RECAPITULATION

ACTIVITY : VILLA MAWUN

NAME OF WORK : VILLA 1 & VILLA 3
FISCAL YEAR : 2023

Unit Price Total Price

No. Descriptions Volume
Rp. Rp.
1 2 3 5 6

A BUILDING CONSTRUCTION
I VILLA 1 MAWUN 1,00 4.014.427.637,21 4.014.427.637,21
II VILLA 3 MAWUN 1,00 2.470.410.649,55 2.470.410.649,55
POOL
I SWIMMING POOL (10 x 4 m) 1,00 286.195.770,00 286.195.770,00
II SWIMMING POOL (3,5 x9 m) 1,00 284.740.228,98 284.740.228,98

TOTAL 7.055.774.285,74
ROUNDED OFF 7.055.774.000,00

Mataram, January 2023

Assignor, Approved by,
Approved by,

................................................ Junaidi Masriawan S. kom

PIERRE BRILLU
Director
Manager
 BILL OF QUANTITY
ACTIVITY : VILLA 1 MAWUN
NAME OF WORK : VILLA MAWUN
FISCAL YEAR : 2023

Unit Price Total Price

No. Descriptions Volume Unit Code of Analysis
Rp. Rp.
1 2 3 4 5 6
I PREPARATORY WORK
1 Measurement and Installation of Bouwplank 1,00 Ls Ls 7.500.000,00 7.500.000,00
2 Field cleaning 1,00 Ls Ls 15.000.000,00 15.000.000,00
3 Working Electricity and Working Water 12,00 Month Ls 850.000,00 10.200.000,00
32.700.000,00
II LAND AND SAND WORK
1 Foundation excavated soil 481,02 m3 A.2.3.1.2 250.000,00 120.255.080,00
2 Cut Land Existing 766,63 m3 A.2.3.1.2 250.000,00 191.657.762,50
3 Landfill 390,82 m3 A.2.3.1.9 350.000,00 136.786.713,00
4 Sand under the foundation, t= 10 cm 27,08 m3 A.2.3.1.11 168.192,00 4.553.801,09
5 Landfill floor building 233,54 m3 A.2.3.1.14 106.080,00 24.774.157,47
478.027.514,06
III INSTALLATION WORK
1 Empty Stone (Aanstamping), t = 20 cm 48,10 m3 A.3.2.1.9 707.430,00 34.028.820,50
2 Stone Foundation, 1pc: 5ps 132,28 m3 A.3.2.1.4 912.640,00 120.724.555,83
3 Canopy Teak Wood 47,56 m2 Ls 350.000,00 16.644.301,80
4 Brick Wall, 1pc: 4ps (Ground Floor+First Floor) 1.082,30 m2 A.4.4.1.11 125.000,00 135.286.965,00
306.684.643,13
IV CONCRETE WORKS
A BUILDING VILLA 1st FIRST FLOOR
1 Footplate 1 x 1 x 0,35 9,07 m3 Ls 6.500.000,00 58.968.000,00
2 Sloof S-1 = 20/25 -
Concrete k-250 12,03 m3 Ls 6.750.000,00 81.172.179,00
3 Column K-1= 20/40 -
Concrete k-225 3,84 m3 Ls 6.950.000,00 26.688.000,00
4 Column Cirrcle K-2= Dia. 25
Concrete k-225 2,75 m3 Ls 6.950.000,00 19.095.125,00
5 Practical Concrete Columns, KP = 15/15 4,23 Bh Ls 6.950.000,00 29.398.500,00
6 concrete plate floor 13 cm 10,05 m3 Ls 6.994.800,00 70.297.740,00
7 Beam B-1 = 15/20 -
Concrete k-225 7,61 m3 Ls 6.994.800,00 53.248.208,78
8 Stair Plate
Concrete k-225 0,30 m3 Ls 6.994.800,00 2.098.440,00
9 concrete plate Rooftop t=12 cm 66,88 m3 Ls 6.994.800,00 467.828.925,62

B BUILDING VILLA GROUND FLOOR (under the

Parking Area )
1 Column K-1= 20/40
Concrete k-225 3,84 m3 Ls 6.950.000,00 26.688.000,00
2 concrete plate floor 13 cm 7,70 m3 Ls 6.500.000,00 50.073.714,65
3 Beam B-1 = 15/20
Concrete k-225 6,93 m3 Ls 6.500.000,00 45.066.554,00
4 concrete slab under the Parking Area t=12 cm 7,11 m3 Ls 6.994.800,00 49.740.442,96
 980.363.830,01
VI PLESTERANT, WALL, & FLOOR WORK
A BUILDING VILLA 1st FIRST FLOOR
1 Plaster Wall 1 Pc: 5 Ps 2.164,59 m2 A.4.4.2.6 80.000,00 173.167.315,20
2 Acian 2.164,59 m2 A.4.4.2.27 33.258,00 71.989.982,11
3 Natural Cement Polished (Ceramic Tiles) 456,42 m2 Ls 250.000,00 114.104.552,73
4 Installation of calsiboard ceiling 3.5 mm 333,84 m2 Ls 325.000,00 108.497.750,04
5 White Palimanan Stone 52,32 m2 Ls 385.000,00 20.143.507,62
6 Paving Block 118,38 m2 Ls 250.000,00 29.595.923,75
7 Roster 16,41 m2 Ls 2.000.000,00 32.818.800,00

B BUILDING VILLA GROUND FLOOR (under the

Parking Area )
1 Plaster Wall 1 Pc: 5 Ps 405,91 m2 A.4.4.2.6 80.000,00 32.472.410,40
2 Acian 405,91 m2 A.4.4.2.27 33.258,00 13.499.592,81
3 Natural Cement Polished (Ceramic Tiles) 52,74 m2 Ls 250.000,00 13.185.202,00
4 White Palimanan Stone 25,37 m2 Ls 385.000,00 9.767.531,24
5 Paving Block 6,93 m2 Ls 250.000,00 1.732.885,58
6 Installation of calsiboard ceiling 3.5 mm 52,74 m2 Ls 325.000,00 17.140.762,60

638.116.216,07
VII DOORS AND WINDOWS
Double Swing door+ Accessories (Solid Teakwood
1 3,00 Bh Ls 25.000.000,00 75.000.000,00
Door) Entrance
Singgle door Swing+ Accessories (Solid Teakwood
1 19,00 Bh Ls 18.000.000,00 342.000.000,00
Door)
Double Sliding door Windows+ Accessories
3 8,00 Bh Ls 15.000.000,00 120.000.000,00
(Alumuniun Frame fin. Black color)
Windows + Accessories (Alumuniun Frame fin.
4 10,00 Bh Ls 13.000.000,00 130.000.000,00
Black color)
7 Clear Glass Skylight 12 mm thick 1,52 m2 Ls 3.500.000,00 5.306.822,50

672.306.822,50
VIII ELECTRICAL AND MECHANICAL WORK
A ELECTRICAL INSTALLATION
Downlight Di. 4 Inch With Glass Cover 1xE27 LED
1 139,00 Bh ME.1 247.390,00 34.387.210,00
7W/220 V WW
Small Hanging Lamp (Model/Type TBA) 1xE27 LED
2 8,00 Bh ME.1 247.390,00 1.979.120,00
7W/220 V WW

3 Flexible Strip Light LED 4W/MTR 12 Vdc WW 9,00 Bh ME.1 247.390,00 2.226.510,00

4 Floor UP - LIGHT MR16 LED 7W/12 Vdc WW 66,00 Bh ME.1 247.390,00 16.327.740,00

5 Indoor Spot Light LED COB 7W/220 V 6,00 Bh ME.1 247.390,00 1.484.340,00

6 Standing Lamp 4,00 Bh ME.1 247.390,00 989.560,00

7 Electric socket 23,00 Bh ME.4 51.880,40 1.193.249,20
8 Double switch 10,00 Bh ME.3 58.575,00 585.750,00
9 Single switch 23,00 Bh ME.2 47.245,00 1.086.635,00
10 Installation Point Electric socket 139,00 Ttk ME.6 454.929,60 63.235.214,40
11 Lighting Installation Point 228,00 Ttk ME.5 378.245,40 86.239.951,20
B MECHANICAL INSTALLATION
Clean Water Plumbing ex PVC AW
1 Diameter 1/2 Inches 60,00 m' Ls 95.000,00 5.700.000,00
2 Diameter 3/4 Inches 50,00 m' Ls 72.000,00 3.600.000,00
3 Fitting-Fitting Accessories 1,00 Ls Ls 2.000.000,00 2.000.000,00
Piping solid water ex PVC AW
1 Diameter 4 Inches 80,00 m' Ls 214.000,00 17.120.000,00
2 CO diameter 100 mm 10,00 Bh Ls 390.000,00 3.900.000,00
Piping Liquid water ex PVC AW
1 Diameter 4 Inches 135,00 m' Ls 214.000,00 28.890.000,00
2 Diameter 3 Inches 100,00 m' Ls 134.000,00 13.400.000,00
3 CO diameter 3 Inches 10,00 Bh Ls 246.000,00 2.460.000,00
4 Fitting-Fitting Accessories 1,00 Ls Ls 1.500.000,00 1.500.000,00
C MEP ACCESSORIES
1 wastafel 8,00 Bh Ls 2.900.000,00 23.200.000,00
2 Vent over the cooking area in the kitchen 2,00 Bh Ls 4.900.000,00 9.800.000,00
3 kichen set (Staf Kitchen) 10,00 m2 ls 3.500.000,00 35.000.000,00
4 Septictank 1,00 Bh Ls 27.000.000,00 27.000.000,00
5 Floor Drain (TOTO Floor Drain TX1EA) 8,00 Bh Ls 120.000,00 960.000,00
6 Closed (TOTO Toilet CW637J/SW637JP) 8,00 Bh Ls 4.800.000,00 38.400.000,00
7 Sink + Taps 2,00 Bh Ls 3.300.000,00 6.600.000,00
8 Mixer Shower & head shower (TOTO Single Lever Shower
7,00
Set TX474KEA)
Bh Ls 6.750.000,00 47.250.000,00
476.515.279,80
IX PAINTING WORK
Interior wall paint (Texture Wall fin.White Paint Ex.
1 1.546,32 m2 A.4.7.1.10 75.000,00 115.974.011,67
Dulux Chrysan White)
Exterior wall paint (Texture Wall fin. Broken White
2 1.546,32 m2 A.4.7.1.10.a 75.000,00 115.974.011,67
Paint Ex. Dulux Chrysan White)

3 Pigmented Cement PolishedFin. Light Beige Color 210,90 m2 A.4.7.1.10 100.000,00 21.090.308,30

4 Steel Plate with Black Powder Coat Finish 1,00 Unit Ls 15.000.000,00 15.000.000,00
268.038.331,64
X PANTRY
1 Table top for bar in dining room use terazzo 7,70 m' Ls 10.000.000,00 77.000.000,00
2 Bar cabinetry 4,53 m' Ls 10.000.000,00 45.300.000,00
3 Island 2,25 m2 Ls 17.500.000,00 39.375.000,00
161.675.000,00
GRAND TOTAL 4.014.427.637,21
 BILL OF QUANTITY
ACTIVITY : SWIMMING POOL (10 x 4 m)
NAME OF WORK : VILLA 1 MAWUN
FISCAL YEAR : 2023

Unit Price Total Price

No. Descriptions Volume Unit
Rp. Rp.
1 2 3 4 5 6
I SWIMMING POOL WORK
1 Measurement and Installation of Bouwplank 28,00 m' 43.000,00 1.204.000,00
2 Soil excavation 80,00 m3 58.944,00 4.715.520,00
3 Swimming pool foundation 4,22 m3 1.250.000,00 5.276.250,00
4 250 mm thick concrete floor 10,00 m3 4.200.000,00 42.000.000,00
5 300 mm thick concrete wall 16,80 m3 4.200.000,00 70.560.000,00
6 Plaster Wall 1 Pc: 3 Ps 56,00 m2 75.000,00 4.200.000,00
7 Waterproofing floor and wall 26,80 m2 300.000,00 8.040.000,00
8 green palimanan stone 20 x 40 96,00 m2 450.000,00 43.200.000,00
9 Pump room 2 X 2 1,00 Ls 25.000.000,00 25.000.000,00
10 Circulation pump ( Hayward Pump 2 PK ) 1,00 Bh 27.000.000,00 27.000.000,00
11 Filter pump 1,00 Bh 30.000.000,00 30.000.000,00
12 Piping system installation 1,00 Unit 25.000.000,00 25.000.000,00
TOTAL 286.195.770,00
 BILL OF QUANTITY
ACTIVITY : VILLA 3 MAWUN
NAME OF WORK : VILLA MAWUN
FISCAL YEAR : 2023

Unit Price Total Price

No. Descriptions Volume Unit Code of Analysis
Rp. Rp.
1 2 3 4 5 6
I PREPARATORY WORK
1 Measurement and Installation of Bouwplank 1,00 Ls Ls 7.500.000,00 7.500.000,00
2 Field cleaning 1,00 Ls Ls 15.000.000,00 15.000.000,00
3 Working Electricity and Working Water 12,00 Month Ls 850.000,00 10.200.000,00
32.700.000,00
II LAND AND SAND WORK
1 Foundation excavated soil 576,37 m3 A.2.3.1.2 150.000,00 86.454.780,00
2 Cut Land Existing 267,14 m3 A.2.3.1.2 250.000,00 66.785.560,00
3 Landfill 576,37 m3 A.2.3.1.9 350.000,00 201.727.820,00
4 Sand under the foundation, t= 10 cm 269,16 m3 A.2.3.1.11 168.192,00 45.270.262,70
5 Landfill floor building 43,23 m3 A.2.3.1.14 106.080,00 4.585.561,53
404.823.984,23
III INSTALLATION WORK
1 Empty Stone (Aanstamping), t = 20 cm 111,28 m3 A.3.2.1.9 707.430,00 78.721.194,63
2 Stone Foundation, 1pc: 5ps 135,89 m3 A.3.2.1.4 912.640,00 124.016.736,71
3 Random Cut Lombok Stone With Natural Coating 30,58 m2 Ls 200.000,00 6.115.009,00
4 Brick Wall, 1pc: 4ps
BUILDING VILLA GROUND FLOOR (under the
- 576,37 m2 A.4.4.1.11 125.000,00 72.045.650,00
Parking Area )
- BUILDING VILLA 1st FIRST FLOOR 45,70 m2 A.4.4.1.11 125.000,00 5.712.447,50
286.611.037,84
IV CONCRETE WORKS
BUILDING VILLA GROUND FLOOR (under the
A
Parking Area )
1 Footplate 1,2 x 1,2 x 0,30 7,34 m3 Ls 6.500.000,00 47.736.000,00
2 Sloof S-1 = 20/25
Concrete k-250 7,20 m3 Ls 6.750.000,00 48.630.813,75
3 Column K-1= 15/30
Concrete k-225 2,52 m3 Ls 6.950.000,00 17.514.000,00
4 Practical Concrete Columns, KP = 15/15 1,53 Bh Ls 6.950.000,00 10.633.500,00
5 concrete plate floor 13 cm 6,83 m3 Ls 6.994.800,00 47.805.695,15
6 Beam B-1 = 15/20
Concrete k-225 2,59 m3 Ls 6.994.800,00 18.120.121,73
7 Beam B-2 = 15/20
Concrete k-225 0,96 m3 Ls 6.994.800,00 6.707.739,00
8 Stair beam 15/20
Concrete k-225 0,18 m3 Ls 6.994.800,00 1.289.841,82
9 concrete plate Stair 13 cm 1,12 m3 Ls 6.994.800,00 7.860.499,92

B BUILDING VILLA 1st FIRST FLOOR

1 Column K-1= 15/30
Concrete k-225 0,90 m3 Ls 6.950.000,00 6.255.000,00
2 Practical Concrete Columns, KP = 15/15
concrete plate floor 13 cm 0,09 m3 Ls 6.950.000,00 625.500,00
3 Beam B-1 = 15/20
Concrete k-225 1,42 m3 Ls 6.994.800,00 9.931.608,05
5 concrete plate Rooftop 12 cm 20,13 m3 Ls 6.994.800,00 140.834.824,43
 363.945.143,85
V PLESTERANT, WALL, & FLOOR WORK
BUILDING VILLA GROUND FLOOR (under the
A
Parking Area )
1 Plaster Wall 1 Pc: 5 Ps 1.152,73 m2 A.4.4.2.6 80.000,00 92.218.432,00
2 Acian 1.152,73 m2 A.4.4.2.27 33.258,00 38.337.507,64
3 Natural Cement Polished (Ceramic Tiles) 256,20 m2 Ls 650.000,00 166.533.183,31
4 White Palimanan Stone 30,58 m2 Ls 385.000,00 11.771.392,33
5 Installation of calsiboard ceiling 3.5 mm 120,04 m2 Ls 125.000,00 15.005.216,25

B BUILDING VILLA 1st FIRST FLOOR

1 Plaster Wall 1 Pc: 5 Ps 91,40 m2 A.4.4.2.6 80.000,00 7.311.932,80
2 Acian 91,40 m2 A.4.4.2.27 33.258,00 3.039.753,26
3 Natural Cement Polished 91,40 m2 Ls 150.000,00 13.709.874,00
4 Installation of calsiboard ceiling 3.5 mm 121,44 m2 Ls 125.000,00 15.180.005,30

363.107.296,89
VI ROOF

1 Kuda-Kuda Strus chanel -75 Stainless steel 77,25 m2 Ls 750.000,00 57.939.114,75

2 Roof Concrate Plate 77,25 m2 Ls 950.000,00 73.389.545,35
3 Calciplank Texture white wood 2/20 40,00 m Ls 150.000,00 6.000.000,00

137.328.660,10
VII DOORS AND WINDOWS
Double Swing door+ Accessories (Solid
1 2,00 Bh Ls 25.000.000,00 50.000.000,00
Teakwood Door) Entrance
Singgle door Swing+ Accessories (Solid
2 8,00 Bh Ls 18.000.000,00 144.000.000,00
Teakwood Door)
Double Sliding door Windows+ Accessories
2 6,00 Bh Ls 15.000.000,00 90.000.000,00
(Alumuniun Frame fin. Black color)
Windows + Accessories (Alumuniun Frame fin.
4 5,00 Bh Ls 13.000.000,00 65.000.000,00
Black color)
6 Clear Glass Railing 10 mm thick (Balcon) 17,92 m2 Ls 1.000.000,00 17.922.817,00

366.922.817,00
VIII ELECTRICAL AND MECHANICAL WORK
A ELECTRICAL INSTALLATION
Downlight Di. 4 Inch With Glass Cover 1xE27
1 76,00 Bh ME.1 247.390,00 18.801.640,00
LED 7W/220 V WW
Small Hanging Lamp (Model/Type TBA) 1xE27
2 7,00 Bh ME.1 247.390,00 1.731.730,00
LED 7W/220 V WW

3 Flexible Strip Light LED 4W/MTR 12 Vdc WW 9,00 Bh ME.1 247.390,00 2.226.510,00

4 Floor UP - LIGHT MR16 LED 7W/12 Vdc WW 5,00 Bh ME.1 247.390,00 1.236.950,00

5 Indoor Spot Light LED COB 7W/220 V 8,00 Bh ME.1 247.390,00 1.979.120,00

6 Standing Lamp 5,00 Bh ME.1 247.390,00 1.236.950,00

7 Electric socket 18,00 Bh ME.4 51.880,40 933.847,20
8 Double switch 10,00 Bh ME.3 58.575,00 585.750,00
9 Single switch 8,00 Bh ME.2 47.245,00 377.960,00
10Installation Point Electric socket 76,00 Ttk ME.6 454.929,60 34.574.649,60
11Lighting Installation Point 105,00 Ttk ME.5 378.245,40 39.715.767,00
B MECHANICAL INSTALLATION
Clean Water Plumbing ex PVC AW
1 Diameter 1/2 Inches 70,00 m' Ls 95.000,00 6.650.000,00
2 Diameter 3/4 Inches 57,00 m' Ls 72.000,00 4.104.000,00
3 Fitting-Fitting Accessories 1,00 Ls Ls 2.000.000,00 2.000.000,00
 Piping solid water ex PVC AW
1 Diameter 4 Inches 60,00 m' Ls 214.000,00 12.840.000,00
2 CO diameter 100 mm 10,00 Bh Ls 390.000,00 3.900.000,00
Piping Liquid water ex PVC AW
1 Diameter 4 Inches 80,00 m' Ls 214.000,00 17.120.000,00
2 Diameter 3 Inches 70,00 m' Ls 134.000,00 9.380.000,00
3 CO diameter 3 Inches 10,00 Bh Ls 246.000,00 2.460.000,00
4 Fitting-Fitting Accessories 1,00 Ls Ls 1.500.000,00 1.500.000,00
C MEP ACCESSORIES
1 wastafel 6,00 Bh Ls 2.900.000,00 17.400.000,00
2 Vent over the cooking area in the kitchen 1,00 Bh Ls 4.900.000,00 4.900.000,00
3 kichen set 8,50 m2 ls 3.500.000,00 29.750.000,00
4 Septictank 1,00 Bh Ls 27.000.000,00 27.000.000,00
5 Floor Drain (TOTO Floor Drain TX1EA) 3,00 Bh Ls 120.000,00 360.000,00
6 Closed (TOTO Toilet CW637J/SW637JP) 3,00 Bh Ls 4.800.000,00 14.400.000,00
7 Sink + Taps 4,00 Bh Ls 3.300.000,00 13.200.000,00
8 Mixer Shower & head shower (TOTO Single Lever Shower
3,00 Set TX474KEA)
Bh Ls 6.750.000,00 20.250.000,00
290.614.873,80
IX PAINTING WORK
Interior wall paint (Texture Wall fin.White Paint
1 965,93 m2 A.4.7.1.10 75.000,00 72.444.531,72
Ex. Dulux Chrysan White)
Exterior wall paint (Texture Wall fin. Broken
965,93 m2 A.4.7.1.10.a 75.000,00 72.444.531,72
White Paint Ex. Dulux Chrysan White)
Pigmented Cement PolishedFin. Light Beige
3 19,43 m2 A.4.7.1.10 100.000,00 1.942.772,40
Color
4 Steel Plate with Black Powder Coat Finish 1,00 Unit Ls 15.000.000,00 15.000.000,00
161.831.835,84
X PANTRY
1 Table top for bar in dining room use terazzo 10,00 m' Ls 1.000.000,00 10.000.000,00
2 Bar cabinetry 10,00 m' Ls 1.000.000,00 10.000.000,00
3 Island 2,43 m2 Ls 17.500.000,00 42.525.000,00
62.525.000,00
GRAND TOTAL 2.470.410.649,55
 BILL OF QUANTITY
ACTIVITY : SWIMMING POOL (3,5 x9 m)
NAME OF WORK : VILLA 3 MAWUN
FISCAL YEAR : 2023

Unit Price Total Price

No. Descriptions Volume Unit
Rp. Rp.
1 2 3 4 5 6
I SWIMMING POOL WORK
1 Measurement and Installation of Bouwplank 27,55 m' 43.000,00 1.184.650,00
2 Soil excavation 71,67 m3 58.944,00 4.224.516,48
3 Swimming pool foundation 4,07 m3 1.250.000,00 5.085.937,50
4 250 mm thick concrete floor 8,96 m3 4.200.000,00 37.626.750,00
5 300 mm thick concrete wall 16,53 m3 4.200.000,00 69.426.000,00
6 Plaster Wall 1 Pc:3 Ps 155,00 m2 75.000,00 11.625.000,00
7 Waterproofing floor and wall 25,49 m2 300.000,00 7.646.625,00
8 green palimanan stone 20 x 40 90,94 m2 450.000,00 40.920.750,00
9 Pump room 2 X 2 1,00 Ls 25.000.000,00 25.000.000,00
10 Circulation pump ( Hayward Pump 2 PK ) 1,00 Bh 27.000.000,00 27.000.000,00
11 Filter pump 1,00 Bh 30.000.000,00 30.000.000,00
12 Piping system installation 1,00 Unit 25.000.000,00 25.000.000,00
TOTAL 284.740.228,98