Professional Documents
Culture Documents
I SWIMMING POOL :
1. Bale Bengong Moving Rp. 19,106,000.00
2. Pergola Rp. 23,732,000.00
3. Railing Rp. 3,743,000.00
Satria Wibawa
Director
ADDENDUM (Aditional)
1 Additional :
No. : 01/Grd/PS/XI/2005 Approved at
Date : November, 1st 2005 November, 8th 2005
Scope of work : Front Terrace Rp. 20,657,000.00 by Ibu Anggia
2 Additional :
No. : 01/Grd/PS/XI/2005 Approved at
Date : November, 1st 2005 November, 8th 2005
Scope of work : Front Terrace Rp. 20,657,000.00 by Ibu Anggia
3 Additional :
No. : 01/Grd/PS/XI/2005 Approved at
Date : November, 1st 2005 November, 8th 2005
Scope of work : Front Terrace Rp. 20,657,000.00 by Ibu Anggia
ADDENDUM
I Concrete Work
Additional :
1 Box rail concrete to cover the rolling door rail m3 0.26 2,121,192.26 548,794.86
Sub total 548,794.86
II Masonry Work
Deductional :
1 Ceramic work to garage floor m2 30.25 79,090.00 (2,392,472.50)
2 "Candi stone" 2x30x30 cm to border m1 24.50 28,050.00 (687,225.00)
Additional :
1 Labour and sands cost to paving stone
installment at Garage floor m2 43.12 28,319.61 1,221,000.00
2 Ceramic work to storage floor m2 24.00 79,090.00 1,898,160.00
Sub total 39,462.50
Deductional :
1 Sliding krepyak door D1 type to garage unit 1.00 19,200,000.00 (19,200,000.00)
Additional :
1 Bingkirai jamb 6/12 to replace the existing small
door at Service room unit 1.00 738,000.00 738,000.00
2 Door flame installment (labour cost, new hinges
(3 set), existing door lock and existing door
handle unit 1.00 258,000.00 258,000.00
3 Window jamb & flame installment (all new
accessories) unit 1.00 382,800.00 382,800.00
Sub total (17,821,200.00)
IV Finishing Work
Additional :
1 Repaint finished to door & window jamb m1 34.99 23,790.00 832,435.89
2 Ditto to door flame m2 5.81 50,700.00 294,465.60
3 Ditto to glasses window flame m1 10.78 24,979.50 269,279.01
4 Ditto to windows list m1 6.82 21,411.00 146,023.02
5 Ditto to door & window ventilation unit 5.00 35,750.00 178,750.00
7 Ditto to window bars unit 2.00 70,000.00 140,000.00
Sub total 1,860,953.52
No Description Unit Qty Cost Total Cost
V Electrical Works
Additional :
1 Installation for lighting point 2.00 115,000.00 230,000.00
2 Down light point 2.00 228,000.00 456,000.00
3 Acrilyc point 2.00 150,000.00 300,000.00
Sub total 986,000.00
a. Total (14,385,989.12)
b. Fee Contractor 10% x a (1,438,598.91)
c. Grand Total (15,824,588.03)
d. Rounded (15,824,000.00)
I Preparation Work
1 Demolish the existing wall m2 24.64 0.1801%
2 Demolish the existing wall tile m2 96.80 0.7076%
IV Masonry Work
1 Broken river stone to loose foundation bed m2 2.76 0.0893%
2 Broken river stone masonry with 1pc : 5 sands to strip foundation as mentioned in
drawing m2 6.90 0.5574%
3 Brick masonry with 1 pc : 4 sand to wall building m2 53.24 0.8175%
V Plastered Work
1 Plaster 1pc : 5sand to wall m2 106.48 0.7001%
2 Smooth plastered m2 73.33 0.5439%
3 Corner line to wall, coloumn and roof slab m1 112.53 0.3690%
VI Gypsum Work
1 Kamfer wood 5/7 to ceiling support m2 227.42 2.8789%
2 Gypsum board 9 mm thick to ceiling m2 297.63 2.5089%
3 Gypsum list 7 cm width m1 364.92 2.4942%
IX Finishing Work
1 Repaint the interior wall m2 463.39 8.9737%
2 Repaint the exterior wall m2 189.41 4.7468%
3 Paint finished to interior wall (Dulux Pentalite) m2 7.68 0.1242%
4 Paint finished to exterior wall (Dulux Weathershield) m2 8.40 0.1837%
5 Ditto to ceiling m2 297.63 5.9214%
6 Melamic finished to new jamb m1 5.80 0.0806%
7 Ditto to tracehold with UPL m1 6.20 0.1163%
X Plumbing Work
1 Add pipe installation to dirty water m1 11.00 0.2742%
2 Add pipe installation to clean water m1 11.00 0.2199%
3 Add pipe instalation to hot water m1 11.00 0.3291%
Approved by,
0.1801%
0.7076%
0.1728%
0.0604%
0.0670%
1.6173% 1.6173%
0.8349%
1.7270%
0.3790%
0.7258%
0.7308%
0.0849%
0.0893%
0.5574%
0.8175%
0.4667% 0.2334%
0.3626% 0.1813%
0.3690%
1.9193% 0.9596%
1.6726% 0.8363%
2.4942%
4.4361%
6.9854% 1.7464%
1.9456%
1.9456%
2.2236%
6.1035%
0.9789%
0.9262%
0.2746%
1.1253% 1.1253%
9.0955% 3.0318%
0.3412%
0.2444%
1.4104%
1.0388%
0.2742%
0.2199%
0.3291%
0.3141%
7.0293% 8.9653% 34.4656% 16.6308% 4.7915% 6.0676% 4.7354%
7.0293% 15.9946% 50.4603% 67.0911% 71.8826% 77.9502% 82.6856%
132,890,998.39 72,397,015.81
13,289,099.84 7,239,701.58
146,180,098.23 79,636,717.39
35% 35%
(30,417,765.00) (30,417,765.00)
7,309,004.91 3,981,835.87
108,453,328.32 45,237,116.52
Satria Wibawa
Director
X
18 -24th
th
0.5605%
1.4956%
0.7911%
0.0207%
0.0306%
0.9869%
0.1163%
0.0683%
0.0775%
0.0273%
0.1078%
0.0091%
0.0547%
0.1253%
0.0273%
4.5850%
4.5850%
1.8226%
1.8226%
17.3144%
100.0000%
58,069,764.36
5,806,976.44
63,876,740.80
30%
(26,072,370.00)
3,193,837.04
34,610,533.76
BILL OF QUANTITY
I Orchid Table
1 Orchid table w/ galvanish pipe 3/4" as table
structure, wire to top table and brown colour
painted unit 2.00 520,000.00 1,040,000.00
II Back Door
1 Galvanish door with wire net, concrete base
15/15 x 20 cm, hinges, lock and brown colour
painted unit 1.00 845,000.00 845,000.00
a. Total 3,021,457.15
b. Fee Contractor 10% x a 302,145.71
c. Grand Total 3,323,602.86
d. Rounded 3,323,000.00
PROJECT :
OWNER : MR. GRAHAM
IV PEK. REFINISHING
1 Cat tembok interior (Cat Ulang) m2 421.26 463.39 42,500.00
2 Cat tembok exterior m2 172.19 189.41 55,000.00
3 Idem untuk plafond m2 266.75 293.43 37,000.00
Idem untuk list plafond m1 355.52 5,500.00
4 Finishing Lazuur untuk exterior jambs m1 74.15 81.57 30,500.00
5 Idem untuk jendela kayu (W1, W2) m1 62.40 68.64 30,000.00
6 Idem untuk jendela kaca (W4) m1 91.00 100.10 30,000.00
7 Idem untuk ventilasi (VW1, VW2, VW4) m1 93.45 102.80 30,000.00
8 Idem untuk listplank dan tatab m1 71.90 79.09 56,500.00
9 Idem untuk papan 2/30 teras depan m1 10.50 11.55 56,500.00
10 Finishing Melamic untuk interior jambs m1 88.65 97.52 30,500.00
11 Idem untuk pintu panil (D1) m2 22.96 25.26 80,000.00
12 Idem untuk pintu gebyog / antik (D2, D3, D4) m2 17.58 19.34 80,000.00
13 Idem untuk jendela Krepyak (W5) m2 4.18 4.60 90,000.00
14 Idem untuk jendela kayu (W3) m1 67.60 74.36 30,500.00
15 Idem untuk ventilasi (VW3, VD1) m1 77.40 85.14 30,500.00
16 Idem untuk ventilasi (VD3, VD4) m2 1.62 1.78 30,500.00
VOLUME TAMBAH
Pek. Bongkaran
Bongkar tembok m2 22.40 24.64 17,500.00
Bongkar Keramik m2 88.00 96.80 17,500.00
Pek. Beton
Sloof praktis m1 13.40 14.74 105,405.42
Kolom praktis m1 25.60 28.16 105,405.42
Plat atap (t=10 cm) m3 0.42 0.46 1,785,515.37
Rabatan m2 4.20 4.62 341,940.00
Ring praktis m3 13.40 14.74 107,905.42
Waterproofing Lantai dan Dinding m2 152.00 167.20 25,000.00
Waterproofing Plat atap m2 4.20 4.62 40,000.00
Pek. Pasangan
Pas Batu kosong m3 2.28 2.51 77,500.00
Pas. Batu Kali m3 5.70 6.27 193,500.00
Pas. Bata m2 44.00 48.40 36,762.00
Pek. Plesteran
Plesteran m2 88.00 96.80 15,741.00
Acian dinding m2 60.60 66.66 17,760.00
Benangan m1 93.00 102.30 7,850.00
Pek. Keramik
Keramik lantai Impero Snow Flake m2 4.20 4.62 244,000.00
Keramik lantai KM & Outdoor shower 30x60, exm2 24.00 26.40 187,100.00
Idem utk dinding m2 124.66 137.12 194,100.00
Border Batu Candi 2x30x20 m1 16.00 17.60 42,550.00
Pas. Batu Jogya 2x30x40 utk dinding shower m2 3.68 4.05 132,500.00
Bongkar & Pasang Daun Pintu KM (ganti kusenbh 2.00 2.00 1,052,200.00
Pek. Plumbing
Pipa Pembuangan
PVC pipe AW diameter 4" m1 10.00 11.00 50,500.00
Idem utk dia 2" m1 10.00 11.00 40,500.00
Sub total
SANITAIR
1 Toilet bowl CW 704 / SW 784 JP unit 2.00 2.00 75,000.00
2 Sink : Lavatory OMNI LW 851 J unit 2.00 2.00 85,000.00
3 Tap sink TX 103 LC 2.00 2.00 30,000.00
4 Toilet paper holder TX 720 ACR unit 2.00 2.00 129,000.00
5 Floor drain TX 1 B unit 4.00 4.00 188,000.00
6 Towel bar double TX 724 AES unit 4.00 4.00 5,000.00
7 Shower set TX 492 SC unit 2.00 2.00 60,000.00
8 Bathtube FB 1700 - 80 H unit 1.00 1.00 275,000.00
9 Tap for bathubes TX 429 SC unit 1.00 1.00 60,000.00
#REF!
Labour cost Material Cost Total Labour Total Material Total Cost
No Description Unit Qty Cost Labour cost Material Cost Total Labour Total Material Total Cost
I Pek. Persiapan
1 Bongkar atap lama ls 1.00 535,000.00 360,000.00 175,000.00 360,000.00 175,000.00 535,000.00
2 Bongkar dinding pagar ls 1.00 195,000.00 120,000.00 75,000.00 120,000.00 75,000.00 195,000.00
3 Bongkar beton lama ls 1.00 425,000.00 350,000.00 75,000.00 350,000.00 75,000.00 425,000.00
4 Pemindahan tiang telepon ls 1.00 850,000.00 850,000.00 850,000.00 - 850,000.00
1,680,000.00 325,000.00 2,005,000.00
II Pek. Tanah
1 Galian tanah pondasi m3 11.52 12,000.00 12,000.00 138,200.40 - 138,200.40
2 Urugan pasir dibawah pondasi m3 1.55 85,000.00 10,000.00 75,000.00 15,503.70 116,277.75 131,781.45
3 Urugan pasir dibawah carport m3 5.00 100,000.00 10,000.00 90,000.00 49,970.00 449,730.00 499,700.00
4 Urugan lantai carport (pakai bekas bongkaran) m3 29.98 6,500.00 6,500.00 194,883.00 - 194,883.00
398,557.10 566,007.75 964,564.85
III Pek. Pondasi
1 Pas. Batu kali m3 6.46 132,500.00 35,000.00 97,500.00 226,054.50 629,723.25 855,777.75
2 Footing m3 3.46 1,453,500.00 400,000.00 1,053,500.00 1,382,400.00 3,640,896.00 5,023,296.00
1,608,454.50 4,270,619.25 5,879,073.75
IV Pek. Beton
1 Sloof 25/20 m3 2.12 1,453,500.00 400,000.00 1,053,500.00 848,000.00 2,233,420.00 3,081,420.00
2 Kolom 20/20 m3 2.20 1,453,500.00 400,000.00 1,053,500.00 880,000.00 2,317,700.00 3,197,700.00
3 Kolom praktis 11/11 m3 0.39 1,295,475.00 400,000.00 895,475.00 154,800.00 346,548.83 501,348.83
4 Ring balok 15/30 garasi m3 1.92 1,295,475.00 400,000.00 895,475.00 766,260.00 1,715,416.68 2,481,676.68
5 Ring balok 15/20 garasi dan pagar m3 1.06 1,295,475.00 400,000.00 895,475.00 422,400.00 945,621.60 1,368,021.60
6 Plat atap m3 7.89 1,453,500.00 400,000.00 1,053,500.00 3,155,500.00 8,310,798.13 11,466,298.13
7 Rabatan lantai kerja t=5 cm m3 2.88 502,737.50 55,000.00 447,737.50 158,379.38 1,289,316.10 1,447,695.47
8 Termite control ls 1.00 1,726,605.00 1,726,605.00 1,726,605.00 - 1,726,605.00
9 Koral lepas di plat atap m2 78.20 12,500.00 5,000.00 7,500.00 390,975.00 586,462.50 977,437.50
8,502,919.37 17,745,283.83 26,248,203.20
V Pek. Pasangan
1 Pas. Bata m2 42.19 42,550.00 12,000.00 30,550.00 506,220.00 1,288,751.75 1,794,971.75
2 Pas. Batako m2 45.22 28,500.00 10,000.00 18,500.00 452,200.00 836,570.00 1,288,770.00
3 Pas. Keramik 30x30 u. lantai garasi m2 30.24 66,900.00 15,000.00 51,900.00 453,605.25 1,569,474.17 2,023,079.42
4 Batu candi stone 2x30x30 cm u. border lantai garasi m1 24.50 63,750.00 13,000.00 50,750.00 318,500.00 1,243,375.00 1,561,875.00
5 Pas. Paving stone 20x20, t= 10 cm m2 57.86 64,500.00 15,000.00 49,500.00 867,900.00 2,864,070.00 3,731,970.00
6 Pas. Batu Jogja 2x20x40 angkul-angkul m2 27.31 142,550.00 40,000.00 102,550.00 1,092,480.00 2,800,845.60 3,893,325.60
7 Pas. Batu Candi 5x40x40 lantai angkul-angkul m2 8.36 207,500.00 35,000.00 172,500.00 292,600.00 1,442,100.00 1,734,700.00
8 Pas. batu pathway m2 8.69 220,000.00 35,000.00 185,000.00 304,150.00 1,607,650.00 1,911,800.00
4,287,655.25 13,652,836.52 17,940,491.77
VI Pek. Plesteran
1 Plesteran dinding garasi m2 47.69 15,741.00 9,000.00 6,741.00 429,165.00 321,444.59 750,609.59
2 Rought plasteran u. dinding pagar m2 87.75 15,741.00 9,000.00 6,741.00 789,750.00 591,522.75 1,381,272.75
No Description Unit Qty Cost Labour cost Material Cost Total Labour Total Material Total Cost
3 Acian u. dinding garasi m2 47.69 17,760.00 8,000.00 9,760.00 381,480.00 465,405.60 846,885.60
4 Benangan dinding dan kolom m1 86.90 7,850.00 3,500.00 4,350.00 304,150.00 378,015.00 682,165.00
1,904,545.00 1,756,387.94 3,660,932.94
VII Pek. Gypsum
1 Rangka plafond kamfer 4/6 (dihitung 70% baru) m2 42.42 29,782.00 12,000.00 17,782.00 509,070.00 754,356.90 1,263,426.90
2 Pas. Gypsum board 9 mm thick to ceiling m2 59.79 23,000.00 23,000.00 - 1,375,055.00 - 1,375,055.00
3 Gypsum list 7 cm width m1 50.95 15,000.00 15,000.00 - 764,250.00 - 764,250.00
2,648,375.00 754,356.90 3,402,731.90
VIII Pek. Kusen, daun Pintu (Kayu Bingkirai)
1 Pintu Krepyak Sliding Garasi type D1 unit 1.00 16,000,000.00 16,000,000.00 - 16,000,000.00 16,000,000.00
2 Pintu Krepyak type D2 (accessories warna stainless) unit 1.00 2,200,300.00 106,800.00 2,093,500.00 106,800.00 2,093,500.00 2,200,300.00
3 Bongkar + Pasang kembali pintu gebyog unit 1.00 495,000.00 166,000.00 329,000.00 166,000.00 329,000.00 495,000.00
272,800.00 18,422,500.00 18,695,300.00
IX Pek. Finishing
1 Lazuur finished to krepyak sliding door m1 389.09 12,500.00 12,500.00 4,863,600.00 - 4,863,600.00
2 Ditto to krepyak door m1 48.64 12,500.00 12,500.00 607,950.00 - 607,950.00
3 Ditto to jamb m1 16.90 18,500.00 18,500.00 312,650.00 - 312,650.00
4 Paint finished to garage wall ex. Dulux Pentalite m2 131.16 27,500.00 27,500.00 3,606,900.00 - 3,606,900.00
5 Ditto to ceiling m2 59.79 30,000.00 30,000.00 1,793,550.00 - 1,793,550.00
6 Ditto to ceiling list m1 50.95 5,500.00 5,500.00 280,225.00 - 280,225.00
7 Paint finished to garage wall ex. Dulux Wethershield m2 31.68 37,000.00 37,000.00 1,172,160.00 - 1,172,160.00
8 Paint finished to boundary wall ex. Alken (tanah taro co m2 87.75 30,000.00 30,000.00 2,632,500.00 - 2,632,500.00
15,269,535.00 - 15,269,535.00
X Electrical Work
1 Installation for lighting point 7.00 110,000.00 25,000.00 85,000.00 175,000.00 595,000.00 770,000.00
2 Installation for electrical plug point 3.00 110,000.00 25,000.00 85,000.00 75,000.00 255,000.00 330,000.00
3 Down light point 2.00 187,000.00 15,000.00 172,000.00 30,000.00 344,000.00 374,000.00
4 TL light 40W point 2.00 204,000.00 45,000.00 159,000.00 90,000.00 318,000.00 408,000.00
5 Wall light to boundary wall point 3.00 221,000.00 45,000.00 176,000.00 135,000.00 528,000.00 663,000.00
6 Spot light to coloumn point 2.00 236,500.00 60,000.00 176,500.00 120,000.00 353,000.00 473,000.00
7 Box lamp point 2.00 221,500.00 45,000.00 176,500.00 90,000.00 353,000.00 443,000.00
8 Stop contact point 2.00 20,000.00 5,000.00 15,000.00 10,000.00 30,000.00 40,000.00
9 Switch single point 3.00 20,000.00 5,000.00 15,000.00 15,000.00 45,000.00 60,000.00
10 Switch double point 1.00 25,000.00 5,000.00 20,000.00 5,000.00 20,000.00 25,000.00
745,000.00 2,841,000.00 3,586,000.00
XI Roof drain
1 Pipa 3" PVC m1 8.00 33,500.00 15,000.00 18,500.00 120,000.00 148,000.00 268,000.00
2 Roof drain pcs 2.00 142,000.00 10,000.00 132,000.00 20,000.00 264,000.00 284,000.00
3 Material bantu ls 1.00 155,000.00 155,000.00 - 155,000.00 155,000.00
140,000.00 567,000.00 707,000.00
Outdoor sh 4 D3 5.95
(Koral sikat)
Outdoor sh 4 D4 7.35
(Koral sikat)
Kitchen 13.75 Kitchen 49.6 D1 6.8
Pilar (lingkaran)
K 1.727
193.28
Kusen Daun
jml Interior Exterior Interior Exterior
1 7 31.2 m1
1 7.9 31.2 m1
1 7.45 4.18 m2
5 59.25 91 m1
2 15.4 67.6 m1
1 4.9 2.34 m2
1 5.95 5.52 m2
1 7.35 9.72 m2
7 47.6 22.96 m2
1 12.1 m1
1 12.1 m1
2 24.2 m1
5 69.25 m1
7 53.2 m1
1 0.66 m2
1 0.96 m2
88.65 74.15
Luar
blm tahu
Atap Plafond Lis Plafond
Outdoor sh 1 Outdoor sh 1
Outdoor sh 2 Outdoor sh 2
Teras bela 5
Kolom pr 25.6
rabat 4.2
Plat 0.42
Ring pr 13.4
Bata, Plester
Bata 41
Plester 82
Plester pla 4.2
86.2
Acian 60.6
Pek Pintu
Bongkar & pasang daun
Pintu Km 2
No DescriptionUnit Qty Batu Kali Pasir Batu bata Semen Gre
Cor Pasang Super 50 kg
I Pek. Bongkaran
1 Bongkar t m2 22.4
2 Bongkar Kem2 88
IV Pek. Pasangan
1 Pas Batu k m3 2.28
2 Pas. Batu Km3 5.7
3 Pas. Bata m2 44 3.3 2640 17.6
V Pek. Plesteran
1 Plesteran m2 88 2.2 14.784
2 Acian dind m2 60.6 0.303 6.666
3 Benangan m1 93 0.03333 0.73326
VI PEK PLAFOND
1 Pasang ranm2 266.75
2 Plafond gy m2 266.75
3 List gypsu m1 323.2
V Pek. Keramik
1 Ceramic til m2 39.9 1.0374 18.5136
2 Ditto to Li m2 78.5375 2.041975 36.4414
3 Ditto to M m2 17.5 0.455 8.12
4 Ditto to B m2 17.5 0.455 8.12
5 Ditto to B m2 20 0.52 9.28
6 Ditto to sk m1 105.39
7 Ceramic til m2 13.25
8 Ditto 1x15xm1 21.9
9 Bingkirai w m1 6.2
10 Ceramic til m2 24
11 Ditto ex. Imm2 124.656
12 Candi ston m1 16
13 Jogja ston m2 3.68
14 Tempered gm2 1.476
15 Candi ston m1 36.1
IX Finishing Work
1 Repaint them2 0
2 Repaint them2 0
3 Paint finish m2 7.68
4 Paint finis m2 8.4
5 Ditto to cei m2 0
6 Melamic fi m1 5.8
7 Ditto to tr m1 6.2
X Pek. Pemipaan
1 Add pipe insm1 8
2 Add pipe inm1 8
3 Add pipe inm1 8
XI Sanitair
1 Install the unit 2
2 Install the unit 2
3 Install tap unit 2
4 Toilet pape unit 2
5 Floor drain unit 4
6 Install tow unit 4
7 Install sho unit 2
8 Install bat unit 1
9 Install tap unit 1
X Furniture
1 Lemari pakunit 2
2 Wastafel caunit 1
3 Wastafel caunit 1
Kamfer 4/6 Keramik Keramik SnKeramik WhKeramik WhCandi stone
Crono 60x 60x60 unpolished polished 40x40
4.00125
41.895
82.46438
18.375
18.375
21
10.539
14.575
2.19
26.4
149.5872