BQ Premiere

RENCANA ANGGARAN BIAYA
: PREMIERE
: Kuta Ardenia
PEKERJAAN
PROJECT
No.
Jenis Pekerjaan
1
A
B.
Volume
Satuan
Harga
Jumlah
Satuan
Harga
(Rp.)
(Rp.)
Cut & Fill Work

1 Limestone fill & compacted for Building (1,75 m)
209.61
m3
72,500.00
15,196,561.88
2 Limestone fill & compacted for garden (1 m)
45.04
m3
72,500.00
3,265,513.28
3 Soil fill & compacted for garden (0,55 m)
24.77
m3
65,000.00
1,610,235.86
1 Setting out
52.00
point
25,000.00
1,300,000.00
2 Bouplank
70.00
m'
22,500.00
1,575,000.00
1 Soil excavation footing foundation
76.80
m3
30,000.00
2,304,000.00
2 Soil excavation continous foundation
90.78
25,000.00
2,269,500.00
3 Backfill
59.48
15,000.00
892,224.00
4 Sand fill under foundation (t = 10 cm)
9.08
m3
165,000.00
1,497,870.00
5 Sand fill under ground floor (t = 10 cm)
14.97
m3
165,000.00
2,470,050.00
6 Anti Termite
149.70
sq.m'
32,500.00
4,865,250.00
7 Plastic membran
149.70
sq.m'
6,500.00
973,050.00
1 Riprap foundation (loose foundation)
18.16
m3
315,000.00
5,719,140.00
2 Riverstone foundation (masonry)
90.53
425,000.00
38,475,250.00
3 Lean concrete ( 1pc:3ps:5kr)
4.54
m3
575,000.00
2,609,925.00
BUILDING STRUCTURE
I Preliminaries
II Cut and Fill Work
III Foundation Work
IV Structural & Concrete Work

1 R. concrete footing foundation F3 (150x150x30 cm)
12.83
m3
2,650,000.00
33,986,250.00
2 R. concrete ground beam structure TB1 (20/30 cm)
1.58
m3
2,850,000.00
4,501,575.00
3 R. concrete ground beam stiffeners TB2 (15/20 cm)
9.30
m3
2,850,000.00
26,493,600.00
4 R. Concreate column structur C1 (13/45) Pedestal
0.23
m3
3,750,000.00
877,500.00
5 R. Concreate column structur C1 (13/45) Ground floor
0.37
m3
3,750,000.00
1,404,000.00
0.50
m3
3,750,000.00
1,872,000.00
0.31
m3
3,750,000.00
1,170,000.00
0.29
m3
3,750,000.00
1,092,000.00
0.18
m3
3,750,000.00
682,500.00
3.24
m3
3,750,000.00
12,168,000.00
2.03
m3
3,750,000.00
7,605,000.00
0.31
m3
3,750,000.00
1,170,000.00
13 R. concrete column stiffeners Cp (13/13 cm) ground floor
0.97
m3
3,750,000.00
3,625,050.00
14 R. concrete column structure K1 (15/45 cm) 1st floor
1.50
m3
3,750,000.00
5,616,000.00
15 R. concrete column structure K2 (15/40 cm) 1st floor
1.16
m3
3,750,000.00
4,368,000.00
16 R. concrete column stiffeners Cp (13/13 cm) 1st floor
0.81
m3
3,750,000.00
3,042,000.00
17 R. concrete column stiffeners C5 (13/20 cm) 1st floor
0.14
m3
3,750,000.00
528,750.00
18 R. concrete column structure C2 (15/40 cm) 2nd floor
1.33
m3
3,750,000.00
4,992,000.00
19 R. concrete column stiffeners Cp (13/13 cm) 2nd floor
0.49
m3
3,750,000.00
1,825,200.00
20 R. concrete beam stiffeners (20/25 cm) ground floor
1.35
m3
3,650,000.00
4,937,537.50
21 R. concrete beam structure B1 (25/50 cm) 1st floor
5.46
m3
3,650,000.00
19,938,125.00
1.00
m3
3,650,000.00
3,650,000.00
4.94
m3
3,650,000.00
18,038,300.00
24 R. concrete beam structure B4(20/40 cm) 1st floor
0.32
m3
3,650,000.00
1,168,000.00
25 R. concrete beam structure B6(20/40 cm) 1st floor
0.33
m3
3,650,000.00
1,189,900.00
26 R. concrete beam stiffeners (20/25 cm) 1st floor
1.34
m3
3,650,000.00
4,881,875.00
27 R. concrete beam structure B2 (20/50 cm) 2nd floor
2.75
m3
3,650,000.00
10,037,500.00
2.72
m3
3,650,000.00
9,928,000.00
1.60
m3
3,650,000.00
5,840,000.00
0.40
m3
3,650,000.00
1,457,718.75
0.32
m3
3,650,000.00
1,168,000.00
C.
32 R. concrete beam stiffeners (20/25 cm) 2nd floor
0.95
m3
3,650,000.00
3,467,500.00
33 R. concrete stairs
4.50
m3
2,850,000.00
12,825,000.00
34 R. concrete ground slab floor (t = 10 cm), M5
18.00
m3
1,250,000.00
22,500,000.00
35 R. concrete plate 1st floor (t = 12 cm), M8
18.60
m3
2,450,000.00
45,570,000.00
36 R. concrete plate 2nd floor (t = 12 cm), M8
14.40
m3
2,450,000.00
35,280,000.00
37 R. concrete plate roof (t = 10 cm), M6
13.80
m3
2,450,000.00
33,810,000.00
38 R. concrete structure table washtafel (1 hole), p=1 m ground floor
1.00
ls
750,000.00
750,000.00
39 R. concrete structure kitchen table, p=2,75 m at ground floor
2.00
ls
1,500,000.00
3,000,000.00
40 R. concrete structure out door kitchen table, p=1,05 m at ground floor
1.00
ls
850,000.00
850,000.00
41 R. concrete waterbath at ground floor (maid toilet)
1.00
ls
1,750,000.00
1,750,000.00
42 R. concrete structure table washtafel, p=1,52 m (1 hole) 1st floor (master bathroom)
3.00
ls
1,350,000.00
4,050,000.00
43 R. concrete table bathtub, size 1,2 x 2,0 m 1st floor
1.00
ls
1,500,000.00
1,500,000.00
44 R. concrete structure table washtafel (1 hole), p=1,02 m 1st floor
2.00
ls
850,000.00
1,700,000.00
45 R. concrete structure table washtafel (1 hole), p=1,02 m 2nd floor
1.00
ls
850,000.00
850,000.00
1 Iron WF 75.150 finish black colour painted for railing balcony 1 at 1st floor
3.76
m'
425,000.00
1,598,000.00
2 Iron WF 100.200 finish black painted
10.06
m'
350,000.00
3,521,000.00
3 Brick wall 1/2 brick (building & planter box roof)
369.12
sq.m'
95,000.00
35,066,115.00
4 Plastern wall
738.23
sq.m'
28,500.00
21,039,669.00
5 Waterprofing (Barralistic elastic)
379.27
sq.m'
32,500.00
12,326,112.50
6 Plastern cover waterprofing
436.86
sq.m'
28,500.00
12,450,367.50
7 Planish wall
738.23
sq.m'
21,500.00
15,872,031.00
4.80
sq.m'
55,000.00
264,000.00
BUILDING STRUCTURE
8 Plastern & planish plat roof upper (carport, terrace)
850.00
m'
7,500.00
6,375,000.00
10 Ceramic tile cream colour (40x40) floor living area, dining area, foyer & kitchen, ground floor
62.11
sq.m'
165,000.00
10,248,150.00
11 Ceramic tile unpolish grey colour (30x30) ex. Roman floor garage, ground floor
21.83
sq.m'
165,000.00
3,601,950.00
12 Peable wash grey colour finishing floor stair front side, ground floor
31.00
sq.m'
135,000.00
4,185,000.00
13 Ceramic tile white colour (30x30) ex. Roman floor maid room, ground floor
4.92
sq.m'
135,000.00
664,200.00
14 Ceramic tile white colour (30x30) ex. Roman floor laundry area & selasar, ground floor
14.78
sq.m'
135,000.00
1,995,300.00
15 Ceramic tile brown colour (20x20) ex. Roman floor maid toilet ground floor
1.88
sq.m'
135,000.00
253,800.00
16 Ceramic tile brown colour (20x25) ex. Mulia wall maid toilet ground floor
13.50
sq.m'
145,000.00
1,957,500.00
17 Ceramic tile white colour (30x30) ex. Roman floor storage under main stair ground floor
3.75
sq.m'
135,000.00
506,250.00
9 Corner
18 Marmer ujung pandang unpolish (20x20) floor powder room ground floor
4.25
sq.m'
325,000.00
1,381,250.00
19 Marmer ujung pandang acid (20x20) wall powder room gound floor
18.24
sq.m'
325,000.00
5,928,000.00
20 Mirror t=6 mm powder room, ground floor
1.35
sq.m'
500,000.00
675,000.00
21 Wooden deck floor terace ground floor
7.96
sq.m'
750,000.00
5,970,000.00
22 Ceramic tile roman mahogany beige unpolish (30x60) floor main stair
13.00
sq.m'
165,000.00
2,145,000.00
23 Ceramic tile white colour roman Adelaide Bone (45x45) floor selasar 1st floor
21.16
sq.m'
165,000.00
3,491,400.00
24 Andesite stone floor balkony 1 , 1st floor
3.75
sq.m'
325,000.00
1,218,750.00
25 Andesite stone floor balkony 2 , 1st floor
7.15
sq.m'
325,000.00
2,323,750.00
26 Wood flooring by fio bedroom 1, 1st floor
12.80
sq.m'
215,000.00
2,752,000.00
27 Marmer ujung pandang unpolish (30x30) floor bathroom & shower 1, 1st floor
5.23
sq.m'
325,000.00
1,699,750.00
28 Marmer ujung pandang acid (30x30) wall bathroom & shower 1, 1st floor
26.22
sq.m'
325,000.00
8,519,875.00
29 Mirror t=6 mm bathroom 1 1st floor + take blok 12 mm back wall + frame aluminium
3.66
sq.m'
750,000.00
2,747,250.00
30 Wood flooring by fio floor bed room 2, 1st floor
13.50
sq.m'
215,000.00
2,902,500.00
31 Screeding under floor 1st 4 cm
13.50
sq.m'
55,000.00
742,500.00
32 Marmer ujung pandang unpolish (30x30) floor bathroom & shower 2, 1st floor
5.23
sq.m'
325,000.00
1,699,750.00
33 Marmer ujung pandang acid (20x40) wall bathroom & shower 2, 1st floor
26.22
sq.m'
325,000.00
8,519,875.00
34 Wood flooring by Fio floor master bedroom 1st floor
16.46
sq.m'
215,000.00
3,538,900.00
35 Screeding under floor 1st 4 cm
16.46
sq.m'
55,000.00
905,300.00
36 Marmer ujung pandang unpolish (30x30) floor master bathroom & shower 1st floor
12.79
sq.m'
325,000.00
4,156,750.00
37 Marmer ujung pandang acid (30x30) wall master bathroom & shower 1st floor
37.68
sq.m'
325,000.00
12,244,700.00
38 Mirror t=6 mm bathroom 1, 1st floor
2.26
sq.m'
500,000.00
1,128,600.00
39 Peable wash grey colour finishing floor Stair area , 1st floor
8.69
sq.m'
135,000.00
1,173,150.00
40 Andesite stone floor balkony 3, 2nd floor
28.40
sq.m'
325,000.00
9,230,000.00
41 Wood flooring by Fio floor games room 2nd floor
17.96
sq.m'
215,000.00
3,861,400.00
42 Screeding under floor 2nd t = 4 cm
17.96
sq.m'
55,000.00
987,800.00
43 Candi stone finishing wall planter box 1st floor
20.10
sq.m'
185,000.00
3,717,945.00
44 Wall line (80x80 cm) with nut 2 cm (wall 1 brick)
7.30
sq.m'
250,000.00
1,825,000.00
45 Candi stone finishing wall planter box 2nd floor
10.22
sq.m'
185,000.00
1,890,700.00
46 Wall line with nut 2x20 cm finishing wall outdoor balcony 2nd floor
35.05
sq.m'
250,000.00
8,762,500.00
47 Railing main stair (hollow 30/30 + handreil 50/80 mm, bkr)
2.10
m'
375,000.00
787,500.00
48 Railing void (hollow 30/30 + handreil 50/80 mm, bkr) 1st floor
5.60
m'
375,000.00
2,100,000.00
49 Railing balcony 1 (iron t=10 mm + wood t=20 mm grey colour painted, bkr) 1st floor, t=1,5 m
3.75
m'
1,750,000.00
6,562,500.00
50 Railing balcony 2 (hollow 30/30 + handreil 50/80 mm, bkr) 1st floor
2.55
m'
375,000.00
956,250.00
51 Railing balcony 3 (tempered glass 10 mm + handreil 50/50 mm, bkr) 2nd floor
18.50
52 Ceramic tile skirting t=10 cm
86.55
53 pintu garden
54 Rumah blower
55 planter boxrumah blower
56 Vanity under table wastafel
57 Stair from first to second floor strukturre and wooden stepping + finishing
58 pasangan 1 bata
59 plester + aci untuk 1bata
570,000.00
10,545,000.00
m'
21,500.00
1,860,717.50
unit
1,250,000.00
1,250,000.00
unit
750,000.00
750,000.00
unit
1,250,000.00
1,250,000.00
unit
750,000.00
3,750,000.00
unit
6,500,000.00
6,500,000.00
147.98
sq.m'
190,000.00
28,116,200.00
295.96
sq.m'
55,000.00
16,277,800.00
60 WC Lantai 3 + marmer + cermin + Plafon
1.00
ls
15,000,000.00
15,000,000.00
61 sanitair toto wc lantai 3
1.00
ls
3,500,000.00
3,500,000.00
62 koral tebar hijau
40.00
sq.m'
65,000.00
2,600,000.00
63 pintu double di garase + Kusen
1.00
ls
12,500,000.00
12,500,000.00
64 water hiter 100 lter
1.00
unit
3,500,000.00
3,500,000.00
65 water hiter 50 liter
1.00
unit
2,250,000.00
2,250,000.00
66 teraso dinding
5.00
unit
1,250,000.00
6,250,000.00
67 box rell folding door and finishing
1.00
unit
3,500,000.00
3,500,000.00
68 box rell sleding door garage and finishing
1.00
unit
4,500,000.00
4,500,000.00
69 Koral + ijuk
5.00
unit
150,000.00
750,000.00
70 pool handle pintu utama (120 CM)
4.00
biji
250,000.00
1,000,000.00
71 penutupan void lantai 2 + rangka baja + keramik
0.59
m3
1,500,000.00
885,000.00
72 bio save and instalasion
1.00
unit
16,500,000.00
16,500,000.00
1130.14
sq.m'
35,000.00
39,554,900.00
1 Frame aluminium 4" colour powder coating white ALEXINDO
222.81
m'
135,000.00
30,079,215.00
2 Frame 5/15, bkr
103.23
m'
135,000.00
13,936,590.00
- Window swing clear glass 5 mm frame aluminium
9.72
sq.m'
695,000.00
6,755,400.00
- Hinge window (esb 014 stainless berin )
12.00
pcs
65,000.00
780,000.00
- Anchor (tha 076)
8.00
pcs
45,000.00
360,000.00
- Latch
4.00
pcs
25,000.00
100,000.00
73 wall pain ex. Duluxe pentalite & weathershield
m'
II Frame, Door and Assesories
3 Type AL - 01 (1 unit) at ground floor
- Door foulding clear glass 5 mm frame aluminium
13.65
sq.m'
695,000.00
9,488,696.00
- Component foulding door (8 door, p=5,20 m ex. Henderson)
1.00
unit
3,500,000.00
3,500,000.00
- Hinge door (esb 014 stainless berin )
24.00
pcs
65,000.00
1,560,000.00
- Latch
4.00
pcs
45,000.00
180,000.00
- Door lock foulding + handle (SES)
1.00
pcs
250,000.00
250,000.00
3.11
sq.m'
695,000.00
2,164,230.00
4.00
set
65,000.00
260,000.00
- Anchor (tha 076)
4.00
pcs
45,000.00
180,000.00
- Latch
2.00
pcs
25,000.00
50,000.00
- Door sliding clear glass 5 mm frame aluminium
2.33
sq.m'
695,000.00
1,617,612.50
6.74
sq.m'
695,000.00
4,684,995.00
- Component sliding door (1 door, p=2,00 m ex. Henderson)
1.00
unit
1,850,000.00
1,850,000.00
9.00
set
65,000.00
585,000.00
- Anchor (tha 076)
6.00
pcs
45,000.00
270,000.00
- Latch
3.00
pcs
25,000.00
75,000.00
- Door lock sliding + handle (SES)
1.00
pcs
250,000.00
250,000.00
3.00
sq.m'
695,000.00
2,086,390.00
4.00
set
65,000.00
260,000.00
- Anchor (tha 076)
4.00
pcs
45,000.00
180,000.00
- Latch
2.00
pcs
25,000.00
50,000.00
6 Type AL - 04 (1 unit) at 1st floor
0.00
9.22
sq.m'
695,000.00
6,410,124.00
12.00
set
65,000.00
780,000.00
- Anchor (tha 076)
8.00
pcs
45,000.00
360,000.00
- Latch
4.00
pcs
25,000.00
100,000.00
1.65
sq.m'
695,000.00
1,148,835.00
2.00
set
65,000.00
130,000.00
- Anchor (tha 076)
2.00
pcs
45,000.00
90,000.00
- Latch
1.00
pcs
25,000.00
25,000.00

1.79
sq.m'
225,000.00
403,650.00
8.20
sq.m'
695,000.00
5,697,888.00
18.00
set
65,000.00
1,170,000.00
- Anchor (tha 076)
12.00
pcs
45,000.00
540,000.00
- Latch
6.00
pcs
25,000.00
150,000.00
- Door swing clear glass 5 mm frame aluminium
3.75
sq.m'
695,000.00
2,606,667.00
8.69
sq.m'
695,000.00
6,042,330.00
6.00
set
65,000.00
390,000.00
12.00
set
65,000.00
780,000.00
- Anchor (tha 076)
8.00
pcs
45,000.00
360,000.00
- Latch
4.00
pcs
25,000.00
100,000.00
- Door lock swing + handle (SES)
1.00
pcs
250,000.00
250,000.00
9.51
sq.m'
695,000.00
6,606,280.80
18.00
set
65,000.00
1,170,000.00
- Anchor (tha 076)
12.00
pcs
45,000.00
540,000.00
- Latch
6.00
pcs
25,000.00
150,000.00
9.44
sq.m'
225,000.00
2,122,875.00
- Door sliding panel frame bkr
8.88
sq.m'
850,000.00
7,548,000.00
- Component sliding door (6 door, p=7,00 m ex. Henderson)
1.00
unit
3,500,000.00
3,500,000.00
- Hinge door (esb 016 stainless berin)
6.00
unit
65,000.00
390,000.00
- Latch
2.00
pcs
25,000.00
50,000.00
- Door lock sliding + handle (SES)
1.00
pcs
250,000.00
250,000.00
- Door swing double teakwood frame bkr
2.12
sq.m'
550,000.00
1,166,000.00
- Window swing clear glass 5 mm frame bkr
1.26
sq.m'
550,000.00
693,000.00
3.00
unit
65,000.00
195,000.00
2.00
unit
65,000.00
130,000.00
- Fix clear glass 5 mm

12 Type AL - 10 (1 unit) at 2nd floor

- Fix clear glass 5 mm
15 Type PG - 01 (1 unit) at ground floor
- Anchor (tha 076)
2.00
pcs
- Latch
1.00
pcs
25,000.00
25,000.00
1.00
pcs
250,000.00
250,000.00
2.12
sq.m'
550,000.00
1,166,000.00
1.26
sq.m'
55,000.00
69,300.00
3.00
unit
65,000.00
195,000.00
2.00
unit
65,000.00
130,000.00
- Anchor (tha 076)
2.00
pcs
45,000.00
90,000.00
- Latch
1.00
pcs
25,000.00
25,000.00
1.00
pcs
250,000.00
250,000.00
- Door double swing panel frame bkr
3.45
sq.m'
550,000.00
1,894,750.00
6.00
unit
65,000.00
390,000.00
- Latch
2.00
pcs
25,000.00
50,000.00
1.00
pcs
250,000.00
250,000.00
2.21
sq.m'
550,000.00
1,217,700.00
1.00
unit
65,000.00
65,000.00
- Door lock swing + handle (ex. SES)
1.00
unit
250,000.00
250,000.00
1.86
sq.m'
550,000.00
1,020,250.00
3.00
m'
65,000.00
195,000.00
1.00
unit
250,000.00
250,000.00
- Door swing blockboard frame bkr
12.72
sq.m'
550,000.00
6,996,000.00
18.00
unit
65,000.00
1,170,000.00
6.00
unit
250,000.00
1,500,000.00
- Door swing blockboard frame bkr
2.04
sq.m'
550,000.00
1,122,000.00
3.00
unit
65,000.00
195,000.00
1.00
unit
250,000.00
250,000.00
45,000.00
90,000.00
18 Type P - 01 (1 unit) at ground floor
21 Type P - 04 (6 unit) at 1st floor & 2nd floor
22 Type P - 05 (1 unit) at 1st floor
0.87
sq.m'
2.00
1.00
0.25
2.00
- Anchor (tha 076)
2.00
550,000.00
477,400.00
unit
65,000.00
130,000.00
unit
250,000.00
250,000.00
sq.m'
550,000.00
136,400.00
set
65,000.00
130,000.00
pcs
45,000.00
90,000.00
24 Type V - 01 (1 unit) at ground floor
1.00
pcs
25,000.00
25,000.00
25 Fix tempered glass 10 mm at shower master bathroom, bathroom 1 & 2
10.17
sq.m'
650,000.00
6,607,867.50
26 Fix tempered glass 10 mm with sandblast at shower bathroom 1 & 2
1.43
sq.m'
650,000.00
926,250.00
27 Frameless with tempered 10 mm at shower + handle Toto TX 10A + engsel Dekson
2.00
unit
2,850,000.00
5,700,000.00
1 Maintea 6/15, bkr
67.00
m'
225,000.00
15,075,000.00
2 (petake) gypsum board 9mm jaya board
6.50
m'
75,000.00
487,500.00
3 Calsyplank
36.00
m'
85,000.00
3,060,000.00
4 Spar 5/7 cm + Batten 3/4 cm, bkr
78.00
sq.m'
245,000.00
19,110,000.00
5 Alumunium foil (2 layers) + chicken mesh
78.00
sq.m'
17,500.00
1,365,000.00
6 Plywood 6 mm
78.00
sq.m'
45,000.00
3,510,000.00
7 Shingles roof ex. Cisangkan
78.00
sq.m'
165,000.00
12,870,000.00
8 Shingles ridge ex. Cisangkan
29.50
m'
165,000.00
4,867,500.00
9 Ceilling with gypsum board 9 mm (garage, maid room, laundry, & main stair 2nd floor)
273.79
sq.m'
85,000.00
23,271,895.00
10 Ceilling with calsiboard waterbase 9 mm
29.68
sq.m'
85,000.00
2,522,800.00
11 Cornice ceilling by aluminium share
98.00
m'
22,500.00
2,205,000.00
1 Wall paint ex. Dulux
738.23
sq.m'
35,000.00
25,838,190.00
2 Ceilling paint & plat roof ex. Dulux
293.03
sq.m'
35,000.00
10,255,945.00
3 Frame polish (polyreuthine)
103.23
2,942,055.00
- Latch
III Supply and Install Roof Structure
IV Finishing Work
m'
28,500.00
4 Frame window polish (polyreuthine)
8.30
m'
25,000.00
207,500.00
5 Door louvre polish at garage (polyreuthine)
27.12
sq.m'
55,000.00
1,491,600.00
6 Door double teakwood polish (polyreuthine)
52.66
sq.m'
55,000.00
2,896,300.00
7 Fascia paint ex.Duluxe
36.00
m'
17,500.00
630,000.00
V Sanitary work
1 Finishing terazzo colour table washtafel (1 hole) ground floor (p=1,0 m)
1.00
ls
750,000.00
750,000.00
2 Finishing granite black nero absolute kitchen table ground floor (p=2,75 m) (p=3.6)
1.00
ls
3,500,000.00
3,500,000.00
3 Finishing granite black nero absolute Wall table ground floor (p=3,6 m)
1.00
ls
1,800,000.00
1,800,000.00
4 granit top & table + zing + kran out door kicthen
1.00
ls
2,250,000.00
2,250,000.00
5 Finishing ceramic waterbath maid toilet ground floor
1.00
ls
450,000.00
450,000.00
6 Finishing terazzo colour table washtafel (1 hole) 1st floor (p=1,52 m)
1.00
ls
750,000.00
750,000.00
7 Finishing terazzo colour table bathtub 1st floor
1.00
ls
3,500,000.00
3,500,000.00
8 Finishing terazzo colour table washtafel (1 hole) 1st floor (p=1,0 m)
2.00
ls
1,500,000.00
3,000,000.00
1 Setting out
6.00
point
25,000.00
150,000.00
2 Sand fill under ground floor (t = 10 cm)
2.20
m3
165,000.00
363,082.50
3 R. concrete ground slab floor (t = 10 cm), M5
2.20
m3
2,850,000.00
6,271,425.00
4 R. concrete column structure K3 (15/25 cm)
0.48
m3
3,750,000.00
1,814,062.50
5 R. concrete beam structure (15/25 cm)
0.16
m3
3,650,000.00
568,031.25
6 Peeble wash grey finishing floor carport
18.34
sq.m'
135,000.00
2,475,562.50
1 Soil excavation continiuos foundation
13.40
m3
25,000.00
334,950.00
2 Backfill
6.03
m3
15,000.00
90,436.50
3 Riprap foundation (loose foundation)
20.10
m3
315,000.00
6,330,555.00
4 Riverstone foundation (masonry)
32.54
m3
425,000.00
13,828,650.00
5 R. concrete ground beam stiffeners (15/20 cm)
0.72
m3
3,650,000.00
2,619,787.50
6 R. concrete column stiffeners Cp (15/15 cm)
0.93
m3
3,750,000.00
3,480,468.75
7 R. concrete beam stiffeners (15/20 cm)
0.72
m3
3,650,000.00
2,619,787.50
8 Brick wall (batako)
56.42
sq.m'
95,000.00
5,359,781.25
9 Plastern wall
95.95
sq.m'
28,500.00
2,734,509.98
95.95
sq.m'
35,000.00
3,358,250.00
1.00
unit
600,000.00
600,000.00
EXTERNAL
I Carport
II Boundary Wall
10 paint wall ex.Duluxe Weathershield

E
SANITARY
I Kitchen at Ground Floor
1 Kran Zink TX 604 KDN
1.00
unit
450,000.00
450,000.00
1 Closet jongkok Toto CE 7
1.00
unit
165,000.00
165,000.00
2 Tap water
2.00
unit
40,000.00
80,000.00
3 Tap water (garden)
4.00
unit
40,000.00
160,000.00
4 Floor Drain TX 1 AV1
2.00
unit
185,000.00
370,000.00
1 Closet Toto CW 868 NJ
1.00
unit
2,700,000.00
2,700,000.00
2 Jet Washer Toto TB 19 CSMCR
1.00
unit
400,000.00
400,000.00
3 Wastafel Toto LW 641 J
1.00
unit
680,000.00
680,000.00
4 Mixing Wastafel TX 119 LEC
1.00
unit
1,400,000.00
1,400,000.00
5 P-Trap Toto THX 1A-3N
1.00
unit
155,000.00
155,000.00
6 Pop-Up Wastafel Toto THX 113 LEV1
1.00
unit
490,000.00
490,000.00
7 Stop valve Toto TL 511 C1WN
3.00
unit
124,000.00
372,000.00
8 Towel Toto TX 702 AE
1.00
unit
335,000.00
335,000.00
9 Floor Drain TX 1 BN
1.00
unit
230,000.00
230,000.00
1.00
unit
2,700,000.00
2,700,000.00
1.00
unit
400,000.00
400,000.00
1.00
unit
680,000.00
680,000.00
1.00
unit
1,400,000.00
1,400,000.00
1.00
unit
155,000.00
155,000.00
1.00
unit
490,000.00
490,000.00
3.00
unit
124,000.00
372,000.00
8 Head shower Toto TX 488 S
1.00
unit
1,145,000.00
1,145,000.00
9 Mixing shower Toto TX 443 SES
1.00
unit
600,000.00
600,000.00
1.00
unit
335,000.00
335,000.00
2.00
unit
230,000.00
460,000.00
2 Zink (1 hole)
II Maid Toilet at Ground Floor
III Powder Room at Ground Floor
IV Bathroom 1 at 1st Floor
V Bathroom 2 at 1st Floor
1.00
unit
2,700,000.00
2,700,000.00
1.00
unit
400,000.00
400,000.00
1.00
unit
680,000.00
680,000.00
1.00
unit
1,400,000.00
1,400,000.00
1.00
unit
155,000.00
155,000.00
1.00
unit
490,000.00
490,000.00
3.00
unit
124,000.00
372,000.00
1.00
unit
1,145,000.00
1,145,000.00
1.00
unit
600,000.00
600,000.00
1.00
unit
335,000.00
335,000.00
2.00
unit
230,000.00
460,000.00
1 Closet Toto CW 823 J
1.00
unit
4,504,700.00
4,504,700.00
1.00
unit
400,000.00
400,000.00
1.00
unit
680,000.00
680,000.00
1.00
unit
1,400,000.00
1,400,000.00
1.00
unit
155,000.00
155,000.00
1.00
unit
490,000.00
490,000.00
3.00
unit
124,000.00
372,000.00
1.00
unit
1,145,000.00
1,145,000.00
1.00
unit
600,000.00
600,000.00
10 Bathtub ex.Halmar
1.00
unit
5,000,000.00
5,000,000.00
11 Mixing Bathtub Toto TX 447 SEC
1.00
unit
12 Avour bathtub
1.00
unit
2.00
unit
335,000.00
670,000.00
2.00
unit
230,000.00
460,000.00
Distribution Panel ( DP ) Ground Floor
Unit
0.00
PP. Second floor
Unit
0.00
PP. Pump Room
Unit
0.00
VI Master Bathroom at 1st Floor
0.00
0.00
ME
I Elektrikal & Elektronik Work
Electronic Distribution Panel ( EDP ) c/w LSA terminal, Splitter etc.
Unit
Main Distribution Frame ( MDF ) cap. 20 pairs
Unit
Grounding
Lot
Cable Anslet from SDP to KWH Meter Villa NYFGBY 4 x 6 mm2
75
Mtr'
0.00
Cable from KWH PLN to Panel DP Ground Floor NYY 4 x 6 mm2
15
Mtr'
0.00
Cable from DP Ground floor to PP. First Floor NYY 4 x 4 mm2
18
Mtr'
0.00
Cable from DP Ground floor to PP. Second Floor NYY 4 x 4 mm2
26
Mtr'
0.00
Cable ITC 6 pair from EDP to EDP Villa
26
Mtr'
0.00
Mtr'
0.00
Cable Coax. 7C 2V from Antenna to EDP in conduit clipsal

Lighting cable installation. NYM 3x2.5 mm2 in conduit Clipsal
42
25
Point
0.00
Outdoor Lighting cable installation. NYY 3x2.5 mm2
Point
0.00
Switch cable installation. NYM 3x2.5 mm2 in conduit Clipsal
10
Point
0.00
10
GPO cable installation. NYM 3 x 2.5 mm2 in conduit Clipsal
12
Point
0.00
11
Air Conditioner cable installation, NYM 3 x 2,5 mm2 in conduit
Point
0.00
12
Telephone cable installation, ITC 2x2x0.6 mm2 in conduit Clipsal
Point
0.00
13
MATV cable installation, Comscope 5C 2V in conduit Clipsal
Point
0.00
14
Exhaust fan cable installation. NYM 3 x 2.5 mm2 in conduit
Point
0.00
15
Lighting cable installation. NYM 3x2.5 mm2 in conduit Clipsal ( Nomor Rumah )
Point
0.00
16
Lighting cable installation. NYM 3x2.5 mm2 in conduit Clipsal ( Tangga depan dan carport)
Point
0.00
17
Lighting cable installation. NYM 3x2.5 mm2 in conduit Clipsal ( Tangga Utama )
Point
0.00
18
Lighting cable installation. NYM 3x2.5 mm2 in conduit Clipsal ( Kitchen set )
Point
0.00
19
Lighting cable installation. NYM 3x2.5 mm2 in conduit Clipsal ( Cermin Toilet )
Point
0.00
20
GPO cable installation. NYM 3 x 2.5 mm2 in conduit Clipsal ( Power Bio Save )
Point
0.00
21
GPO cable installation. NYM 3 x 2.5 mm2 in conduit Clipsal ( Power Exhaus Hood )
Point
0.00
22
Installation. NYM 3 x 2.5 mm2 in conduit Clipsal ( Saklar Hotel )
Point
0.00
Lighting fixture.
Step Lamp "WHL 008 A"
11
Nos
0.00
Garden Lamp
Nos
0.00
Exhaust Fan Ex. Panasonic"
Nos
0.00
Down light PL 18W
22
Nos
0.00
0.00
0.00
1,500,000
1,500,000.00
Feeder Cable
1
5
6
Wall Lamp ( Tabung )
Nos
0.00
Lampu Cermin ( T5 )
Nos
0.00
Single switch
Nos
30,000
120,000.00
Double switch
Nos
44,000
352,000.00
Hotel switch
Nos
Socket outlet
14
Nos
148,000
2,072,000.00
Telephone outlet
Nos
110,000
330,000.00
TV outlet
Nos
70,000
70,000.00
Nos
0.00
Stop kontak Shaver

35
Point
0.00
Outdoor Lighting cable installation. NYY 3x2.5 mm2
Point
0.00
10
18
Point
0.00
11
14
Point
0.00
12
Air Conditioner cable installation, NYY 3 x 2,5 mm2
Point
13
Point
0.00
14
Point
0.00
15
Exhaust fan cable installation. NYM 3 x 2.5 mm2 in conduit
Point
0.00
16
Ceiling fan cable installation. NYM 3 x 2.5 mm2 in conduit
Point
0.00
17
Cable installation. NYM 3 x 2.5 mm2 in conduit Clipsal ( Saklar Hotel )
Point
0.00
18
Cable installation. NYM 3 x 2.5 mm2 in conduit Clipsal ( Power Water Heater)
Point
0.00
19
Lighting cable installation. NYM 3x2.5 mm2 in conduit Clipsal ( Cermin )
Point
0.00
Lighting fixture.
Garden Lamp
No
0.00
Exhaust Fan Ex. Panasonic"
No
0.00
Ceiling Fan "FEY 153 Panasonic"
Nos
0.00
Down light PL 18W
26
Nos
0.00
Wall Lamp ( Tabung )
Nos
0.00
Lampu Cermin ( T5 )
Nos
0.00
Electrical accessories Clipsal Cosmos Mega 2000

1
0.00
200,000
600,000.00
Double switch
Nos
Hotel switch
Nos
Control fan
Socket outlet
56,000
448,000.00
Nos
148,000
148,000.00
14
Nos
148,000
2,072,000.00
Telephone outlet
Nos
148,000
444,000.00
TV Outlet
Nos
70,000
280,000.00
Socket outlet ( Water Heater )
Nos
148,000
148,000.00
Single switch
Nos
30,000
240,000.00
Stop kontak Shaver
Nos
Supply, Install, testing and commissioning of :

15
Point
145,000
2,175,000.00
Point
135,000
405,000.00
Point
Air Conditioner cable installation, NYY 3 x 2,5 mm2
Point
200,000
200,000.00
Point
0.00
Point
0.00
Lighting cable installation. NYM 3x2.5 mm2 in conduit Clipsal ( Lampu cermin )
Point
Lighting fixture.
Down light "Halogen DO 3"
Nos
0.00
lampu Gantung
No
0.00
Garden Lamp
No
0.00
Lampu Cermin ( T5 )
Nos
0.00
0.00
0.00
0.00
145,000
290,000.00

1
Single switch
Nos
41,000
82,000.00
Double switch
Nos
56,000
112,000.00
Socket outlet
Nos
148,000
296,000.00
Telephone outlet
Nos
110,000
110,000.00
TV outlet
Nos
70,000
70,000.00
Stop Kontak shaver
Nos
II Plumbing Work
0.00
PVC pipe class AW dia. 11/4"
75
Mtr'
0.00
PVC pipe class AW dia. 1"
80
Mtr'
0.00
25
Mtr'
0.00
56
Mtr'
0.00
Perforated Pipe PVC class AW dia. 3/4"
18
Mtr'
0.00
Fittings & others necessary materials
Lot
0.00
Ground tank Cap. 2200 ltr
Lot
0.00
Pump room dia. 200 x 200 x 180 cm and wall planish
Lot
0.00
Deep well
Lot
0.00
10
Ball valve dia. 11/4" PVC
Nos
0.00
11
Ball valve dia. 1" PVC
Nos
0.00
12
Box Ball valve dia. 1/2" PVC
Nos
0.00
13
Garden Tap
Nos
0.00
14
Check valve dia. 11/4" Kitz
Nos
0.00
15
Check valve dia. 1" Kitz
Nos
0.00
16
Foot valve dia. 11/2" Kitz
Nos
0.00
17
Distribution Pump CH4 - 60 Ex. Grundfos
Set
0.00
18
Transfer Pump JDB5 Ex. Grundfos
Set
0.00
19
Cable power NYY 4 x 2.5 mm2 for pump
35
Mtr'
0.00
Cable power for WLC NYY 3x2.5 mm2
35
Mtr'
0.00
21
Water level control ( WLC )
Set
0.00
22
Pressure switch control
Set
0.00
23
Support & hanger
Lot
0.00
Material support : cleam, seal tape, Glue etc.
Lot
0.00
Excavation and back filling
75
Mtr'
0.00
PPR pipe - Toro/equivalent class PN-20, DN 32
56
Mtr'
0.00
PPR pipe - Toro/equivalent class PN-20, DN 20
42
Mtr'
0.00
Pipe fitting class PN 25
Lot
0.00
Electric Water Heater cap. 150 Liter
Nos
0.00
Ball valve dia. 1" Kitz
Nos
0.00
Check valve dia. 1" Kitz
Nos
0.00
20
24
25
Hot water piping

1
Flexible joint
Nos
0.00
Support & hanger
Lot
0.00
PVC D dia. 4"
64
Mtr'
0.00
PVC D dia. 4" for exhaust fan
20
Mtr'
0.00
PVC D dia. 3"
85
Mtr'
0.00
PVC D dia. 2"
48
Mtr'
0.00
PVC D dia. 1 1/4" for vent riser
28
Mtr'
0.00
PVC AW dia. 1" for vent riser
16
Mtr'
0.00
Lot
0.00
PVC P Trap 3 "
Nos
0.00
7
8
Sewage and Waster Water piping

1
Floor Drain 2"
Nos
0.00
10
CO dia. 4" SS
Nos
0.00
11
CO dia. 3" SS
Nos
0.00
12
Installation for BioSave and Electric Outlet
Lot
0.00
13
Support & hanger
Lot
0.00
STORM WATER INSTALLATION
PVC pipe class D dia. 2"
20
Mtr'
0.00
45
Mtr'
0.00
50
Mtr'
0.00
Perforated pipe PVC class D dia. 4"
22
Mtr'
0.00
Lot
0.00
Roof drain dia. 3"
Nos
0.00
Man hole
Nos
0.00
Excavation and back filling
45
Mtr'
0.00
2.00
Unit
0.00
III Air Conditioning Work

Supply, Install, testing and commissioning of : ( LG )
1 Split type Air Conditioning Unit, wall mounted type, cap. 1,5 PK BTU/H Ground Floor
2 Split type Air Conditioning Unit, wall mounted type, cap. 1,5 PK BTU/H First Floor
3 Split type Air Conditioning Unit, wall mounted type, cap. 1,5 PK BTU/H Second Floor
3.00
Unit
0.00
1.00
Unit
0.00
Mtr'
0.00
Mtr'
0.00
Mtr'
0.00
Mtr'
0.00
Mtr'
0.00
Refrigerant piping
Refrigerant piping IU~CU, Copper pipe class L dia. 1/4", with Starflex insulation 19 mm wall thick for each pipe.
90.00
4
30.00
5
15.00
6
Refrigerant piping IU~CU, Copper pipe class L dia. 5/8, with Starflex insulation 19 mm wall thick for each pipe.
45.00
7
Drain piping PVC AW dia. 3/4" with starflex insulation 10 mm wall thick, complete with tundish and P trap.
60.00
8
9 Pipe PVC D dia. 2" for sparing refrigerant pipe in the wall
45.00
Mtr'
0.00
10 Cable NYM 3 x 2.5 mm2 from Indoor Unit to Outdoor Unit
90.00
Mtr'
0.00
11 Material support : Support, cleam, freon, Sparing pipe etc.
1.00
Lot
0.00
TOTAL
ROUNDED
1,305,925,179.80

BQ Premiere

Загружено:

Сведения о документе

Оригинальное название

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

BQ Premiere

Загружено:

Авторское право:

Доступные форматы

RENCANA ANGGARAN BIAYA

Cut & Fill Work

2 Limestone fill & compacted for garden (1 m)

3 Soil fill & compacted for garden (0,55 m)

1 Soil excavation footing foundation

2 Soil excavation continous foundation

4 Sand fill under foundation (t = 10 cm)

5 Sand fill under ground floor (t = 10 cm)

1 Riprap foundation (loose foundation)

2 Riverstone foundation (masonry)

3 Lean concrete ( 1pc:3ps:5kr)

II Cut and Fill Work

III Foundation Work

IV Structural & Concrete Work

2 R. concrete ground beam structure TB1 (20/30 cm)

3 R. concrete ground beam stiffeners TB2 (15/20 cm)

4 R. Concreate column structur C1 (13/45) Pedestal

5 R. Concreate column structur C1 (13/45) Ground floor

6 R. Concreate column structur C2 (13/40) Ground floor

7 R. Concreate column structur C2 (13/40) Pedestal

8 R. Concreate column structur C3 (13/35) Ground floor

9 R. Concreate column structur C3 (13/35) Pedestal

10 R. Concreate column structur C4 (13/60) Ground floor

11 R. Concreate column structur C4 (13/60) Pedestal

12 R. Concreate column structur C5 (15/20) Ground floor

13 R. concrete column stiffeners Cp (13/13 cm) ground floor

14 R. concrete column structure K1 (15/45 cm) 1st floor

15 R. concrete column structure K2 (15/40 cm) 1st floor

16 R. concrete column stiffeners Cp (13/13 cm) 1st floor

17 R. concrete column stiffeners C5 (13/20 cm) 1st floor

18 R. concrete column structure C2 (15/40 cm) 2nd floor

19 R. concrete column stiffeners Cp (13/13 cm) 2nd floor

20 R. concrete beam stiffeners (20/25 cm) ground floor

21 R. concrete beam structure B1 (25/50 cm) 1st floor

22 R. concrete beam structure B2 (20/50 cm) 1st floor

23 R. concrete beam structure B3 (20/40 cm) 1st floor

24 R. concrete beam structure B4(20/40 cm) 1st floor

25 R. concrete beam structure B6(20/40 cm) 1st floor

26 R. concrete beam stiffeners (20/25 cm) 1st floor

27 R. concrete beam structure B2 (20/50 cm) 2nd floor

28 R. concrete beam structure B3 (20/40 cm) 2nd floor

29 R. concrete beam structure B4 (20/40 cm) 2nd floor

30 R. concrete beam structure B5 (15/30 cm) 2nd floor

31 R. concrete beam structure B6 (20/40 cm) 2nd floor

32 R. concrete beam stiffeners (20/25 cm) 2nd floor

34 R. concrete ground slab floor (t = 10 cm), M5

35 R. concrete plate 1st floor (t = 12 cm), M8

36 R. concrete plate 2nd floor (t = 12 cm), M8

37 R. concrete plate roof (t = 10 cm), M6

38 R. concrete structure table washtafel (1 hole), p=1 m ground floor

39 R. concrete structure kitchen table, p=2,75 m at ground floor

40 R. concrete structure out door kitchen table, p=1,05 m at ground floor

41 R. concrete waterbath at ground floor (maid toilet)

43 R. concrete table bathtub, size 1,2 x 2,0 m 1st floor

44 R. concrete structure table washtafel (1 hole), p=1,02 m 1st floor

45 R. concrete structure table washtafel (1 hole), p=1,02 m 2nd floor

2 Iron WF 100.200 finish black painted

3 Brick wall 1/2 brick (building & planter box roof)

5 Waterprofing (Barralistic elastic)

6 Plastern cover waterprofing

8 Plastern & planish plat roof upper (carport, terrace)

20 Mirror t=6 mm powder room, ground floor

21 Wooden deck floor terace ground floor