Embed Size (px)
Citation preview
BALI UTAMA KARYAJL. Gunung Andakasa, Gg. Pucuk Arjuna D/1. Phone/fax :+ 62 361 8571558/ + 62 361 410113
e-mail : [email protected]
www.designbali.com
www.baliutamaproperty.com
PROJECT QUOTATION
PROJECT : SUDIMARA PRIVATE HOUSE
CLIENT : IBU DETI
DATE : DECEMBER 16TH, 2011
A PRELIMENARY WORK1 PRELIMENARY WORKS 19.500.000
SUB TOTAL 19.500.000
B BUILDING 1 - DINNING & LIVINGROOM1 SUBSTRUCTURE 37.689.575 2 BUILDING STRUCTURE AND FINISHING 221.902.860 3 DOOR & WINDOW INCLUDING INSTALLATION OF HARDWARE 53.078.800 4 PLUMBING 9.570.000 5 SANITARY WARE 6.130.000 6 ELECTRICAL INSTALLATION COMPLETE FITTING 15.135.000
SUB TOTAL 343.506.235
C BUILDING 2 - BEDROOM1 SUBSTRUCTURE 35.092.333 2 BUILDING STRUCTURE AND FINISHING 172.156.063 3 DOOR & WINDOW INCLUDING INSTALLATION OF HARDWARE 43.886.400 4 PLUMBING 14.700.000 5 SANITARY WARE 18.200.000 6 ELECTRICAL INSTALLATION COMPLETE FITTING 13.770.000
SUB TOTAL FOR 1 UNIT BUILDING 297.804.796 SUB TOTAL FOR 2 UNIT BUILDING 595.609.592
D BUILDING 3 - MASTER BEDROOM1 SUBSTRUCTURE 21.593.200 2 BUILDING STRUCTURE AND FINISHING 153.831.815 3 DOOR & WINDOW INCLUDING INSTALLATION OF HARDWARE 26.917.000 4 PLUMBING 10.858.000 5 SANITARY WARE 11.400.000 6 ELECTRICAL INSTALLATION COMPLETE FITTING 10.585.000
SUB TOTAL 235.185.015
F BUILDING 4 - MAIDROOM1 SUBSTRUCTURE 9.584.000 2 BUILDING STRUCTURE AND FINISHING 51.674.600 3 DOOR & WINDOW INCLUDING INSTALLATION OF HARDWARE 8.646.100 4 PLUMBING 5.800.000 5 SANITARY WARE 1.250.000 6 ELECTRICAL INSTALLATION COMPLETE FITTING 4.675.000
SUB TOTAL 81.629.700
G SWIMMING POOL1 SWIMMING POOL 220.444.780 2 POOL DECK 12.840.800 3 GASEBO 16.000.000
SUB TOTAL 249.285.580
NO DESCRIPTION TOTAL RATE TOTAL
H OTHER WORKS1 BOUNDARY WALL & PAVING BLOCK 200.492.500 2 ANGKUL ANGKUL & PARKING WALL 44.488.500 3 OTHER WORKS 72.000.000
SUB TOTAL 316.981.000
SUMMARY 1.841.697.122 FEE CONTRACTOR 8 % 147.335.770 TOTAL COST 1.989.032.891 ROUNDED 1.989.000.000
Note- Time fream contruction and finishing ( 9 months )- The quotatian doesn't include :
1 Building permit cost ( IMB ) 2 Supply telephon line from PT .TELKOM3 Water supply from PT. PDAM4 Power supply from PLN5 Garden & landscape 6 Builtin furniture (wardrobe, washbasin cabinet)7 For the all exchanged of schedule from the firs t plan.
A PRELIMENARY WORK
UNIT PRICE TOTAL PRICERp. Rp.
1 PRELIMENARY WORKS1 Preparation and site clearing LS 1,00 1.000.000 1.000.000
2 Lighting for work during construction month 9,00 500.000 4.500.000
3 Water for work during construction month 9,00 500.000 4.500.000
4 Material storage LS 1,00 2.500.000 2.500.000
5 Base camp for worker on site LS 1,00 2.500.000 2.500.000
6 Working permit (kipem) for labour month 9,00 500.000 4.500.000
19.500.000 SUMMARY
NO DESCRIPTION UNIT QTY
B BUILDING 1 - DINNING & LIVINGROOM
UNIT PRICE TOTAL PRICERp. Rp.
1 SUBSTRUCTURE1 Construction edge plank M1 52,00 25.000 1.300.000
2 Excavation for foundation M3 39,36 60.000 2.361.600
3 Fill back excavation M3 13,12 20.000 262.400
4 Fill in the floor level with soil M3 81,39 90.000 7.324.875
5 Compacted sand under foundation M3 3,94 200.000 787.200
6 Compacted sand under floor M3 4,79 200.000 957.500
7 Plastic membrane M2 95,75 10.000 957.500
8 Anti Termite Treatment M2 95,75 35.000 3.351.250
9 Riverstone foundation ( 1 Pc : 5 Ps ) M3 33,83 530.000 17.927.250
10 Loose foundation M2 9,84 250.000 2.460.000
37.689.575 2 BUILDING STRUCTURE AND FINISHINGa Supply & Install Concrete Frame
K 225. In situ reinforced Concrete1 Tie beam 15/15 (Sloof) M3 1,85 3.000.000 5.535.000
2 Structure beam 15/20 M3 1,85 3.500.000 6.457.500
3 Practical column 15/15 M3 1,58 3.000.000 4.725.000
4 Structure column 15/25 M3 0,42 3.500.000 1.470.000
5 Concrete roof M3 2,21 3.500.000 7.735.000
6 R. Concrete vanity counter 100 mm M3 0,18 3.500.000 630.000
b Supply And Install Floor Finishes -
1 Living & Dinningroom Granite tile 60x60 M2 66,55 350.000 23.292.500
2 Kitchen Granite tile 60x60 M2 16,00 350.000 5.600.000
3 Linnen & Loundry Granite tile 60x60 M2 7,20 350.000 2.520.000
4 Guest toilet Granite tile 60x60 M2 6,00 350.000 2.100.000
5 Dry area Paving block M2 20,00 125.000 2.500.000
c Supply And Install Wall Finishes -
1 Brick wall M2 184,50 85.000 15.682.500
2 Wall Plaster M2 369,00 22.000 8.118.000
3 Wall Cement coating M2 369,00 19.000 7.011.000
4 Wall finish paint Ex. Dulux M2 369,00 35.000 12.915.000
5 Guest toilet Granite tile M2 27,60 350.000 9.660.000
6 Limestone wall ornamen Lime stone M2 12,00 350.000 4.200.000
d Roof structure -
1 Timber roof structure Kamper (60/150) M3 2,85 12.000.000 34.200.000
2 Timber roof structure Kamper (80/150) M3 0,50 12.000.000 6.000.000
3 Timber Rafter M2 153,88 53.000 8.155.640
4 Exposed roof with teakwood M2 153,88 40.000 6.155.200
5 Facia board 25/190 Kamper 25/190 M1 43,20 90.000 3.888.000
6 Facia board 25/80 Kamper 25/80 M1 43,20 55.000 2.376.000
7 Alminium Foil M2 153,88 9.000 1.384.920
8 Tile roof M2 153,88 120.000 18.465.600
9 Roof peak M1 32,00 135.000 4.320.000
e Structure Roof Finished -
1 Timber roof structure Kamper (60/150) Polyurethane ex. Ultran P 03 M1 252,80 25.000 6.320.000
2 Timber roof structure Kamper (80/150) Polyurethane ex. Ultran P 03 M1 8,00 25.000 200.000
3 Timber Rafter Polyurethane ex. Ultran P 03 M2 153,88 40.000 6.155.200
4 Exposed roof with teakwood Polyurethane ex. Ultran P 03 M2 153,88 10.000 1.538.800
5 Facia board 25/190 Polyurethane ex. Ultran P 03 M1 43,20 30.000 1.296.000
6 Facia board 25/80 Polyurethane ex. Ultran P 03 M1 43,20 30.000 1.296.000
221.902.860 3 DOOR & WINDOW INCLUDING INSTALLATION OF HARDWAREa Door and Window
1 Door and window frame 60x 150 Kamper M1 113,40 110.000 12.474.000
2 Swing panel door D1 Unit 4,00 1.500.000 6.000.000
3 Double swing glass door Unit 1,00 2.000.000 2.000.000
4 Double sliding glass door SD2 Unit 3,00 3.500.000 10.500.000
5 Window W1 Unit 3,00 500.000 1.500.000
6 Window W4 Unit 2,00 1.500.000 3.000.000
b Polyurethane door & window ex. Ultran Politur P-01 -
1 Door and window frame ex. Ultran Politur P-01 Unit 113,40 25.000 2.835.000
2 Swing panel door D1 ex. Ultran Politur P-01 M2 14,08 60.000 844.800
3 Double swing glass door ex. Ultran Politur P-01 M1 11,60 25.000 290.000
4 Double sliding glass door SD2 ex. Ultran Politur P-01 M2 50,40 25.000 1.260.000
5 Window W1 ex. Ultran Politur P-01 M1 12,00 25.000 300.000
SUMMARY
SUMMARY
NO DESCRIPTION UNIT QTY
UNIT PRICE TOTAL PRICERp. Rp.
NO DESCRIPTION UNIT QTY
6 Window W4 ex. Ultran Politur P-01 M1 32,00 25.000 800.000
c Stell and Connector -
1 Window hinges 3 " Dekson set 11,00 100.000 1.100.000
2 Door hinges 4 " Dekson set 9,00 165.000 1.485.000
3 Door lock + handle Dekson set 5,00 450.000 2.250.000
4 Sliding door Handle Dekson Unit 3,00 175.000 525.000
5 Espagnole Dekson Unit 3,00 80.000 240.000
6 Door stoper Dekson Unit 5,00 145.000 725.000
7 Sliding door lock Dekson Unit 3,00 450.000 1.350.000
8 Sliding door rail D6 EX HENDERSON set 3,00 1.200.000 3.600.000
-
53.078.800 4 PLUMBINGa Cold water instalation
1 PVC pipe maspion 3/4" AW M1 20,00 30.000 600.000
2 PVC pipe maspion 1" AW M1 20,00 14.000 280.000
3 PVC pipe maspion 1/2 " AW M1 10,00 10.000 100.000
4 Fitting PVC Lot 1,00 1.000.000 1.000.000
b Sewage water instalation with PVC Maspion D -
1 PVC pipe maspion 6" M1 15,00 67.000 1.005.000
2 PVC pipe maspion 4" M1 15,00 48.000 720.000
3 PVC pipe maspion 3" M1 15,00 37.000 555.000
4 PVC pipe maspion 2" M1 15,00 22.000 330.000
5 PVC pipe maspion 1 1/ 2" M1 15,00 18.000 270.000
6 PVC pipe maspion 1 " M1 15,00 14.000 210.000
7 Fitting PVC Lot 1,00 1.000.000 1.000.000
8 Septick tank & Absorbtion Toilet Unit 1,00 3.500.000 3.500.000
9.570.000 5 SANITARY WARE1 Basin Antique stone basin UNIT 1,00 600.000 600.000
2 Basin faucet TX 116 LES UNIT 1,00 1.700.000 1.700.000
3 Monoblock Toilet TOTO CW 660 J UNIT 1,00 2.700.000 2.700.000
4 Floor drain UNIT 1,00 250.000 250.000
5 Paper Holder Toto S20 V2 UNIT 1,00 250.000 250.000
6 Towel Holder TX 113 A2 UNIT 1,00 400.000 400.000
7 Soap Holder Ceramic UNIT 1,00 230.000 230.000
6.130.000 6 ELECTRICAL INSTALLATION COMPLETE FITTING1 Cable NYY 4 x 6 mm Supreme M1 10,00 25.000 250.000
2 Cable NYY 4 x 16 mm Supreme M1 10,00 90.000 900.000
3 Indoor Lighting cable installation NYM 3X2,5 mm 2 + HUC 20 mm Unit 15,00 190.000 2.850.000
4 Outdoor Lighting cable installation NYM 3X2,5 mm 2 + HUC 20 mm Unit 5,00 210.000 1.050.000
5 Power AC installation NYM 3x2.5 mm2 Unit 2,00 190.000 380.000
6 Power socket installation NYM 3x2,5 mm2 Unit 10,00 190.000 1.900.000
7 Power ceiling fan installation NYM 3x2,5 mm2 Unit 2,00 190.000 380.000
8 Cable TV installation Coaxial 5C - 2V + HIC 20 mm Unit 3,00 190.000 570.000
9 Singel switch Clipsal Unit 3,00 85.000 255.000
10 Double switch Clipsal Unit 5,00 95.000 475.000
11 Electric plug Clipsal Unit 10,00 95.000 950.000
12 Electric plug AC Clipsal Unit 2,00 95.000 190.000
13 Electric plug TV Clipsal Unit 3,00 95.000 285.000
14 MDP MB Unit 1,00 2.000.000 2.000.000
15 Interior light Philips Unit 15,00 135.000 2.025.000
16 Outdoor lamp Philips Unit 5,00 135.000 675.000
15.135.000
SUMMARY
SUMMARY
SUMMARY
SUMMARY
C BUILDING 2 - BEDROOM
UNIT PRICE TOTAL PRICERp. Rp.
1 SUBSTRUCTURE1 Construction edge plank M1 45,00 25.000 1.125.000
2 Excavation for foundation M3 37,76 60.000 2.265.600
3 Fill back excavation M3 12,59 20.000 251.733
4 Fill in the floor level with soil M3 68,85 90.000 6.196.500
5 Compacted sand under foundation M3 3,77 200.000 754.000
6 Compacted sand under floor M3 6,48 200.000 1.296.000
7 Plastic membrane M2 81,00 10.000 810.000
8 Anti Termite Treatment M2 81,00 35.000 2.835.000
9 Riverstone foundation ( 1 Pc : 5 Ps ) M3 32,45 530.000 17.198.500
10 Loose foundation M3 9,44 250.000 2.360.000
35.092.333 2 BUILDING STRUCTURE AND FINISHINGa Supply & Install Concrete Frame
K 225. In situ reinforced Concrete1 Tie beam 15/15 (Sloof) M3 1,77 2.850.000 5.044.500
2 Structure beam 15/20 M3 2,21 3.425.000 7.577.813
3 Practical column 15/15 M3 1,10 2.850.000 3.135.000
4 Structure column 15/25 M3 0,53 3.425.000 1.815.250
5 R. Concrete vanity counter 100 mm M3 0,12 3.425.000 411.000
b Supply And Install Floor Finishes -
1 Bedroom Granite tile M2 48,00 350.000 16.800.000
2 Bathroom Granite tile M2 15,00 350.000 5.250.000
3 Terace Granite tile M2 18,00 350.000 6.300.000
4 Outdoor shower step 50 x 50 Palimanan stone steping Unit 10,00 100.000 1.000.000
c Supply And Install Wall Finishes -
1 Brick wall M2 177,00 85.000 15.045.000
2 Wall Plaster M2 354,00 22.000 7.788.000
3 Wall Cement coating M2 354,00 19.000 6.726.000
4 Wall finish paint Ex. Dulux M2 354,00 35.000 12.390.000
5 Bathroom wall Granite tile M2 66,00 350.000 23.100.000
6 Shower wall Palimanan stone M2 6,00 350.000 2.100.000
d Roof structure -
1 Structure with "axis truss" steel roofing system M2 89,00 195.000 17.355.000
2 Facia board 25/190 Kamper 25/190 M1 45,00 90.000 4.050.000
3 Facia board 25/80 Kamper 25/80 M1 45,00 55.000 2.475.000
4 Alminium Foil M2 89,00 9.000 801.000
5 Tile roof M2 89,00 120.000 10.680.000
6 Roof peak M1 30,00 135.000 4.050.000
e Structure Roof Finished -
1 Facia board 25/190 Polyurethane ex. Ultran P 03 M1 45,00 30.000 1.350.000
2 Facia board 25/80 Polyurethane ex. Ultran P 03 M1 45,00 30.000 1.350.000
f Supply and Install Ceiling Finish -
1 Ceiling Gipsum ceiling & metel furing M2 124,50 90.000 11.205.000
2 Celling finish paint Ex. Dulux M2 124,50 35.000 4.357.500
172.156.063 3 DOOR & WINDOW INCLUDING INSTALLATION OF HARDWAREa Door and Window
1 Door and window frame 60x 150 Kamper M1 87,40 110.000 9.614.000
2 Swing panel door D1 Unit 2,00 1.500.000 3.000.000
3 Double sliding glass door SD2 Unit 4,00 3.500.000 14.000.000
4 Window W1 Unit 4,00 500.000 2.000.000
b Polyurethane door & window ex. Ultran Politur P-01 -
1 Door and window frame ex. Ultran Politur P-01 Unit 87,40 25.000 2.185.000
2 Swing panel door D1 ex. Ultran Politur P-01 M2 7,04 60.000 422.400
3 Double sliding glass door SD2 ex. Ultran Politur P-01 M1 99,20 25.000 2.480.000
4 Window W1 ex. Ultran Politur P-01 M2 19,20 25.000 480.000
c Stell and Connector -
1 Window hinges 3 " Dekson set 4,00 100.000 400.000
2 Door hinges 4 " Dekson set 3,00 165.000 495.000
3 Door lock + handle Dekson set 2,00 450.000 900.000
4 Sliding door Handle Dekson Unit 4,00 175.000 700.000
5 Espagnole Dekson Unit 4,00 80.000 320.000
6 Door stoper Dekson Unit 2,00 145.000 290.000
7 Sliding door lock Dekson Unit 4,00 450.000 1.800.000
8 Sliding door rail D6 EX HENDERSON set 4,00 1.200.000 4.800.000
SUMMARY
SUMMARY
NO DESCRIPTION UNIT QTY
UNIT PRICE TOTAL PRICERp. Rp.
NO DESCRIPTION UNIT QTY
-
43.886.400 4 PLUMBINGa Cold water instalation
1 PVC pipe maspion 3/4" AW M1 20,00 30.000 600.000
2 PVC pipe maspion 1" AW M1 20,00 14.000 280.000
3 PVC pipe maspion 1/2 " AW M1 10,00 10.000 100.000
4 Fitting PVC Lot 1,00 1.000.000 1.000.000
b Hot water instalation -
1 Polypropylene Pipe 3/4" PN 20 M1 20,00 60.000 1.200.000
2 Polypropylene Pipe 1" PN 20 M1 20,00 70.000 1.400.000
3 Polypropylene Pipe 1/2" PN 20 M1 10,00 50.000 500.000
4 Fitting copper Lot 1,00 1.000.000 1.000.000
c Sewage water instalation with PVC Maspion D -
1 PVC pipe maspion 6" M1 20,00 67.000 1.340.000
2 PVC pipe maspion 4" M1 20,00 48.000 960.000
3 PVC pipe maspion 3" M1 20,00 37.000 740.000
4 PVC pipe maspion 2" M1 20,00 22.000 440.000
5 PVC pipe maspion 1 1/ 2" M1 20,00 18.000 360.000
6 PVC pipe maspion 1 " M1 20,00 14.000 280.000
7 Fitting PVC Lot 1,00 1.000.000 1.000.000
8 Septick tank & Absorbtion Toilet Unit 1,00 3.500.000 3.500.000
-
14.700.000 5 SANITARY WARE1 Basin Antique stone basin UNIT 2,00 600.000 1.200.000
2 Basin faucet TX 116 LES UNIT 2,00 1.700.000 3.400.000
3 Monoblock Toilet TOTO CW 660 J UNIT 2,00 2.700.000 5.400.000
4 Floor drain UNIT 2,00 250.000 500.000
5 Shower bidet Chrome THX 20 MCR UNIT 2,00 270.000 540.000
6 Paper Holder Toto S20 V2 UNIT 2,00 250.000 500.000
7 Head shower TOTO TX 438 SZ UNIT 2,00 1.200.000 2.400.000
8 Shower Faucet TX 405 SD UNIT 2,00 1.500.000 3.000.000
9 Towel Holder TX 113 A2 UNIT 2,00 400.000 800.000
10 Soap Holder Ceramic UNIT 2,00 230.000 460.000
-
18.200.000 6 ELECTRICAL INSTALLATION COMPLETE FITTING1 Cable NYY 4 x 6 mm Supreme M1 10,00 25.000 250.000
2 Cable NYY 4 x 16 mm Supreme M1 10,00 90.000 900.000
3 Indoor Lighting cable installation NYM 3X2,5 mm 2 + HUC 20 mm Unit 12,00 190.000 2.280.000
4 Outdoor Lighting cable installation NYM 3X2,5 mm 2 + HUC 20 mm Unit 5,00 210.000 1.050.000
5 Power heater cable installation NYM 3X2,5 mm 2 + HUC 20 mm Unit 1,00 190.000 190.000
6 Power AC installation NYM 3x2.5 mm2 Unit 2,00 190.000 380.000
7 Power socket installation NYM 3x2,5 mm2 Unit 10,00 190.000 1.900.000
8 Cable TV installation Coaxial 5C - 2V + HIC 20 mm Unit 2,00 190.000 380.000
9 Singel switch Clipsal Unit 4,00 85.000 340.000
10 Double switch Clipsal Unit 4,00 95.000 380.000
11 Electric plug Clipsal Unit 10,00 95.000 950.000
12 Electric plug AC Clipsal Unit 2,00 95.000 190.000
13 Electric plug Water Heater Clipsal Unit 1,00 95.000 95.000
14 Electric plug TV Clipsal Unit 2,00 95.000 190.000
15 MDP MB Unit 1,00 2.000.000 2.000.000
16 Interior light Philips Unit 12,00 135.000 1.620.000
17 Outdoor lamp Philips Unit 5,00 135.000 675.000
-
13.770.000
SUMMARY
SUMMARY
SUMMARY
SUMMARY
D BUILDING 3 - MASTER BEDROOM
UNIT PRICE TOTAL PRICERp. Rp.
1 SUBSTRUCTURE1 Construction edge plank M1 38,00 25.000 950.000
2 Excavation for foundation M3 21,12 60.000 1.267.200
3 Fill back excavation M3 7,04 20.000 140.800
4 Fill in the floor level with soil M3 61,20 90.000 5.508.000
5 Compacted sand under foundation M3 2,81 200.000 562.000
6 Compacted sand under floor M3 3,60 200.000 720.000
7 Plastic membrane M2 72,00 10.000 720.000
8 Anti Termite Treatment M2 72,00 35.000 2.520.000
9 Riverstone foundation ( 1 Pc : 5 Ps ) M3 15,84 530.000 8.395.200
10 Loose foundation M3 7,04 250.000 1.760.000
21.593.200 2 BUILDING STRUCTURE AND FINISHINGa Supply & Install Concrete Frame
K 225. In situ reinforced Concrete1 Tie beam 15/15 (Sloof) M3 1,32 2.850.000 3.762.000
2 Structure beam 15/20 M3 1,32 3.425.000 4.521.000
3 Practical column 15/15 M3 0,95 2.850.000 2.693.250
4 Concrete roof M3 1,23 3.425.000 4.195.625
5 R. Concrete vanity counter 100 mm M3 0,18 3.425.000 616.500
b Supply And Install Floor Finishes - -
1 Master Bedroom Granite tile M2 30,00 350.000 10.500.000
2 W.I.C Granite tile M2 16,00 350.000 5.600.000
3 Bathroom Granite tile M2 14,00 350.000 4.900.000
4 terace Granite tile M2 12,00 350.000 4.200.000
c Supply And Install Wall Finishes - -
1 Brick wall M2 132,00 85.000 11.220.000
2 Wall Plaster M2 264,00 22.000 5.808.000
3 Wall Cement coating M2 264,00 19.000 5.016.000
4 Wall finish paint Ex. Dulux M2 264,00 35.000 9.240.000
5 Bathroom wall Granite tile M2 45,00 350.000 15.750.000
6 Shower wall Palimanan stone M2 6,00 350.000 2.100.000
d Roof structure - -
1 Structure with "axis truss" steel roofing system M2 118,81 195.000 23.167.950
2 Facia board 25/190 Kamper 25/190 M1 38,00 90.000 3.420.000
3 Facia board 25/80 Kamper 25/80 M1 38,00 55.000 2.090.000
4 Alminium Foil M2 118,81 9.000 1.069.290
5 Tile roof M2 118,81 120.000 14.257.200
6 Roof peak M1 30,00 135.000 4.050.000
e Structure Roof Finished - -
1 Facia board 25/190 Polyurethane ex. Ultran P 03 M1 38,00 30.000 1.140.000
2 Facia board 25/80 Polyurethane ex. Ultran P 03 M1 38,00 30.000 1.140.000
f Supply and Install Ceiling Finish - -
1 Ceiling Gipsum ceiling & metel furing M2 107,00 90.000 9.630.000
2 Celling finish paint Ex. Dulux M2 107,00 35.000 3.745.000
153.831.815 3 DOOR & WINDOW INCLUDING INSTALLATION OF HARDWAREa Door and Window
1 Door and window frame 60x 150 Kamper M1 50,00 110.000 5.500.000
2 Double swing glass door Unit 2,00 2.000.000 4.000.000
3 Double sliding glass door SD2 Unit 2,00 3.500.000 7.000.000
4 Window W1 Unit 2,00 500.000 1.000.000
b Polyurethane door & window ex. Ultran Politur P-01 - -
1 Door and window frame ex. Ultran Politur P-01 M1 50,00 25.000 1.250.000
2 Double swing glass door ex. Ultran Politur P-01 M2 23,20 60.000 1.392.000
3 Double sliding glass door SD2 ex. Ultran Politur P-01 M2 33,60 25.000 840.000
4 Window W1 ex. Ultran Politur P-01 M1 9,60 25.000 240.000
c Stell and Connector - -
1 Window hinges 3 " Dekson set 2,00 100.000 200.000
2 Door hinges 4 " Dekson set 3,00 165.000 495.000
3 Door lock + handle Dekson set 2,00 450.000 900.000
4 Sliding door Handle Dekson Unit 2,00 175.000 350.000
5 Espagnole Dekson Unit 2,00 80.000 160.000
6 Door stoper Dekson Unit 2,00 145.000 290.000
7 Sliding door lock Dekson Unit 2,00 450.000 900.000
8 Sliding door rail D6 EX HENDERSON set 2,00 1.200.000 2.400.000
NO DESCRIPTION UNIT QTY
SUMMARY
SUMMARY
UNIT PRICE TOTAL PRICERp. Rp.
NO DESCRIPTION UNIT QTY
-
26.917.000 4 PLUMBINGa Cold water instalation
1 PVC pipe maspion 3/4" AW M1 10,00 30.000 300.000
2 PVC pipe maspion 1" AW M1 10,00 14.000 140.000
3 PVC pipe maspion 1/2 " AW M1 5,00 10.000 50.000
4 Fitting PVC Lot 1,00 1.000.000 1.000.000
b Hot water instalation - -
1 Polypropylene Pipe 3/4" PN 20 M1 10,00 60.000 600.000
2 Polypropylene Pipe 1" PN 20 M1 10,00 70.000 700.000
3 Polypropylene Pipe 1/2" PN 20 M1 5,00 50.000 250.000
4 Fitting copper Lot 1,00 1.000.000 1.000.000
c Sewage water instalation with PVC Maspion D - -
1 PVC pipe maspion 6" M1 12,00 67.000 804.000
2 PVC pipe maspion 4" M1 12,00 48.000 576.000
3 PVC pipe maspion 3" M1 10,00 37.000 370.000
4 PVC pipe maspion 2" M1 10,00 22.000 220.000
5 PVC pipe maspion 1 1/ 2" M1 10,00 18.000 180.000
6 PVC pipe maspion 1 " M1 12,00 14.000 168.000
7 Fitting PVC Lot 1,00 1.000.000 1.000.000
8 Septick tank & Absorbtion Toilet Unit 1,00 3.500.000 3.500.000
-
10.858.000 5 SANITARY WARE1 Basin Antique stone basin UNIT 2,00 600.000 1.200.000
2 Basin faucet TX 116 LES UNIT 2,00 1.700.000 3.400.000
3 Monoblock Toilet TOTO CW 660 J UNIT 1,00 2.700.000 2.700.000
4 Floor drain UNIT 1,00 250.000 250.000
5 Shower bidet Chrome THX 20 MCR UNIT 1,00 270.000 270.000
6 Paper Holder Toto S20 V2 UNIT 1,00 250.000 250.000
7 Head shower TOTO TX 438 SZ UNIT 1,00 1.200.000 1.200.000
8 Shower Faucet TX 405 SD UNIT 1,00 1.500.000 1.500.000
9 Towel Holder TX 113 A2 UNIT 1,00 400.000 400.000
10 Soap Holder Ceramic UNIT 1,00 230.000 230.000
-
11.400.000 6 ELECTRICAL INSTALLATION COMPLETE FITTING1 Cable NYY 4 x 6 mm Supreme M1 8,00 25.000 200.000
2 Cable NYY 4 x 16 mm Supreme M1 8,00 90.000 720.000
3 Indoor Lighting cable installation NYM 3X2,5 mm 2 + HUC 20 mm Unit 8,00 190.000 1.520.000
4 Outdoor Lighting cable installation NYM 3X2,5 mm 2 + HUC 20 mm Unit 4,00 210.000 840.000
5 Power heater cable installation NYM 3X2,5 mm 2 + HUC 20 mm Unit 1,00 190.000 190.000
6 Power AC installation NYM 3x2.5 mm2 Unit 1,00 190.000 190.000
7 Power socket installation NYM 3x2,5 mm2 Unit 10,00 190.000 1.900.000
8 Cable TV installation Coaxial 5C - 2V + HIC 20 mm Unit 1,00 190.000 190.000
9 Singel switch Clipsal Unit 2,00 85.000 170.000
10 Double switch Clipsal Unit 2,00 95.000 190.000
11 Electric plug Clipsal Unit 6,00 95.000 570.000
12 Electric plug AC Clipsal Unit 1,00 95.000 95.000
13 Electric plug Water Heater Clipsal Unit 1,00 95.000 95.000
14 Electric plug TV Clipsal Unit 1,00 95.000 95.000
15 MDP MB Unit 1,00 2.000.000 2.000.000
16 Interior light Philips Unit 8,00 135.000 1.080.000
17 Outdoor lamp Philips Unit 4,00 135.000 540.000
10.585.000
SUMMARY
SUMMARY
SUMMARY
SUMMARY
F BUILDING 4 - MAIDROOM
UNIT PRICE TOTAL PRICERp. Rp.
1 SUBSTRUCTURE1 Construction edge plank M1 23,40 25.000 585.000
2 Excavation for foundation M3 11,09 60.000 665.280
3 Fill back excavation M3 3,70 20.000 73.920
4 Fill in the floor level with soil M3 18,20 90.000 1.638.000
5 Compacted sand under foundation M3 1,47 200.000 294.000
6 Compacted sand under floor M3 0,91 200.000 182.000
7 Plastic membrane M2 18,20 10.000 182.000
8 Anti Termite Treatment M2 18,20 35.000 637.000
9 Riverstone foundation ( 1 Pc : 5 Ps ) M3 8,31 530.000 4.404.300
10 Loose foundation M3 3,69 250.000 922.500
9.584.000 2 BUILDING STRUCTURE AND FINISHINGa Supply & Install Concrete Frame
K 225. In situ reinforced Concrete1 Tie beam 15/15 (Sloof) M3 0,69 2.850.000 1.966.500
2 Structure beam 15/20 M3 0,69 2.850.000 1.966.500
3 Practical column 15/15 M3 0,57 2.850.000 1.624.500
b Supply And Install Floor Finishes - -
1 Maidroom Ceramic tile M2 10,50 150.000 1.575.000
2 Toilet Ceramic tile M2 3,74 150.000 561.000
3 Kitchen & pantry Ceramic tile M2 3,96 150.000 594.000
c Supply And Install Wall Finishes - -
1 Brick wall M2 69,30 85.000 5.890.500
2 Wall Plaster M2 138,60 22.000 3.049.200
3 Wall Cement coating M2 138,60 19.000 2.633.400
4 Wall finish paint Ex. Dulux M2 138,60 35.000 4.851.000
5 Bathroom wall Ceramic tile M2 14,80 150.000 2.220.000
d Roof structure - -
1 Structure with "axis truss" steel roofing system M2 39,00 195.000 7.605.000
2 Facia board 25/190 Kamper 25/190 M1 25,40 90.000 2.286.000
3 Facia board 25/80 Kamper 25/80 M1 25,40 55.000 1.397.000
4 Alminium Foil M2 39,00 9.000 351.000
5 Tile roof M2 39,00 120.000 4.680.000
6 Roof peak M1 15,00 135.000 2.025.000
e Structure Roof Finished - -
1 Facia board 25/190 Polyurethane ex. Ultran P 03 M1 25,40 30.000 762.000
2 Facia board 25/80 Polyurethane ex. Ultran P 03 M1 25,40 30.000 762.000
f Supply and Install Ceiling Finish - -
1 Ceiling Gipsum ceiling & metel furing M2 39,00 90.000 3.510.000
2 Celling finish paint Ex. Dulux M2 39,00 35.000 1.365.000
51.674.600 3 DOOR & WINDOW INCLUDING INSTALLATION OF HARDWAREa Door and Window
1 Door and window frame 60x 150 Kamper M1 26,50 110.000 2.915.000
2 Swing double teak wood door D2 Unit 3,00 400.000 1.200.000
3 Window W1 Unit 2,00 300.000 600.000
b Polyurethane door & window ex. Ultran Politur P-01 - -
1 Door and window frame ex. Ultran Politur P-01 Unit 26,50 25.000 662.500
2 Swing double teak wood door D2 ex. Ultran Politur P-01 M2 10,56 60.000 633.600
3 Window W1 ex. Ultran Politur P-01 M2 10,40 25.000 260.000
c Stell and Connector - -
1 Window hinges 3 " set 2,00 100.000 200.000
2 Door hinges 4 " set 5,00 165.000 825.000
3 Door lock + handle set 3,00 450.000 1.350.000
-
8.646.100 4 PLUMBINGa Cold water instalation
1 PVC pipe maspion 3/4" AW M1 5,00 30.000 150.000
2 PVC pipe maspion 1" AW M1 5,00 14.000 70.000
3 PVC pipe maspion 1/2 " AW M1 5,00 10.000 50.000
4 Fitting PVC Lot 1,00 500.000 500.000
b Sewage water instalation with PVC Maspion D - -
1 PVC pipe maspion 6" M1 5,00 67.000 335.000
2 PVC pipe maspion 4" M1 5,00 48.000 240.000
NO DESCRIPTION UNIT QTY
SUMMARY
SUMMARY
SUMMARY
UNIT PRICE TOTAL PRICERp. Rp.
NO DESCRIPTION UNIT QTY
3 PVC pipe maspion 3" M1 5,00 37.000 185.000
4 PVC pipe maspion 2" M1 5,00 22.000 110.000
5 PVC pipe maspion 1 1/ 2" M1 5,00 18.000 90.000
6 PVC pipe maspion 1 " M1 5,00 14.000 70.000
7 Fitting PVC Lot 1,00 500.000 500.000
8 Septick tank & Absorbtion Toilet Unit 1,00 3.500.000 3.500.000
5.800.000 5 SANITARY WARE
1 Monoblock Set 1,00 1.000.000 1.000.000
2 Floor drain Set 1,00 250.000 250.000
3 Shower UNIT 1,00 1.000.000 1.000.000
4 Shower bidet UNIT 1,00 270.000 270.000
5 Kitchen zink & faucet UNIT 1,00 700.000 700.000
1.250.000 6 ELECTRICAL INSTALLATION COMPLETE FITTING1 Cable NYY 4 x 6 mm Supreme M1 3,00 25.000 75.000
2 Cable NYY 4 x 16 mm Supreme M1 3,00 90.000 270.000
3 Indoor Lighting cable installation NYM 3X2,5 mm 2 + HUC 20 mm Unit 3,00 190.000 570.000
4 Outdoor Lighting cable installation NYM 3X2,5 mm 2 + HUC 20 mm Unit 3,00 210.000 630.000
5 Power socket installation NYM 3x2,5 mm2 Unit 3,00 190.000 570.000
6 Cable TV installation Coaxial 5C - 2V + HIC 20 mm Unit 1,00 190.000 190.000
7 Singel switch Clipsal Unit 1,00 85.000 85.000
8 Double switch Clipsal Unit 1,00 95.000 95.000
9 Electric plug Clipsal Unit 3,00 95.000 285.000
10 Electric plug TV Clipsal Unit 1,00 95.000 95.000
11 MDP MB Unit 1,00 1.000.000 1.000.000
12 Interior light Philips Unit 3,00 135.000 405.000
13 Outdoor lamp Philips Unit 3,00 135.000 405.000
4.675.000
SUMMARY
SUMMARY
SUMMARY
G SWIMMING POOL
UNIT PRICE TOTAL PRICE
Rp. Rp.
1 SWIMMING POOL
a Pool Structure & Finishing
1 Construction edge plank M1 42,00 25.000 1.050.000
2 Excavation Soil M3 134,06 60.000 8.043.600
3 5cm concrete sub floor M3 3,53 600.000 2.118.000
4 Batako M2 65,52 56.000 3.669.120
5 Reinforced Concrete for structural M3 20,40 3.700.000 75.480.000
6 Waterproofing M2 136,08 35.000 4.762.800
7 Plastering M2 136,08 22.000 2.993.760
8 Green stone inside pool M2 136,08 250.000 34.020.000
9 Top border White stone border (40 x40 x 5 cm) M1 41,20 180.000 7.416.000
b Pump Room & Balancing -
1 Excavation M3 12,00 60.000 720.000
2 Lean concrete M3 4,00 600.000 2.400.000
3 15 cm of Concrete shell M3 6,90 3.700.000 25.530.000
4 Water proofing M2 40,00 35.000 1.400.000
5 Plastering M2 40,00 22.000 880.000
c MEP Pool -
1 Pool Pump 2HP Hayward Unit 1,00 8.754.750 8.754.750
2 Sand Filter L310 Hayward Unit 1,00 9.942.750 9.942.750
3 Wall Inlet Unit 6,00 117.000 702.000
4 VAC Fitting Unit 2,00 117.000 234.000
5 Steinless Pool Lamp Halogen Unit 2,00 1.350.000 2.700.000
6 Trafo 100W/12V Unit 2,00 810.000 1.620.000
7 Ball Valve 2" Astral Unit 8,00 594.000 4.752.000
8 Water Mur 2" Astral Unit 6,00 216.000 1.296.000
9 Foot Valve 2" Astral Unit 1,00 621.000 621.000
10 Pool Brush Unit 1,00 243.000 243.000
11 Alque Brush Unit 1,00 288.000 288.000
12 Leaf Skimer Unit 1,00 216.000 216.000
13 Vac Head 193 Unit 1,00 648.000 648.000
14 Vac Hole 15 m Unit 1,00 1.323.000 1.323.000
15 Telescopic handle 6-12 Unit 1,00 675.000 675.000
16 Test Kit Unit 1,00 36.000 36.000
17 Pipe PVC AW 2" Pcs 5,00 117.000 585.000
18 Knee PVC AW 2" Pcs 30,00 22.000 660.000
19 Tee PVC AW 2" Pcs 5,00 30.600 153.000
20 Japan Glue Pcs 2,00 126.000 252.000
21 Pipe Assesorise Unit 1,00 1.620.000 1.620.000
22 Elictrical Panel Box Unit 1,00 3.240.000 3.240.000
23 NYYHY Cable 2 x 1,5 mm Rol 3,00 1.400.000 4.200.000
24 Submersible Pump Unit 1,00 2.700.000 2.700.000
25 Water Treatment for 1 month Unit 1,00 2.500.000 2.500.000
220.444.780
2 POOL DECK
1 Excavation Soil M3 6,00 60.000 360.000
2 Riverstone foundation ( 1 Pc : 5 Ps ) M3 2,32 530.000 1.229.600
3 Compacted sand M2 1,92 200.000 384.000
4 Plastic sheet M2 38,40 10.000 384.000
5 Concrete slab M3 1,92 800.000 1.536.000
6 Concrete base pool deck M3 3,07 600.000 1.843.200
7 Pooldeck - Palimanan M2 38,40 185.000 7.104.000
12.840.800
3 GASEBO
1 Gasebo using coconut wood 1,8m x 1,8m Unit 1,00 16.000.000 16.000.000
16.000.000 SUMMARY
SUMMARY
SUMMARY
NO DESCRIPTION UNIT QTY
70,6 3.122.447
H OTHER WORKS
UNIT PRICE TOTAL PRICE
Rp. Rp.
1 BOUNDARY WALL & PAVING BLOCK -
1 Excavation for foundation M3 118,00 60.000 7.080.000
2 Fill back excavation M3 39,00 20.000 780.000
3 Compacted sand under foundation M3 10,50 200.000 2.100.000
4 Riverstone foundation ( 1 Pc : 5 Ps ) M3 88,00 530.000 46.640.000
5 Loose foundation M3 50,50 250.000 12.625.000
6 R. Concrete tie beam structural M3 6,30 2.850.000 17.955.000
7 R. Concrete column stiffeners M3 3,15 2.850.000 8.977.500
8 R. Concrete beam structural M3 6,30 2.850.000 17.955.000
9 Bataco wall (h = 2 m) M2 420,00 70.000 29.400.000
10 Wall Plaster M2 840,00 22.000 18.480.000
11 Natural paint taro texture M2 420,00 25.000 10.500.000
12 Door garase bangkirai unit 1,00 7.000.000 7.000.000
13 Paving block at entrance & parking m2 210,00 100.000 21.000.000
SUMMARY 200.492.500
2 ANGKUL ANGKUL & PARKING WALL
1 Excavation for foundation M3 15,50 60.000 930.000
2 Fill back excavation M3 12,50 20.000 250.000
3 Compacted sand under foundation M3 0,95 200.000 190.000
4 Riverstone foundation ( 1 Pc : 5 Ps ) M3 13,50 530.000 7.155.000
5 Loose foundation M3 5,80 250.000 1.450.000
6 R. Concrete tie beam structural M3 0,85 2.850.000 2.422.500
7 R. Concrete column stiffeners M3 0,45 2.850.000 1.282.500
8 R. Concrete beam structural M3 0,85 2.850.000 2.422.500
9 Bataco wall (h = 2 m) M2 54,00 70.000 3.780.000
10 Wall Plaster M2 98,00 22.000 2.156.000
11 Natural paint taro texture M2 98,00 25.000 2.450.000
12 Angkul-angkul LS 1,00 15.000.000 15.000.000
13 Gate access LS 2,00 2.500.000 5.000.000
SUMMARY 44.488.500
3 OTHER WORKS -
1 Carport Polycarbonat roof LS 1,00 25.000.000 25.000.000
2 Security post LS 1,00 9.000.000 9.000.000
3 Pond 1 LS 1,00 19.000.000 19.000.000
4 Pond 2 LS 1,00 4.000.000 4.000.000
5 Pathway Fable wash/unpolish terrazo Unit 100,00 150.000 15.000.000
SUMMARY 72.000.000
NO DESCRIPTION UNIT QTY
