UNIT RATE

PRIVATE HOUSE
KETEWEL - GIANYAR

NO DESCRIPTION UNIT RATE LABOUR COST MATERIAL TOTAL PRICE

(Rp.) (Rp.) (Rp.) (Rp.)

1 1 M1 Temporary Fence
0.023 m3 Wood beam Meranti 1,400,000.00 32,200.00 32,200.00
1.430 pcs Seng 19,500.00 27,885.00 27,885.00
1.000 ls Labour cost 7,500.00 7,500.00 7,500.00
1.000 ls Tool & equipment 2,500.00 2,500.00 2,500.00
Summary 7,500.00 62,585.00 70,085.00
10% Profit 7,008.50
Total 77,093.50

2 1 M2 Cleaning site
1.000 ls Tool & hard equipment 3,000.00 3,000.00 3,000.00
1.000 ls Cleaning 750.00 750.00 750.00
1.000 ls Labour cost 750.00 750.00 750.00
Summary 750.00 3,750.00 4,500.00
10% Profit 450.00
Total 4,950.00

3 1 M2 Measurement
1.000 ls Labour cost 1,000.00 1,000.00 1,000.00
1.000 ls Tool & equipment 500.00 500.00 500.00
Summary 500.00 1,000.00 1,500.00
10% Profit 150.00
Total 1,650.00
For 1 point 75,900.00

4 1 M1 Bowplank
0.015 m3 Wood beam Meranti 1,400,000.00 21,000.00 21,000.00
1.000 ls Tool & equipment 50.00 50.00 50.00
1.000 ls Labour cost 1,500.00 1,500.00 1,500.00
Summary 1,500.00 21,050.00 22,550.00
10% Profit 2,255.00
Total 24,805.00

5 1 M3 Top Soil Excavation

0.750 Labour 20,000.00 15,000.00 15,000.00
0.020 Supervisor 40,000.00 800.00 800.00
Summary 15,800.00 - 15,800.00
10% Profit 1,580.00
Total 17,380.00

6 1 M3 Hard Soil Excavation

4.000 Labour 20,000.00 80,000.00 80,000.00
0.400 Supervisor 40,000.00 16,000.00 16,000.00
Summary 96,000.00 - 96,000.00
10% Profit 9,600.00
Total 105,600.00

7 1 M3 Excavation Limestone
1.000 ls Heavy equipment 70,000.00 70,000.00 70,000.00
1.000 ls Labour cost 1,500.00 1,500.00 1,500.00
Summary 71,500.00 - 71,500.00
10% Profit 7,150.00
Total 78,650.00
NO DESCRIPTION UNIT RATE LABOUR COST MATERIAL TOTAL PRICE
(Rp.) (Rp.) (Rp.) (Rp.)

8 1 M3 Compacted Soil
1.200 m3 Soil 40,000.00 48,000.00 48,000.00
0.250 Laborer 20,000.00 5,000.00 5,000.00
0.010 Supervisor 40,000.00 400.00 400.00
Summary 5,400.00 48,000.00 53,400.00
10% Profit 5,340.00
Total 58,740.00

9 1 M3 Compacted Sand in Fill

1.150 m3 Sand 60,000.00 69,000.00 69,000.00
0.250 Labour 20,000.00 5,000.00 5,000.00
0.001 Supervisor 40,000.00 40.00 40.00
Summary 5,040.00 69,000.00 74,040.00
10% Profit 7,404.00
Total 81,444.00

10 1 M3 Compacted limestone in fill

1.100 m3 Limestone 40,000.00 44,000.00 44,000.00
1.000 ls Tools 150.00 150.00 150.00
0.015 Labour 20,000.00 300.00 300.00
0.001 Supervisor 40,000.00 40.00 40.00
Summary 340.00 44,150.00 44,490.00
10% Profit 4,449.00
Total 48,939.00

11 1 M3 Lean concrete 1 : 3 : 5 K125

0.910 m3 Coral/concrete gravel 60,000.00 54,600.00 54,600.00
0.540 m3 Concrete sand 60,000.00 32,400.00 32,400.00
3.632 zak Cement (Gresik 50 kg) 29,250.00 106,236.00 106,236.00
15.000 m2 Wire Mesh M6 10,000.00 150,000.00 150,000.00
15.000 m2 Plastic membran 0,20 3,500.00 52,500.00 52,500.00
15.000 Laborer 20,000.00 300,000.00 300,000.00
1.500 Mason 25,000.00 37,500.00 37,500.00
0.150 Supervisor 40,000.00 6,000.00 6,000.00
Summary 343,500.00 395,736.00 739,236.00
10% Profit 73,923.60
Total 813,159.60

12 1 M3 Concrete Site Mixer K 225

0.820 m3 Coral/concrete gravel 60,000.00 49,200.00 49,200.00
0.540 m3 Concrete sand 60,000.00 32,400.00 32,400.00
6.800 zak Cement (Gresik 50 kg) 29,250.00 198,900.00 198,900.00
0.100 Mason 25,000.00 2,500.00 2,500.00
2.000 Laborer 20,000.00 40,000.00 40,000.00
0.300 Supervisor 40,000.00 12,000.00 12,000.00
Summary 54,500.00 280,500.00 335,000.00
10% Profit 33,500.00
Total 368,500.00

13 1 M3 Conrete Ready Mix K 225

1.050 m3 Concrete Ready mix K225 315,000.00 330,750.00 330,750.00
1.000 ls Labour cost 15,000.00 15,000.00 15,000.00
1.000 ls Concrete pump 15,000.00 15,000.00 15,000.00
Summary 15,000.00 345,750.00 360,750.00
10% Profit 36,075.00
Total 396,825.00
NO DESCRIPTION UNIT RATE LABOUR COST MATERIAL TOTAL PRICE
(Rp.) (Rp.) (Rp.) (Rp.)
14 1 M2 Form Work
0.015 m3 Meranti beam 1,400,000.00 21,000.00 21,000.00
0.400 kg Nail 5 cm length 7,000.00 2,800.00 2,800.00
0.400 lbr Plywood 9 mm 75,000.00 30,000.00 30,000.00
1.000 ls Tools 1,000.00 1,000.00 1,000.00
0.280 Carpenter 35,000.00 9,800.00 9,800.00
0.028 Laborer 20,000.00 560.00 560.00
0.007 Supervisor 40,000.00 280.00 280.00
Summary 10,640.00 54,800.00 65,440.00
10% Profit 6,544.00
Total 71,984.00

15 1 Kg Plain Steel Bars

1.100 kg Plain steels bars 3,651.32 4,016.45 4,016.45
0.020 kg Wire mesh 11,250.00 225.00 225.00
1.000 ls Tools 25.00 25.00 25.00
0.025 Ironman 25,000.00 625.00 625.00
Summary 625.00 4,266.45 4,891.45
10% Profit 489.15
Total 5,380.60

16 1 M3 Concrete Foundation
1.000 m3 Concrete 1 : 2 : 3 335,000.00 54,500.00 280,500.00 335,000.00
300.000 kg Plain steel bars 4,891.45 187,500.00 1,279,935.18 1,467,435.18
10.000 m2 Form work 65,440.00 106,400.00 548,000.00 654,400.00
Summary 348,400.00 2,108,435.18 2,456,835.18
10% Profit 245,683.52
Total 2,702,518.69

17 1 M3 Concrete tea-beam (sloof)

1.000 m3 Concrete 1 : 2 : 3 335,000.00 54,500.00 280,500.00 335,000.00
250.000 kg Plain steel bars 4,891.45 156,250.00 1,066,612.65 1,222,862.65
10.000 m2 Form work 65,440.00 106,400.00 548,000.00 654,400.00
Summary 317,150.00 1,895,112.65 2,212,262.65
10% Profit 221,226.26
Total 2,433,488.91
18 1 M3 Concrete Coloum
1.000 m3 Concrete 1 : 2 : 3 335,000.00 54,500.00 280,500.00 335,000.00
250.000 kg Plain steel bars 4,891.45 156,250.00 1,066,612.65 1,222,862.65
10.000 m2 Form work 65,440.00 106,400.00 548,000.00 654,400.00
Summary 317,150.00 1,895,112.65 2,212,262.65
10% Profit 221,226.26
Total 2,433,488.91

19 1 M3 Concrete beam
1.000 m3 Concrete 1 : 2 : 3 335,000.00 54,500.00 280,500.00 335,000.00
200.000 kg Plain steel bars 4,891.45 125,000.00 853,290.12 978,290.12
10.000 m2 Form work 65,440.00 106,400.00 548,000.00 654,400.00
Summary 285,900.00 1,681,790.12 1,967,690.12
10% Profit 196,769.01
Total 2,164,459.13

20 1 M3 Concrete Ring Beam, practical coloumn

1.000 m3 Concrete 1 : 2 : 3 335,000.00 54,500.00 280,500.00 335,000.00
175.000 kg Plain steel bars 4,891.45 109,375.00 746,628.85 856,003.85
10.000 m2 Form work 65,440.00 106,400.00 548,000.000 654,400.00
Summary 270,275.00 1,575,128.85 1,845,403.85
10% Profit 184,540.39
Total 2,029,944.24
NO DESCRIPTION UNIT RATE LABOUR COST MATERIAL TOTAL PRICE
(Rp.) (Rp.) (Rp.) (Rp.)

21 1 M3 Concrete Roof Slab

1.000 m3 Concrete 1 : 2 : 3 335,000.00 54,500.00 280,500.00 335,000.00
100.000 kg Plain steel bars 4,891.45 62,500.00 426,645.06 489,145.06
8.300 m2 Form work 65,440.00 88,312.00 454,840.000 543,152.00
Summary 205,312.00 1,161,985.06 1,367,297.06
10% Profit 136,729.71
Total 1,504,026.76

22 1 M3 Loose Foundation
1.000 m3 River Stone 65,000.00 65,000.00 65,000.00
0.150 m3 Sand Flood 60,000.00 9,000.00 9,000.00
2.500 Laborer 20,000.00 50,000.00 50,000.00
0.025 Supervisor 40,000.00 1,000.00 1,000.00
Summary 51,000.00 74,000.00 125,000.00
10% Profit 12,500.00
Total 137,500.00

23 1 M3 River stone Foundation 1 : 5

1.000 m3 River stone 65,000.00 65,000.00 65,000.00
1.750 Zak Cement 29,250.00 51,187.50 51,187.50
0.350 m3 Sand 70,000.00 24,500.00 24,500.00
1.000 ls Tools 250.00 250.00 250.00
0.500 Mason 25,000.00 12,500.00 12,500.00
1.900 Laborer 20,000.00 38,000.00 38,000.00
0.120 Supervisor 40,000.00 4,800.00 4,800.00
Summary 55,300.00 140,937.50 196,237.50
10% Profit 19,623.75
Total 215,861.25

24 1 M3 Brick Wall 1 : 5
600.000 pcs Brick 365.00 219,000.00 219,000.00
1.800 zak Cement 29,250.00 52,650.00 52,650.00
0.440 m3 Sand 70,000.00 30,800.00 30,800.00
1.000 ls Tools 250.00 250.00 250.00
1.000 Mason 25,000.00 25,000.00 25,000.00
3.000 Laborer 20,000.00 60,000.00 60,000.00
0.100 Supervisor 40,000.00 4,000.00 4,000.00
Summary 89,000.00 302,700.00 391,700.00
10% Profit 39,170.00
Total 430,870.00
For 1 M2 47,395.70

25 1 M3 Brick Wall 1 : 2
600.000 pcs Brick 365.00 219,000.00 219,000.00
3.500 zak Cement 29,250.00 102,375.00 102,375.00
0.378 m3 Sand 70,000.00 26,460.00 26,460.00
1.000 ls Tools 250.00 250.00 250.00
1.000 Mason 25,000.00 25,000.00 25,000.00
3.000 Laborer 20,000.00 60,000.00 60,000.00
0.100 Supervisor 40,000.00 4,000.00 4,000.00
Summary 89,000.00 348,085.00 437,085.00
10% Profit 43,708.50
Total 480,793.50
For 1 M2 52,887.29
NO DESCRIPTION UNIT RATE LABOUR COST MATERIAL TOTAL PRICE
(Rp.) (Rp.) (Rp.) (Rp.)
26 1 M2 Plaster 1 : 5
0.168 zak Cement 29,250.00 4,914.00 4,914.00
0.030 m3 Sand 80,000.00 2,400.00 2,400.00
1.000 Tools 50.00 50.00 50.00
0.200 Mason 25,000.00 5,000.00 5,000.00
0.250 Laborer 20,000.00 5,000.00 5,000.00
0.003 Supervisor 40,000.00 120.00 120.00
Summary 10,120.00 7,364.00 17,484.00
10% Profit 1,748.40
Total 19,232.40

27 1 M2 Plaster 1 : 2
0.168 zak Cement 29,250.00 4,914.00 4,914.00
0.020 m3 Sand 80,000.00 1,600.00 1,600.00
1.000 Tools 50.00 50.00 50.00
0.150 Mason 25,000.00 3,750.00 3,750.00
0.320 Laborer 20,000.00 6,400.00 6,400.00
0.003 Supervisor 40,000.00 120.00 120.00
Summary 10,270.00 6,564.00 16,834.00
10% Profit 1,683.40
Total 18,517.40

28 1 M2 Smooth Plaster 1 : 3
0.100 zak Cement 29,250.00 2,925.00 2,925.00
0.006 m3 Sand 80,000.00 480.00 480.00
1.000 Tools 1,500.00 1,500.00 1,500.00
0.100 Mason 25,000.00 2,500.00 2,500.00
0.230 Laborer 20,000.00 4,600.00 4,600.00
0.025 Supervisor 40,000.00 1,000.00 1,000.00
Summary 8,100.00 4,905.00 13,005.00
10% Profit 1,300.50
Total 14,305.50

29 1 M2 Smooth Plaster 1 : 2
0.075 zak Cement 29,250.00 2,193.75 2,193.75
0.009 m3 Sand 80,000.00 720.00 720.00
1.000 Tools 1,500.00 1,500.00 1,500.00
0.100 Mason 25,000.00 2,500.00 2,500.00
0.230 Laborer 20,000.00 4,600.00 4,600.00
0.025 Supervisor 40,000.00 1,000.00 1,000.00
Summary 8,100.00 4,413.75 12,513.75
10% Profit 1,251.38
Total 13,765.13

30 1 M2 Rafter work (non exposed)

0.011 m3 Kamfer wood rafter 5/7 2,360,000.00 25,960.00 25,960.00
0.110 kg Nail 7 cm length 7,000.00 770.00 770.00
1.000 ls Tools 5,000.00 5,000.00 5,000.00
0.500 Carpenter 35,000.00 17,500.00 17,500.00
0.100 Chief of carpenter 40,000.00 4,000.00 4,000.00
0.100 Laborer 20,000.00 2,000.00 2,000.00
0.020 Supervisor 40,000.00 800.00 800.00
Summary 24,300.00 31,730.00 56,030.00
10% Profit 5,603.00
Total 61,633.00
NO DESCRIPTION UNIT RATE LABOUR COST MATERIAL TOTAL PRICE
(Rp.) (Rp.) (Rp.) (Rp.)
31 1 M2 Lath work
0.004 m3 Kamfer wood lath 2/3 2,150,000.00 8,600.00 8,600.00
0.080 kg Nail 3 cm length 8,000.00 640.00 640.00
1.000 ls Tools 5,000.00 5,000.00 5,000.00
0.100 Carpenter 35,000.00 3,500.00 3,500.00
0.010 Chief of carpenter 40,000.00 400.00 400.00
0.100 Laborer 20,000.00 2,000.00 2,000.00
0.003 Supervisor 40,000.00 120.00 120.00
Summary 6,020.00 14,240.00 20,260.00
10% Profit 2,026.00
Total 22,286.00

32 1 M2 Roof tile ex. Jatiwangi

21.000 pcs Roof tile ex. Jatiwangi 2,100.00 44,100.00 44,100.00
0.150 Mason 25,000.00 3,750.00 3,750.00
0.200 Laborer 20,000.00 4,000.00 4,000.00
0.020 Supervisor 40,000.00 800.00 800.00
1.000 ls Tools 650.00 650.00 650.00
1.100 m2 Rubber gutter 6,500.00 7,150.00 7,150.00
Summary 8,550.00 51,900.00 60,450.00
10% Profit 6,045.00
Total 66,495.00

33 1 M1 Roof ridge tile ex. Jatiwangi

1.000 m1 Roof ridge ex. Jatiwangi 17,500.00 17,500.00 17,500.00
0.338 zak Cement 29,250.00 9,886.50 9,886.50
0.032 m3 Sand 80,000.00 2,560.00 2,560.00
1.000 Tools 650.00 650.00 650.00
0.100 Mason 25,000.00 2,500.00 2,500.00
0.200 Laborer 20,000.00 4,000.00 4,000.00
0.010 Supervisor 40,000.00 400.00 400.00
Summary 6,900.00 30,596.50 37,496.50
10% Profit 3,749.65
Total 41,246.15

34 Floor Finishing by :
a 1 M2 Paras Jogja paste
1.000 m2 Paras Jogja 8 x 80 x 80 150,000.00 150,000.00 150,000.00
0.418 zak Cement 29,250.00 12,226.50 12,226.50
0.047 m3 Sand 80,000.00 3,760.00 3,760.00
1.000 ls Labour cost 35,000.00 35,000.00 35,000.00
Summary 35,000.00 165,986.50 200,986.50
10% Profit 20,098.65
Total 221,085.15

b 1 M2 Palimanan stone 2 x 40 x 40
1.000 m2 Palimanan 2 x 40 x 40 150,000.00 150,000.00 150,000.00
0.418 zak Cement 29,250.00 12,226.50 12,226.50
0.047 m3 Sand 80,000.00 3,760.00 3,760.00
1.000 ls Labour cost 35,000.00 35,000.00 35,000.00
Summary 35,000.00 165,986.50 200,986.50
10% Profit 20,098.65
Total 221,085.15
NO DESCRIPTION UNIT RATE LABOUR COST MATERIAL TOTAL PRICE
(Rp.) (Rp.) (Rp.) (Rp.)
c 1 M2 Candi stone 5 x 40 x 40
1.000 m2 Candi stone 5 x 40 x 40 140,000.00 140,000.00 140,000.00
0.418 zak Cement 29,250.00 12,226.50 12,226.50
0.047 m3 Sand 80,000.00 3,760.00 3,760.00
1.000 ls Labour cost 35,000.00 35,000.00 35,000.00
Summary 35,000.00 155,986.50 190,986.50
10% Profit 19,098.65
Total 210,085.15

d 1 M2 Pilah stone paste 2 x 30 x 30

1.000 m2 Pilah stone 2 x 30 x 30
0.418 zak Cement 29,250.00 12,226.50 12,226.50
0.047 m3 Sand 80,000.00 3,760.00 3,760.00
1.000 ls Labour cost 35,000.00 35,000.00 35,000.00
Summary 35,000.00 15,986.50 50,986.50
10% Profit 5,098.65
Total 56,085.15

e 1 M2 Pilah stone random Singaraja

2.500 m2 Pilah stone random 20,000.00 50,000.00 50,000.00
0.418 zak Cement 29,250.00 12,226.50 12,226.50
0.047 m3 Sand 80,000.00 3,760.00 3,760.00
1.000 ls Labour cost 35,000.00 35,000.00 35,000.00
Summary 35,000.00 65,986.50 100,986.50
10% Profit 10,098.65
Total 111,085.15

f 1 M2 Ceramic Platinum 1 x 30 x 30
1.000 m2 Ceramic 1 x 30 x 30 Miami 38,500.00 38,500.00 38,500.00
Bone
0.140 zak Cement 29,250.00 4,095.00 4,095.00
0.025 m3 Sand 80,000.00 2,000.00 2,000.00
1.000 ls AM grout 5,000.00 5,000.00 5,000.00
1.000 ls Labour cost 18,500.00 18,500.00 18,500.00
Summary 18,500.00 49,595.00 68,095.00
10% Profit 6,809.50
Total 74,904.50

g 1 M2 Ceramic Asia 1 x 20 x 20
1.000 m2 Ceramic 1 x 20 x 20 Cascade 33,500.00 33,500.00 33,500.00
White
0.140 zak Cement 29,250.00 4,095.00 4,095.00
0.025 m3 Sand 80,000.00 2,000.00 2,000.00
1.000 ls AM grout 5,000.00 5,000.00 5,000.00
1.000 ls Labour cost 18,500.00 18,500.00 18,500.00
Summary 18,500.00 44,595.00 63,095.00
10% Profit 6,309.50
Total 69,404.50

h 1 M2 Ceramic MASS Grande 3324

1.000 m2 Ceramic MASS Grande 85,000.00 85,000.00 85,000.00
3324
0.140 zak Cement 29,250.00 4,095.00 4,095.00
0.025 m3 Sand 80,000.00 2,000.00 2,000.00
1.000 ls AM grout 5,000.00 5,000.00 5,000.00
1.000 ls Labour cost 35,000.00 35,000.00 35,000.00
Summary 35,000.00 96,095.00 131,095.00
10% Profit 13,109.50
Total 144,204.50
NO DESCRIPTION UNIT RATE LABOUR COST MATERIAL TOTAL PRICE
(Rp.) (Rp.) (Rp.) (Rp.)

i 1 M2 Paras jogja 5 x 40 x 40
1.000 m2 Paras Jogja 5 x 40 x 40 115,000.00 115,000.00 115,000.00
0.418 zak Cement 29,250.00 12,226.50 12,226.50
0.047 m3 Sand 80,000.00 3,760.00 3,760.00
1.000 ls Labour cost 35,000.00 35,000.00 35,000.00
Summary 35,000.00 130,986.50 165,986.50
10% Profit 16,598.65
Total 182,585.15

j 1 M2 Marble polished 40 x 40
1.050 m2 Marble Citatah 40 x 40 140,000.00 147,000.00 147,000.00
0.418 zak Cement 29,250.00 12,226.50 12,226.50
0.047 m3 Sand 80,000.00 3,760.00 3,760.00
1.000 ls Labour cost 40,000.00 40,000.00 40,000.00
1.000 ls Tools 2,500.00 2,500.00 2,500.00
Summary 42,500.00 162,986.50 205,486.50
10% Profit 20,548.65
Total 226,035.15

k 1 M2 Green stone 10 x 20
1.100 m2 Green stone 10 x 20 85,000.00 93,500.00 93,500.00
0.418 zak Cement 29,250.00 12,226.50 12,226.50
0.047 m3 Sand 80,000.00 3,760.00 3,760.00
1.000 ls Labour cost 40,000.00 40,000.00 40,000.00
1.000 ls Tools 2,500.00 2,500.00 2,500.00
Summary 42,500.00 109,486.50 151,986.50
10% Profit 15,198.65
Total 167,185.15

35 Wall Finishing by :
a 1 M2 Paras Jogja 2 x 20 x 30
1.000 m2 Paras jogja 2 x 20 x 30 60,000.00 60,000.00 60,000.00
0.450 zak Cement 29,250.00 13,162.50 13,162.50
0.047 m3 Sand 80,000.00 3,760.00 3,760.00
1.000 ls Labour cost 35,000.00 35,000.00 35,000.00
Summary 35,000.00 76,922.50 111,922.50
10% Profit 11,192.25
Total 123,114.75

b 1 M2 Paras Jogja 2 x 40 x 40
1.000 m2 Paras jogja 2 x 40 x 40 70,000.00 70,000.00 70,000.00
0.450 zak Cement 29,250.00 13,162.50 13,162.50
0.047 m3 Sand 80,000.00 3,760.00 3,760.00
1.000 ls Labour cost 35,000.00 35,000.00 35,000.00
Summary 35,000.00 86,922.50 121,922.50
10% Profit 12,192.25
Total 134,114.75

c 1 M2 Candi stone 2 x 30 x 30
1.000 m2 Candi stone 2 x 30 x 30 85,000.00 85,000.00 85,000.00
0.450 zak Cement 29,250.00 13,162.50 13,162.50
0.047 m3 Sand 80,000.00 3,760.00 3,760.00
1.000 ls Labour cost 35,000.00 35,000.00 35,000.00
Summary 35,000.00 101,922.50 136,922.50
10% Profit 13,692.25
Total 150,614.75
NO DESCRIPTION UNIT RATE LABOUR COST MATERIAL TOTAL PRICE
(Rp.) (Rp.) (Rp.) (Rp.)
d 1 M2 Ceramic Asia 1 x 20 x 20
1.000 m2 Ceramic 1 x 20 x 20 Cascade 33,500.00 33,500.00 33,500.00
White
0.325 zak Cement 29,250.00 9,506.25 9,506.25
0.034 m3 Sand 80,000.00 2,720.00 2,720.00
1.000 ls AM grout 5,000.00 5,000.00 5,000.00
1.000 ls Labour cost 22,500.00 22,500.00 22,500.00
Summary 22,500.00 50,726.25 73,226.25
10% Profit 7,322.63
Total 80,548.88

h 1 M2 Ceramic MASS Grande 3324

1.100 m2 Ceramic MASS Grande 85,000.00 93,500.00 93,500.00
3324
0.140 zak Cement 29,250.00 4,095.00 4,095.00
0.025 m3 Sand 80,000.00 2,000.00 2,000.00
1.000 ls AM grout 5,000.00 5,000.00 5,000.00
1.000 ls Labour cost 40,000.00 40,000.00 40,000.00
Summary 40,000.00 104,595.00 144,595.00
10% Profit 14,459.50
Total 159,054.50

i 1 M2 Polished marble 40 x 40
1.100 m2 Marble Citatah 40 x 40 140,000.00 154,000.00 154,000.00
0.450 zak Cement 29,250.00 13,162.50 13,162.50
0.047 m3 Sand 80,000.00 3,760.00 3,760.00
1.000 ls Labour cost 47,500.00 47,500.00 47,500.00
1.000 ls Tools 2,500.00 2,500.00 2,500.00
Summary 47,500.00 170,922.50 218,422.50
10% Profit 21,842.25
Total 240,264.75

j 1 M2 Green stone 10 x 20
1.100 m2 Green stone 10 x 20 85,000.00 93,500.00 93,500.00
0.450 zak Cement 29,250.00 13,162.50 13,162.50
0.047 m3 Sand 80,000.00 3,760.00 3,760.00
1.000 ls Labour cost 42,500.00 42,500.00 42,500.00
1.000 ls Tools 3,000.00 3,000.00 3,000.00
Summary 42,500.00 110,422.50 152,922.50
10% Profit 15,292.25
Total 168,214.75

1 M2 Conblock for wall 1 : 5

14.0000 Bh Conblock 1,000.00 14,000.00 14,000.00
0.3000 Zak Portland Cement 29,250.00 8,775.00 8,775.00
0.0500 M3 Sand 70,000.00 3,500.00 3,500.00
0.1500 Mason 25,000.00 3,750.00 3,750.00
0.0100 Chief of mason 30,000.00 300.00 300.00
0.3200 Laborer 20,000.00 6,400.00 6,400.00
0.0200 Supervisor 40,000.00 800.00 800.00
Summary 11,250.00 26,275.00 37,525.00
10% Profit 3,752.50
Total 41,277.50
284,611.25
MATERIAL UNIT PRICE
project : Van der Lee

No Description Unit Material Cost Remarks

Quotation Increased %

1 River stone m3 65,000.00 65,000.00 -

2 Coral/Split m3 60,000.00 60,000.00 -
3 Concrete sand m3 50,000.00 60,000.00 0.20
4 Masonry sand m3 65,000.00 70,000.00 0.08
5 Masonry super sand m3 75,000.00 80,000.00 6.67%
6 Limestone m3 40,000.00 40,000.00 -
7 Earth filling m3 40,000.00 40,000.00 -
8 Brick pcs 350.00 365.00 4.29%
9 Bataco pcs 950.00 1,000.00 5.26%

Wood Material
1 Kamfer wood 15/15 x 200 (clean) pcs 175,000.00 175,000.00 -
2 Ditto 15/15 x 300 (clean) pcs 250,000.00 250,000.00 -
1 Ditto 8/15 x 400 cm (clean) pcs 135,000.00 135,000.00 -
2 Ditto 6/12 x 300 cm (clean) pcs 75,000.00 77,000.00 2.67%
3 Kamfer rafter 5/7 x 400 cm (clean) pcs 39,900.00 39,900.00 -
4 Kamfer batten 2/3 x 400 (clean) pcs 6,000.00 6,200.00 3.33%
5 Kamfer wood 8/12 x 400 (not clean) m3 2,850,000.00 2,850,000.00 -
6 Kamfer wood 6/12 x 400 (not clean) m3 2,535,000.00 2,800,000.00 10.45%
7 Kamfer rafter 5/7 x 400 cm (clean) m3 2,360,000.00 2,360,000.00 -
8 Kamfer batten 2/3 x 400 (not clean) m3 2,085,000.00 2,150,000.00 3.12%
9 Meranti board m3 950,000.00 1,400,000.00 47.37%

Cement & Iron

1 Cement zak 29,000.00 29,250.00 0.01
2 Steel bars dia. 6 mm ljr 12,000.00 13,000.00 8.33%
3 Steel bars dia. 8 mm ljr 18,000.00 21,000.00 16.67%
4 Steel bars dia. 10 mm ljr 26,000.00 31,500.00 21.15%
5 Steel bars dia. 12 mm ljr 39,000.00 43,000.00 10.26%
6 Steel bars dia. 16 mm ljr 53,000.00 56,000.00 5.66%
7 Wire iron (RRC) rol 225,000.00 297,000.00 32.00%
8 Triplex 4 mm lbr 35,000.00 37,000.00 5.71%
9 Triplex 6 mm lbr 44,000.00 48,000.00 9.09%

Ceramic
1 Ceramic 30 x 30 m2 38,500.00 38,500.00 -
2 Ceramic 20 x 20 m2 33,500.00 33,500.00 -

Natural Stone
1 Candi stone 5 x 40 x 40 m2 140,000.00 140,000.00 -
2 Candi stone 2 x 30 x 30 m2 85,000.00 85,000.00 -
3 Candi stone 2 x 10 x 20 m2 82,500.00 82,500.00 -
4 Jogja stone 8 x 80 x 80 m2 150,000.00 150,000.00 -

Grahadika Material Van der Lee

No Description Unit Material Cost Remarks
Quotation Increased %

5 Jogja stone 2 x 20 x 30 m2 60,000.00 60,000.00 -

6 Jogja stone 2 x 30 x 30 m2 60,000.00 60,000.00 -
7 Jogja stone 2 x 40 x 40 m2 70,000.00 70,000.00 -
8 Jogja stone 5 x 40 x 40 m2 115,000.00 115,000.00 -
9 Pilah stone jember 2 x 30 x 30 m2 60,000.00 60,000.00 -
10 Pilah random singaraja m2 20,000.00 20,000.00 -
11 Palimanan stone 5 x 40 x 40 m2 150,000.00 150,000.00 -
12 Palimanan stone 5 x 20 x 40 m2 125,000.00 125,000.00 -
13 Green stone 10 x 20 m2 85,000.00 85,000.00 -

Roof Cover
1 Roof plentong ex. Bumi Mas Jatiwangi (vlams) biji 2,100.00 2,100.00 -
2 Ridge plentong ex. Bumi Mas Jatiwangi m1 17,500.00 17,500.00 -

Paint
1 Dulux ICI Pentalite white gln 68,500.00 75,500.00 10.22%
2 Dulux ICI weathershield Brilian White gln 124,500.00 135,500.00 8.84%

Cable
1 NYY 4 x 16 mm2 ex. Supreme m1 29,400.00 33,850.00 15.14%
2 NYY 4 x 10 mm2 ex. Supreme m1 19,250.00 22,200.00 15.32%
3 NYY 4 x 6 mm2 ex. Supreme m1 12,400.00 14,260.00 15.00%
4 NYY 3 x 2.5 mm2 ex. Supreme m1 5,500.00 6,325.00 15.00%
5 NYFGBY 4 x 10 mm2 ex. Supreme m1 26,300.00 36,325.00 38.12%
6 R-W 0.4 mm2 ex. Supreme u/ telephone m1 1,100.00 1,250.00 13.64%
7 Wisi 0.6 mm2 ex. Supreme u/ MATV m1 5,500.00 6,500.00 18.18%

Pemipaan
1 Pipa AW 4" btg 123,480.00 166,760.00 35.05%
2 Pipa AW 2" btg 46,240.00 62,460.00 35.08%
3 Pipa AW 1 1/2" btg 31,160.00 42,000.00 34.79%
4 Pipa AW 1" btg 16,840.00 22,760.00 35.15%
5 Pipa AW 3/4" btg 13,440.00 18,000.00 33.93%
6 Pipa AW 1/2" btg 11,000.00 14,920.00 35.64%
7 Pipa Galvanis 3/4" btg 72,000.00 109,000.00 51.39%
8 Pipa Galvanis 1/2" btg 58,000.00 90,000.00 55.17%
10 Gate Valve 1 1/2" bh 145,000.00 145,000.00 -
11 Gate Valve 3/4" bh 65,000.00 65,000.00 -
12 Gate Valve 1/2" bh 47,500.00 47,500.00 -

Nail
1 Nail 12 cm length kg 5,000.00 7,000.00 40.00%
2 Nail 10 cm length kg 5,000.00 7,000.00 40.00%
3 Nail 7 cm length kg 5,000.00 7,000.00 40.00%
4 Nail 5 cm length kg 5,000.00 7,000.00 40.00%
5 Nail 3 cm length kg 7,000.00 8,000.00 14.29%

Grahadika Material Van der Lee

No Description Unit Material Cost Remarks
Quotation Increased %

Grahadika Material Van der Lee

FINAL SUMMARY BILL OF QUANTITY

Project : Villa Rose Rebuild

Location : Batursari Street no. 90 Sanur, Denpasar - Bali
Owner : Febrina Prasetyowati
Contractor : PT. Grahadika Karyatama

ITEM FINAL SUMMARY AMOUNT (Rp.)

NO.

BILL NO. 1. PRELIMINARIES Rp. 21,500,000.00

BILL NO. 2. GARAGE REBUILD Rp. 39,142,172.61

BILL NO. 3 . WORKSHOP BUILDING Rp. 201,092,277.61

BILL NO. 4. PERGOLA Rp. 11,612,027.90

BILL NO. 5. ANGKUL-ANGKUL Rp. 3,098,280.42

TOTAL SUMMARY Rp. 276,444,758.54

Fee Contr. 10 % x Total Summary 27,644,475.85

Grand Total 304,089,234.40

R O U N D E D Rp. 304,089,000.00

Denpasar, March 14th, 2005

PT. GRAHADIKA KARYATAMA,

Satria Wibawa
Director

Grahadika FINAL SUMMARY Ross Weber

BILL OF QUANTITY

Project : Villa Rose Rebuild

Location : Batursari Street no. 90 Sanur, Denpasar - Bali
Owner : Febrina Prasetyowati
Contractor : PT. Grahadika Karyatama

BILL # 1 PRELIMINERIES

ITEM DESCRIPTION UNIT QTY Amount (Rp)

NO.

1 Programe ls 1.00 1,500,000.00

2 Site Office, Workmen Quarter, WC and Temporary Storage ls 1.00 15,000,000.00

3 Temporary fence ls 1.00 5,000,000.00

TOTAL 21,500,000.00

Grahadika Bill No 1 Prelimineries Ross Weber

BILL # 2 GARAGE REBUILD

ITEM DESCRIPTION UNIT QTY RATE AMOUNT

NO. (Rp.) (Rp.)

I PREPARATION

1 Demolish the roof cover existing m2 45.00 7,800.00 351,000.00

2 Demolish the floor existing m2 41.85 20,000.00 837,000.00

3 Stripping the old paint ls 1.00 500,000.00 500,000.00

Sub total 1,688,000.00

III ROOF

6 Ditto to 2/3 to double batten m2 45.00 27,366.90 1,231,510.50

7 Plywood 4 mm to rubber gutter base m2 45.00 22,157.14 997,071.43

8 Rubber gutter m2 45.00 18,518.50 833,332.50

10 Ditto 2/10 to listplank m1 31.80 36,960.00 1,175,328.00

11 Ditto 2/20 to listplank m1 31.80 49,920.00 1,587,456.00

12 Ditto 3/30 to listplank m1 31.80 91,392.00 2,906,265.60

16 Roof cover work c/w Plentong roof ex. Jatiwangi as existing m2 45.00 112,536.00 5,064,120.00

17 Roof ridge work ex. Jatiwangi m1 12.00 82,680.00 992,160.00

Sub total 14,787,244.03

IV MASONRY

1 Brick masonry with 1 pc : 4 sand to coloumn cover m2 27.72 47,062.95 1,304,584.97

Sub total 1,304,584.97

V PLASTER

1 Plaster 1pc : 5sand to coloumn m2 15.84 21,474.00 340,148.16

2 Smooth plastered to coloumn m2 15.84 15,877.20 251,494.85

3 Corner line to coloumn m1 52.80 9,420.00 497,376.00

Sub total 1,089,019.01

VI GYPSUM BOARD

1 Kamfer wood 4/6 c/with hanger, nail (screw) as indicated in m2 33.00 55,328.40 1,825,837.20
drawing

2 Gypsum board regular 9 mm thickness complete with fabric m2 33.00 31,200.00 1,029,600.00
galvanished nail (screw) as indicated in drawing

Grahadika Bill No. 2. Garage Rebuild Ross Weber

ITEM DESCRIPTION UNIT QTY RATE AMOUNT
NO. (Rp.) (Rp.)
3 Gypsum list c/with 10 cm height complete with cornice, as m1 22.00 23,400.00 514,800.00
as indicated in drawing

Sub total 3,370,237.20

VII NATURAL STONE, & CERAMIC WORK

1 Ceramic tile 40 x 40 c/with mortar, grouting, to floor m2 33.00 36,297.80 1,197,827.40

7 Jogja stone border 5x40x40 to terrace & stairs m1 51.70 102,600.00 5,304,420.00

Sub total 6,502,247.40

IX PAINTED & ULTRAN

1 Dulux ICI Weathershield to ceiling m2 33.00 45,100.00 1,488,300.00

2 Ditto to beam and coloumn m2 69.60 45,100.00 3,138,960.00

6 Woodstain Lazuur to listplank m1 31.80 44,000.00 1,399,200.00

7 Ditto to rafter exposed exterior m1 81.00 16,800.00 1,360,800.00

8 Ditto to plywood teak exposed m2 31.80 65,400.00 2,079,720.00

Sub total 9,466,980.00

XI ELECTRICAL WORK

A Electrical Installation

1 NYY 3 x 2,5 mm2 cable installation ex Supreme or equal

approved to Electrical outlets on ground floor c/with
conduit cable, cable gland, 3M rubber insulation, conector
and bracket as indicated in drawing point 2.00 197,240.00 394,480.00

2 Ditto to light fittings c/with conduit cable, cable gland, 3M

rubber insulation, connector and brackets as indicated in point 5.00 197,240.00 986,200.00
drawing
B Electrical Fixtures & Lights Fittings

3 TL Phillips 40 watt as indicated in drawing and spec. c/with

fitting, bulb and transformer points 1.00 219,000.00 219,000.00

4 Coloum light points 4.00 242,400.00 969,600.00

5 Switches 2 gang equal to Broco, 1 module c/w box, based points 1.00 24,530.00 24,530.00
plate and cover plate as indicated in drawing

6 Stop contact equal Broco points 1.00 28,050.00 28,050.00

Sub total 2,621,860.00

Grahadika Bill No. 2. Garage Rebuild Ross Weber

ITEM DESCRIPTION UNIT QTY RATE AMOUNT
NO. (Rp.) (Rp.)

COLLECTION

III ROOF 14,787,244.03

IV MASONRY 1,304,584.97
V PLASTER 1,089,019.01
VI GYPSUM BOARD 3,370,237.20
VII NATURAL STONE & CERAMIC WORK 6,502,247.40
IX PAINTED 9,466,980.00
XI ELECTRICAL WORK 2,621,860.00

BILL GARAGE REBUILD 39,142,172.61

Grahadika Bill No. 2. Garage Rebuild Ross Weber

BILL # 3 WORKSHOP BUILDING

ITEM DESCRIPTION UNIT QUANTITY RATE AMOUNT

NO. (Rp.) (Rp.)

I PREPARATION

1 Site clearence & soil stripping m2 123.50 7,800.00 963,300.00

2 Uitzet point 2.00 24,000.00 48,000.00

3 Bowplank m' 24.50 24,805.00 607,722.50

Sub total 1,619,022.50

II SOIL & SANDS

1 Excavation of continous foundation for building m3 46.24 22,000.00 1,017,295.40

2 Ditto to footing m3 31.35 42,000.00 1,316,700.00

3 Compacted back fill and add deficit soil by limestone

ground floor level approximetely 0.40 m Height m3 50.38 74,400.00 3,748,064.67

4 Compacted sand 5 cm to river stone foundation m3 3.78 108,000.00 408,303.72

5 Ditto to flooring of building m3 3.16 108,000.00 341,104.50

6 Ditto to parking area m3 1.26 108,000.00 136,026.00

5 Termite control to soil equal on building area m2 64.89 55,800.00 3,620,806.20

Sub total ###

III CONCRETE WORK

1 Pour concrete K225 to sloof 20/30 c/with reinforcement

steel bars, form work as indicated in drawing and m3 3.43 2,599,846.20 8,916,172.54
specification
2 Ditto to concrete column 20/20 m3 1.38 2,599,846.20 3,597,537.18

3 Ditto to practical coloum 11/11 m3 0.10 2,118,481.92 203,787.37

4 Ditto to roof beam 15/25 m3 2.40 2,118,481.92 5,081,178.89

5 Ditto to roof slab 10 cm thickness m3 4.07 2,118,481.92 8,628,153.16

6 Waterproofing membrane ex "Sikaflex" or equal approved

complete to roof slab, floor & wall toilet m2 51.92 58,200.00 3,021,511.20

7 Pour concrete 1pc : 3sands :5 coral, 5 cm thickness to

flooring bed m3 3.24 634,535.64 2,058,719.16

8 Pour concrete 1pc : 3sands :5 coral, 8 cm thickness with

wire mesh M4 m3 3.75 879,285.60 3,300,838.14

Sub total ###

IV ROOF

Grahadika Bill No. 3 Workshop Building Ross Weber

ITEM DESCRIPTION UNIT QUANTITY RATE AMOUNT
NO. (Rp.) (Rp.)

1 Kamfer wood 8/12 to roof structure m1 64.00 60,354.80 3,862,707.20

3 Kamfer board 2/20 to reuter m1 8.00 65,841.60 526,732.80

4 Ditto 2/10 to tatab m1 16.00 36,960.00 591,360.00

5 Ditto 2/20 to listplank m1 36.00 49,920.00 1,797,120.00

6 Ditto 3/30 to listplank m1 36.00 91,392.00 3,290,112.00

7 Kamfer wood 4/6 rafter m2 88.00 57,750.00 5,082,000.00

8 Ditto double batten 2/3 m2 160.00 27,366.90 4,378,704.00

9 Plywood 3 mm to rubber gutter based m2 80.00 22,157.14 1,772,571.43

10 Rubber gutter m2 80.00 18,518.50 1,481,480.00

11 Rafter exposed to exterior m1 54.00 32,403.00 1,749,762.00

12 Plywood teak to exterior exposed m2 37.40 44,417.14 1,661,201.07

13 Tiles roof ex. Morando Abadi (same type with Main Building
roof cover) m2 160.00 112,536.00 18,005,760.00

14 Tiles ridge ex. Morando Abadi m1 30.80 82,680.00 2,546,544.00

15 Iron bars to loose pebble roof m2 4.97 250,000.00 1,242,000.00

Sub total ###

V MASONRY

1 Broken river stone to loose foundation bed m3 8.58 102,000.00 875,568.00

2 Broken river stone masonry with 1pc : 5 sands to strip

foundation as mentioned in drawing m3 11.59 261,000.00 3,024,572.40

3 Brick masonry with 1 pc : 4 sand to wall building m2 105.35 70,102.12 7,384,907.41

Sub total ###

VI PLASTER

1 Plaster 1pc : 5sand to wall m2 210.69 21,474.00 4,524,357.06

2 Ditto to coloumn m2 30.03 21,474.00 644,864.22

3 Smooth plastered to wall m2 263.05 15,877.20 4,176,473.01

4 Corner line to wall & coloumn m1 163.20 9,420.00 1,537,344.00

Sub total ###

VII CEILING WORK

Grahadika Bill No. 3 Workshop Building Ross Weber

ITEM DESCRIPTION UNIT QUANTITY RATE AMOUNT
NO. (Rp.) (Rp.)
1 Kamfer wood 4/6 c/with hanger, nail (screw) as indicated in
drawing m2 50.95 55,328.40 2,818,705.34

2 Gypsum board regular 9 mm thickness complete with

fabrics, galvanished nail (screw) as indicated in drawing m2 50.95 31,200.00 1,589,484.00

3 Gypsum list c/with 7 cm height complete with cornice, as

as indicated in drawing m1 63.72 23,400.00 1,491,048.00

Sub total 5,899,237.34

VIII TILES

1 Ceramic tile 40x40 to Garage floor m2 25.92 87,117.80 2,258,093.38

2 Ditto to workshop room m2 10.50 87,117.80 914,736.90

3 Ditto to Storage m2 7.00 87,117.80 609,824.60

4 Ceramic tile 20x20 white colour to Toilet floor floor c/with

mortar 1pc : 4sand, AM grout as indicated in drawing m2 7.53 86,897.80 653,905.95

5 Ceramic tile 20x25 white colour to toilet wall c/with mortar

1pc : 4sand, AM grout as indicated in drawing m2 26.95 99,987.80 2,694,671.21

6 Bengkirai wood 2/10 to skirting m1 42.14 20,490.00 863,448.60

7 Parking area finished with concrete (same as carway) m2 19.60 37,636.07 737,666.96

8 Pathway finished with pebble wash (same as existing pathwa m2 2.25 210,000.00 472,500.00

Sub total 9,204,847.59

IX JAMB, DOOR AND WINDOW

1 Plywood door and grouving type D1 as indicated in drawing

c/w bengkirai jamb 6/12, bengkirai frame, plywood 18 mm,
hardware & steel stack, concrete stiffener etc. unit 2.00 2,232,221.88 4,464,443.76

2 Plywood door and grouving type D2 as indicated in drawing

c/w bengkirai jamb 6/12, bengkirai frame, plywood 9 mm
outside and aluminium foil inside, hardware & steel stack,
concrete stiffener etc. unit 1.00 2,375,221.88 2,375,221.88

3 Bengkirai timber and glass window type W1 as indicated in

drawing c/w bengkirai jamb 6/12, bengkirai frame, clear
glass 5 mm, hardware & steel stack, concrete stiffener etc. unit 1.00 2,158,136.28 2,158,136.28

4 Bengkirai timber and glass window type W2 as indicated in

drawing c/w bengkirai jamb 6/12, bengkirai bars, hardware
& steel stack, concrete stiffener etc. unit 1.00 608,432.53 608,432.53

Grahadika Bill No. 3 Workshop Building Ross Weber

ITEM DESCRIPTION UNIT QUANTITY RATE AMOUNT
NO. (Rp.) (Rp.)
5 Aluminium rolling door unit 1.00 294,000.00 294,000.00

Sub total 9,900,234.45

X PAINTED

1 Dulux ICI Pentalite to interior wall m2 65.00 35,200.00 2,288,000.00

2 Dulux ICI Weathershield to exterior wall m2 123.59 45,100.00 5,573,999.20

3 Ditto to ceiling m2 50.95 45,100.00 2,297,619.50

4 Ditto to exposed coloumn m2 18.36 45,100.00 828,238.95

5 Ditto to roof slab underneath m2 44.41 45,100.00 2,002,919.41

6 Woostain Lazuur to listplank m1 72.00 44,000.00 3,168,000.00

7 Ditto to plywood teak m2 36.00 65,400.00 2,354,400.00

8 Ditto to jamb door & window m1 23.36 20,000.00 467,200.00

9 Ditto to rafter exposed exterior m1 54.00 16,800.00 907,200.00

10 Woodstain Melamic to plywood door m2 9.64 62,150.00 598,815.25

11 Ditto to glasses windows m1 9.28 19,800.00 183,744.00

12 Iron paint finished to iron roof m1 12.65 18,040.00 228,206.00

Sub total ###

XI ELECTRICAL WORK

A Electrical Installation

1 Building electrical panel 3 phase SDP4 c/w MCB, ELCB,

Busbar, motor protector to 3 phase motor, grounding,
conecting, commissioning test, and other necessary fiiting set 1.00 1,750,000.00 1,750,000.00

2 NYY 3 x 2,5 mm2 cable installation ex Supreme or equal

approved to Electrical outlets on ground floor c/with conduit
cable, cable gland, 3M rubber insulation, conector and
bracket as indicated in drawing point 9.00 197,240.00 1,775,160.00

3 Ditto to light fittings c/with conduit cable, cable gland, 3M

rubber insulation, connector and brackets as indicated in point 11.00 197,240.00 2,169,640.00
drawing
4 NYY 4 x 6 mm2 cable installation ex Supreme or equal
approved from PLN meter to SDP c/with conduit cable,
cable gland, 3M rubber insulation, conector and bracket as m1 40.00 144,187.23 5,767,489.20
indicated in drawing
B Electrical Fixtures & Lights Fittings

5 TL Phillips 40 watt as indicated in drawing and spec. c/with

fitting, bulb and transformer points 3.00 219,000.00 657,000.00

Grahadika Bill No. 3 Workshop Building Ross Weber

ITEM DESCRIPTION UNIT QUANTITY RATE AMOUNT
NO. (Rp.) (Rp.)
6 Coloum light points 6.00 242,400.00 1,454,400.00

7 Down light white colour c/w bulb & transformer point 2.00 101,750.00 203,500.00

8 Switches 2 gang equal to Broco, 1 module c/w box, based points 2.00 24,530.00 49,060.00
plate and cover plate as indicated in drawing

9 Stop contact equal Broco on wall points 7.00 28,050.00 196,350.00

10 Exhaust fan points 1.00 650,000.00 650,000.00

Sub total ###

XII PLUMBING WORK

A Potable Water Pipe

1 PVC pipe AW class 3/4" diameter from main pipe potable

water arise up pipe from Pum-ground tank upon Workshop
c/ with fitting, bracket and other necessary supporting m1 25.00 197,240.00 4,931,000.00
material
B Sewerage Pipe

2 PVC pipe AW class 4" diameter for sewerage pipe, c/w all
fittings, bracket, hanger, PVC clean out and other
necessary supporting material as indicated in drawing to
septictank and leaching pit m1 6.50 93,675.00 608,887.50

3 Ditto dia 2" to building m1 29.00 34,992.00 1,014,768.00

4 Septictank unit 1.00 5,400,000.00 5,400,000.00

Sub total ###

XIII SANITARY WARE

1 Toilet bowl ex Toto CW 867 NJ or equivalent complete with

stop valve, bolt, covered, and other necessary fitting unit 1.00 2,915,000.00 2,915,000.00

2 Floor drain ex Toto TX 1B or equal approved c/ with fittings,

and other necessary fitting as indicated in drawing unit 1.00 223,300.00 223,300.00

3 Wash basin top counter ex. Toto unit 1.00 2,037,200.00 2,037,200.00

4 Basin tap TX 119 LES unit 1.00 1,130,800.00 1,130,800.00

5 Hand shower TX 472 SES unit 1.00 568,700.00 568,700.00

6 Mixing valve to shower TX 443 SES unit 1.00 855,800.00 855,800.00

7 Shower sliding rail TX 721 AEN unit 1.00 408,100.00 408,100.00

8 Paper holder TX 720 ACR unit 1.00 169,400.00 169,400.00

9 Towel bar TX 724 AES unit 1.00 482,900.00 482,900.00

10 Towel ring TX 702 AES to wash basin unit 1.00 162,800.00 162,800.00

Grahadika Bill No. 3 Workshop Building Ross Weber

ITEM DESCRIPTION UNIT QUANTITY RATE AMOUNT
NO. (Rp.) (Rp.)
11 Soap holder TX 706 AES unit 1.00 187,000.00 187,000.00

12 Wash basin cabinet unit 1.00 2,250,000.00 2,250,000.00

Sub total ###

COLLECTION

I PREPARATIONS 1,619,022.50
II SOIL AND SANDS 10,588,300.49
III CONCRETE WORK 34,807,897.64
IV ROOF 47,988,054.49
V MASONRY 11,285,047.81
VI PLASTER 10,883,038.29
VII GYPSUM BOARD 5,899,237.34
VIII TILES 9,204,847.59
IX JAMB, DOOR AND WINDOWS 9,900,234.45
X PAINTED 20,898,342.31
XI ELECTRICAL WORK 14,672,599.20
XII PLUMBING WORK 11,954,655.50
XIII SANITARY WARE 11,391,000.00

BILL WORKSHOP BUILDING 201,092,277.61

Note :
- Excluded cabinet to each room

Grahadika Bill No. 3 Workshop Building Ross Weber

BILL NO. 4 PERGOLA

ITEM DESCRIPTION UNIT QUANTITY RATE AMOUNT

NO. (Rp.) (Rp.)

I SOIL & SANDS WORK

1 Excavation to local foundation m3 1.98 42,000.00 83,160.00

2 Compacted sand bed 10 cm to local foundation m2 0.17 108,000.00 17,820.00

3 Termite control m2 13.34 18,000.00 240,075.00

Sub total 100,980.00

II STONE MASONRY

1 Broken river stone masonry with 1pc : 6 sands to m3 1.35 261,000.00 351,410.40
foundation as mentioned in drawing

Sub total 351,410.40

III WOOD WORK

1 Bengkirai wood coloumn 10/10 x 250 cm unit 12.00 247,500.00 2,970,000.00

2 Ditto to 5/8 m1 10.50 55,000.00 577,500.00

3 Ditto to 2/8 m1 71.75 27,500.00 1,973,125.00

Sub total 5,520,625.00

IV ROOF COVER WORK

1 Polycarbonat roof cover c/w colour choose by

owner (available clear, blue, black and green
colour) m2 20.69 176,000.00 3,642,100.00

Sub total 3,642,100.00

V FINISHING WOORK

1 Woodstain Lazuur to coloumn m1 30.00 25,850.00 775,500.00

2 Ditto to wood 5/8 m1 10.50 14,850.00 155,925.00

3 Ditto to wood 2/8 m1 71.75 14,850.00 1,065,487.50

Sub total 1,996,912.50

Grahadika Bill No 4 Pergola Ross Weber

ITEM DESCRIPTION UNIT QUANTITY RATE AMOUNT
NO. (Rp.) (Rp.)

COLLECTION

I SOIL AND SANDS 100,980.00

II STONE MASONRY 351,410.40
III WALL AND PLASTER WORK 5,520,625.00
IV CONCRETE WORK 3,642,100.00
V FLOOR WORK 1,996,912.50

BILL PERGOLA 11,612,027.90

Grahadika Bill No 4 Pergola Ross Weber

ITEM DESCRIPTION UNIT QUANTITY RATE AMOUNT
NO. (Rp.) (Rp.)

BILL NO. 4 PERGOLA

ITEM DESCRIPTION UNIT QUANTITY RATE AMOUNT

NO. (Rp.) (Rp.)

I SOIL & SANDS WORK

1 Excavation to local foundation m3 1.98 42,000.00 83,160.00

2 Compacted sand bed 10 cm to local foundation m2 0.17 108,000.00 17,820.00

3 Termite control m2 13.34 18,000.00 240,075.00

Sub total 100,980.00

II STONE MASONRY

1 Broken river stone masonry with 1pc : 6 sands to m3 1.35 261,000.00 351,410.40
foundation as mentioned in drawing

Sub total 351,410.40

III WOOD WORK

1 Kamfer wood coloumn 10/10 x 250 cm unit 12.00 220,000.00 2,640,000.00

2 Ditto to 5/8 m1 10.50 49,500.00 519,750.00

3 Ditto to 2/8 m1 71.75 23,100.00 1,657,425.00

Sub total 4,817,175.00

IV ROOF COVER WORK

1 Polycarbonat roof cover c/w colour choose by

owner (available clear, blue, black and green
colour) m2 20.69 176,000.00 3,642,100.00

Sub total 3,642,100.00

V FINISHING WOORK

1 Woodstain Lazuur to coloumn m1 30.00 25,850.00 775,500.00

2 Ditto to wood 5/8 m1 10.50 14,850.00 155,925.00

3 Ditto to wood 2/8 m1 71.75 14,850.00 1,065,487.50

Sub total 1,996,912.50

Grahadika Bill No 4 Pergola Ross Weber

ITEM DESCRIPTION UNIT QUANTITY RATE AMOUNT
NO. (Rp.) (Rp.)

COLLECTION

I SOIL AND SANDS 100,980.00

II STONE MASONRY 351,410.40
III WALL AND PLASTER WORK 4,817,175.00
IV CONCRETE WORK 3,642,100.00
V FLOOR WORK 1,996,912.50

BILL HARDSCAPE 10,908,577.90

Grahadika Bill No 4 Pergola Ross Weber

BILL NO. 5 ANGKUL-ANGKUL REBUILD

ITEM DESCRIPTION UNIT QUANTITY RATE AMOUNT

NO. (Rp.) (Rp.)

I PREPARATION WORK

1 Demolish the existing jamb and door ls 1.00 200,000.00 200,000.00

2 Demolish the existing roof ls 1.00 300,000.00 300,000.00

Sub total 500,000.00

II CONCRETE WORK

1 Pour concrete K225 to roof slab c/with

reinforcement steel bars, form work as
indicated in drawing and specification m3 0.20 2,118,481.92 424,645.46

2 Waterproofing membrane ex "Sikaflex" or equal

approved complete to roof slab m2 1.39 58,200.00 81,014.40

Sub total 505,659.86

III MASONRY WORK

1 Brick work to wall m2 6.09 70,102.12 426,683.54

Sub total 426,683.54

IV NATURAL STONE WORK

1 Jogja stone 2x20x30 cm to wall (bothside) m2 3.82 156,180.00 596,795.02

2 Jogja stone paste to pedestal unit 1.00 385,000.00 385,000.00

Sub total 981,795.02

V FINISHING WOORK

1 Coating the jogja stone m2 5.26 35,000.00 184,142.00

2 Bowl installment unit 1.00 500,000.00 500,000.00

Sub total 684,142.00

COLLECTION

I PREPARATION WORK 500,000.00

II CONCRETE WORK 505,659.86
III MASONRY WORK 426,683.54
IV NATURAL STONE WORK 981,795.02
V FINISHING WORK 684,142.00

BILL ANGKUL-ANGKUL 3,098,280.42

Grahadika Bill No 5 Angkul-angkul Rebuild Ross Weber

RENCANA ANGGARAN PELAKSANAAN ( RAP ) : ROSS WEBER

No Description Unit Quantity Cost Labour Material Total Labour Total Material Total Cost
1 2 3 4 5 6 7 8 9 10
GARAGE
I Pek. Persiapan :
1 Pek. Bongkar genteng atap m2 45.00 4,000.00 3,000.00 1,000.00 135,000.00 45,000.00 180,000.00
2 Pek. Bongkar lantai 2nd Bathroom m2 41.85 16,666.67 12,500.00 4,166.67 523,125.00 174,375.00 697,500.00
3 Stripping cat lama ls 1.00 340,000.00 210,000.00 130,000.00 210,000.00 130,000.00 340,000.00
Sub total 868,125.00 349,375.00 1,217,500.00
II Pek. Atap
1 Reng 2/3 m2 45.00 24,879.00 6,000.00 18,879.00 270,000.00 849,555.00 1,119,555.00
2 Triplex 4 mm m2 45.00 20,142.86 6,000.00 14,142.86 270,000.00 636,428.57 906,428.57
3 Pasang karet talang m2 45.00 16,835.00 6,000.00 10,835.00 270,000.00 487,575.00 757,575.00
4 Tatab 2/10 m1 31.80 25,800.00 15,000.00 10,800.00 477,000.00 343,440.00 820,440.00
5 Listplank 2/15 m1 31.80 36,600.00 15,000.00 21,600.00 477,000.00 686,880.00 1,163,880.00
6 Listplank 3/30 m1 31.80 71,160.00 15,000.00 56,160.00 477,000.00 1,785,888.00 2,262,888.00
7 Atap genteng ex. Morando Abadi m2 45.00 93,780.00 6,000.00 87,780.00 270,000.00 3,950,100.00 4,220,100.00
8 Bubungan genteng ex. Morando Abadi m1 12.00 68,900.00 15,000.00 53,900.00 180,000.00 646,800.00 826,800.00
Sub total 2,691,000.00 9,386,666.57 12,077,666.57
III Pek. Pasangan
1 Pas. Batu bata 1 pc : 4 sand u/ penebalan kolom m2 25.20 54,975.00 15,000.00 39,975.00 378,000.00 1,007,370.00 1,385,370.00
Sub total 378,000.00 1,007,370.00 1,385,370.00
IV Pek. Plesteran
1 Pek. Plesteran kolom m2 14.40 17,895.00 9,000.00 8,895.00 129,600.00 128,088.00 257,688.00
2 Pek. Acian kolom m2 14.40 13,231.00 7,000.00 6,231.00 100,800.00 89,726.40 190,526.40
3 Pek. Benangan sudut/kolom m1 48.00 7,850.00 3,500.00 4,350.00 168,000.00 208,800.00 376,800.00
Sub total 398,400.00 426,614.40 825,014.40
V Pek. Plafond Gypsum
1 Pasang rangka plafond kayu kamfer m2 33.00 46,107.00 9,000.00 37,107.00 297,000.00 1,224,531.00 1,521,531.00
2 Plafond gypsum board 9 mm thickness m2 33.00 26,000.00 26,000.00 - 858,000.00 858,000.00
3 List gypsum list lebar 10 cm m1 22.00 19,500.00 19,500.00 - 429,000.00 429,000.00
Sub total 297,000.00 2,511,531.00 2,808,531.00
VI Pek. Batu alam, & Keramik
1 Pasang Ceramic untuk lantai 40x40 cm m2 33.00 32,998.00 22,500.00 10,498.00 742,500.00 346,434.00 1,088,934.00
2 Pasang border batu jogja 5x40x40 m1 47.00 85,500.00 15,000.00 70,500.00 705,000.00 3,313,500.00 4,018,500.00
Sub total 1,447,500.00 3,659,934.00 5,107,434.00
X Pek. Finishing Cat dan Politur
1 Cat Dulux ICI weathershield Brilian White plafond m2 33.00 41,000.00 8,500.00 32,500.00 280,500.00 1,072,500.00 1,353,000.00
2 Idem untuk balok dan kolom m2 69.60 41,000.00 8,500.00 32,500.00 591,600.00 2,262,000.00 2,853,600.00
3 Idem untuk listplank dan tatab m1 31.80 42,500.00 15,000.00 27,500.00 477,000.00 874,500.00 1,351,500.00
4 Idem untuk usuk exposed exterior m1 81.00 14,000.00 8,500.00 5,500.00 688,500.00 445,500.00 1,134,000.00
5 Idem untuk plywood 6 mm exposed exterior m2 31.80 65,000.00 20,000.00 45,000.00 636,000.00 1,431,000.00 2,067,000.00
Sub total 2,673,600.00 6,085,500.00 8,759,100.00
XI Pek. Electrical
A Instalasi Listrik
1 NYY 3 x 2,5 mm2 cable installation ex Supreme or equal point 1.00 63,620.00 20,000.00 43,620.00 20,000.00 43,620.00 63,620.00
approved to Electrical outlets c/with conduit cable, cable gland
3M rubber insulation, conector and bracket as indicated in
 drawing
2 Ditto to light fittings c/with conduit cable, cable gland, 3M point 5.00 63,620.00 20,000.00 43,620.00 100,000.00 218,100.00 318,100.00
rubber insulation, connector and brackets as indicated in
drawing
B Accessories Listrik
5 TL Phillips 1x40VA as indicated in drawing and spec. c/ points 1.00 53,500.00 6,000.00 47,500.00 6,000.00 47,500.00 53,500.00
with fitting, bulb and transformer .
6 Coloumn box light 40 watt to coloumn points 4.00 202,000.00 25,000.00 177,000.00 100,000.00 708,000.00 808,000.00
7 Switches 2 gang equal to Clypsal, 1 module c/w points 1.00 41,000.00 20,000.00 21,000.00 20,000.00 21,000.00 41,000.00
box, based plate and cover plate as indicated in drawing
8 Stop contact equal Clypsal on wall points 1.00 39,000.00 22,000.00 17,000.00 22,000.00 17,000.00 39,000.00
Sub total 268,000.00 1,055,220.00 1,323,220.00
TOTAL GARAGE 9,021,625.00 24,482,210.97 33,503,835.97

WORKSHOP BUILDING
I Pek. Persiapan
1 Site clearence m2 123.50 6,500.00 5,000.00 1,500.00 617,500.00 185,250.00 802,750.00
2 Uitzet point 2.00 20,000.00 15,000.00 5,000.00 30,000.00 10,000.00 40,000.00
3 Bowplank m' 24.50 15,000.00 15,000.00 367,500.00 - 367,500.00
Sub total 397,500.00 10,000.00 407,500.00
II Pek. Tanah dan Pasir
1 Galian pondasi menerus untuk building m3 42.04 20,000.00 20,000.00 840,740.00 - 840,740.00
2 Galian pondasi setempat m3 28.50 35,000.00 35,000.00 997,500.00 - 997,500.00
3 Urugan tanah kembali dan peninggian lantai 40 cm m3 45.80 62,000.00 15,000.00 47,000.00 686,962.00 2,152,480.93 2,839,442.93
4 Urugan pasir dibawah pondasi m3 3.44 90,000.00 15,000.00 75,000.00 51,553.50 257,767.50 309,321.00
5 Urugan pasir dibawah lantai building m3 2.87 90,000.00 15,000.00 75,000.00 43,068.75 215,343.75 258,412.50
6 Idem utk. Parking m3 1.15 90,000.00 15,000.00 75,000.00 17,175.00 85,875.00 103,050.00
7 Termite control m2 64.89 46,500.00 46,500.00 3,017,338.50 - 3,017,338.50
Sub total 5,654,337.75 2,711,467.18 8,365,804.93
III Pek. Beton
1 Pek. Beton sloof 20/25 mutu K225 m3 3.43 2,166,538.50 600,000.00 1,566,538.50 2,057,700.00 5,372,443.79 7,430,143.79
2 Beton kolom 15/15 m3 1.38 2,166,538.50 600,000.00 1,566,538.50 830,250.00 2,167,697.65 2,997,947.65
3 Beton kolom praktis 11/11 m3 0.10 1,765,401.60 600,000.00 1,165,401.60 57,717.00 112,105.81 169,822.81
4 Beton ring balok 15/25 m3 2.40 1,765,401.60 600,000.00 1,165,401.60 1,439,100.00 2,795,215.74 4,234,315.74
5 Idem 15/15 m3 0.62 1,765,401.60 600,000.00 1,165,401.60 373,140.00 724,763.26 1,097,903.26
6 Beton plat atap t=10 cm m3 4.07 2,166,538.50 600,000.00 1,566,538.50 2,443,680.00 6,380,198.00 8,823,878.00
7 Waterproofing plat atap, lantai dan dinding toilet m2 51.92 48,500.00 12,000.00 36,500.00 622,992.00 1,894,934.00 2,517,926.00
8 Rabatan lantai kerja m3 3.24 528,779.70 150,000.00 378,779.70 486,667.50 1,228,931.80 1,715,599.30
9 Rabatan wire mesh M4 m3 3.75 732,738.00 150,000.00 582,738.00 563,100.00 2,187,598.45 2,750,698.45
Sub total 8,874,346.50 22,863,888.49 31,738,234.99
IV Pek. Atap
1 Reuter 2/20 m1 8.00 36,600.00 15,000.00 21,600.00 120,000.00 172,800.00 292,800.00
2 Balok kamfer 8/12 struktur atap m1 64.00 54,868.00 8,500.00 46,368.00 544,000.00 2,967,552.00 3,511,552.00
3 Tatab 2/10 m1 16.00 30,800.00 20,000.00 10,800.00 320,000.00 172,800.00 492,800.00
4 Listplank 2/15 m1 36.00 41,600.00 20,000.00 21,600.00 720,000.00 777,600.00 1,497,600.00
5 Listplank 3/30 m1 36.00 76,160.00 20,000.00 56,160.00 720,000.00 2,021,760.00 2,741,760.00
6 Usuk kamfer 5/7 m2 80.00 52,500.00 6,000.00 46,500.00 480,000.00 3,720,000.00 4,200,000.00
7 Double Reng bengkirei 2/3 m2 160.00 24,879.00 6,000.00 18,879.00 960,000.00 3,020,640.00 3,980,640.00
8 Triplex 4mm m2 80.00 20,142.86 6,000.00 14,142.86 480,000.00 1,131,428.57 1,611,428.57
 9 Karet talang merah l=60cm m2 80.00 16,835.00 6,000.00 10,835.00 480,000.00 866,800.00 1,346,800.00
10 Usuk exposed m1 54.00 27,002.50 10,500.00 16,502.50 567,000.00 891,135.00 1,458,135.00
11 Atap genteng ex. Morando Abadi m2 80.00 93,780.00 6,000.00 87,780.00 480,000.00 7,022,400.00 7,502,400.00
12 Bubungan genteng ex. Morando Abadi m1 28.00 68,900.00 15,000.00 53,900.00 420,000.00 1,509,200.00 1,929,200.00
13 Iron bars to loose pebble m2 4.03 250,000.00 25,000.00 225,000.00 100,625.00 905,625.00 1,006,250.00
Sub total 6,391,625.00 25,179,740.57 31,571,365.57
V Pek. Pasangan
1 Pas. Batu kosong m3 8.58 85,000.00 - 85,000.00 - 729,640.00 729,640.00
2 Pas. Batu kali pecah 1pc : 5 sands untuk pondasi m3 11.59 217,500.00 45,000.00 172,500.00 521,478.00 1,998,999.00 2,520,477.00
3 Pas. Batu bata 1 pc : 4 sand untuk dinding bangunan m2 105.35 58,418.43 15,000.00 43,418.43 1,580,175.00 4,573,914.51 6,154,089.51
Sub total 2,101,653.00 7,302,553.51 9,404,206.51
VI Pek. Plesteran
1 Plesteran 1pc : 5sand untuk dinding m2 210.69 17,895.00 9,000.00 8,895.00 1,896,210.00 1,874,087.55 3,770,297.55
2 Idem kolom m2 27.30 17,895.00 9,000.00 8,895.00 245,700.00 242,833.50 488,533.50
3 Acian dinding m2 263.05 13,231.00 7,000.00 6,231.00 1,841,339.22 1,639,054.95 3,480,394.17
4 Benangan sudut m1 163.20 7,850.00 3,500.00 4,350.00 571,200.00 709,920.00 1,281,120.00
Sub total 4,554,449.22 4,465,896.00 9,020,345.22
VII Pek. Plafond Gypsum
1 Pasang rangka plafond kayu kamfer 4/6 m2 50.95 46,107.00 9,000.00 37,107.00 458,505.00 1,890,416.12 2,348,921.12
Plafond gypsum m2 50.95 26,000.00 - 26,000.00 - 1,324,570.00 1,324,570.00
List gypsum m1 63.72 19,500.00 - 19,500.00 - 1,242,540.00 1,242,540.00
Sub total 458,505.00 4,457,526.12 4,916,031.12
VIII Pek. Batu Alam & Keramik
1 Pasang lantai keramik untuk garasi m2 25.92 79,198.00 17,500.00 61,698.00 453,600.00 1,599,212.16 2,052,812.16
2 Idem workshop m2 10.50 79,198.00 17,500.00 61,698.00 183,750.00 647,829.00 831,579.00
3 Idem Storage m2 7.00 79,198.00 17,500.00 61,698.00 122,500.00 431,886.00 554,386.00
4 Pasang lantai koral sikat ramb garage m2 10.50 122,498.00 110,000.00 12,498.00 1,155,000.00 131,229.00 1,286,229.00
5 Pasang lantai keramik toilet, wastafel dan shower m2 7.53 78,998.00 22,500.00 56,498.00 169,312.50 425,147.45 594,459.95
6 Pasang keramik dinding m2 26.95 90,898.00 25,000.00 65,898.00 673,750.00 1,775,951.10 2,449,701.10
7 Skirting m1 42.14 17,075.00 5,000.00 12,075.00 210,700.00 508,840.50 719,540.50
8 Pas. Koral sikat jalan setapak m2 2.25 122,498.00 110,000.00 12,498.00 247,500.00 28,120.50 275,620.50
9 Pas. Beton parking m 19.60 31,363.39 20,000.00 11,363.39 392,000.00 222,722.46 614,722.46
Sub total 3,608,112.50 5,770,938.17 9,379,050.67
IX Pek. Kusen, Pintu & Jendela
1 Pintu grouving type D1 bahan kayu bengkirai komplit den unit 2.00 2,029,292.62 163,600.00 1,865,692.62 327,200.00 3,731,385.24 4,058,585.24
3 pcs, Handle dan kunci, penguat kolom praktis 11/11
- Pintu plywood grouving uk. 82 x 231 unit 1.00 990,000.00 65,000.00 925,000.00 65,000.00 925,000.00
- Engsel pintu set 3.00 50,000.00 50,000.00 - 150,000.00
- Handle pintu + kunci set 1.00 235,000.00 235,000.00 - 235,000.00
- Kusen 5/14 m1 5.80 85,500.00 5,000.00 80,500.00 29,000.00 466,900.00
- Kolom praktis 11/11 m1 5.80 27,309.07 12,000.00 15,309.07 69,600.00 88,792.62
163,600.00 1,865,692.62

2 Pintu grouving + aluminium type D2 bahan kayu bengkirei unit 1.00 2,159,292.62 163,600.00 1,995,692.62 163,600.00 1,995,692.62 2,159,292.62
3 pcs, Handle dan kunci penguat kolom praktis 11/11
- Pintu plywood grouving uk. 82 x 231 unit 1.00 1,090,000.00 65,000.00 1,025,000.00 65,000.00 1,025,000.00
- Engsel pintu set 3.00 50,000.00 50,000.00 - 150,000.00
- Handle pintu + kunci KM set 1.00 265,000.00 265,000.00 - 265,000.00
- Kusen 5/14 m1 5.80 85,500.00 5,000.00 80,500.00 29,000.00 466,900.00
 - Kolom praktis 11/11 m1 5.80 27,309.07 12,000.00 15,309.07 69,600.00 88,792.62
163,600.00 1,995,692.62

3 Rolling door aluminium 350 x 265 m2 9.28 280,000.00 55,000.00 225,000.00 510,125.00 2,086,875.00 2,597,000.00

3 Jendela kaca type W1 bahan kayu bengkirai kaca 3 mm ko unit 1.00 1,961,942.07 250,920.00 1,711,022.07 250,920.00 1,711,022.07 1,961,942.07
engsel 2 pcs, gerendel, kait angin, handle, kolom praktis 11/11
- Jendela kaca uk. 65 x 132 unit 2.00 485,000.00 45,000.00 440,000.00 90,000.00 880,000.00
- Kusen 5/14 m1 5.96 95,500.00 15,000.00 80,500.00 89,400.00 479,780.00
- Engsel jendela set 4.00 49,000.00 49,000.00 - 196,000.00
- Gerendel jendela set 1.00 24,000.00 24,000.00 - 24,000.00
- Kait angin set 2.00 20,000.00 20,000.00 - 40,000.00
- Kolom praktis 11/11 m1 5.96 27,309.07 12,000.00 15,309.07 71,520.00 91,242.07
250,920.00 1,711,022.07

4 Ventilasi type W2 bahan kayu bengkirai unit 1.00 553,120.49 84,780.00 468,340.49 84,780.00 468,340.49 553,120.49
- Ventilasi uk. 82 x 35 unit 1.00 167,500.00 167,500.00 - 167,500.00
- Kusen 5/14 m1 3.14 95,500.00 15,000.00 80,500.00 47,100.00 252,770.00
- Kolom praktis 11/11 m1 3.14 27,309.07 12,000.00 15,309.07 37,680.00 48,070.49
84,780.00 468,340.49
Sub total 1,336,625.00 9,993,315.41 11,329,940.41
X Pek. Pengecatan & Politur
1 Cat Dulux ICI Pentalite tembok interior m2 65.00 32,000.00 8,500.00 23,500.00 552,500.00 1,527,500.00 2,080,000.00
2 Cat Dulux ICI weathershield Brilian White tembok exterior m2 123.59 41,000.00 8,500.00 32,500.00 1,050,532.00 4,016,740.00 5,067,272.00
Kolom m2 16.70 41,000.00 8,500.00 32,500.00 141,907.50 542,587.50 684,495.00
3 Idem untuk plafond gypsum m2 3.00 41,000.00 8,500.00 32,500.00 25,500.00 97,500.00 123,000.00
4 Idem untuk plat atap m2 40.37 41,000.00 8,500.00 32,500.00 343,173.05 1,312,132.25 1,655,305.30
5 Finishing Lazuur untuk exterior jambs, doors & windows m1 23.36 20,000.00 8,500.00 11,500.00 198,560.00 268,640.00 467,200.00
6 Idem untuk listplank dan tatab m1 72.00 40,000.00 15,000.00 25,000.00 1,080,000.00 1,800,000.00 2,880,000.00
7 Idem untuk usuk exposed exterior m1 54.00 14,000.00 8,500.00 5,500.00 459,000.00 297,000.00 756,000.00
8 Idem untu triplex luar m2 36.00 54,500.00 20,000.00 34,500.00 720,000.00 1,242,000.00 1,962,000.00
9 Finishing Melamic untuk interior jambs m1 23.36 20,000.00 8,500.00 11,500.00 198,560.00 268,640.00 467,200.00
10 Idem untuk jendela kaca m1 9.28 18,000.00 8,500.00 9,500.00 78,880.00 88,160.00 167,040.00
11 Idem untuk pintu teakblock m2 9.64 56,500.00 20,000.00 36,500.00 192,700.00 351,677.50 544,377.50
Sub total 5,041,312.55 11,812,577.25 16,853,889.80
XI Pek. Listrik
A Instalasi listrik
1 Building electrical panel 3 phase SDP4 c/w MCB, ELCB, set 1.00 2,200,000.00 200,000.00 2,000,000.00 200,000.00 2,000,000.00 2,200,000.00
Busbar, motor protector to 3 phase motor, grounding,
conecting, commissioning test, and other necessary
fitting as indicated in drawing and specification
2 NYY 3 x 2,5 mm2 cable installation ex Supreme or equal m1 3.00 98,620.00 25,000.00 73,620.00 75,000.00 220,860.00 295,860.00
approved to Electrical outlets on ground floor c/with conduit
cable, cable gland, 3M rubber insulation, conector and
bracket as indicated in drawing and specification
3 Ditto to light fittings c/with conduit cable, cable gland, 3M m1 11.00 95,120.00 27,500.00 67,620.00 302,500.00 743,820.00 1,046,320.00
rubber insulation, connector and brackets as indicated in
drawing and specification
B Electrical Fixtures & Lights Fittings
 4 TL Phillips 40 watt as indicated in drawing c/ points 3.00 182,500.00 15,000.00 167,500.00 45,000.00 502,500.00 547,500.00
with fitting, bulb and transformer on Wastafel
6 Phillps Halogen 25 VA c/with fitting and bulb covered points 6.00 202,000.00 25,000.00 177,000.00 150,000.00 1,062,000.00 1,212,000.00
by wood box to pilar terrace
7 Artolite eye ball down light 18 VA white colour c/w bulb, point 2.00 92,500.00 5,000.00 87,500.00 10,000.00 175,000.00 185,000.00
transformer to Kitchen
8 Switches 1 gang equal to Clipsal, 1 module c/w box, base point 1.00 18,000.00 5,000.00 13,000.00 5,000.00 13,000.00 18,000.00
plate and cover plate as indicated in drawing and specification
9 Switches 2 gang equal to Clipsal, 1 module c/w box, base points 2.00 22,300.00 5,000.00 17,300.00 10,000.00 34,600.00 44,600.00
plate and cover plate as indicated in drawing and specification
on Garage, & Toilet
10 Stop contact equal Clipsal on wall points 7.00 25,500.00 5,000.00 20,500.00 35,000.00 143,500.00 178,500.00
Sub total 832,500.00 4,895,280.00 5,727,780.00
XIII Pek. Plumbing
A Pipa Air
1 PVC pipe AW class 3/4" diameter from main pipe potable m1 15.50 17,370.00 8,000.00 9,370.00 124,000.00 145,235.00 269,235.00
water arise up pipe from Pum-ground tank upon Service Build.
c/ with fitting, bracket and other necessary supporting
material
2 Gate vave 1" ex. Kitz set 1.00 150,000.00 25,000.00 125,000.00 25,000.00 125,000.00 150,000.00
B Pipa Pembuangan
3 PVC pipe AW class 4" diameter for sewerage pipe, c/w all m1 2.50 78,062.50 15,000.00 63,062.50 37,500.00 157,656.25 195,156.25
fittings, bracket, hanger, PVC clean out and other necessa-
ry supporting material as indicated in drawing to septictank
and leaching pit
4 Ditto to 2" to sumpit m1 14.00 29,160.00 12,000.00 17,160.00 168,000.00 240,240.00 408,240.00
5 Septictank unit 1.00 4,500,000.00 1,000,000.00 3,500,000.00 1,000,000.00 3,500,000.00 4,500,000.00
Sub total 1,354,500.00 4,168,131.25 5,522,631.25
XIV Sanitair
1 Toilet bowl ex Toto CW 867 NJ or equivalent complete with unit 1.00 2,650,000.00 50,000.00 2,600,000.00 50,000.00 2,600,000.00 2,650,000.00
covered, and other necessary fitting - - -
2 Floor drain ex Toto TX 1B or equal approved c/ with fittings set 1.00 203,000.00 5,000.00 198,000.00 5,000.00 198,000.00 203,000.00
and other necessary fitting as indicated in drawing
3 Wash basin set 1.00 1,852,000.00 60,000.00 1,792,000.00 60,000.00 1,792,000.00 1,852,000.00
4 Tap to basin TX 119 LES set 1.00 1,028,000.00 20,000.00 1,008,000.00 20,000.00 1,008,000.00 1,028,000.00
5 Hand shower TX 472 SES set 1.00 517,000.00 50,000.00 467,000.00 50,000.00 467,000.00 517,000.00
6 Shower tap TX 443 SES set 1.00 778,000.00 50,000.00 728,000.00 50,000.00 728,000.00
7 Shower sliding rail TX 721 AEN set 1.00 371,000.00 5,000.00 366,000.00 5,000.00 366,000.00 371,000.00
8 Paper holder TX 720 ACR set 1.00 154,000.00 5,000.00 149,000.00 5,000.00 149,000.00 154,000.00
9 Towel bar TX 724 AES set 1.00 439,000.00 5,000.00 434,000.00 5,000.00 434,000.00 439,000.00
10 Towel ring TX 702 AES set 1.00 148,000.00 5,000.00 143,000.00 5,000.00 143,000.00 148,000.00
11 Soap holder TX 706 AES set 1.00 170,000.00 5,000.00 165,000.00 5,000.00 165,000.00 170,000.00
Sub total 260,000.00 8,050,000.00 7,532,000.00

TOTAL WORKSHOP BUILDING 40,865,466.52 111,681,313.95 151,768,780.47

PERGOLA
I Pek. Tanah dan Pasir
1 Galian tanah pondasi setempat m3 1.80 35,000.00 35,000.00 63,000.00 - 63,000.00
 2 Urugan pasir 10 cm dibawah pondasi m3 0.15 90,000.00 15,000.00 75,000.00 2,250.00 11,250.00 13,500.00
3 Anti termite m2 13.34 15,000.00 15,000.00 200,062.50 - 200,062.50
Sub total 65,250.00 11,250.00 76,500.00
II Pasangan Batu
1 Pas. Batu kali m3 1.22 217,500.00 45,000.00 172,500.00 55,080.00 211,140.00 266,220.00
2 Sendi batu jogja 5x10x15 unit 12.00 102,500.00 75,000.00 27,500.00 900,000.00 330,000.00 1,230,000.00
Sub total 955,080.00 541,140.00 1,496,220.00
III Pek. Kayu
1 Bengkirai coloumn 10/10 x 250 cm unit 12.00 225,000.00 75,000.00 150,000.00 900,000.00 1,800,000.00 2,700,000.00
2 Bengkirai wood 5/8 m1 10.50 50,000.00 10,000.00 40,000.00 105,000.00 420,000.00 525,000.00
3 Bengkirai wood 2/8 m1 71.75 25,000.00 10,000.00 15,000.00 717,500.00 1,076,250.00 1,793,750.00
Sub total 1,722,500.00 3,296,250.00 5,018,750.00
IV Pek. Penutup Atap
1 Pas. Polycarbonat m2 18.81 160,000.00 160,000.00 3,010,000.00 - 3,010,000.00
Sub total 3,010,000.00 - 3,010,000.00
V Pek. Finishing
1 Lazuur untuk kolom 10/10 m1 30.00 23,500.00 8,500.00 15,000.00 255,000.00 450,000.00 705,000.00
2 Idem untuk kayu 5/8 m1 10.50 13,500.00 5,000.00 8,500.00 52,500.00 89,250.00 141,750.00
3 Idem untuk kayu 2/8 m1 71.75 13,500.00 5,000.00 8,500.00 358,750.00 609,875.00 968,625.00
Sub total 666,250.00 1,149,125.00 1,815,375.00
TOTAL HARDSCAPE 6,419,080.00 4,997,765.00 11,416,845.00

ANGKUL-ANGKUL
I Pek. Persiapan
1 Bongkar kusen & pintu ls 1.00 80,000.00 80,000.00 80,000.00 - 80,000.00
2 Bongkar atap ls 1.00 210,000.00 160,000.00 50,000.00 160,000.00 50,000.00 210,000.00
Sub total 240,000.00 50,000.00 290,000.00
II Pasangan Batu
1 Pas. Batu bata m2 4.46 58,418.43 15,000.00 43,418.43 66,918.00 193,698.30 260,616.30
Sub total 66,918.00 193,698.30 260,616.30
III Pek. Beton
1 Concrete atap m3 0.29 2,166,538.50 600,000.00 1,566,538.50 172,800.00 451,163.09 623,963.09
2 Waterproofing m2 1.44 48,500.00 12,000.00 36,500.00 17,280.00 52,560.00 69,840.00
Sub total 190,080.00 503,723.09 693,803.09
IV Pek. Natural Stone
1 Pas. Batu jogja 20x30 cm m2 2.38 129,550.00 45,000.00 84,550.00 106,920.00 200,890.80 307,810.80
2 Pedestal bowl m2 1.44 350,000.00 100,000.00 250,000.00 144,000.00 360,000.00 504,000.00
Sub total 250,920.00 560,890.80 811,810.80
V Pek. Finishing
1 Caoting batu jogja m2 3.82 23,500.00 8,500.00 15,000.00 32,436.00 57,240.00 89,676.00
2 Bowl unit 1.00 400,000.00 50,000.00 350,000.00 50,000.00 350,000.00 400,000.00
Sub total 82,436.00 407,240.00 489,676.00
TOTAL HARDSCAPE 830,354.00 1,715,552.19 2,545,906.19
REKAPITULASI

1. Garage Rp. 9,021,625.00 24,482,210.97 33,503,835.97

2. Workshop Building Rp. 40,865,466.52 111,681,313.95 151,768,780.47

3. Hardscape Rp. 6,419,080.00 4,997,765.00 11,416,845.00

TOTAL RAP Rp. 56,306,171.52 141,161,289.92 196,689,461.44