COST PROJECT

PROJECT : PRIVATE HOUSE MR. FERRY DE BIJL

SESEH BEACH, MENGWI - BALI
Total Rate
(Rp)
FINAL SUMMARY
1.0. BILL NO.1 - PRELIMINARIES 40,200,000.00
2.0. BILL NO. 2 - MAIN BUILDING 3,066,142,319.37
3.0. BILL NO. 3 - CAR PARKING AREA 75,404,272.73
4.0. BILL NO. 4 - SERVICE BUILDING, MOTOR BIKE PARKING AREA AND ENTRANCE
GATE (SLIDING DOOR)
232,275,962.16
5.0. BILL NO. 5 - SWIMMING POOL & PUMP ROOM (5X5X2,5m) 173,193,076.45
6.0. BILL NO. 6 - BOUNDARY WALL & ENTRANCE DOOR 388,114,314.57
7.0. BILL NO. 7 - OUTDOOR (Shower, Bale, Open Space, Garden and etc) 166,988,726.14
8.0. BILL NO. 8 - ELECTRICAL 229,201,300.00
9.0. BILL NO. 9 - PLUMBING 279,585,500.00
T O T A L 4,651,105,471.42
ROUNDED 4,651,000,000.00
No. Description
Summary/Page 1
COST PROJECT
PROJECT : PRIVATE HOUSE MR. FERRY DE BIJL
SESEH BEACH, MENGWI - BALI
Rate Total Rate
(Rp) (Rp)
1.0. BILL NO.1 - PRELIMINARIES
1 Temporary Building for workers 24.00
m
2
175,000.00 4,200,000.00
2 Temporary Building for site office and storage 16.00
m
2
225,000.00 3,600,000.00
3 Water to works 1.00 ls By Owner
4 Lighting and Power to works 1.00 ls By Owner
5 Cleaning-up 1.00 ls 32,400,000.00 32,400,000.00
1.0. BILL NO.1 - PRELIMINARIES Caried to Final Summary 40,200,000.00
No. Quantity Description
Bill-1 PRELIMINARIES/Page 2
Rate Total Rate
(Rp) (Rp)
No. Quantity Description
B STRUCTURE
Concrete Structure Works For First Floor
Vibrated reinforced concrete K-275, including Bar reinforcement;
deformed high tensile steel TC PSB grade U39
1 Concrete K275 to bor pile (dia = 30cm , depth 6m from exsisting land
)
39.90 m3 1,055,937.40 42,131,902.45
D16 380.00 btg 181,773.67 69,073,994.72
d8 76.00 btg 49,763.03 3,781,990.45
2 Concrete K275 to pile cap 6.18 m3 1,055,937.40 6,520,413.47
D13 175.00 btg 121,299.24 21,227,366.16
3 Concrete K225 to 80 mm thick slab with wiremesh M6(1-layer) -
building
27.00 m3 1,007,772.17 27,209,848.68
Wiremesh M6 (1-layer) 30.00 roll 3,369,740.00 101,092,200.00
4 Concrete K225 to 80 mm thick slab with wiremesh M6(1-layer) -
dining area and pool deck
10.17 m3 1,007,772.17 10,247,027.46
Wiremesh M6 (1-layer) 20.00 roll 3,369,740.00 67,394,800.00
5 Concrete K275 to structural sloof 22.47 m3 1,055,937.40 23,729,025.36
D8 284.00 btg 181,773.67 51,623,722.37
D13 50.00 btg 121,299.24 6,064,961.76
D16 76.00 btg 181,773.67 13,814,798.94
D19 42.00 btg 271,663.05 11,409,848.05
6 Concrete K275 to structural column 14.02 m3 1,055,937.40 14,802,130.54
D13 48.00 btg 121,299.24 5,822,363.29
D16 61.00 btg 181,773.67 11,088,193.89
D19 94.00 btg 271,663.05 25,536,326.59
d6 13.00 btg 28,431.13 369,604.67
d8 93.00 btg 49,763.03 4,627,961.99
d10 75.00 btg 76,510.36 5,738,276.72
7 Concrete K225 to practical column + around door / window 1.08 m3 1,007,772.17 1,088,393.95
Iron to practical column + around door/window btg
8 Concrete K225 to floor and wall pond t=10cm with M8(2-layer) 2.31 m3 1,007,772.17 2,327,953.72
Wiremesh M8 (2 layer) 8.00 lbr 729,740.00 5,837,920.00
9 Concrete K225 to gutter front the pond 0.60 m3 1,007,772.17 604,663.30
Wiremesh M8 (2 layer) 8.00 lbr 729,740.00 5,837,920.00
Waterproofing
10 Waterproofing coating ex.sika - floor and wall pond 23.10 m2 64,500.00 1,489,950.00
Concrete Structure Works For Second floor
Vibrated reinforced concrete K-275, including Bar reinforcement;
deformed high tensile steel TC PSB grade U39
1 Concrete K275 to structural beam + concrete roof for office, dining
area, entrance and pool deck
31.96 m3 1,055,937.40 33,747,759.46
Iron to structural beam + concrete roof for office, dining area,
entrance and pool deck
btg
2 Concrete K275 to concrete floor 120 mm thicknes + concrete roof for
office, dining area, entrance and pool deck
53.42 m3
1,055,937.40 56,403,952.41
d8 1,069.00 btg 49,763.03 53,196,681.42
3 Concrete K275 to structural column 6.88 m3 1,055,937.40 7,262,737.47
Iron to structural column
Bill-2 MAIN BUILDING/Page 3
Rate Total Rate
(Rp) (Rp)
No. Quantity Description
D13 25.00 btg 121,299.24 3,032,480.88
D16 81.00 btg 181,773.67 14,723,667.30
d8 53.00 btg 49,763.03 2,637,440.71
4 Concrete K225 to practical column + around door / window 1.24 m3 1,055,937.40 1,309,362.38
Iron to practical column + around door / window btg
Waterproofing
5 Waterproofing coating ex.sika - bathroom, balcony, dining area roof,
entrance roof and pool deck roof
155.35 m2 64,500.00 10,020,075.00
6 Waterproofing hot application system - office roof 34.00 m2 64,500.00 2,193,000.00
Concrete Structure Works For Roof
Vibrated reinforced concrete K-275, including Bar reinforcement;
deformed high tensile steel TC PSB grade U39
1 Concrete K275 to structural beam 16.91 m3 1,055,937.40 17,855,901.51
Iron to structural beam btg
2 Concrete K275 to roof 35.26 m3 1,055,937.40 37,232,352.89
d8 626.00 btg 49,763.03 31,151,658.16
3 Concrete K275 to listplank 1.06 m3 1,055,937.40 1,115,069.90
Iron to listplank btg
Waterproofing
4 Waterproofing hot application system 293.80 m2 64,500.00 18,950,100.00
B STRUCTURE to collection Rp. 831,325,798.03
Bill-2 MAIN BUILDING/Page 4
COST PROJECT
PROJECT : PRIVATE HOUSE MR. FERRY DE BIJL
SESEH BEACH, MENGWI - BALI
Rate Total Rate
(Rp) (Rp)
3.0. BILL NO. 3 - CAR PARKING AREA
A SUBSTRUCTURE
Preliminary
1 Bouwplank 60.00 m1 64,764.00 3,885,840.00
Excavation
Note: The quantities given are the net volume, allowance for
additional excavation and backfilling to provide working space shall
be included in the unit rates
2 Excavation for bor pile (dia = 30cm , depth 6m from exsisting land) 4.00 unit 338,826.39 1,355,305.56
3 Excavation for pile cap (60x60x50cm) 0.70 m3 327,750.00 229,425.00
4 50 mm thick compacted sand layer under foundation and slab 2.40 m3 15,175.00 36,420.00
5 Lentrek 400 EC or equal approved termite protection applied to
building platform and surfaces of excavation - building
48.00 m2 25,000.00 1,200,000.00
Vapour barrier
6 Plastic sheet under floor slab 48.00 m2 5,000.00 240,000.00
A SUBSTRUCTURE 6,946,990.56
B STRUCTURE
Concrete Structure Works For First Floor
Vibrated reinforced concrete K-275, including Bar reinforcement;
deformed high tensile steel TC PSB grade U39
1 Concrete K275 to bor pile (dia = 30cm , depth 6m from exsisting
land)
2.16 m3 958,568.10 2,070,507.09
Iron to bor pile
D16 20.00 btg 181,773.67 3,635,473.41
d8 4.00 btg 99,526.06 398,104.26
2 Concrete K275 to pile cap (60x60x50cm) 0.70 m3 958,568.10 670,997.67
Iron to pile cap
D13 btg 121,299.24 -
3 Concrete K225 to 80 mm thick slab with wiremesh M6(1-layer) 3.84 m3 958,568.10 3,680,901.49
4 Concrete K275 to structural sloof 1.89 m3 958,568.10 1,811,693.70
5 Concrete K275 to structural column 1.48 m3 958,568.10 1,418,680.78
Concrete Structure Works For Roof
Vibrated reinforced concrete K-275, including Bar reinforcement;
deformed high tensile steel TC PSB grade U39
1 Concrete K275 to structural beam 4.20 m3 958,568.10 4,025,986.00
2 Concrete K275 to roof 5.52 m3 958,568.10 5,291,295.89
Waterproofing
3 Waterproofing hot application system + screed 5cm 42.00 m2 64,500.00 2,709,000.00
B STRUCTURE to collection Rp. 25,712,640.27
No. Description Quantity
Bill-3 CAR PARKING AREA/Page 5
Rate Total Rate
(Rp) (Rp)
No. Description Quantity
C BRICK WALL + PLASTER
Brick Works + Plaster For First Floor
2 20 mm thick cement and sand plaster (1:5) to concrete column &
beam
54.00 m2 89,351.45 4,824,978.48
4 Smooth plaster finish to concrete column & beam 54.00 m2 76,457.72 4,128,717.02
Brick Works + Plaster For Roof
1 50 mm screed to concrete roof 48.00 m2
74,771.81 3,589,047.00
C BRICK WALL + PLASTER to collection Rp. 12,542,742.50
D CEILING
1 Ceilings ex.Kalsi 8mm + hollow 4x4 (galvanis) 48.00 m2 105,000.00 5,040,000.00
2 Shadow line 28.00 m1 16,500.00 462,000.00
D CEILING to collection Rp. 5,502,000.00
E SANITARY FITTING
All Sanitary Fitting by Owner - Contractor only installed
1 Roof Drain Ex.Toto 4.00 unit 39,375.00 157,500.00
E SANITARY FITTING to collection Rp. 157,500.00
F ARCHITECTURAL
1 50mm screed - smooth (100 x 100 cm nat 8cm with natural stone) 48.00 m2 345,893.74 16,602,899.40
stone)
F ARCHITECTURAL to collection Rp. 16,602,899.40
G PAINTING RENDER
Painting Render for First Floor
1 Wall paint with Ex.Dulux Weathersield (first layer must be +
waterproofing)
54.00 m2 111,250.00 6,007,500.00
2 Ceiling paint with Ex.Dulux Pentalite 48.00 m2 40,250.00 1,932,000.00
G PAINTING RENDER to collection Rp. 7,939,500.00
C o l l e c t i o n
3.0. BILL NO. 3 - CAR PARKING AREA
A SUBSTRUCTURE 6,946,990.56
B STRUCTURE 25,712,640.27
C BRICK WALL + PLASTER 12,542,742.50
D CEILING 5,502,000.00
E SANITARY FITTING 157,500.00
F ARCHITECTURAL 16,602,899.40
G PAINTING RENDER 7,939,500.00
3.0. BILL NO. 3 - CAR PARKING AREA Caried to Final Summary 75,404,272.73
Bill-3 CAR PARKING AREA/Page 6
COST PROJECT
PROJECT : PRIVATE HOUSE MR. FERRY DE BIJL
SESEH BEACH, MENGWI - BALI
Rate Total Rate
(Rp) (Rp)
4.0. BILL NO. 4 - SERVICE BUILDING, MOTOR BIKE PARKING AREA
AND ENTRANCE GATE (SLIDING DOOR)
A SUBSTRUCTURE
Preliminary
1 Bouwplank 64.00 m1 64,764.00 4,144,896.00
Excavation
Note: The quantities given are the net volume, allowance for
additional excavation and backfilling to provide working space shall
be included in the unit rates
2 Excavation for bor pile (dia = 30cm , depth 6m from exsisting land) 6.00 unit 338,826.39 2,032,958.33
3 Excavation for pile cap (60x60x50cm) 0.75 m3 327,750.00 245,812.50
4 Excavation for foundation 35.00 m3 327,750.00 11,471,250.00
5 Backfilling with excavated material to build up platform 27.00 m3 137,800.00 3,720,600.00
6 50 mm thick compacted sand layer under foundation and slab 3.00 m3 15,175.00 45,525.00
7 Lentrek 400 EC or equal approved termite protection applied to
building platform and surfaces of excavation - building
42.00 m2 25,000.00 1,050,000.00
River Stone Foundation (1 : 5)
8 150mm tick Loose foundation under river stone foundation 5.25 m3 45,525.00 239,006.25
9 To foundation 19.25 m3 45,525.00 876,356.25
Vapour barrier
10 Plastic sheet under floor slab 42.00 m2 5,000.00 210,000.00
A SUBSTRUCTURE 24,036,404.33
No. Description Quantity
Bill-4 SERVICE BUILDING /Page 7
Rate Total Rate
(Rp) (Rp)
No. Description Quantity
B STRUCTURE
Concrete Structure Works For First Floor
Vibrated reinforced concrete K-275, including Bar reinforcement;
deformed high tensile steel TC PSB grade U39
1 Concrete K275 to bor pile (dia = 30cm , depth 6m from exsisting
land)
3.24 m3 958,568.10 3,105,760.63
2 Concrete K275 to pile cap (60x60x50cm) 0.75 m3 958,568.10 718,926.07
3 Concrete K225 to 80 mm thick slab with wiremesh M6(1-layer) 3.36 m3 1,007,772.17 3,386,114.50
5 Concrete K275 to structural sloof 1.85 m3 958,568.10 1,773,350.98
6 Concrete K275 to structural column 2.03 m3 958,568.10 1,941,100.39
7 Concrete K225 to practical column + around door / window 0.50 m3 1,007,772.17 503,886.09
Concrete Structure Works For Roof
Vibrated reinforced concrete K-275, including Bar reinforcement;
deformed high tensile steel TC PSB grade U39
1 Concrete K275 to structural beam 2.73 m3 958,568.10 2,616,890.90
2 Concrete K275 to roof 6.00 m3 958,568.10 5,751,408.57
3 Concrete K275 to listplank 0.90 m3 958,568.10 862,711.29
Waterproofing
4 Waterproofing hot application system 42.00 m2 64,500.00 2,709,000.00
B STRUCTURE to collection Rp. 23,369,149.42
C BRICK WALL + PLASTER
Brick Works + Plaster For First Floor
1
Solid brickwork with cement and sand ( 1 : 5 ) mortar
139.50 m2 111,857.57 15,604,131.02
2 20 mm thick cement and sand plaster (1:5) to walls
279.00 m2 89,351.45 24,929,055.46
3 20 mm thick cement and sand plaster (1:5) to concrete listplank 15.50 m2 89,351.45 1,384,947.53
4 Smooth plaster finish to walls 258.00 m2 76,457.72 19,726,092.43
5 Smooth plaster line corner to concrete listplank 15.50 m2 76,457.72 1,185,094.70
Brick Works + Plaster For Roof
1 50 mm screed to concrete roof 42.00 m2
15,175.00 637,350.00
C BRICK WALL + PLASTER to collection Rp. 63,466,671.14
Bill-4 SERVICE BUILDING /Page 8
Rate Total Rate
(Rp) (Rp)
No. Description Quantity
D CEILING
1 Ceilings inside ex.Jayaboard 9mm + hollow 4x4 (galvanis)- (living
room, kitchen, master bedroom etc)
31.50 m2 110,000.00 3,465,000.00
2 Shadow line inside 32.00 m1 16,500.00 528,000.00
3 Ceilings outside ex.Kalsi 8mm + hollow 4x4 (galvanis) - (dining are,
pool deck and entrance)
10.50 m2 105,000.00 1,102,500.00
4 Shadow line outside 23.00 m1 16,500.00 379,500.00
D CEILING to collection Rp. 5,475,000.00
E DOOR AND WINDOW
Wooden Door & Window
For all wooden door & window use Kamper Samarinda Oven. .
Accessories (hinges, lock, handle etc) Ex.Solid. Wooden frame fin
with ducco, wooden door fin with HPL and or ducco
1 WD 5 + accessories (hinges, lock, handle etc) - check detail 2.00 unit 6,754,397.50 13,508,795.00
2 WW + accessories (hinges, lock, handle etc) - check detail 1.00 unit 5,293,710.00 5,293,710.00
3 RD / rolling door + accessories (lock, handle etc)- check detail 1.00 unit 6,526,918.75 6,526,918.75
Entrance Gate
1 Sliding Door (4x3,2m) hollow structure outside covering with random
teakwood + acessories - check detail
1.00 unit 21,542,400.00 21,542,400.00
2 Wooden frame and random teakwood door + accessories (hinges, lock,
handle etc)
1.00 unit 9,630,060.00 9,630,060.00
E DOOR AND WINDOW to collection Rp. 56,501,883.75
F SANITARY FITTING
All Sanitary Fitting by Owner - Contractor only installed
Maid Toilet
1 Washtafel Ex.Toto LW 236 J 1.00 unit 330,000.00 330,000.00
2 Toilet Ex.Toto Avante CW 821 J / SW 821 JP 1.00 unit 198,000.00 198,000.00
3 Jet Washer Ex.Toto TB 19 CS V9 1.00 unit 45,000.00 45,000.00
4 Fix Shower Head Ex.Toto TX 476 S + Stop Valve TX 452 SF 1.00 unit 143,000.00 143,000.00
5 Paper Holder Ex.Toto TX 720 ACRB 1.00 unit 39,375.00 39,375.00
6 Floor Drain Ex.Toto TX 1 A 2.00 unit 39,375.00 78,750.00
Roof
7 Roof Drain Ex.Toto 4.00 unit 39,375.00 157,500.00
F SANITARY FITTING to collection Rp. 991,625.00
Bill-4 SERVICE BUILDING /Page 9
Rate Total Rate
(Rp) (Rp)
No. Description Quantity
G ARCHITECTURAL
Maid Bedroom, Storage and Terace
1 To floor finish tile Ex.Roman ( 30x30cm)
38.00 m2 164,674.54 6,257,632.43
2 To wall corner / plin finish tile Ex.Roman ( 30x30cm cut to 10x30cm) 37.00 m1 197,983.71 7,325,397.10
Maid Toilet
1 To floor finish tile Ex.Roman (30x30cm) 5.00 m2 164,674.54 823,372.69
2 To wall finish tile Ex.Roman (30x30cm) 27.00 m2 197,983.71 5,345,560.04
Motor Bike Parking Area & Entrance
1 50mm screed - smooth (100 x 100 cm nat 8cm with natural stone) 30.00 m2 434,091.38 13,022,741.27
G ARCHITECTURAL to collection Rp. 32,774,703.52
H PAINTING RENDER
Painting Render for First Floor
1 Wall inside paint with Ex.Dulux Pentalite 78.60 m2 40,250.00 3,163,650.00
2 Wall outside paint with Ex.Dulux Weathersield (first layer must be +
waterproofing)
179.40 m2 111,250.00 19,958,250.00
3 Ceiling inside paint with Ex.Dulux Pentalite 31.50 m2 40,250.00 1,267,875.00
4 Ceiling outside paint with Ex.Dulux Weathersield 10.50 m2 48,875.00 513,187.50
5 Listplank paint with Ex.Dulux Weathersield 15.50 m2 48,875.00 757,562.50
H PAINTING RENDER to collection Rp. 25,660,525.00
C o l l e c t i o n
4.0. BILL NO. 4 - SERVICE BUILDING, MOTOR BIKE PARKING AREA AND ENTRANCE GATE (SLIDING DOOR)
A SUBSTRUCTURE 24,036,404.33
B STRUCTURE 23,369,149.42
C BRICK WALL + PLASTER 63,466,671.14
D CEILING 5,475,000.00
E DOOR AND WINDOW 56,501,883.75
F SANITARY FITTING 991,625.00
G ARCHITECTURAL 32,774,703.52
H PAINTING RENDER 25,660,525.00
4.0.
BILL NO. 4 - SERVICE BUILDING, MOTOR BIKE PARKING AREA
AND ENTRANCE GATE (SLIDING DOOR)
Caried to Final Summary 232,275,962.16
Bill-4 SERVICE BUILDING /Page 10
BILL OF QUANTITY
PROJECT : PRIVATE HOUSE MR. FERRY DE BIJL
SESEH BEACH, MENGWI - BALI
Rate Total Rate
(Rp) (Rp)
5.0. BILL NO. 5 - SWIMMING POOL & PUMP ROOM
(5X5X2,5m)
5.1 SWIMMING POOL
A SUBSTRUCTURE
Excavation
Note: The quantities given are the net volume, allowance for
additional excavation and backfilling to provide working space
shall be included in the unit rates
1 Excavation for bor pile (dia = 30cm , depth 6m from exsisting
land)
14.00 unit 338,826.39 4,743,569.44
2 Excavation for pile cap (60x60x50cm) 2.52 m3 327,750.00 825,930.00
3 Excavation for swimming pool (15x5m) this material use to
build up platform main building
115.00 m3 95,000.00 10,925,000.00
Compacted sand bed
4 50 mm thick compacted sand layer slab and foundation 4.50 m3 15,175.00 68,287.50
Vapour barrier
5 Plastic sheet under floor slab 90.00 m2 5,000.00 450,000.00
A SUBSTRUCTURE to collection Rp. 17,012,786.94
B STRUCTURAL WORKS
Vibrated reinforced concrete K-225, including Bar
reinforcement; deformed high tensile steel TC PSB grade U39
1 Concrete K275 to bor pile (dia = 30cm , depth 6m from
exsisting land)
7.56 m3 1,055,937.40 7,982,886.78
2
Concrete K275 to pile cap (60x60x50cm) 2.52 m3 1,055,937.40 2,660,962.26
3 Concrete K275 to structure sloof 2.70 m3 1,055,937.40 2,851,030.99
4 Concrete K275 to structure column 0.90 m3 1,055,937.40 950,343.66
5 Concrete K275 to floor t=120mm 9.00 m3 1,055,937.40 9,503,436.64
6 Concrete K275 to wall t=120mm 7.86 m3 1,055,937.40 8,299,668.00
7 Concrete K275 to overflow/gutter t=120mm 4.30 m3 1,055,937.40 4,540,530.84
Waterproofing to concrete
8 Waterproofing membrane 1 mm thick as specified to floor,
wall and overflow / gutter
171.00 m2 64,500.00 11,029,500.00
B STRUCTURAL WORKS to collection Rp. 47,818,359.18
No. Description Quantity
Bill-5 SWIMMING POOL/Page 11
Rate Total Rate
(Rp) (Rp)
No. Description Quantity
C ARCHITECTURAL WORKS
1 To floor pool finish natural stone green stone (200x200mm) 75.00 m2 190,620.73 14,296,554.43
2 To wall inside pool finish natural green stone (200x200mm) 112.00 m2 190,620.73 21,349,521.28
3 To wall outside pool finish natural grey stone (random size) 42.00 m2 424,902.64 17,845,910.83
4 To top pool finish natural black stone (200x400mm) 40.00 m1 274,490.87 10,979,634.72
5 To overflow inside, outside and top finish natural grey stone
(random size)
32.00 m2 424,902.64 13,596,884.44
C ARCHITECTURAL WORKS to collection Rp. 78,068,505.70
5.2 PUMP ROOM (5x5x2,4m)
A SUBSTRUCTURE
Excavation
Note: The quantities given are the net volume, allowance for
additional excavation and backfilling to provide working space
shall be included in the unit rates
1 Excavation for pump room and footing 70.00 m3 80,125.00 5,608,750.00
Compacted sand bed
2 50 mm thick compacted sand layer under foundation and slab 1.25 m3 15,175.00 18,968.75
Vapour barrier
3 Plastic sheet under floor slab 25.00 m2 5,000.00 125,000.00
A SUBSTRUCTURE to collection Rp. 5,752,718.75
B STRUCTURAL WORKS
Vibrated reinforced concrete K-225, including Bar
reinforcement; deformed high tensile steel TC PSB grade U39
1 Concrete K250 to structural sloof (150x300mm) 1.35 m3 930,911.95 1,256,731.13
2 Concrete K250 to floor t=120mm M8 (2-layer) 3.00 m3 930,911.95 2,792,735.85
3 Concrete K250 to structural column t=120mm M8 (2-layer) 0.80 m3 930,911.95 744,729.56
4 Concrete K250 to wall t=120mm M8 (2-layer) 8.64 m3 930,911.95 8,043,079.24
5 Concrete K250 to plat t=120mm M8 (2-layer) 3.00 m3 930,911.95 2,792,735.85
Waterproofing to concrete
6 Waterproofing membrane 1 mm thick as specified approved to
floor and wall
64.00 m2 51,600.00 3,302,400.00
B STRUCTURAL WORKS to collection Rp. 18,932,411.62
Bill-5 SWIMMING POOL/Page 12
Rate Total Rate
(Rp) (Rp)
No. Description Quantity
C ARCHITECTURAL WORKS
Finishes works
1 Smooth Plaster finish to concrete wall and floor 64.00 m2 76,457.72 4,893,294.25
2 Swing door metal iron (80x80) + accessories fin powder
coating
1.00 unit 715,000.00 715,000.00
C ARCHITECTURAL WORKS to collection Rp. 5,608,294.25
C o l l e c t i o n
5.0. BILL NO. 5 - SWIMMING POOL & PUMP ROOM
(5X5X2,5m)
5.1 SWIMMING POOL
A SUBSTRUCTURE 17,012,786.94
B STRUCTURAL WORKS 47,818,359.18
C ARCHITECTURAL WORKS 78,068,505.70
142,899,651.83
5.2 PUMP ROOM (5x5x2,4m)
A SUBSTRUCTURE 5,752,718.75
B STRUCTURAL WORKS 18,932,411.62
C ARCHITECTURAL WORKS 5,608,294.25
30,293,424.62
5.0.
BILL NO. 5 - SWIMMING POOL & PUMP ROOM
(5X5X2,5m)
Caried to Final Summary 173,193,076.45
Bill-5 SWIMMING POOL/Page 13
BILL OF QUANTITY
PROJECT : PRIVATE HOUSE MR. FERRY DE BIJL
SESEH BEACH, MENGWI - BALI
Rate Total Rate
(Rp) (Rp)
6.0. BILL NO. 6 - BOUNDARY WALL & ENTRANCE DOOR
6.1 BOUNDARY A = 41m
A SUBSTRUCTURE
Preliminary
1 Bouwplank 41.00 m1 64,764.00 2,655,324.00
Excavation
Note: The quantities given are the net volume, allowance
for additional excavation and backfilling to provide working
space shall be included in the unit rates
2 Excavation for foundation 32.80 m3 327,750.00 10,750,200.00
3 Backfilling with excavated material to build up platform 16.40 m3 137,800.00 2,259,920.00
4 50 mm thick compacted sand layer under foundation and
slab
2.05 m3 15,175.00 31,108.75
River Stone Foundation (1 : 5)
5 150mm tick Loose foundation under river stone foundation 6.15 m3 45,525.00 279,978.75
6 To foundation 16.40 m3 45,525.00 746,610.00
A SUBSTRUCTURE to collection Rp. 16,723,141.50
B STRUCTURE
Concrete Structure Works For First Floor
Vibrated reinforced concrete K-250, including Bar
reinforcement; deformed high tensile steel TC PSB grade
U39
1 Concrete K250 to sloof 150x300mm 1.87 m3 930,911.95 1,737,081.70
2 Concrete K250 to column 150x200mm (max distance 3 m
or every corner)
1.80 m3 930,911.95 1,675,641.51
3 Concrete K250 to beam 150x300mm 1.87 m3 930,911.95 1,740,805.34
B STRUCTURE to collection Rp. 5,153,528.55
C BRICK WALL, PLASTER + PAINTING
1
Solid brickwork with cement and sand ( 1 : 5 ) mortar
123.00 m2 111,857.57 13,758,481.11
2 20 mm thick cement and sand plaster (1:5) to walls 256.00 m2 89,351.45 22,873,972.04
3 Smooth plaster finish to walls 256.00 m2 76,457.72 19,573,176.99
4 Wall paint inside land Ex.Dulux Weathersield 133.00 m2 40,250.00 5,353,250.00
5 Wall paint outside land Ex.Aquaproof 123.00 m2 86,406.38 10,627,984.13
C BRICK WALL, PLASTER + PAINTING to collection Rp.
72,186,864.26
No. Description Quantity
Bill-6 BOUNDARY/Page 14
Rate Total Rate
(Rp) (Rp)
No. Description Quantity
6.2 BOUNDARY B = 26m and ENTRANCE DOOR
A SUBSTRUCTURE
Preliminary
1 Bouwplank 26.00 m1 64,764.00 1,683,864.00
Excavation
Note: The quantities given are the net volume, allowance
for additional excavation and backfilling to provide working
space shall be included in the unit rates
2 Excavation for foundation 20.80 m3 327,750.00 6,817,200.00
3 Backfilling with excavated material to build up platform 10.40 m3 137,800.00 1,433,120.00
4 50 mm thick compacted sand layer under foundation and
slab
1.30 m3 15,175.00 19,727.50
River Stone Foundation (1 : 5)
5 150mm tick Loose foundation under river stone foundation 3.90 m3 45,525.00 177,547.50
6 To foundation 10.40 m3 45,525.00 473,460.00
A SUBSTRUCTURE to collection Rp. 10,604,919.00
B STRUCTURE
Concrete Structure Works For First Floor
Vibrated reinforced concrete K-250, including Bar
reinforcement; deformed high tensile steel TC PSB grade
U39
1 Concrete K250 to sloof 150x300mm 1.24 m3 930,911.95 1,154,330.82
2 Concrete K250 to column 150x200mm (max distance 3 m
or every corner)
1.04 m3 930,911.95 963,493.87
3 Concrete K250 to column for entrance door 0.60 m3 930,911.95
4 Concrete K250 to beam 150x300mm 1.24 m3 930,911.95 1,154,330.82
5 Concrete K250 to roof for entrance door 0.15 m3 930,911.95 139,636.79
B STRUCTURE to collection Rp. 3,411,792.29
C BRICK WALL, PLASTER + PAINTING
1
Solid brickwork with cement and sand ( 1 : 5 ) mortar
56.90 m2 111,857.57 6,364,695.73
2 20 mm thick cement and sand plaster (1:5) to walls 123.80 m2 89,351.45 11,061,709.92
3 Smooth plaster finish to walls 123.80 m2 76,457.72 9,465,466.06
4 Wall paint Ex.Dulux Weathersield - two side 123.80 m2 106,250.00 13,153,750.00
5 Wooden frame and random teakwood door + accessories
(hinges, lock, handle etc) for main entrance door
1.00 unit 9,630,060.00 9,630,060.00
6 Wooden frame and door + accessories (hinges, lock,
handle etc) for side entrance door
1.00 unit 7,589,560.00 7,589,560.00
C BRICK WALL, PLASTER + PAINTING to collection Rp. 57,265,241.71
Bill-6 BOUNDARY/Page 15
Rate Total Rate
(Rp) (Rp)
No. Description Quantity
6.3 BOUNDARY C = 128,5m
A SUBSTRUCTURE
Preliminary
1 Bouwplank 128.50 m1 64,764.00 8,322,174.00
Excavation
Note: The quantities given are the net volume, allowance
for additional excavation and backfilling to provide working
space shall be included in the unit rates
2 Excavation for foundation 102.80 m3 327,750.00 33,692,700.00
3 Backfilling with excavated material to build up platform 51.40 m3 137,800.00 7,082,920.00
4 50 mm thick compacted sand layer under foundation and
slab
1.30 m3 15,175.00 19,727.50
River Stone Foundation (1 : 5)
5 150mm tick Loose foundation under river stone foundation 6.45 m3 45,525.00 293,636.25
6 To foundation 51.40 m3 45,525.00 2,339,985.00
A SUBSTRUCTURE to collection Rp. 51,751,142.75
B STRUCTURE
Concrete Structure Works For First Floor
Vibrated reinforced concrete K-250, including Bar
reinforcement; deformed high tensile steel TC PSB grade
U39
1 Concrete K250 to sloof 150x200mm 4.02 m3 930,911.95 3,742,266.03
2 Concrete K250 to column 150x200mm (max distance 3 m
or every corner)
2.53 m3 930,911.95 2,355,207.23
3 Concrete K250 to beam 150x300mm 4.02 m3 930,911.95 3,742,266.03
B STRUCTURE to collection Rp. 9,839,739.30
C BRICK WALL, PLASTER + PAINTING
1
Solid brickwork with cement and sand ( 1 : 5 ) mortar
192.75 m2 111,857.57 21,560,546.62
2 20 mm thick cement and sand plaster (1:5) to walls 395.50 m2 89,351.45 35,338,499.77
3 Smooth plaster finish to walls 395.50 m2 76,457.72 30,239,029.29
4 Wall paint inside land Ex.Dulux Weathersield 202.75 m2 43,750.00 8,870,312.50
5 Wall paint outside land Ex.Aquaproof 192.75 m2 86,406.38 16,654,828.78
6 Fix Clear Glass 8mm (high 50cm) 64.25 m2 178,587.50 11,474,246.88
C BRICK WALL, PLASTER + PAINTING to collection Rp.
124,137,463.84
Bill-6 BOUNDARY/Page 16
Rate Total Rate
(Rp) (Rp)
No. Description Quantity
6.4 BOUNDARY D = 30m
A SUBSTRUCTURE
Preliminary
1 Bouwplank 30.00 m1 64,764.00 1,942,920.00
Excavation
Note: The quantities given are the net volume, allowance
for additional excavation and backfilling to provide working
space shall be included in the unit rates
2 Excavation for foundation 24.00 m3 327,750.00 7,866,000.00
3 Backfilling with excavated material to build up platform 12.00 m3 137,800.00 1,653,600.00
4 50 mm thick compacted sand layer under foundation and
slab
1.50 m3 15,175.00 22,762.50
River Stone Foundation (1 : 5)
5 150mm tick Loose foundation under river stone foundation 4.50 m3 45,525.00 204,862.50
6 To foundation 12.00 m3 45,525.00 546,300.00
A SUBSTRUCTURE to collection Rp. 12,236,445.00
B STRUCTURE
Concrete Structure Works For First Floor
Vibrated reinforced concrete K-250, including Bar
reinforcement; deformed high tensile steel TC PSB grade
U39
1 Concrete K250 to sloof 150x200mm 1.35 m3 930,911.95 1,256,731.13
2 Concrete K250 to column 150x200mm (max distance 3 m
or every corner)
0.33 m3 930,911.95 307,200.94
3 Concrete K250 to beam 150x300mm 1.35 m3 930,911.95 1,256,731.13
B STRUCTURE to collection Rp. 2,820,663.21
C BRICK WALL, PLASTER + PAINTING
1
Solid brickwork with cement and sand ( 1 : 5 ) mortar
30.00 m2 111,857.57 3,355,727.10
2 20 mm thick cement and sand plaster (1:5) to walls 70.00 m2 89,351.45 6,254,601.73
3 Smooth plaster finish to walls 70.00 m2 76,457.72 5,352,040.58
4 Wall paint inside land Ex.Dulux Weathersield 40.00 m2 43,750.00 1,750,000.00
5 Wall paint outside land Ex.Aquaproof 30.00 m2 86,406.38 2,592,191.25
6 Fix Clear Glass 8mm (high 50cm) 15.00 m2 178,587.50 2,678,812.50
C BRICK WALL, PLASTER + PAINTING to collection Rp.
21,983,373.16
Bill-6 BOUNDARY/Page 17
Rate Total Rate
(Rp) (Rp)
No. Description Quantity
C o l l e c t i o n
6.0. BILL NO. 6 - BOUNDARY WALL & ENTRANCE DOOR
6.1 BOUNDARY A = 41m
A SUBSTRUCTURE 16,723,141.50
B STRUCTURE 5,153,528.55
C BRICK WALL, PLASTER + PAINTING 72,186,864.26
94,063,534.31
6.2 BOUNDARY B = 26m and ENTRANCE DOOR
A SUBSTRUCTURE 10,604,919.00
B STRUCTURE 3,411,792.29
C BRICK WALL, PLASTER + PAINTING 57,265,241.71
71,281,953.00
6.3 BOUNDARY C = 128,5m
A SUBSTRUCTURE 51,751,142.75
B STRUCTURE 9,839,739.30
C BRICK WALL, PLASTER + PAINTING 124,137,463.84
185,728,345.89
6.4 BOUNDARY D = 30m
A SUBSTRUCTURE 12,236,445.00
B STRUCTURE 2,820,663.21
C BRICK WALL, PLASTER + PAINTING 21,983,373.16
37,040,481.37
6.0. BILL NO. 6 - BOUNDARY WALL & ENTRANCE DOOR Caried to Final Summary 388,114,314.57
Bill-6 BOUNDARY/Page 18
BILL OF QUANTITY
PROJECT : PRIVATE HOUSE MR. FERRY DE BIJL
SESEH BEACH, MENGWI - BALI
Rate Total Rate
(Rp) (Rp)
7.0. BILL NO. 7 - OUTDOOR (Shower, Bale, Open Space, Garden and etc)
7.1 OUTDOOR SHOWER
Note: The quantities given are the net volume, allowance for
additional excavation and backfilling to provide working space
shall be included in the unit rates
1 Excavation for footing 0.50 m3 327,750.00 163,875.00
2 50 mm thick compacted sand layer under foundation 0.10 m3 15,175.00 1,517.50
3 Concrete K225 to footing 40 x 40 cm 0.20 m3 914,781.52 182,956.30
4 Concrete K225 to floor 120 x120 cm (t=100mm) 0.14 m3 914,781.52 131,728.54
5 Concrete K225 to coloumn size 200 x 200 mm 0.12 m3 914,781.52 109,773.78
6 Floor finish with smooth plaster 1.44 m2 76,457.72 110,099.12
7 Concrete colum covering with teakwood board (t=20mm) 1.00 unit 11,857,848.20 11,857,848.20
8
Fix Shower Head Ex.Toto TX 419 SM + Opus TX 452 SO
1.00 unit 143,000.00 143,000.00
9 Floor Drain Ex.Toto TX 1 A 1.00 unit 39,375.00 39,375.00
7.1 OUTDOOR SHOWER to collection Rp. 12,740,173.45
7.2 BALE (2,5 x 2,5 m) & GARDEN
A SUBSTRUCTURE
Preliminary
1 Bouwplank 16.00 m1 64,764.00 1,036,224.00
Excavation
Note: The quantities given are the net volume, allowance for
additional excavation and backfilling to provide working space
shall be included in the unit rates
2 Excavation for foundation 8.00 m3 327,750.00 2,622,000.00
3 Backfilling with excavated material to build up platform 4.00 m3 137,800.00 551,200.00
4 50 mm thick compacted sand layer 0.30 m3 15,175.00 4,552.50
River Stone Foundation (1 : 5)
5 150mm tick Loose foundation under river stone foundation 2.40 m3 45,525.00 109,260.00
6 To foundation 4.00 m3 45,525.00 182,100.00
A SUBSTRUCTURE to collection Rp. 4,505,336.50
No. Description Quantity
Bill-7 OUTDOOR/Page 19
Rate Total Rate
(Rp) (Rp)
No. Description Quantity
B STRUCTURE
Concrete Structure Works For First Floor
Vibrated reinforced concrete K-250, including Bar
reinforcement; deformed high tensile steel TC PSB grade U39
1 Concrete K250 to sloof 150x300mm 0.72 m3 930,911.95 670,256.60
2 Concrete K250 to column 200x200mm (high 2,5 m) 0.45 m3 930,911.95 418,910.38
3 Concrete K250 to beam 150x300mm 0.72 m3 930,911.95 670,256.60
4 Concrete K250 to roof (t=120mm) 0.65 m3 930,911.95 605,092.77
Waterproofing
5 Waterproofing hot application system 6.25 m2 64,500.00 403,125.00
B STRUCTURE to collection Rp. 2,767,641.35
C PLASTER, CEILING, PAINT AND FLOOR
1 20 mm thick cement and sand plaster (1:5) to concrete column
and beam
12.80 m2 89,351.45 1,143,698.60
2 Smooth plaster finish to column and beam 12.80 m2 76,457.72 978,658.85
3 50mm screed to roof 6.25 m2 15,175.00 94,843.75
4 Ceilings ex.Kalsi 8mm + hollow 4x4 (galvanis) 6.25 m2 105,000.00 656,250.00
5 Shadow line 10.00 m1 16,500.00 165,000.00
6 Column and beam paint Ex.Dulux Weathersield 12.80 m2 48,875.00 625,600.00
7 Floor finish tile Ex.Roman (30x30cm) 6.25 m2 197,983.71 1,237,398.16
8 Roof Drain Ex.Toto 4.00 unit 39,375.00 157,500.00
9 Water Faucet Ex.San Ei 8.00 unit 150,000.00 1,200,000.00
C PLASTER, CEILING, PAINT AND FLOOR to collection Rp.
6,258,949.36
7.3 OPEN SPACE
1 Compacted exsisting land with stamper 266.00 m2 43,750.00 11,637,500.00
2 Ground fill to build up platform use excavated material
(relocation)
26.60 m3 23,745.00 631,617.00
3 50 mm thick compacted sand layer under concrete floor 13.30 m3 15,175.00 201,827.50
4 Concrete K250 to 80 mm thick slab with wiremesh M6(1-layer) 21.28 m3 930,911.95 19,809,806.27
5 50mm screed - smooth (100 x 100cm nat 8cm with natural
stone)
266.00 m2 345,893.74 92,007,734.19
6 Floor Drain Ex.Toto 4.00 unit 39,375.00 157,500.00
7.3 OPEN SPACE to collection Rp.
124,445,984.97
Bill-7 OUTDOOR/Page 20
Rate Total Rate
(Rp) (Rp)
No. Description Quantity
7.4 STEPING FROM ENTRANCE DOOR TO MAIN BUILDING
1 Compacted exsisting land with stamper 35.00 m2 43,750.00 1,531,250.00
2 50 mm thick compacted sand layer under concrete floor 1.75 m3 15,175.00 26,556.25
3 Concrete K250 to 80 mm thick slab with wiremesh M6(1-layer) 2.80 m3 930,911.95 2,606,553.46
4 50mm screed - smooth (160 cm x random size - check drawing
)
35.00 m2 345,893.74 12,106,280.81
7.4 STEPING FROM ENTRANCE DOOR TO MAIN BUILDING to collection Rp. 16,270,640.52
C o l l e c t i o n
7.0. BILL NO. 7 - OUTDOOR (Shower, Bale, Open Space,
Garden and etc)
7.1 OUTDOOR SHOWER 12,740,173.45
7.2 BALE (2,5 x 2,5 m) & GARDEN
A SUBSTRUCTURE 4,505,336.50
B STRUCTURE 2,767,641.35
C PLASTER, CEILING, PAINT AND FLOOR 6,258,949.36
13,531,927.21
7.3 OPEN SPACE 124,445,984.97
7.4 STEPING FROM ENTRANCE DOOR TO MAIN BUILDING 16,270,640.52
7.0. BILL NO. 7 - OUTDOOR (Shower, Bale, Open Space,
Garden and etc) Caried to Final Summary 166,988,726.14
Bill-7 OUTDOOR/Page 21
COST PROJECT
PROJECT : PRIVATE HOUSE MR. FERRY DE BIJL
SESEH BEACH, MENGWI - BALI
Rate Total Rate
(Rp) (Rp)
8.0. BILL NO. 8 - ELECTRICAL
Connecting electric cables will be by wire
connector supplied by Owner. Central
Inbowdos per room also supplied by Owner.
8.1 MAIN BUILDING & GARDEN
1 Main Panel Box Metal fin. Ducco - MCB Schneinder + COS 1.00 unit 30,250,000.00 30,250,000.00
2 Toevoor Cable Supreme NYY 4 x 16mm 45.00 m 224,250.00 10,091,250.00
3 Grounding BC 10mm 1.00 unit 862,500.00 862,500.00
4 Lighting protection Kurn Lightning Protection radius 80m 1.00 ls 38,500,000.00 38,500,000.00
Electrical for First Floor
1 Sub Panel Box Hager - MCB Schneinder 1.00 unit 8,250,000.00 8,250,000.00
2 Installation for LED lamp - 220 Volt Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 66.00 point 270,250.00 17,836,500.00
3 Installation for hanging lamp - Kitchen Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 1.00 point 270,250.00 270,250.00
4 Installation for hanging lamp - Office Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 2.00 point 270,250.00 540,500.00
5 Installation for hanging lamp - Kitchen Island Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 4.00 point 270,250.00 1,081,000.00
6 Installation for spot light Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 2.00 point 270,250.00 540,500.00
7 Installation for LED stripe light Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 5.00 point 270,250.00 1,351,250.00
8 Installation for garden lamp Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 38.00 point 304,750.00 11,580,500.00
9 Installation for exhaust fan Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 2.00 point 270,250.00 540,500.00
10 Installation for hanging fan Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 5.00 point 270,250.00 1,351,250.00
11 Installation for stop contac - wall Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 51.00 point 281,750.00 14,369,250.00
12 Installation for stop contac - floor Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 4.00 point 304,750.00 1,219,000.00
13 Installation for tv Belden RG 6 3.00 point 402,500.00 1,207,500.00
14 Installation for internet and telephone Supreme 3.00 point 402,500.00 1,207,500.00
15 Installation for ac - power Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 6.00 point 339,250.00 2,035,500.00
16 Installation for bel Supreme NYMHY 2 x 0.75mm + clipsal pipe / flexible 1.00 point 517,500.00 517,500.00
17 LED lamp - 220 Volt unit by owner - conect by contractor 66.00 unit 17,250.00 1,138,500.00
18 Hanging lamp - Kitchen unit by owner - conect by contractor 1.00 unit 23,000.00 23,000.00
19 Hanging lamp - Office unit by owner - conect by contractor 2.00 unit 23,000.00 46,000.00
20 Hanging lamp - Kitchen Island unit by owner - conect by contractor 4.00 unit 23,000.00 92,000.00
21 Spot light unit by owner - conect by contractor 2.00 unit 17,250.00 34,500.00
22 LED stripe light unit by owner - conect by contractor 5.00 unit 115,000.00 575,000.00
23 Garden lamp unit by owner - conect by contractor 38.00 unit 14,375.00 546,250.00
24 Exhaust fan unit by owner - conect by contractor 2.00 unit 31,625.00 63,250.00
25 Hanging fan unit by owner - conect by contractor 5.00 unit 86,250.00 431,250.00
26 Stop contac outlet - wall unit by owner - conect by contractor 51.00 unit 8,050.00 410,550.00
27 Stop contac outlet - floor unit by owner - conect by contractor 4.00 unit 20,125.00 80,500.00
28 Tv outlet unit by owner - conect by contractor 3.00 unit 8,050.00 24,150.00
29 Internet and telephone outlet unit by owner - conect by contractor 3.00 unit 8,050.00 24,150.00
30 Ac power outlet unit by owner - conect by contractor 6.00 unit 8,050.00 48,300.00
31 Bel outlet unit by owner - conect by contractor 1.00 unit 8,050.00 8,050.00
32 Single switch outlet - dimmer unit by owner - conect by contractor 14.00 unit 8,050.00 112,700.00
33 Double switch outlet - dimmer unit by owner - conect by contractor 10.00 unit 8,050.00 80,500.00
34 Hotel switch outlet - dimmer unit by owner - conect by contractor 4.00 unit 8,050.00 32,200.00
35 AC unit - 1PK unit by owner - conect by contractor 6.00 unit 172,500.00 1,035,000.00
No. Description Quantity Spesification
Bill-8 ELECTRICAL/Page 22
Electrical for Second Floor & Roof
1 Sub Panel Box Hager - MCB Schneinder 1.00 unit 6,242,500.00 6,242,500.00
2 Installation for LED lamp - 220 Volt Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 39.00 point 270,250.00 10,539,750.00
3 Installation for spot light Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 2.00 point 270,250.00 540,500.00
4 Installation for LED stripe light Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 1.00 point 270,250.00 270,250.00
5 Installation for exhaust fan Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 3.00 point 270,250.00 810,750.00
6 Installation for hanging fan Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 4.00 point 270,250.00 1,081,000.00
7 Installation for stop contac - wall Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 35.00 point 281,750.00 9,861,250.00
8 Installation for tv Belden RG 6 3.00 point 402,500.00 1,207,500.00
9 Installation for internet and telephone Supreme 3.00 point 402,500.00 1,207,500.00
10 Installation for ac - power Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 2.00 point 339,250.00 678,500.00
11 Installation for solar water heater - roof Supreme 1.00 ls 339,250.00 339,250.00
12 LED lamp - 220 Volt unit by owner - conect by contractor 39.00 unit 17,250.00 672,750.00
13 Spot light unit by owner - conect by contractor 2.00 unit 17,250.00 34,500.00
14 LED stripe light unit by owner - conect by contractor 1.00 unit 115,000.00 115,000.00
15 Exhaust fan unit by owner - conect by contractor 3.00 unit 31,625.00 94,875.00
16 Hanging fan unit by owner - conect by contractor 4.00 unit 86,250.00 345,000.00
17 Stop contac outlet - wall unit by owner - conect by contractor 35.00 unit 8,050.00 281,750.00
18 Tv outlet unit by owner - conect by contractor 3.00 unit 8,050.00 24,150.00
19 Internet and telephone outlet unit by owner - conect by contractor 3.00 unit 8,050.00 24,150.00
20 Ac power outlet unit by owner - conect by contractor 2.00 unit 8,050.00 16,100.00
21 Single switch outlet - dimmer unit by owner - conect by contractor 17.00 unit 8,050.00 136,850.00
22 Double switch outlet - dimmer unit by owner - conect by contractor 1.00 unit 8,050.00 8,050.00
23 Hotel switch outlet - dimmer unit by owner - conect by contractor 2.00 unit 8,050.00 16,100.00
24 AC unit - 1PK unit by owner - conect by contractor 2.00 unit 172,500.00 345,000.00
25 Solar water heater unit by owner - conect by contractor 1.00 unit 1,495,000.00 1,495,000.00
8.1 MAIN BUILDING & GARDEN to collection Rp. 184,796,125.00
8.2 SERVICE BUILDING, CAR PARKING AREA & OPEN SPACE
1 Sub Panel Box Hager - MCB Schneinder 1.00 unit 4,950,000.00 4,950,000.00
2 Installation for LED lamp - 220 Volt Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 5.00 point 270,250.00 1,351,250.00
3 Installation for spot light Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 6.00 point 270,250.00 1,621,500.00
4 Installation for garden lamp Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 9.00 point 304,750.00 2,742,750.00
5 Installation for stop contac - wall Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 13.00 point 281,750.00 3,662,750.00
6 Installation for tv Belden RG 6 1.00 point 402,500.00 402,500.00
7 Installation for bel Supreme NYMHY 2 x 0.75mm + clipsal pipe / flexible 1.00 point 517,500.00 517,500.00
8 Installation for distribution water pump Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 1.00 ls 339,250.00 339,250.00
9 LED lamp - 220 Volt unit by owner - conect by contractor 5.00 unit 17,250.00 86,250.00
10 Spot light unit by owner - conect by contractor 6.00 unit 17,250.00 103,500.00
11 Garden lamp unit by owner - conect by contractor 9.00 unit 14,375.00 129,375.00
12 Stop contac outlet - wall unit by owner - conect by contractor 13.00 unit 8,050.00 104,650.00
13 Tv outlet unit by owner - conect by contractor 1.00 unit 8,050.00 8,050.00
14 Bel outlet unit by owner - conect by contractor 1.00 unit 8,050.00 8,050.00
15 Single switch outlet - dimmer unit by owner - conect by contractor 3.00 unit 8,050.00 24,150.00
16 Double switch outlet - dimmer unit by owner - conect by contractor 3.00 unit 8,050.00 24,150.00
17 Water pump machine unit by owner - conect by contractor 1.00 unit 2,012,500.00 2,012,500.00
8.2 SERVICE BUILDING, CAR PARKING AREA &
OPEN SPACE
to collection Rp. 18,088,175.00
Bill-8 ELECTRICAL/Page 23
8.3 SWIMMING POOL AND PUMP ROOM
1 Sub Panel Box Hager - MCB Schneinder 1.00 unit 3,850,000.00 3,850,000.00
2 Installation for pump room lamp Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 2.00 point 270,250.00 540,500.00
3 Installation for swimming pool lamp 2.00 point 776,250.00 1,552,500.00
4 Installation for stop contac - wall Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 7.00 point 281,750.00 1,972,250.00
5 Installation for swimming pool machine 1.00 ls 13,750,000.00 13,750,000.00
6 Installation for suction water pump Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 1.00 ls 281,750.00 281,750.00
7 Installation for distribution water pump Supreme NYM 3 x 2.5mm + clipsal pipe / flexible 1.00 ls 281,750.00 281,750.00
8 Pump room lamp + outlet unit by owner - conect by contractor 2.00 unit 13,800.00 27,600.00
9 Swimming pool lamp unit by owner - conect by contractor 2.00 unit 86,250.00 172,500.00
10 Stop contac outlet - wall unit by owner - conect by contractor 7.00 unit 8,050.00 56,350.00
11 Single switch outlet unit by owner - conect by contractor 1.00 unit 8,050.00 8,050.00
12 Swimming Pool Machine 1.5 PK Ex HP (check again to make sure) 1.00 unit 86,250.00 86,250.00
13 Water pump machine - for suction unit by owner - conect by contractor 1.00 unit 1,725,000.00 1,725,000.00
14 Water pump machine - for distribution unit by owner - conect by contractor 1.00 unit 2,012,500.00 2,012,500.00
8.3 SWIMMING POOL AND PUMP ROOM to collection Rp. 26,317,000.00
C o l l e c t i o n
8.0. BILL NO. 8 - ELECTRICAL
8.1 MAIN BUILDING & GARDEN 184,796,125.00
8.2 SERVICE BUILDING, CAR PARKING AREA & OPEN SPACE 18,088,175.00
8.3 SWIMMING POOL AND PUMP ROOM 26,317,000.00
8.0. BILL NO. 8 - ELECTRICAL Caried to Final Summary 229,201,300.00
Bill-8 ELECTRICAL/Page 24
COST PROJECT
PROJECT : PRIVATE HOUSE MR. FERRY DE BIJL
SESEH BEACH, MENGWI - BALI
Rate Total Rate
(Rp) (Rp)
9.0. BILL NO. 9 - PLUMBING
9.1 MAIN BUILDING
A CLEAN WATER
Clean Water for First Floor
1 Clean water - pvc pipe dia 1" from pump room Rucika 32.00 m 92,000.00 2,944,000.00
2 Clean water - pvc pipe dia 3/4" Rucika 28.00 m 69,000.00 1,932,000.00
3 Clean water - pvc pipe dia 1/2" Rucika 20.00 m 46,000.00 920,000.00
4 Hot water - pipe dia 3/4" Wavin Tigris 20.00 m 97,750.00 1,955,000.00
5 Hot water - pipe dia 1/2" Wavin Tigris 32.00 m 86,250.00 2,760,000.00
6 Fitting Rucika / tigris 1.00 ls 1,485,000.00 1,485,000.00
Clean Water for Second Floor
1 Clean water - pvc pipe dia 1" from pump room Rucika 50.00 m 92,000.00 4,600,000.00
2 Clean water - pvc pipe dia 3/4" Rucika 25.00 m 69,000.00 1,725,000.00
3 Clean water - pvc pipe dia 1/2" Rucika 27.00 m 46,000.00 1,242,000.00
4 Hot water - pipe dia 3/4" Wavin Tigris 16.00 m 97,750.00 1,564,000.00
5 Hot water - pipe dia 1/2" Wavin Tigris 30.00 m 86,250.00 2,587,500.00
6 Fitting Rucika / tigris 1.00 ls 1,716,000.00 1,716,000.00
Clean Water to Solar Water Heater
1 Clean water - pvc pipe dia 1" from pump room Rucika 52.00 m 92,000.00 4,784,000.00
2 Fitting Rucika 1.00 ls 962,500.00 962,500.00
A CLEAN WATER to collection Rp. 30,214,500.00
B WASTE WATER
Waste Water from Rain
1 From rain - pvc pipe dia 5" (some of pipe join with
waste water pipe from floor drain)
Wavin AW 45.00 m 212,750.00 9,573,750.00
2 From rain - pvc pipe dia 4" (some of pipe join with
waste water pipe from floor drain)
Wavin AW 25.00 m 189,750.00 4,743,750.00
3 From rain - pvc pipe dia 3" (some of pipe join with waste water pipe from floor drain) Wavin AW 143.00 m 166,750.00 23,845,250.00
4 Box Control for waste water 40x40x40 cm 5.00 unit 402,500.00 2,012,500.00
5 Fitting Rucika 1.00 ls 4,262,500.00 4,262,500.00
Waste Water from floor drain, washtafel and kitchen sink
1 From floor drain,washtafel and kitchen sink - pvc pipe
dia 4" (some of pipe join with waste water pipe from
rain)
Wavin AW 6.00 m 189,750.00 1,138,500.00
2 From floor drain,washtafel and kitchen sink - pvc pipe
dia 3" (some of pipe join with waste water pipe from
rain)
Wavin AW 46.00 m 166,750.00 7,670,500.00
3 Infiltration Box 40x40x60 cm 2.00 unit 575,000.00 1,150,000.00
4 Fitting Rucika 1.00 ls 1,121,250.00 1,121,250.00
Waste Water from toilet
1 From toilet - pvc pipe dia 5" Wavin AW 4.00 m 212,750.00 851,000.00
2 From toilet - pvc pipe dia 4" Wavin AW 55.00 m 189,750.00 10,436,250.00
3 Fitting Rucika 1.00 ls 1,305,250.00 1,305,250.00
3 Septictank Biotech BT - 06 2.00 unit 13,750,000.00 27,500,000.00
Freon pipe and waste water from ac
1 Freon pipe for ac 1PK - 8 unit 80.00 m 287,500.00 23,000,000.00
2 waste water from ac 1PK - 8 unit (pvc pipe dia 1/2") 80.00 m 97,750.00 7,820,000.00
No. Description Spesification Quantity
Bill-9 PLUMBING/Page 25
B WASTE WATER to collection Rp. 126,430,500.00
Bill-9 PLUMBING/Page 26
9.2 SERVICE BUILDING, CAR PARKING AREA & OPEN SPACE
A CLEAN WATER
1 Clean water pvc pipe dia 1" from pump room to
ground tank
Rucika 80.00 m 92,000.00 7,360,000.00
2 Clean water - pvc pipe dia 3/4" Rucika 61.00 m 69,000.00 4,209,000.00
3 Clean water - pvc pipe dia 1/2" Rucika 15.00 m 46,000.00 690,000.00
4 Fitting Rucika 1.00 ls 1,925,000.00 1,925,000.00
A
CLEAN WATER to collection Rp.
14,184,000.00
B WASTE WATER
1 From rain - pvc pipe dia 5" Wavin AW 47.00 m 212,750.00 9,999,250.00
2 From rain - pvc pipe dia 4" Wavin AW 17.00 m 189,750.00 3,225,750.00
3 From rain - pvc pipe dia 3" Wavin AW 30.00 m 166,750.00 5,002,500.00
4 From floor drain and washtafel - pvc pipe 3" Wavin AW 8.00 m 166,750.00 1,334,000.00
5 From toilet to Septictank - pvc pipe dia 4" Wavin AW 5.00 m 189,750.00 948,750.00
6 Fitting Rucika 1.00 ls 2,585,000.00 2,585,000.00
7 Box Control for waste water 40x40x40 cm 2.00 unit 402,500.00 805,000.00
8 Infiltration Box 40x40x60 cm 1.00 unit 575,000.00 575,000.00
9 Septictank Biotech BT - 06 1.00 unit 13,750,000.00 13,750,000.00
B WASTE WATER to collection Rp.
38,225,250.00
9.3 GARDEN
A CLEAN WATER
1 Clean water pvc pipe dia 1" from pump room to
ground tank
Rucika 95.00 m 92,000.00 8,740,000.00
2 Clean water - pvc pipe dia 3/4" Rucika 24.00 m 69,000.00 1,656,000.00
3 Clean water - pvc pipe dia 1/2" Rucika 20.00 m 46,000.00 920,000.00
4 Fitting Rucika 1.00 ls 1,485,000.00 1,485,000.00
A CLEAN WATER to collection Rp.
11,316,000.00
B WASTE WATER
1 From rain - pvc pipe dia 6" Wavin AW 20.00 m 247,250.00 4,945,000.00
2 From rain - pvc pipe dia 5" Wavin AW 60.00 m 212,750.00 12,765,000.00
3 From rain - pvc pipe dia 4" Wavin AW 7.00 m 189,750.00 1,328,250.00
4 Fitting Rucika 1.00 ls 2,799,500.00 19,038,250.00
5 Box Control Garden for rain waste water 40x40x40 cm 12.00 unit 402,500.00 4,830,000.00
B WASTE WATER to collection Rp.
42,906,500.00
9.4 SWIMMING POOL
1 Pvc pipe dia 2", 3" + fitting pvc Wavin AW 1.00 ls 13,750,000.00 13,750,000.00
2 Vacum Fitting 1.00 unit 316,250.00 316,250.00
3 Wall Inlet 4.00 unit 316,250.00 1,265,000.00
4 Main Drain 1.00 unit 977,500.00 977,500.00
9.4 SWIMMING POOL to collection Rp.
16,308,750.00
Bill-9 PLUMBING/Page 27
C o l l e c t i o n
9.0. BILL NO. 9 - PLUMBING
9.1 MAIN BUILDING
A CLEAN WATER 30,214,500.00
B WASTE WATER 126,430,500.00
156,645,000.00
9.2 SERVICE BUILDING, CAR PARKING AREA & OPEN SPACE
A CLEAN WATER 14,184,000.00
B WASTE WATER 38,225,250.00
52,409,250.00
9.3 GARDEN
A CLEAN WATER 11,316,000.00
B WASTE WATER 42,906,500.00
54,222,500.00
9.4 SWIMMING POOL 16,308,750.00
9.0. BILL NO. 9 - PLUMBING Caried to Final Summary 279,585,500.00
Bill-9 PLUMBING/Page 28