Bill Of Quantity

STRUCTURE - ARCHITECTURE & MEP

PROJECT
DREAM SUNRISE

OWNER
DEVELOPMENT GROUP  ANDIMAX

LOCATION
Nusa Dua, Badung - B A L I

DECEMBER 2023


 
 
 RECAPITULATION
PROJECT : D R E A M S U N R I S E
LOCATION : Nusa Dua, Badung - B A L I

NO. DESCRIPTION SUB TOTAL

OPERATIONAL Rp -
I MANAGEMENT Rp -
II RESOURCE Rp -
III SAFETY & ENVIRONMENT Rp -
STRUCTURE WORK Rp -
I PRELIMINARY Rp -
II SOIL WORK Rp -
III FOUNDATION WORK Rp -
IV STRUCTURE PORTAL GROUND FLOOR SL. -0,050 Rp -
V STRUCTURE PORTAL UPPER FLOOR SL. +3,250 Rp -
VI STRUCTURE PORTAL ROOF FLOOR SL. +6,550 Rp -
VII STRUCTURE ROOF TOP SL. +9,550 Rp -
VIII STAIR STRUCTURE Rp -
IX STRUCTURE POOL DECK SL -0,200 Rp -
X STRUCTURE POOL SL -1,700 Rp -
XI STRUCTURE PUMP HOUSE & BALANCING TANK Rp -
XII BIO SEPTIC & INFILTRATION PIT Rp -
ARCHITECTURE WORK Rp -
I ARCHITECTURE GROUND FLOOR FFL 0,000 Rp -
II ARCHITECTURE UPPER FLOOR FFL +3,300 Rp -
III ARCHITECTURE ROOF FLOOR FFL +6,600 Rp -
IV STAIR FINISHING Rp -
V POOL - BALANCING TANK Rp -
VI LANDSCAPE Rp -
ME & P WORK Rp -
I ELECTRICAL supply & install - test & commissioning Rp -
II PLUMBING supply & install - test & commissioning Rp -

GRAND TOTAL Rp -
 NO JOB DESCRIPTION QUANTITY UNIT UNIT PRICE TOTAL PRICE

OPERATIONAL
I MANAGEMENT
1 Site management staff and establishment cost 1,000 ls Rp -
2 Administration and Documentation 12,000 month Rp -
3 Weekly Report to Project Management 12,000 month Rp -
4 Shop drawing 12,000 month Rp -
5 As build drawing 2,000 books Rp -
6 Workman Insurance 1,000 ls Rp -
7 Temporary building for worker (out site) 20,000 m2 Rp -
8 Toilet / MCK 2,000 unit Rp -
9 Retribution to local government "KIPEM" 12,000 month Rp -
10 Site Office & Storage 10,000 m2 Rp -
11 Contractor all risk (insurance) 12,000 month Rp -
Sub Total Rp -
II RESOURCE
1 Temporary PLN conection (5.500 VA) 1,000 ls Rp -
2 PLN consumption for work 12,000 month Rp -
3 Water consumption for work use deep well 12,000 month Rp -
Sub Total Rp -
III SAFETY & ENVIRONMENT
1 Healty for worker (P3K) 1,000 ls Rp -
2 Safe guarding the work 1,000 ls Rp -
3 Self Protection 1,000 ls Rp -
4 Safety net 1,000 ls Rp -
5 Project protection fence 1,000 ls Rp -
6 Banner safety first 1,000 ls Rp -
Sub Total Rp -
OPERATIONAL COST Rp -
STRUCTURE WORK
I PRELIMINARY
1 Initial site cleaning 265,271 m2 Rp -
2 Uitzet / Measuring 265,271 m2 Rp -
3 Bowplank 66,250 m1 Rp -
Sub Total Rp -
II SOIL WORK
1 Excavation work continous foundation -0,550 25,515 m3 Rp -
2 Excavation work continous foundation -0,450 4,579 m3 Rp -
3 Excavation work FP1 (1750x1750x700) 26,031 m3 Rp -
4 Excavation work FP2 (1250x1250x600) 13,281 m3 Rp -
5 Excavation work swimming pool area 31,552 m3 Rp -
6 Excavation work pool continous foundation 3,920 m3 Rp -
7 Filling the soil back to the continous foundation -0,550 6,345 m3 Rp -
8 Filling the soil back to the continous foundation -0,540 1,139 m3 Rp -
9 Filling the soil back to the foundation FP1 12,581 m3 Rp -
10 Filling the soil back to the foundation FP2 6,613 m2 Rp -
11 Soil filling for floor elevation 69,293 m3 Rp -
12 Soil fill compaction 125,988 m2 Rp -
13 Disposal of waste soil 8,907 m3 Rp -
Sub Total Rp -
III FOUNDATION WORK
1 Foundation foot plate FP1 (1750x1750x700)
Sand filling 50mm thk 0,766 m3 Rp -
Lean concrete K-175 50mm thk 0,766 m3 Rp -
Top rebar U42 D16-100mm 483,263 kg Rp -
Bot rebar U42 D19-100mm 1.227,08 kg Rp -
Footing Formwork from concrete brick 24,500 m2 Rp -
Footing Sitemix 25 MPa / K-300 10,719 m3 Rp -
2 Foundation foot plate FP2 (1250x1250x600)
Sand filling 50mm thk 0,391 m3 Rp -
Lean concrete K-175 50mm thk 0,391 m3 Rp -
Top rebar U42 D16-150mm 246,563 kg Rp -
 Bot rebar U42 D19-150mm 681,71 kg Rp -
Footing Formwork from concrete brick 15,000 m2 Rp -
Footing Sitemix 25 MPa / K-300 4,688 m3 Rp -
3 Pedestal column K1 400x400
Rebar U42 16 D19 1.193,136 kg Rp -
Stirrup U28 4 D10-100 296,16 kg Rp -
Formwork used twice 24,000 m2 Rp -
Concrete Sitemix 25 MPa / K-300 2,400 m3 Rp -
4 Continous foundation river stone masonry -0,550
Sand filling 1,215 m3 Rp -
Anchor U28 D10-500 39,982 kg Rp -
River stone masonry 1pc : 4pp 17,955 m3 Rp -
5 Continous foundation river stone masonry -0,450
Sand filling 0,218 m3 Rp -
Anchor U28 D10-500 7,174 kg Rp -
River stone masonry 1pc : 4pp 3,222 m3 Rp -
Sub Total Rp -
IV STRUCTURE PORTAL GROUND FLOOR SL. -0,050
1 Column K1 400x400
Rebar U42 16 D19 1.175,328 kg Rp -
Stirrup U28 4 D10-100~150 521,242 kg Rp -
Formwork used twice 52,800 m2 Rp -
Concrete Sitemix 25 MPa / K-300 5,280 m3 Rp -
2 Column K3 200x200
Rebar U42 8 D16 41,659 kg Rp -
Stirrup U28 D10-100~150mm 19,547 kg Rp -
Formwork used twice 2,640 m2 Rp -
Concrete Sitemix 25 MPa / K-300 0,132 m3 Rp -
3 Tie beam TB1 350x550
Rebar U42 8 D16 965,736 kg Rp -
Torque U42 4 D16 482,868 kg Rp -
Stirrup U28 310-100~150mm 887,369 kg Rp -
Formwork used twice 84,150 m2 Rp -
Concrete Sitemix 25 MPa / K-300 14,726 m3 Rp -
4 Tie beam TB2 200x300
Rebar U42 8 D13 187,560 kg Rp -
Torque U42 3 D13 70,335 kg Rp -
Stirrup U28 8-100~150mm 144,378 kg Rp -
Formwork used twice 13,500 m2 Rp -
Concrete Sitemix 25 MPa / K-300 1,350 m3 Rp -
6 Pek. Floor slab S1 100mm thk
Sand filling 50mm thk 6,299 m3 Rp -
Lean concrete K-175 50mm thk 6,299 m3 Rp -
Plastic mmbrane/waterproofing 125,988 m2 Rp -
Reinforcing Wiremesh M8 1 layer 125,988 m2 Rp -
Concrete Sitemix 25 MPa / K-300 9,471 m3 Rp -
Sub Total Rp -
V STRUCTURE PORTAL UPPER FLOOR SL. +3,250
1 Column K1 400x400
Rebar U42 16 D19 940,262 kg Rp -
Stirrup U28 4 D10-100~150 416,993 kg Rp -
Formwork used twice 42,240 m2 Rp -
Concrete Sitemix 25 MPa / K-300 4,224 m3 Rp -
2 Column K3 200x200
Rebar U42 8 D16 124,978 kg Rp -
Stirrup U28 D10-100~150mm 58,640 kg Rp -
Formwork used twice 7,920 m2 Rp -
Concrete Sitemix 25 MPa / K-300 0,396 m3 Rp -
3 Beam B1 300x600
Rebar U42 12 D16 1.410,732 kg Rp -
Torque U42 4 D16 470,244 kg Rp -
Stirrup U28 410-100~150mm 1.103,196 kg Rp -
Formwork used twice 111,750 m2 Rp -
Concrete Readymix 25 MPa / K-300 13,410 m3 Rp -
4 Beam B2 250x250
 Rebar U42 8 D13 395,960 kg Rp -
Torque U42 2 D13 98,990 kg Rp -
Stirrup U28 10-100~150mm 234,460 kg Rp -
Formwork used twice 35,625 m2 Rp -
Concrete Readymix 25 MPa / K-300 2,969 m3 Rp -
5 Beam B3 300x150
Rebar U42 9 D16 154,802 kg Rp -
Torque U42 4 D13 45,431 kg Rp -
Stirrup U28 8-100~150mm 48,422 kg Rp -
Formwork used twice 6,540 m2 Rp -
Concrete Readymix 25 MPa / K-300 0,491 m3 Rp -
6 Beam B4 150x600
Rebar U42 4 D13 99,414 kg Rp -
Torque U28 6 D10 21,882 kg Rp -
Stirrup U28 8-100~150mm 77,742 kg Rp -
Formwork used twice 14,175 m2 Rp -
Concrete Readymix 20,75 MPa / K-3250 0,473 m3 Rp -
7 Floor slab S2 250mm thk
Top layer U28 D13-100mm 2.690,861 kg Rp -
Bot layer U28 D13-100mm 2.809,264 kg Rp -
Formwork used twice 129,120 m2 Rp -
Concrete Readymix 25 MPa / K-300 22,446 m3 Rp -
8 Reinforcement concrete wall RCW2 100mm Thk
Vertical rebar U28 8-150mm 9,401 kg Rp -
Horizontal rebar U28 8-150mm 9,401 kg Rp -
Formwork used twice 14,280 m2 Rp -
Concrete Readymix 25 MPa / K-300 1,071 m3 Rp -
Sub Total Rp -
VI STRUCTURE PORTAL ROOF FLOOR SL. +6,550
1 Column K2 250x250
Rebar U42 12 D16 454,464 kg Rp -
Stirrup U28 10-100~150mm 118,464 kg Rp -
Formwork used twice 24,000 m2 Rp -
Concrete Sitemix 25 MPa / K-300 1,500 m3 Rp -
2 Ring Beam RB1 300x550
Rebar U42 11 D16 1.119,591 kg Rp -
Torque U42 2 D16 203,562 kg Rp -
Stirrup U28 410-100~150mm 891,442 kg Rp -
Formwork used twice 90,300 m2 Rp -
Concrete Readymix 25 MPa / K-300 10,643 m3 Rp -
3 Ring Beam RB2 250x250
Rebar U42 8 D13 450,144 kg Rp -
Torque U42 2 D13 112,536 kg Rp -
Stirrup U28 10-100~150mm 266,544 kg Rp -
Formwork used twice 40,500 m2 Rp -
Concrete Readymix 25 MPa / K-300 3,375 m3 Rp -
4 Ring Beam RB3 150x600
Rebar U42 4 D13 43,764 kg Rp -
Torque U28 6 D10 38,871 kg Rp -
Stirrup U28 8-100~150mm 49,770 kg Rp -
Formwork used twice 14,175 m2 Rp -
Concrete Readymix 25 MPa / K-300 0,945 m3 Rp -
5 Ring Hollow
Hollow 100,50,5 14,300 m1 Rp -
Welded 1,000 ls Rp -
6 Floor slab S2 250mm thk
Top layer U28 D13-100mm 1.589,397 kg Rp -
Bot layer U28 D13-100mm 534,498 kg Rp -
Formwork used twice 114,400 m2 Rp -
Concrete Readymix 25 MPa / K-300 22,424 m3 Rp -
Sub Total Rp -
VII STRUCTURE ROOF TOP SL. +9,550
1 Ring Beam RB4 200x300
Rebar U42 4 D13 123,581 kg Rp -
Torque U28 6 D10 109,764 kg Rp -
 Stirrup U28 8-100~150mm 93,694 kg Rp -
Formwork used twice 23,720 m2 Rp -
Concrete Readymix 25 MPa / K-300 1,779 m3 Rp -
2 Ring Beam RB5 300x150
Rebar U42 6 D13 40,951 kg Rp -
Stirrup U28 8-100~150mm 18,628 kg Rp -
Formwork used twice 3,930 m2 Rp -
Concrete Readymix 25 MPa / K-300 0,295 m3 Rp -
3 Roof slab S3 150mm thk
Top layer U28 D10-100mm 356,379 kg Rp -
Bot layer U28 D10-100mm 376,274 kg Rp -
Formwork used twice 28,880 m2 Rp -
Concrete Readymix 25 MPa / K-300 3,148 m3 Rp -
Sub Total Rp -
VIII STAIR STRUCTURE
1 Stair structure Ground Floor to Upper Floor
Rebar slab stair U42 D13-150 65,411 kg Rp -
Stirrup slab stair U42 D13-150 65,411 kg Rp -
Rebar stepping U42 7 D10 99,337 kg Rp -
Stirrup stepping U28 10-150mm 43,992 kg Rp -
Rebar Beam stair U42 6 D13 28,759 kg Rp -
Torque Beam stair U42 4 D13 19,173 kg Rp -
Stirrup Beam stair U28 10-100~150mm 388,538 kg Rp -
Formwork used twice 9,416 m2 Rp -
Concrete Sitemix 25 MPa / K-300 18,975 m3 Rp -
2 Stair structure 2 Upper Floor to Roof Floor
Rebar slab stair U42 D13-150 69,949 kg Rp -
Stirrup slab stair U42 D13-150 69,949 kg Rp -
Rebar stepping U42 7 D10 99,337 kg Rp -
Stirrup stepping U28 D10-150 43,992 kg Rp -
Rebar Beam stair U42 6 D13 28,759 kg Rp -
Torque Beam stair U42 4 D13 19,173 kg Rp -
Stirrup Beam stair U28 10-100~150mm 388,538 kg Rp -
Formwork used twice 10,069 m2 Rp -
Concrete Sitemix 25 MPa / K-300 19,378 m3 Rp -
Sub Total Rp -
IX STRUCTURE POOL DECK SL -0,200
1 Tie beam TB3 200x300
Rebar U42 6 D13 161,739 kg Rp -
Stirrup U28 8-100~150mm 81,749 kg Rp -
Formwork used twice 15,522 m2 Rp -
Concrete Sitemix 25 MPa / K-300 1,552 m3 Rp -
2 Pool deck slab S1 100mm thk
Sand filling 50mm thk 1,739 m3 Rp -
Lean concrete K-175 50mm thk 1,739 m3 Rp -
Reinforcing Wiremesh M8 1 layer 34,780 m2 Rp -
Concrete Sitemix 25 MPa / K-300 2,961 m3 Rp -
Sub Total Rp -
X STRUCTURE POOL SL -1,700
1 Column KP 150x150
Rebar U42 4 D13 28,342 kg Rp -
Stirrup U28 8-100mm 16,116 kg Rp -
Formwork used twice 4,080 m2 Rp -
Concrete Sitemix 25 MPa / K-300 0,153 m3 Rp -
2 Tie beam TBP1 250x450
Rebar U42 8 D16 247,430 kg Rp -
Torque U42 2 D16 61,858 kg Rp -
Stirrup U28 10-100~150mm 135,444 kg Rp -
Formwork used twice 17,640 m2 Rp -
Concrete Sitemix 25 MPa / K-300 2,205 m3 Rp -
3 Tie beam TBP2 200x350
Rebar U42 6 D13 65,646 kg Rp -
Torque U42 2 D13 21,882 kg Rp -
Stirrup U28 8-100~150mm 57,011 kg Rp -
Formwork used twice 7,350 m2 Rp -
 Concrete Sitemix 25 MPa / K-300 0,735 m3 Rp -
4 Tie beam TB3 150x250
Rebar U42 4 D13 81,693 kg Rp -
Torque U42 2 D13 40,846 kg Rp -
Stirrup U28 8-100~150mm 49,549 kg Rp -
Formwork used twice 9,800 m2 Rp -
Concrete Sitemix 25 MPa / K-300 0,735 m3 Rp -
5 Pool slab S4 200mm thk
Sand filling 50mm thk 1,088 m3 Rp -
Lean concrete K-175 50mm thk 1,088 m3 Rp -
Plastic mmbrane/waterproofing 21,760 m2 Rp -
Concrete Sitemix 25 MPa / K-300 1,088 m3 Rp -
Top layer U28 D13-150mm 302,319 kg Rp -
Bot layer U28 D13-150mm 329,550 kg Rp -
Concrete Sitemix 25 MPa / K-300 4,352 m3 Rp -
6 RCWP1 wall pool 150mm Thk
Formwork masonry concrete brick 33,320 m2 Rp -
Plastic mmbrane/waterproofing 33,320 m2 Rp -
Vertical rebar U28 D13-150mm 462,926 kg Rp -
Horizontal rebar U28 D10-150mm 274,113 kg Rp -
Formwork used twice 33,320 m2 Rp -
Concrete Sitemix 25 MPa / K-300 4,998 m3 Rp -
7 River stone foundation
Sand filling 0,490 m3 Rp -
River stone masonry 1pc : 4pp 4,900 m3 Rp -
Anchor U28 2 D13-500 10,212 kg Rp -
Sub Total Rp -
XI STRUCTURE PUMP HOUSE & BALANCING TANK
1 Column KP 150x150
Rebar U42 4 D13 14,171 kg Rp -
Stirrup U28 8-100mm 8,058 kg Rp -
Formwork used twice 2,040 m2 Rp -
Concrete Sitemix 25 MPa / K-300 0,077 m3 Rp -
2 Tie beam TBP1 250x450
Rebar U42 8 D16 136,339 kg Rp -
Torque U42 2 D16 34,085 kg Rp -
Stirrup U28 10-100~150mm 74,632 kg Rp -
Formwork used twice 9,720 m2 Rp -
Concrete Sitemix 25 MPa / K-300 1,215 m3 Rp -
3 Tie beam TBP2 200x350
Rebar U42 6 D13 14,380 kg Rp -
Torque U42 2 D13 4,793 kg Rp -
Stirrup U28 8-100~150mm 7,995 kg Rp -
Formwork used twice 1,610 m2 Rp -
Concrete Sitemix 25 MPa / K-300 0,161 m3 Rp -
4 Tie beam TB3 150x250
Rebar U42 4 D13 57,102 kg Rp -
Torque U42 2 D13 28,551 kg Rp -
Stirrup U28 8-100~150mm 34,634 kg Rp -
Formwork used twice 6,850 m2 Rp -
Concrete Sitemix 25 MPa / K-300 0,514 m3 Rp -
5 Pool slab S4 200mm thk
Sand filling 50mm thk 0,391 m3 Rp -
Lean concrete K-175 50mm thk 0,391 m3 Rp -
Plastic mmbrane/waterproofing 7,820 m2 Rp -
Concrete Sitemix 25 MPa / K-300 0,391 m3 Rp -
Top layer U28 D13-150mm 108,646 kg Rp -
Bot layer U28 D13-150mm 124,484 kg Rp -
Concrete Sitemix 25 MPa / K-300 1,564 m3 Rp -
6 RCWP1 wall pool 150mm Thk
Formwork masonry concrete brick 23,290 m2 Rp -
Plastic mmbrane/waterproofing 23,290 m2 Rp -
Vertical rebar U28 D13-150mm 323,576 kg Rp -
Horizontal rebar U28 D10-150mm 191,599 kg Rp -
Formwork used twice 23,290 m2 Rp -
 Concrete Sitemix 25 MPa / K-300 3,494 m3 Rp -
7 River stone foundation
Sand filling 0,343 m3 Rp -
River stone masonry 1pc : 4pp 3,425 m3 Rp -
Anchor U28 2 D13-500 7,138 kg Rp -
Sub Total Rp -
XII BIO SEPTIC & INFILTRATION PIT
1 Bioseptictank Pit
Concrete brick 300x100x150mm with specy 1pc : 3pp 8,000 m2 Rp -
Wall plastering with portland cement 1pc : 2pc 16,000 m2 Rp -
Topping flat concrete K-250, 100mm thk wiremesh M6 2,560 m2
2 Infiltration Pit
Precast circullar concrete Bus 1000x500x80mm 8,000 pcs
Topping flat concrete K-250, 100mm thk wiremesh M6 2,000 m2
Sand fill 0,471 m3
Palm fiber 0,943 m3
Coral split 0,471 m3
Coral stone 0,471 m3
Sub Total Rp -
STRUCTURE COST Rp -
ARCHITECTURE WORK
I ARCHITECTURE GROUND FLOOR FFL 0,000
1 Wall Masonry
Hebel 60x20x20cm with Mortar MU380 87,780 m2 Rp -
Hebel 60x20x15cm with Mortar MU380 27,803 m2 Rp -
Hebel 60x20x7,5cm with Mortar MU380 20,438 m2 Rp -
2 Wall Finishing
Wall plastering with MU301 15mm thk 272,040 m2 Rp -
Skim wall with MU200 138,240 m2 Rp -
Interior wall painting ex Dulux Easy Clean (cornise, primary
138,240
& final)
m2 Rp -
Exterior wall painting ex Dulux Weather Shield (primary &87,780
final) m2 Rp -
Waterproofing ex sika top seal 107 22,680 m2 Rp -
Granite tiles 60x120mm with tile grout ex am (W-01) 55,260 m2 Rp -
Granite tiles 60x120mm with tile grout ex am (W-02) 78,540 m2 Rp -
Wall shadowline
3 Door & Window
a. DW 1
Alumunium jamb 50x100x5mm 23,100 m1 Rp -
Alumunium frame 30x50x3mm 12,400 m1 Rp -
Alumunium jamb finish black paint 6,930 m2 Rp -
Alumunium frame finish black paint 8,680 m2 Rp -
Clear glass 8mm thk 12,210 m2 Rp -
Handle ex deckson 2 set 2,000 pcs Rp -
Hinge ex deckson 2 set 2,000 pcs Rp -
Lockset ex deckson 1 set 1,000 pcs Rp -
b. D1
Wood jamb 50x100mm 7,800 m1 Rp -
Wood frame 30x50mm 12,600 m1 Rp -
Wood jamb finishing natural paint 2,340 m2 Rp -
Wood frame finishing natural paint 2,016 m2 Rp -
Leaf doors clear glass 8mm thk 3,600 m2 Rp -
Handle ex deckson 1 set 1,000 pcs Rp -
Hinge ex deckson 1 set 1,000 pcs Rp -
Lockset ex deckson 1 set 1,000 pcs Rp -
c. D2
Wood jamb 50x100mm 5,600 m1 Rp -
Wood frame 30x50mm 6,400 m1 Rp -
Wooden leaf door 1,920 m2 Rp -
Wood jamb finishing natural paint 1,680 m2 Rp -
Wood frame finishing natural paint 1,024 m2 Rp -
wooden leaf door finshing natural 1,920 m2 Rp -
Handle ex deckson 1 set 1,000 pcs Rp -
Hinge ex deckson 1 set 1,000 pcs Rp -
Lockset ex deckson 1 set 1,000 pcs Rp -
d. D3
 Alumunium jamb 50x100x5mm 5,000 m1 Rp -
Alumunium frame 30x50x3mm 6,000 m1 Rp -
Leaf doors alumunium plate 1mm 2,000 m2 Rp -
Alumunium jamb finish black paint 1,500 m2 Rp -
Alumunium frame finish black paint 0,960 m2 Rp -
Leaf doors finish black paint 2,000 m2 Rp -
Handle ex deckson 2 set 1,000 pcs Rp -
Hinge ex deckson 1 set 1,000 pcs Rp -
Lockset ex deckson 1 set 1,000 pcs Rp -
e. D4
Alumunium jamb 50x100x5mm 4,000 m1 Rp -
Alumunium frame 30x50x3mm 22,600 m1 Rp -
Leaf doors alumunium plate 1mm 10,600 m2 Rp -
Alumunium jamb finish black paint 1,200 m2 Rp -
Alumunium frame finish black paint 3,616 m2 Rp -
Leaf doors finish black paint 10,600 m2 Rp -
Handle ex deckson 2 set 1,000 pcs Rp -
Lockset ex deckson 1 set 1,000 pcs Rp -
f. W1
Alumunium jamb 50x100x1,5mm 8,300 m1 Rp -
Alumunium frame 30x50x1mm 8,300 m1 Rp -
Alumunium jamb finish black paint 2,490 m2 Rp -
Alumunium frame finish black paint 1,328 m2 Rp -
Leaf doors clear glass 8mm thk 4,200 m2 Rp -
Hinge 1 set 1,000 pcs Rp -
4 Ceiling Finishing
Ceiling holow frame 20x40x0,3mm 63,000 m2 Rp -
Gypsum board 9mm thk 63,000 m2 Rp -
Gypsum board 9mm thk (Water Resist) 2,375 m2 Rp -
Ceiling paint ex Dulux Pentalite 63,000 m2 Rp -
Shadowline alumunium profile U 48,200 m1 Rp -
5 Floor Finishing
Granite tiles 60x120mm with tile grout ex am 103,238 m2 Rp -
Wooden board 22,750 m2 Rp -
Sub Total Rp -
II ARCHITECTURE UPPER FLOOR FFL +3,300
1 Wall Masonry
Hebel 60x20x20cm with Mortar MU380 126,955 m2 Rp -
Hebel 60x20x15 with Mortar MU380 33,000 m2 Rp -
Hebel 60x20x7,5 with Mortar MU380 93,345 m2 Rp -
2 Wall Finishing
Wall plastering with MU301 15mm thk 506,600 m2 Rp -
Skim wall with MU200 292,550 m2 Rp -
Interior wall painting ex Dulux Easy Clean (cornise, primary
292,550
& final)
m2 Rp -
Exterior wall painting ex Dulux Weather Shield (primary 126,955
& final) m2 Rp -
Waterproofing ex sika top seal 107 116,460 m2 Rp -
Granite tiles 60x120mm with tile grout ex am (W-01) 119,340 m2 Rp -
Granite tiles 60x120mm with tile grout ex am 9W-02) 94,710 m2 Rp -
Wall shadowline
3 Door & Window
a. DW 2
Alumunium jamb 50x100x1,5mm 24,100 m1 Rp -
Alumunium frame 30x50x1mm 6,600 m1 Rp -
Alumunium jamb finish black paint 7,230 m2 Rp -
Alumunium frame finish black paint 4,620 m2 Rp -
Clear glass 8mm thk 12,210 m2 Rp -
Handle ex deckson 1 set 1,000 pcs Rp -
Hinge ex deckson 1 set 1,000 pcs Rp -
Lockset ex deckson 1 set 1,000 pcs Rp -
b. DW 3
Alumunium jamb 50x100x1,5mm 18,500 m1 Rp -
Alumunium frame 30x50x1mm 6,600 m1 Rp -
Alumunium jamb finish black paint 5,550 m2 Rp -
Alumunium frame finish black paint 4,620 m2 Rp -
Clear glass 8mm thk 12,210 m2 Rp -
 Handle ex deckson 2 set 2,000 pcs Rp -
Hinge ex deckson 1 set 1,000 pcs Rp -
Lockset ex deckson 1 set 1,000 pcs Rp -
c. DW 4
Alumunium jamb 50x100x1,5mm 39,200 m1 Rp -
Alumunium frame 30x50x1mm 60,000 m1 Rp -
Alumunium jamb finish black paint 11,760 m2 Rp -
Alumunium frame finish black paint 9,600 m2 Rp -
Clear glass 8mm thk 11,960 m2 Rp -
Handle ex deckson 1 set 1,000 pcs Rp -
Hinge ex deckson 1 set 2,000 pcs Rp -
Lockset ex deckson 1 set 2,000 pcs Rp -
d. D2
Wood jamb 50x100mm 11,200 m1 Rp -
Wood frame 30x50mm 12,800 m1 Rp -
Wooden leaf door 1,920 m2 Rp -
Wood jamb finishing natural paint 3,360 m2 Rp -
Wood frame finishing natural paint 2,048 m2 Rp -
wooden leaf door finshing natural 1,920 m2 Rp -
Handle ex deckson 1 set 2,000 pcs Rp -
Hinge ex deckson 1 set 2,000 pcs Rp -
Lockset ex deckson 1 set 2,000 pcs Rp -
e. D5
Wood jamb 50x100mm 11,000 m1 Rp -
Wood frame 30x50mm 12,800 m1 Rp -
Wood jamb finishing natural paint 3,300 m2 Rp -
Wood frame finishing natural paint 2,048 m2 Rp -
Leaf doors clear glass 8mm thk 2,070 m2 Rp -
Handle ex deckson 2 set 4,000 pcs Rp -
Lockset ex deckson 1 set 2,000 pcs Rp -
f. D6
Wood jamb 50x100mm 7,200 m1 Rp -
Wood frame 30x50mm 12,000 m1 Rp -
Wood jamb finishing natural paint 2,160 m2 Rp -
Wood frame finish natural paint 1,920 m2 Rp -
Leaf doors clear glass 8mm thk 2,880 m2 Rp -
Handle ex deckson 1 set 1,000 pcs Rp -
Lockset ex deckson 1 set 1,000 pcs Rp -
e. D7
Leaf wood 20mm thk 2,880 m2 Rp -
Wood cover rail dor 0,120 m2 Rp -
Wooden leaf finishing natural paint 5,760 m2 Rp -
Wooden cover finishing natural paint 0,240 m2 Rp -
Double slideing door hanging rail 1,200 m1 Rp -
Handle ex deckson 1 set 1,000 pcs Rp -
Lockset ex deckson 1 set 1,000 pcs Rp -
f. D8
Tempred Glass 10mm 3,900 m2 Rp -
Handle stainless 2,000 pcs Rp -
Pivot ex deckson 1,000 pcs Rp -
g. W2
Alumunium jamb 50x100x1,5mm 8,200 m1 Rp -
Alumunium frame 30x50x1mm 8,200 m1 Rp -
Alumunium jamb finish black paint 2,460 m2 Rp -
Alumunium frame finish black paint 1,312 m2 Rp -
Leaf doors clear glass 8mm thk 4,080 m2 Rp -
Hinge ex deckson1 set 1,000 pcs Rp -
Lockset ex deckson 1 set 1,000 pcs Rp -
h. W3
Alumunium jamb 50x100x1,5mm 19,800 m1 Rp -
Alumunium frame 30x50x1mm 19,800 m1 Rp -
Alumunium jamb finish black paint 5,940 m2 Rp -
Alumunium frame finish black paint 3,168 m2 Rp -
Leaf doors clear glass 8mm thk 1,820 m2 Rp -
Lockset ex deckson 1 set 1,000 pcs Rp -
4 Railing Balcony bedroom
 Hollow 50x50x3mm 21,500 m1 Rp -
Finish black paint 4,300 m2 Rp -
Iron sling finish black paint 86,000 m1 Rp -
5 Pergola
Column hollow 100x100x5mm 6,000 m1 Rp -
Beam hollow 100x100x5mm 19,060 m1 Rp -
Base Plate 10mm 0,023 m2 Rp -
Anchor bolt D13 U42 8 D13 16,000 pcs Rp -
Welded 1,000 ls Rp -
Finish black paint 10,024 m2 Rp -
Tempred Glass 10mm 12,387 m2 Rp -
6 Railing pergola
Hollow 50x50x3mm 20,800 m1 Rp -
Finish black paint 4,160 m2 Rp -
Iron sling finish black paint 83,200 m1 Rp -
7 Ceiling Finishing
Ceiling holow frame 20x40x0,3mm 144,780 m2 Rp -
Gypsum board 9mm thk 127,880 m2 Rp -
Gypsum board 9mm thk (Water Resist) 16,900 m2 Rp -
Ceiling paint ex Dulux Pentalite 144,780 m2 Rp -
Shadowline alumunium profile U 95,000 m1 Rp -
8 Floor Finishing
Granite tiles 60x120mm with tile grout ex am 144,780 m2 Rp -
Sub Total Rp -
III ARCHITECTURE ROOF FLOOR FFL +6,600
1 Wall Masonry
Hebel 60x20x20cm with Mortar MU380 14,921 m2 Rp -
Wall plastering with MU301 15mm thk 29,842 m2 Rp -
Skim wall with MU200 29,842 m2 Rp -
Interior wall painting ex Dulux Easy Clean (cornise, primary
14,921
& final)
m2 Rp -
Exterior wall painting ex Dulux Weather Shield (primary &14,921
final) m2 Rp -
Waterproofing ex sika top seal 107 14,921 m2 Rp -
Wall shadowline
2 Door & Window
a. DW 5
Alumunium jamb 50x100x1,5mm 12,400 m1 Rp -
Alumunium frame 30x50x1mm 15,000 m1 Rp -
Alumunium jamb finish black paint 3,720 m2 Rp -
Alumunium frame finish black paint 10,500 m2 Rp -
Clear glass 8mm thk 12,210 m2 Rp -
Handle ex deckson 1 set 1,000 pcs Rp -
Handle ex deckson 1 set 1,000 pcs Rp -
Lockset ex deckson 1 set 1,000 pcs Rp -
b. DW 6
Alumunium jamb 50x100x1,5mm 15,300 m1 Rp -
Alumunium frame 30x50x1mm 17,900 m1 Rp -
Alumunium jamb finish black paint 4,590 m2 Rp -
Alumunium frame finish black paint 12,530 m2 Rp -
Clear glass 8mm thk 12,210 m2 Rp -
Handle ex deckson 2 set 2,000 pcs Rp -
Lockset ex deckson 1 set 1,000 pcs Rp -
c. DW 7
Alumunium jamb 50x100x1,5mm 15,300 m1 Rp -
Alumunium frame 30x50x1mm 17,900 m1 Rp -
Alumunium jamb finish black paint 4,590 m2 Rp -
Alumunium frame finish black paint 12,530 m2 Rp -
Clear glass 8mm thk 12,210 m2 Rp -
Handle ex deckson 2 set 2,000 pcs Rp -
Lockset ex deckson 1 set 1,000 pcs Rp -
i. W4
Alumunium jamb 50x100x1,5mm 25,480 m1 Rp -
Alumunium frame 30x50x1mm 25,480 m1 Rp -
Alumunium jamb finish black paint 7,644 m2 Rp -
Alumunium frame finish black paint 4,077 m2 Rp -
Leaf doors clear glass 8mm thk 9,802 m2 Rp -
 j. W5
Alumunium jamb 50x100x1,5mm 13,400 m1 Rp -
Alumunium frame 30x50x1mm 13,400 m1 Rp -
Alumunium jamb finish black paint 4,020 m2 Rp -
Alumunium frame finish black paint 2,144 m2 Rp -
Leaf doors clear glass 8mm thk 1,950 m2 Rp -
Hinge 1 set 2,000 pcs Rp -
Lockset ex deckson 1 set 2,000 pcs Rp -
k. W6
Alumunium jamb 50x100x1,5mm 9,800 m1 Rp -
Alumunium frame 30x50x1mm 9,800 m1 Rp -
Alumunium jamb finish black paint 2,940 m2 Rp -
Alumunium frame finish black paint 1,568 m2 Rp -
Leaf doors clear glass 8mm thk 5,980 m2 Rp -
3 Ceiling Finishing
Ceiling holow frame 20x40x0,3mm 32,000 m2 Rp -
Gypsum board 9mm thk 32,000 m2 Rp -
Ceiling paint ex Dulux Pentalite 32,000 m2 Rp -
Shadowline alumunium profile U 23,295 m1 Rp -
4 Railing rooftop
Hollow 50x50x3mm 93,100 m1 Rp -
Finish black paint 18,620 m2 Rp -
Iron sling finish black paint 372,400 m1 Rp -
5 Floor Finishing
Granite tiles 60x120mm with tile grout ex am 132,800 m2 Rp -
6 Flat Roof Finishing (Rooftop)
Membrane water proofing 32,000 m2 Rp -
Sub Total Rp -
IV STAIR FINISHING
1 Stair 1 Ground Floor to Upper Floor
Stepping cover with wooden board antrade 6,900 m2 Rp -
Stepping cover with wooden board optrade 3,795 m2 Rp -
Plastering with MU301 15mm thk 33,000 m2 Rp -
Skim with MU200 33,000 m2 Rp -
Painting ex Dulux Easy Clean (cornise, primary & final) 33,000 m2 Rp -
2 Stair 2 Upper Floor to Roof Floor
Stepping cover with wooden board antrade 6,900 m2 Rp -
Stepping cover with wooden board optrade 3,795 m2 Rp -
Plastering with MU301 15mm thk 33,700 m2 Rp -
Skim with MU200 33,700 m2 Rp -
Painting ex Dulux Easy Clean (cornise, primary & final) 33,700 m2 Rp -
Sub Total Rp -
V POOL - BALANCING TANK
1 Swimming Pool
Pool floor finishing white granite 600x1200mm 21,760 m2 Rp -
Wall Pool finishing white granite 600x1200mm 33,320 m2 Rp -
Topping pool finishing white stone 4,900 m2 Rp -
Filling pool water 36,992 m3 Rp -
Water treatment (vaccum & chemical) 1,000 ls Rp -
2 Balancing tank
Pool floor finishing white granite 600x1200mm 13,600 m2 Rp -
Wall Pool finishing white granite 600x1200mm 13,600 m2 Rp -
Sub Total Rp -
VI LANDSCAPE
1 Boundary Wall Structure
River stone masonry 1pc : 4pp 16,510 m3 Rp -
Anchor U28 8-1000 13,043 kg Rp -
Pracctical sloof 100x200mm 66,040 m1 Rp -
Lintel beam 100x200mm 66,040 m1 Rp -
Practical column 110x110mm 26,000 m1 Rp -
2 Boundary Wall
Concrete brick 300x100x150mm with specy 1pc : 3pp 106,880 m2 Rp -
Wall plastering with MU301 15mm thk 213,760 m2 Rp -
Skim wall with MU200 213,760 m2 Rp -
3 Garden
 Humus soil filling 56,059 m2 Rp -
Grass 56,059 m2 Rp -
Sub Total Rp -
ARCHITECTURE COST Rp -
ME & P WORK
I ELECTRICAL supply & install - test & commissioning
1 PLN Connections, Electrical & Panel
PLN Power Connection administration cost for 16,500 VA 1 lot Rp -
LVMDP all accessories required as design drawings 1 pcs Rp -
MCB-3P 35A 1 pcs Rp -
MCB-3P 10A 1 pcs Rp -
ELCB-10mA 3P 16A 1 pcs Rp -
MCB-3P 25A 1 pcs Rp -
ELCB-10mA 3P 10A 1 pcs Rp -
MCB-1P 6A 9 pcs Rp -
MCB-1P 16A 2 pcs Rp -
MCB-1P 20A 1 pcs Rp -
Timer ex schneider 1 pcs Rp -
Feeder cable NYFGBY 4 x 10sqmm + BC 10sqmm PLN to4LVMDP m1 Rp -
SDP-01 and all accessories required as design drawings 1 pcs Rp -
MCB-3P 25A 1 pcs Rp -
MCB-3P 10A 1 pcs Rp -
ELCB-10mA 3P 16A 1 pcs Rp -
MCB-1P 6A 5 pcs Rp -
MCB-1P 10A 6 pcs Rp -
Feeder cable NYY 4 x 10sqmm + BC 10 sqmm LVMDP to SDP 4 m1 Rp -
SDP-02 and all accessories required as design drawings 1 pcs Rp -
ELCB-10mA 3P 10A 1 pcs Rp -
MCB-1P 6A 3 pcs Rp -
MCB-1P 10A 5 pcs Rp -
Timer ex schneider 2 pcs Rp -
Feeder cable NYY 4 x 6sqmm + BC 6 sqmm LVMDP to SDP 10 m1 Rp -
2 Cabling ex. supreme instalastion in HIC clipsal 20mm
Indoor lighting cable installation NYM 3x2,5 sqmm 253,925 m1 Rp -
Outdoor lighting cable instalattion NYY 3x2,5 sqmm 130,784 m1 Rp -
Power outlet cable installation NYM 3x4 sqmm 20,000 m1 Rp -
Power outlet cable installation NYM 3x2,5 sqmm 288,000 m1 Rp -
Indoor AC 2PK cable installation NYM 3x4 sqmm 13,000 m1 Rp -
Indoor AC 1PK cable installation NYM 3x2,5 sqmm 33,500 m1 Rp -
Pump cable instalation NYY 3x2.5 sqmm 71,400 m1 Rp -
Waterproof lamp transformer NYHY 2x2,5 sqmm 29,470 m1 Rp -
Exhaust fan instalation cable 3x2,5 sqmm 33,600 m1 Rp -
3 Switch and Power Outlet ex. Schneider
Cross way one gang switch (hotel engkel) 1 pcs Rp -
Two way two gang switch (hotel engkel) 2 pcs Rp -
Two way one gang switch (hotel engkel) 12 pcs Rp -
One way two gang / double switch (seri) 8 pcs Rp -
One way one gang / single switch (engkel) 15 pcs Rp -
Waterproof lamp/transformer DC12V-60W 1 pcs Rp -
Waterproof general power outlet 3 pcs Rp -
General Power Outlet, Wall type 26 pcs Rp -
Universal / Internasional power outlet 19 pcs Rp -
TV outlet 3 pcs Rp -
4 Lighting Fixtures
LED Inbow ceiling downlight 3" 3W/5W 40 pcs Rp -
LED outbow ceiling downlight 4" 5W 22 pcs Rp -
Decorative ceiling 15W 1 pcs Rp -
LED pendant light side wall 3W 4 pcs Rp -
LED stripe 6W light 4 pcs Rp -
Decorative hanging lamp 5W 1 pcs Rp -
LED pendant light 25W 1 pcs Rp -
LED pendant light kitchen 7W 3 pcs Rp -
LED pendant light dinning 3W 38 pcs Rp -
LED pendant light living 25W 1 pcs Rp -
Track light living 5W 22 pcs Rp -
 Pendant light dinning 15W 1 pcs Rp -
LED outdoor wall lamp 7W 13 pcs Rp -
LED flood light outdoor 10W 10 pcs Rp -
LED pool lamp 12W 8 pcs Rp -
5 Air Conditioning Fixtures
AC wall mounted 2PK ex. Daikin 2 unit Rp -
Drain pipe PVC AW Class 3"/4 insulation 10,310 m1 Rp -
Refrigerant insulation with armaflex/superlon 8,370 m1 Rp -
AC wall mounted 1PK ex. Daikin 2 unit Rp -
Drain pipe PVC AW Class 3"/4 insulation 11,000 m1 Rp -
Refrigerant insulation with armaflex/superlon 18,300 m1 Rp -
Ceiling Fan 220V-75W 3 unit Rp -
Exhaust fan ceiling 35W 5 unit Rp -
5 Lightning Protection
Grounding cable NYY 70 sqmm in HIC clipsal 14,150 m1 Rp -
Grounding system R maks 2 Ohm 3 unit Rp -
Base plate with stifener 10mm & 4x anchore 12mm 1 ls Rp -
Galvanish steel 2" 1,500 m1 Rp -
Head protector R60m 1 unit Rp -
Control box with CU terminal junction 1 unit Rp -
6 Water Pump & Water heater Fixtures
Deep well pump 0,75KW-220V ex. Grundfos 1 unit Rp -
Booster pump 0,75KW-220V ex. Grundfos 1 unit Rp -
Pool pump 0,75PK-220V ex. Grundfos 1 unit Rp -
Sumpit pump 0,5PK-370W ex. Grundfos 1 unit Rp -
Electric water heater 100ltr / 1,5KW ex. ariston 1 unit Rp -
Electric water heater 30ltr / 0,8KW ex. ariston 2 unit Rp -
Sub Total Rp -
II PLUMBING supply & install - test & commissioning
1 Clean water supply
PDAM connection include water meter 1 unit Rp -
Deep well 60m (depend on water quality) c/w cassing pipe
60,000
4" m1 Rp -
1,5" PVC pipe AW class 10 ex rucika 60,000 m1 Rp -
Multimedia filter 1 unit Rp -
Softner filter 1 unit Rp -
2 Clean water
PPR PN-10 1" ex. rucika 53,700 m1 Rp -
PPR PN-10 3"/4 ex. rucika 25,700 m1 Rp -
Gate valve PPR 1" 1,000 pcs Rp -
Check valve / union PPR 4,000 pcs Rp -
Reducer PPR 1" - 3"/4 5,000 pcs Rp -
Tee PPR 1" 25,000 pcs Rp -
Tee PPR 3"/4 50,000 pcs Rp -
90 elbow PPR 1" 25,000 pcs Rp -
90 elbow PPR 3"/4 50,000 pcs Rp -
3 Pool water circulation
High rate sand filter ex. Grundfos 1,000 unit Rp -
2" PVC pipe JIS class 26,860 m1 Rp -
1" PVC pipe JIS class 4,000 m1 Rp -
Wall inlet 3,000 pcs Rp -
Skimmer 1,000 pcs Rp -
Maindrain 1,000 pcs Rp -
Balvalve 2" PVC 5,000 pcs Rp -
Balvalve 1" PVC 1,000 pcs Rp -
Watermur PVC 2" 4,000 pcs Rp -
Watermur PVC 1" 1,000 pcs Rp -
4 Hot water
PPR PN-20 1" ex. Rucika 14,900 m1 Rp -
female thread elbow with double nepel 6,000 pcs Rp -
Tee PPR 1" 6,000 pcs Rp -
90 elbow PPR 1" 14,000 pcs Rp -
5 Sewage & Waste Water
4" PVC pipe AW class ex rucika 111,700 m1 Rp -
3" PVC pipe AW class ex rucika 42,800 m1 Rp -
2" PVC pipe AW class ex rucika 6,830 m1 Rp -
 1" PVC pipe AW class ex rucika 4,000 m1 Rp -
1" PVC pipe D class ex rucika for venting 26,400 m1 Rp -
Check valve PVC 4" 2 pcs Rp -
Check valve PVC 3" 2 pcs Rp -
Check valve PVC 2" 2 pcs Rp -
Large radius tee PVC 4" 8 pcs Rp -
Large radius tee PVC 3" 5 pcs Rp -
Large radius tee PVC 2" 5 pcs Rp -
90° elbow PVC 4" 11 pcs Rp -
90° elbow PVC 3" 20 pcs Rp -
90° elbow PVC 2" 10 pcs Rp -
45° elbow PVC 4" 6 pcs Rp -
45° elbow PVC 3" 4 pcs Rp -
Reducer PVC 4"-3" 3 pcs Rp -
Reducer PVC 3"-2" 3 pcs Rp -
Reducer PVC 2"-1" 5 pcs Rp -
Dop PVC 2" 2 pcs Rp -
P-trap PVC 4" 4 pcs Rp -
P-trap PVC 3" 4 pcs Rp -
Control box 50x50x50 100mm thk 2 unit Rp -
Biotank cap 1,5m3/day 1 unit Rp -
6 Sanitary
Hand shower TOTO TX426MMA 3 unit Rp -
Fixed shower wall type TOTO TX488SY#MB black series 3 unit Rp -
Shower mixer TOTO TX451SY#MB black series 3 unit Rp -
Bathtub TOTO PJY1814PWE 1 unit Rp -
Bathub faucet TOTO TX116LRSN black series 1 unit Rp -
Closed TOTO wall hung CW620NJ/TV150NRNV3 4 unit Rp -
Shower spray TOTO TX403MMDV2#MB black series 4 unit Rp -
Accessories stop valve with flexible house TOTO TX277SV3 4 unit Rp -
Suplementary parts TOTO 1 ls Rp -
Paper holder TOTO TX703AQ 4 unit Rp -
Towel holder TX4W 4 unit Rp -
Lavatory TOTO LW896J 5 unit Rp -
Lavatory faucet TOTO TX115MMA black series 5 unit Rp -
Smart floor dran TOTO TX1DBV1 5 unit Rp -
Sink double bowl ex. Modena 1 unit Rp -
Sink tap palom FCP 9262 black series 1 unit Rp -
Garden tap ex. paloma 2 unit Rp -
Roof drain 3 unit Rp -
Sub Total Rp -
ME & P COST Rp -
GRAND TOTAL : Rp - BE CALCULATED