BILL OF QUANTITY Date : 10 Oktober 2021

Project : The Himana Condotel Revisi :

Location : Bali - Jimbaran
Prepared by :

Rekapitulasi PT. Makna Cahaya Sun

UNIT RATE

Rp.
NO DESCRIPTION UNIT QTY

I. UNDER STRUCTURE
1 SOIL NAILING, SHOTCRETE UNIT 1.00 261,322,655

II. RETAINNING WALL ,GUTTER &

GROUND ANCHOR
ZONE I LS 1.00 27,520,680
PEKERJAAN TAMBAH LS 1.00 134,285,074

III. STRUCTURE WORKS

I ZONA I
2 LEVEL GROUND UNIT 1.00 64,369,286
PEKERJAAN TAMBAH UNIT 1.00 47,368,516

IV. ARCHITECTURE WORKS

1 PRELIMINARIES LS 1.00 652,012,200
2 WALL UNIT 1.00 2,533,948,497
3 PAINTING UNIT 1.00 520,090,228
4 FLOOR UNIT 1.00 52,140,619
5 CERAMIK & MARMER UNIT 1.00 4,422,888,421
6 FIX TEMPERED GLASS UNIT 1.00 302,403,458
7 SANITARY UNIT 1.00 183,767,501
8 CEILING UNIT 1.00 1,017,291,771
9 OTHER UNIT 1.00 446,178,101
10 ATAP UNIT 1.00 17,055,585
11 FAÇADE UNIT 1.00 323,729,719

V MEP
1 MECHANICAL UNIT 1.00 11,844,356,311
2 ELECTRICAL UNIT 1.00 5,758,859,284
3 ELECTRONIC UNIT 1.00 1,816,400,105

VI FURNITURE
ZONA I LS 1.00 1,352,990,048
ZONA II LS 1.00 1,786,509,953

VII HARDSCAPE
ZONA I LS 1.00 414,050,000
ZONA II LS 1.00 345,450,000

VIII UTILITY WORKS

ZONA I LS 1.00 43,750,000
ZONA II LS 1.00 586,862,500

IX LANDSCAPE
 ZONA I LS 1.00 29,570,625
ZONA II LS 1.00 107,974,650

X FF & E
ZONA I LS 1.00 802,014,500
ZONA II LS 1.00 1,228,598,000

XI KITCHEN EQUIPMENT
ZONA II LS 1.00 2,335,799,739

XII AMINETIES
ZONA I LS 1.00 437,119,200
ZONA II LS 1.00 776,323,800

TOTAL
PPN (10%)
TOTAL INCLUDE PPN
TOTAL ROUNDED
 10 Oktober 2021

kna Cahaya Sun

AMOUNT

Rp.

###
261,322,655

###
27,520,680
134,285,074

###
111,737,802
64,369,286
47,368,516

10,471,506,099
652,012,200
2,533,948,497
520,090,228
52,140,619
4,422,888,421
302,403,458
183,767,501
1,017,291,771
446,178,101
17,055,585
323,729,719

19,419,615,700
11,844,356,311
5,758,859,284
1,816,400,105

3,139,500,000
1,352,990,048
1,786,509,953

759,500,000
414,050,000
345,450,000

630,612,500
43,750,000
586,862,500

137,545,275
 29,570,625
107,974,650

2,030,612,500
802,014,500
1,228,598,000

2,335,799,739
2,335,799,739

1,213,443,000
437,119,200
776,323,800

40,673,001,025
4,067,300,102
44,740,301,127
44,740,300,000