Cost-Plant Amankila Nop 01

FINAL SUMMARY BILL OF QUANTITY
ITEM NO.
COST PLANT
SUMMARY
AMOUNT
4.00 BILL NO. 1 PRELIMINARIES Rp.
188,000,000.00
5.00 BILL NO. 2 RECEPTIONIST Rp.
1,079,248,353.19
6.00 BILL NO. 3 GYMNASIUM Rp.
495,605,211.00
7.00 BILL NO. 4 SPA Rp.
263,412,659.75
8.00 BILL NO. 5 SHOP Rp.
354,461,149.25
9.00 BILL NO. 6 TREATMENT PAVILLION Rp.
1,531,456,853.00
10.00 BILL NO. 7 MANAGER'S RESIDENCE Rp.
1,062,564,365.44
11.00 BILL NO. 8 CHEF'S RESIDENCE Rp.
1,062,564,365.44
12.00 BILL NO. 9 BUILDING STRUCTURE Rp.
1,289,785,835.00
13.00 BILL NO. 10 TENNIS COURT Rp.
741,610,921.65
14.00 BILL NO. 11 ROAD WAY Rp.
618,385,068.00
15.00 BILL NO. 12 LANDSCAPE Rp.
554,140,599.40
16.00 BILL NO. 13 MAIN M/E/P Rp.
1,371,701,000.00
TOTAL SUMMARY Rp.
10,612,936,381.11
ROUNDED Rp.
10,612,936,000.00
PT. NUSANTARA ISLAND RESORT
FINAL SUMMARY - 1
AMANKILA STAGE 2 PROJECT
AREA : 4.00 BILL NO. 1 PRELIMINARY
DESCRIPTION
COST PLAN
AMOUNT
4.1.0 CONDITIONS OF TENDERING

4.1.1 Preparation and Submission of Tenders
4.1.2 Surat Ijin Usaha Jasa Konstruksi
4.1.3 Tenders to visit Site
4.1.4 Area for the Works
4.1.5 Use of the Site
4.1.6 Alterations to text
4.1.7 Tendered Amount
4.1.8 Tenders
4.2.0 PRELIMINARY PARTICULARS
4.2.1 Definitions
4.2.2 Description of the Works
4.2.3 Site of the Works
4.2.4 Possession of the Site
4.2.5 Contract Period
4.3.0 CONTRACT PARTICULARS
4.3.1 The Contract Documents
4.3.2 Conditions of Contract
4.3.3 Appendix to Conditions of Contract
4.3.4 Completion of the Contract Works
4.3.5 Practical Completion
4.3.6 Liquidated and Ascertained Damages for Non completion
4.3.7 Programmed of Work
4.3.8 Approval of Programmed
4.3.9 Method of Measurement
4.3.10 Contractors claims for extras and extensions of time
4.3.11 Taxes and Customs Duties
4.3.12 Specification
4.3.13 Discrepancies
4.3.14 The Contract Sum
4.3.15 Fixed Price Contracts
4.00 BILL NO. 1 - 2
DESCRIPTION
4.3.16 Variations
4.3.17 Pricing of Preliminaries
4.3.18 Contingency Sum
4.3.19 Tender Drawings
4.3.20 Surety Bond
4.3.21 Contractors address
4.3.22 Payments to the Contractor
4.3.23 Assignment or Sub-Letting
4.3.24 Insurance of the Works and Public Liability Insurance
4.3.25 Insurance of the Works
4.3.26 Public Liability Insurance
4.3.27 Employer not Liable for Workmen Compensation
4.3.28 Contractor to Insure Workmen
4.3.29 Remedy of Failure to Insure
4.3.30 Contractor to give Notice of Injury
4.3.31 Fluctuations in Exchange Rates
COST PLAN
AMOUNT
15,000,000.00
10,000,000.00
5,000,000.00
4.4.0 GENERAL MATTERS

4.4.1 Site Management and Establishment Costs
4.4.2 Plant, Tools, Materials, Labor etc
4.4.3 Labor on Costs
4.4.4 Working Hours, Rates of Wages etc
4.4.5 Overtime
4.4.6 Contractors Employees
4.4.7 Workmen Living on Site
4.4.8 Safety, Health and Welfare of Workpeople
4.4.9 Report to Supervisor
4.4.10 Contractors Weekly Site Meetings
4.4.11 Site Instructions
4.4.12 Visitors
4.4.13 Permits and Fees
4.4.14 Drawings
4.4.15 Setting out the Works
4.4.16 Dimensions
4.4.17 Samples and Prototypes
4.4.18 Testing of Materials
4.4.19 Safeguarding the Works
4.00 BILL NO. 1 - 3
50,000,000.00
15,000,000.00
15,000,000.00
10,000,000.00
5,000,000.00
DESCRIPTION
4.4.20 Maintenance and Protection of existing roads, footpaths, fences,
etc
4.4.21 Protection of private and Public Services
4.4.22 Protection of adjoining Property
4.4.23 Progress Photographs
4.4.24 Safety Helmets and Protective Clothing
4.4.25 Restricted use of the Site
4.4.26 Advertisements
4.4.27 Telephones
4.4.28 Water
4.4.29 Lighting and Power
4.4.30 Fire Protection
4.4.31 Defects Liability Period
4.4.32 Making Good Defects
4.4.33 Cartage of Materials to the Site and Removal of Spoil and
Surplus materials
4.4.34 Limiting Disturbances
4.4.35 Settlements for Nuisance
COST PLAN
AMOUNT
2,500,000.00
2,500,000.00
5,000,000.00
5,000,000.00
5,000,000.00
10,000,000.00
2,000,000.00
10,000,000.00
4.5.0 TEMPORARY WORKS

4.5.1 Temporary Access
4.5.2 Temporary Buildings
4.5.3 Sitting of Temporary Structures
4.5.4 Contractors Storage Sheds
4.5.5 Contractors Site Office
4.5.6 Removal of Temporary Structures Plant and equipment
4.5.7 Temporary Screens and Safety Netting
4.5.8 General Scaffolding and Staging
4.5.9 Shoring, Propping and Strutting
4.5.10 Protection of the Work
4.5.11 Removal of Rubbish
1,000,000.00
5,000,000.00
5,000,000.00
5,000,000.00
5,000,000.00
4.6.0 PREAMBLES FOR ALL TRADES

4.6.1 Notes
4.6.2 Abbreviation
4.6.3 Definitions
4.00 BILL NO. 1 - 4

COST PLAN
AMOUNT
DESCRIPTION
4.6.4 Generally
4.6.5 Method of Measurement
4.6.6 Working Space
4.6.7 Rates to Include
4.00 BILL NO. 1 PRELIMINARY
188,000,000.00
To Final Summary
4.00 BILL NO. 1 - 5
AREA
: 5.00 BILL NO. 2 RECEPTIONIST
ITEM NO.
DESCRIPTION
UNIT
QTY.
M2
462.00
COST PLAN
RATE
AMOUNT
PREPARATION WORK
1 Site clearance and soil stripping
10,000.00
Sub Total
II
4,620,000.00
SOIL AND SANDS

1 Excavation to building level
M3
325.60
25,000.00
8,140,000.00
2 Ditto to foot foundation
M3
240.00
25,000.00
6,000,000.00
3 Ditto to river stone strip foundation
M3
185.00
25,000.00
4,625,000.00
4 Compacted sand bed 5 cm to river stone strip foundation
M3
18.50
88,600.00
1,639,100.00
5 Ditto to under concrete slab Reception Ground floor
M3
29.15
88,600.00
2,582,690.00
6 Polyethelane sheet damp proof 0.5 mm bed to concrete M2

slab Reception Ground floor on level
291.50
7,500.00
2,186,250.00
7 Anti termite to soil equal to Lentrex 400 EC on building M2

area
462.00
25,000.00
11,550,000.00
Sub Total
III
4,620,000.00
36,723,040.00
CONCRETE
1 Pour concrete K225 to Foot foundation as indicated in M3
drawing and specification.
17.01
1,500,000.00
25,515,000.00
2 Ditto to Sloof beam as indicated in drawing and M3

specification.
14.80
1,650,000.00
24,420,000.00
3 Ditto to Column
M3
16.20
1,750,000.00
28,350,000.00
4 Ditto to Beam
M3
24.98
2,250,000.00
56,193,750.00
5.00 BILL NO. 2 - 6
AREA
M3
69.30
COST PLAN
RATE
AMOUNT
1,750,000.00
121,275,000.00
6 Pour concrete K175, 8 Cm thickness c/ with reinforcement M3

steel bars dia. 8-20 single layer and formwork to concrete
slab Ground floor
23.32
1,100,000.00
25,652,000.00
7 Water proofing coating c/w wire mesh and sloping plaster M2

to Toilet floor
54.33
90,000.00
4,889,250.00
ITEM NO.
DESCRIPTION
UNIT
5 Ditto to concrete slab 1 st floor
QTY.
8 Ditto to Lotus Pond
M2
235.42
90,000.00
21,187,890.00
9 Cementitius water proofing with 2 M hight to Toilet wall
M2
176.40
35,000.00
6,174,000.00
Sub Total
IV
313,656,890.00
MASONRY
1 Broken river stone masonry with mortar 1pc: 3 sand to M3
strip stone foundation as mentioned in drawing
77.81
236,388.00
18,392,168.34
2 Half brick masonry to with mortar 1pc: 4 sand to wall
M2
443.70
62,604.00
27,777,394.80
3 One brick masonry to with mortar 1pc: 4 sand to wall
M2
198.00
125,208.00
24,791,184.00
Sub Total
V
PLASTER
1 Plaster 1pc: 5 sand as indicated in drawing to 1 st floor M2
wall inside
207.00
17,895.00
3,704,265.00
2 Ditto to Ground floor wall inside
M2
227.70
17,895.00
4,074,691.50

wall outside
96.00
17,895.00
1,717,920.00
Sub Total
VI
70,960,747.14
9,496,876.50
ROOF
5.00 BILL NO. 2 - 7
AREA
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
1 Bingkirai timber profile expose to Trusses c/w other M3

accessories as described in drawing and specification
14.20
3,660,000.00
51,972,000.00
2 Bamboo rafter for thatched roof c/w rope as described in M2

drawing and specification
171.00
30,000.00
5,130,000.00
3 Thatch roof ties by "Ate rope" as described in drawing and M2

specification
171.00
75,000.00
12,825,000.00
4 Thatch ridge roof as described in drawing and specification M1
35.00
52,500.00
1,837,500.00
5 Bingkirai timber 1st eave board 6/15 as described in M1

50.00
65,880.00
3,294,000.00
6 Bingkirai timber 2nd eave board 6/15 as described in M1

54.00
65,880.00
3,557,520.00
7 Bingkirai timber tatab 3/12 as described in drawing and M1

specification
54.00
50,000.00
2,700,000.00
Sub Total
VII
81,316,020.00
CEILING
1 Gypsum board 9 MM thickness c/w bingkirai timber frame, M2
hanger and galvanized nails (screw) as indicated in
drawing and specification to Office Reception
24.25
81,600.00
1,978,800.00
2 Ditto to Store
M2
6.00
81,600.00
489,600.00
3 Ditto to Ground Store
M2
19.60
81,600.00
1,599,360.00
4 Ditto to Plant Room
M2
7.70
81,600.00
628,320.00
5 Ditto to Housekeeping
M2
21.08
81,600.00
1,720,128.00
5.00 BILL NO. 2 - 8
AREA
M2
24.96
COST PLAN
RATE
AMOUNT
81,600.00
2,036,736.00
7 Bingkirai timber lumbrisering 1/12 cm as described in M2

drawing to Change Room and Toilet
33.64
142,200.00
4,783,608.00
8 Ditto to Corridor Outside
M2
76.80
142,200.00
10,920,960.00
9 Gypsum board weather proof 9 MM thickness c/w bingkirai M2

timber frame, hanger and galvanized nails (screw) as
indicated in drawing and specification to Staff Toilet
11.78
110,400.00
1,300,512.00
10 Bingkirai timber cornice profile as described in drawing to M1

Office
24.00
15,000.00
360,000.00
11 Ditto to Store
M1
10.00
15,000.00
150,000.00
M1
23.80
15,000.00
357,000.00
M1
10.20
15,000.00
153,000.00
M1
19.80
15,000.00
297,000.00
15 Ditto to Corridor Inside
M1
30.90
15,000.00
463,500.00
M1
66.40
15,000.00
996,000.00
17 Ditto to Change Room and Toilet
M1
62.60
15,000.00
939,000.00
18 Ditto to Staff Toilet
M1
25.60
15,000.00
384,000.00
ITEM NO.
DESCRIPTION
UNIT
QTY.
Sub Total
VIII
29,557,524.00
FLOOR
1 Polished Palimanan stone 40x40 cm as indicated in M2
drawing to Reception
33.69
193,403.00
6,515,263.56
2 Ditto to Pre treatment Lounge
30.25
193,403.00
5,850,440.75
M2
5.00 BILL NO. 2 - 9
AREA
M2
43.50
COST PLAN
RATE
AMOUNT
193,403.00
8,413,030.50
3 Vinyl 40x40 cm as indicated in drawing and specification to M2

Office
20.81
150,000.00
3,121,875.00
M2
6.00
150,000.00
900,000.00
5 Polished Terrazzo pour in situ as indicated in drawing c/w M2

wire mesh and anti porous coating to Change Room and
Toilet
37.05
129,303.00
4,790,676.15
M2
11.78
129,303.00
1,523,189.34
M2
18.09
129,303.00
2,339,091.27
M2
6.75
129,303.00
872,795.25
M2
21.08
129,303.00
2,725,707.24
M2
25.30
129,303.00
3,271,365.90
M2
76.80
129,303.00
9,930,470.40
12 Plaster with floor hardener to ME Room 1
M2
26.40
35,000.00
924,000.00
13 Ditto to ME Room 2
M2
42.04
35,000.00
1,471,400.00
14 Teak timber skirting profile as described in drawing to M1

Reception
21.60
44,228.80
955,342.08
15 Ditto to Pre treatment Lounge
M1
15.80
44,228.80
698,815.04
16 Bingkirai timber skirting profile as described in drawing to M1

Ground Store
22.20
15,000.00
333,000.00
ITEM NO.
DESCRIPTION
UNIT
3 Ditto to around building (outside) c/ border
4 Ditto to Store
QTY.
M1
9.40
15,000.00
141,000.00
M1
19.00
15,000.00
285,000.00
M1
25.30
15,000.00
379,500.00
5.00 BILL NO. 2 - 10
AREA
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
M1
52.00
15,000.00
780,000.00
21 Polished Terrazzo as indicated in drawing c/w wire mesh M1

and anti porous coating to Skirting Change Room and
Toilet
57.40
45,000.00
2,583,000.00
M1
23.20
45,000.00
1,044,000.00
23 Palimanan stone 40x40 cm c/w facing and caping M2

described in drawing to Lotus Pond
235.42
193,403.00
45,531,127.66
Sub Total
IX
105,380,090.15
DOOR AND WINDOWS

1 Sliding door w/ Teak frames and glass infil c/ Bangkirai Set
jambs, hardware, finishing Lazur DL 350, and concrete
stiffener as indicated in drawing to Type SD 1
4.00
9,500,000.00
38,000,000.00
2 Sliding door w/ Teak frames and Sungkai veneer infil c/ Set

Bangkirai jambs, hardware, finishing Lazur DL 350, and
concrete stiffener as indicated in drawing to Type SD 2
1.00 12,000,000.00
12,000,000.00
3 Ditto to SD 3
Set
2.00
9,500,000.00
19,000,000.00
4 Door w/ Teak frames and Sungkai veneer infil c/ Bangkirai Set

stiffener as indicated in drawing to Type D 1
15.00
5,000,000.00
75,000,000.00
5 Sliding and fix window w/ Teak frames and Glass infil c/ Set
concrete stiffener as indicated in drawing to Type SW 1
1.00
5,000,000.00
5,000,000.00
5.00 BILL NO. 2 - 11
AREA
ITEM NO.
DESCRIPTION
UNIT
6 Window w/ Teak frames and Glass infil c/ Bangkirai jambs, Set

hardware, finishing Lazur DL 350, and concrete stiffener
as indicated in drawing to Type W 1
QTY.
4.00
COST PLAN
RATE
AMOUNT
4,000,000.00
16,000,000.00
Sub Total
X
165,000,000.00
FINISHING WORK
Wall inside
1 Painted to 1 st floor
M2
207.00
18,000.00
3,726,000.00
2 Ditto to Ground floor
M2
227.70
18,000.00
4,098,600.00
3 Polished Terrazzo as indicated in drawing c/w wire mesh M2

and anti porous coating to Change Room and Toilet wall
172.20
129,303.00
22,265,976.60
M2
69.60
129,303.00
8,999,488.80
5 Vinyl skirting as described in drawing to Office
M1
22.40
60,000.00
1,344,000.00
6 Ditto to Store
M1
9.20
60,000.00
552,000.00
7 Woodstain Lazur timber skirting profile to Reception
M1
21.60
25,000.00
540,000.00
8 Ditto to Pre Treatment Lounge
M1
15.80
25,000.00
395,000.00
M1
22.20
25,000.00
555,000.00
M1
9.40
25,000.00
235,000.00
M1
19.00
25,000.00
475,000.00
M1
25.30
25,000.00
632,500.00
M1
52.00
25,000.00
1,300,000.00
Ceilings
5.00 BILL NO. 2 - 12
AREA
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
20,000.00
485,000.00
1 Painted to Office Reception
M2
24.25
2 Ditto to Store
M2
6.00
20,000.00
120,000.00
M2
19.60
20,000.00
392,000.00
M2
7.70
20,000.00
154,000.00
M2
21.08
20,000.00
421,600.00
M2
24.96
20,000.00
499,200.00
7 Woodstain Lazur DL 350 timber lumbrisering to Change M2

Room and Toilet
33.64
60,000.00
2,018,400.00
M2
76.80
60,000.00
4,608,000.00
9 Painted weatherproof to Staff Toilet
M2
11.78
25,000.00
294,500.00
10 Woodstain Lazur timber cornice profile to Office Reception
M1
24.00
25,000.00
600,000.00
11 Ditto to Store
M1
10.00
25,000.00
250,000.00
M1
23.80
25,000.00
595,000.00
M1
10.20
25,000.00
255,000.00
M1
19.80
25,000.00
495,000.00
M1
30.90
25,000.00
772,500.00
M1
66.40
25,000.00
1,660,000.00
17 Ditto to Guest Toilet
M1
62.60
25,000.00
1,565,000.00
M1
25.60
25,000.00
640,000.00
Wall Outside
5.00 BILL NO. 2 - 13
AREA
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
18,000.00
1,728,000.00
1 Painted to 1 st floor
M2
96.00
2 Paras buah to Columns
Unit
4.00
250,000.00
1,000,000.00
1 Woodstain Lazur expose trusses
M2
171.00
60,000.00
10,260,000.00
2 Ditto to Edge 1 timber
M1
50.00
25,000.00
1,250,000.00
M1
54.00
25,000.00
1,350,000.00
4 Ditto to tatab timber
M1
54.00
25,000.00
1,350,000.00
Roof
Sub Total
XI
77,881,765.40
FIXED FURNITURE
1 Vanity top table w/ terrazo polished finishing c/ concrete Set
and steel bars as detail in drawing to Change Room and
Toilet
2.00
3,000,000.00
6,000,000.00
2.00
1,500,000.00
3,000,000.00
Set
Sub total
XII
9,000,000.00
SANITARY WARE
1 Under counter lavatory American Standard Ovalyn 21" c/w Set
p-trap, stop valve, and other necessary fittings as indicated
in drawing and specification to Guest Toilet
4.00
1,028,600.00
4,114,400.00
Set
2.00
1,028,600.00
2,057,200.00
3 Toilet bowl Toto C 406 c/w stop valve, bolt, covered, and Set
other necessary fitting to Guest Toilet
2.00
3,882,000.00
7,764,000.00
4 Toilet bowl Toto Euro S trap c/w stop valve, bolt, covered, Set
and other necessary fitting to Staff Toilet
2.00
1,824,000.00
3,648,000.00
5.00 BILL NO. 2 - 14
AREA
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
5 Floor drain Toto TX 1B or equal approved c/w fitting and Set

other necessary fittings as indicated in drawing and
specification to Guest Toilet
4.00
146,400.00
585,600.00
Set
3.00
146,400.00
439,200.00
7 Paper holder Toto TX 11 c/w other necessary fittings as Set

indicated in drawing and specification to Guest Toilet
2.00
93,600.00
187,200.00
8 Wash Basin Taps Ideal Standard 1897L282 w/ handle Set

Amarilis cover terrazzo sea shell c/ fittings and other
necessary fittings to Guest Toilet
4.00
1,500,000.00
6,000,000.00
9 Wash Basin Taps Toto T 205 c/ fittings and other Set

necessary fittings to Staff Toilet
2.00
120,900.00
241,800.00
Set
2.00
97,500.00
195,000.00
11 Beveled mirror 5 mm with teak timber frame as indicated in Set

drawing to Vanity Guest Toilet
2.00
1,750,000.00
3,500,000.00
Set
2.00
500,000.00
1,000,000.00
13 Combination teak timber towel shelf w/ towel bar refer to Set

Toto TX 4 W c/w other necessary fittings to Change Room
2.00
886,500.00
1,773,000.00
10 Taps Toto T 23B13 complete fittings to Staff Toilet
Sub Total
XIII
31,505,400.00
ELECTRICAL WORK
1 Lighting c/w light, fittings, cable installation, conduit cable, Points
cable gland, 3M rubber insulation, connector and bracket
as indicated in drawing and specification
99.00
350,000.00
34,650,000.00
2 Outlet c/w fittings, cable installation, conduit cable, cable Points

gland, 3M rubber insulation, connector and bracket as
indicated in drawing and specification
37.00
200,000.00
7,400,000.00
5.00 BILL NO. 2 - 15
AREA
ITEM NO.
DESCRIPTION
UNIT
3 Electric panel 3 phase SDP c/w MCB, ELCB, Busbar, Points

motor protector to 3 phase motor, grounding, connecting,
commissioning test and other necessary fitting as
indicated in drawing and specification to Receptions
QTY.
1.00
COST PLAN
RATE
AMOUNT
7,500,000.00
Sub Total
XIV
49,550,000.00
COMMUNICATION AND COMPUTER WORK

1 Distribution telephone panel box c/w rustproof terminal, Units
recessed type on Building as indicated in drawing and
specification
1.00
200,000.00
200,000.00
2 Computer outlet standard Legrand Mosaic 45 c/w cable Points

installtion, based plate, covered plate, connector and other
supporting material as indicated in drawing and
specification
4.00
300,000.00
1,200,000.00
3 Telephone outlet standard Legrand Mosaic 45 c/w cable Points

installation, based plate, covered plate, connector and
other supporting material as indicated in drawing and
spefication
5.00
300,000.00
1,500,000.00
Sub Total
XV
7,500,000.00
2,900,000.00
MECHANICAL WORK
1 Hot water heater ex. Rheem glass 170 Lt. c/w cable Set
installation, bracket, based, double threads (water mur)
and other necessary fittings
1.00 10,000,000.00
10,000,000.00
2 A/C split ceiling concealed type ex Fujitsu or equal Set

approved c/w cable installation, insulated copper pipe,
insulated drain pipe, P trap on drain pipe, pipe glands,
bracket or based, commissioning test and other necessary
fittings
2.00 30,000,000.00
60,000,000.00
5.00 BILL NO. 2 - 16
AREA
ITEM NO.
DESCRIPTION
UNIT
3 Exhaust fan 750 CFM ex National or equal c/w cable Set

installation, ducting and other necessary fittings
QTY.
7.00
COST PLAN
RATE
AMOUNT
1,500,000.00
10,500,000.00
Sub Total
XVI
80,500,000.00
PLUMBING WORK
A. Potable and Hot Water Pipe
1 PVC pipe AW class from main pipe potable water to outlet Points
c/ with fitting, bracket and other necessary supporting
material
14.00
300,000.00
4,200,000.00
2 Thermaflex insulated copper pipe for hot water c/w fittings, Points
hanger, bracket and other necessary fittings on water
heater installation
6.00
500,000.00
3,000,000.00
10.00
400,000.00
4,000,000.00
B. Sewerage Pipe
1 PVC pipe AW class for sewerage pipe, c/w all fittings, Points
bracket, hanger, PVC clean out and other necessary
supporting material as indicated in drawing
Sub Total
11,200,000.00
PREPARATION WORK
SOIL AND SANDS
CONCRETE
MASONRY
PLASTER
ROOF
CEILING
FLOOR
DOOR AND WINDOWS
FINISHING WORK
FIXED FURNITURE
SANITARY WARE
ELECTRICAL WORK
4,620,000.00
36,723,040.00
313,656,890.00
70,960,747.14
9,496,876.50
81,316,020.00
29,557,524.00
105,380,090.15
165,000,000.00
77,881,765.40
9,000,000.00
31,505,400.00
49,550,000.00
COLLECTION
I
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
XIII
5.00 BILL NO. 2 - 17
AREA
ITEM NO.
XIV
XV
XVI
DESCRIPTION
UNIT

MECHANICAL WORK
PLUMBING WORK
5.00 BILL NO. 2 RECEPTION Rp.
To Final Summary
5.00 BILL NO. 2 - 18
QTY.
COST PLAN
RATE
AMOUNT
2,900,000.00
80,500,000.00
11,200,000.00
1,079,248,353.19
AREA
: 6.00 BILL NO. 3 GYMNASIUM
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
CONCRETE
1 Pour concrete K225 to Column
M3
2.56
1,750,000.00
4,480,000.00
2 Ditto to Ring beam
M3
1.68
2,100,000.00
3,528,000.00
Sub Total
II
8,008,000.00
MASONRY
M2
204.00
62,604.00
12,771,216.00
M2
90.00
125,208.00
11,268,720.00
Sub Total
III
24,039,936.00
PLASTER
wall inside
249.00
17,895.00
Sub Total
IV
4,455,855.00
4,455,855.00
ROOF
18.25
3,660,000.00
66,795,000.00

266.70
30,000.00
8,001,000.00

specification
266.70
75,000.00
20,002,500.00
41.00
52,500.00
2,152,500.00
6.00 BILL NO. 3 - 19
AREA
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
65,880.00
4,150,440.00

63.00

67.00
65,880.00
4,413,960.00

specification
67.00
50,000.00
3,350,000.00
8 Teak timber profil to Column
36.00
382,320.00
13,763,520.00
M1
Sub Total
122,628,920.00
FLOOR
1 Export quality teak floor boards
M2
108.75
250,000.00
27,187,500.00
2 Export quality teak skirting floor boards
M1
83.00
150,000.00
12,450,000.00
Sub Total
VI
39,637,500.00
DOOR AND WINDOWS

1 Teak frames, Sungkai veneer doors w/ solid edge Set
strippings c/ Bangkirai jambs, hardware, finishing Lazur DL
350, and concrete stiffener as indicated in drawing to Type
SD 1
2.00 14,250,000.00
28,500,000.00
2 Sliding window w/ Teak frames, Glass infil and lattice c/ Set

8.00 10,525,000.00
84,200,000.00
Sub Total
VII
112,700,000.00
FINISHING WORK
Wall inside
1 Mirror 5 mm w/ teak frames
M2
6.00 BILL NO. 3 - 20
249.00
112,000.00
27,888,000.00
AREA
UNIT
QTY.
COST PLAN
RATE
AMOUNT
2 Woodstain Lazur timber floor w/ anti lack
M2
108.75
120,000.00
13,050,000.00
3 Woodstain Lazur timber skirting
M1
83.00
30,000.00
2,490,000.00
1 Paras buah
M2
168.00
85,000.00
14,280,000.00
2 Paras Jogja to Columns
Unit
16.00
350,000.00
5,600,000.00
3 Paras Jogja to Timber column base
Unit
12.00
250,000.00
3,000,000.00
M2
266.70
60,000.00
16,002,000.00
M1
63.00
25,000.00
1,575,000.00
M1
67.00
25,000.00
1,675,000.00
M1
67.00
25,000.00
1,675,000.00
5 Ditto to Column timber
M1
36.00
25,000.00
900,000.00
ITEM NO.
DESCRIPTION
Wall Outside
Roof
Sub Total
VIII
88,135,000.00
ELECTRICAL WORK
42.00
350,000.00
14,700,000.00

30.00
200,000.00
6,000,000.00
6.00 BILL NO. 3 - 21
AREA
ITEM NO.
DESCRIPTION
UNIT

COST PLAN
RATE
AMOUNT
1.00 15,000,000.00
15,000,000.00
QTY.
Sub Total
IX
35,700,000.00

spefication
1.00
300,000.00
Sub Total
X
300,000.00
300,000.00
MECHANICAL WORK
fittings
2.00 30,000,000.00
60,000,000.00
Sub Total
60,000,000.00
CONCRETE
MASONRY
PLASTER
ROOF
FLOOR
DOOR AND WINDOWS
FINISHING WORK
ELECTRICAL WORK
MECHANICAL WORK
8,008,000.00
24,039,936.00
4,455,855.00
122,628,920.00
39,637,500.00
112,700,000.00
88,135,000.00
35,700,000.00
300,000.00
60,000,000.00
COLLECTION
I
II
III
IV
V
VI
VII
VIII
IX
X
6.00 BILL NO. 3 - 22
AREA
ITEM NO.
DESCRIPTION
UNIT
6.00 BILL NO. 3 GYMNASIUM Rp.

To Final Summary
6.00 BILL NO. 3 - 23
QTY.
COST PLAN
RATE
AMOUNT
495,605,211.00
AREA
: 7.00 BILL NO. 4 SPA
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
CONCRETE
M3
0.64
1,750,000.00
1,120,000.00
M3
0.93
1,300,000.00
1,209,000.00
Sub Total
II
2,329,000.00
MASONRY
M2
112.00
62,604.00
7,011,648.00
M2
66.00
125,208.00
8,263,728.00
Sub Total
III
15,275,376.00
ROOF
6.30
3,660,000.00
23,058,000.00

123.63
30,000.00
3,708,750.00

specification
123.63
75,000.00
9,271,875.00
29.00
52,500.00
1,522,500.00

39.00
65,880.00
2,569,320.00

43.00
65,880.00
2,832,840.00

specification
43.00
50,000.00
2,150,000.00
7.00 BILL NO. 4 - 24
AREA
ITEM NO.
DESCRIPTION
UNIT
M1
QTY.
COST PLAN
RATE
AMOUNT
18.00
382,320.00
Sub Total
IV
51,995,045.00
FLOOR
wire mesh and anti porous coating
39.25
129,303.00
5,075,142.75
2 Ditto to skirting
44.00
45,000.00
1,980,000.00
M1
Sub Total
7,055,142.75
DOOR AND WINDOWS

SD 1
4.00
8,000,000.00
32,000,000.00

3.00
7,000,000.00
21,000,000.00
3 Window w/ Teak frames, Glass infil and lattice c/ Bangkirai Set

stiffener as indicated in drawing to Type W
2.00
5,000,000.00
10,000,000.00
Sub Total
VI
6,881,760.00
63,000,000.00
FINISHING WORK
Wall inside
7.00 BILL NO. 4 - 25
132.00
129,303.00
17,067,996.00
AREA
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
Wall Outside
1 Paras buah
M2
66.00
85,000.00
5,610,000.00
Unit
6.00
350,000.00
2,100,000.00
Unit
6.00
250,000.00
1,500,000.00
M2
123.63
60,000.00
7,417,500.00
M1
39.00
25,000.00
975,000.00
M1
43.00
25,000.00
1,075,000.00
M1
43.00
25,000.00
1,075,000.00
M1
18.00
25,000.00
450,000.00
Roof
Sub Total
VII
37,270,496.00
SANITARY WARE
4.00
146,400.00
585,600.00
2 Shower head Toto TX 422 S
Set
4.00
882,000.00
3,528,000.00
3 Shower taps Toto TX 419 SC
Set
4.00
882,000.00
3,528,000.00
4 Curtain w/ timber holder
Set
4.00
600,000.00
2,400,000.00

4.00
886,500.00
3,546,000.00
Sub Total
7.00 BILL NO. 4 - 26
13,587,600.00
AREA
QTY.
COST PLAN
RATE
AMOUNT

22.00
350,000.00
7,700,000.00

12.00
200,000.00
2,400,000.00

1.00
7,500,000.00
7,500,000.00
ITEM NO.
VIII
DESCRIPTION
UNIT
ELECTRICAL WORK
Sub Total
IX
17,600,000.00

spefication
1.00
300,000.00
Sub Total
X
300,000.00
300,000.00
MECHANICAL WORK
2.00 10,000,000.00
20,000,000.00

fittings
1.00 30,000,000.00
30,000,000.00
Sub Total
7.00 BILL NO. 4 - 27
50,000,000.00
AREA
ITEM NO.
XI
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
PLUMBING WORK
material
4.00
350,000.00
1,400,000.00
heater installation
4.00
500,000.00
2,000,000.00
4.00
400,000.00
1,600,000.00
B. Sewerage Pipe
Sub Total
5,000,000.00
CONCRETE
MASONRY
ROOF
FLOOR
DOOR AND WINDOWS
FINISHING WORK
SANITARY WARE
ELECTRICAL WORK
PLUMBING WORK
MECHANICAL WORK
PLUMBING WORK
2,329,000.00
15,275,376.00
51,995,045.00
7,055,142.75
63,000,000.00
37,270,496.00
13,587,600.00
17,600,000.00
300,000.00
50,000,000.00
5,000,000.00
7.00 BILL NO. 4 SPA Rp.

To Final Summary
263,412,659.75
COLLECTION
I
II
III
IV
V
VI
VII
VIII
XI
X
XI
7.00 BILL NO. 4 - 28
AREA
: 8.00 BILL NO. 5 SHOP
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
CONCRETE
M3
1.92
1,750,000.00
3,360,000.00
M3
1.50
1,300,000.00
1,950,000.00
Sub Total
II
5,310,000.00
MASONRY
M2
176.00
62,604.00
Sub Total
III
11,018,304.00
PLASTER
wall inside
176.00
17,895.00
Sub Total
IV
11,018,304.00
3,149,520.00
3,149,520.00
ROOF
18.25
3,660,000.00
66,795,000.00

266.70
30,000.00
8,001,000.00

specification
266.70
75,000.00
20,002,500.00
41.00
52,500.00
2,152,500.00

63.00
65,880.00
4,150,440.00
8.00 BILL NO. 5 - 29
AREA
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
65,880.00
4,413,960.00

67.00

specification
67.00
50,000.00
3,350,000.00
48.00
382,320.00
18,351,360.00
M1
Sub Total
127,216,760.00
FLOOR
96.75
129,303.00
12,510,065.25
2 Ditto to skirting
58.67
45,000.00
2,640,000.00
M1
Sub Total
VI
15,150,065.25
DOOR AND WINDOWS

SD
2.00
9,000,000.00
18,000,000.00

concrete stiffener as indicated in drawing to Type SW
2.00
8,000,000.00
16,000,000.00
Sub Total
VII
34,000,000.00
FINISHING WORK
Wall inside
1 Sungkai veneer
M2
176.00
250,000.00
44,000,000.00
2 Teak edge stripping
M1
22.00
75,000.00
1,650,000.00
8.00 BILL NO. 5 - 30
AREA
ITEM NO.
DESCRIPTION
COST PLAN
RATE
AMOUNT
UNIT
QTY.
1 Paras buah
M2
176.00
85,000.00
14,960,000.00
Unit
14.00
350,000.00
4,900,000.00
Unit
11.00
250,000.00
2,750,000.00
M2
266.70
60,000.00
16,002,000.00
M1
63.00
25,000.00
1,575,000.00
M1
67.00
25,000.00
1,675,000.00
M1
67.00
25,000.00
1,675,000.00
M1
48.00
25,000.00
1,200,000.00
Wall Outside
Roof
Sub Total
VIII
90,387,000.00
SANITARY WARE
1 Kitchen zink Toto
Set
1.00
2,500,000.00
2,500,000.00
2 Kitchen zink Taps Toto TR 221 AM
Set
1.00
1,429,500.00
1,429,500.00
Sub Total
IX
3,929,500.00
ELECTRICAL WORK
30.00
350,000.00
10,500,000.00

16.00
200,000.00
3,200,000.00
8.00 BILL NO. 5 - 31
AREA
ITEM NO.
DESCRIPTION
UNIT

QTY.
1.00
COST PLAN
RATE
AMOUNT
7,500,000.00
Sub Total
X
21,200,000.00

spefication
2.00
300,000.00
Sub Total
XI
600,000.00
600,000.00
MECHANICAL WORK
1.00 10,000,000.00
10,000,000.00

fittings
1.00 30,000,000.00
30,000,000.00
Sub Total
XII
7,500,000.00
40,000,000.00
PLUMBING WORK
material
8.00 BILL NO. 5 - 32
2.00
350,000.00
700,000.00
AREA
ITEM NO.
DESCRIPTION
UNIT
heater installation
2.00
COST PLAN
RATE
AMOUNT
500,000.00
1,000,000.00
2.00
400,000.00
QTY.
B. Sewerage Pipe
800,000.00
Sub Total
2,500,000.00
CONCRETE
MASONRY
PLASTER
ROOF
FLOOR
DOOR AND WINDOWS
FINISHING WORK
SANITARY WARE
ELECTRICAL WORK
MECHANICAL WORK
PLUMBING WORK
5,310,000.00
11,018,304.00
3,149,520.00
127,216,760.00
15,150,065.25
34,000,000.00
90,387,000.00
3,929,500.00
21,200,000.00
600,000.00
40,000,000.00
2,500,000.00
8.00 BILL NO. 5 SHOP Rp.

To Final Summary
354,461,149.25
COLLECTION
I
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
8.00 BILL NO. 5 - 33
AREA
: 9.00 BILL NO. 6 TREATMENT
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
CONCRETE
M3
1.60
1,750,000.00
2,800,000.00
M3
1.82
1,300,000.00
2,359,500.00
3 Ditto to floor slab
M3
24.78
1,750,000.00
43,370,570.25

to Toilet floor
28.00
90,000.00
2,520,000.00
106.25
35,000.00
3,718,750.00
M2
Sub Total
II
54,768,820.25
MASONRY
M2
198.00
62,604.00
Sub Total
III
12,395,592.00
PLASTER
wall inside
198.00
17,895.00
3,543,210.00

wall outside
140.25
17,895.00
2,509,773.75
Sub Total
IV
12,395,592.00
6,052,983.75
ROOF
9.00 BILL NO. 6 - 34
11.20
3,660,000.00
40,992,000.00
AREA
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
30,000.00
4,950,000.00

165.00

specification
165.00
75,000.00
12,375,000.00
32.50
52,500.00
1,706,250.00

45.00
65,880.00
2,964,600.00

49.00
65,880.00
3,228,120.00

specification
49.00
50,000.00
2,450,000.00
Sub Total
V
68,665,970.00
FLOOR
90.75
129,303.00
Sub Total
VI
11,734,247.25
11,734,247.25
CEILING
1 Bingkirai timber lumbrisering 1/12 cm as described in M2
drawing to Change Room and Toilet
28.00
142,200.00
3,981,600.00

drawing and specification to Staff Prep.
5.00
81,600.00
408,000.00
3 Bingkirai timber cornice profil to Change Room and Toilet
M1
42.50
15,000.00
637,500.00
4 Ditto to Staff Prep.
M1
9.00
15,000.00
135,000.00
9.00 BILL NO. 6 - 35
AREA
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
Sub Total
VII
5,162,100.00
DOOR AND WINDOWS

SD 1
1.00
9,000,000.00
9,000,000.00
2 Ditto to SD 2
Set
1.00
8,000,000.00
8,000,000.00
3 Ditto to SD 3
Set
3.00
7,500,000.00
22,500,000.00
4 Ditto to D 1
Set
1.00
5,000,000.00
5,000,000.00
5 Sliding Window w/ Teak frames, Glass infil and lattice c/ Set

2.00
6,500,000.00
13,000,000.00
6 Ditto to W 1
Set
5.00
5,000,000.00
25,000,000.00
7 Ditto to W 2
Set
2.00
3,000,000.00
6,000,000.00
Sub Total
VIII
88,500,000.00
FINISHING WORK
Wall inside
1 Painted wall
M2
198.00
18,000.00
3,564,000.00
1 Woodstain Lazur to ceilings Change Room and Toilet
M2
28.00
60,000.00
1,680,000.00
2 Painted ceilings to Staff Prep.
M2
5.00
20,000.00
100,000.00
3 Woodstain Lazur to cornice Change Room and Toilet
M1
42.50
25,000.00
1,062,500.00
Ceilings
9.00 BILL NO. 6 - 36
AREA
ITEM NO.
DESCRIPTION
UNIT
4 Ditto to Staff Prep.
QTY.
COST PLAN
RATE
AMOUNT
M1
9.00
25,000.00
225,000.00
1 Painted wall
M2
140.25
18,000.00
2,524,500.00
Unit
6.00
350,000.00
2,100,000.00
M2
165.00
60,000.00
9,900,000.00
M1
45.00
25,000.00
1,125,000.00
M1
49.00
25,000.00
1,225,000.00
M1
49.00
25,000.00
1,225,000.00
Wall Outside
Roof
Sub Total
IX
24,731,000.00
FIXED FURNITURE
and steel bars as detail in drawing to Change Room and
Toilet
2.00
3,000,000.00
6,000,000.00
Set
1.00
2,000,000.00
2,000,000.00
3 Terrazzo pour in situ to Bathtub
Set
1.00
4,500,000.00
4,500,000.00
Sub total
X
12,500,000.00
SANITARY WARE
in drawing and specification to Guest Toilet
2.00
1,028,600.00
2,057,200.00
1.00
1,028,600.00
1,028,600.00
Set
9.00 BILL NO. 6 - 37
AREA
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
other necessary fitting to Guest Toilet
1.00
3,882,000.00
3,882,000.00
4 Bathtub Taps Ideal Standard 1897L382 w/ handle Amarilis Set

cover terrazzo sea shell c/ fittings and other necessary
fittings to Guest Toilet
1.00
1,845,000.00
1,845,000.00
Set
1.00
882,000.00
882,000.00
Set
1.00
882,000.00
882,000.00
7 Floor drain Bathtub Toto TB 55 AS or equal approved c/w Set

fitting and other necessary fittings as indicated in drawing
and specification
1.00
1,650,000.00
1,650,000.00

3.00
146,400.00
439,200.00

indicated in drawing and specification to Guest Toilet
1.00
93,600.00
93,600.00

necessary fittings to Guest Toilet
2.00
1,500,000.00
3,000,000.00

necessary fittings to Staff Toilet
1.00
120,900.00
120,900.00

drawing to Vanity Guest Toilet
2.00
1,750,000.00
3,500,000.00
Set
1.00
500,000.00
500,000.00

2.00
886,500.00
1,773,000.00
9.00 BILL NO. 6 - 38
AREA
ITEM NO.
DESCRIPTION
UNIT
QTY.
Sub Total
XI
COST PLAN
RATE
AMOUNT
21,653,500.00
ELECTRICAL WORK
30.00
350,000.00
10,500,000.00

10.00
200,000.00
2,000,000.00

1.00
7,500,000.00
7,500,000.00
Sub Total
XII

specification
1.00
200,000.00
200,000.00
2 Computer outlet standard Legrand Mosaic 45 c/w cable Points

installtion, based plate, covered plate, connector and other
specification
1.00
300,000.00
300,000.00

spefication
2.00
300,000.00
600,000.00
Sub Total
XIII
20,000,000.00
1,100,000.00
MECHANICAL WORK
9.00 BILL NO. 6 - 39
AREA
ITEM NO.
DESCRIPTION
UNIT
COST PLAN
RATE
AMOUNT
1.00 10,000,000.00
10,000,000.00
QTY.

fittings
1.00 37,500,000.00

1.00
1,500,000.00
Sub Total
XIV
37,500,000.00
1,500,000.00
49,000,000.00
PLUMBING WORK
material
7.00
300,000.00
2,100,000.00
heater installation
5.00
500,000.00
2,500,000.00
5.00
400,000.00
2,000,000.00
B. Sewerage Pipe
Sub Total
6,600,000.00
CONCRETE
MASONRY
PLASTER
54,768,820.25
12,395,592.00
6,052,983.75
COLLECTION
I
II
III
9.00 BILL NO. 6 - 40
AREA
ITEM NO.
IV
V
VI
VII
VIII
IX
X
XI
XII
XIII
XIV
DESCRIPTION
UNIT
ROOF
FLOOR
CEILING
DOOR AND WINDOWS
FINISHING WORK
FIXED FURNITURE
SANITARY WARE
ELECTRICAL WORK
MECHANICAL WORK
PLUMBING WORK
TREATMENT 1 UNIT Rp.
9.00 BILL NO. 6 TREATMENT 4 UNIT Rp.
To Final Summary
9.00 BILL NO. 6 - 41
QTY.
COST PLAN
RATE
AMOUNT
68,665,970.00
11,734,247.25
5,162,100.00
88,500,000.00
24,731,000.00
12,500,000.00
21,653,500.00
20,000,000.00
1,100,000.00
49,000,000.00
6,600,000.00
382,864,213.25
1,531,456,853.00
AREA
: 10.00 BILL NO. 7 MANAGER'S RESIDENCE
ITEM NO.
DESCRIPTION
UNIT
QTY.
M2
847.00
COST PLAN
RATE
AMOUNT
PREPARATION WORK
10,000.00
Sub Total
II
8,470,000.00
SOIL AND SANDS

1 Excavation to foot foundation
M3
126.00
25,000.00
3,150,000.00
2 Ditto to river stone strip foundation and retaining wall
M3
453.75
25,000.00
11,343,750.00
3 Compacted soil to building level
M3
363.00
44,400.00
16,117,200.00
M3
18.15
88,600.00
1,608,090.00
5 Ditto to under concrete slab floor
M3
4.54
88,600.00
402,022.50

slab
45.38
7,500.00
340,312.50

area
847.00
25,000.00
21,175,000.00
Sub Total
III
8,470,000.00
54,136,375.00
CONCRETE
M3
2.40
1,750,000.00
4,200,000.00
M3
2.39
1,300,000.00
3,110,250.00
M3
63.72
1,650,000.00
105,138,000.00

to Bathroom floor
39.03
90,000.00
3,512,250.00
10.00 BILL NO. 7 - 42
AREA
ITEM NO.
DESCRIPTION
UNIT
M2
QTY.
46.50
COST PLAN
RATE
AMOUNT
35,000.00
1,627,500.00
Sub Total
IV
117,588,000.00
MASONRY
M2
381.75
62,604.00
23,899,077.00
M2
131.25
125,208.00
16,433,550.00
3 River stonen retaining wall
M3
147.38
236,388.00
34,837,681.50
Sub Total
V
75,170,308.50
PLASTER
wall inside
381.75
17,895.00
6,831,416.25

wall outside
224.25
17,895.00
4,012,953.75
Sub Total
VI
10,844,370.00
ROOF
22.12
3,660,000.00
80,959,200.00

484.75
30,000.00
14,542,500.00

specification
484.75
75,000.00
36,356,250.00
80.25
52,500.00
4,213,125.00
10.00 BILL NO. 7 - 43
AREA
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
65,880.00
7,997,832.00

121.40

129.40
65,880.00
8,524,872.00

specification
129.40
50,000.00
6,470,000.00
Sub Total
VII
159,063,779.00
FLOOR
205.56
129,303.00
26,579,847.94
2 Pebblewash to floor and stepping
M2
195.63
65,000.00
12,715,625.00
3 Keramik to bathroom Maid House
M2
6.90
45,000.00
310,500.00
Sub Total
VIII
39,605,972.94
CEILING
1 Gypsum board weatherproof 9 MM thickness c/w bingkirai M2
indicated in drawing and specification to Manager's
Bathroom
23.13
110,400.00
2,553,000.00
M2
6.90
110,400.00
761,760.00

drawing and specification to Maid's Room
39.00
81,600.00
3,182,400.00
4 Bingkirai timber cornice profil to Manager's Bathroom
M1
38.00
15,000.00
570,000.00
5 Ditto to Maid's Bathroom
M1
13.00
15,000.00
195,000.00
10.00 BILL NO. 7 - 44
AREA
ITEM NO.
DESCRIPTION
UNIT
6 Ditto to Maid's Room
M1
QTY.
40.00
COST PLAN
RATE
AMOUNT
15,000.00
600,000.00
Sub Total
IX
7,862,160.00
DOOR AND WINDOWS

SD 1
7.00 12,500,000.00
87,500,000.00
2 Ditto to SD 2
Set
3.00
9,000,000.00
27,000,000.00
3 Ditto to SD 3
Set
1.00
7,500,000.00
7,500,000.00
4 Ditto to D 1
Set
1.00
6,000,000.00
6,000,000.00
5 Ditto to D 2
Set
7.00
5,000,000.00
35,000,000.00

stiffener as indicated in drawing to Type W 1
2.00
6,000,000.00
12,000,000.00
7 Ditto to W 1
8.00
5,000,000.00
40,000,000.00
Set
Sub Total
215,000,000.00
FINISHING WORK
Wall inside
1 Painted wall
M2
381.75
18,000.00
6,871,500.00
1 Painted ceilings to Manager's Bathroom
M2
23.13
20,000.00
462,500.00
M2
6.90
20,000.00
138,000.00
Ceilings
10.00 BILL NO. 7 - 45
AREA
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
20,000.00
780,000.00
M2
39.00
4 Woodstain Lazur to cornice Manager's Bathroom
M1
38.00
25,000.00
950,000.00
M1
13.00
25,000.00
325,000.00
M1
40.00
25,000.00
1,000,000.00
1 Painted wall
M2
224.25
18,000.00
4,036,500.00
Unit
17.00
350,000.00
5,950,000.00
3 Paras pilah plaster walls
M2
187.00
150,000.00
28,050,000.00
M2
484.75
60,000.00
29,085,000.00
M1
121.40
25,000.00
3,035,000.00
M1
129.40
25,000.00
3,235,000.00
M1
129.40
25,000.00
3,235,000.00
Wall Outside
Roof
Sub Total
XI
87,153,500.00
FIXED FURNITURE
and steel bars as detail in drawing to Manager's Bathroom
4.00
3,000,000.00
12,000,000.00
2 Vanity top table w/ ceramics finishing c/ concrete and steel Set

bars as detail in drawing to Maid's Bathroom
1.00
2,000,000.00
2,000,000.00
2.00
4,500,000.00
9,000,000.00
Set
Sub total
10.00 BILL NO. 7 - 46
23,000,000.00
AREA
ITEM NO.
XII
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
SANITARY WARE
in drawing and specification
4.00
1,028,600.00
4,114,400.00
Set
1.00
1,028,600.00
1,028,600.00
other necessary fitting to Manager's Bathroom
4.00
3,882,000.00
15,528,000.00
4 Toilet bowl Toto Strap c/w stop valve, bolt, covered, and Set
1.00
1,824,000.00
1,824,000.00

fittings to Manager's Bathroom
2.00
1,845,000.00
3,690,000.00
Set
2.00
882,000.00
1,764,000.00
Set
2.00
882,000.00
1,764,000.00

and specification
2.00
1,650,000.00
3,300,000.00

specification
7.00
146,400.00
1,024,800.00

3.00
93,600.00
280,800.00

necessary fittings
4.00
1,500,000.00
6,000,000.00

necessary fittings
2.00
120,900.00
241,800.00
10.00 BILL NO. 7 - 47
AREA
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT

drawing
4.00
1,750,000.00
7,000,000.00
Set
1.00
500,000.00
500,000.00

Toto TX 4 W c/w other necessary fittings
3.00
886,500.00
2,659,500.00
Sub Total
XIII
50,719,900.00
ELECTRICAL WORK
85.00
350,000.00
29,750,000.00

40.00
200,000.00
8,000,000.00

1.00
7,500,000.00
7,500,000.00
Sub Total
XIV
45,250,000.00

specification
1.00
200,000.00
200,000.00

spefication
2.00
300,000.00
600,000.00
10.00 BILL NO. 7 - 48
AREA
ITEM NO.
DESCRIPTION
UNIT
QTY.
Sub Total
XV
COST PLAN
RATE
AMOUNT
800,000.00
MECHANICAL WORK
2.00 10,000,000.00
20,000,000.00

fittings
4.00 30,000,000.00
120,000,000.00

5.00
1,500,000.00
Sub Total
XVI
7,500,000.00
147,500,000.00
PLUMBING WORK
material
11.00
300,000.00
3,300,000.00
heater installation
19.00
500,000.00
9,500,000.00
19.00
400,000.00
7,600,000.00
B. Sewerage Pipe
Sub Total
20,400,000.00
COLLECTION
10.00 BILL NO. 7 - 49
AREA
ITEM NO.
I
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
XIII
XIV
XV
XVI
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
PREPARATION WORK
SOIL AND SANDS
CONCRETE
MASONRY
PLASTER
ROOF
FLOOR
CEILING
DOOR AND WINDOWS
FINISHING WORK
FIXED FURNITURE
SANITARY WARE
ELECTRICAL WORK
MECHANICAL WORK
PLUMBING WORK
8,470,000.00
54,136,375.00
117,588,000.00
75,170,308.50
10,844,370.00
159,063,779.00
39,605,972.94
7,862,160.00
215,000,000.00
87,153,500.00
23,000,000.00
50,719,900.00
45,250,000.00
800,000.00
147,500,000.00
20,400,000.00
10.00 BILL NO. 7 MANAGER'S RESIDENCE Rp.

To Final Summary
1,062,564,365.44
10.00 BILL NO. 7 - 50
AREA
: 11.00 BILL NO. 8 CHEF'S RESIDENCE
ITEM NO.
DESCRIPTION
UNIT
QTY.
M2
847.00
COST PLAN
RATE
AMOUNT
PREPARATION WORK
10,000.00
Sub Total
II
8,470,000.00
SOIL AND SANDS

1 Excavation to foot foundation
M3
126.00
25,000.00
3,150,000.00
2 Ditto to river stone strip foundation and retaining wall
M3
453.75
25,000.00
11,343,750.00
3 Compacted soil to building level
M3
363.00
44,400.00
16,117,200.00
M3
18.15
88,600.00
1,608,090.00
5 Ditto to under concrete slab floor
M3
4.54
88,600.00
402,022.50

slab
45.38
7,500.00
340,312.50

area
847.00
25,000.00
21,175,000.00
Sub Total
III
8,470,000.00
54,136,375.00
CONCRETE
M3
2.40
1,750,000.00
4,200,000.00
M3
2.39
1,300,000.00
3,110,250.00
M3
63.72
1,650,000.00
105,138,000.00

to Toilet floor
39.03
90,000.00
3,512,250.00
11.00 BILL NO. 8 - 51
AREA
ITEM NO.
DESCRIPTION
UNIT
M2
QTY.
46.50
COST PLAN
RATE
AMOUNT
35,000.00
1,627,500.00
Sub Total
IV
117,588,000.00
MASONRY
M2
381.75
62,604.00
23,899,077.00
M2
131.25
125,208.00
16,433,550.00
3 River stonen retaining wall
M3
147.38
236,388.00
34,837,681.50
Sub Total
V
75,170,308.50
PLASTER
wall inside
381.75
17,895.00
6,831,416.25

wall outside
224.25
17,895.00
4,012,953.75
Sub Total
VI
10,844,370.00
ROOF
22.12
3,660,000.00
80,959,200.00

484.75
30,000.00
14,542,500.00

specification
484.75
75,000.00
36,356,250.00
80.25
52,500.00
4,213,125.00
11.00 BILL NO. 8 - 52
AREA
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
65,880.00
7,997,832.00

121.40

129.40
65,880.00
8,524,872.00

specification
129.40
50,000.00
6,470,000.00
Sub Total
VII
159,063,779.00
FLOOR
205.56
129,303.00
26,579,847.94
2 Pebblewash to floor and stepping
M2
195.63
65,000.00
12,715,625.00
3 Keramik to bathroom Maid House
M2
6.90
45,000.00
310,500.00
Sub Total
VIII
39,605,972.94
CEILING
1 Gypsum board weatherproof 9 MM thickness c/w bingkirai M2
indicated in drawing and specification to Manager's
Bathroom
23.13
110,400.00
2,553,000.00
M2
6.90
110,400.00
761,760.00

drawing and specification to Maid's Room
39.00
81,600.00
3,182,400.00
4 Bingkirai timber cornice profil to Manager's Bathroom
M1
38.00
15,000.00
570,000.00
M1
13.00
15,000.00
195,000.00
11.00 BILL NO. 8 - 53
AREA
ITEM NO.
DESCRIPTION
UNIT
M1
QTY.
40.00
COST PLAN
RATE
AMOUNT
15,000.00
600,000.00
Sub Total
IX
7,862,160.00
DOOR AND WINDOWS

SD 1
7.00 12,500,000.00
87,500,000.00
2 Ditto to SD 2
Set
3.00
9,000,000.00
27,000,000.00
3 Ditto to SD 3
Set
1.00
7,500,000.00
7,500,000.00
4 Ditto to D 1
Set
1.00
6,000,000.00
6,000,000.00
5 Ditto to D 2
Set
7.00
5,000,000.00
35,000,000.00

stiffener as indicated in drawing to Type W 1
2.00
6,000,000.00
12,000,000.00
7 Ditto to W 1
8.00
5,000,000.00
40,000,000.00
Set
Sub Total
215,000,000.00
FINISHING WORK
Wall inside
1 Painted wall
M2
381.75
18,000.00
6,871,500.00
1 Painted ceilings to Manager's Bathroom
M2
23.13
20,000.00
462,500.00
M2
6.90
20,000.00
138,000.00
Ceilings
11.00 BILL NO. 8 - 54
AREA
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
20,000.00
780,000.00
M2
39.00
4 Woodstain Lazur to cornice Manager's Bathroom
M1
38.00
25,000.00
950,000.00
M1
13.00
25,000.00
325,000.00
M1
40.00
25,000.00
1,000,000.00
1 Painted wall
M2
224.25
18,000.00
4,036,500.00
Unit
17.00
350,000.00
5,950,000.00
3 Paras pilah plaster walls
M2
187.00
150,000.00
28,050,000.00
M2
484.75
60,000.00
29,085,000.00
M1
121.40
25,000.00
3,035,000.00
M1
129.40
25,000.00
3,235,000.00
M1
129.40
25,000.00
3,235,000.00
Wall Outside
Roof
Sub Total
XI
87,153,500.00
FIXED FURNITURE
and steel bars as detail in drawing to Manager's Bathroom
4.00
3,000,000.00
12,000,000.00
2 Vanity top table w/ ceramics finishing c/ concrete and steel Set

bars as detail in drawing to Maid's Bathroom
1.00
2,000,000.00
2,000,000.00
2.00
4,500,000.00
9,000,000.00
Set
Sub total
11.00 BILL NO. 8 - 55
23,000,000.00
AREA
ITEM NO.
XII
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
SANITARY WARE
in drawing and specification
4.00
1,028,600.00
4,114,400.00
Set
1.00
1,028,600.00
1,028,600.00
4.00
3,882,000.00
15,528,000.00
4 Toilet bowl Toto Strap c/w stop valve, bolt, covered, and Set
other necessary fitting to Chef's Bathroom
1.00
1,824,000.00
1,824,000.00

fittings to Chef's Bathroom
2.00
1,845,000.00
3,690,000.00
Set
2.00
882,000.00
1,764,000.00
Set
2.00
882,000.00
1,764,000.00

and specification
2.00
1,650,000.00
3,300,000.00

specification
7.00
146,400.00
1,024,800.00

3.00
93,600.00
280,800.00

necessary fittings
4.00
1,500,000.00
6,000,000.00

necessary fittings
2.00
120,900.00
241,800.00
11.00 BILL NO. 8 - 56
AREA
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT

drawing
4.00
1,750,000.00
7,000,000.00
Set
1.00
500,000.00
500,000.00

Toto TX 4 W c/w other necessary fittings
3.00
886,500.00
2,659,500.00
Sub Total
XIII
50,719,900.00
ELECTRICAL WORK
85.00
350,000.00
29,750,000.00

40.00
200,000.00
8,000,000.00

1.00
7,500,000.00
7,500,000.00
Sub Total
XIV
45,250,000.00

specification
1.00
200,000.00
200,000.00

spefication
2.00
300,000.00
600,000.00
Sub Total
11.00 BILL NO. 8 - 57
800,000.00
AREA
ITEM NO.
XV
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
MECHANICAL WORK
2.00 10,000,000.00
20,000,000.00

fittings
4.00 30,000,000.00
120,000,000.00

5.00
1,500,000.00
Sub Total
XVI
7,500,000.00
147,500,000.00
PLUMBING WORK
material
11.00
300,000.00
3,300,000.00
heater installation
19.00
500,000.00
9,500,000.00
19.00
400,000.00
7,600,000.00
B. Sewerage Pipe
Sub Total
20,400,000.00
COLLECTION
11.00 BILL NO. 8 - 58
AREA
ITEM NO.
I
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
XIII
XIV
XV
XVI
DESCRIPTION
UNIT
PREPARATION WORK
SOIL AND SANDS
CONCRETE
MASONRY
PLASTER
ROOF
FLOOR
CEILING
DOOR AND WINDOWS
FINISHING WORK
FIXED FURNITURE
SANITARY WARE
ELECTRICAL WORK
MECHANICAL WORK
PLUMBING WORK
11.00 BILL NO. 8 CHEF'S RESIDENCE Rp.
To Final Summary
11.00 BILL NO. 8 - 59
QTY.
COST PLAN
RATE
AMOUNT
8,470,000.00
54,136,375.00
117,588,000.00
75,170,308.50
10,844,370.00
159,063,779.00
39,605,972.94
7,862,160.00
215,000,000.00
87,153,500.00
23,000,000.00
50,719,900.00
45,250,000.00
800,000.00
147,500,000.00
20,400,000.00
1,062,564,365.44
AREA
: 12.00 BILL NO. 9 BUILDING STRUCTURE
ITEM NO.
DESCRIPTION
UNIT
QTY.
M2
1,849.00
COST PLAN
RATE
AMOUNT
PREPARATION WORK
10,000.00
Sub Total
II
18,490,000.00
SOIL AND SANDS

1 Excavation to foot foundation Spa, Gym and Shop
M3
209.25
25,000.00
5,231,250.00
2 Ditto to foot foundation Treatment
M3
108.00
25,000.00
2,700,000.00
M3
369.00
25,000.00
9,225,000.00
4 Ditto to retaining wall
M3
99.00
25,000.00
2,475,000.00
5 Fill and Compacted soil to Garden Terracce
M3
121.00
44,400.00
5,372,400.00
6 Ditto to Garden between staircase
M3
84.00
44,400.00
3,729,600.00
M3
24.60
88,600.00
2,179,560.00

area
1,849.00
25,000.00
46,225,000.00
Sub Total
III
18,490,000.00
77,137,810.00
CONCRETE
1 Pour concrete K225 to Foot foundation Spa, Gym and M3
Shop
35.15
1,500,000.00
52,731,000.00
2 Ditto to Foot foundation Treatment
M3
18.14
1,500,000.00
27,216,000.00
3 Ditto to Foot foundation Pathway
M3
14.18
1,500,000.00
21,262,500.00
4 Ditto to Column Spa, Gym and Shop
M3
22.32
1,750,000.00
39,060,000.00
12.00 BILL NO. 9 - 60
AREA
: 12.00 BILL NO. 9 BUILDING STRUCTURE
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
1,750,000.00
20,160,000.00
5 Ditto to Column Treatment
M3
11.52
6 Ditto to Column Pathway
M3
6.75
1,750,000.00
11,812,500.00
7 Ditto to Beam
M3
154.46
2,200,000.00
339,817,500.00
8 Ditto to Beam Pathway
M3
61.79
2,200,000.00
135,927,000.00
9 Ditto to concrete floor and staircase slab Spa, Gym and M3

Shop
147.22
1,750,000.00
257,630,625.00
10 Ditto to Treatment Pavillion
M3
91.41
1,750,000.00
159,969,600.00
11 Ditto to Pathway
M3
53.10
1,750,000.00
92,925,000.00

to Lotus pond around Gym and Shop wall and floor
396.07
90,000.00
35,646,300.00
Sub Total
1,194,158,025.00
PREPARATION WORK
SOIL AND SANDS
CONCRETE
18,490,000.00
77,137,810.00
1,194,158,025.00
12.00 BILL NO. 9 BUILDING STRUCTURE Rp.

To Final Summary
1,289,785,835.00
COLLECTION
I
II
III
12.00 BILL NO. 9 - 61
AREA
: 13.00 BILL NO. 10 TENNIS COURT
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
PREPARATION WORK
M2
690.00
10,000.00
Sub Total
II
6,900,000.00
SOIL AND SANDS

1 Excavation to levelling
M3
516.00
25,000.00
12,900,000.00
M3
165.00
25,000.00
4,125,000.00
3 Fill and Compacted soil to levelling
M3
157.50
44,400.00
6,993,000.00
M3
11.00
88,600.00
974,600.00
5 Ditto to under concrete slab
M3
65.50
88,600.00
5,803,300.00

slab
655.00
7,500.00
4,912,500.00

area
690.00
25,000.00
17,250,000.00
Sub Total
III
52,958,400.00
CONCRETE
1 Pour concrete K225 to floor tennis
M3
98.25
1,650,000.00
162,112,500.00
2 Ditto to Column
M3
5.00
1,750,000.00
8,750,000.00
3 Ditto to Beam
M3
15.00
1,750,000.00
26,250,000.00
Sub Total
IV
6,900,000.00
197,112,500.00
MASONRY
13.00 BILL NO. 10 - 62
AREA
M2
134.28
COST PLAN
RATE
AMOUNT
62,604.00
8,406,565.29
2 River stone foundation and retaining wall
M3
216.03
236,388.00
ITEM NO.
DESCRIPTION
UNIT
QTY.
Sub Total
V
59,472,992.15
PLASTER
1 Plaster 1pc: 5 sand w/ hardener as indicated in drawing to M2
tennis floor
2 Plaster 1pc: 5 sand as indicated in drawing to wall
M2
655.00
44,737.50
29,303,062.50
44.00
17,895.00
787,380.00
Sub Total
VI
51,066,426.86
30,090,442.50
ROOF
5.20
3,660,000.00
19,032,000.00

41.00
30,000.00
1,230,000.00

specification
41.00
75,000.00
3,075,000.00
16.75
52,500.00
879,375.00

24.70
65,880.00
1,627,236.00

25.70
65,880.00
1,693,116.00

specification
25.70
50,000.00
1,285,000.00
Sub Total
13.00 BILL NO. 10 - 63
28,821,727.00
AREA
ITEM NO.
VII
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
FLOOR
1 Polished Palimanan stone 40x40 cm as indicated in M2
drawing
2 Sintethic grass
M2
40.00
129,303.00
5,172,120.00
261.00
500,000.00
130,500,000.00
Sub Total
VIII
135,672,120.00
FINISHING WORK
1 Painted wall
M2
44.00
18,000.00
792,000.00
Unit
4.00
350,000.00
1,400,000.00
3 Paras pilah
M2
167.32
150,000.00
25,098,240.00
M2
61.50
60,000.00
3,690,000.00
2 Ditto to Eave 1 timber
M1
24.70
25,000.00
617,500.00
3 Ditto to Eave 2 timber
M1
25.70
25,000.00
642,500.00
M1
25.70
25,000.00
642,500.00
Roof
Sub Total
IX
32,882,740.00
ELECTRICAL WORK
6.00
350,000.00
2,100,000.00

3.00
200,000.00
600,000.00
13.00 BILL NO. 10 - 64
AREA
ITEM NO.
DESCRIPTION
UNIT
3 Tennis Special Lighting c/w light, fittings, cable installation, Points

conduit cable, cable gland, 3M rubber insulation,
connector and bracket as indicated in drawing and
specification

COST PLAN
RATE
AMOUNT
12.00 15,000,000.00
180,000,000.00
QTY.
1.00 15,000,000.00
15,000,000.00
Sub Total
197,700,000.00
PREPARATION WORK
SOIL AND SANDS
CONCRETE
MASONRY
PLASTER
ROOF
FLOOR
FINISHING WORK
ELECTRICAL WORK
6,900,000.00
52,958,400.00
197,112,500.00
59,472,992.15
30,090,442.50
28,821,727.00
135,672,120.00
32,882,740.00
197,700,000.00
13.00 BILL NO. 10 TENNIS COURT Rp.

To Final Summary
741,610,921.65
COLLECTION
I
II
III
IV
V
VI
VII
VIII
IX
13.00 BILL NO. 10 - 65
AREA
: 14.00 BILL NO. 11 ROAD WAY
ITEM NO.
DESCRIPTION
UNIT
QTY.
M2
1,038.60
COST PLAN
RATE
AMOUNT
PREPARATION WORK
10,000.00
Sub Total
II
10,386,000.00
SOIL AND SANDS

1 Excavation to leveling
M3
1,557.90
25,000.00
38,947,500.00
M3
2,336.85
25,000.00
58,421,250.00
3 Fill and Compacted soil
M3
525.00
44,400.00
23,310,000.00
M3
155.79
88,600.00
13,802,994.00
Sub Total
III
134,481,744.00
CONCRETE
1 Pour concrete K225 to water channel dia. 100 cm
Unit
16.00
1,500,000.00
24,000,000.00
2 Ditto to box trench
M3
108.15
1,000,000.00
108,150,000.00
Sub Total
IV
132,150,000.00
MASONRY
M2
515.00
62,604.00
32,241,060.00
2 River stone retaining wall
M3
328.00
236,388.00
77,535,264.00
Sub Total
V
10,386,000.00
109,776,324.00
FLOOR
1 Hot mix finished c/w sub base, base and other materials M2
appropriate specification
14.00 BILL NO. 11 - 66
1,336.60
150,000.00
200,490,000.00
AREA
: 14.00 BILL NO. 11 ROAD WAY
ITEM NO.
DESCRIPTION
UNIT
2 Pebblewash c/w concrete K225 to Foot access
M2
QTY.
309.00
COST PLAN
RATE
AMOUNT
65,000.00
Sub Total
VI
20,085,000.00
220,575,000.00
FINISHING WORK
1 Siaran to wall
M2
612.00
18,000.00
11,016,000.00
Sub Total
11,016,000.00
PREPARATION WORK
SOIL AND SANDS
CONCRETE
MASONRY
FLOOR
FINISHING WORK
10,386,000.00
134,481,744.00
132,150,000.00
109,776,324.00
220,575,000.00
11,016,000.00
14.00 BILL NO. 11 ROAD WAY Rp.

To Final Summary
618,385,068.00
COLLECTION
I
II
III
IV
V
VI
14.00 BILL NO. 11 - 67
AREA
: 15.00 BILL NO. 12 LANDSCAPE
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
SOIL AND SANDS

1 Fill good soil to Garden Terracce
M3
110.10
44,400.00
4,888,440.00
2 Ditto to Garden Treatment Pavillion
M3
72.00
44,400.00
3,196,800.00
3 Ditto to Garden Parking
M3
13.20
44,400.00
586,080.00
4 Planting grass to Garden
M2
611.50
75,000.00
45,862,500.00
Sub Total
II
54,533,820.00
FLOOR
to Lotus pond around Gym and Shop wall and floor
393.50
90,000.00
35,415,000.00
2 Palimanan stone to staircase floor and facing to Reception
M2
80.00
193,403.00
15,472,240.00
3 Ditto to Ground Floor
M2
12.00
193,403.00
2,320,836.00
4 Ditto to Tennis Court
M2
21.60
193,403.00
4,177,504.80
5 Ditto to Pathway Treatment Pavillion
M2
13.20
193,403.00
2,552,919.60
6 Ditto to Pathway connecting existing Pavillion
M2
13.50
193,403.00
2,610,940.50
7 Palimanan stone c/w facing and capping to Lotus Pond M2

around Gym and Shop floor
393.50
193,403.00
76,104,080.50
8 Pebblewash floor to Terracce
M2
275.00
65,000.00
17,875,000.00
9 Ditto to Corridor between Gym and Spa
M2
35.00
65,000.00
2,275,000.00
10 Ditto to Around Spa
M2
55.00
65,000.00
3,575,000.00
11 Ditto to Around Spa
M2
55.00
65,000.00
3,575,000.00
15.00 BILL NO. 12 - 68
AREA
ITEM NO.
DESCRIPTION
UNIT
QTY.
COST PLAN
RATE
AMOUNT
12 Ditto to Around Treatment Pavillion
M2
46.00
65,000.00
2,990,000.00
13 Ditto to Pathway
M2
354.00
65,000.00
23,010,000.00
Sub Total
III
191,953,521.40
MASONRY
M2
793.50
62,604.00
49,676,274.00
2 River stone foundation and retaining wall
M3
276.00
125,208.00
34,557,408.00
Sub Total
IV
84,233,682.00
PLASTER
1 Plaster 1pc: 5 sand as indicated in drawing
M2
588.80
17,895.00
Sub Total
V
10,536,576.00
10,536,576.00
FINISHING WORK
1 Painted wall
M2
793.50
18,000.00
14,283,000.00
2 Paras pilah plaster wall
M2
1,324.00
150,000.00
198,600,000.00
Sub Total
212,883,000.00
SOIL AND SANDS

FLOOR
MASONRY
PLASTER
FINISHING WORK
54,533,820.00
191,953,521.40
84,233,682.00
10,536,576.00
212,883,000.00
COLLECTION
I
II
III
IV
V
15.00 BILL NO. 12 - 69
AREA
ITEM NO.
DESCRIPTION
UNIT
15.00 BILL NO. 12 LANDSCAPE Rp.

To Final Summary
15.00 BILL NO. 12 - 70
QTY.
COST PLAN
RATE
AMOUNT
554,140,599.40
AREA
: 16.00 BILL NO. 13 MAIN M / E / P
QTY.
COST PLAN
RATE
AMOUNT
1 Main Power Cable NYFGBY installation, cable gland, M1

connector and bracket as indicated in drawing and
specification to Reception
384.00
700,000.00
268,800,000.00
2 Ditto to Manager's and Chef's Residence
M1
285.30
700,000.00
199,710,000.00
3 Ditto to Garden Lighting
M1
10.00
350,000.00
3,500,000.00
4 Electric panel 3 phase MDP c/w MCB, ELCB, Busbar, Unit

1.00 25,000,000.00
25,000,000.00
5 Ditto to Garden Lighting c/w timer
1.00
7,500,000.00
7,500,000.00

as indicated in drawing and specification to Road
60.00
1,500,000.00
90,000,000.00
7 Ditto to Foot access
Points
22.00
350,000.00
7,700,000.00
8 Ditto to Walk way
Points
45.00
350,000.00
15,750,000.00
9 Ditto to Garden
Points
26.00
350,000.00
9,100,000.00

15.00
300,000.00
4,500,000.00
2.00 40,000,000.00
80,000,000.00
ITEM NO.
DESCRIPTION
UNIT
ELECTRICAL WORK
Unit
11 Lightning Protection
Unit
Sub Total
II
711,560,000.00
16.00 BILL NO. 13 - 71
AREA
: 16.00 BILL NO. 13 MAIN M / E / P
1 Main Installation Telephone cable underground type on M1

Building as indicated in drawing and specification
640.80
COST PLAN
RATE
AMOUNT
300,000.00
192,240,000.00
M1
285.30
300,000.00
85,590,000.00
3 Main Installation Computer cable c/w connector and other M1

specification
384.00
200,000.00
76,800,000.00
ITEM NO.
DESCRIPTION
UNIT
QTY.
Sub Total
III
354,630,000.00
MECHANICAL WORK
1 Sumersible grindle pump c/w panel, control level to Set
collection tank sewerage
4.00 22,500,000.00
Sub Total
IV
90,000,000.00
90,000,000.00
PLUMBING WORK
Potable Water
1 Main potable water ring system PVC pipe AW class dia. 3" M1
c/w fitting, bracket and other necessary supporting
material
684.00
96,000.00
65,664,000.00
M1
310.30
96,000.00
29,788,800.00
3 Ditto dia. 2" to Fire Hydrant
M1
100.00
54,000.00
5,400,000.00
4 Ditto dia. 1" to Main Garden pipe
M1
65.00
22,800.00
1,482,000.00
5 Garden taps
Unit
6.00
250,000.00
1,500,000.00
6 Check valve 3"
Unit
2.00
2,250,000.00
4,500,000.00
7 Ball valve 3"
Unit
7.00
2,520,000.00
17,640,000.00
8 Fire hydrant box c/ hose
Unit
20.00
7,500,000.00
150,000,000.00
16.00 BILL NO. 13 - 72
AREA
: 16.00 BILL NO. 13 MAIN M / E / P
QTY.
COST PLAN
RATE
AMOUNT
1 Main sewerage PVC pipe AW class dia. 5" c/w all fittings, M1
333.00
198,000.00
65,934,000.00
M1
340.30
198,000.00
67,379,400.00
3 Ditto dia. 4"
M1
81.60
108,000.00
8,812,800.00
4 Ditto to 3" from collection tank
M1
150.00
96,000.00
14,400,000.00
5 Ditto to 2.5" from collection tank
M1
210.00
78,000.00
16,380,000.00
6 Collection tank capacity 3000 lt for sewerage
Unit
2.00 15,000,000.00
30,000,000.00
7 Check valve 2.5"
Unit
2.00
ITEM NO.
DESCRIPTION
UNIT
Sewerage
630,000.00
1,260,000.00
Drainage
1 Culvert arround road way
M1
2 Ditto to Building area
M1
Sub Total
480,141,000.00
ELECTRICAL WORK
MECHANICAL WORK
PLUMBING WORK
711,560,000.00
90,000,000.00
90,000,000.00
480,141,000.00
16.00 BILL NO. 13 MAIN M / E / P Rp.

To Final Summary
1,371,701,000.00
COLLECTION
I
II
III
IV
16.00 BILL NO. 13 - 73
PERHITUNGAN VOLUME PEKERJAAN

PROYEK : AMANKILA
NO.
JENIS PEKERJAAN
I
1.00
2.00
3.00
Galian
Tanah u/ pondasi batukali menerus
Tanah u/ pondasi setempat
Tanah u/ sloof
II
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.0
Urugan
Tanah kembali u/ pondasi menerus
Tanah kembali u/ pondasi setempat
Tanah kembali u/ sloof
Tanah u/ area Bangunan Utama
Tanah u/ area Bangunan Service
Pasir 5 cm bawah pondasi menerus
Pasir 5 cm bawah pondasi setempat
Pasir 5 cm bawah sloof
Pasir 5 cm bawah slab lantai B.U.
Pasir 5 cm bawah slab lantai B.S.
III
1.00
2.00
3.00
Polyetheline sheet
Bawah pasir sloof
Bawah pasir slab lantai B.U.
Bawah pasir slab lantai B.S.
IV
1.00
2.00
3.00
Pekerjaan Pasangan
Pondasi menerus batu kali 1 : 3
Rollag batu bata 1 : 3
Dinding 1/2 Batu Batu bata 1
Ground
- Horizontal
- Vertikal
PANJANG
M1
LEBAR
M1
TINGGI
M1
17.10
18.60
31.60
16.00
3.00
3.00
3.00
3.00
4.00 Dinding 1/2 Batu Batu bata 1 : 4 1st

floor
- Horizontal
37.10
3.00
- Vertikal
27.50
3.00
4 34.00
3.00
32.00
3.00
5.00 Dinding
Ground
Batu
Batu
bata
6.00 Dinding batako 1 : 3

V
1.00
2.00
3.00
4.00
5.00
Pekerjaan Beton
Pondasi Setempat
Sloof
Kolom Balok
Ring Balok
Kolom praktis
Waterproof
shop
lotus
pond
to
gym
and
floor shop
dinding shop
114.35
78.00
floor gym
dinding gym
141.02
62.70
VI
Pekerjaan Lantai
VII
Pekerjaan Kusen, Pintu & Jendela
VIII Pekerjaan Plafond

IX
Pekerjaan Atap
Pekerjaan Baja
192.35
203.72
396.07
XI
Pekerjaan Finishing
XII
Pekerjaan Artwork
XIII Pekerjaan Fix Furnitures

XIV
Pekerjaan Lain-lain
LUAS
M2
51.30
55.80
94.80
48.00
249.90
VOLUME KETERANGAN
M3
111.30
82.50
193.80
102.00
96.00
198.00
ANALISA HARGA SATUAN

JENIS PEKERJAAN
Galian tanah / M3
Upah kerja
Material bantu
Urug tanah kembali pondasi / M3

Upah kerja
Material bantu
Urug tanah urug dipadatkan / M3

Tanah urug
Upah pemadatan
Upah kerja
Urug pasir bawah pondasi & lantai / M

Pasir pasang
Upah kerja
Material bantu
Pasangan batu kali 1:3 / M

Batu kali
Semen (PC)
Pasir pasang
Upah pas. Batu kali
Pasangan bata merah 1:3 / M2

Bata merah
Semen (PC)
Pasir pasang
Upah pas. Bata merah
VOL.
1.00
1.00
1.00
1.00
1.20
1.00
1.00
1.20
1.00
1.00
1.20
3.30
0.52
1.00
65.00
0.45
0.04
1.00
SAT
ls
ls
ls
ls
ls
ls
ls
m
ls
ls
m
zak
m
ls
HRG. SATUAN
@ Rp.
7,800.00
1,000.00
5,400.00
500.00
30,000.00
3,000.00
5,400.00
66,000.00
8,400.00
1,000.00
66,000.00
30,000.00
66,000.00
24,000.00
JUMLAH
Rp.
7,800.00
1,000.00
8,800.00
8,800.00
5,400.00
500.00
5,900.00
5,900.00
36,000.00
3,000.00
5,400.00
44,400.00
44,400.00
79,200.00
8,400.00
1,000.00
88,600.00
88,600.00
79,200.00
99,000.00
34,188.00
24,000.00
236,388.00
236,388.00
bj
zak
m
600.00
30,000.00
66,000.00
39,000.00
13,500.00
2,904.00
m2
7,200.00
7,200.00
62,604.00
Plesteran 1:4 tebal 15 mm / M2

Semen (PC)
Pasir pasang
0.24
0.02
zak
m
30,000.00
66,000.00
7,200.00
1,320.00
Upah plesteran
1.00
m2
4,800.00
4,800.00
13,320.00
Acian dinding dengan semen / M2

Semen (PC)
0.07
zak
30,000.00
2,175.00
Upah acian
1.00
m2
2,400.00
2,400.00
4,575.00
Plesteran + Acian / M2
Plesteran
1.00
m2
13,320.00
JUMLAH
Rp.
13,320.00
62,604.00
13,320.00
4,575.00
Acian
1.00
m2
4,575.00
4,575.00
17,895.00
17,895.00
Plesteran 1:4 tebal 15 mm dengan floor hardener / M2

Semen (PC)
0.24 zak
30,000.00
7,200.00
Floor hardener
Pasir pasang
1.20
0.02
m2
m
30,000.00
66,000.00
36,000.00
1,320.00
Upah plesteran
1.00
m2
4,800.00
4,800.00
49,320.00
49,320.00
114,000.00
31,200.00
47,520.00
60,000.00
1,000.00
253,720.00
253,720.00
270,000.00
33,000.00
51,084.00
60,000.00
1,000.00
415,084.00
415,084.00
Beton rabat cor 1 : 3 : 5 / m3

Semen
Pasir cor
Split
Upah kerja
Alat bantu
3.80
0.52
0.88
1.00
1.00
Beton cor 1 : 2 : 3 (K - 225) / m3

Semen
Pasir cor
Split
Upah kerja
Alat bantu
9.00
0.55
0.95
1.00
1.00
zak
m
m
ls
ls
zak
m
m
ls
ls
30,000.00
60,000.00
54,000.00
60,000.00
1,000.00
30,000.00
60,000.00
54,000.00
60,000.00
1,000.00
Beton cor 1 : 2 : 3 (K - 175) / m3
0.85
ls
415,084.00
352,821.40
352,821.40
Pekerjaan Besi Beton / Kg

Besi beton
Kawat beton
Upah besi beton
1.05
0.03
1.00
kg
kg
kg
4,800.00
7,200.00
600.00
5,040.00
180.00
600.00
5,820.00
5,820.00
31,680.00
26,040.00
2,880.00
12,000.00
72,600.00
72,600.00
352,821.40
285,907.50
196,020.00
834,748.90
834,748.90
7,938.48
17,634.60
43,560.00
69,133.08
3,072,581.40
3,072,581.40
Pekerjaan Bekisting / M2
Kayu bekisting
Multipleks 9 mm
Paku
Upah bekisting
0.03
0.35
0.40
1.00
Plat lantai 8 cm w/ besi dia. 8 - 20

Beton K 175
Besi 8 - 20
Bekesting
Kolom praktis 15/15 / M1

Beton K 175
Besi 4 dia. 10; 6 - 20
Bekisting
1 M3
Balok praktis 15/15 / M1
1.00
49.13
2.70
m
lb
kg
m2
m
kg
m2
0.02
3.03
0.60
m
kg
m2
44.44
m1
960,000.00
74,400.00
7,200.00
12,000.00
352,821.40
5,820.00
72,600.00
352,821.40
5,820.00
72,600.00
Beton K 175
Besi 4 dia. 10; 6 - 20
Bekisting
1 M3
Sloof praktis 15/15 / M1

Beton K 175
Besi 4 dia. 10; 6 - 20
Bekisting
1 M3
Balok sloof 20/20 cm C / M1

Beton K 225
Besi dia. 16
Bekisting
1 M3
Balok sloof 30/40 cm / M1

Beton K 225
Besi dia. 16
Bekisting
1 M3
0.02
3.03
0.45
m
kg
m2
44.44
m1
0.02
3.03
0.30
m
kg
m2
44.44
m1
0.04
7.70
0.40
m
kg
m2
25.00
m1
0.12
8.87
0.80
m
kg
m2
8.33
m1
352,821.40
5,820.00
72,600.00
352,821.40
5,820.00
72,600.00
415,084.00
5,820.00
72,600.00
415,084.00
5,820.00
72,600.00
Plat lantai beton Ground Tank 15 cm / M3 w/ double tulangan

Beton K 225
0.15
m
415,084.00
Besi dia. 12 - 15
23.67
kg
5,820.00
Bekisting
0.00
m2
72,600.00
Alat bantu
1.00
ls
15,000.00
1 M3
6.67
Dinding beton Ground Tank 15 cm / M3 w/ double

Beton K 225
0.15
Besi dia. 12 - 12.5
23.67
Bekisting
1.20
Alat bantu
1.00
1 M3
tulangan
m
415,084.00
kg
5,820.00
m2
72,600.00
ls
50,000.00
6.67
Plat atap beton GT 15 cm / M3 w/ double tulangan

Beton K 225
0.15
m
Besi dia. 12 - 12.5
23.67
kg
Bekisting
1.00
m2
Alat bantu
1.00
ls
1 M3
Pondasi setempat / Unit

Beton K 225
Besi dia. 19
Bekisting
Alat bantu
6.67
0.68
66.90
1.20
1.00
1 M3
415,084.00
5,820.00
72,600.00
50,000.00
1.47
m
kg
m2
ls
415,084.00
5,820.00
72,600.00
50,000.00
7,938.48
17,634.60
32,670.00
58,243.08
2,588,581.40
2,588,581.40
7,938.48
17,634.60
21,780.00
47,353.08
2,104,581.40
2,104,581.40
16,603.36
44,787.81
29,040.00
90,431.17
2,260,779.25
2,260,779.25
49,810.08
51,649.59
58,080.00
159,539.67
1,329,497.25
1,329,497.25
62,262.60
137,731.23
0.00
15,000.00
214,993.83
1,433,292.21
1,433,292.21
62,262.60
137,731.23
87,120.00
50,000.00
337,113.83
2,247,425.54
2,247,425.54
62,262.60
137,731.23
72,600.00
50,000.00
322,593.83
2,150,625.54
2,150,625.54
282,423.15
389,358.00
87,120.00
50,000.00
808,901.15
1,188,861.19
1,188,861.19
Pasangan teraso tile 40x40 + Border Palimanan / M

Teraso 40x40
13.40
m
Palimanan 40/40/5
10.72
m
Finishing wash u/ terrazzo
13.40
m
Screed lantai
24.12
m
AM grout
3.38
kg
Upah pas
24.12
m
Material bantu
24.12
m
964,800.00
1,608,000.00
134,000.00
431,627.40
24,312.96
120,600.00
120,600.00
3,403,940.36
141,125.22
141,125.22
72,000.00
10,000.00
17,895.00
1,008.00
5,000.00
5,000.00
110,903.00
110,903.00
1,031,760.00
143,300.00
676,317.60
254,016.00
256,435.35
14,444.64
95,000.00
95,000.00
2,566,273.59
135,067.03
135,067.03
Pasangan teraso tile 50x50 + Border Kayu 2/15 dalam & 2/30 luar / M
Teraso 50x50
100.93
m
78,000.00
7,872,345.00
Finishing polish
100.93
m
18,000.00
1,816,695.00
Kayu BKR 2/30
50.00
m1
38,340.00
1,917,000.00
Kayu BKR 2/15
227.15
m1
19,170.00
4,354,465.50
Finishing Lazur DL 350
49.07
m
48,000.00
2,355,480.00
Screed lantai
100.93
m
17,895.00
1,806,097.61
AM grout
14.13
kg
7,200.00
101,734.92
Upah pas.
150.00
m
5,000.00
750,000.00
Material bantu
150.00
m
5,000.00
750,000.00
21,723,818.03
1 M2 150.00
m
144,825.45
144,825.45
1 M2
Pasangan teraso wash 40x40 / M

Teraso 40x40
Finishing wash
Screed lantai
AM grout
Upah pas.
Material bantu
24.12
1.00
1.00
1.00
0.14
1.00
1.00
m
m
m
kg
m
m
Pasangan teraso tile 40x40 + Border Kayu 2/30 / M

Teraso 40x40
14.33
m
Finishing wash
14.33
m
Kayu BKR 2/30
17.64
m1
Finishing Lazur DL 350
5.29
m
Screed lantai
14.33
m
AM grout
2.01
kg
Upah pas.
19.00
m
Material bantu
19.00
m
1 M2
Pasangan teraso tile 40x40 / M

Teraso 40x40
Finishing polish
Screed lantai
AM grout
Upah pas.
Material bantu
Pasangan teraso tile 30x30 / M

Teraso 30x30
Finishing polish
Screed lantai
AM grout
Upah pas.
Material bantu
19.00
1.20
1.00
1.00
0.14
1.00
1.00
1.20
1.00
1.00
0.14
1.00
1.00
72,000.00
150,000.00
10,000.00
17,895.00
7,200.00
5,000.00
5,000.00
72,000.00
10,000.00
17,895.00
7,200.00
5,000.00
5,000.00
72,000.00
10,000.00
38,340.00
48,000.00
17,895.00
7,200.00
5,000.00
5,000.00
m
m
m
kg
m
m
m
m
m
kg
m
m
72,000.00
18,000.00
17,895.00
7,200.00
5,000.00
1,000.00
60,000.00
18,000.00
17,895.00
7,200.00
5,000.00
1,000.00
86,400.00
18,000.00
17,895.00
1,008.00
5,000.00
1,000.00
129,303.00
129,303.00
72,000.00
18,000.00
17,895.00
1,008.00
5,000.00
1,000.00
114,903.00
114,903.00
Pasangan keramik Roman 2243, 30x30 / M

Keramik 30/30
1.00
Screed keramik
1.00
AM 50
0.14
Upah kerja
1.00
Material bantu
1.00
m
m
kg
ls
ls
30,000.00
17,895.00
7,200.00
2,000.00
1,000.00
Pasangan keramik Roman anti slip, homogeneus, 30x30 / M

Keramik 30/30
1.00
m
75,000.00
Screed keramik
1.00
m
17,895.00
AM 50
0.14
kg
7,200.00
Upah kerja
1.00
ls
2,000.00
Material bantu
1.00
ls
1,000.00
Pasangan Marmer 30x30 / M

Marmer 30/30
Screed keramik
AM 50
Upah kerja
Material bantu
1.00
1.00
0.14
1.00
1.00
Pasangan palimanan 40x40 / M

Palimanan 40x40
Paras krobokan art
Screed lantai
AM grout
Upah pas
Material bantu
1 M2
Pasang skirting kayu / M'

Kayu Bingkirai 2x12
Paku
Upah pas. Skirting
Pasang skirting kayu / M'

Kayu Jati 2x12
Paku
Upah pas. Skirting
Pasang capping kayu / M1

Kayu BKR 4x19
Paku
Upah pas. Capping
Pasang capping kayu / M1

Kayu BKR 4x24
Paku
Upah pas. Skirting
Pasangan palimanan 40x40x5 / M2
m
m
kg
ls
ls
1.10
0.00
1.10
0.15
1.10
1.10
m
m
m
kg
m
m
1.10
1.20
0.10
1.00
m'
kg
m'
1.20
0.10
1.00
1.20
0.20
1.00
1.20
0.20
1.00
m'
kg
m'
m'
kg
m'
m'
kg
m'
108,000.00
17,895.00
7,200.00
5,000.00
1,000.00
150,000.00
35,790.00
17,895.00
7,200.00
5,000.00
1,000.00
10,224.00
7,200.00
1,000.00
35,424.00
7,200.00
1,000.00
27,816.00
7,200.00
2,500.00
35,136.00
7,200.00
2,500.00
30,000.00
17,895.00
1,008.00
2,000.00
1,000.00
51,903.00
51,903.00
75,000.00
17,895.00
1,008.00
2,000.00
1,000.00
96,903.00
96,903.00
108,000.00
17,895.00
1,008.00
5,000.00
1,000.00
132,903.00
132,903.00
165,000.00
0.00
19,684.50
1,108.80
5,500.00
1,100.00
192,393.30
174,903.00
174,903.00
12,268.80
720.00
1,000.00
13,988.80
13,988.80
42,508.80
720.00
1,000.00
44,228.80
44,228.80
33,379.20
1,440.00
2,500.00
37,319.20
37,319.20
42,163.20
1,440.00
2,500.00
46,103.20
46,103.20
Palimanan 40x40
Screed lantai
AM grout
Upah polish
Material bantu
Upah pas.

Palimanan 30x30
Screed lantai
AM grout
Material bantu
Upah pas.
1.00
1.00
0.14
1.00
1.00
1.00
1.00
1.00
0.14
1.00
1.00
m
m
kg
m
m
m
m
m
kg
m
m
150,000.00
17,895.00
7,200.00
18,000.00
500.00
6,000.00
138,000.00
17,895.00
7,200.00
500.00
6,000.00
150,000.00
17,895.00
1,008.00
18,000.00
500.00
6,000.00
193,403.00
193,403.00
138,000.00
17,895.00
1,008.00
500.00
6,000.00
163,403.00
163,403.00
0.33
ls
163,403.00
54,467.67
54,467.67
0.50
ls
163,403.00
81,701.50
81,701.50
0.33
ls
81,701.50
27,233.83
27,233.83
Pasangan paras silakarang random / M2

Paras silakarang random
Screed lantai
AM grout
Material bantu
Upah pas.
1.20
1.00
0.14
1.00
1.00
m
m
kg
m
m
66,000.00
17,895.00
7,200.00
500.00
5,000.00
79,200.00
17,895.00
1,008.00
500.00
5,000.00
103,603.00
103,603.00
pada dinding diatas 2 m x

Pasangan batu karang bukit 1:3 / M

Batu karang bukit
Semen (PC)
Pasir pasang
Upah pas. Batu kali

Plafond Gypsum 9 mm / M2
Kayu usuk bkr
Paku
Gypsum
Upah pas.
Plafond Gypsum weatherproof 9 mm / M2

Kayu usuk bkr
Paku
Gypsum weatherproof
Upah pas.
List Plafond / M'

Kayu BKR 4/6
Paku
Upah pas. List plafond
1.3
1.5
1.20
3.30
0.52
1.00
1.1
1.2
0.01
0.40
1.20
1.00
0.01
0.40
1.20
1.00
1.20
0.10
1.00
ls
ls
m
zak
m
ls
134,683.90
202,025.85
30,000.00
30,000.00
66,000.00
24,000.00
36,000.00
99,000.00
34,188.00
24,000.00
193,188.00
ls
ls
m3
kg
m2
ls
m3
kg
m2
ls
m'
kg
ls
193,188.00
212,506.80
255,008.16
3,660,000.00
7,200.00
24,000.00
6,000.00
3,660,000.00
7,200.00
48,000.00
6,000.00
8,784.00
7,200.00
3,600.00
43,920.00
2,880.00
28,800.00
6,000.00
81,600.00
81,600.00
43,920.00
2,880.00
57,600.00
6,000.00
110,400.00
110,400.00
10,540.80
720.00
3,600.00
Plafond Lambersiring / M2
Kayu usuk bkr
Paku
Lambersiring
Upah pas.
Pasang Kayu 6/12 / M1

Kayu BKR 6/12
Paku
Upah pek kayu
Pasang Rangka atap genteng / M2

Usuk 5/7
Reng 2/3
Reng 2/3
Tripleks 3 mm
Karpet
Paku
Upah pasang
Pasang Atap genteng / M2

Genteng pejaten rendam olie bekas
Upah pasang
Pasang Genteng Nok / M1

Genteng Nok pejaten
Pasir
Semen
Papan 3/20 cm
Upah pasang
Pasang Talang patahan atap / M1

Papan 3/20
Rangka kayu penopang
Seng BJLS 50
Paku
Upah pasang
Pasang Lisplank 6/15 + 3/8 / M1

Balok 6/15
Balok 3/8
Paku
Upah pasang
Pasang Atap Colorbond / M2

Colorbond
Skrup
Upah pasang
0.01
0.40
1.20
1.00
1.20
0.40
1.00
3.00
3.00
6.00
1.20
1.20
0.20
1.00
25.00
1.00
5.00
0.03
0.34
1.20
1.00
2.10
0.33
1.00
0.07
1.00
1.20
1.20
0.15
1.00
1.20
5.00
1.00
m3
kg
m2
ls
m'
kg
m'
m'
m'
m'
m2
m2
kg
m2
bh
m2
m'
m3
zak
m'
m2
m'
m'
m'
kg
m'
m'
m'
kg
m'
m2
bh
m2
3,660,000.00
7,200.00
72,000.00
9,000.00
28,080.00
6,000.00
4,000.00
12,810.00
2,196.00
2,196.00
10,069.44
8,000.00
7,200.00
6,000.00
1,584.00
6,000.00
4,752.00
66,000.00
30,000.00
25,560.00
8,000.00
25,560.00
4,800.00
15,500.00
7,200.00
8,000.00
32,940.00
17,568.00
1,584.00
8,000.00
97,000.00
1,000.00
3,000.00
14,860.80
14,860.80
43,920.00
2,880.00
86,400.00
9,000.00
142,200.00
142,200.00
28,600.00
2,400.00
4,000.00
35,000.00
35,000.00
38,430.00
6,588.00
13,176.00
12,083.33
9,600.00
1,440.00
6,000.00
87,317.33
87,317.33
39,600.00
6,000.00
45,600.00
45,600.00
23,760.00
2,112.00
10,140.00
30,672.00
8,000.00
74,684.00
74,684.00
53,676.00
1,584.00
15,500.00
475.20
8,000.00
79,235.20
79,235.20
39,528.00
21,081.60
237.60
8,000.00
68,847.20
68,847.20
116,400.00
5,000.00
3,000.00
124,400.00
124,400.00
Pasang Nok Colorbond / M1

Colorbond
Skrup
Upah pasang
Pasang Flasing Colorbond / M1

Colorbond
Skrup
Material bantu
Upah pasang
Pasang Wastafel KIA Ovalin / Unit

Wastafel KIA Ovalin 21"
P trap THX1A-3
Stop valve TL340C5
Supporting fitting TL 516 G
Upah pasang
1 UNIT PINTU TYPE D1

Daun Pintu Kaca 12 mm tempered - clear
Kend PT 2224
Kend PT 2220
Kend PT 2210/C
Cisa floor 602
Lock Kend US 2200; double cylinder 085
Bolt US 1219
Handle made kayu as cisa
Upah pasang

E371.US3
Handle made kayu as neck
Upah pasang
1 UNIT PINTU TYPE D5'

E371.US3
Upah pasang
1 UNIT PINTU TYPE D5C

E371.US3
Upah pasang
1 UNIT PINTU TYPE D5C'

1.20
5.00
1.00
1.20
5.00
1.00
1.00
1.00
1.00
2.00
1.00
1.00
6.14
2.00
2.00
2.00
2.00
1.00
1.00
2.00
1.00
3.00
2.00
2.00
1.00
3.24
2.00
2.00
1.00
3.24
2.00
2.00
1.00
3.24
m1
bh
m1
m1
bh
ls
m1
bh
bh
bh
ls
bh
m2
bh
bh
bh
bh
bh
bh
set
ls
m2
set
bh
ls
m2
set
bh
ls
m2
set
bh
ls
m2
50,100.00
1,000.00
3,000.00
25,500.00
1,000.00
1,500.00
3,000.00
462,600.00
145,200.00
87,600.00
195,600.00
50,000.00
352,000.00
72,000.00
370,000.00
370,000.00
2,050,000.00
450,000.00
350,000.00
350,000.00
100,000.00
297,000.00
1,050,000.00
25,000.00
100,000.00
297,000.00
1,050,000.00
25,000.00
100,000.00
297,000.00
1,050,000.00
25,000.00
100,000.00
297,000.00
60,120.00
5,000.00
3,000.00
68,120.00
68,120.00
30,600.00
5,000.00
1,500.00
3,000.00
40,100.00
40,100.00
462,600.00
145,200.00
175,200.00
195,600.00
50,000.00
1,028,600.00
1,028,600.00
2,162,688.00
144,000.00
740,000.00
740,000.00
4,100,000.00
450,000.00
350,000.00
700,000.00
100,000.00
9,486,688.00
9,486,688.00
891,000.00
2,100,000.00
50,000.00
100,000.00
3,141,000.00
3,141,000.00
962,280.00
2,100,000.00
50,000.00
100,000.00
3,212,280.00
3,212,280.00
962,280.00
2,100,000.00
50,000.00
100,000.00
3,212,280.00
3,212,280.00
962,280.00
Film one way
E371.US3
Upah pasang
1 UNIT PINTU TYPE D5A

Film one way
E372.US26
Upah pasang
1 UNIT PINTU TYPE D5A'

Film one way
E372.US26
Upah pasang
1 UNIT PINTU TYPE D5B

Film one way
E372.US26
Upah pasang
1 UNIT PINTU TYPE WG

Film one way
E371.US26
Upah pasang
1 UNIT PINTU TYPE WG'

Film one way
E371.US26
Upah pasang

Door frame with Bingkirai 6/15 cm
Door leaf with Bingkirai 4/12; 4/20
Door hinges Kend SEL 0007 US 32D
Door handle HRE 46.10.US26
Door lock Cisa 52120-60; double cylind
Door closer Cisa 60511-03
Anchor
Finishing with lazur DL 350
Upah pasang
Tool and equipment
3.24
2.00
2.00
1.00
5.37
5.37
2.00
2.00
1.00
5.37
0.00
2.00
2.00
1.00
7.47
0.00
2.00
2.00
1.00
0.93
0.00
2.00
2.00
1.00
1.48
0.00
2.00
2.00
1.00
0.06
2.27
2.00
1.00
1.00
1.00
6.00
5.30
1.00
1.00
m2
set
bh
ls
m2
m2
set
bh
ls
m2
m2
set
bh
ls
m2
m2
set
bh
ls
m2
m2
set
bh
ls
m2
m2
set
bh
ls
m3
m3
set
set
unit
set
nos
m2
ls
ls
150,000.00
1,050,000.00
25,000.00
100,000.00
297,000.00
150,000.00
1,800,000.00
25,000.00
100,000.00
297,000.00
150,000.00
1,800,000.00
25,000.00
100,000.00
297,000.00
150,000.00
1,800,000.00
25,000.00
100,000.00
297,000.00
150,000.00
1,050,000.00
25,000.00
100,000.00
297,000.00
150,000.00
1,050,000.00
25,000.00
100,000.00
3,660,000.00
350,000.00
50,000.00
350,000.00
350,000.00
1,050,000.00
500.00
40,000.00
100,000.00
0.00
486,000.00
2,100,000.00
50,000.00
100,000.00
3,698,280.00
3,698,280.00
1,594,890.00
805,500.00
3,600,000.00
50,000.00
100,000.00
6,150,390.00
6,150,390.00
1,594,890.00
0.00
3,600,000.00
50,000.00
100,000.00
5,344,890.00
5,344,890.00
2,218,590.00
0.00
3,600,000.00
50,000.00
100,000.00
5,968,590.00
5,968,590.00
276,091.20
0.00
2,100,000.00
50,000.00
100,000.00
2,526,091.20
2,526,091.20
438,787.80
0.00
2,100,000.00
50,000.00
100,000.00
2,688,787.80
2,688,787.80
201,592.80
793,800.00
100,000.00
350,000.00
350,000.00
1,050,000.00
3,000.00
212,040.00
100,000.00
0.00
3,160,432.80
3,160,432.80

Kaca 5 mm
Film one way
Upah stained
Anchor
Upah pasang
Tool and equipment

Kaca 5 mm
Film one way
Upah stained
Anchor
Upah pasang
Tool and equipment

Door lock Cisa 52120-60; knob cylinder
Anchor
Upah pasang
Tool and equipment

Alluminium
Door lock Cisa 52120-60; half cylinder
Anchor
Upah pasang
Tool and equipment

Alluminium
Door lock Cisa 52120-60; knob cylinder
0.06
1.23
0.86
0.86
1.00
2.00
1.00
1.00
1.00
6.00
3.23
1.00
1.00
0.06
1.23
0.86
0.86
1.00
0.00
0.00
0.00
0.00
6.00
3.23
1.00
1.00
0.05
2.02
2.00
1.00
1.00
0.00
6.00
4.80
1.00
1.00
0.05
2.02
0.00
2.00
1.00
1.00
0.00
6.00
4.80
1.00
1.00
0.05
2.02
1.68
2.00
1.00
1.00
m3
m3
m2
m2
ls
unit
set
unit
set
nos
m2
ls
ls
m3
m3
m2
m2
ls
unit
set
unit
set
nos
m2
ls
ls
m3
m2
unit
set
unit
set
nos
m2
ls
ls
m3
m2
m2
unit
set
unit
set
nos
m2
ls
ls
m3
m2
m2
unit
set
unit
3,660,000.00
350,000.00
50,000.00
150,000.00
250,000.00
50,000.00
350,000.00
350,000.00
1,050,000.00
500.00
40,000.00
100,000.00
0.00
3,660,000.00
350,000.00
50,000.00
150,000.00
250,000.00
50,000.00
350,000.00
350,000.00
1,050,000.00
500.00
40,000.00
100,000.00
0.00
3,660,000.00
350,000.00
50,000.00
400,000.00
375,000.00
1,500,000.00
500.00
40,000.00
100,000.00
0.00
3,660,000.00
350,000.00
50,000.00
50,000.00
400,000.00
350,000.00
1,500,000.00
500.00
40,000.00
100,000.00
0.00
3,660,000.00
350,000.00
50,000.00
50,000.00
400,000.00
375,000.00
201,592.80
430,920.00
43,200.00
129,600.00
250,000.00
100,000.00
350,000.00
350,000.00
1,050,000.00
3,000.00
129,096.00
100,000.00
0.00
3,137,408.80
3,137,408.80
201,592.80
430,920.00
43,200.00
129,600.00
250,000.00
0.00
0.00
0.00
0.00
3,000.00
129,096.00
100,000.00
0.00
1,287,408.80
1,287,408.80
197,640.00
705,600.00
100,000.00
400,000.00
375,000.00
0.00
3,000.00
191,880.00
100,000.00
0.00
2,073,120.00
2,073,120.00
197,640.00
705,600.00
0.00
100,000.00
400,000.00
350,000.00
0.00
3,000.00
191,880.00
100,000.00
0.00
2,048,120.00
2,048,120.00
197,640.00
705,600.00
84,000.00
100,000.00
400,000.00
375,000.00

Anchor
Upah pasang
Tool and equipment

Alluminium
Anchor
Upah pasang
Tool and equipment

Kaca 5 mm
Barrelt bolt Kend 311-12"
Anchor
Upah pasang
Tool and equipment

Kaca 5 mm
Anchor
Upah pasang
Tool and equipment

Kaca 5 mm
Kend 529 adjustable roller catch + Ken
Anchor
Upah pasang
Tool and equipment
0.00
6.00
4.80
1.00
1.00
0.05
2.02
0.00
2.00
1.00
1.00
0.00
6.00
4.80
1.00
1.00
0.06
1.71
1.73
2.00
1.00
1.00
1.00
2.00
6.00
4.18
1.00
1.00
0.06
3.78
0.00
2.00
1.00
1.00
1.00
2.00
6.00
8.33
1.00
1.00
0.05
1.76
0.00
2.00
2.00
1.00
0.00
6.00
4.29
1.00
1.00
set
nos
m2
ls
ls
m3
m2
m2
unit
set
unit
set
nos
m2
ls
ls
m3
m3
m2
unit
set
unit
set
unit
nos
m2
ls
ls
m3
m3
m2
unit
set
unit
set
unit
nos
m2
ls
ls
m3
m2
m2
unit
set
unit
set
nos
m2
ls
ls
1,500,000.00
500.00
40,000.00
100,000.00
0.00
3,660,000.00
350,000.00
50,000.00
50,000.00
400,000.00
350,000.00
1,500,000.00
500.00
40,000.00
100,000.00
0.00
3,660,000.00
350,000.00
50,000.00
50,000.00
400,000.00
350,000.00
1,500,000.00
80,000.00
500.00
40,000.00
100,000.00
0.00
3,660,000.00
350,000.00
50,000.00
50,000.00
400,000.00
350,000.00
1,500,000.00
80,000.00
500.00
40,000.00
100,000.00
0.00
3,660,000.00
150,000.00
50,000.00
50,000.00
25,000.00
35,000.00
1,500,000.00
500.00
40,000.00
100,000.00
0.00
0.00
3,000.00
191,880.00
100,000.00
0.00
2,157,120.00
2,157,120.00
197,640.00
705,600.00
0.00
100,000.00
400,000.00
350,000.00
0.00
3,000.00
191,880.00
100,000.00
0.00
2,048,120.00
2,048,120.00
225,309.60
597,240.00
86,400.00
100,000.00
400,000.00
350,000.00
1,500,000.00
160,000.00
3,000.00
167,112.00
100,000.00
0.00
3,689,061.60
3,689,061.60
225,309.60
1,323,000.00
0.00
100,000.00
400,000.00
350,000.00
1,500,000.00
160,000.00
3,000.00
333,000.00
100,000.00
0.00
4,494,309.60
4,494,309.60
193,687.20
264,600.00
0.00
100,000.00
50,000.00
35,000.00
0.00
3,000.00
171,720.00
100,000.00
0.00
918,007.20
918,007.20

Door leaf with Bingkirai 4/12; Louvre
Kaca 5 mm
Kend 529 adjustable roller catch + Ken
Anchor
Upah pasang
Tool and equipment

Door leaf with Bingkirai 4/12;4/20
Kaca 5 mm
Anchor
Upah pasang
Tool and equipment

Kaca 5 mm
Anchor
Upah pasang
Tool and equipment

Door leaf with Bingkirai 4/12
Kaca 5 mm
Kend 529 adjustable roller catch
Anchor
Upah pasang
Tool and equipment
1 UNIT PINTU TYPE DG1

Kaca 5 mm
Grill
0.05
2.02
0.00
2.00
2.00
1.00
0.00
6.00
4.80
1.00
1.00
0.06
0.86
2.27
0.00
2.00
1.00
1.00
1.00
6.00
2.49
1.00
1.00
0.06
2.27
0.00
0.00
0.00
0.00
0.00
0.00
6.00
5.30
1.00
1.00
0.05
1.76
0.00
0.00
1.00
1.00
1.00
0.00
6.00
4.29
1.00
1.00
0.13
2.92
0.00
0.72
2.35
m3
m2
m2
unit
set
unit
set
nos
m2
ls
ls
m3
m2
m2
m2
unit
set
unit
set
nos
m2
ls
ls
m3
m2
m2
m2
unit
set
unit
set
nos
m2
ls
ls
m3
m2
m2
m2
unit
set
unit
set
nos
m2
ls
ls
m3
m2
m2
m2
m2
3,660,000.00
200,000.00
50,000.00
50,000.00
25,000.00
35,000.00
1,500,000.00
500.00
40,000.00
100,000.00
0.00
3,660,000.00
200,000.00
200,000.00
50,000.00
50,000.00
400,000.00
350,000.00
1,500,000.00
500.00
40,000.00
100,000.00
0.00
3,660,000.00
200,000.00
200,000.00
50,000.00
50,000.00
400,000.00
350,000.00
1,500,000.00
500.00
40,000.00
100,000.00
0.00
3,660,000.00
150,000.00
200,000.00
50,000.00
50,000.00
25,000.00
15,000.00
1,500,000.00
500.00
40,000.00
100,000.00
0.00
3,660,000.00
350,000.00
200,000.00
50,000.00
150,000.00
197,640.00
403,200.00
0.00
100,000.00
50,000.00
35,000.00
0.00
3,000.00
191,880.00
100,000.00
0.00
1,080,720.00
1,080,720.00
201,592.80
172,800.00
453,600.00
0.00
100,000.00
400,000.00
350,000.00
1,500,000.00
3,000.00
99,720.00
100,000.00
0.00
3,380,712.80
3,380,712.80
201,592.80
453,600.00
0.00
0.00
0.00
0.00
0.00
0.00
3,000.00
212,040.00
100,000.00
0.00
970,232.80
970,232.80
193,687.20
264,600.00
0.00
0.00
50,000.00
25,000.00
15,000.00
0.00
3,000.00
171,720.00
100,000.00
0.00
823,007.20
823,007.20
482,241.60
1,020,600.00
0.00
36,000.00
352,500.00

2.00
1.00
1.00
0.00
2.00
Anchor
6.00
11.30
Upah pasang
1.00
Tool and equipment
1.00
1 UNIT PINTU TYPE DG1A

0.13
3.78
0.00
Kaca 5 mm
0.00
Grill
2.35
2.00
1.00
1.00
0.00
2.00
Anchor
6.00
13.03
Upah pasang
1.00
Tool and equipment
1.00

Kaca 5 mm
Grill
Anchor
Upah pasang
Tool and equipment

Door leaf with Bingkirai Louvre 1/4
Kaca 5 mm
Grill
Anchor
Upah pasang
Tool and equipment
1 UNIT PINTU TYPE W2

0.12
2.02
0.00
0.00
1.13
2.00
1.00
1.00
1.00
2.00
6.00
7.05
1.00
1.00
0.16
0.05
3.36
0.00
1.13
2.00
1.00
1.00
0.00
2.00
6.00
3.11
1.00
1.00
0.03
0.02
0.00
unit
set
unit
set
unit
nos
m2
ls
ls
m3
m2
m2
m2
m2
unit
set
unit
set
unit
nos
m2
ls
ls
m3
m2
m2
m2
m2
unit
set
unit
set
unit
nos
m2
ls
ls
m3
m3
m2
m2
m2
unit
set
unit
set
unit
nos
m2
ls
ls
m3
m3
m2
50,000.00
400,000.00
350,000.00
1,500,000.00
80,000.00
500.00
40,000.00
100,000.00
0.00
3,660,000.00
350,000.00
200,000.00
50,000.00
150,000.00
50,000.00
400,000.00
350,000.00
1,500,000.00
80,000.00
500.00
40,000.00
100,000.00
0.00
3,660,000.00
350,000.00
200,000.00
50,000.00
150,000.00
50,000.00
400,000.00
350,000.00
1,500,000.00
80,000.00
500.00
40,000.00
100,000.00
0.00
3,660,000.00
3,660,000.00
200,000.00
50,000.00
150,000.00
50,000.00
400,000.00
350,000.00
1,500,000.00
80,000.00
500.00
40,000.00
100,000.00
0.00
3,660,000.00
3,660,000.00
200,000.00
100,000.00
400,000.00
350,000.00
0.00
160,000.00
3,000.00
451,880.00
100,000.00
0.00
3,456,221.60
3,456,221.60
482,241.60
1,323,000.00
0.00
0.00
352,500.00
100,000.00
400,000.00
350,000.00
0.00
160,000.00
3,000.00
521,000.00
100,000.00
0.00
3,791,741.60
3,791,741.60
434,808.00
705,600.00
0.00
0.00
168,750.00
100,000.00
400,000.00
350,000.00
1,500,000.00
160,000.00
3,000.00
281,880.00
100,000.00
0.00
4,204,038.00
4,204,038.00
589,362.48
171,463.68
672,000.00
0.00
168,750.00
100,000.00
400,000.00
350,000.00
0.00
160,000.00
3,000.00
124,347.84
100,000.00
0.00
2,838,924.00
2,838,924.00
128,070.72
68,304.38
0.00
Kaca 5 mm
Grill
Kend Casement 8" CMT 0001 US5
Anchor
Upah pasang
Tool and equipment
1 UNIT PINTU TYPE W3 / W3A

Door frame with Alluminium + karet
Kaca tempered 10 mm
Grill
Anchor
Upah pasang
Tool and equipment
0.45
0.00
2.00
0.00
0.00
0.00
0.00
0.58
1.00
1.00
9.96
0.00
0.00
4.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
1 UNIT PINTU TYPE W3B

Door frame with Alluminium + karet
10.13
0.00
0.00
Kaca tempered 10 mm
4.92
Grill
0.00
0.00
0.00
0.00
0.00
Anchor
0.00
0.00
Upah pasang
1.00
Tool and equipment
1.00
1 UNIT PINTU TYPE DW2

0.08
Door leaf with Bingkirai 5/7 cm
0.14
0.04
Kaca 10 mm
11.70
Grill
0.00
1.00
1.00
1.00
0.00
Anchor
6.00
10.35
Upah pasang
1.00
Tool and equipment
1.00
1 UNIT PINTU TYPE DL1

Door leaf with Bingkirai 5/7 cm
Kaca 10 mm
Louver 1/4 mm
0.06
0.00
0.04
0.00
1.83
m2
m2
unit
set
unit
set
nos
m2
ls
ls
m1
m3
m2
m2
m2
unit
set
unit
set
nos
m2
ls
ls
m1
m3
m2
m2
m2
unit
set
unit
set
nos
m2
ls
ls
m3
m3
m3
m2
m2
unit
set
unit
set
nos
m2
ls
ls
m3
m3
m3
m2
m2
50,000.00
150,000.00
75,000.00
400,000.00
350,000.00
1,500,000.00
500.00
40,000.00
25,000.00
0.00
50,000.00
50,000.00
200,000.00
297,000.00
150,000.00
75,000.00
400,000.00
350,000.00
1,500,000.00
500.00
40,000.00
100,000.00
0.00
50,000.00
50,000.00
200,000.00
297,000.00
150,000.00
75,000.00
400,000.00
350,000.00
1,500,000.00
500.00
40,000.00
100,000.00
0.00
3,660,000.00
3,660,000.00
3,660,000.00
150,000.00
0.00
75,000.00
400,000.00
350,000.00
1,500,000.00
500.00
40,000.00
50,000.00
0.00
3,660,000.00
3,660,000.00
3,660,000.00
150,000.00
200,000.00
22,500.00
0.00
150,000.00
0.00
0.00
0.00
0.00
23,112.00
25,000.00
0.00
416,987.10
416,987.10
498,000.00
0.00
0.00
1,395,306.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100,000.00
0.00
1,993,306.00
1,993,306.00
506,400.00
0.00
0.00
1,462,665.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100,000.00
0.00
2,069,065.60
2,069,065.60
280,648.80
522,648.00
151,506.43
1,755,000.00
0.00
75,000.00
400,000.00
350,000.00
0.00
3,000.00
414,000.00
50,000.00
0.00
4,001,803.23
4,001,803.23
230,448.24
0.00
152,068.61
0.00
365,000.00

Anchor
Upah pasang
Tool and equipment
1.00
1.00
1.00
0.00
0.00
3.65
1.00
1.00
Pintu FD2A
Kusen bangkirai 6/8; 8/12
0.13
Kayu bangkirai 4/20; 4/12
15.28
Kaca 10 mm clear
Rail Hillaldam F - 340
1.00
18.00
1.00
Door handle FPP 08.03.US3 + E.08.03.US
1.00
5.00
Slidingtrack rail bottom alluminium
3.65
Sliding track cover bingkirai 3/22
0.07
Finishing lazur
34.29
Upah pasang pintu
6.00
Upah kerja pasang kusen
1.00
Pintu FD2
0.13
8.94
Kaca 10 mm clear
6.34
1.00
18.00
1.00
Door handle FPP 08.03.US3 + E.08.03.US
1.00
5.00
3.04
0.07
Finishing lazur
27.96
Upah pasang pintu
6.00
Upah kerja pasang kusen
1.00
Pintu DW1
0.07
Kusen bangkirai 6/15
0.33
5.80
Kaca 10 mm clear
8.21
0.00
2.00
1.00
1.00
0.00
0.00
0.07
Finishing lazur
26.08
Upah pasang
1.00
unit
set
unit
set
nos
m2
ls
ls
m3
m2
m2
unit
bh
bh
set
bh
m1
m3
m2
dn
ls
m3
m2
m2
unit
bh
bh
set
bh
m1
m3
m2
dn
ls
m3
m3
m2
m2
unit
bh
bh
set
bh
m1
m3
m2
ls
75,000.00
400,000.00
350,000.00
1,500,000.00
500.00
40,000.00
50,000.00
0.00
3,660,000.00
350,000.00
150,000.00
3,000,000.00
75,000.00
350,000.00
450,000.00
80,000.00
50,000.00
350,000.00
40,000.00
40,000.00
50,000.00
3,660,000.00
350,000.00
150,000.00
3,000,000.00
75,000.00
350,000.00
450,000.00
80,000.00
50,000.00
350,000.00
40,000.00
40,000.00
50,000.00
3,660,000.00
3,660,000.00
350,000.00
150,000.00
3,000,000.00
75,000.00
350,000.00
400,000.00
80,000.00
50,000.00
350,000.00
40,000.00
200,000.00
Grill G1 uk. 2.47 x 0.8 M / bh + kawat nyamuk equal Ona

0.07
m3
3,660,000.00
Grill bingkirai 4/4
26.88
m1
11,712.00
Mosquito screen
2.37
m2
99,000.00
Finishing Lazur
4.74
m2
40,000.00
Upah pasang
2.47
m1
75,000.00
75,000.00
400,000.00
350,000.00
0.00
0.00
146,000.00
50,000.00
0.00
1,768,516.85
1,768,516.85
488,039.04
5,347,608.00
0.00
3,000,000.00
1,350,000.00
350,000.00
450,000.00
400,000.00
182,400.00
26,056.80
1,371,648.00
240,000.00
50,000.00
13,255,751.84
13,255,751.84
488,039.04
3,130,008.00
950,400.00
3,000,000.00
1,350,000.00
350,000.00
450,000.00
400,000.00
152,000.00
26,056.80
1,118,208.00
240,000.00
50,000.00
11,704,711.84
11,704,711.84
247,708.80
1,204,813.44
2,029,174.00
1,231,200.00
0.00
150,000.00
350,000.00
400,000.00
0.00
0.00
26,056.80
1,043,328.00
200,000.00
6,882,281.04
6,882,281.04
258,513.12
314,818.56
234,748.80
189,696.00
185,250.00
1,183,026.48
1,183,026.48
M1
Grill G1 uk. 2.47 x 0.8 M / bh
Grill bingkirai 4/4
Mosquito screen
Finishing Lazur
Upah pasang
2.47
0.07
26.88
0.00
4.74
2.47
M1
Grill G2 uk. 1.85 x 0.5 M / bh
Grill bingkirai 4/4
Mosquito screen
Finishing Lazur
Upah pasang
m3
m1
m2
m2
m1
3,660,000.00
11,712.00
99,000.00
40,000.00
75,000.00
m3
m1
m2
m2
m1
3,660,000.00
11,712.00
99,000.00
40,000.00
75,000.00
185,781.60
147,571.20
0.00
88,800.00
138,750.00
560,902.80
1.85
1.85
948,277.68
383,918.09
Grill G2 uk. 1.85 x 0.5 M / bh + kawat nyamuk equal ona

0.05
m3
3,660,000.00
Grill bingkirai 4/4
12.60
m1
11,712.00
Mosquito screen
1.11
m2
99,000.00
Finishing Lazur
2.22
m2
40,000.00
Upah pasang
1.85
m1
75,000.00
M1
258,513.12
314,818.56
0.00
189,696.00
185,250.00
948,277.68
2.47
0.05
12.60
0.00
2.22
1.85
M1
478,958.09
560,902.80
303,190.70
185,781.60
147,571.20
109,890.00
88,800.00
138,750.00
670,792.80
670,792.80
362,590.70
DAFTAR MATERIAL
NO.
JENIS MATERIAL
SAT.
HARGA Rp.
A. BAHAN
KETERANGAN
20.0%
1 Tanah urug
30,000.00
2 Pasir urug
60,000.00
3 Limestone
33,000.00
4 Pasir pasang
66,000.00
5 Pasir beton
60,000.00
6 Batu kali
66,000.00
7 Batu karang bukit
30,000.00
8 Bata merah
bj
600.00
9 Bataco
bj
1,200.00
10 Roster
bj
0.00
11 Koral beton
54,000.00
12 Semen (PC) Gresik
zak
30,000.00
13 Besi beton
kg
4,800.00
14 Kawat beton
kg
7,200.00
15 Paku
kg
7,200.00
16 Kayu bekisting
960,000.00
17 Multiplek 9 mm
lbr
74,400.00
18 Plywood 6 mm
lbr
48,000.00
19 Triplek 9 mm
lbr
72,000.00
20 Multiplek 12 mm
lbr
91,200.00
21 Teakblock 12 mm
lbr
91,200.00
22 Usuk bambu
m1
23 Atap Genteng ABADI
bh
2,400.00
1,584.00
24 Balok Bingkirai
3,300,000.00
25 Papan bingkirai
3,900,000.00
26 Balok Bingkirai (oven)
3,660,000.00
27 Papan bingkirai (oven)
4,260,000.00
28 Balok Jati
13,800,000.00
29 Papan Jati
14,400,000.00
30 Balok Jati (oven)
14,160,000.00
31 Papan Jati (oven)
14,760,000.00
32 List Profil bingkirai 3/4
m1
7,200.00
33 List Profil bingkirai 4/4
m1
10,080.00
34 List bingkirai 3/4
m1
4,560.00
m1
1,200.00
m1
3,600.00
37 Timber Slate bingkirai 1,5/10
m2
72,000.00
38 Louvre bingkirai 1/4
m2
180,000.00
39 Marmer 30/30
m2
108,000.00
40 Marmer 40/40
m2
156,000.00
41 Marmer 50/50
m2
210,000.00
42 Terazo 50/50
m2
78,000.00
43 Terazo 40/40
m2
72,000.00
44 Terazo 30/30
m2
60,000.00
45 Keramik Roman Anti Slip 30 x 30
m2
60,000.00
46 Keramik 30 x 30 roman 3343
m2
36,000.00
47 Keramik Impero 30x30
m2
102,000.00
48 Palimanan 30x30
m2
138,000.00
49 Palimanan 35x35
m2
150,000.00
50 Paras silakarang random
m2
66,000.00
51 Floor Hardener
m2
30,000.00
52 AM grout
kg
7,200.00
53 Gypsum 9 mm
m2
24,000.00
54 Gypsum weatherproof 9 mm
m2
48,000.00
55 GRC
m2
24,000.00
56 List Gypsum 5/5
m1
10,800.00
57 List Gypsum 6/12
m1
58 Site clearence and soil striping
m2
18,000.00
6,000.00
59 Water proofing membrane ex Tremproof
m2
54,000.00
60 Water proofing ex baralistik
m2
52,800.00
61 Wire mesh u/ water proofing
m2
10,200.00
62 Waterproofing coating
m2
26,400.00
63 Cat Dind. Dalam Dulux ICI
m2
24,000.00
64 Cat Dind. Luar Texture Dulux ICI Weathersield
m2
48,000.00
65 Cat Dind. Luar Dulux ICI Pentalite
m2
27,000.00
66 Wood Stain Lazur DL 350
m2
48,000.00
67 Cat Besi
m2
21,000.00
68 Cat list plafond
m1
4,200.00
69 Polythelene sheet 0.5 mm
m2
7,200.00
70 Antitermite lentrek
m2
18,000.00
71 Kawat nyamuk ONA
m2
99,000.00
72 Pad Lock 22010 - 50
bh
105,600.00
73 Handle Steel Bars
bh
120,000.00
74 Engsel KEND 492
bh
22,800.00
75 Door Clooser CISA 60511 - 03
bh
1,146,000.00
76 Engsel KEND Sel 0015.US3
bh
79,800.00
77 Handle Kend HRE 08-19US3
m1
739,200.00
78 Engsel Kend Floor Hinges 60221
bh
1,444,800.00
79 Stoper Kend 015
bh
75,600.00
80 Lock CISA 52110-60W/double cylinder 08510 master key
bh
421,200.00
81 Bolt Kend 306 Brass Plated color 6"
bh
72,000.00
82 Lock Cisa 52110-60W/double cylinder 09214-6
bh
332,400.00
83 Hinges Hillaldam-Foldaside 340
bh
3,000,000.00
84 Hinges Kend Casement US5/CMT 003
m1
33,000.00
85 Lock SringKnife Kend 317 US3
bh
94,800.00
86 Raven RPM8 Door Seal
m1
6,000.00
87 Engsel Jendela Bouvent Kend Casement US5 (Antique)
bh
25,200.00
88 Grendel Jendela Spring Knip Kend 317.US3
bh
94,800.00
89 Brass Flush Handle
bh
180,000.00
90 Engsel Pintu KEND SEL 0020 US 32 D
bh
91 Flush Bolt KEND 306 US2 6D
set
92 Engsel Pintu KEND 492
45,600.00
93 Lock CISA 52110-60 W/Tumb turn cylinder 06653 Cutted
bh
444,000.00
94 Sliding Track Rail (Hillaldam S100 complete Bottom Rail)
bh
1,620,000.00
95 Sliding Track Rail (Plexy Glass bottom rail w/ball bearing rolleron)
bh
90,000.00
96 Handle (timber Knob Fixed)
bh
60,000.00
97 Kunci Roller Cath KEND 529
bh
517,200.00
98 Kunci Catch Riller US26 D
442,800.00
99 Kunci Catch 46216 w/ double cylinder 08510 Master key
182,400.00
100 Kunci YALE w/ Brass Thumb Turn Concealed on Window
bh
240,000.00
101 Angker + Meni
bh
2,400.00
102 Daun Pintu (steel dia.1,5, Steel plate 1 mm - Wire Mesh)
bh
1,200,000.00
103 DP (Galv. Medium dia. 2"+ BKR 3/15) uk. 135 x 178
bh
895,596.00
104 Sliding Track Rail (Steel L70.70.5+st.wheel 4" w/ball bearing)
bh
1,140,000.00
105 Daun jendela kaca
m2
300,000.00
106 Daun Jendela
m2
240,000.00
107 Daun pintu panil
m2
336,000.00
108 Daun Jendela Kaca Bovent
m2
264,000.00
109 Daun pintu blasted 5 mm uk. 80x200
bh
420,000.00
110 Daun Pintu Kaca tempered 5 mm 85x200
bh
2,400,000.00
111 Pintu Panil = kaca 5mm uk. 82x200
bh
442,800.00
112 Kusen Siku baja 70x70x5
m1
76,200.00
113 Daun Pintu Baja + Plat 1mm + Louvre
m2
1,422,000.00
114 Daun Pintu Baja
m2
1,422,000.00
115 Ventilasi Louvre Plat
454,200.00
116 Kolom tiang kelapa segi 8 t.4m
bh
360,000.00
117 Vanity table
m1
1,020,000.00
118 Kitchen table
m1
54,000.00
198,000.00
540,000.00
119 Cabinet Below Vanity
set
1,020,000.00
120 Kitchen cabinet
set
1,500,000.00
121 Rock Wool 5 cm
m2
60,000.00
122 Kain Super Capri
m2
33,000.00
123 Kain Raphael
m2
42,000.00
124 Pipa Galvanies dia. 2"
m1
48,000.00
125 Buis beton dia. 20 cm
m1
27,000.00
m1
36,000.00
m1
45,000.00
m1
54,000.00
m1
66,000.00
m1
69,000.00
m1
75,000.00
132 Pipa AW 6"
m1
180,000.00
133 Pipa AW 5"
m1
132,000.00
134 Pipa AW 4"
m1
72,000.00
135 Pipa AW 3"
m1
48,000.00
136 Pipa AW 2,5"
m1
39,000.00
137 Pipa AW 2"
m1
27,000.00
138 Pipa AW 1,5"
m1
21,000.00
139 Pipa AW 1"
m1
11,400.00
140 Pipa AW 3/4"
m1
9,900.00
141 Pipa AW 1/2"
m1
7,200.00
142 Gate/ball valve 6"
Unit
3,840,000.00
Unit
0.00
Unit
0.00
Unit
1,680,000.00
146 Gate/ball valve 2.5"
Unit
960,000.00
Unit
480,000.00
148 Gate/ball valve 1.5"
Unit
300,000.00
Unit
180,000.00
150 Gate/ball valve 3/4"
Unit
102,000.00
151 Gate/ball valve 1/2"
Unit
84,000.00
152 Check valve 6"
Unit
2,100,000.00
153 Check valve 5"
Unit
0.00
154 Check valve 4"
Unit
0.00
155 Check valve 3"
Unit
1,500,000.00
156 Check valve 2.5"
Unit
0.00
157 Check valve 2"
Unit
420,000.00
158 Check valve 1.5"
Unit
330,000.00
159 Check valve 1"
Unit
0.00
160 Check valve 3/4"
Unit
78,000.00
161 Check valve 1/2"
Unit
60,000.00
m
m
m
m
m
7,800.00
3,000.00
5,400.00
8,400.00
24,000.00
6 Upah pas. batu merah
m2
7,200.00
7 Upah pas. bataco
m2
5,400.00
8 Upah plesteran
m2
4,800.00
9 Upah acian
10 Upah cor beton
11 Upah besi beton
m2
m
kg
2,400.00
60,000.00
600.00
12 Upah bekisting
13 Upah pek. kap non ekspose
m2
m
12,000.00
540,000.00
14 Upah pek. Kayu
m1
4,800.00
15 Upah pek. usuk ekspose
m2
9,600.00
16 Upah pas. Teakblock
m2
3,000.00
17 Upah pas. skirting
m2
4,200.00
B. UPAH KERJA
1
2
3
4
5
Upah
Upah
Upah
Upah
Upah
Galian tanah
pemadatan
urugan kembali
urugan pasir
pas. batu kali
18 Upah pas. penutup plafond
m1
4,200.00
19 Upah pek. dedeleg
m1
4,800.00
20 Upah pas. list plafond
m1
3,600.00
21 Upah pas. rk. plafond gypsum
m2
6,000.00
22 Upah pas. lantai marmer
m2
12,000.00
23 Upah pas. plafond triplek
m2
10,800.00
24 Upah pas. lantai keramik
m2
4,800.00
25 Upah pas. Dinding keramik
m2
12,000.00
26 Upah Polished
m2
18,000.00
27 Upah pas. plint keramik

28 Upah sebar readymix
m1
m
3,600.00
30,000.00
29 Upah pas. lambresering
m2
9,000.00
30 Upah pas. Genteng
m2
6,000.00

Cost-Plant Amankila Nop 01

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Cost-Plant Amankila Nop 01

Uploaded by

Copyright:

Available Formats

FINAL SUMMARY BILL OF QUANTITY

4.00 BILL NO. 1 PRELIMINARIES Rp.

5.00 BILL NO. 2 RECEPTIONIST Rp.

6.00 BILL NO. 3 GYMNASIUM Rp.

7.00 BILL NO. 4 SPA Rp.

8.00 BILL NO. 5 SHOP Rp.

9.00 BILL NO. 6 TREATMENT PAVILLION Rp.

10.00 BILL NO. 7 MANAGER'S RESIDENCE Rp.

11.00 BILL NO. 8 CHEF'S RESIDENCE Rp.

12.00 BILL NO. 9 BUILDING STRUCTURE Rp.

13.00 BILL NO. 10 TENNIS COURT Rp.

14.00 BILL NO. 11 ROAD WAY Rp.

15.00 BILL NO. 12 LANDSCAPE Rp.

16.00 BILL NO. 13 MAIN M/E/P Rp.

TOTAL SUMMARY Rp.

PT. NUSANTARA ISLAND RESORT

AMANKILA STAGE 2 PROJECT

AREA : 4.00 BILL NO. 1 PRELIMINARY

4.1.0 CONDITIONS OF TENDERING

PT. NUSANTARA ISLAND RESORT

4.00 BILL NO. 1 - 2

AMANKILA STAGE 2 PROJECT

AREA : 4.00 BILL NO. 1 PRELIMINARY

4.4.0 GENERAL MATTERS

PT. NUSANTARA ISLAND RESORT

4.00 BILL NO. 1 - 3

AMANKILA STAGE 2 PROJECT

AREA : 4.00 BILL NO. 1 PRELIMINARY

4.5.0 TEMPORARY WORKS

4.6.0 PREAMBLES FOR ALL TRADES

PT. NUSANTARA ISLAND RESORT

4.00 BILL NO. 1 - 4

AMANKILA STAGE 2 PROJECT

AREA : 4.00 BILL NO. 1 PRELIMINARY

4.00 BILL NO. 1 PRELIMINARY

PT. NUSANTARA ISLAND RESORT

4.00 BILL NO. 1 - 5

AMANKILA STAGE 2 PROJECT

: 5.00 BILL NO. 2 RECEPTIONIST

SOIL AND SANDS

2 Ditto to foot foundation

3 Ditto to river stone strip foundation

4 Compacted sand bed 5 cm to river stone strip foundation

5 Ditto to under concrete slab Reception Ground floor

6 Polyethelane sheet damp proof 0.5 mm bed to concrete M2

7 Anti termite to soil equal to Lentrex 400 EC on building M2

2 Ditto to Sloof beam as indicated in drawing and M3

PT. NUSANTARA ISLAND RESORT

5.00 BILL NO. 2 - 6

AMANKILA STAGE 2 PROJECT

: 5.00 BILL NO. 2 RECEPTIONIST

6 Pour concrete K175, 8 Cm thickness c/ with reinforcement M3

7 Water proofing coating c/w wire mesh and sloping plaster M2

5 Ditto to concrete slab 1 st floor

8 Ditto to Lotus Pond

9 Cementitius water proofing with 2 M hight to Toilet wall

2 Half brick masonry to with mortar 1pc: 4 sand to wall

3 One brick masonry to with mortar 1pc: 4 sand to wall

2 Ditto to Ground floor wall inside

3 Plaster 1pc: 5 sand as indicated in drawing to 1 st floor M2

PT. NUSANTARA ISLAND RESORT

5.00 BILL NO. 2 - 7

AMANKILA STAGE 2 PROJECT

: 5.00 BILL NO. 2 RECEPTIONIST