BQ Vila Lestari Complete

Bill No.
Description Amount
Rp
1 PRELIMINARIES AND GENERAL 155,850,000.00
2 CIVIL AND ARCHITECTURAL WORKS 2,433,948,029.53
3 EXTERNAL WORKS 439,989,642.98
4 PROVISIONAL SUM 132,500,000.00
5 M.E.P. SERVICES 847,900,000.00
TOTAL TO FORM OF CONTRACT SUM 4,010,187,672.51
CONTRACTOR FEE 300,764,075.44
GRAND TOTALS 4,310,951,747.95
SIGNATURE OF CONTRACTOR
FULL NAME
ADDRESS
DATE
Note :
This quote excluded :
1 IMB and process
2 Donations to Banjar,Desa, Camat,etc
3 PLN Power if no Gardu
Bill no. 1 - Preliminaries and General
Rate Amount
Item Description Qty Unit
Rp Rp
PRELIMINERIES & GENERAL
1 Management staff & administration for 14 month 1.00 ls 57,400,000.00 57,400,000.00
2 Site scurity 1.00 ls 10,000,000.00 10,000,000.00
3 Site office 1.00 ls 12,350,000.00 12,350,000.00
4 Lease land for worker accomodation 1.00 ls 4,000,000.00 4,000,000.00
5 Worker accomodation 1.00 ls 12,500,000.00 12,500,000.00
6 Staff accomodation 1.00 ls 7,000,000.00 7,000,000.00
7 Staff and worker on site sanitation 1.00 ls 3,500,000.00 3,500,000.00
8 Temporary warehouse 1.00 ls 8,000,000.00 8,000,000.00
9 Power and water for the works 1.00 ls 15,000,000.00 15,000,000.00
10 Telephone and internet service 1.00 ls 4,000,000.00 4,000,000.00
11 Safety and first aid kit 1.00 ls 1,000,000.00 1,000,000.00
12 Daily site cleaning and house keeping 1.00 ls 7,000,000.00 7,000,000.00
13 Provision for donation 1.00 ls 5,000,000.00 5,000,000.00
14 Daily offering 1.00 ls 600,000.00 600,000.00
15 Setting out and bouwplank 1.00 ls 8,500,000.00 8,500,000.00
Total carried to General Summary 155,850,000.00

Bill No. Description Amount
Rp
A STAFF PARKING 418,183,095.16
B OPEN LIVING 253,999,095.18
C LIVING & KITCHEN 1,018,665,711.83
D ART STUDIO 743,100,127.35
TOTAL TO FORM OF CONTRACT SUM 2,433,948,029.53

PROYEK PEMBANGUNAN VILA LESTARI, SEMINYAK, KUTA, BALI
BILL 2 A - STAFF PARKING
SUMMARY

Rp
1 Sub-structure 153,056,758.91
2 Upper Structure 12,478,414.46
3 Roof and Roof Finishes 77,571,765.54
4 Walls and Wall finishes 76,514,968.00
5 Floor Finishes 21,933,847.00
6 Ceiling Finishes 13,522,341.25
7 Doors and Windows 63,105,000.00
TOTAL CARRIED TO GENERAL SUMMARY 418,183,095.16
page 4 / 43
BILL 2 A - STAFF PARKING
Rate Amount
Rp Rp
BILL NO. 1 SUBSTRUCTURE
Excavate, remove from site, level, grade and ram bottom, trim
sides including planking and struting.
1 Excavation to footing foundation 53.67 m3 30,000.00 1,610,235.00
2 Excavation to strip foundation 67.73 m3 30,000.00 2,031,750.00
3 Backfill soil to footing foundation 42.84 m3 15,000.00 642,570.00
4 Backfill soil to strip foundation 28.44 m3 15,000.00 426,667.50
Compacted infill to form formation level with ex.excavated 50.12 m3
5 soil foundation 25,000.00 1,252,925.00
Compacted infill to form formation level with imported

6 limestone 132.09 m3 135,000.00 17,832,015.00
Supply and apply approved anti termite treatment in

accordance with manufacturer's instruction
7 Anti termite treatment to excavation foundation and ground 133.07 m2 15,700.00 2,089,199.00
floor surface
Compacted sand blinding as described in:

8 100 mm to footing foundation 1.82 m3 125,500.00 228,535.50
9 100 mm To bottom of river stone foundation 5.42 m3 125,500.00 679,959.00
10 100 mm under slab 11.49 m3 125,500.00 1,441,493.00
Stone Masonry Works

11 River stone set in mortar 1PC : 5 SAND to foundation 67.05 m3 368,500.00 24,707,095.87
Lean concrete K 100, 50mm thick as described to:

12 Under Footing Foundation 0.91 m3 444,500.00 404,717.25
13 Under Floor slab 5.74 m3 444,500.00 2,552,763.50
14 Plastic sheet 0.4 mm under ground slab 114.86 m2 444,500.00 51,055,270.00
Vibrated reinforced concrete K225 as described to:

15 To Footing foundation 5.31 m3 658,500.00 3,498,610.50
16 ditto; but to Stump Column 1.59 m3 658,500.00 1,047,805.20
17 ditto; but to tie beam 3.74 m3 658,500.00 2,465,424.00
18 ditto; but to ground slab 11.49 m3 658,500.00 7,563,531.00
Mild steel rod reinforcement to concrete including hook and

cranks (BJTP 24 )
19 Ø12mm rod to footing foundation 328.72 kg 10,400.00 3,418,637.25

20 Ø8mm stirrup(sengkang) to tie beam ( TB ) 277.09 kg 10,400.00 2,881,779.66
21 Ø12mm rod to tie beam 72.12 kg 10,400.00 750,099.44
22 Ø8mm stirrup(sengkang) to column stump 108.85 kg 10,400.00 1,132,039.83
High tensile deformed reinforcement to concrete including

hook and cranks (BJTD 40 )
23 D16mm rod to Footing foundation 703.57 kg 11,050.00 7,774,431.21
24 D13mm rod to stump Column 316.73 kg 11,050.00 3,499,811.89
25 Wire mesh M5 to ground slab 120.60 m2 37,500.00 4,522,612.50
Formwork to reinforced concrete

26 Hollow block form work to Footing foundation 27.92 m2 56,700.00 1,583,064.00
27 ditto; but to Ground beam and Floor Slab 58.00 m2 56,700.00 3,288,600.00
28 Sawn work to Stump column 39.46 m2 67,800.00 2,675,116.80
TOTAL CARRIED TO SUMMARY 153,056,758.91

BILL NO. 2 UPPER STRUCTURE
Vibrated reinforced concrete K225

1 To column 2.32 m3 658,500.00 1,528,049.25

cranks (BJTP 24 )
2 8mm diameter for stirrup column 157.83 kg 10,400.00 1,641,457.76
-
3 D13mm rod to column 489.38 kg 11,050.00 5,407,695.45
4 Formwork to reinforced concrete
5 Sawn Form work to column 57.54 m2 67,800.00 3,901,212.00

BILL NO. 3 ROOF STRUCTURE AND ROOF FINISHES

1 To Ring Beam ( RB ) 7.05 m3 658,500.00 4,643,742.00
2 To roof slab 16.08 m3 658,500.00 10,588,680.00

cranks (BJTP 24 )
3 8mm diameter for stirrup ring beam 252.42 kg 10,400.00 2,625,183.97

4 D13mm rod to ring beam 324.82 kg 11,050.00 3,589,271.75
6 D10mm rod to roof slab 2,024.47 kg 11,050.00 22,370,411.93

7 Sawn Form work to ring beam 112.38 m2 67,800.00 7,619,364.00
8 Sawn Form work to slab roof 134.00 m2 67,800.00 9,085,200.00
Supply and apply water proofing Ex. Barralastic (MBT)

following specification as specified to manufacture
9 To roof slab 148.85 m2 45,600.00 6,787,560.00
10 Screed protection of water proofing 148.85 m2 24,800.00 3,691,480.00
BILL NO. 4 WALL & WALL FINISHES
Local clay brick masonry laid in stretcher bond with cement

mortar included control joint
1 Block wall 600x200x100 mm thick 40.82 m2 125,000.00 5,102,500.00
2 ditto; but to laundry 16.64 m2 125,000.00 2,080,000.00
3 ditto; but to toilet staff 14.72 m2 125,000.00 1,840,000.00
4 ditto; but to storage 32.40 m2 125,000.00 4,050,000.00
5 ditto; but to Guest bathroom 20.24 m2 125,000.00 2,530,000.00
6 ditto; but to Parking 25.60 m2 125,000.00 3,200,000.00
7 ditto; but to Entry 32.00 m2 125,000.00 4,000,000.00
8 ditto; but to storage beside entry 21.12 m2 125,000.00 2,640,000.00
9 Lintol frame opening included rebar and form work 42.30 m1 84,500.00 3,574,350.00
Supply and apply water proofing Ex. Barralastic ( MBT ) ,

10 To wall Staff toilet 10.22 m2 45,600.00 466,032.00

11 ditto; but to guest bathroom 12.46 m2 45,600.00 568,176.00
12 Screed protection to water proofing 22.68 m2 24,800.00 562,464.00
Cement and sand smooth plaster 1:4 to internal walls to

receive smooth finish
13 20 mm thick plaster at staff Bedroom 37.94 m2 28,300.00 1,073,702.00
14 ditto; but to staff area 25.12 m2 28,300.00 710,896.00
15 ditto; but to laundry 17.60 m2 28,300.00 498,080.00
16 ditto; but to toilet staff 11.22 m2 28,300.00 317,526.00
17 ditto; but to storage 31.76 m2 28,300.00 898,808.00
18 ditto; but to Guest bathroom 16.66 m2 28,300.00 471,478.00
20 ditto; but to Entry 33.60 m2 28,300.00 950,880.00
21 ditto; but to storage beside entry 18.66 m2 28,300.00 528,078.00
Smooth plaster /Aci to receive paint finish

22 at staff bedroom 35.32 m2 24,150.00 852,978.00
28 ditto; but to Parking 39.48 m2 24,150.00 953,442.00
Prepare and apply one coat alkali resisting primer and two
coats acrylic emulsion paint ex. Dulux Pentalite to internal
paint
31 to staff bedroom 35.32 m2 28,900.00 1,020,748.00

Supply and install ceramic tile ex Asia tile floor finish including
setting bed mortar, grouting, polished and all accesorries as
specified to
40 300x300mm ceramic tile to wall staf toilet 10.22 m2 145,200.00 1,483,944.00
Supply and install acid marble floor finish including setting bed
mortar, grouting, polished and all accesorries as specified to
41 600 x 600 x 20 mm to wall guest bathroom 12.46 m2 567,000.00 7,064,820.00
Supply and install 10 mm thk tempered glass partition,

complete with accesorries as specified to
42 800mm wide x 2800 mm high to toilet staff 1.00 no 3,360,000.00 3,360,000.00
43 800mm wide x 2500 mm high to guest bathroom 1.00 no 3,000,000.00 3,000,000.00
Cement and sand smooth plaster 1:4 to external walls to -

44 20 mm thick plaster at external building 141.00 m2 28,300.00 3,990,300.00
-
45 at external building 141.00 m2 24,150.00 3,405,150.00
coats acrylic emulsion paint ex. Dulux Weathershield to
internal paint
BILL NO. 5 FLOOR FINISHES

1 To Staff toilet 3.20 m2 45,600.00 145,920.00
2 To guest bathroom 6.00 m2 45,600.00 273,600.00
Supply and install ceramic tile ex Asia tile floor finish including
specified to
4 300x300mm ceramic tile to staff bedroom 9.95 m2 145,200.00 1,444,740.00
5 ditto; but to staff area 8.70 m2 145,200.00 1,263,240.00
Supply and install skirting ceramic tile ex Asia tile including

specified to
10 100 mm high to staff area 7.40 m1 36,300.00 268,620.00
Supply and install paving floor finish including setting bed

14 100 x 200 mm paving block to parking 19.90 m2 105,000.00 2,089,500.00
15 600 x 600 x 20 mm to guest bathroom 6.00 m2 567,000.00 3,402,000.00

16 ditto; but to entry 10.00 m2 567,000.00 5,670,000.00
17 300x 600 x 20 mm to step 2.00 m1 198,450.00 396,900.00
18 200x 600 x 20 mm to riser 4.00 m1 141,750.00 567,000.00
Supply and install skirting acid marble including setting bed

19 100 mm high to entry 10.00 m1 141,750.00 1,417,500.00
Supply and install gutter with metal grill cover and all
accesorries as specified to
20 150 mm wide to parking 4.10 m1 375,600.00 1,539,960.00
BILL NO. 6 CEILING FINISHES
Supply and install Gypsum ex Jayaboard ceiling with

aluminium frame support, paper tape,filled ,sanded and all
fixing accessories as specified to receive paint finish
1 Gypsum 9 mm to staff Bedroom 9.95 m2 97,600.00 971,120.00
3 ditto; but to parking 19.90 m2 97,600.00 1,942,240.00
4 ditto; but to entry 10.00 m2 97,600.00 976,000.00
Supply and install calsiboard ceiling with aluminium frame

support, paper tape,filled ,sanded and all fixing accessories as
specified to receive paint finish
6 Calsiboard 4 mm to staff area 8.70 m2 105,300.00 916,110.00
10 ditto; but to feature wall area 16.60 m2 105,300.00 1,747,980.00
11 ditto; but to over hang building external 16.50 m2 105,300.00 1,737,450.00
Prepare and apply paint ceiling, one coat of alkali resisting

primer and emulsion paint ex Dulux Pentalite as described
12 To staff Bedroom 9.95 m2 28,900.00 287,555.00

14 ditto; but to parking 19.90 m2 28,900.00 575,110.00
15 ditto; but to entry 10.00 m2 28,900.00 289,000.00
21 ditto; but to feature wall area 16.60 m2 28,900.00 479,740.00
22 ditto; but to over hang building external 16.50 m2 28,900.00 476,850.00
BILL NO. 7 DOORS AND WINDOWS
Supply and install Solid Bingkirai timber door jamb and door
leaf complete with stain finish and all necessary fixing
accessories
1 Double swing solid panel antique DA to entry overall size
2000 mm wide x 2630 mm hight 1.00 no 18,410,000.00 18,410,000.00
2 Single swing solid panel D4 to toilet staff overall size 800 mm

wide x 2400 mm hight 1.00 no 5,760,000.00 5,760,000.00
3 Single swing solid panel D5 to staff area overall size 900 mm

wide x 2400 mm hight 2.00 no 6,480,000.00 12,960,000.00
4 ditto; but to storage 2.00 no 6,480,000.00 12,960,000.00
5 Single swing solid panel D6 to guest bathroom overall size 900
mm wide x 2750 mm hight 1.00 no 7,425,000.00 7,425,000.00
-
-
WINDOWS
Supply and install Solid Bingkirai timber window in wire brush
finish complete with timber stain finish and all necessary fixing
accessories
Double sliding 8 mm thk clear glass window W4 to staff
6 bedroom overall size 1400mm wide x 1300mm high, with 1.00 no 5,005,000.00 5,005,000.00
timber frame
Fixed glass 8 mm thk clear glass F1 to storage overall size 500
7 mm wide x 600 mm high 1.00 no 585,000.00 585,000.00

BILL 2 B - OPEN LIVING
SUMMARY

Rp
page 13 / 43
BILL 2 B - OPEN LIVING
Rate Amount
Rp Rp
1 Excavation to footing foundation 29.83 m3 30,000.00 894,960.00
2 Excavation to strip foundation 26.25 m3 30,000.00 787,500.00

5 soil foundation 25,000.00 524,625.00

6 limestone 47.15 m3 135,000.00 6,365,250.00

7 Anti termite treatment to excavation foundation and ground 50.76 m2 15,700.00 796,932.00
floor surface

10 100 mm under slab 4.10 m3 125,500.00 514,550.00
Stone Masonry Works


13 Under Floor slab 2.05 m3 444,500.00 911,225.00

17 ditto; but to tie beam 1.44 m3 658,500.00 950,874.00

cranks (BJTP 24 )



26 Hollow block form work to Footing foundation 15.68 m2 56,700.00 889,056.00


1 To column 2.82 m3 658,500.00 1,857,628.50

cranks (BJTP 24 )
2 8mm diameter for stirrup column 176.13 kg 10,400.00 1,831,771.70
-
3 D13mm rod to column 383.35 kg 11,050.00 4,236,028.10

4 Sawn Form work to column 61.60 m2 67,800.00 4,176,480.00


1 To Ring Beam praktis 21.00 m1 84,500.00 1,774,500.00
Supply and install "Expose Bangkirai grade 1" timber roof

structure and roof covering including all necessary bolts,
plates, nails, anchors, connections and all fixing accessories as
following drawing
1 Bangkirai timber purlin 70 x 110 mm 16.00 m1 134,750.00 2,156,000.00

2 Bangkirai timber ridge 80 x 150 mm 3.50 m1 198,000.00 693,000.00
3 Bangkirai timber lambang ( RB ) 80 x 150 mm 21.00 m1 198,000.00 4,158,000.00
5 Bangkirai timber hip rafter 80 x 150 mm 19.84 m1 198,000.00 3,927,587.62
6 Bangkirai timber pemade 80 x 150 mm 21.92 m1 198,000.00 4,341,017.90
7 Bangkirai timber post 100 x 100 mm 3.00 m1 192,500.00 577,500.00
8 Bangkirai timber collar tie/ gapit 2 x 60 x 120 mm 12.00 m1 252,000.00 3,024,000.00
9 70 x 50 bangkirai timber rafter @ 350 mm c/c 475.78 m1 61,250.00 29,141,387.37
10 20 x 50 bangkirai timber batten 491.40 m1 17,500.00 8,599,500.00
11 Rattan mat ceiling( incl. plywood 6 mm ) 70.47 m1 137,600.00 9,696,819.20
12 Aluminium double side 70.47 m1 17,300.00 1,219,149.51
13 30 x 100 mm bangkirai timber tatab 27.50 m1 74,000.00 2,035,000.00
14 50 x 200 mm bangkirai timber fasciaboard outer 27.50 m1 118,700.00 3,264,250.00
Supply and install steel plate 6 thickness included all bolt and
fixing accessories following drawing and specification
15 To roof structure 1.00 ls 8,710,000.00 8,710,000.00
Supply and apply Polyurethene finish ex lazur to timber roof

expose ;
16 To timber roof expose 160.82 m2 57,800.00 9,295,196.72
17 To timber fasciaboard 23.18 m2 57,800.00 1,339,515.00
18 Supply and apply clear doff finish to Rattan matt ceiling 70.47 m2 32,700.00 2,304,403.98
Sirap roofing consisting of timber shingles to be laid with each

run, fixed to timber battens, including addition material at
19 Iron wood
eaves; shingles
all as 4mm
described to thick;
:- 4 layers 70.47 m2 235,400.00 16,588,889.82
20 Ridge Iron wood shingles 23.34 m1 281,300.00 6,564,501.51
Cement and sand smooth plaster 1:4, smooth render and

1 paint finishes to column 4.00 unit 1,050,000.00 4,200,000.00
Cement and sand smooth plaster 1:4, smooth render and

2 paint finishes to ring beam praktis 21.00 m1 150,000.00 3,150,000.00
Supply and install Bangkirai timber cladding column ; c/w

fixing accessories all as described
3 to column open living 4.00 no 5,600,000.00 22,400,000.00
1 600 x 600 x 20 mm to guest bathroom 29.50 m2 567,000.00 16,726,500.00

2 300x 600 x 20 mm to step 12.50 m1 198,450.00 2,480,625.00
3 200x 600 x 20 mm to riser 25.00 m1 141,750.00 3,543,750.00
4 Skirting 100 mm hight 5.60 m1 85,050.00 476,280.00

BILL 2 C - LIVING & KITCHEN
SUMMARY

Rp
8 Kitchen and wardrobe 94,450,000.00
TOTAL CARRIED TO GENERAL SUMMARY 1,018,665,711.83
page 19 / 43
BILL 2 C - LIVING & KITCHEN
Rate Amount
Rp Rp

5 soil foundation 25,000.00 1,216,212.50

6 limestone 172.50 m3 135,000.00 23,287,500.00

floor surface

10 100 mm under slab 15.00 m3 125,500.00 1,882,500.00
Stone Masonry Works




cranks (BJTP 24 )

24 Ø8mm stirrup(sengkang) to column stump 89.13 kg 10,400.00 926,960.15
Ø10mm stirrup(sengkang) to column stump 10.94 kg 10,400.00 113,819.22

D16mm rod to stump Column 244.73 kg 11,050.00 2,704,295.51



1 To column ground floor 4.28 m3 658,500.00 2,816,404.50
2 To beam first floor 9.34 m3 658,500.00 6,150,390.00
3 To slab first floor 16.70 m3 658,500.00 10,999,584.00
4 To column first floor 4.28 m3 658,500.00 2,816,404.50

cranks (BJTP 24 )
5 8mm diameter for stirrup column ground 129.24 kg 10,400.00 1,344,092.22
6 10mm diameter for stirrup column ground 10.94 kg 10,400.00 113,819.22
7 8mm diameter for stirrup beam first floor 284.43 kg 10,400.00 2,958,069.30
8 8mm rod to slab first floor 2,153.15 kg 10,400.00 22,392,752.80
9 8mm diameter for stirrup column first floor 129.24 kg 10,400.00 1,344,092.22
10 10mm diameter for stirrup column first floor 10.94 kg 10,400.00 113,819.22
-
11 D13mm rod to column ground 285.47 kg 11,050.00 3,154,489.01
13 D13mm rod to beam first floor 130.83 kg 11,050.00 1,445,721.51
14 D16mm rod to beam first floor 1,195.89 kg 11,050.00 13,214,538.87
15 D13mm rod to column first floor 285.47 kg 11,050.00 3,154,489.01

17 Sawn Form work to column ground 85.82 m2 67,800.00 5,818,596.00
18 Sawn Form work to beam first floor 127.58 m2 67,800.00 8,649,924.00
19 Sawn Form work to slab first floor 139.20 m2 67,800.00 9,437,760.00
20 Sawn Form work to column first floor 85.82 m2 67,800.00 5,818,596.00


1 To Ring Beam ( RB ) 5.46 m3 658,500.00 3,595,410.00
2 To roof slab 18.00 m3 658,500.00 11,853,000.00

cranks (BJTP 24 )
4 8mm rod to roof slab 2,421.22 kg 10,400.00 25,180,708.51



8 To roof slab 150.00 m2 45,600.00 6,840,000.00
9 Screed protection of water proofing 150.00 m2 24,800.00 3,720,000.00

Ground floor
2 ditto; but to living dining 55.70 m2 125,000.00 6,962,500.00
3 ditto; but to media room 36.90 m2 125,000.00 4,612,500.00
4 ditto; but to open corridor 9.92 m2 125,000.00 1,240,000.00
5 First floor
6 ditto; but to bathroom 2 41.36 m2 125,000.00 5,170,000.00
7 ditto; but to dress area 22.85 m2 125,000.00 2,856,250.00
8 ditto; but to bedroom 2 52.93 m2 125,000.00 6,616,250.00
9 ditto; but to gym 27.35 m2 125,000.00 3,418,812.50
10 ditto; but to office 37.83 m2 125,000.00 4,728,125.00
11 ditto; but to balcony 9.92 m2 125,000.00 1,240,000.00

13 To wall bathroom 2 18.90 m2 45,600.00 861,840.00

Ground floor
15 20 mm thick plaster at kitchen 41.00 m2 28,300.00 1,160,300.00
18 ditto; but to open corridor 19.84 m2 28,300.00 561,472.00
First floor
19 ditto; but to bathroom 2 24.66 m2 28,300.00 697,878.00
22 ditto; but to gym 43.00 m2 28,300.00 1,216,857.55
24 ditto; but to balcony 19.84 m2 28,300.00 561,472.00

Ground floor
25 at kitchen 32.48 m2 24,150.00 784,392.00
First floor
30 ditto; but to dress area 33.25 m2 24,150.00 802,987.50
32 ditto; but to gym 39.97 m2 24,150.00 965,335.88
paint
Ground floor
35 To kitchen 32.48 m2 28,900.00 938,672.00
First floor
42 ditto; but to gym 39.97 m2 28,900.00 1,155,205.25
45 600x600x20mm marble to wall bathroom 2 18.90 m2 567,000.00 10,716,300.00
Supply and install bangkirai timber railing complete all

accesorries and finishing as specified to
46 900 mm high to balcony 17.70 m1 950,000.00 16,815,000.00
Cement and sand smooth plaster 1:4 to external walls to

internal paint

1 To bathroom 2 8.30 m2 45,600.00 378,480.00
2 To balcony 42.55 m2 45,600.00 1,940,280.00
3 Screed protection to water proofing 50.85 m2 24,800.00 1,261,080.00
Supply and install black andesit floor finish including setting

bed mortar, grouting, polished and all accesorries as specified
to
4 600x600x20mm andesite to kitchen 16.00 m2 425,700.00 6,811,200.00
5 100 mm high skirting 9.80 m1 106,425.00 1,042,965.00
Supply and install polish marble floor finish including setting

to
6 600x600x20mm marble to living dining 44.50 m2 597,400.00 26,584,300.00
9 ditto; but to gym 13.10 m2 597,400.00 7,825,940.00
Supply and install polish marble skirting including setting bed

11 100 mm high to living dining 16.60 m1 149,350.00 2,479,210.00

14 ditto; but to gym 13.16 m1 149,350.00 1,965,446.00
Supply and install marble batik trotol floor finish including

specified to
16 600x600x20mm marble to open corridor 59.70 m2 567,000.00 33,849,900.00
Supply and install marble batik trotol skirting including setting

to
19 100 mm high to open corridor 20.50 m1 149,350.00 3,061,675.00
22 600x600x20mm marble to bathroom 2 8.30 m2 567,000.00 4,706,100.00
Supply and install Gypsum ex Jayaboard ceiling with

aluminium frame support, paper tape,filled ,sanded and all
fixing accessories as specified to receive paint finish
1 Gypsum 9 mm to living dining 44.50 m2 97,600.00 4,343,200.00
5 ditto; but to gym 13.10 m2 97,600.00 1,278,560.00

7 Calsiboard 4 mm to kitchen 16.00 m2 105,300.00 1,684,800.00
9 ditto; but to over hang ceiling ground floor 11.50 m2 105,300.00 1,210,950.00
12 ditto; but to over hang ceiling first floor building external 10.00 m2 105,300.00 1,053,000.00

13 To living dining 44.50 m2 28,900.00 1,286,050.00

14 ditto; but to media room 24.73 m2 28,900.00 714,697.00
16 ditto; but to bedroom 2 30.80 m2 28,900.00 890,120.00
17 ditto; but to gym 13.10 m2 28,900.00 378,590.00
18 ditto; but to office 24.20 m2 28,900.00 699,380.00
19 ditto; but to kitchen 16.00 m2 28,900.00 462,400.00
21 ditto; but to over hang ceiling ground floor 11.50 m2 28,900.00 332,350.00
24 ditto; but to over hang ceiling first floor building external 10.00 m2 28,900.00 289,000.00

accessories
1 Double swing 10 mm thk clear glass D3 to kitchen overall size
1600 mm wide x 3000 mm hight with timber frame 1.00 no 9,600,000.00 9,600,000.00
2 Double sliding 10 mm thk clear glass S2 to mediaroom overall

size 3700 mm wide x 3000 mm hight with timber frame 1.00 no 22,200,000.00 22,200,000.00
3 Quarter sliding 10 mm thk clear glass S 3 to living dining

overall size 7700 mm wide x 3000 mm high with timber frame 1.00 no 46,200,000.00 46,200,000.00
4 Double sliding 10 mm thk clear glass S4 to living dining overall

5 ditto; but to mediaroom 1.00 no 10,800,000.00 10,800,000.00

6 Double sliding 10 mm thk clear glass S7 to office overall size
7 Double sliding 10 mm thk clear glass S8 to gym overall size

8 Double sliding 10 mm thk clear glass S9 to bedroom 2 overall

9 Single sliding 10 mm thk clear glass S10 to bathroom 2 overall

10 Frameless tempered glass to shower bathroom 2 overall size

800 mm wide x 2000 mm high 1.00 no 4,000,000.00 4,000,000.00
WINDOWS
accessories
11 Double sliding 8 mm thk clear glass window W3 to kitchen 1.00 no 10,640,000.00 10,640,000.00
overall size 2800mm wide x 1900mm high, with timber frame
12 Single swing 8 mm thk clear glass window W7 to bathroom 2 1.00 no 4,950,000.00 4,950,000.00
overall size 1200mm wide x 1650mm high, with timber frame
Fixed glass 10 mm thk tempered glass F2 to stair overall size

13 2550 mm wide x 2750 mm high 1.00 no 10,518,750.00 10,518,750.00

BILL 2 D - ART STUDIO
SUMMARY

Rp
page 28 / 43
BILL 2 D - ART STUDIO
Rate Amount
Rp Rp

5 soil foundation 25,000.00 833,600.00

6 limestone 90.85 m3 135,000.00 12,264,750.00

floor surface

10 100 mm under slab 7.90 m3 125,500.00 991,450.00
Stone Masonry Works




cranks (BJTP 24 )



1 To column ground floor 3.23 m3 658,500.00 2,127,284.25
2 To beam first floor 4.92 m3 658,500.00 3,239,820.00
3 To slab first floor 9.60 m3 658,500.00 6,321,600.00
4 To column first floor 3.23 m3 658,500.00 2,127,284.25

cranks (BJTP 24 )
5 8mm diameter for stirrup column ground 200.15 kg 10,400.00 2,081,558.75
6 8mm diameter for stirrup beam first floor 172.98 kg 10,400.00 1,798,958.95
7 8mm rod to slab first floor 1,264.05 kg 10,400.00 13,146,120.19
-

14 Sawn Form work to column ground 69.72 m2 67,800.00 4,727,016.00
15 Sawn Form work to beam first floor 76.60 m2 67,800.00 5,193,480.00
16 Sawn Form work to slab first floor 80.00 m2 67,800.00 5,424,000.00
17 Sawn Form work to column first floor 69.72 m2 67,800.00 4,727,016.00


1 To Ring Beam ( RB ) 3.43 m3 658,500.00 2,261,025.60
2 To roof slab 3.24 m3 658,500.00 2,133,540.00

cranks (BJTP 24 )
4 8mm rod to roof slab 436.58 kg 10,400.00 4,540,464.12



8 To roof slab 31.05 m2 45,600.00 1,415,880.00
9 Screed protection of water proofing 31.05 m2 24,800.00 770,040.00
Supply and install "Expose Bangkirai grade 1" timber roof

structure and roof covering including all necessary bolts,
plates, nails, anchors, connections and all fixing accessories as
following drawing
10 Bangkirai timber purlin 70 x 110 mm 25.00 m1 134,750.00 3,368,750.00

11 Bangkirai timber ridge 80 x 150 mm 5.50 m1 198,000.00 1,089,000.00
14 Bangkirai timber hip rafter 80 x 150 mm 23.49 m1 198,000.00 4,651,090.61
15 Bangkirai timber pemade 80 x 150 mm 25.06 m1 198,000.00 4,961,163.31
16 Bangkirai timber post 100 x 100 mm 4.00 m1 192,500.00 770,000.00
17 Bangkirai timber collar tie/ gapit 2 x 60 x 120 mm 14.00 m1 252,000.00 3,528,000.00
18 70 x 50 bangkirai timber rafter @ 350 mm c/c 526.69 m1 61,250.00 32,259,888.63
19 20 x 50 bangkirai timber batten 733.77 m1 17,500.00 12,840,975.00
20 Rattan mat ceiling( incl. plywood 6 mm ) 102.35 m1 137,600.00 14,083,732.04
21 Aluminium double side 102.35 m1 17,300.00 1,770,701.77
22 30 x 100 mm bangkirai timber tatab 36.50 m1 74,000.00 2,701,000.00
23 50 x 200 mm bangkirai timber fasciaboard outer 36.50 m1 118,700.00 4,332,550.00
Supply and install steel plate 6 thickness included all bolt and
fixing accessories following drawing and specification
24 To roof structure 1.00 ls 8,710,000.00 8,710,000.00
Supply and apply Polyurethene finish ex lazur to timber roof

expose ;
25 To timber roof expose 205.00 m2 57,800.00 11,849,000.00
26 To timber fasciaboard 18.25 m2 57,800.00 1,054,850.00
27 Supply and apply clear doff finish to Rattan matt ceiling 102.35 m2 32,700.00 3,346,933.41
Sirap roofing consisting of timber shingles to be laid with each

run, fixed to timber battens, including addition material at
eaves; all as described to : -
28 Iron wood shingles 4mm thick; 4 layers 102.35 m2 235,400.00 24,093,826.46
29 Ridge Iron wood shingles 28.99 m1 281,300.00 8,154,987.31

Ground floor
4 ditto; but to art studio 55.76 m2 125,000.00 6,970,000.00
5 First floor
6 ditto; but to master bathroom 43.01 m2 125,000.00 5,376,250.00
7 ditto; but to WIC 27.42 m2 125,000.00 3,427,500.00
8 ditto; but to masterbedroom 48.63 m2 125,000.00 6,078,437.50

10 To wall bathroom 3 20.47 m2 45,600.00 933,340.80
11 ditto; but to master bathroom 16.38 m2 45,600.00 746,928.00

Ground floor
13 20 mm thick plaster at bathroom 3 28.32 m2 28,300.00 801,512.60
First floor
18 ditto; but to WIC 38.20 m2 28,300.00 1,081,060.00

Ground floor
20 at bathroom 3 24.92 m2 24,150.00 601,866.30
First floor
25 ditto; but to WIC 35.40 m2 24,150.00 854,910.00
paint
Ground floor
27 To bathroom 3 24.92 m2 28,900.00 720,245.80
First floor
32 ditto; but to WIC 35.40 m2 28,900.00 1,023,060.00
34 600 x 600 x 20 mm to wall bathroom 3 20.47 m2 567,000.00 11,605,356.00

Cement and sand smooth plaster 1:4 to external walls to -

-
internal paint
Supply and install bangkirai timber railing complete all

accesorries and finishing as specified to
39 900 mm high to balcony 10.00 m1 950,000.00 9,500,000.00

1 To bathroom 3 8.50 m2 45,600.00 387,600.00
2 To master bathroom 13.00 m2 45,600.00 592,800.00
3 To balcony 10.50 m2 45,600.00 478,800.00
5 600 x 600 x 20 mm to bathroom 3 8.50 m2 567,000.00 4,819,500.00

10 ditto; but to WIC 10.60 m2 567,000.00 6,010,200.00
Supply and install acid marble skirting including setting bed
11 100 mm high to dress area 7.82 m1 141,750.00 1,108,485.00

14 ditto; but to WIC 11.60 m1 141,750.00 1,644,300.00
Supply and install merbau timber flooring complete with all

15 80x20mm thk to master bedroom 39.85 m2 1,150,000.00 45,827,500.00

16 skirting 100 mm high 16.78 m1 95,000.00 1,594,100.00
Supply and install bangkirai timber flooring complete with all

17 80 x 25 mm thk to balcony ground 10.50 m2 975,000.00 10,237,500.00

18 ditto; but to balcony first floor 10.50 m2 975,000.00 10,237,500.00
Supply and install bangkirai timber joist complete with all

19 40 x 60 mm to balcony ground 31.20 m1 63,200.00 1,971,840.00
Polyurethene timber flooring finish

21 To master bedroom 39.85 m2 57,600.00 2,295,360.00
22 ditto; but to balcony ground 10.50 m2 57,600.00 604,800.00
23 ditto; but to balcony first floor 10.50 m2 57,600.00 604,800.00

1 Calsiboard 4 mm to bathroom 3 8.50 m2 105,300.00 895,050.00
4 ditto; but to balcony ground 10.50 m2 105,300.00 1,105,650.00
5 ditto; but to masterbathroom 13.00 m2 105,300.00 1,368,900.00
6 ditto; but to WIC 10.60 m2 105,300.00 1,116,180.00

8 To bathroom 3 8.50 m2 28,900.00 245,650.00

11 ditto; but to balcony ground 10.50 m2 28,900.00 303,450.00
12 ditto; but to masterbathroom 13.00 m2 28,900.00 375,700.00
13 ditto; but to WIC 10.60 m2 28,900.00 306,340.00
14 ditto; but to balcony first floor 10.50 m2 28,900.00 303,450.00
accessories
1 Double swing solid panel D1 to art studio overall size 1630
mm wide x 3000 mm high 1.00 no 12,225,000.00 12,225,000.00
2 Single swing solid panel D2 to WIC overall size 900 mm wide x

3000 mm high 1.00 no 8,100,000.00 8,100,000.00
3 Double sliding 10 mm thk clear glass S 1 to art studio overall

size 3250 mm wide x 3000 mm high with timber frame 1.00 no 19,500,000.00 19,500,000.00
4 Frameless tempered glass to shower bathroom 3 overall size

5 Single swing solid panel D6 to master bedroom overall size

6 Double sliding 10 mm thk clear glass S 5 to master bedroom

7 Single sliding 10 mm thk clear glass S 6 to master bathroom

WINDOWS
accessories
Fixed 8 mm thk clear glass window W1 to art studio overall

8 size 4000mm wide x 800mm high, with timber frame 1.00 no 8,000,000.00 8,000,000.00
Single swing 8 mm thk clear glass window W2 to bathroom 3

9 overall size 1100mm wide x 1900mm high, with timber frame 1.00 no 5,225,000.00 5,225,000.00
Quarter sliding 8 mm thk clear glass window W5 to master

10 bedroom overall size 4000mm wide x 2750mm high, with 1.00 no 22,000,000.00 22,000,000.00
timber frame
Double swing 8 mm thk clear glass window W6 to master
11 bathroom overall size 1800mm wide x 1650mm high, with 1.00 no 7,425,000.00 7,425,000.00
timber frame

BILL 3 - EXTERNAL WORKS
SUMMARY

Rp
1 Swimming pool & Pool deck 158,845,626.73
2 Boundary wall 197,269,141.25
3 Parking and Site works 83,874,875.00
page 37 / 43
BILL 3 A - SWIMMING POOL
Rate Amount
Rp Rp
BILL NO. 3 - SWIMMING AND SWIMMING FINISHES
A SWIMMING POOL
Compacted sand bed 100mm thick; as described
1 Under Slab Swimming 6.60 m3 125,500.00 828,300.00
Lean concrete K 100; 50mm thick; as described

2 Under Slab Swimming 3.30 m3 444,500.00 1,466,850.00
Vibrated reinforced concrete K-250, as described

3 Slab Swimming; 200mm thick 13.20 m3 658,500.00 8,692,200.00
Slab wall Swimming; 150mm thick 9.34 m3 658,500.00 6,148,743.75
Rock foundation, i.e river stone foundation in cement and mortar

(1:5) including dowels as specified to
To rock foundation pool 12.45 m3 368,500.00 4,587,825.00
Formwork
Masonry permanent formwork in local concrete block wall in
stretcher bond with cement mortar as specified for the following:
4 Side of wall swimming 70.55 m2 56,700.00 4,000,185.00
Shuttering/formwork as specified to the following:

5 Side of wall swimming 62.25 m2 67,800.00 4,220,550.00

5 To stepping pool 9.60 m3 368,500.00 3,537,600.00
Supply and install water stop expaseal ex Vandex necessary

7 fixing accessories all as described and shown on drawings 41.50 m1 97,600.00 4,050,400.00
High tensile deformed reinforcement to concrete including hook

and cranks (BJTD 40 )
8 General reinforcing bars in slab swimming, 13mm diameter 1,924.54 kg 11,050.00 21,266,218.07
9 General reinforcing bars in wall swimming, 13mm diameter 1,132.58 kg 11,050.00 12,515,031.24
10 Ditto; 10mm diameter 821.65 kg 11,050.00 9,079,229.91
Waterproofing; applied in accordance with the manufacturer's

instructions as described cementatious type krystalin
12 To slab and Inside wall of Pool and Gutter 128.25 m2 45,600.00 5,848,200.00
Protection screed; cement and sand (1:3) as described

20 mm thick to cover waterproofing slab and wall Swimming
pool 128.25 m2 24,800.00 3,180,600.00
13
Supply and install sukabumi stone in natural split finish ; bedded

and jointed in cement and sand (1:3) mortar, pointed with
coloured cement; cleaning down on completion as described
14 100 x 100 x 10mm to pool wall 62.25 m2 325,000.00 20,231,250.00

15 Ditto; to floors pool 66.00 m2 325,000.00 21,450,000.00
Supply and install black maluku border; bedded and jointed in

cement and sand (1:3) mortar; including sealant and protection
coat all as described
16 300 x 300 x 0mm edge pool 40.30 m1 250,000.00 10,075,000.00
Pool deck
BILL 3 A - SWIMMING POOL
Rate Amount
Rp Rp

1 Under Slab pooldeck 1.38 m3 125,500.00 172,562.50
Lean concrete K 100; 50mm thick; as described

2 Under Slab pooldeck 0.69 m3 444,500.00 305,593.75
Vibrated reinforced concrete K-250, as described

3 Slab pooldeck; 100mm thick 1.38 m3 658,500.00 905,437.50
Supply and install bangkirai timber flooring complete with all

80 x 25 mm thk to pooldeck 13.75 m2 975,000.00 13,406,250.00
Supply and install bangkirai timber joist complete with all

40 x 60 mm to pooldeck 33.00 m1 63,200.00 2,085,600.00
Polyurethene timber flooring finish

To pooldeck 13.75 m2 57,600.00 792,000.00

BILL 3 B - BOUNDARY WALL
Rate Amount
Rp Rp
BILL NO. 1 - BOUNDARY WALL
Excavation
1 Excavation for rock foundation retaining boundary wall 115.28 m3 30,000.00 3,458,400.00
Soil Disposal and Backfilling

Backfill including compaction in layers with compacted standard as
specified to:
2 To rock foundation retaining boundary wall 41.92 m3 15,000.00 628,800.00
3 Remove surplus excavated material from site 73.36 m3 25,000.00 1,834,000.00

4 Under rock Foundation 10.48 m3 125,500.00 1,315,240.00

5 To rock foundation retaining boundary wall 118.88 m3 368,500.00 43,808,201.25
Sloof and Lintal frame boundary wall included rebar and form work
8 ( Assumse use re-bar 4 dia 10 & dia 6-200mm) 262.00 m' 84,500.00 22,139,000.00
Column practice boundary wall included rebar and form work
9 ( Assumse use re-bar 4 dia 10 & dia 6-200mm) 132.50 m' 84,500.00 11,196,250.00
Brickwork in cement and sand ( 1:5 ) mortar as required, all as

described
10 220 mm thk to boundary wall 327.50 m2 125,000.00 40,937,500.00
Plaster; Cement and sand ( 1:3 ) mortar 25mm thick, to as specified

to:
11 25 mm thk to boundary wall 655.00 m2 28,300.00 18,536,500.00
Smooth plaster /aci to receive paint finish to

12 to boundary wall 655.00 m2 24,150.00 15,818,250.00
Prepare and apply one coat alkali resisting primer and two coats
acrylic emulsion paint render finish ex ICI of approved material or
equal to
13 to boundary wall 655.00 m2 32,400.00 21,222,000.00
Supply and install grey paras ex silakarang stone including setting

bed and grouting as specified to
14 300 x 75 mm thk topping boundary wall 131.00 m' 105,000.00 13,755,000.00
Supply and install groove line/ tali air including setting bed and
grouting as specified to
15 to boundary wall 262.00 m' 10,000.00 2,620,000.00

BILL 3 C - PARKING ENTRY
Rate Amount
Rp Rp
BILL NO. 1- PARKING ENTRY & SITE WORKS
Allow for general site clearance incl. removing existing rubbish,
vegetation, undergrowth, trees, top 400mm vegetation soil

dispose to an offsite location
Site clearence 884.50 m2 4,200.00 3,714,900.00

limestone to all external area 520.20 m3 135,000.00 70,227,000.00

1 Under Slab Parking 8.45 m3 125,500.00 1,060,475.00
and all accesorries as specified to
100 x 200 mm thk to parking entry 84.50 m2 105,000.00 8,872,500.00

BILL 5 - PROVISIONAL SUM
Rate
Rp
1 Feature wall between laundry & kitchen 1.00 ls 25,000,000.00
2 Statue niche at entry 1.00 ls 10,000,000.00
3 Pump room & water tank 1.00 ls 50,000,000.00
4 Main gate 1.00 ls 35,000,000.00
5 Out shower 1.00 ls 12,500,000.00
TOTAL CARRIED TO SUMMARY

Amount
Rp
25,000,000.00
10,000,000.00
50,000,000.00
35,000,000.00
12,500,000.00
132,500,000.00

BQ Vila Lestari Complete

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

BQ Vila Lestari Complete

Uploaded by

Copyright:

Available Formats

Bill No.

1 PRELIMINARIES AND GENERAL 155,850,000.00

2 CIVIL AND ARCHITECTURAL WORKS 2,433,948,029.53

3 EXTERNAL WORKS 439,989,642.98

4 PROVISIONAL SUM 132,500,000.00

5 M.E.P. SERVICES 847,900,000.00

TOTAL TO FORM OF CONTRACT SUM 4,010,187,672.51

CONTRACTOR FEE 300,764,075.44

GRAND TOTALS 4,310,951,747.95

1 Management staff & administration for 14 month 1.00 ls 57,400,000.00 57,400,000.00

2 Site scurity 1.00 ls 10,000,000.00 10,000,000.00

3 Site office 1.00 ls 12,350,000.00 12,350,000.00

4 Lease land for worker accomodation 1.00 ls 4,000,000.00 4,000,000.00

5 Worker accomodation 1.00 ls 12,500,000.00 12,500,000.00

6 Staff accomodation 1.00 ls 7,000,000.00 7,000,000.00

7 Staff and worker on site sanitation 1.00 ls 3,500,000.00 3,500,000.00

8 Temporary warehouse 1.00 ls 8,000,000.00 8,000,000.00

9 Power and water for the works 1.00 ls 15,000,000.00 15,000,000.00

10 Telephone and internet service 1.00 ls 4,000,000.00 4,000,000.00

11 Safety and first aid kit 1.00 ls 1,000,000.00 1,000,000.00

12 Daily site cleaning and house keeping 1.00 ls 7,000,000.00 7,000,000.00

13 Provision for donation 1.00 ls 5,000,000.00 5,000,000.00

14 Daily offering 1.00 ls 600,000.00 600,000.00

15 Setting out and bouwplank 1.00 ls 8,500,000.00 8,500,000.00

Total carried to General Summary 155,850,000.00

A STAFF PARKING 418,183,095.16

B OPEN LIVING 253,999,095.18

C LIVING & KITCHEN 1,018,665,711.83

D ART STUDIO 743,100,127.35

TOTAL TO FORM OF CONTRACT SUM 2,433,948,029.53

Bill No. Description Amount

2 Upper Structure 12,478,414.46

3 Roof and Roof Finishes 77,571,765.54

4 Walls and Wall finishes 76,514,968.00

5 Floor Finishes 21,933,847.00

6 Ceiling Finishes 13,522,341.25

7 Doors and Windows 63,105,000.00

TOTAL CARRIED TO GENERAL SUMMARY 418,183,095.16

BILL NO. 1 SUBSTRUCTURE

Compacted infill to form formation level with imported

Supply and apply approved anti termite treatment in

Compacted sand blinding as described in:

Stone Masonry Works

Lean concrete K 100, 50mm thick as described to:

Vibrated reinforced concrete K225 as described to:

Mild steel rod reinforcement to concrete including hook and

19 Ø12mm rod to footing foundation 328.72 kg 10,400.00 3,418,637.25

High tensile deformed reinforcement to concrete including

Formwork to reinforced concrete

TOTAL CARRIED TO SUMMARY 153,056,758.91

Vibrated reinforced concrete K225

Mild steel rod reinforcement to concrete including hook and

TOTAL CARRIED TO SUMMARY 12,478,414.46

Vibrated reinforced concrete K225

Mild steel rod reinforcement to concrete including hook and

High tensile deformed reinforcement to concrete including

Formwork to reinforced concrete

Supply and apply water proofing Ex. Barralastic (MBT)

TOTAL CARRIED TO SUMMARY 77,571,765.54

BILL NO. 4 WALL & WALL FINISHES

Local clay brick masonry laid in stretcher bond with cement

Supply and apply water proofing Ex. Barralastic ( MBT ) ,

10 To wall Staff toilet 10.22 m2 45,600.00 466,032.00