You are on page 1of 31

SUMMARY BILL OF QUANTITY

PROJECT : PERGOLA, POOL BALE & RAILING, ORCHID GARDEN


OWNER : ANGGIA M. LUBIS BROWNE, SH
LOCATION : Pondok Sidakarya No. 9,
Perum Kerta Mulya Sidakarya Denpasar

No Description Total Amount

I SWIMMING POOL :
1. Bale Bengong Moving Rp. 19,106,000.00
2. Pergola Rp. 23,732,000.00
3. Railing Rp. 3,743,000.00

II ORCHID GARDEN Rp. 5,399,000.00

III OUTDOOR SHOWER PERGOLA (2 unit) Rp. 5,815,000.00

IV KITCHEN WINDOWS Rp. 1,523,000.00

V SERVICE BUILDING Rp. 6,349,000.00

GRAND TOTAL Rp. 65,667,000.00

Denpasar, January, 12th 2006

PT. Grahadika Karyatama

Satria Wibawa
Director
ADDENDUM (Aditional)

PROJECT : PRIVATE HOUSE REBUILD


OWNER : ANGGIA M. LUBIS BROWNE, SH
LOCATION : Pondok Sidakarya No. 9,
Perum Kerta Mulya Sidakarya Denpasar

No Description Amount Remarks

1 Additional :
No. : 01/Grd/PS/XI/2005 Approved at
Date : November, 1st 2005 November, 8th 2005
Scope of work : Front Terrace Rp. 20,657,000.00 by Ibu Anggia

2 Additional :
No. : 01/Grd/PS/XI/2005 Approved at
Date : November, 1st 2005 November, 8th 2005
Scope of work : Front Terrace Rp. 20,657,000.00 by Ibu Anggia

3 Additional :
No. : 01/Grd/PS/XI/2005 Approved at
Date : November, 1st 2005 November, 8th 2005
Scope of work : Front Terrace Rp. 20,657,000.00 by Ibu Anggia
ADDENDUM

PROJECT : PRIVATE HOUSE REBUILD (Garage & Carport) No. : 01/Grd/PS/II/2006


OWNER : ANGGIA M. LUBIS BROWNE, SH Date : Pebruary , 2006
LOCATION : Pondok Sidakarya No. 9, Subject : Deductional & Additional
Perum Kerta Mulya Sidakarya Denpasar

No Description Unit Qty Cost Total Cost

I Concrete Work

Additional :
1 Box rail concrete to cover the rolling door rail m3 0.26 2,121,192.26 548,794.86
Sub total 548,794.86

II Masonry Work

Deductional :
1 Ceramic work to garage floor m2 30.25 79,090.00 (2,392,472.50)
2 "Candi stone" 2x30x30 cm to border m1 24.50 28,050.00 (687,225.00)
Additional :
1 Labour and sands cost to paving stone
installment at Garage floor m2 43.12 28,319.61 1,221,000.00
2 Ceramic work to storage floor m2 24.00 79,090.00 1,898,160.00
Sub total 39,462.50

III Jamb, Door & Window Works

Deductional :
1 Sliding krepyak door D1 type to garage unit 1.00 19,200,000.00 (19,200,000.00)
Additional :
1 Bingkirai jamb 6/12 to replace the existing small
door at Service room unit 1.00 738,000.00 738,000.00
2 Door flame installment (labour cost, new hinges
(3 set), existing door lock and existing door
handle unit 1.00 258,000.00 258,000.00
3 Window jamb & flame installment (all new
accessories) unit 1.00 382,800.00 382,800.00
Sub total (17,821,200.00)

IV Finishing Work

Additional :
1 Repaint finished to door & window jamb m1 34.99 23,790.00 832,435.89
2 Ditto to door flame m2 5.81 50,700.00 294,465.60
3 Ditto to glasses window flame m1 10.78 24,979.50 269,279.01
4 Ditto to windows list m1 6.82 21,411.00 146,023.02
5 Ditto to door & window ventilation unit 5.00 35,750.00 178,750.00
7 Ditto to window bars unit 2.00 70,000.00 140,000.00
Sub total 1,860,953.52
No Description Unit Qty Cost Total Cost

V Electrical Works

Additional :
1 Installation for lighting point 2.00 115,000.00 230,000.00
2 Down light point 2.00 228,000.00 456,000.00
3 Acrilyc point 2.00 150,000.00 300,000.00
Sub total 986,000.00

a. Total (14,385,989.12)
b. Fee Contractor 10% x a (1,438,598.91)
c. Grand Total (15,824,588.03)
d. Rounded (15,824,000.00)

Denpasar, Pebruary, 14th 2005


Approved by, PT. Grahadika Karyatama

Anggia M. Lubis Browne, SH Satria Wibawa


Owner Director
PAYMENT & TIME SCHEDULE
PROJECT : PRIVATE HOUSE REBUILD
OWNER : ANGGIA M. LUBIS BROWNE, SH

No Description Unit Qty %

I Preparation Work
1 Demolish the existing wall m2 24.64 0.1801%
2 Demolish the existing wall tile m2 96.80 0.7076%

II Soil and Sands Work


1 Excavation to foundation m2 16.55 0.1728%
2 Compacted backfill and deficit soil to flooring m2 3.76 0.0604%
3 Compacted sand fill m2 1.89 0.0670%
4 Termite control to floor and ceiling m2 309.77 3.2347%

III Concrete Work


1 Concrete to sloof m1 18.96 0.8349%
2 Ditto to practical coloum m1 39.23 1.7270%
3 Ditto to roof slab m3 0.51 0.3790%
4 Pour concrete 5 cm thickness to flooring bed m2 5.08 0.7258%
5 Ditto to roof beam m1 16.21 0.7308%
6 Waterproofing to roof slab m2 5.08 0.0849%

IV Masonry Work
1 Broken river stone to loose foundation bed m2 2.76 0.0893%
2 Broken river stone masonry with 1pc : 5 sands to strip foundation as mentioned in
drawing m2 6.90 0.5574%
3 Brick masonry with 1 pc : 4 sand to wall building m2 53.24 0.8175%

V Plastered Work
1 Plaster 1pc : 5sand to wall m2 106.48 0.7001%
2 Smooth plastered m2 73.33 0.5439%
3 Corner line to wall, coloumn and roof slab m1 112.53 0.3690%

VI Gypsum Work
1 Kamfer wood 5/7 to ceiling support m2 227.42 2.8789%
2 Gypsum board 9 mm thick to ceiling m2 297.63 2.5089%
3 Gypsum list 7 cm width m1 364.92 2.4942%

VII Ceramic Work


1 Ceramic tile to Terrace ex. Impero Snow Flake 1x60x60 cm (unpolished type) or
similar quality m2 39.90 4.4361%
2 Ditto to Living room m2 78.54 8.7318%
3 Ditto to Master Bedroom m2 17.50 1.9456%
4 Ditto to Bedroom 1 m2 17.50 1.9456%
5 Ditto to Bedroom 2 m2 20.00 2.2236%
6 Ditto to skirting 1x15x60 cm m1 134.19 6.1035%
7 Ceramic tile to Kitchen ex. Impero Snow Flake 1x60x60 cm (glossy type) m2 13.25 0.9789%
8 Ditto 1x15x60 cm to floor skirting m1 134.19 0.9262%
9 Bingkirai wood 8/15 to tracehold m1 6.20 0.2746%
10 Ceramic tile 1x40x40 cm ex. Impero Linen White (unpolished type) to bathroom and
outdoor shower floor m2 26.40 2.2507%
11 Ditto ex. Impero Linen White (polished type) to wall (untill ceiling height) m2 137.12 12.1274%
12 Candi stone 2x20x30 to shower floor border m1 17.60 0.3412%
13 Jogja stone 30x40 to shower coloumn m2 4.05 0.2444%
14 Tempered glass 9 mm to bathtube m2 2.95 0.5605%
15 Candi stone 5x40x40 cm to terrace & pond border m1 39.71 1.4104%

VIII Jamb and Door work


1 Panil door D5 to bathroom c/with new jamb, existing door flame, new hinges,
existing door lock and handle unit 2.00 1.0388%

IX Finishing Work
1 Repaint the interior wall m2 463.39 8.9737%
2 Repaint the exterior wall m2 189.41 4.7468%
3 Paint finished to interior wall (Dulux Pentalite) m2 7.68 0.1242%
4 Paint finished to exterior wall (Dulux Weathershield) m2 8.40 0.1837%
5 Ditto to ceiling m2 297.63 5.9214%
6 Melamic finished to new jamb m1 5.80 0.0806%
7 Ditto to tracehold with UPL m1 6.20 0.1163%

X Plumbing Work
1 Add pipe installation to dirty water m1 11.00 0.2742%
2 Add pipe installation to clean water m1 11.00 0.2199%
3 Add pipe instalation to hot water m1 11.00 0.3291%

XI Sanitary Work (break down & install)


1 Install the toilet bowl unit 2.00 0.0683%
2 Install the wash basin unit 2.00 0.0775%
3 Install tap of wash basin unit 2.00 0.0273%
4 Toilet paper holder TX 720 ACR (material + installment) unit 2.00 0.1078%
5 Floor drain TX 1 B (material + installment) unit 4.00 0.3141%
6 Install towel bar double unit 4.00 0.0091%
7 Install shower set unit 2.00 0.0547%
8 Install bathtube unit 1.00 0.1253%
9 Install tap for bathube unit 1.00 0.0273%

XII FIX FURNITURE


1 Wardrobe 60x300x210 cm to Master Bedroom unit 1.00 4.5850%
2 Ditto to Bedroom 1 unit 1.00 4.5850%
3 Wash basin cabinet + mirror to Master Bedroom unit 1.00 1.8226%
4 Ditto to Bedroom 1 unit 1.00 1.8226%
Monthly progress 100.0000%
Aqumulation progress
Monthly progress
Aqumulation progress
Monthly progress Claim (Rp) 263,357,778.56
Fee 10% 26,335,777.86
289,693,556.41
Total Contract (289,693,000.00)
Down payment (86,907,900.00)
Returning Down Payment (%)
Returning Down Payment (Rp.)
Retention 5%
Total Claim

Approved by,

Anggia M. Lubis Browne, SH


Owner
Month October November December
Week I II III IV V VII IX
Date 24 -31
th st
1 -6
st th
7 -13
th th
14 -20
th th
21 -30
st th
1 -10
st th
11 -17th
th

0.1801%
0.7076%

0.1728%
0.0604%
0.0670%
1.6173% 1.6173%

0.8349%
1.7270%
0.3790%
0.7258%
0.7308%
0.0849%

0.0893%

0.5574%
0.8175%

0.4667% 0.2334%
0.3626% 0.1813%
0.3690%

1.9193% 0.9596%
1.6726% 0.8363%
2.4942%

4.4361%
6.9854% 1.7464%
1.9456%
1.9456%
2.2236%
6.1035%
0.9789%
0.9262%
0.2746%

1.1253% 1.1253%
9.0955% 3.0318%
0.3412%
0.2444%

1.4104%

1.0388%

1.4956% 1.4956% 1.4956% 1.4956% 1.4956%


0.7911% 0.7911% 0.7911% 0.7911% 0.7911%
0.0207% 0.0207% 0.0207% 0.0207% 0.0207%
0.0306% 0.0306% 0.0306% 0.0306% 0.0306%
0.9869% 0.9869% 0.9869% 0.9869% 0.9869%
0.0806%

0.2742%
0.2199%
0.3291%

0.3141%
7.0293% 8.9653% 34.4656% 16.6308% 4.7915% 6.0676% 4.7354%
7.0293% 15.9946% 50.4603% 67.0911% 71.8826% 77.9502% 82.6856%

132,890,998.39 72,397,015.81
13,289,099.84 7,239,701.58
146,180,098.23 79,636,717.39

35% 35%
(30,417,765.00) (30,417,765.00)
7,309,004.91 3,981,835.87
108,453,328.32 45,237,116.52

Denpasar, October, 19th 2005


Prepared by PT. Grahadika Karyatama

Satria Wibawa
Director
X
18 -24th
th
0.5605%

1.4956%
0.7911%
0.0207%
0.0306%
0.9869%

0.1163%

0.0683%
0.0775%
0.0273%
0.1078%

0.0091%
0.0547%
0.1253%
0.0273%

4.5850%
4.5850%
1.8226%
1.8226%
17.3144%
100.0000%

58,069,764.36
5,806,976.44
63,876,740.80

30%
(26,072,370.00)
3,193,837.04
34,610,533.76
BILL OF QUANTITY

PROJECT : Orchid Table & Back Door


OWNER : ANGGIA M. LUBIS BROWNE, SH
LOCATION : Pondok Sidakarya No. 9,
Perum Kerta Mulya Sidakarya Denpasar

No Description Unit Qty Cost Total Cost

I Orchid Table
1 Orchid table w/ galvanish pipe 3/4" as table
structure, wire to top table and brown colour
painted unit 2.00 520,000.00 1,040,000.00

II Back Door
1 Galvanish door with wire net, concrete base
15/15 x 20 cm, hinges, lock and brown colour
painted unit 1.00 845,000.00 845,000.00

III Genset Based (100 x 200 cm)

1 Excavation work m3 1.60 27,500.00 44,000.00


2 Stone foundation work m3 1.92 211,500.00 406,080.00
3 Plain concrete h=5 cm m3 0.10 376,134.00 37,613.40
4 Concrete slab to based m3 0.24 2,356,880.28 565,651.27
5 Plastered finished m2 4.80 17,315.10 83,112.48

a. Total 3,021,457.15
b. Fee Contractor 10% x a 302,145.71
c. Grand Total 3,323,602.86
d. Rounded 3,323,000.00

Denpasar, Pebuary, 15th 2006

Approved by, PT. Grahadika Karyatama

Anggia M. Lubis Browne, SH Satria Wibawa


Owner Director
BILL & QUANTITY

PROJECT :
OWNER : MR. GRAHAM

No Description Unit Qty Qty Cost

III PEK PLAFOND


1 Pasang rangka plafond kayu kamfer m2 266.75 293.43 27,782.00
2 Plafond gypsum board 9 mm thickness m2 266.75 293.43 18,500.00
3 List gypsum m1 323.20 355.52 15,000.00

IV PEK. REFINISHING
1 Cat tembok interior (Cat Ulang) m2 421.26 463.39 42,500.00
2 Cat tembok exterior m2 172.19 189.41 55,000.00
3 Idem untuk plafond m2 266.75 293.43 37,000.00
Idem untuk list plafond m1 355.52 5,500.00
4 Finishing Lazuur untuk exterior jambs m1 74.15 81.57 30,500.00
5 Idem untuk jendela kayu (W1, W2) m1 62.40 68.64 30,000.00
6 Idem untuk jendela kaca (W4) m1 91.00 100.10 30,000.00
7 Idem untuk ventilasi (VW1, VW2, VW4) m1 93.45 102.80 30,000.00
8 Idem untuk listplank dan tatab m1 71.90 79.09 56,500.00
9 Idem untuk papan 2/30 teras depan m1 10.50 11.55 56,500.00
10 Finishing Melamic untuk interior jambs m1 88.65 97.52 30,500.00
11 Idem untuk pintu panil (D1) m2 22.96 25.26 80,000.00
12 Idem untuk pintu gebyog / antik (D2, D3, D4) m2 17.58 19.34 80,000.00
13 Idem untuk jendela Krepyak (W5) m2 4.18 4.60 90,000.00
14 Idem untuk jendela kayu (W3) m1 67.60 74.36 30,500.00
15 Idem untuk ventilasi (VW3, VD1) m1 77.40 85.14 30,500.00
16 Idem untuk ventilasi (VD3, VD4) m2 1.62 1.78 30,500.00

No Description Unit Qty Qty Cost

VOLUME TAMBAH

Pek. Bongkaran
Bongkar tembok m2 22.40 24.64 17,500.00
Bongkar Keramik m2 88.00 96.80 17,500.00

Pek Tanah dan Pasir


Galian Tanah m3 13.68 15.05 25,000.00
Urugan tanah kembali m3 3.11 3.42 38,500.00
Urugan Pasir m3 1.56 1.72 85,000.00

Pek. Beton
Sloof praktis m1 13.40 14.74 105,405.42
Kolom praktis m1 25.60 28.16 105,405.42
Plat atap (t=10 cm) m3 0.42 0.46 1,785,515.37
Rabatan m2 4.20 4.62 341,940.00
Ring praktis m3 13.40 14.74 107,905.42
Waterproofing Lantai dan Dinding m2 152.00 167.20 25,000.00
Waterproofing Plat atap m2 4.20 4.62 40,000.00

Pek. Pasangan
Pas Batu kosong m3 2.28 2.51 77,500.00
Pas. Batu Kali m3 5.70 6.27 193,500.00
Pas. Bata m2 44.00 48.40 36,762.00

Pek. Plesteran
Plesteran m2 88.00 96.80 15,741.00
Acian dinding m2 60.60 66.66 17,760.00
Benangan m1 93.00 102.30 7,850.00

Pek. Keramik
Keramik lantai Impero Snow Flake m2 4.20 4.62 244,000.00
Keramik lantai KM & Outdoor shower 30x60, exm2 24.00 26.40 187,100.00
Idem utk dinding m2 124.66 137.12 194,100.00
Border Batu Candi 2x30x20 m1 16.00 17.60 42,550.00
Pas. Batu Jogya 2x30x40 utk dinding shower m2 3.68 4.05 132,500.00

Pek. Cat m2 60.60 66.66 43,000.00

Bongkar & Pasang Daun Pintu KM (ganti kusenbh 2.00 2.00 1,052,200.00

Pek. Plumbing
Pipa Pembuangan
PVC pipe AW diameter 4" m1 10.00 11.00 50,500.00
Idem utk dia 2" m1 10.00 11.00 40,500.00

Sub total
SANITAIR
1 Toilet bowl CW 704 / SW 784 JP unit 2.00 2.00 75,000.00
2 Sink : Lavatory OMNI LW 851 J unit 2.00 2.00 85,000.00
3 Tap sink TX 103 LC 2.00 2.00 30,000.00
4 Toilet paper holder TX 720 ACR unit 2.00 2.00 129,000.00
5 Floor drain TX 1 B unit 4.00 4.00 188,000.00
6 Towel bar double TX 724 AES unit 4.00 4.00 5,000.00
7 Shower set TX 492 SC unit 2.00 2.00 60,000.00
8 Bathtube FB 1700 - 80 H unit 1.00 1.00 275,000.00
9 Tap for bathubes TX 429 SC unit 1.00 1.00 60,000.00

PERGOLA, KEBUN ANGGREK, BALE BENGONG


No Description Unit Qty Qty Cost
Labour cost Material Cost Total Labour Total Material Total Cost

10,000.00 17,782.00 2,934,250.00 5,217,683.35 8,151,933.35


18,500.00 5,428,362.50 - 5,428,362.50
15,000.00 5,332,800.00 - 5,332,800.00
13,695,412.50 5,217,683.35 18,913,095.85

15,000.00 27,500.00 6,950,846.10 12,743,217.85 19,694,063.95


15,000.00 40,000.00 2,841,135.00 7,576,360.00 10,417,495.00
7,000.00 30,000.00 2,053,975.00 8,802,750.00 10,856,725.00
5,500.00 - 1,955,360.00 1,955,360.00 6663.918
7,500.00 23,000.00 611,737.50 1,875,995.00 2,487,732.50
7,500.00 22,500.00 514,800.00 1,544,400.00 2,059,200.00
7,500.00 22,500.00 750,750.00 2,252,250.00 3,003,000.00
7,500.00 22,500.00 770,962.50 2,312,887.50 3,083,850.00
15,000.00 41,500.00 1,186,350.00 3,282,235.00 4,468,585.00
15,000.00 41,500.00 173,250.00 479,325.00 652,575.00
7,500.00 23,000.00 731,362.50 2,242,845.00 2,974,207.50
15,000.00 65,000.00 378,840.00 1,641,640.00 2,020,480.00
15,000.00 65,000.00 290,070.00 1,256,970.00 1,547,040.00
25,000.00 65,000.00 114,950.00 298,870.00 413,820.00
7,500.00 23,000.00 557,700.00 1,710,280.00 2,267,980.00
7,500.00 23,000.00 638,550.00 1,958,220.00 2,596,770.00
7,500.00 23,000.00 13,365.00 40,986.00 54,351.00
18,578,643.60 51,974,591.35 70,553,234.95

#VALUE! #VALUE! #VALUE!

#REF!
Labour cost Material Cost Total Labour Total Material Total Cost

12,500.00 5,000.00 308,000.00 123,200.00 431,200.00


12,500.00 5,000.00 1,210,000.00 484,000.00 1,694,000.00

25,000.00 376,200.00 - 376,200.00


10,000.00 28,500.00 34,155.00 97,341.75 131,496.75
10,000.00 75,000.00 17,160.00 128,700.00 145,860.00

12,500.00 92,905.42 184,250.00 1,369,425.84 1,553,675.84


12,500.00 92,905.42 352,000.00 2,616,216.54 2,968,216.54
450,000.00 1,335,515.37 207,900.00 617,008.10 824,908.10
55,000.00 286,940.00 254,100.00 1,325,662.80 1,579,762.80
15,000.00 92,905.42 221,100.00 1,369,425.84 1,590,525.84
25,000.00 4,180,000.00 - 4,180,000.00
40,000.00 184,800.00 - 184,800.00

15,000.00 62,500.00 37,620.00 156,750.00 194,370.00


35,000.00 158,500.00 219,450.00 993,795.00 1,213,245.00
12,000.00 24,762.00 580,800.00 1,198,480.80 1,779,280.80

9,000.00 6,741.00 871,200.00 652,528.80 1,523,728.80


8,000.00 9,760.00 533,280.00 650,601.60 1,183,881.60
3,500.00 4,350.00 358,050.00 445,005.00 803,055.00

22,000.00 222,000.00 101,640.00 1,025,640.00 1,127,280.00


22,000.00 165,100.00 580,800.00 4,358,640.00 4,939,440.00
25,000.00 169,100.00 3,428,040.00 23,187,262.56 26,615,302.56
15,000.00 27,550.00 264,000.00 484,880.00 748,880.00
40,000.00 92,500.00 161,920.00 374,440.00 536,360.00

8,000.00 35,000.00 533,280.00 2,333,100.00 2,866,380.00

80,000.00 972,200.00 160,000.00 1,944,400.00 2,104,400.00

12,000.00 38,500.00 132,000.00 423,500.00 555,500.00


12,000.00 28,500.00 132,000.00 313,500.00 445,500.00

75,000.00 150,000.00 - 150,000.00


85,000.00 170,000.00 - 170,000.00
30,000.00 60,000.00 - 60,000.00
5,000.00 124,000.00 10,000.00 248,000.00 258,000.00
15,000.00 173,000.00 60,000.00 692,000.00 752,000.00
5,000.00 20,000.00 - 20,000.00
60,000.00 120,000.00 - 120,000.00
275,000.00 275,000.00 - 275,000.00
60,000.00 60,000.00 - 60,000.00

16,548,745.00 47,613,504.63 64,162,249.63


Labour cost Material Cost Total Labour Total Material Total Cost
RENCANA ANGGARAN BIAYA

PROJECT : Garasi dan Carport


OWNER : MR. GRAHAM

No Description Unit Qty Cost Labour cost Material Cost Total Labour Total Material Total Cost

I Pek. Persiapan
1 Bongkar atap lama ls 1.00 535,000.00 360,000.00 175,000.00 360,000.00 175,000.00 535,000.00
2 Bongkar dinding pagar ls 1.00 195,000.00 120,000.00 75,000.00 120,000.00 75,000.00 195,000.00
3 Bongkar beton lama ls 1.00 425,000.00 350,000.00 75,000.00 350,000.00 75,000.00 425,000.00
4 Pemindahan tiang telepon ls 1.00 850,000.00 850,000.00 850,000.00 - 850,000.00
1,680,000.00 325,000.00 2,005,000.00
II Pek. Tanah
1 Galian tanah pondasi m3 11.52 12,000.00 12,000.00 138,200.40 - 138,200.40
2 Urugan pasir dibawah pondasi m3 1.55 85,000.00 10,000.00 75,000.00 15,503.70 116,277.75 131,781.45
3 Urugan pasir dibawah carport m3 5.00 100,000.00 10,000.00 90,000.00 49,970.00 449,730.00 499,700.00
4 Urugan lantai carport (pakai bekas bongkaran) m3 29.98 6,500.00 6,500.00 194,883.00 - 194,883.00
398,557.10 566,007.75 964,564.85
III Pek. Pondasi
1 Pas. Batu kali m3 6.46 132,500.00 35,000.00 97,500.00 226,054.50 629,723.25 855,777.75
2 Footing m3 3.46 1,453,500.00 400,000.00 1,053,500.00 1,382,400.00 3,640,896.00 5,023,296.00
1,608,454.50 4,270,619.25 5,879,073.75
IV Pek. Beton
1 Sloof 25/20 m3 2.12 1,453,500.00 400,000.00 1,053,500.00 848,000.00 2,233,420.00 3,081,420.00
2 Kolom 20/20 m3 2.20 1,453,500.00 400,000.00 1,053,500.00 880,000.00 2,317,700.00 3,197,700.00
3 Kolom praktis 11/11 m3 0.39 1,295,475.00 400,000.00 895,475.00 154,800.00 346,548.83 501,348.83
4 Ring balok 15/30 garasi m3 1.92 1,295,475.00 400,000.00 895,475.00 766,260.00 1,715,416.68 2,481,676.68
5 Ring balok 15/20 garasi dan pagar m3 1.06 1,295,475.00 400,000.00 895,475.00 422,400.00 945,621.60 1,368,021.60
6 Plat atap m3 7.89 1,453,500.00 400,000.00 1,053,500.00 3,155,500.00 8,310,798.13 11,466,298.13
7 Rabatan lantai kerja t=5 cm m3 2.88 502,737.50 55,000.00 447,737.50 158,379.38 1,289,316.10 1,447,695.47
8 Termite control ls 1.00 1,726,605.00 1,726,605.00 1,726,605.00 - 1,726,605.00
9 Koral lepas di plat atap m2 78.20 12,500.00 5,000.00 7,500.00 390,975.00 586,462.50 977,437.50
8,502,919.37 17,745,283.83 26,248,203.20
V Pek. Pasangan
1 Pas. Bata m2 42.19 42,550.00 12,000.00 30,550.00 506,220.00 1,288,751.75 1,794,971.75
2 Pas. Batako m2 45.22 28,500.00 10,000.00 18,500.00 452,200.00 836,570.00 1,288,770.00
3 Pas. Keramik 30x30 u. lantai garasi m2 30.24 66,900.00 15,000.00 51,900.00 453,605.25 1,569,474.17 2,023,079.42
4 Batu candi stone 2x30x30 cm u. border lantai garasi m1 24.50 63,750.00 13,000.00 50,750.00 318,500.00 1,243,375.00 1,561,875.00
5 Pas. Paving stone 20x20, t= 10 cm m2 57.86 64,500.00 15,000.00 49,500.00 867,900.00 2,864,070.00 3,731,970.00
6 Pas. Batu Jogja 2x20x40 angkul-angkul m2 27.31 142,550.00 40,000.00 102,550.00 1,092,480.00 2,800,845.60 3,893,325.60
7 Pas. Batu Candi 5x40x40 lantai angkul-angkul m2 8.36 207,500.00 35,000.00 172,500.00 292,600.00 1,442,100.00 1,734,700.00
8 Pas. batu pathway m2 8.69 220,000.00 35,000.00 185,000.00 304,150.00 1,607,650.00 1,911,800.00
4,287,655.25 13,652,836.52 17,940,491.77
VI Pek. Plesteran
1 Plesteran dinding garasi m2 47.69 15,741.00 9,000.00 6,741.00 429,165.00 321,444.59 750,609.59
2 Rought plasteran u. dinding pagar m2 87.75 15,741.00 9,000.00 6,741.00 789,750.00 591,522.75 1,381,272.75
No Description Unit Qty Cost Labour cost Material Cost Total Labour Total Material Total Cost

3 Acian u. dinding garasi m2 47.69 17,760.00 8,000.00 9,760.00 381,480.00 465,405.60 846,885.60
4 Benangan dinding dan kolom m1 86.90 7,850.00 3,500.00 4,350.00 304,150.00 378,015.00 682,165.00
1,904,545.00 1,756,387.94 3,660,932.94
VII Pek. Gypsum
1 Rangka plafond kamfer 4/6 (dihitung 70% baru) m2 42.42 29,782.00 12,000.00 17,782.00 509,070.00 754,356.90 1,263,426.90
2 Pas. Gypsum board 9 mm thick to ceiling m2 59.79 23,000.00 23,000.00 - 1,375,055.00 - 1,375,055.00
3 Gypsum list 7 cm width m1 50.95 15,000.00 15,000.00 - 764,250.00 - 764,250.00
2,648,375.00 754,356.90 3,402,731.90
VIII Pek. Kusen, daun Pintu (Kayu Bingkirai)
1 Pintu Krepyak Sliding Garasi type D1 unit 1.00 16,000,000.00 16,000,000.00 - 16,000,000.00 16,000,000.00
2 Pintu Krepyak type D2 (accessories warna stainless) unit 1.00 2,200,300.00 106,800.00 2,093,500.00 106,800.00 2,093,500.00 2,200,300.00
3 Bongkar + Pasang kembali pintu gebyog unit 1.00 495,000.00 166,000.00 329,000.00 166,000.00 329,000.00 495,000.00
272,800.00 18,422,500.00 18,695,300.00
IX Pek. Finishing
1 Lazuur finished to krepyak sliding door m1 389.09 12,500.00 12,500.00 4,863,600.00 - 4,863,600.00
2 Ditto to krepyak door m1 48.64 12,500.00 12,500.00 607,950.00 - 607,950.00
3 Ditto to jamb m1 16.90 18,500.00 18,500.00 312,650.00 - 312,650.00
4 Paint finished to garage wall ex. Dulux Pentalite m2 131.16 27,500.00 27,500.00 3,606,900.00 - 3,606,900.00
5 Ditto to ceiling m2 59.79 30,000.00 30,000.00 1,793,550.00 - 1,793,550.00
6 Ditto to ceiling list m1 50.95 5,500.00 5,500.00 280,225.00 - 280,225.00
7 Paint finished to garage wall ex. Dulux Wethershield m2 31.68 37,000.00 37,000.00 1,172,160.00 - 1,172,160.00
8 Paint finished to boundary wall ex. Alken (tanah taro co m2 87.75 30,000.00 30,000.00 2,632,500.00 - 2,632,500.00
15,269,535.00 - 15,269,535.00
X Electrical Work
1 Installation for lighting point 7.00 110,000.00 25,000.00 85,000.00 175,000.00 595,000.00 770,000.00
2 Installation for electrical plug point 3.00 110,000.00 25,000.00 85,000.00 75,000.00 255,000.00 330,000.00
3 Down light point 2.00 187,000.00 15,000.00 172,000.00 30,000.00 344,000.00 374,000.00
4 TL light 40W point 2.00 204,000.00 45,000.00 159,000.00 90,000.00 318,000.00 408,000.00
5 Wall light to boundary wall point 3.00 221,000.00 45,000.00 176,000.00 135,000.00 528,000.00 663,000.00
6 Spot light to coloumn point 2.00 236,500.00 60,000.00 176,500.00 120,000.00 353,000.00 473,000.00
7 Box lamp point 2.00 221,500.00 45,000.00 176,500.00 90,000.00 353,000.00 443,000.00
8 Stop contact point 2.00 20,000.00 5,000.00 15,000.00 10,000.00 30,000.00 40,000.00
9 Switch single point 3.00 20,000.00 5,000.00 15,000.00 15,000.00 45,000.00 60,000.00
10 Switch double point 1.00 25,000.00 5,000.00 20,000.00 5,000.00 20,000.00 25,000.00
745,000.00 2,841,000.00 3,586,000.00

XI Roof drain
1 Pipa 3" PVC m1 8.00 33,500.00 15,000.00 18,500.00 120,000.00 148,000.00 268,000.00
2 Roof drain pcs 2.00 142,000.00 10,000.00 132,000.00 20,000.00 264,000.00 284,000.00
3 Material bantu ls 1.00 155,000.00 155,000.00 - 155,000.00 155,000.00
140,000.00 567,000.00 707,000.00

37,457,841.22 60,900,992.18 98,358,833.40


Mr. Graham
Volume Polituran

Umum Cat interior POLITUR


Luas lantai
Bed Room 17.5 Bed Room 52.7 W2 7

Bed Room 17.5 Bed Room 52.7 W1 7.9

Bed Room 20 Bed Room 55.8 W5 7.45

Bathroom 8 Bathroom 20.8 W4 11.85

Bathroom 8 Bathroom 20.8 W3 7.7

Bathroom 8 Bathroom 15.6 D2 4.9

Outdoor sh 4 D3 5.95
(Koral sikat)
Outdoor sh 4 D4 7.35
(Koral sikat)
Kitchen 13.75 Kitchen 49.6 D1 6.8

Living roo 74.0875 Living roo 132.835

Teras depa 38.7 Teras depa 41.85 VW2


VW1
Teras bela 4.5 Teras bela 15.5 VW3
VW4
Pilar 15.8884 VD1
VD3
Atas pilar 24.3 VD4

Jumlah 218.0375 498.3734

Pilar (lingkaran)

K 1.727

Cat Exterio 173.6


Outdoor

Teras depa 19.68

193.28
Kusen Daun
jml Interior Exterior Interior Exterior
1 7 31.2 m1

1 7.9 31.2 m1

1 7.45 4.18 m2

5 59.25 91 m1

2 15.4 67.6 m1

1 4.9 2.34 m2

1 5.95 5.52 m2

1 7.35 9.72 m2

7 47.6 22.96 m2

1 12.1 m1
1 12.1 m1
2 24.2 m1
5 69.25 m1
7 53.2 m1
1 0.66 m2
1 0.96 m2

88.65 74.15

Luar
blm tahu
Atap Plafond Lis Plafond

Genteng 329.7748 Bed Room 17.5 Bed Room 17

Bed Room 17.5 Bed Room 17


Lisplank 71.9
Bed Room 20 Bed Room 18
Bubungan 50.72515
16.98085 Bathroom 8 Bathroom 12
67.706
Bathroom 8 Bathroom 12
Pas. Triplek
Bathroom 8 Bathroom 12

Outdoor sh 1 Outdoor sh 1

Outdoor sh 2 Outdoor sh 2

Kitchen 13.75 Kitchen 16

Living roo 71.9 Living roo 42.9

Teras depa 35.1 Teras depa 35.7

Teras bela 3 Teras bela 8

Exterior 64 Exterior 132.6

Jumlah 266.75 Jumlah 323.2

Lis luar blm tahu


Skirting pengurangan luas cat
jml Interior Exterior
Bed Room 17 W2 2.08 2 2.08 2.08

Bed Room 17 W1 2.21 2 2.21 2.21

Bed Room 18 W5 2.2 2 4.4

Bathroom 1 W4 3.36 10 16.8 16.8

Bathroom 2 W3 2.21 4 8.84

Bathroom 3 D2 1.17 2 2.34

Outdoor sh 1 D3 2.76 2 5.52

Outdoor sh 2 D4 4.86 2 9.72

Kitchen 16 D1 1.8 14 25.2

Living roo 42.9

Teras depa 23.7

Teras bela 5

Jumlah 139.6 77.11 21.09


Bongkar t 22.4 Keramik

Bongkar ke 24 Lantai Dre 4.2


64
88 Lantai KM
KM 16
Pek. Dinding & Pondasi Outdoor 8
Tanah, Pasir & Beton 24
Galian 13.68
Dinding
Urugan pas 1.14 KM, Outdoo 124.656
0.42
1.56
Waterproof
Pas. Batu 2.28 Plat atap 4.2
Lantai 24
Pas. Batu k 5.7 Dinding 128
156.2
Urugan Tanah
Urugan kem 1.425 Border 16
Urugan lant 1.68
3.105 Batu Jogya 3.68

Sloof prakt 13.4

Kolom pr 25.6

rabat 4.2

Plat 0.42

Ring pr 13.4

Bata, Plester
Bata 41

Plester 82
Plester pla 4.2
86.2

Acian 60.6

Pek Pintu
Bongkar & pasang daun
Pintu Km 2
No DescriptionUnit Qty Batu Kali Pasir Batu bata Semen Gre
Cor Pasang Super 50 kg

I Pek. Bongkaran
1 Bongkar t m2 22.4
2 Bongkar Kem2 88

II Pek Tanah dan Pasir


1 Galian Tan m3 13.68
2 Urugan tanm3 3.105
3 Urugan Pasm3 1.56
4 Anti rayap ls 1

III Pek. Beton


1 Sloof prakt m1 13.4
2 Kolom prakm1 25.6
3 Plat atap ( m3 0.42
4 Rabatan m2 4.2
5 Ring prakti m1 13.4
6 Waterproofm2 28.2
7 Waterproofim2 0

IV Pek. Pasangan
1 Pas Batu k m3 2.28
2 Pas. Batu Km3 5.7
3 Pas. Bata m2 44 3.3 2640 17.6

V Pek. Plesteran
1 Plesteran m2 88 2.2 14.784
2 Acian dind m2 60.6 0.303 6.666
3 Benangan m1 93 0.03333 0.73326

VI PEK PLAFOND
1 Pasang ranm2 266.75
2 Plafond gy m2 266.75
3 List gypsu m1 323.2

V Pek. Keramik
1 Ceramic til m2 39.9 1.0374 18.5136
2 Ditto to Li m2 78.5375 2.041975 36.4414
3 Ditto to M m2 17.5 0.455 8.12
4 Ditto to B m2 17.5 0.455 8.12
5 Ditto to B m2 20 0.52 9.28
6 Ditto to sk m1 105.39
7 Ceramic til m2 13.25
8 Ditto 1x15xm1 21.9
9 Bingkirai w m1 6.2
10 Ceramic til m2 24
11 Ditto ex. Imm2 124.656
12 Candi ston m1 16
13 Jogja ston m2 3.68
14 Tempered gm2 1.476
15 Candi ston m1 36.1

VIII Jamb and Door work

1 Panil door unit 1

IX Finishing Work
1 Repaint them2 0
2 Repaint them2 0
3 Paint finish m2 7.68
4 Paint finis m2 8.4
5 Ditto to cei m2 0
6 Melamic fi m1 5.8
7 Ditto to tr m1 6.2

X Pek. Pemipaan
1 Add pipe insm1 8
2 Add pipe inm1 8
3 Add pipe inm1 8

XI Sanitair
1 Install the unit 2
2 Install the unit 2
3 Install tap unit 2
4 Toilet pape unit 2
5 Floor drain unit 4
6 Install tow unit 4
7 Install sho unit 2
8 Install bat unit 1
9 Install tap unit 1

X Furniture
1 Lemari pakunit 2
2 Wastafel caunit 1
3 Wastafel caunit 1
Kamfer 4/6 Keramik Keramik SnKeramik WhKeramik WhCandi stone
Crono 60x 60x60 unpolished polished 40x40

4.00125

41.895
82.46438
18.375
18.375
21
10.539
14.575
2.19

26.4
149.5872

Related Interests