725.447
● Finishing lumbersering 8,50 m2 59.550 506.172
Terrace
● Ceiling lumbersering 24,21 m2 320.641 7.762.714
● Finishing lumbersering 24,21 m2 59.550 1.441.696
Stronge
● 9 mm gypsum ceiling + metal hollow structure 9,63 m2 179.439 1.727.100
● 10mm shadow line/waterline around 12,70 m' 5.000 63.500
● Ceiling painting with dulux 9,63 m2 52.176 502.194
2 First floor
Bathroom 1
● Ceiling lumbersering 2,00 m2 320.641 641.282
● Finishing lumbersering 2,00 m2 59.550 119.099
Bathroom 2
● Ceiling lumbersering 2,00 m2 320.641 641.282
● Finishing lumbersering 2,00 m2 59.550 119.099
Sub total work. III.3 35.424.326

III.4 WORK DOOR AND WINDOWS ‐

A Ground Floor
1 D1 (Entrance) 1,00 Unit
- Solid BKR wood leaf door sz. 300 x 135 cm + natural finishing 1,00 Unit 3.442.242 3.442.242
- Hinge Pivot 1,00 set 56.227 56.227
- Lockcase and cylinder 1,00 set 158.160 158.160

2 D2 ( Powder room, Bathroom, Stronge ) 3,00 Unit

- 5x15 cm Solid BKR wood + Natural finishing 16,95 m' 142.746 2.419.543
- Solid BKR wood leaf door sz.85x240 cm + natural finishing 3,00 Unit 1.733.870 5.201.610
- Hinge 9,00 pcs 56.227 506.039
- Lockcase and cylinder 3,00 set 158.160 474.481

3 D3 ( Bedroom 1 ) 1,00 Unit

- Frame Aluminium YKK 119,40 m' 214.825 25.650.105
''- Clear glass 10mm 24,00 m2 253.637 6.087.299
- lockcase dan cylinder 1,00 set 158.160 158.160
- Handle 1,00 set 350.000 350.000

4 D4 ( Livingroom, Kitchen, Dinning room ) 1,00 Unit

- Frame Aluminium YKK 186,08 m' 214.825 39.974.636
'- Clear glass 10mm 49,13 m2 253.637 12.459.940
- Lockcase and cylinder 3,00 set 158.160 474.481
- Handle 6,00 set 350.000 2.100.000

5 D5 ( Access ) 1,00 Unit

- Frame Aluminium YKK 35,00 m' 214.825 7.518.875
'- Clear glass 10mm 2,16 m2 253.637 547.857
- Hinge 3,00 pcs 56.227 168.680
- Lock case and cylinder 1,00 set 158.160 158.160

6 W1 A ( Stornge ) 1,00 Unit

- Frame Aluminium YKK 7,50 m' 214.825 1.611.188
- Fix glass thk. 8mm 2,47 m2 253.637 625.216
 UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )
7 W1 ( Stornge, Powder Room ) 2,00 Unit
- Frame Aluminium YKK 14,60 m' 214.825 3.136.445
- Fix glass thk. 8mm 3,90 m2 253.637 989.186

8 W2 ( Kitchen ) 1,00 Unit

- Frame Aluminium YKK 26,50 m' 214.825 5.692.863
- Window with clear glass 8mm 2,84 m2 598.336 1.701.517
- Window lock 2,00 set 250.000 500.000

9 W3 ( Bathroom 1 ) 2,00 Unit

- Frame Aluminium YKK 78,84 m' 214.825 16.936.803
- Window with clear glass 8mm 15,96 m2 598.336 9.549.439
- Window lock 2,00 set 250.000 500.000

10 W4 ( Bathroom 1 ) 1,00 Unit

- Frame Aluminium YKK 9,20 m' 214.825 1.976.390
- Fix glass thk. 8mm 5,04 m2 253.637 1.278.333

11 W5 ( Bedroom 1 ) 1,00 Unit

- Frame Aluminium YKK 23,30 m' 214.825 5.005.423
- Fix glass thk. 8mm 13,02 m2 253.637 3.302.360

12 W6 ( Office ) 1,00 Unit

- Frame Aluminium YKK 38,67 m' 214.825 8.307.712
- Fix glass thk. 8mm 7,63 m2 253.637 1.935.254
- Window lock 1,00 set 250.000 250.000

13 Glass Shower 1,00 Unit

'- Frame Aluminium YKK & Clear Glass 1,00 unit 7.500.000 7.500.000

B First Floor
1 D2 ( Bathroom 2, Bathroom 3 ) 2,00 Unit
- 5x15 cm Solid BKR wood + Natural finishing 11,30 m' 142.746 1.613.029
- Solid BKR wood leaf door sz.100x240 cm + natural finishing 2,00 Unit 2.039.847 4.079.694
- Hinge 6,00 pcs 56.227 337.359
- Lockcase and cylinder 2,00 set 158.160 316.320

2 D6 ( Bedroom 2 ) 1,00 Unit

- Frame Aluminium YKK 99,80 m' 214.825 21.439.535
- Fix glass thk. 10mm 11,97 m2 253.637 3.036.040
- Clear glass 10mm 9,86 m2 253.637 2.499.851
- Lockcase and cylinder 1,00 set 158.160 158.160
- Handle 2,00 set 350.000 700.000

3 D7 ( Bedroom 2 ) 1,00 Unit

- Frame Aluminium YKK 51,22 m' 214.825 11.003.337
- Clear glass 10mm 10,84 m2 253.637 2.748.415
- Lockcase and cylinder 1,00 set 158.160 158.160
- Handle 2,00 set 350.000 700.000

4 D8 ( Bedroom 2, Bedroom 3 ) 2,00 Unit

- 5x15 cm Solid BKR wood + Natural finishing 11,60 m' 142.746 1.655.852
- Solid BKR wood leaf door sz.85x240 cm + natural finishing 2,00 Unit 1.733.870 3.467.740
- Hinge 6,00 pcs 56.227 337.359
- Lockcase and cylinder 2,00 set 158.160 316.320

5 W7 ( Bathroom 2, Bathroom 3 ) 2,00 Unit

- Frame Aluminium YKK 65,64 m' 214.825 14.101.113
- Clear glass 8mm 9,80 m2 253.637 2.485.647
- Window lock 2,00 set 250.000 500.000
 UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )
6 W8 ( Bedroom 3 ) 1,00 Unit
- Frame Aluminium YKK 41,40 m' 214.825 8.893.755
- Fix glass thk. 8mm 8,88 m2 253.637 2.251.286
- Window lock 1,00 set 250.000 250.000

7 W9 ( Bedroom 2 ) 1,00 Unit

- Frame Aluminium YKK 41,60 m' 214.825 8.936.720
- Fix glass thk. 8mm 8,96 m2 253.637 2.272.592
- Window lock 1,00 set 250.000 250.000

8 W10 ( Stairs ) 2,00 Unit

- Frame Aluminium YKK 24,40 m' 214.825 5.241.730
- Fix glass thk. 8mm 14,56 m2 253.637 3.692.961

9 Door Glass Shower 2,00 Unit

'- Frame Aluminium YKK & Clear Glass 2,00 unit 7.500.000 15.000.000

Sub total work. III.4 297.147.598

III.5 FINISHING FLOOR AND WALL

Ground floor
1 Bedroom 1
Finish floor
● Floor merbau wood (1.5 x 9 cm) 20,00 m2 669.200 13.384.000
Finish wall
● Wall finishing cement polised 33,00 m2 48.721 1.607.796
● Wall pain ng with dulux weathershield 13,00 m2 61.548 800.124
2 Office
Finish floor
● Floor merbau wood (1.5 x 9 cm) 12,00 m2 669.200 8.030.400
Finish wall
● Wall pain ng with dulux weathershield 25,00 m2 61.548 1.538.700
3 Bathroom 1
Finish floor
● Floor granite le 60x60 7,28 m2 308.123 2.242.173
● Floor gravel (under bathtub) 1,87 m2 302.000 565.684
● Floor bengkirai wood deck ( 3 x 20 cm ) 2,85 m2 630.000 1.795.500
Finish wall
● Wall ceramic le 17,46 m2 188.133 3.284.802
● Wall bengkirai wood 3,00 m2 630.000 1.890.000
● Wall pain ng with dulux weathershield 28,00 m2 61.548 1.723.344
4 Stronge
Finish floor
● Floor granite le 60x60 9,63 m2 308.123 2.965.684
Finish wall
● Wall pain ng with dulux pen lite 48,00 m2 52.176 2.504.448
● Wall pain ng with dulux weathershield 25,00 m2 61.548 1.538.700
5 Powder Room
Finish floor
● Floor granite le 60x60 3,25 m2 308.123 1.001.400
Finish wall
● Wall pain ng with dulux pen lite 28,00 m2 52.176 1.460.928
● Wall pain ng with dulux weathershield 20,00 m2 61.548 1.230.960
6 Dinning Room, Living Room, Kitchen
Finish floor
● Floor concrete polised 57,22 m2 48.721 2.788.003
Finish wall
● Wall pain ng with dulux pen lite 48,00 m2 52.176 2.504.448
● Wall pain ng with dulux weathershield 40,00 m2 61.548 2.461.920
 UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )
7 Access
Finish floor
● Floor gravel 8,03 m2 302.000 2.423.550
8 Outdoor Area
Finish floor
● Teracce floor gravel 11,30 m2 302.000 3.412.600
● Teracce floor concrete polised 3,30 m2 48.721 160.780
● Parking floor andesit 7,41 m2 332.467 2.463.579
9 Stair
Steping stair
● Floor concrete polised indoor 7,04 m2 48.721 342.996
● Steping wood 5 cm thikness outdoor 15,00 m2 525.000 7.875.000
Finish wall
● Wall pain ng with dulux pen lite 20,00 m2 52.176 1.043.520
● Wall pain ng with dulux weathershield 6,00 m2 61.548 369.288
10 Washtafel
Finishing
● Concrete washtafel ( cement polised ) 1,85 m2 48.721 89.890
First floor
1 Bedroom 2 and Wadrobe
Finish floor
● Floor merbau wood (1.5 x 9 cm) 27,31 m2 669.200 18.277.525
Finish wall
● Wall finishing cement polised 23,00 m2 48.721 1.120.585
● Wall pain ng with dulux pen lite 42,00 m2 52.176 2.191.392
● Wall pain ng with dulux weathershield 32,00 m2 61.548 1.969.536
2 Bathroom 2
Finish floor
● Floor bengkirai wood deck ( 3 x 20 cm ) 2,00 m2 630.000 1.260.000
● Floor granite le 60x60 4,60 m2 308.123 1.417.366
Finish wall
● Wall granite le 60x60 21,90 m2 308.123 6.747.894
● Wall pain ng with dulux weathershield 8,00 m2 61.548 492.384
3 Bedroom 3 and Wardrobe
Finish floor
● Floor merbau wood (1.5 x 9 cm) 28,18 m2 669.200 18.858.056
Finish wall
● Wall finishing cement polised 12,00 m2 48.721 584.653
● Wall pain ng with dulux pen lite 52,00 m2 52.176 2.713.152
● Wall pain ng with dulux weathershield 32,00 m2 61.548 1.969.536
4 Bathroom 3
Finish floor
● Floor bengkirai wood deck ( 3 x 20 cm ) 2,00 m2 630.000 1.260.000
● Floor granite le 60x60 4,60 m2 308.123 1.417.366
Finish wall
● Wall granite le 60x60 21,90 m2 308.123 6.747.894
● Wall pain ng with dulux weathershield 8,00 m2 61.548 492.384
5 Access
Finish floor
● Floor concrete polisewd 7,57 m2 48.721 368.758
Finish wall
● Wall pain ng with dulux pen lite 42,00 m2 52.176 2.191.392
● Wall pain ng with dulux weathershield 14,00 m2 61.548 861.672
6 Balcony
Finish floor
● Floor concrete polisewd 13,63 m2 48.721 663.874
Finish wall
● Wall pain ng with dulux weathershield 13,00 m2 61.548 800.124
7 Washtafel
Finishing
● Concrete washtafel ( cement polised ) 1,83 m2 48.721 88.951
 UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )
8 Roof top
Finish floor
● Synthe s grass 59,17 m2 139.700 8.266.678
● Finishing roof top 50,00 m2 48.721 2.436.055
Sub total work. III.5 156.697.441

III.6 FAÇADE WORK

Jalousie
1 Jalousie Front
- Steel WF 150 9,00 m' 587.124 5.284.118
- Hollow Fream 4x8 20,75 m' 25.000 518.750
- Bengkirai wood 2x15 17,43 m2 630.000 10.980.900
2 Jalousie Right
- Steel WF 150 9,00 m' 587.124 5.284.118
- Hollow Fream 4x8 21,13 m' 25.000 528.125
- Bengkirai wood 2x15 17,75 m2 630.000 11.179.350
Sub total work. III.6 33.775.362
TOTAL. ARCITECTURE WORK 684.421.878

III.7 OTHER WORK

1 Raililing Glass Stairs 9,00 m' 1.595.000 14.355.000
2 Raililing Glass Balcony 10,32 m' 1.595.000 16.457.210
3 Railing Roof Top 40,00 m' 350.000 14.000.000
4 Cover AC box 2,00 unit 250.000 500.000
5 Groove and corner ground floor 486,50 m' 25.500 12.405.750
6 Groove and corner first floor 289,42 m' 25.500 7.380.210
Sub total work III.7 65.098.170
TOTAL 1.620.774.753
ARROUNDED