RECAPITULATION

Project name : Duplex Villa Pererenan

Location : Pererenan, Badung, Bali
Year : 2023
JUMLAH
NO Description
( Rp )

1 PRELIMINARIES
PRELIMINARIES 42.106.640

2 VILLA BUILDING WORK

A VILLA BUILDING 1 WORK
A. STRUCTURE WORK 871.254.705
B. ARCHITECTURE WORK 684.421.878
C. OTHER WORK 65.098.170
B VILLA BUILDING 2 WORK
A. STRUCTURE WORK 657.423.817
B. ARCHITECTURE WORK 407.560.662
C. OTHER WORK 36.539.375

3 MECHANICAL ELECTRICAL PLUMBING (MEP WORKS)

MECHANICAL ELECTRICAL PLUMBING (MEP WORKS) VILLA 1 506.952.622
MECHANICAL ELECTRICAL PLUMBING (MEP WORKS) VILLA 2 393.621.775

4 POOL
POOL VILLA 1 270.052.893
POOL VILLA 2 272.556.694

5 SANITARY WORKS
SANITARY WORKS VILLA 1 125.262.482
SANITARY WORKS VILLA 2 86.284.958

6 OUT DOOR WORK 404.466.532

TOTAL 4.823.603.203
ROUNDED 4.823.603.000

Exclude in this Bill of Quantity :

1. Curtain
2. PDAM
3. PLN
4. Furniture
5. Landscape
6. Building Permit
 Bill Of Quantity
Project name : Duplex Villa Pererenan
Owner : Mr. Dean Kuchel
Location : Pererenan, Badung, Bali
Year : 2023
UNIT PRICE TOTAL PRICE
NO Description QTY UNIT
( Rp ) ( Rp )
I. PRELIMINARIES
A PRASARANA DAN PENUNJANG
1 Bouwplank 250,00 m' 75.823 18.955.640
2 Cleaning area 500,00 m2 16.302 8.151.000
3 Storage and temporary worker house 2,00 lot 7.500.000 15.000.000

TOTAL 42.106.640
 Bill Of Quantity
Project name : Duplex Villa Pererenan
Owner : Mr. Dean Kuchel
Location : Pererenan, Badung, Bali
Year : 2023
Area : Struktur Villa 1

UNIT PRICE TOTAL PRICE

NO Description QTY SAT
( Rp ) ( Rp )

I. EXCAVATION WORK AND FOUNDATION

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

II. STRUCTURE WORK

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

Sub total Work. II.1 481.207.222

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

II.2 FIRST FLOOR

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

Sub total Work. II.2 165.292.330

II.3 ROOF FLOOR

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

II.4 ROOF TOP FLOOR

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

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

III.2 ROOF WORK

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

III.3 CEILING WORK

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

III.4 WORK DOOR AND WINDOWS ‐

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

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

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

3 D3 ( Bedroom 1 ) 1,00 Unit

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

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

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

5 D5 ( Access ) 1,00 Unit

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

6 W1 A ( Stornge ) 1,00 Unit

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

8 W2 ( Kitchen ) 1,00 Unit

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

9 W3 ( Bathroom 1 ) 2,00 Unit

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

10 W4 ( Bathroom 1 ) 1,00 Unit

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

11 W5 ( Bedroom 1 ) 1,00 Unit

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

12 W6 ( Office ) 1,00 Unit

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

13 Glass Shower 1,00 Unit

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

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

2 D6 ( Bedroom 2 ) 1,00 Unit

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

3 D7 ( Bedroom 2 ) 1,00 Unit

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

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

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

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

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

7 W9 ( Bedroom 2 ) 1,00 Unit

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

8 W10 ( Stairs ) 2,00 Unit

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

9 Door Glass Shower 2,00 Unit

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

Sub total work. III.4 297.147.598

III.5 FINISHING FLOOR AND WALL

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

III.6 FAÇADE WORK

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

III.7 OTHER WORK

1 Raililing Glass Stairs 9,00 m' 1.595.000 14.355.000
2 Raililing Glass Balcony 10,32 m' 1.595.000 16.457.210
3 Railing Roof Top 40,00 m' 350.000 14.000.000
4 Cover AC box 2,00 unit 250.000 500.000
5 Groove and corner ground floor 486,50 m' 25.500 12.405.750
6 Groove and corner first floor 289,42 m' 25.500 7.380.210
Sub total work III.7 65.098.170
TOTAL 1.620.774.753
ARROUNDED
 Bill Of Quantity
Project name : Duplex Villa Pererenan
Owner : Mr. Dean Kuchel
Location : Pererenan, Badung, Bali
Year : 2023
Area : Struktur Villa 2

UNIT PRICE TOTAL PRICE

NO Description QTY SAT
( Rp ) ( Rp )

I. EXCAVATION WORK AND FOUNDATION

1 Excavation work for continuous foundation on normal soi 33,15 m3 72.215 2.394.190
2 Excavation work for pedestal on normal soil 2,16 m3 72.215 156.201
3 Excavation soil bore pile foundation 53,16 m3 105.677 5.617.895
4 Sandfill thk. 5 cm below stone masonry 2,55 m3 181.478 462.820
5 Sandfill thk. 10 cm below pile cap 0,70 m3 181.478 127.516
6 Sandfill thk. 5 cm below floor plate ground 4,08 m3 181.478 740.884
7 Lean concrete thk. 5 cm for pile cap/foot plat foundation 2,86 m3 843.266 2.411.740
8 Lean concrete thk. 5 cm for floor plate ground 4,13 m3 843.266 3.479.525
9 Aan stamping 7,65 m3 473.459 3.622.358
10 Stone foundation 31,88 m3 891.733 28.428.435
11 Backfiiling to make up building floor level ( H =50 cm ) 40,83 m3 105.820 4.320.102
12 Backfiil stone foundation 11,05 m3 52.910 584.720
13 Termite 78,53 m2 25.000 1.963.125
Sub total Pek. I 54.309.511

II. STRUCTURE WORK

II.1 GROUND FLOOR
1 Fondation Bore Pile
‐ Boring soil 48,00 m' 474.870 22.793.760
‐ Formwork m2
‐ Rebar 6 D13 450,09 kg 16.852 7.584.940
‐ Rebar Ǿ8 ‐ 150 281,81 kg 16.852 4.749.040
‐ Concrete K ‐250 5,85 m3 1.143.571 6.689.686
‐ Cutting head bore pile 16,00 point 500.000 8.000.000
2 Foot plate / Pile Cap 1
‐ Formwork 14,00 m2 176.345 2.468.836
‐ Rebar D13 (upper side) 200,74 kg 16.852 3.382.790
‐ Rebar D13 (lower side) 200,74 kg 16.852 3.382.790
‐ Concrete K ‐250 2,45 m3 1.143.571 2.801.750
3 Foot plate / Pile Cap 2
‐ Formwork 8,39 m2 176.345 1.478.656
‐ Rebar D16 (upper side) 75,76 kg 16.852 1.276.624
‐ Rebar D13 (upper side) 19,38 kg 16.852 326.574
‐ Rebar D16 (lower side) 105,11 kg 16.852 1.771.315
‐ Concrete K ‐250 1,98 m3 1.143.571 2.263.413
4 Sloof S2 (20x40)
‐ Formwork 5,48 m2 187.497 1.027.485
‐ Rebar D13 52,53 kg 16.852 885.191
‐ Rebar Ø10 24,13 kg 16.852 406.663
‐ Concrete K ‐250 0,44 m3 1.143.571 501.342
5 Sloof S3 (20x35)
‐ Formwork 9,43 m2 187.497 1.768.474
‐ Rebar D13 100,45 kg 16.852 1.692.846
‐ Rebar Ø10 42,46 kg 16.852 715.489
‐ Concrete K ‐250 0,73 m3 1.143.571 838.924
6 Sloof S4 (20x30)
‐ Formwork 4,00 m2 187.497 749.989
‐ Rebar D13 47,93 kg 16.852 807.656
‐ Rebar Ø10 18,50 kg 16.852 311.676
‐ Concrete K ‐250 0,30 m3 1.143.571 343.071
 UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )
7 Sloof S5 (20x30)
‐ Formwork 20,02 m2 187.497 3.752.944
‐ Rebar D13 179,87 kg 16.852 3.031.132
‐ Rebar Ø10 92,55 kg 16.852 1.559.625
‐ Concrete K ‐250 1,50 m3 1.143.571 1.716.729
8 Sloof S6 (20x30)
‐ Formwork 15,20 m2 187.497 2.849.957
‐ Rebar D13 91,06 kg 16.852 1.534.546
‐ Rebar Ø10 70,28 kg 16.852 1.184.368
‐ Concrete K ‐250 1,14 m3 1.143.571 1.303.671
9 Sloof S7 (15x25)
‐ Formwork 41,98 m2 187.497 7.870.204
‐ Rebar D10 183,13 kg 16.852 3.086.153
‐ Rebar Ø8 123,76 kg 16.852 2.085.549
‐ Concrete K ‐250 2,42 m3 1.143.571 2.769.315
10 Concrete Floor
‐ Wiremesh M6 1 layer 94,90 m2 44.374 4.211.266
‐ Concrete thk = 80 mm 7,59 m3 1.143.571 8.682.336
11 Column K1 (15x40)
‐ Formwork 6,71 m2 394.607 2.647.810
‐ Rebar D16 96,27 kg 16.852 1.622.376
‐ Rebar Ø10 28,83 kg 16.852 485.868
‐ Concrete K ‐250 0,37 m3 1.143.571 418.547
12 Column K2 (15x40)
‐ Formwork 53,68 m2 394.607 21.182.478
‐ Rebar D13 610,13 kg 16.852 10.281.844
‐ Rebar Ø10 230,66 kg 16.852 3.886.973
‐ Concrete K ‐250 2,93 m3 1.143.571 3.350.664
12 Column K2A (15x40)
‐ Formwork 1,20 m2 394.607 473.528
‐ Rebar D13 12,50 kg 16.852 210.649
‐ Rebar Ø10 4,73 kg 16.852 79.709
‐ Concrete K ‐250 0,46 m3 1.143.571 520.325
13 Column K4 (D 30cm)
‐ Formwork 29,64 m2 394.607 11.696.769
‐ Rebar D16 446,96 kg 16.852 7.532.080
‐ Rebar Ø10 97,19 kg 16.852 1.637.835
‐ Concrete K ‐250 1,67 m3 1.143.571 1.906.722
15 Beam 1G3 (15x50)
‐ Formwork 6,30 m2 420.141 2.647.726
‐ Main Rebar D13 91,92 kg 16.852 1.549.084
‐ Stirup Rebar Ǿ10 30,41 kg 16.852 512.395
‐ Concrete K ‐250 0,41 m3 1.143.571 470.008
16 Beam 1CG3 (15x50)
‐ Formwork 0,58 m2 420.141 241.581
‐ Main Rebar D13 8,39 kg 16.852 141.340
‐ Stirup Rebar Ǿ10 4,16 kg 16.852 70.127
‐ Concrete K ‐250 0,04 m3 1.143.571 42.884
17 Beam 1G4 (15x45)
‐ Formwork 5,25 m2 420.141 2.205.738
‐ Main Rebar D13 53,92 kg 16.852 908.613
‐ Stirup Rebar Ǿ10 38,53 kg 16.852 649.324
‐ Concrete K ‐250 0,34 m3 1.143.571 385.955
18 Beam 1G5 (15x40)
‐ Formwork 16,63 m2 420.141 6.984.836
‐ Main Rebar D13 167,74 kg 16.852 2.826.795
‐ Stirup Rebar Ǿ10 82,71 kg 16.852 1.393.883
‐ Concrete K ‐250 1,05 m3 1.143.571 1.200.750
 UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )
19 Beam 1G7 (15x35)
‐ Formwork 16,17 m2 420.141 6.792.412
‐ Main Rebar D13 113,95 kg 16.852 1.920.201
‐ Stirup Rebar Ǿ8 52,53 kg 16.852 885.259
‐ Concrete K ‐250 1,00 m3 1.143.571 1.141.913
20 Beam 1CG7 (15x35)
‐ Formwork 1,28 m2 420.141 535.679
‐ Main Rebar D13 8,99 kg 16.852 151.435
‐ Stirup Rebar Ǿ8 6,21 kg 16.852 104.723
‐ Concrete K ‐250 0,08 m3 1.143.571 90.056
21 Beam 1G8 (15x35)
‐ Formwork 26,18 m2 420.141 10.999.279
‐ Main Rebar D13 184,52 kg 16.852 3.109.474
‐ Stirup Rebar Ǿ8 85,07 kg 16.852 1.433.542
‐ Concrete K ‐250 1,62 m3 1.143.571 1.849.155
21 Beam 1CG8 (15x35)
‐ Formwork 3,40 m2 420.141 1.428.478
‐ Main Rebar D13 23,96 kg 16.852 403.828
‐ Stirup Rebar Ǿ8 16,57 kg 16.852 279.261
‐ Concrete K ‐250 0,21 m3 1.143.571 240.150
22 Beam 1G11 (15x30)
‐ Formwork 10,86 m2 420.141 4.562.726
‐ Main Rebar D13 86,75 kg 16.852 1.461.857
‐ Stirup Rebar Ǿ8 36,18 kg 16.852 609.765
‐ Concrete K ‐250 0,65 m3 1.143.571 745.151
24 Stair
‐ Concrete stair 2,50 lot 12.500.000 31.250.000
‐ Steel Plate thk. 20mm m2
‐ Angle 100. 100. 10 mm m'
‐ Anchor Bolt 6 D16 L = 50 cm pcs
‐ Syncromet m2
‐ Finish duco 1 area bottom m2
25 Concrete table washtafel
‐ Formwork 0,94 m2 434.515 408.444
‐ Rebar D10 11,59 kg 16.852 195.317
‐ Concrete thk = 120 mm 0,14 m3 1.143.571 161.244
26 Retaining wall
‐ Formwork 84,68 m2 119.431 10.113.628
‐ Wiremes M7 2 layer 212,00 m2 123.926 26.272.296
‐ Concrete thk = 120 mm 12,70 m3 1.143.571 14.525.985
‐ Coacting retaining wall 256,10 m2 58.928 15.091.343
Sub total Work. II.1 351.584.584

II.2 FIRST FLOOR

1 Slab Concrete
‐ Formwork 71,64 m2 434.514,52 31.128.620
‐ Rebar D8 710,69 kg 16.852 11.976.554
‐ Concrete thk = 120 mm 8,60 m3 1.143.571 9.831.053
2 Beam AG2 (15x40)
‐ Formwork 5,70 m2 ‐
‐ Main Rebar D13 43,13 kg 16.852 726.890
‐ Stirup Rebar Ǿ10 38,84 kg 16.852 654.519
‐ Concrete K ‐250 0,36 m3 1.143.571 411.686
3 Beam ACG2 (15x40)
‐ Formwork 5,70 m2 420.141 2.394.801
‐ Main Rebar D13 43,13 kg 16.852 726.890
‐ Stirup Rebar Ǿ10 38,84 kg 16.852 654.519
‐ Concrete K ‐250 0,36 m3 1.143.571 411.686
 UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )
4 Beam ACG2A (15x40)
‐ Formwork 2,85 m2 420.141 1.197.401
‐ Main Rebar D13 19,42 kg 16.852 327.259
‐ Stirup Rebar Ǿ10 17,97 kg 16.852 302.871
‐ Concrete K ‐250 0,18 m3 1.143.571 205.843
5 Beam AG4 (25x40)
‐ Formwork 15,60 m2 420.141 6.554.192
‐ Main Rebar D13 287,56 kg 16.852 4.845.934
‐ Stirup Rebar Ǿ8 53,66 kg 16.852 904.275
‐ Concrete K ‐250 0,90 m3 1.143.571 1.029.214
6 Column K2 (15x45)
‐ Formwork 6,71 m2 394.607 2.647.810
‐ Rebar D13 76,27 kg 16.852 1.285.226
‐ Stirup Rebar Ø10 28,83 kg 16.852 485.868
‐ Concrete K ‐250 0,37 m3 1.143.571 418.547
7 Column K6 (D 25cm)
‐ Formwork 3,35 m2 394.607 1.322.701
‐ Rebar D13 25,42 kg 16.852 428.409
‐ Stirup Rebar Ø8 6,78 kg 16.852 114.242
‐ Concrete K ‐250 0,15 m3 1.143.571 171.125
8 Column K8 (15x30)
‐ Formwork 8,24 m2 394.607 3.249.585
‐ Rebar D13 76,27 kg 16.852 1.285.226
‐ Stirup Rebar Ø8 22,86 kg 16.852 385.314
‐ Concrete K ‐250 0,41 m3 1.143.571 470.865
9 Column K10 (15x30)
‐ Formwork 17,08 m2 394.607 6.739.879
‐ Rebar D13 133,47 kg 16.852 2.249.145
‐ Stirup Rebar Ø10 47,74 kg 16.852 804.428
‐ Concrete K ‐250 0,80 m3 1.143.571 915.572
10 Concrete table washtafel
‐ Formwork 5,12 m2 394.607 2.020.385
‐ Rebar D10 63,13 kg 16.852 1.063.853
‐ Concrete thk = 120 mm 0,77 m3 1.143.571 878.263
 UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )
11 Concrete sheat shower
‐ Formwork 9,60 m2 394.607 3.788.223
‐ Rebar D10 118,37 kg 16.852 1.994.725
‐ Concrete thk = 120 mm 1,44 m3 1.143.571 1.646.743
12 Retaining wall
‐ Formwork 93,15 m2 119.431 11.124.513
‐ Wiremes M7 2 layer 233,00 m2 123.926 28.874.741
‐ Concrete thk = 150 mm 13,97 m3 1.143.571 15.977.897
‐ Coacting retaining wall 294,89 m2 58.928 17.377.184
12 Screed waterprofing 18,84 m2 25.000,00 471.000
13 Waterprofing 18,84 m2 58.928,00 1.110.204
Sub total Work. II.2 183.585.878

II.3 ROOF FLOOR

1 Roof Concrete
‐ Formwork 106,20 m2 434.514,52 46.145.442
‐ Rebar ø8 2 layer 263,39 kg 16.852 4.438.547
‐ Concrete thk = 120 mm 10,62 m3 1.143.571 12.144.727
2 Waterproofing 88,50 m2 58.928 5.215.128
Sub total Work. II.3 67.943.844
TOTAL. STRUCTURE WORK 657.423.817

III. ARCHITECTURE
III.1 MASONRY with Light Brick ( Bata Ringan )
1 Wall Ground floor
- Wall thk. 15 cm with ( Bata Ringan 1 x thk. 100 mm ) 106,50 m2 322.201 34.314.430
‐ Column practice and lintle 150x150 mm 110,50 m' 79.241 8.756.111
- Smooth plastered 213,00 m2 61.573 13.114.989
- Smooth render 213,00 m2 35.857 7.637.594
2 Wall First floor
- Wall thk. 15 cm with ( Bata Ringan 1 x thk. 100 mm ) 136,00 m2 322.201 43.819.366
‐ Column practice and lintle 150x150 mm 133,00 m' 79.241 10.539.029
- Smooth plastered 272,00 m2 61.573 16.747.780
- Smooth render 272,00 m2 35.857 9.753.172
Sub total work. III.1 144.682.471

III.2 ROOF WORK

1 Parking
‐ Roof frame with hollow galvanis 4x4 5,70 m2 125.934 717.666
‐ Cover roof with solar flat 5,70 m2 172.000 980.185
Sub total work. III.2 1.697.851

III.3 CEILING WORK

1 Ground floor
Powder Room
● 9 mm gypsum ceiling + metal hollow structure 3,25 m2 179.439 583.177
● 10mm shadow line/waterline around 7,60 m' 5.000 38.000
● Ceiling painting with dulux 3,25 m2 52.176 169.572
Dinning Area, Living Room, Kitchen
● 9 mm gypsum ceiling + metal hollow structure 57,63 m2 179.439 10.340.172
● 10mm shadow line/waterline around 28,51 m' 5.000 142.550
● Ceiling painting with dulux 57,63 m2 52.176 3.006.642
● Drop lumbersering 7,00 m' 225.000 1.575.000
● Ceiling lumbersering 2,50 m2 320.641 801.602
● Finishing lumbersering 2,50 m2 59.550 148.874
Access
● 9 mm gypsum ceiling + metal hollow structure 13,03 m2 179.439 2.337.193
● 10mm shadow line/waterline around 5,00 m' 5.000 25.000
● Ceiling painting with dulux 13,03 m2 52.176 679.592
 UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )
Stronge
● 9 mm gypsum ceiling + metal hollow structure 9,63 m2 179.439 1.727.100
● 10mm shadow line/waterline around 12,70 m' 5.000 63.500
● Ceiling painting with dulux 9,63 m2 52.176 502.194
2 First floor
Bathroom1
● Ceiling lumbersering 2,50 m2 320.641 801.602
● Finishing lumbersering 2,50 m2 59.550 148.874
Bathroom 2
● Ceiling lumbersering 2,00 m2 320.641 641.282
● Finishing lumbersering 2,00 m2 59.550 119.099
Sub total work. III.3 23.851.026

III.4 WORK DOOR AND WINDOWS ‐

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

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

- 5x15 cm Solid BKR wood + Natural finishing 13,70 m' 142.746 1.955.619
- Solid BKR wood leaf door sz.85x240 cm + natural finishing 2,00 Unit 1.733.870 3.467.740
- Hinge 6,00 pcs 56.227 337.359
- Lockcase and cylinder 2,00 set 158.160 316.320

3 D3 ( Backyard ) 1,00 Unit

- Frame Aluminium YKK 18,15 m' 214.825 3.899.074
'- Clear glass 10mm 3,68 m2 253.637 932.118
- Hinge 3,00 pcs 158.160 474.481
- Lockcase and cylinder 1,00 set 350.000 350.000

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

- Frame Aluminium YKK 95,60 m' 214.825 20.537.270
'- Clear glass 10mm 23,55 m2 253.637 5.973.162
- Lockcase and cylinder 1,00 set 158.160 158.160
- Handle : 2,00 set 350.000 700.000

6 W1 ( Dinning room ) 1,00 Unit

- Frame Aluminium YKK 18,30 m' 214.825 3.931.298
- Fix glass thk. 8mm 1,14 m2 253.637 289.147

7 W2 ( Storage ) 1,00 Unit

- Frame Aluminium YKK 10,90 m' 214.825 2.341.593
- Window with clear glass 8mm 1,94 m2 253.637 492.057

8 W3 ( Storage ) 1,00 Unit

- Frame Aluminium YKK 8,10 m' 214.825 1.740.083
- Window with clear glass 8mm 3,15 m2 253.637 798.958

9 W4 ( Stair ) 1,00 Unit

- Frame Aluminium YKK 13,45 m' 214.825 2.889.396
- Fix glass thk. 8mm 6,68 m2 253.637 1.693.030

B First Floor
1 D2 ( Bathroom 1, Bathroom 2 ) 2,00 Unit
- 5x15 cm Solid BKR wood + Natural finishing 13,70 m' 142.746 1.955.619
- Solid BKR wood leaf door sz.100x240 cm + natural finishing 2,00 Unit 2.039.847 4.079.694
- Hinge 6,00 pcs 56.227 337.359
- Lockcase and cylinder 2,00 set 158.160 316.320
 UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )
2 D5 ( Bedroom 1, Bedroom 2 ) 2,00 Unit
- 5x15 cm Solid BKR wood + Natural finishing 11,60 m' 142.746 1.655.852
- Solid BKR wood leaf door sz.85x240 cm + natural finishing 2,00 Unit 1.733.870 3.467.740
- Hinge 6,00 pcs 56.227 337.359
- Lockcase and cylinder 2,00 set 158.160 316.320

3 D6 ( Bedroom 1, Bedroom 2 ) 2,00 Unit

- Frame Aluminium YKK 101,80 m' 214.825 21.869.185
- Clear glass 10mm 21,56 m2 253.637 5.468.423
- Lockcase and cylinder 2,00 set 158.160 316.320
- Handle 4,00 set 350.000 1.400.000

4 W5 ( Bathroom 2 ) 1,00 Unit

- Frame Aluminium YKK 16,60 m' 214.825 3.566.095
- Clear glass 8mm 3,78 m2 253.637 958.750
- Hinge 2,00 pcs 56.227 112.453
- Window lock 1,00 set 250.000 250.000
- Window hook 1,00 set 250.000 250.000

5 W6 ( Bedroom 2 ) 1,00 Unit

- Frame Aluminium YKK 32,82 m' 214.825 7.050.557
- Clear glass 8mm 4,90 m2 253.637 1.242.824
- Window lock 1,00 set 250.000 250.000

6 W7 ( Bedroom 2 ) 1,00 Unit

- Frame Aluminium YKK 35,82 m' 214.825 7.695.032
- Clear glass 8mm 6,30 m2 253.637 1.597.916
- Window lock 1,00 set 250.000 250.000

7 W8 ( Access ) 1,00 Unit

- Frame Aluminium YKK 8,30 m' 214.825 1.783.048
- Fix glass thk. 8mm 3,78 m2 253.637 958.750

8 W9 ( Stairs ) 1,00 Unit ‐

- Frame Aluminium YKK 20,70 m' 214.825 4.446.878
- Fix glass thk. 8mm 9,38 m2 253.637 2.379.119

9 W10 ( Stairs ) 1,00 Unit

- Frame Aluminium YKK 15,10 m' 214.825 3.243.858
- Fix glass thk. 8mm 9,38 m2 253.637 2.379.119

10 Door Glass Shower 2,00 Unit

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

Sub total work. III.4 151.868.080

III.5 FINISHING FLOOR AND WALL

Ground floor
1 Living Room, Dinning Room, Kitchen
Finish floor
● Floor concrete polised 57,63 m2 48.721 2.807.553
Finishing Wall
● Wall pain ng with dulux pen lite 64,00 m2 52.176 3.339.264
● Wall pain ng with dulux weathershield 36,00 m2 61.548 2.215.728
2 Powder Room
Finish floor
● Floor concrete polised 3,25 m2 48.721 158.344
Finishing Wall
● Wall pain ng with dulux pen lite 18,50 m2 52.176 965.256
● Wall pain ng with dulux weathershield 2,50 m2 61.548 153.870
3 Stronge
Finish floor
 UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )
● Floor concrete polised 9,63 m2 48.721 468.940
Finishing Wall
● Wall pain ng with dulux pen lite 51,00 m2 52.176 2.660.976
● Wall pain ng with dulux weathershield 31,10 m2 61.548 1.914.143
4 Access
Finish floor
● Floor concrete polised 8,03 m2 48.721 390.987
Finishing Wall
● Wall pain ng with dulux pen lite 12,50 m2 52.176 652.200
● Wall pain ng with dulux weathershield 12,10 m2 61.548 744.731
5 Parking
Finish floor
● Floor andesit 6,25 m2 332.467 2.077.917
6 Stair
Finish floor
● Floor concrete polised 7,81 m2 48.721 380.694
Finishing Wall
● Wall pain ng with dulux pen lite 23,50 m2 52.176 1.226.136
7 Washtafel and sheat shower
Finish
● Washtafel ( cement polised ) 0,71 m2 48.721 34.348
First floor
1 Bedroom 1
Finish floor
● Floor merbau wood (1.5 x 9 cm) 19,99 m2 669.200 13.377.308
Finishing Wall
● Wall finishing cement polised 10,00 m2 48.721 487.211
● Wall pain ng with dulux pen lite 41,00 m2 52.176 2.139.216
● Wall pain ng with dulux weathershield 23,50 m2 61.548 1.446.378
2 Bathroom 1
Finish floor
● Floor bengkirai wood deck ( 3 x 20 cm ) 2,50 m2 630.000 1.575.000
● Floor granite le 60x60 5,75 m2 308.123 1.771.707
Finish wall
● Wall granite le 60x60 23,86 m2 308.123 7.351.815
● Wall pain ng with dulux weathershield 18,50 m2 61.548 1.138.638
 UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )
3 Bedroom 2
Finish floor
● Floor merbau wood (1.5 x 9 cm) 26,15 m2 669.200 17.499.580
Finishing Wall
● Wall finishing cement polised 6,00 m2 48.721 292.327
● Wall pain ng with dulux pen lite 32,00 m2 52.176 1.669.632
● Wall pain ng with dulux weathershield 10,00 m2 61.548 615.480
4 Bathroom 2
Finish floor
● Floor bengkirai wood deck ( 3 x 20 cm ) 2,00 m2 630.000 1.260.000
● Floor granite le 60x60 6,00 m2 308.123 1.848.738
Finish wall
● Wall granite le 60x60 28,20 m2 308.123 8.689.069
● Wall pain ng with dulux weathershield 20,00 m2 61.548 1.230.960
5 Access
Finish floor
● Floor concrete polisewd 6,00 m2 48.721 292.327
Finish wall
● Wall pain ng with dulux pen lite 40,00 m2 52.176 2.087.040
● Wall pain ng with dulux weathershield 3,50 m2 61.548 215.418
6 Washtafel and sheat shower
Finish
● Washtafel ( cement polised ) 2,19 m2 48.721 106.908
● Sheat Shower ( cement polised ) 3,60 m2 48.721 175.396
Sub total work. III.5 85.461.234
TOTAL. ARCITECTURE WORK 407.560.662

III.6 OTHER WORK

1 Raililing Stairs 6,10 m' 1.595.000 9.729.500
2 Raililing Glass 7,85 m' 1.595.000 12.520.750
3 Cover AC 2,00 unit 250.000 500.000
4 Groove and corner first floor 237,25 m' 25.500 6.049.875
5 Groove and corner second floor 303,50 m' 25.500 7.739.250
Sub total work III.7 36.539.375
TOTAL 1.101.523.854
ARROUNDED
 Bill Of Quantity
Project name : Duplex Villa Pererenan
Work item : Pool Villa 1
Location : Pererenan, Badung, Bali
Year : 2023
Area : Struktur Swimming Pool Villa 1
UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )
I. EXCAVATION WORK AND FOUNDATION
1 Manual excavation work for pool 42,24 m3 88.803 3.751.039
2 Manual excavation pump room and ground water tank 31,50 m3 88.803 2.797.295
3 Sandfill below plate pool 1,32 m3 181.478 239.551
4 Sandfill below plate pump room and ground water tank 0,86 m3 181.478 155.164
5 Lean concrete for floor plate pool 1,32 m3 843.266 1.113.111
6 Lean concrete for floor plate pump and ground tank 0,86 m3 843.266 720.992
7 Lean concrete for floor plate pool deck 0,14 m3 843.266 119.153
8 Bowplank 30,60 m 75.823 2.320.170

Sub total work I 11.216.474

II POOL STRUCTURE
1 Sloof
‐ Formwork 20,72 m2 187.497 3.884.942
‐ Rebar D13 127,74 kg 16.852 2.152.640
‐ Stirup Rebar Ø8 102,19 kg 16.852 1.722.112
‐ Concrete K ‐250 1,55 m3 1.143.571 1.777.110
2 Concrete Floor thk. 200mm
‐ Rebar Ø8 407,40 kg 16.852 6.865.399
‐ Concrete 5,28 m3 1.143.571 6.038.056
3 Concrete wall thk. 150mm
‐ Formwork 72,32 m2 187.497 13.559.798
‐ Rebar D10 539,48 kg 16.852 9.091.289
‐ Concrete 5,42 m3 1.143.571 6.202.730
4 Waterproofing 62,56 m2 58.928 3.686.536
5 Protect waterprofing 62,56 m2 58.928 3.686.536
6 Stair pool 1,00 lot 2.500.000 2.500.000

Sub total work II 61.167.147

III STRUCTURE PUMP ROOM AND GROUND WATER TANK
1 Sloof
‐ Formwork 15,60 m2 187.497 2.924.956
‐ Rebar D13 139,31 kg 16.852 2.347.720
‐ Rebar Ø8 52,76 kg 16.852 889.077
‐ Concrete K ‐300 1,17 m3 1.143.571 1.337.978
2 Wall concrete
‐ Formwork 78,00 m2 424.837 33.137.256
‐ Rebar D10 581,85 kg 16.852 9.805.318
‐ Concrete 5,85 m3 1.143.571 6.689.892
3 Slab concrete
‐ Rebar Ø8 182,29 kg 16.852 3.071.876
‐ Concrete 2,36 m3 1.143.571 2.701.687
4 Roop concrete
‐ Formwork 21,71 m2 434.515 9.431.138
‐ Rebar D8 123,61 m2 16.852 2.082.994
‐ Concrete 2,17 m3 1.143.571 2.482.121
5 Cover pump room & ground water tank 2,00 bh 5.500.000 11.000.000
6 Waterproofing 54,75 m2 58.928 3.226.308
7 Protect waterprofing 54,75 m2 58.928 3.226.308

Sub total work III 94.354.629

Total Structure Pool 166.738.250
 UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )
IV FINISHING POOL AND DECK
1 Concrete slab thk 8 cm 2,50 m3 1.143.571 2.859.843
2 Wood Deck ex. Bengkirai 31,26 m2 630.000 19.693.800
3 Floor Finshing Terazzo Pool 26,40 m2 950.000 25.080.000
4 Wall Finshing Terazzo Pool 36,16 m2 1.450.000 52.432.000
5 Border Finshing Terazzo Pool 3,42 m2 950.000 3.249.000

Sub total work IV 103.314.643

V Equipment Pool

Sub total work V

TOTAL 270.052.893
 Bill Of Quantity
Project name : Duplex Villa Pererenan
Work item : Pool Villa 2
Location : Pererenan, Badung, Bali
Year : 2023
UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )
I. EXCAVATION WORK AND FOUNDATION
1 Manual excavation work for pool 42,62 m3 88.803 3.785.139
2 Manual excavation pump room and ground water tank 31,50 m3 88.803 2.797.295
3 Sandfill below plate pool 1,33 m3 181.478 241.729
4 Sandfill below plate pump room and ground water tank 0,79 m3 181.478 142.914
5 Lean concrete for floor plate pool 1,33 m3 843.266 1.123.230
6 Lean concrete for floor plate pump and ground tank 0,79 m3 843.266 664.072
7 Lean concrete for floor plate pool deck 1,25 m3 843.266 1.054.082
8 Bowplank 29,80 m 75.823 2.259.512

Sub total work I 12.067.972

II POOL STRUCTURE
1 Sloof
‐ Formwork 20,40 m2 187.497 3.824.943
‐ Rebar D13 125,77 kg 16.852 2.119.395
‐ Stirup Rebar Ø8 100,61 kg 16.852 1.695.516
‐ Concrete K ‐250 1,53 m3 1.143.571 1.749.664
2 Concrete Floor thk. 200mm
‐ Rebar Ø8 411,10 kg 16.852 6.927.811
‐ Concrete 5,33 m3 1.143.571 6.092.948
3 Concrete wall thk. 150mm
‐ Formwork 69,76 m2 187.497 13.079.805
‐ Rebar D10 520,39 kg 16.852 8.769.474
‐ Concrete 5,23 m3 1.143.571 5.983.165
4 Waterproofing 61,52 m2 58.928 3.625.251
5 Protect waterprofing 61,52 m2 58.928 3.625.251
6 Stair pool 1,00 lot 2.500.000 2.500.000

Sub total work II 59.993.221

III STRUCTURE PUMP ROOM AND GROUND WATER TANK
1 Sloof
‐ Formwork 15,60 m2 187.497 2.924.956
‐ Rebar D13 139,31 kg 16.852 2.347.720
‐ Rebar Ø10 52,76 kg 16.852 889.077
‐ Concrete K ‐300 1,17 m3 1.143.571 1.337.978
2 Wall concrete
‐ Formwork 78,00 m2 424.837 33.137.256
‐ Rebar D10 581,85 kg 16.852 9.805.318
‐ Concrete 5,85 m3 1.143.571 6.689.892
3 Slab
‐ Rebar Ø8 182,29 kg 16.852 3.071.876
‐ Concrete 2,36 m3 1.143.571 2.701.687
4 Top slab
‐ Formwork 21,71 m2 187.497 4.069.627
‐ Wiremesh M7 2 layer 123,61 m2 123.926 15.317.986
‐ Concrete 2,17 m3 1.143.571 2.482.121
5 Cover pump room & ground water tank 2,00 bh 5.500.000 11.000.000
6 Waterproofing 54,75 m2 58.928 3.226.308
7 Protect waterprofing 54,75 m2 58.928 3.226.308

Sub total work III 102.228.109

Total Structure Pool 162.221.330
IV FINISHING POOL AND DECK
1 Concrete slab thk 8 cm 2,00 m3 1.143.571 2.287.142
2 Wood Deck ex. Bengkirai 25,00 m2 630.000 15.750.000
3 Floor Finshing Terazzo Pool 26,64 m2 950.000 25.308.000
4 Wall Finshing Terazzo Pool 34,88 m2 1.450.000 50.576.000
5 Border Finshing Terazzo Pool 4,58 m2 950.000 4.346.250

Sub total work IV 98.267.392

 UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )
V Equipment Pool

Sub total work V

TOTAL 272.556.694
 Bill Of Quantity
Project name : Duplex Villa Pererenan
Work item : Outdoor
Location : Pererenan, Badung, Bali
Year : 2023
Area : Struktur Bangunan Villa 1
UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )
I. EXCAVATION WORK AND FOUNDATION
1 Manual excavation work for continuous foundation on normal soil 55,00 m3 72.215 3.971.825
2 Sandfill below stone masonry 4,50 m3 181.478 816.651
3 Stone foundation 42,00 m3 891.733 37.452.769
4 Aan stamping 17,00 m3 473.459 8.048.802
5 Infil soil stone foundation 18,50 m3 52.910 978.835

Sub total work. I 51.268.882

II. WORK WALL
A Fence Work
1 Barick wall ( Batako 1 x thk. 100 mm ) 311,00 m2 122.191 38.001.401
2 Smooth plastered 622,00 m2 61.573 38.298.232
3 Smooth render 622,00 m2 35.857 22.303.210
4 Sloof practice 150 x 250 mm 5,50 m3 14.510.635 79.808.490
5 Beam practice 150 x 250 mm 5,50 m3 14.510.635 79.808.490
6 Column practice 150 x 150 120,00 m' 79.241 9.508.899
7 Concrete floor 6,50 m3 1.143.571 7.433.213
8 Stair concrete 1,00 lot 1.500.000 1.500.000
9 Wall finish
● Wall pain ng with dulux weathershield 622,00 m2 61.548 38.282.856
B Dump Work
1 Barick wall 3,00 m2 386.213 1.158.638
2 Smooth plastered 6,00 m2 61.573 369.436
3 Smooth render 6,00 m2 35.857 215.144
4 Concrete slab 0,15 m3 1.143.571 171.536
5 Cement polised 8,00 m2 48.721 389.769

Sub total work. II 317.249.312

III. DOOR
1 Gate Door 1,00 unit 15.000.000 15.000.000
2 Dump Door 1,00 unit 2.500.000 2.500.000
3 Door 1,00 unit 1.500.000 1.500.000

Sub total work. III 19.000.000

IV. Floor Work
1 Parking (andesit) 35,00 m2 332.467 11.636.336
2 Access to Villa 2 ( andesit ) 15,00 m2 332.467 4.987.001
3 Stair finishing 5,00 m2 65.000 325.000

Sub total work. III 16.948.338

TOTAL 404.466.532
 Bill Of Quantity
Project name : Duplex Villa Pererenan
Work item : Sanitary Villa 1
Location : Pererenan, Badung, Bali
Year : 2023
UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )
VI SANITARY
A First Floor
Supply and Install
1 Washtafel Powder Room (Toto LW646J) 1,00 unit 1.943.500,00 1.943.500
2 Sink Kitchen (AER Granite Kitchen Sink KS1‐12 BL) 1,00 unit 3.306.250,00 3.306.250
2 Closet (TOTO CW840J) 2,00 unit 10.649.000,00 21.298.000
4 Shower (Paloma Brezio) 1,00 unit 4.312.500,00 4.312.500
5 Jet Shower (Paloma TSP 9201) 2,00 unit 1.621.500,00 3.243.000
6 Bathtub (Grey Terazzo) 1,00 unit 3.795.000,00 3.795.000
7 Floor Drain (Aetrio FD‐X711DA MATTE BLACK) 2,00 unit 427.110,00 854.220
8 Floor Drain (Aetrio FD‐010600B) 1,00 unit 4.967.998,85 4.967.999
9 Faucet Bathtub (Paloma FCP 9335) 1,00 unit 2.515.050,00 2.515.050
10 Faucet Washtafel Powder Room (Paloma FCP 9331) 1,00 unit 1.831.950,00 1.831.950
11 Faucet Washtafel Bathroom (Paloma FCP 9336) 2,00 unit 3.198.150,00 6.396.300
12 Faucet Sink Kitchen (Paloma FCP 9261) 1,00 unit 727.375,00 727.375
13 Faucet Outdoor (onda) & storage 6,00 unit 98.785,00 592.710
14 Trap & Pop‐Up Washtafel (Ateson AT491BA) 4,00 unit 1.552.500,00 6.210.000
15 Clean Out 4,00 unit 194.005,00 776.020
B Second Floor
Supply and Install
2 Closet (TOTO CW840J) 2,00 unit 10.649.000,00 21.298.000
2 Shower (Paloma Brezio) 2,00 unit 4.312.500,00 8.625.000
3 Jet Shower (Paloma TSP 9201) 2,00 unit 1.621.500,00 3.243.000
4 Faucet Washtafel Bathroom (Paloma FCP 9336) 4,00 unit 3.198.150,00 12.792.600
5 Floor Drain (Aetrio FD‐010600B) 2,00 unit 4.967.998,85 9.935.998
6 Trap & Pop‐Up Washtafel (Ateson AT491BA) 4,00 unit 1.552.500,00 6.210.000
7 Clean Out 2,00 unit 194.005,00 388.010

SUB TOTAL SANITARY WORK 125.262.482

 Bill Of Quantity
Project name : Duplex Villa Pererenan
Work item : Sanitary Villa 2
Location : Pererenan, Badung, Bali
Year : 2023
UNIT PRICE TOTAL PRICE
NO Description QTY SAT
( Rp ) ( Rp )
VI SANITARY
A First Floor
Supply and Install
1 Sink Kitchen (AER Granite Kitchen Sink KS1‐12 BL) 1,00 unit 3.306.250,00 3.306.250
2 Closet (TOTO CW840J) 1,00 unit 10.649.000,00 10.649.000
3 Jet Shower (Paloma TSP 9201) 1,00 unit 1.621.500,00 1.621.500
4 Floor Drain (Aetrio FD‐X711DA MATTE BLACK) 1,00 unit 427.110,00 427.110
5 Faucet Sink Kitchen (Paloma FCP 9261) 1,00 unit 727.375,00 727.375
6 Faucet Washtafel Powder Room (Paloma FCP 9331) 1,00 unit 1.831.950,00 1.831.950
7 Faucet Outdoor (onda) & storage 5,00 unit 98.785,00 493.925
8 Trap & Pop‐Up Washtafel (Ateson AT491BA) 2,00 unit 1.552.500,00 3.105.000
9 Clean Out 2,00 unit 194.005,00 388.010
B Second Floor
Supply and Install
1 Closet (TOTO CW840J) 2,00 unit 10.649.000,00 21.298.000
2 Shower (Paloma Brezio) 2,00 unit 4.312.500,00 8.625.000
3 Jet Shower (Paloma TSP 9201) 2,00 unit 1.621.500,00 3.243.000
4 Floor Drain (Aetrio FD‐X711DA MATTE BLACK) 2,00 unit 427.110,00 854.220
5 Floor Drain (Aetrio FD‐010600B) 2,00 unit 4.967.998,85 9.935.998
6 Faucet Washtafel Bathroom (Paloma FCP 9336) 4,00 unit 3.198.150,00 12.792.600
7 Trap & Pop‐Up Washtafel (Ateson AT491BA) 4,00 unit 1.552.500,00 6.210.000
8 Clean Out 4,00 unit 194.005,00 776.020

SUB TOTAL SANITARY WORK 86.284.958

 Bill Of Quantity
Project name : Duplex Villa Pererenan
Work item : MEP Villa 1
Location : Pererenan, Badung, Bali
Year : 2023
UNIT PRICE TOTAL PRICE
NO Description QTY UNIT
( Rp ) ( Rp )
V.1 Plumbing
A First Floor
Clear water installation with PPR‐PN 10 pipe rucika
1 Pipe dia. 1/2" horizontal m' 15,50 22.264,90 345.106
2 Pipe dia. 1/2" vertikal m' 10,50 22.264,90 233.781
3 Pipe dia. 3/4" horizontal m' 6,50 25.939,03 168.604
4 Pipe dia. 3/4" vertikal m' 5,00 25.939,03 129.695
5 Pipe dia. 1" horizontal m' 46,00 31.121,48 1.431.588
6 Pipe dia. 1" vertikal m' 5,00 31.121,48 155.607
7 Pipe dia. 1 1/4" m' 1,50 40.596,85 60.895
8 Pipe dia 1" AC horizontal m' 9,00 31.121,48 280.093
9 Pipe dia 1" AC vertikal m' 7,00 31.121,48 217.850
10 Pipe dia. 1 1/2" AC m' 6,00 44.851,10 269.107
Clear water installation with PPR‐PN 16/20 pipe rucika
1 Pipe dia. 3/4" m' 10,00 25.939,03 259.390
Sawage & waste water installation with PVC pipe rucika class AW
1 PVC pipe dim. 3/4" tyoe D m' 1,00 25.939,03 25.939
2 PVC pipe dim. 3/4" type D (vertikal) m' 3,00 25.939,03 77.817
3 PVC pipe dia. 2" horizontal type D m' 7,00 61.963,92 433.747
4 PVC pipe dia. 2" vertikal type D m' 6,00 61.963,92 371.784
5 PVC pipe dia. 2 1/2" horizontal type D m' 5,00 76.476,69 382.383
6 PVC pipe dia. 2 1/2" vertikal type D m' 1,00 76.476,69 76.477
7 PVC pipe dia. 3" horizontal type D m' 65,50 95.306,76 6.242.593
8 PVC pipe dia. 3" vertikal type D m' 6,00 95.306,76 571.841
9 PVC pipe dia. 4" horizontal type D m' 91,50 145.574,61 13.320.077
10 PVC pipe dia. 4" vertikal type D m' 3,00 145.574,61 436.724
11 PVC pipe dia. 4" (rain water pipe) type D m' 25,50 145.574,61 3.712.153
12 PVC pipe dia. 4" vertikal (rain water pipe) type D m' 14,00 145.574,61 2.038.045
13 PVC pipe dia. 6" (rain water pipe) type D m' 17,06 277.119,42 4.727.657
14 PVC pipe dia. 8" (rain water pipe) type D m' 11,20 280.941,00 3.146.539
misscelenous
1 Water Heater Cap. 80 Ltr (Ariston PRO ) lot 1,00 8.335.600,00 8.335.600
2 Water Heater Cap. 80 Ltr (Ariston PRO ) lot 1,00 8.335.600,00 8.335.600
3 Septictank biosystem lot 1,00 7.500.000,00 7.500.000
4 Septictank leach lot 1,00 3.500.000,00 3.500.000
5 Pressure watter ex DAB (include pipe ) lot 1,00 2.500.000,00 2.500.000
6 Grease Trap Stainless Steel bh 1,00 1.000.000,00 1.000.000
7 Drain Inlet (rain water) bh 16,00 250.000,00 4.000.000
8 Sand filter (water care SF 1500 ‐ M/A) unit 1,00 34.320.000,00 34.320.000
9 Carbon filter (water care CF 1500 ‐ M/A) unit 1,00 70.000.000,00 70.000.000
10 deep well (submersible , pipe and instalation) lot 1,00 10.918.823,50 10.918.823
11 Panel For Filter & Water pump lot 1,00 5.500.000,00 5.500.000

B Second Floor
Clear water installation with PPR‐PN 10 pipe rucika
1 Pipe dia. 1/2" horizontal m' 4,00 22.264,90 89.060
2 Pipe dia. 1/2" vertikal m' 6,00 22.264,90 133.589
3 Pipe dia. 3/4" horizontal m' 4,00 25.939,03 103.756
4 Pipe dia. 3/4" vertikal m' 4,00 25.939,03 103.756
5 Pipe dia. 1" horizontal m' 8,50 31.121,48 264.533
6 Pipe dia 1" AC horizontal m' 1,00 31.121,48 31.121
Clear water installation with PPR‐PN 16/20 pipe rucika
1 Pipe dia. 3/4" horizontal m' 2,00 25.939,03 51.878
2 Pipe dia. 3/4" vertikal m' 4,00 25.939,03 103.756
3 Pipe dia. 1 1/4" horizontal m' 12,00 40.596,85 487.162
Sawage & waste water installation with PVC pipe rucika class AW
1 PVC pipe dim. 3/4" horizontal type D m' 1,00 25.939,03 25.939
2 PVC pipe dim. 3/4" vertikal type D m' 2,00 25.939,03 51.878
3 PVC pipe dia. 2" m' 8,00 61.963,92 495.711
4 PVC pipe dia. 2 1/2" m' 3,00 76.476,69 229.430
5 PVC pipe dia. 3" type D m' 9,00 95.306,76 857.761
6 PVC pipe dia. 4" vertikal (rain water pipe) type D m' 8,00 145.574,61 1.164.597
7 PVC pipe dia. 4" m' 8,00 145.574,61 1.164.597
8 PVC pipe dia. 5" m' 4,00 277.119,42 1.108.478
 UNIT PRICE TOTAL PRICE
NO Description QTY UNIT
( Rp ) ( Rp )
misscelenous
1 Roof Drain bh 3,00 337.000,00 1.011.000

C Pool
Pipe installation
1 PVC AW 3/4" m1 3,00 28.617,57 85.853
2 PVC AW 2" m1 41,00 61.963,92 2.540.521
4 Fiting‐fiting pvc ls 1,00 750.000,00 750.000
5 Conecting pipe in pump room ls 1,00 1.500.000,00 1.500.000
6 Bal valve 1 1/2" pcs 4,00 225.000,00 900.000
7 Check valve 1 1/2" pcs 1,00 115.000,00 115.000
8 Water mur PVC 1 1/2" pcs 4,00 15.000,00 60.000
Equipment
1 Circulation pump unit 1,00 4.500.000,00 4.500.000
2 Sand filter Hayward unit 1,00 9.000.000,00 9.000.000
3 Main drain pcs 1,00 1.500.000,00 1.500.000
4 Wall inlet pcs 4,00 150.000,00 600.000
5 Vacum fiting pcs 1,00 75.000,00 75.000
6 Telescopic handle 16 feet unit 1,00 850.000,00 850.000
7 Vacum hose unit 1,00 1.500.000,00 1.500.000
8 Vacum head rainbow 198 unit 1,00 750.000,00 750.000
9 Algae brush unit 1,00 250.000,00 250.000
10 Pool bruch unit 1,00 260.000,00 260.000
11 Lab mini teskit rainbow 752 unit 1,00 350.000,00 350.000

V.2 Electrikal
A First Floor
1 Electrical Power panel ls 1,00 4.500.000,00 4.500.000
2 Feeder cable m 39,00 90.229,49 3.518.950
3 Lighting cable installation unit 94,85 209.541,41 19.875.002
4 Power Outlet cable installation unit 78,00 266.291,25 20.770.717
5 Air conditioner cable installation unit 3,00 266.291,25 798.874
6 Exhaust cable instalation unit 2,00 266.291,25 532.582
7 Celling fan cable installation unit 2,00 266.291,25 532.582
8 Hotspot cable installation unit 2,00 350.000,00 700.000
9 Smart IR cable instalation pcs 2,00 350.000,00 700.000
10 Master Wall Pad cable instalation pcs 2,00 450.000,00 900.000
11 Smart Curtain cable intalation pcs 5,00 750.000,00 3.750.000
12 CCTV cable instalation pcs 3,00 275.000,00 825.000
Electrical ex bardi
1 Single switch pcs 8,00 175.000,00 1.400.000
2 Dobble switch pcs 8,00 265.000,00 2.120.000
3 Hotel Switch pcs 10,00 215.000,00 2.150.000
4 Power Outlet (in door) pcs 36,00 275.000,00 9.900.000
5 Power Outlet (out door) pcs 5,00 530.000,00 2.650.000
6 Floor power outlet pcs 7,00 275.000,00 1.925.000
7 HDMI outlet pcs 2,00 25.000,00 50.000
8 AC power outlet pcs 3,00 275.000,00 825.000
9 Fan control pcs 2,00 175.000,00 350.000
Fixture
1 Down light led 1.5‐2 inci set 27,00 155.000,00 4.185.000
2 Down light led 3 inci set 2,00 165.000,00 330.000
3 Down light outbow set 1,00 550.000,00 550.000
4 Hanging Lamp Dinning table unit 1,00 500.000,00 500.000
5 Hanging Lamp Island Table unit 1,00 500.000,00 500.000
6 Hanging Lamp Washtafel Table unit 3,00 500.000,00 1.500.000
7 Hanging Lamp Bathtube unit 3,00 500.000,00 1.500.000
8 Hanging Lamp Bed Side Table unit 2,00 500.000,00 1.000.000
9 strip lamp m' 30,85 125.000,00 3.856.250
10 Indoor spot light set 7,00 375.000,00 2.625.000
11 Garden spot light set 16,00 325.000,00 5.200.000
12 Wall lamp set 1,00 550.000,00 550.000
13 air conditioner 2pk daikin unit 2,00 9.000.000,00 18.000.000
14 air conditioner 2.5pk daikin unit 1,00 11.000.000,00 11.000.000
15 celling fan (Panasonic F‐EY1511 Black) unit 2,00 950.000,00 1.900.000
16 Exhaust (type centrifugal, panasonic) unit 2,00 750.000,00 1.500.000
17 Hotspot unit 2,00 1.100.000,00 2.200.000
18 Box Internet unit 1,00 750.000,00 750.000
19 Smart IR pcs 2,00 250.000,00 500.000
20 Master Wall Pad Anjielo Smart (by owner) pcs 2,00
21 Smart Curtain (curtain excluded) pcs 5,00 3.250.000,00 16.250.000
22 CCTV pcs 3,00 475.000,00 1.425.000
 UNIT PRICE TOTAL PRICE
NO Description QTY UNIT
( Rp ) ( Rp )

B Second Floor
1 Electrical Power panel ls 1,00 4.500.000,00 4.500.000
2 Feeder cable m 11,00 90.229,49 992.524
3 Lighting cable installation unit 65,00 209.541,41 13.620.191
4 Power Outlet cable installation unit 60,00 266.291,25 15.977.475
5 Air condation cable installation unit 2,00 266.291,25 532.582
6 Hotspot cable instalation unit 2,00 350.000,00 700.000
7 Smart IR cable instalation pcs 3,00 350.000,00 1.050.000
8 Slave Wall Pad cable instalation pcs 2,00 350.000,00 700.000
9 Smart Curtain cable instalation pcs 5,00 750.000,00 3.750.000
10 CCTV cable instalation pcs 1,00 275.000,00 275.000
Electrical ACESSORIES,
1 Single switch pcs 9,00 175.000,00 1.575.000
2 Dobble switch pcs 2,00 265.000,00 530.000
3 Hotel Switch pcs 17,00 215.000,00 3.655.000
4 Power Outlet (in door) pcs 26,00 275.000,00 7.150.000
5 Power Outlet (out door) pcs 2,00 530.000,00 1.060.000
6 Floor power outlet pcs 4,00 275.000,00 1.100.000
7 AC power outlet pcs 2,00 275.000,00 550.000
Fixture
1 Down light outbow set 19,00 550.000,00 10.450.000
2 Indoor spot light set 4,00 375.000,00 1.500.000
3 Wall lamp set 5,00 550.000,00 2.750.000
4 strip lamp m' 29,00 125.000,00 3.625.000
5 Hanging Lamp Bed Side Table unit 4,00 500.000,00 2.000.000
6 Hanging Lamp Washtafel Table unit 4,00 500.000,00 2.000.000
7 air conditioner 2pk daikin unit 2,00 9.000.000,00 18.000.000
8 Hotspot unit 2,00 1.100.000,00 2.200.000
9 Smart IR pcs 3,00 250.000,00 750.000
10 Slave Wall Pad (by owner) pcs 2,00 ‐
11 Smart Curtain (curtain excluded) pcs 5,00 3.250.000,00 16.250.000
12 CCTV pcs 1,00 475.000,00 475.000

C Pool
1 Power wiring NYY HY 2 x 2.5 mm ls 1,00 750.000,00 750.000
2 Astral lamp + transformator local pcs 2,00 650.000,00 1.300.000
3 Panel control unit 1,00 4.500.000,00 4.500.000

SUB TOTAL PLUMBING WORK 506.952.622

 Bill Of Quantity
Project name : Duplex Villa Pererenan
Work item : MEP Villa 2
Location : Pererenan, Badung, Bali
Year : 2023
UNIT PRICE TOTAL PRICE
NO Description QTY UNIT
( Rp ) ( Rp )
V.1 Plumbing Building
A First Floor
Clear water installation with PPR‐PN 10 pipe rucika
1 Pipe dia. 1/2" horizontal m' 3,00 22.264,90 66.795
2 Pipe dia. 1/2" vertikal m' 6,00 22.264,90 133.589
3 Pipe dia. 3/4" horizontal m' 32,00 25.939,03 830.049
4 Pipe dia. 3/4" vertikal m' 4,00 25.939,03 103.756
5 Pipe dia. 1" horizontal m' 7,00 31.121,48 217.850
6 Pipe dia. 1" vertikal m' 5,00 31.121,48 155.607
7 Pipe dia. 1 1/4" m' 5,50 40.596,85 223.283
8 Pipe dia. 1" AC horizontal m' 9,00 31.121,48 280.093
9 Pipe dia. 1" AC vertikal m' 6,40 31.121,48 199.177
10 Pipe dia. 1 1/2" AC m' 3,50 44.851,10 156.979
Clear water installation with PPR‐PN 16/20 pipe rucika
1 Pipe dia. 3/4" m' 3,00 25.939,03 77.817
2 Pipe dia. 3/4" vertikal m' 5,00 25.939,03 129.695
Sawage & waste water installation with PVC pipe rucika class AW
1 PVC pipe dia. 3/4" horizontal type D m' 1,00 25.939,03 25.939
2 PVC pipe dia. 3/4" vertikal type D m' 1,00 25.939,03 25.939
3 PVC pipe dia. 2" horizontal type D m' 1,00 61.963,92 61.964
4 PVC pipe dia. 2" vertikal type D m' 2,00 61.963,92 123.928
5 PVC pipe dia. 2 1/2" type D m' 3,50 76.476,69 267.668
6 PVC pipe dia. 3" horizontal type D m' 29,50 95.306,76 2.811.549
7 PVC pipe dia. 3" vertikal type D m' 7,00 95.306,76 667.147
8 PVC pipe dia. 4" horizontal type D m' 2,00 145.574,61 291.149
9 PVC pipe dia. 4" vertikal type D m' 1,00 145.574,61 145.575
10 PVC pipe dia. 3" vertikal (rain water pipe) type D m' 5,00 95.306,76 476.534
11 PVC pipe dia. 4" horizontal (rain water pipe) type D m' 35,00 145.574,61 5.095.111
12 PVC pipe dia. 4" vertikal (rain water pipe) type D m' 10,00 145.574,61 1.455.746
13 PVC pipe dia. 5" type D m' 14,00 277.119,42 3.879.672
14 PVC pipe dia. 6" (rain water pipe) type D m' 16,00 280.941,00 4.495.056
misscelenous
1 Water Heater Cap. 80 Ltr (Ariston PRO ) lot 1,00 8.335.600,00 8.335.600
2 Septictank biosystem lot 1,00 7.500.000,00 7.500.000
3 Septictank leach lot 1,00 3.500.000,00 3.500.000
4 Pressure watter ex DAB (include pipe ) lot 1,00 2.500.000,00 2.500.000
5 Grease Trap Stainless Steel bh 1,00 1.000.000,00 1.000.000
6 Drain inlet bh 13,00 250.000,00 3.250.000
7 Sand filter (water care SF 1500 ‐ M/A) unit 1,00 34.320.000,00 34.320.000
8 Carbon filter (water care CF 1500 ‐ M/A) unit 1,00 70.000.000,00 70.000.000
9 deep well (submersible, pipe and instalation) lot 1,00 10.918.823,50 10.918.823
10 Panel For Filter & Water pump lot 1,00 5.500.000,00 5.500.000

B Second Floor
Clear water installation with PPR‐PN 10 pipe wavin
1 Pipe dia. 1/2" horizontal m' 5,50 22.264,90 122.457
2 Pipe dia. 1/2" vertikal m' 5,00 22.264,90 111.325
3 Pipe dia. 3/4" horizontal m' 5,00 25.939,03 129.695
4 Pipe dia. 3/4" vertikal m' 4,00 25.939,03 103.756
5 Pipe dia. 1" m' 7,00 31.121,48 217.850
Clear water installation with PPR‐PN 16/20 pipe wavin
1 Pipe dia. 3/4" horizontal m' 13,00 25.939,03 337.207
2 Pipe dia. 3/4" vertikal m' 4,00 25.939,03 103.756
Sawage & waste water installation with PVC pipe wavin class D
1 PVC pipe dia. 3/4" horizontal type D m' 1,00 25.939,03 25.939
2 PVC pipe dia. 3/4" vertikal type D m' 2,00 25.939,03 51.878
3 PVC pipe dia. 2" horizontal type D m' 3,00 61.963,92 185.892
4 PVC pipe dia. 2" vertikal type D m' 3,00 61.963,92 185.892
5 PVC pipe dia. 2 1/2" type D m' 4,50 76.476,69 344.145
6 PVC pipe dia. 3" type D m' 7,50 95.306,76 714.801
7 PVC pipe dia. 3" vertikal (rain water pipe) type D m' 4,00 95.306,76 381.227
8 PVC pipe dia. 4" type D m' 12,00 145.574,61 1.746.895
9 PVC pipe dia. 4" vertikal (rain water pipe) type D m' 4,00 145.574,61 582.298
misscelenous
1 Roof Drain bh 2,00 337.000,00 674.000
 UNIT PRICE TOTAL PRICE
NO Description QTY UNIT
( Rp ) ( Rp )

C Pool
Pipe installation
1 PVC AW 3/4" m1 3,00 28.617,57 85.853
2 PVC AW 2" m1 28,70 61.963,92 1.778.365
4 Fiting‐fiting pvc ls 1,00 750.000,00 750.000
5 Conecting pipe in pump room ls 1,00 1.500.000,00 1.500.000
6 Bal valve 1 1/2" pcs 4,00 225.000,00 900.000
7 Check valve 1 1/2" pcs 1,00 115.000,00 115.000
8 Water mur PVC 1 1/2" pcs 4,00 15.000,00 60.000
Equipment
1 Circulation pump unit 1,00 4.500.000,00 4.500.000
2 Sand filter Hayward unit 1,00 9.000.000,00 9.000.000
3 Main drain pcs 1,00 1.500.000,00 1.500.000
4 Wall inlet pcs 4,00 150.000,00 600.000
5 Vacum fiting pcs 1,00 75.000,00 75.000
6 Telescopic handle 16 feet unit 1,00 850.000,00 850.000
7 Vacum hose unit 1,00 1.500.000,00 1.500.000
8 Vacum head rainbow 198 unit 1,00 750.000,00 750.000
9 Algae brush unit 1,00 250.000,00 250.000
10 Pool bruch unit 1,00 260.000,00 260.000
11 Lab mini teskit rainbow 752 unit 1,00 350.000,00 350.000

V.2 Electrikal Building

A first floor
1 Electrical Power panel ls 1,00 4.500.000,00 4.500.000
2 Feeder cable m 21,60 90.229,49 1.948.957
3 Lighting cable installation unit 56,25 209.541,41 11.786.704
4 Power Outlet cable installation unit 37,00 266.291,25 9.852.776
5 Air conditioner cable installation unit 2,00 266.291,25 532.582
6 Celling fan cable instalation unit 1,00 266.291,25 266.291
7 Exhaust cable instalation unit 1,00 266.291,25 266.291
8 Hotspot cable installation unit 1,00 350.000,00 350.000
9 Smart IR cable instalation pcs 1,00 350.000,00 350.000
10 Master Wall Pad cable instalation pcs 1,00 450.000,00 450.000
11 Smart Curtain cable instalation pcs 2,00 750.000,00 1.500.000
12 CCTV cable instalation pcs 5,00 275.000,00 1.375.000
Electrical ACESSORIES, E 2000 MEGA SERIES CLIPSAL
1 Single switch pcs 4,00 175.000,00 700.000
2 Dobble switch pcs 7,00 265.000,00 1.855.000
3 Hotel Double Switch pcs 1,00 215.000,00 215.000
4 Power Outlet pcs 19,00 530.000,00 10.070.000
5 Floor power outlet pcs 5,00 275.000,00 1.375.000
6 HDMI outlet pcs 1,00 25.000,00 25.000
7 AC power outlet pcs 2,00 275.000,00 550.000
8 Fan control pcs 1,00 175.000,00 175.000
Fixture
1 Down light 1.5 ‐ 2 inch set 14,00 155.000,00 2.170.000
2 Down light 3 inch set 3,00 165.000,00 495.000
3 Down light outbow set 1,00 550.000,00 550.000
4 Hanging Lamp Dinning table unit 1,00 500.000,00 500.000
5 Hanging Lamp Island Table unit 1,00 500.000,00 500.000
6 Hanging Lamp Washtafel Table unit 1,00 500.000,00 500.000
7 strip lamp m' 11,25 125.000,00 1.406.250
8 Indoor spot light set 2,00 375.000,00 750.000
9 Garden spot light set 13,00 325.000,00 4.225.000
10 Wall lamp set 9,00 550.000,00 4.950.000
11 Air Conditioner 2pk daikin unit 2,00 9.000.000,00 18.000.000
12 celling fan (Panasonic F‐EY1511 Black) unit 1,00 950.000,00 950.000
13 Exhaust (type centrifugal, panasonic) unit 1,00 750.000,00 750.000
14 Hotspot unit 1,00 1.100.000,00 1.100.000
15 Box Internet unit 1,00 750.000,00 750.000
16 Smart IR unit 1,00 250.000,00 250.000
17 Master Wall Pad Anjielo Smart (by owner) unit 1,00 ‐ ‐
18 Smart Curtain (curtain excluded) pcs 2,00 3.250.000,00 6.500.000
19 CCTV pcs 5,00 475.000,00 2.375.000

B Second Floor
1 Electrical Power panel ls 1,00 4.500.000,00 4.500.000
2 Feeder cable m 4,00 90.229,49 360.918
3 Lighting cable installation unit 42,80 209.541,41 8.968.372
 UNIT PRICE TOTAL PRICE
NO Description QTY UNIT
( Rp ) ( Rp )
4 Power Outlet cable installation unit 48,00 266.291,25 12.781.980
5 Air conditioner cable installation unit 2,00 266.291,25 532.582
6 Exhaust cable installation unit 4,00 266.291,25 1.065.165
7 TV outlet cable instalation unit 2,00 275.000,00 550.000
8 Hotspot cable installation unit 2,00 350.000,00 700.000
9 Smart IR cable instalation pcs 2,00 350.000,00 700.000
10 Slave Wall Pad cable instalation pcs 2,00 350.000,00 700.000
11 Smart Curtain cable instalation pcs 3,00 750.000,00 2.250.000
12 CCTV cable instalation pcs 1,00 275.000,00 275.000
13 Celling fan cable instalation unit 2,00 266.291,25 532.582
Electrical ACESSORIES, E 2000 MEGA SERIES CLIPSAL
1 Single switch pcs 7,00 175.000,00 1.225.000
2 Dobble switch pcs 2,00 265.000,00 530.000
3 HotelDouble Switch pcs 13,00 215.000,00 2.795.000
4 Power Outlet pcs 22,00 275.000,00 6.050.000
5 Floor Power Outlet pcs 2,00 275.000,00 550.000
6 AC outlet pcs 2,00 275.000,00 550.000
7 Fan control pcs 2,00 175.000,00 350.000
Fixture
1 Down light outbow set 20,00 550.000,00 11.000.000
2 strip lamp m' 20,80 125.000,00 2.600.000
3 Indoor spot light set 2,00 375.000,00 750.000
3 Hanging Lamp Bed Side Table unit 4,00 500.000,00 2.000.000
4 Hanging Lamp Washtafel Table unit 4,00 500.000,00 2.000.000
5 Air Conditioner 1.5pk daikin unit 2,00 5.000.000,00 10.000.000
6 celling fan (Panasonic F‐EY1511 Black) unit 2,00 950.000,00 1.900.000
7 Exhaust (type centrifugal, panasonic) unit 4,00 750.000,00 3.000.000
8 Hotspot unit 2,00 1.100.000,00 2.200.000
9 Smart IR unit 2,00 250.000,00 500.000
10 Slave Wall Pad Anjielo Smart (by owner) unit 2,00 ‐ ‐
11 Smart Curtain (curtain excluded) pcs 3,00 3.250.000,00 9.750.000
12 CCTV pcs 1,00 475.000,00 475.000

C Pool
1 Power wiring NYY HY 2 x 2.5 mm ls 1,00 750.000,00 750.000
2 Astral lamp + transformator local pcs 2,00 650.000,00 1.300.000
3 Panel control unit 1,00 4.500.000,00 4.500.000

SUB TOTAL PLUMBING WORK 393.621.775