BILL OF QUANTITY ( BQ )

PROJECT
LOKASI
PEMILIK

NO.

02
A
A.1
1
2
3
4
5
6
7
8
A.2
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22

JENIS PEKERJAAN

MAIN RESTAURANT, CIGAR BAR & RECEPTION

MAIN RESTAURANT
STRUCTURE WORK
Concrete Slab thk. 200 mm
Concrete Sloof
200x400 mm Concrete Column 7125mm height
Concrete Roof thk. 150 mm
Concrete Roof thk. 150 mm Long Bar
200x500 mm Concrete Beam Long Bar Roof
150 mm Concrete Column height 3450 mm
200x700 mm Concrete Beam Main Restaurant
FINISHING WORK
Timber Floor Long Bar
Terrazzo Floor Main Restaurant
Terrazzo Floor Private Dining (Long Bar Roof)
Timber Veneer Ceiling w/ Arch Striplighting Around the edge
Timber Veneer Drop Ceiling
10mm tempered Glass Railing
Timber Veneer Cladding at brick wall (TV-1)
Timber Veneer Separated Room at Private Dining
Timber Veneer Ceiling at Long Bar
450mm thk Brick wall
225mm thk Brick wall
Finishing wall w/ Plaster and Paint Finish (PP1)
Solid Timber Screen wall
1000x2400mm Solid Timber Screen Door
Timber Veneer cladding on either sie of RC Beam
Timber Board finish on either side of RC Column
Bucklit fabric stretced Across between beams
10mm thk clear tempered fixed glass panel
2650x3575mm Fabric door on Alum Frame w/ 100x50mm thk solid timber brace to suport
1500x2400mm Finishing opening wall
750x2400mm Solid Timber Frame door w/10mm tempered glass infill at Private Dining
Timber Screen Separated wall outside Main Restaurant
SUB TOTAL A

B
B.1
1

COVERED TERRACE
STRUCTURE WORK
Concrete Slab thk. 200 mm

2
3
4
5
B.2
1
2
3
4

Concrete Sloof
200 mm Concrete Column height 3850 mm
Concrete Roof thk. 150 mm
200x500 mm Concrete Beam
FINISHING WORK
Timber Floor
1800X5850mm Granite Bridge Floor
Timber Trellis w/ 10mm thk tempered glass ceiling
Timber Screen wall
SUB TOTAL B

C
C.1
1

OUTDOOR DECK
STRUCTURE WORK
Concrete Slab thk. 200 mm

SAT

VOLUME

sqm
m1
nos
sqm
sqm
m1
nos
m1

440.55

Excluded

189.20

Excluded

sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
nos
sqm
sqm
sqm
sqm
nos
nos
nos
nos

HARGA
SATUAN

JUMLAH
HARGA

24.00

2,406,804.34

57,763,304.10

384.10

975,756.13

374,787,927.61

70.65

975,756.13

68,937,170.23

58.40

401,523.40

23,448,966.56

6.00

307,245.62

1,843,473.73

189.20

401,523.40

75,968,227.28

70.65

765,708.00

54,097,270.20

369.90

240,000.00

88,776,000.00

70.65

240,000.00

16,956,000.00

70.65

513,324.00

36,266,340.60

21.62

726,666.00

15,710,518.92

24.70

1,240,308.00

30,635,607.60

24.60

513,324.00

12,627,770.40

46.80

986,855.00

46,184,814.00

70.65

513,324.00

36,266,340.60

237.98

208,200.00

49,547,436.00

187.96

104,100.00

19,566,636.00

851.87

57,865.00

49,293,457.55

51.90

986,855.00

51,217,774.50

2.00

3,368,452.00

6,736,904.00

184.43

513,324.00

94,672,345.32

513,324.00

68,888,080.80

134.20
440.55
79.44
11.00

Excluded
1,240,308.00

98,530,067.52

Excluded

1.00

75,000.00

75,000.00

10.00

4,837,327.20

48,373,272.00

12.00

Excluded
1,427,170,705.53

sqm
m1
nos
sqm
m1

167.94

Excluded

71.90

Excluded

sqm
no
sqm
sqm

9.00

552,920.79

4,976,287.10

167.94

975,756.13

163,868,483.63

98.73

426,523.40

42,110,655.28

167.94

765,708.00

128,593,001.52

1.00

15,795,000.00

15,795,000.00

212.26

1,786,855.00

379,277,842.30

38.00

986,855.00

37,500,490.00
772,121,759.83

sqm

1,277.22

Excluded

NO.
2
C.2
1
2
3
4
5
6

JENIS PEKERJAAN
Concrete Sloof
FINISHING WORK
1000x1000mm Pebble Wash Floor
Timber Deck
100mm Uptrade stairs
150mm Uptrade stairs
120mm Uptrade stairs
20mm Uptrade stairs
SUB TOTAL C

D
D.1
1

SWIMMING POOL
STRUCTURE WORK
Concrete Slab thk. 200 mm

2
3
4
D.2
1
2
3
4
5
6
7
8
9
10
11
12
13

Concrete Sloof
Concrete Wall Swimming Pool
Waterproofing
FINISHING WORK
Mosaic Tile floor Swimming Pool
Timber Floor Pool Deck
Mosaic Tile wall Swimming Pool
1060mm thk Wall Separated Swimming Pool w/ Reflecting Pool
Timber Railing Swimming Pool
650mm thk Wall Railing Swimming Pool (PP2)
3000x4500mm Planter Box
1500x3000mm Planter Box
200x16350mm Planter Box
2 sunbed w/ Umbrella
Gazebo
Long Chair
Table w/ 2 Chair
SUB TOTAL D

E
E.1
1
2
3
4
5
6
7
8

F
1
2
3
4
5
6
7
8

G
G.1
1
2

MAIN KITCHEN
ROOF TOP GARDEN
Concrete Roof thk. 150 mm
Concrete Beam
Terrazzo Floor
Step stair
Timber Screen Wall at Gas Fire
1500x8000mm Planter Box
3000x4000mm Planter Box
2000x3000mm Planter Box
SUB TOTAL E
REFLECTIVE POOL I,II,III
Concrete Slab thk. 200 mm
Concrete Wall thk 200 mm
Mosaic tiles floor Reflective Pool I
Mosaic tiles floor Reflective Pool II
Mosaic tiles floor Reflective Pool III
Mosaic tiles Wall Reflective Pool I
Mosaic tiles Wall Reflective Pool II
Mosaic tiles Wall Reflective Pool III
SUB TOTAL F
CIGAR BAR
STRUCTURE WORK
Concrete Slab thk. 200 mm
Concrete Sloof

SAT
m1
sqm
sqm
m1
m1
m1
m1

VOLUME
1,500.00

HARGA
SATUAN

JUMLAH
HARGA

Excluded

1,207.50

225,000.00

271,687,500.00

69.72

765,708.00

53,385,161.76

136.00

33,750.00

4,590,000.00

171.66

50,625.00

8,690,287.50

54.60

40,500.00

2,211,300.00

16.50

16,875.00

278,437.50
340,842,686.76

sqm
m1
sqm
sqm

1,119.84

Excluded

179.75

Excluded

174.31

Excluded

1,294.15

Excluded

sqm
sqm
sqm
m1
m1
m1
nos
nos
nos
nos
nos
nos
nos

520.62

240,738.60

125,333,329.93

599.22

765,708.00

458,827,547.76

174.31

240,738.60

41,963,145.37

5.72

1,386,126.67

7,928,644.53

48.13

900,000.00

43,317,000.00

518,193.33

4,959,110.20

9.57
5.00

Excluded

1.00

Excluded

1.00

Excluded

8.00

Excluded

8.00
2.00

Excluded

3.00

Excluded
682,328,777.79

sqm
m1
sqm
sqm
sqm
no
no
nos

336.00

Excluded

233.00

Excluded

336.00

240,000.00

17.63

215,000.00

3,790,450.00

70.40

986,855.00

69,474,592.00

1.00

Excluded

1.00

Excluded

3.00

Excluded

80,640,000.00

153,905,042.00

sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm

1,014.02

Excluded

158.15

Excluded

467.39

240,738.60

64.00

240,738.60

112,518,814.25
15,407,270.40

482.63

240,738.60

116,187,670.52

82.90

240,738.60

19,957,229.94

16.00

240,738.60

3,851,817.60

59.25

240,738.60

14,263,762.05
282,186,564.76

sqm
m1

149.76

Excluded

24.80

Excluded

NO.
3
4
5
G.2
1
2
3
4
5
6

03
03.1
1

JENIS PEKERJAAN
Concrete Roof thk. 150 mm
200 mm Concrete Column height 3900 mm
200x500 mm Concrete Beam
FINISHING WORK
50X3500x6400 mm Timber screen finish
100X50 mm Timber Trellis covered w/ 10 mm thk clear tempered glass
Timber Floor finishing UPL (TM3)
750x3550x1050 mm Utility Counter
1300x5200x1200 mm Bar Counter
Aluminium Grille for Gutter drain under Bar Counter
SUB TOTAL G
TOTAL 02
MALDIVIAN RESTAURANT
STRUCTURE WORK
Concrete Slab thk. 200 mm

2
3
4
5

Concrete Sloof
200x200 mm Concrete Column
110x110 mm Concrete Practise Column
Concrete Roof thk. 150 mm

6
7
8

150x750 mm Concrete Fascia

200 mm Solid Timber Column height 3750 mm
200 mm Concrete Column height 3750 mm

9
03.2
1
2
3
4
5
6
7
8
9
10
11
12
13
14

200x200 mm Solid Timber Beam

FINISHING WORK
300 mm Brick Wall
200 mm Brick Wall
170 mm Brick Wall
Finishing wall w/ Plaster and Paint Finish (PP1)
Finishing wall w/ Rough Texture Plaster and Paint Finish (PP2)
Finishing wall w/ Tiles (200x250 mm Ceramic Tile)
Timber Screen Wall finish
Timber Floor finishing UPL
Tiles Floor
Pabble Wash Floor (PB1)
15 mm thk. Solid Timber Board Ceiling
Timber Trellis Hung from RC Slab
Partition Wall around Oven
60x120 mm Solid Timber

SAT

VOLUME

sqm
nos
m1

149.76

Excluded

12.00

Excluded

68.00

Excluded

sqm
sqm
sqm
Unt.
Unt.
m1

HARGA
SATUAN

JUMLAH
HARGA

22.40

986,855.00

22,105,552.00

203.36

1,786,855.00

363,374,832.80

765,708.00

114,672,430.08

149.76
1.00

Excluded

1.00

Excluded

5.20

Excluded
500,152,814.88
4,158,708,351.55

sqm
m1
nos
nos
sqm
m1
nos
nos
m1

362.52

Excluded

410.00

Excluded

10.00

Excluded

11.00

Excluded

150.86

Excluded

48.00

Excluded

54.80

185,335.30

10,156,374.44

sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
m1

14.00

138,800.00

1,943,200.00

61.28

92,533.33

5,669,980.00

78.75

78,653.33

6,193,950.00

64.35

57,865.00

3,723,612.75

96.63

108,730.00

10,506,036.25

147.08

121,904.60

17,929,119.05

43.80

986,855.00

43,224,249.00

265.62

765,708.00

203,387,358.96

96.90

121,904.60

11,812,555.74

10.40

225,000.00

2,340,000.00

36.72

513,324.00

18,849,257.28

83.94

726,666.00

60,996,344.04

53.74

1,268,254.00

68,155,969.96

54.80

152,580.00

8,361,384.00

9.00
3.00

3,086,487.50

27,778,387.50

Excluded

15

80x160 mm Solid Timber "Dedeleg"

9.40

221,320.00

2,080,408.00

16

2x60x120 mm Solid Timber "Pemade"

m1

60.56

297,660.00

18,026,289.60

17
18

2x80x160 mm Solid Timber "Pemucu"

50x70 mm Solid Timber Rafter

39.14

502,540.00

19,669,415.60

330.01

224,250.00

74,004,742.50

19

20x250 mm Timber Fascia

m1
sqm
m1

68.40

132,600.00

9,069,840.00

20

20x100 mm Timber Fascia "Tatab"

68.40

54,600.00

3,734,640.00

21

20x50 mm Timber Fascia under edge of Rafter

m1

68.40

28,600.00

1,956,240.00

22

20x500 mm Solid Timber cover "Dedeleg"

m1

10.00

230,100.00

2,301,000.00

23
24

20x50 mm Timber Fascia around cover "Dedeleg"

Alang-Alang Roof

25
26
27
28
29
30
31
32

Alang-Alang Roof "Bubungan"

1200x2600 mm Fixes Glass
900x2600 mm Tempered Glass Door (Swing)
600x2000 mm Vanity Counter
Water Closed
Lavatory
1800x2000mm Mirror thk 6 mm
Open Kitchen counter 5000x5000 mm

m
sqm
m1
nos
nos
nos
nos
nos
nos
Unt.

21.00

28,600.00

600,600.00

330.01

125,000.00

41,251,250.00

48.54

60,000.00

2,912,400.00

6.00

5,212,851.20

31,277,107.20

4.00

5,469,467.20

21,877,868.80

2.00

2,400,000.00

4,800,000.00

2.00

Excluded

2.00

Excluded

2.00
1.00

1,406,000.00
Excluded

2,812,000.00

NO.
33

JENIS PEKERJAAN
Kitchen Equipment and counter

SAT

VOLUME

Unt.

1.00

HARGA
SATUAN
Excluded

SUB TOTAL 03
04
04.A
A.1
1
2
3
4
5
6
A.2
1
2
3
4
5
6
7
8
9
10

ACTIVITY SPINE
YOGA/ACTIVITY AREA
STRUCTURE WORK
Concrete Slab thk. 200 mm
200x1100 mm Concrete Sloof
200x200 mm Concrete Column
Concrete Roof thk. 150 mm
200 mm Solid Timber Column
200x200 mm Concrete Beam
FINISHING WORK
40x100 mm HT. Solid Timber Frame
50x150 mm Timber Frame
10 mm thk. Tempered glass panel
Frameless corner glass in mitre joint
10 mm thk. Tempered clear float glass frameless door size 950x2600 mm
300X3500 mm Brick Wall finishing by PP2
Timber Floor (TM1)
Timber Deck
15 mm thk. Solid Timber Board Ceiling (Drop Ceiling)
Timber Trellis w/ glass cover

737,401,580.67

sqm
m1
nos
sqm
nos
m1
m1
1

m
sqm
m1
Unt.
sqm
sqm
sqm
sqm
sqm

87.99

Excluded

29.40

Excluded

2.00

Excluded

67.10

Excluded

3.00
29.10

47.75

2,633,802.67

AULA LIVING/LIBRARY/CLASS ROOM

STRUCTURE WORK
Concrete Slab thk. 200 mm

200x500 mm Concrete Sloof

3
4
5
6
5
6
7

200x1100 mm Concrete Sloof

200x400 mm Concrete Column
200x200 mm Concrete Column
110x110 mm Concrete Column Practise
Concrete Roof thk. 150 mm
200 mm Solid Timber Column
150 mm Solid Timber Column

200x200 mm Concrete Beam

9
10
B.2
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16

7,901,408.00

Excluded

102,020.00

4,871,455.00

65.00

160,112.00

10,407,280.00

55.65

1,240,308.00

69,023,140.20

7.20

45,000.00

324,000.00

1.00

5,597,484.00

5,597,484.00

65.44

305,395.00

19,985,048.80

51.78

765,708.00

39,648,360.24

36.21

765,708.00

27,726,286.68

43.73

726,666.00

31,777,104.18

52.65

1,786,855.00

94,077,915.75

SUB TOTAL 04.A

04.B
B.1
1

JUMLAH
HARGA

311,339,482.85

sqm
m1
m1
nos
nos
nos
sqm
nos
nos
m1
1

410.27

Excluded

216.14

Excluded

43.94

Excluded

6.00

1,203,402.17

7,220,413.01

2.00

598,287.25

1,196,574.49

7.00

200,550.15

1,403,851.03

237.03

975,756.13

231,283,474.31

8.00

2,633,802.67

21,070,421.33

18.00

1,654,276.57

29,776,978.29

75.50

185,335.30

13,992,815.15

m
sqm

34.80

Excluded

30.80

Excluded

119.88

69,400.00

8,319,672.00

188.70

108,730.00

20,517,351.00

51.06

245,000.00

12,509,700.00

40x100 mm HT. Solid Timber Frame

sqm
sqm
sqm
m1

85.90

102,020.00

8,763,518.00

50x150 mm Timber Frame

10 mm thk. Clear tempered glass panel
Solid Timber Door Frame w/ 10 mm thk. Clear tempered glass size 950x3300 mm
10 mm thk. tempered glass Balustrade w/ 10mm SAP eatch 2000 mm
Terasso Floor (TZ1)
Timber Floor (TM3)
Terasso Floor at Roof Terrace Garden (TZ1)
Plastered Ceiling Board
15 mm thk. Solid Timber Board Ceiling (Drop Ceiling)
Solid Timber Trellis w/ tempered glass cover
Timber Partition
Solid Timber Door Frame w/ 10 mm thk. Clear tempered glass size 1400x2600 mm

m1
sqm
Unt.
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
Unt.

145.20

160,112.00

23,248,262.40

131.59

1,240,308.00

163,212,129.72

3.00

5,618,952.00

16,856,856.00

66.58

1,240,308.00

82,579,706.64

162.03

240,000.00

38,887,200.00

298.84

765,708.00

228,824,178.72

292.31

240,000.00

70,154,400.00

9.90

513,324.00

5,081,907.60

152.13

726,666.00

110,547,698.58

193.40

1,786,855.00

345,577,757.00

8.14

1,268,254.00

10,323,587.56

2.00

5,942,896.00

11,885,792.00

Concrete wall Planter Box thk 150 mm height 1100 mm

Concrete slab thk. 200 mm Planter Box
FINISHING WORK
150 mm Brick Wall
Finishing wall w/ PP2
Finishing wall w/ TZ1 (600x600 mm Terasso Tile)

NO.
17
18
19
20
21
22

JENIS PEKERJAAN
Topping Planter Box
Plastering wall & floor Planter Box
500x1800 mm Vanity Counter
Water Closed
Lavatory
550x3400 mm Mirror thk 6 mm

SAT
m1
sqm
nos
nos
nos
nos

VOLUME

HARGA
SATUAN

34.80

Excluded

107.36

Excluded

2.00

1,800,000.00

2.00

Excluded

2.00

Excluded

2.00

991,500.00

SUB TOTAL 04.B

SUB TOTAL 04
05
05.1
1

SPA RECEPTION
STRUCTURE WORK
Concrete Slab thk. 200 mm

2
3
4
5

Concrete Sloof
200x200 mm Concrete Column Height 3200 mm
110x110 mm Concrete Column Practise Height 3200 mm
Concrete Roof thk. 150 mm

6
7
8

200x600 mm Concrete Beam

200 mm Solid Timber Column Height 3200 mm
150 mm Solid Timber Column Height 3200 mm

9
05.2
1
2
3
4
5
6
7
8
9

200x200 mm Concrete Beam

FINISHING WORK
300 mm Brick Wall
250 mm Brick Wall
200 mm Brick Wall
150 mm Brick Wall
Finishing wall w/ Plaster and Paint Finish (PP1)
Finishing wall w/ Rough Texture Plaster and Paint Finish (PP2)
Finishing wall w/ TZ1 (600x600 mm Terasso Tile)
50x1725x2600 mm Solid Timber Screen Wall
360 mm Timber Clading Wall (TM1/TM2)

sqm
m1
nos
nos
sqm
m1
nos
nos
m1

151.01

Excluded

69.80

Excluded

360 mm C Galvanised cover by solid timber

11

40x100 mm HT. Solid Timber Frame

m1
1

12

50x150 mm Timber Frame

13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29

50x500 mm Timber Frame

10 mm thk. Timber frame tempered fixed glass panel
3900x2000 mm 10 mm thk tempered fixed glass panel
200x2700 mm Finishing hollow at wall
300x2700 mm Finishing hollow at wall
725x2600 mm Solid Timber Door (Swing)
700x2600 mm Solid Timber Door (Swing)
1050x2350 mm Solid Timber Pivot Door (Swing)
800x2400 mm Solid Timber Pivot Door (Swing)
1000x2400 mm Solid Timber Flush Door (Swing)
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1400x2400 mm
Timber Black Out Panel size 1300x2400 mm
Timber Black Out Panel size 1400x2400 mm
Timber Floor finishing UPL
Terasso Floor (TZ1)
Plaster Board Ceiling
Timber Trellis

m1
sqm
nos
nos
nos
nos
nos
nos
nos
nos
nos
nos
nos
sqm
sqm
sqm
sqm

8.00

598,287.25

18.00

200,550.15

3,609,902.65

133.41

975,756.13

130,175,624.64

5.80

426,523.40

2,473,835.72

1.00

2,633,802.67

2,633,802.67

1.00

1,654,276.57

1,654,276.57

36.50

185,335.30

6,764,738.45

60.81

138,800.00

8,440,428.00

34.22

115,666.67

3,958,113.33

15.92

92,533.33

1,473,130.67

30.90

69,400.00

2,144,529.40

39.34

57,865.00

2,276,177.64

106.91

108,730.00

11,623,889.38

45.72

245,000.00

11,201,645.00

4.49

1,127,670.00

5,063,238.30

8.64

1,268,254.00

10,957,714.56

10.92

429,566.00

4,690,860.72

18.91

102,020.00

1,929,198.20

33.80

160,112.00

5,411,785.60

2.60

507,364.00

1,319,146.40

33.89

1,240,308.00

42,034,038.12

1.00

9,629,321.60

9,629,321.60

4.00

50,000.00

200,000.00

2.00

75,000.00

150,000.00

2.00

5,021,408.40

10,042,816.80

2.00

4,957,400.00

9,914,800.00

1.00

5,483,405.60

5,483,405.60

1.00

4,957,344.00

4,957,344.00

1.00

5,437,411.20

5,437,411.20

2.00

5,654,851.20

11,309,702.40

3.00

5,058,000.00

15,174,000.00

3.00

5,274,000.00

15,822,000.00

63.82

765,708.00

48,867,484.56

86.43

240,000.00

20,743,200.00

7.44

513,324.00

3,819,130.56

81.45

1,786,855.00

145,539,339.75

SUB TOTAL 05

Concrete Sloof

1,983,000.00

1,780,156,727.68

10

SPA SUITE
STRUCTURE WORK
Concrete Slab thk. 200 mm

3,600,000.00

1,468,817,244.83

sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
m1

06
06.1
1

JUMLAH
HARGA

4,786,297.97

571,712,330.45

sqm
m1

95.45

Excluded

79.36

Excluded

NO.
3
4
5
6
7
8
9
06.2
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51

JENIS PEKERJAAN

SAT

VOLUME

nos
nos
nos
nos
sqm
nos
m1

4.00

598,287.25

1.00

384,184.85

384,184.85

4.00

353,936.00

1,415,743.98

26.00

188,015.76

4,888,409.83

15.57

975,756.13

15,192,522.87

1.00

1,654,276.57

1,654,276.57

16.45

185,335.30

3,048,765.69

sqm
7.02
1,268,254.00
sqm
3.51
1,268,254.00
sqm
4.75
1,268,254.00
sqm
13.15
1,318,254.00
sqm
7.31
145,740.00
sqm
9.86
117,980.00
sqm
5.79
94,846.67
sqm
68.91
92,533.33
sqm
6.00
83,280.00
sqm
42.45
69,400.00
sqm
12.90
57,865.00
sqm
183.11
108,730.00
sqm
44.49
245,000.00
nos
5.00
50,000.00
nos
1.00
75,000.00
sqm
32.24
2,782,630.00
m1
34.40
231,920.00
sqm
9.00
1,786,855.00
sqm
22.96
634,127.00
sqm
17.17
634,127.00
1
m
360 mm C Galvanised cover by solid timber
20.74
429,566.00
Pocket Sliding door w/ Sliding Rail
m1
3.40
50,000.00
120mm x 150mm "H" Pelmet Timber
m1
10.37
700,000.00
Solid Timber Framed Window w/ 10 mm thk. Clear tempered glass size 500x2550 mm
nos
1.00
3,473,366.40
10 mm thk. Timber frame tempered fixed glass panel
sqm
8.46
1,240,308.00
50mm x 25 mm thk w/ 50mm GAP Solid Timber Screen
sqm
15.00
1,127,670.00
50mm x 25 mm thk w/ 50mm GAP Solid Timber Screen w/ 12mm thk Plywood with Paint Finish
sqm & 6mm thk
17.63
Mirror infill
1,402,670.00
Timber Black Out Panel
sqm
15.00
1,800,000.00
675x2000 mm Solid Timber Door (Swing)
nos
2.00
4,185,122.80
900x2550 mm Solid Timber Pivot Door (Swing)
nos
3.00
5,401,444.80
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 900x2400 mm nos
1.00
4,534,739.20
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1050x2550 mm nos
2.00
5,044,806.40
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1100x2400 mm nos
1.00
4,982,784.00
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1355x2400 mm nos
1.00
5,554,041.12
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1400x2400 mm nos
1.00
5,654,851.20
Timber Black Out Panel size 1200x2400 mm
nos
3.00
4,842,000.00
Timber Black Out Panel size 1280x2400 mm
nos
2.00
5,014,800.00
Timber Floor finishing UPL
sqm
39.42
765,708.00
Terasso Floor (TZ1)
sqm
46.32
240,000.00
Pable Wash Floor (PB1)
sqm
13.64
225,000.00
Loose Pable at Outdoor Shower
sqm
1.00
250,000.00
Plafond calcium silicate false ceiling with Paint Finish
sqm
13.85
220,824.00
15 mm thk. Solid Timber Board Ceiling (Drop Ceiling)
sqm
7.32
726,666.00
600x2300 mm Lavatory counter
nos
1.00
2,760,000.00
600x1590 mm Lavatory counter
nos
1.00
1,908,000.00
600x1150 mm Lavatory counter
nos
1.00
1,380,000.00
300x1150 mm Counter back of Closed
nos
1.00
690,000.00
1150x1675 mm Mirror 6 mm thk
nos
1.00
870,562.50
2300x1675 mm Mirror 6 mm thk
nos
1.00
1,490,125.00
500x1675 mm Mirror 6 mm thk
nos
1.00
520,375.00
m1
100x150 mm Hanging Solid Timber Beam
23.79
286,000.00

8,903,143.08

200x200 mm Concrete Column Height 3200 mm

150x200 mm Concrete Column Height 2550 mm
110x200 mm Concrete Column Height 3000 mm
110x110 mm Concrete Practise Column Height 3000 mm
Concrete Roof thk. 150 mm
150 mm Solid Timber Column Height 3200 mm
200x200 mm Concrete Beam
FINISHING WORK
360 mm Solid Timber Wall Cladding (TM1/TM2)
310 mm Solid Timber Wall Cladding (TM1/TM2)
270 mm Solid Timber Wall Cladding (TM1/TM2)
200 mm Solid Timber Wall Cladding (TM1/TM2) w/ Heat Insulation
315 mm Brick Wall
255 mm Brick Wall
205 mm Brick Wall
200 mm Brick Wall
180 mm Brick Wall
150 mm Brick Wall
Finishing wall w/ Plaster and Paint Finish (PP1)
Finishing wall w/ Rough Texture Plaster and Paint Finish (PP2)
Finishing wall w/ TZ1 (600x600 mm Terasso Tile)
200x2100 mm Finishing hollow at wall
300x2100 mm Finishing hollow at wall
Solid Timber Fence
100x100 mm Solid Timber Frame
Solid Timber Screen Roof
Finishing wall w/ Timber Clading Wall TM1 (20x180 mm thk)
Finishing wall w/ Timber Clading Wall TM2 (18x180 mm thk)

HARGA
SATUAN

JUMLAH
HARGA
2,393,148.98

4,451,571.54
6,024,206.50
17,335,040.10
1,065,359.40
1,163,282.80
549,162.20
6,376,472.00
499,680.00
2,946,030.00
746,458.50
19,909,550.30
10,900,050.00
250,000.00
75,000.00
89,711,991.20
7,978,048.00
16,081,695.00
14,559,555.92
10,887,960.59
8,909,198.84
170,000.00
7,259,000.00
3,473,366.40
10,493,005.68
16,915,050.00
24,729,072.10
27,000,000.00
8,370,245.60
16,204,334.40
4,534,739.20
10,089,612.80
4,982,784.00
5,554,041.12
5,654,851.20
14,526,000.00
10,029,600.00
30,184,209.36
11,116,800.00
3,069,000.00
250,000.00
3,058,412.40
5,319,195.12
2,760,000.00
1,908,000.00
1,380,000.00
690,000.00
870,562.50
1,490,125.00
520,375.00
6,803,940.00

NO.

JENIS PEKERJAAN

SAT

VOLUME

HARGA
SATUAN

JUMLAH
HARGA

52

80x160 mm Solid Timber "Dedeleg"

m1

3.82

221,320.00

845,442.40

53

2x60x120 mm Solid Timber "Pemade"

m1

37.36

297,660.00

11,120,577.60

54
55

2x80x160 mm Solid Timber "Pemucu"

50x70 mm Solid Timber Rafter

22.88

502,540.00

11,498,115.20

97.33

224,250.00

21,826,252.50

56

20x250 mm Timber Fascia

m1
sqm
m1

34.04

132,600.00

4,513,704.00

57

20x100 mm Timber Fascia "Tatab"

m1

34.04

54,600.00

1,858,584.00

58

20x50 mm Timber Fascia under edge of Rafter

m1

34.04

28,600.00

973,544.00

59

20x500 mm Solid Timber cover "Dedeleg"

m1

4.32

230,100.00

994,032.00

60
61

20x50 mm Timber Fascia around cover "Dedeleg"

Alang-Alang Roof

9.64

28,600.00

275,704.00

97.33

125,000.00

12,166,250.00

62
63
64
65
66
67

Alang-Alang Roof "Bubungan"

Wardrobe 700x850x2400 mm
Loose Furniture
Sanitary Equipment & accessories
Kitchen Equipment & counter
MEP Work

m1
sqm
m1
nos

60,000.00

1,602,000.00

26.70
2.00

Excluded
Excluded
Excluded
Excluded
Excluded

SUB TOTAL 06
TOTAL 06 (5 UNIT)
07
07.1
1
2

VILLA WITH POOL

STRUCTURE WORK
Concrete Slab thk. 200 mm
200X500 mm Concrete Sloof

3
4
5
6
7
8

200X1000 mm Concrete Sloof

200x200 mm Concrete Column Height 3000 mm
110x110 mm Concrete Column Practise Height 3000 mm
Concrete Roof thk. 150 mm
200 mm Solid Timber Column Height 3000 mm
150 mm Solid Timber Column Height 3000 mm w/ timber cover 275x290mm

200x200 mm Concrete Beam

10
11
12
13
14
15
16
07.2
1
2
3
4
5

200x600 mm Concrete Beam

200 mm Concrete wall Day Bed
100 mm Concrete slab Day Bed
150x1700 mm Concrete wall Plunge Pool
150x1100 mm Concrete wall Plunge Pool
150x1400 mm Concrete wall Plunge Pool
200 mm Concrete slab Plunge Pool
FINISHING WORK
360 mm Solid Timber Wall Cladding (TM1/TM2)
200 mm Solid Timber Wall Cladding (TM1/TM2) w/ Heat Insulation
475 mm Brick Wall
230 mm Brick Wall
180 mm Brick Wall

565,381,036.32
2,826,905,181.58

sqm
m1
1

m
nos
nos
sqm
nos
nos
m1
m1
sqm
sqm
sqm
sqm
sqm
sqm

1000X1100 mm Brick Wall finishing by PP2 w/ Timber top wall thk 60 mm

sqm
sqm
sqm
sqm
sqm
m1

400X1550 mm Brick Wall finishing by PP2

m1

8
9
10
11
12

200X4675 mm Brick Wall finishing by PP2

Finishing wall w/ Plaster and Paint Finish (PP1)
Finishing wall w/ Rough Texture Plaster and Paint Finish (PP2)
Finishing wall w/ TZ1 (600x600 mm Terasso Tile)
Finishing wall w/ Timber Clading Wall TM2 (180x15mm thk)

13
14
15
16

360 mm C Galvanised cover by solid timber thk 10 mm

120mm x 150mm "H" Pelmet Timber
Solid timber for backing curtain rail
Finishing floor Day Bad w/ PP1

m1
sqm
sqm
sqm
sqm
m1
m1
sqm
sqm

148.85

Excluded

88.06

Excluded

8.82

Excluded

5.00

560,894.29

13.00

188,015.76

2,444,204.92

30.45

975,756.13

29,711,774.01

1.00

2,469,190.00

2,469,190.00

1.00

3,533,145.00

3,533,145.00

22.07

185,335.30

4,090,350.07

5.53

426,523.40

2,358,674.40

27.54

Excluded

10.40

Excluded

7.42

Excluded

11.57

Excluded

5.60

Excluded

18.66

Excluded

2,804,471.46

8.16

1,268,254.00

10,348,952.64

21.99

1,318,254.00

28,984,121.13

16.83

219,766.67

3,698,673.00

51.89

106,413.33

5,521,787.87

26.77

83,280.00

2,229,405.60

2.70

1,749,139.33

4,722,676.20

20.44

623,916.33

12,752,849.85

10.93

1,449,218.83

15,839,961.85

41.67

57,865.00

2,411,234.55

70.32

108,730.00

7,645,893.60

62.15

245,000.00

15,226,750.00

16.83

634,127.00

10,672,357.41

24.92

429,566.00

10,704,784.72

12.46

700,000.00

8,722,000.00

2.76

1,268,254.00

3,500,381.04

10.40

57,865.00

601,796.00

NO.
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42

43
44
45
46
47

JENIS PEKERJAAN

SAT

VOLUME

HARGA
SATUAN

Finishing wall Day Bad w/ PP2

Finishing floor Plunge Pool "Mosaic Tile"
Finishing wall inside Plunge Pool "Mosaic Tile"
Finishing wall outside Plunge Pool PP2

sqm
27.03
108,730.00
sqm
16.59
240,738.60
sqm
18.23
240,738.60
sqm
19.63
108,730.00
m1
Finishing top wall Punge Pool "Solid Timber 50 mm thk)
8.07
156,000.00
Timber Cladding niche
nos
2.00
77,321.88
Terasso Tile niche
nos
2.00
44,100.00
Cove Blinds
m1
4.09
80,000.00
1355x2600 mm 10mm thk tempered sand blasted glass fixed
nos
1.00
4,084,885.92
5070x2600 mm 10mm thk tempered glass fixed include 1100x2400mm Pivot Door
nos
1.00
14,501,718.08
10 mm thk. Timber frame tempered fixed glass panel
sqm
12.94
1,240,308.00
3750x1670 mm 10 mm thk tempered fixed glass panel
nos
1.00
6,745,614.08
50mm x 25 mm thk w/ 50mm GAP Solid Timber Screen w/ 12mm thk Plywood with Paint Finish
sqm & 6mm thk
23.05
Mirror infill
1,402,670.00
1100x2400 mm Solid Timber Pivot Door (Swing)
nos
1.00
5,677,444.80
800x2400 mm Solid Timber Pivot Door (Swing)
nos
2.00
4,957,344.00
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 750x2400 mm nos
2.00
4,198,705.60
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1400x2400 mm nos
2.00
5,654,851.20
Timber Black Out Panel size 1300x2400 mm
nos
3.00
5,058,000.00
Timber Black Out Panel size 1400x2400 mm
nos
3.00
5,274,000.00
Timber Floor finishing UPL
sqm
39.58
765,708.00
Terasso Floor (TZ1)
sqm
91.28
240,000.00
m1
Solid Timber Step Stair 50x400 mm
9.60
312,000.00
Solid Timber Step Stair 50x1000 mm
Pabble Wash Floor (PB1)
Plafond calcium silicate false ceiling with Paint Finish
Timber Roof
-Foundation Concrete
-Plate bearing 200x200 mm with anchor
-Joint Plate Strip w/ 2 screw
-70mm x 140mm thk Solid Timber Ribs
-70mm x 140mm thk. Timber rafter
-100mm x 150mm Solid Timber Beam
-70mm x 70mm thk. Timber Section to be treated
-25mm x 50mm thk. Timber Screen
-25mm x 50mm thk. Timber Stopper Asphalt saturated felt
-12mmx180mm thk. T & G Ceiling Finish
-Asphalt saturated felt or equivalent
-Timber Fascia 30x150 mm
600x1970 mm Lavatory counter
600x2600 mm Mirror Box 6 mm thk
1085x2600 mm Mirror 6 mm thk
Bulkhead
Wardrobe 610x1200x2400 mm

m
sqm
sqm
nos
nos
nos
m1
m1
m1
m1
m1
m1
sqm
sqm
m1
nos
nos
nos
sqm
nos

VILLA WITHOUT POOL

STRUCTURE WORK
Concrete Slab thk. 200 mm

200X500 mm Concrete Sloof

3
4
5
6
7
8

200X1000 mm Concrete Sloof

200x200 mm Concrete Column Height 3000 mm
110x110 mm Concrete Column Practise Height 3000 mm
Concrete Roof thk. 150 mm
200 mm Solid Timber Column Height 3000 mm
150 mm Solid Timber Column Height 3000 mm w/ timber cover 275x290mm

200x200 mm Concrete Beam

2,938,971.90
3,993,853.37
4,388,664.68
2,134,424.27
1,258,920.00
154,643.76
88,200.00
327,200.00
4,084,885.92
14,501,718.08
16,049,585.52
6,745,614.08
32,331,543.50
5,677,444.80
9,914,688.00
8,397,411.20
11,309,702.40
15,174,000.00
15,822,000.00
30,306,722.64
21,907,200.00
2,995,200.00

1.60

780,000.00

1,248,000.00

17.44

225,000.00

3,924,000.00

30.45

220,824.00

6,724,090.80

20.00

125,000.00

2,500,000.00

20.00

50,000.00

1,000,000.00

66.00

206,116.00

13,603,656.00

156.40

206,116.00

32,236,542.40

20.40

303,724.00

6,195,969.60

156.40

107,608.00

16,829,891.20

316.20

34,896.00

11,034,115.20

10.20

34,896.00

355,939.20

84.87

377,600.00

32,046,912.00

84.87

45,000.00

3,819,150.00

10.20

112,808.00

1,150,641.60

2.00

2,364,000.00

4,728,000.00

2.00

824,000.00

1,648,000.00

2.00

1,197,450.00

2,394,900.00

13.81

324,276.00

4,477,440.87

Excluded

2.00

Excluded

SUB TOTAL 07
TOTAL 07 (10 UNIT)
08
08.1
1

JUMLAH
HARGA

547,415,278.31
5,474,152,783.10

sqm
m1
m1
nos
nos
sqm
nos
nos
m1

148.85

Excluded

88.06

Excluded

8.82

Excluded

5.00

560,894.29

13.00

188,015.76

2,444,204.92

30.45

975,756.13

29,711,774.01

1.00

2,469,190.00

2,469,190.00

1.00

3,533,145.00

3,533,145.00

22.07

185,335.30

4,090,350.07

2,804,471.46

NO.
10
08.2
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36

37
38
39
40
41

JENIS PEKERJAAN
200x600 mm Concrete Beam
FINISHING WORK
360 mm Solid Timber Wall Cladding (TM1/TM2)
200 mm Solid Timber Wall Cladding (TM1/TM2) w/ Heat Insulation
475 mm Brick Wall
230 mm Brick Wall
180 mm Brick Wall

SAT
m1

1000X1100 mm Brick Wall finishing by PP2 w/ Timber top wall thk 60 mm

sqm
sqm
sqm
sqm
sqm
m1

400X1550 mm Brick Wall finishing by PP2

m1

VOLUME

HARGA
SATUAN

5.53

426,523.40

2,358,674.40

8.16

1,268,254.00

10,348,952.64

21.99

1,318,254.00

28,984,121.13

16.83

219,766.67

3,698,673.00

51.89

106,413.33

5,521,787.87

26.77

83,280.00

2,229,405.60

4.88

1,749,139.33

8,535,799.95

20.44

623,916.33

12,752,849.85

m1
10.93
1,449,218.83
sqm
41.67
57,865.00
sqm
70.32
108,730.00
sqm
62.15
245,000.00
sqm
16.83
634,127.00
m1
360 mm C Galvanised cover by solid timber thk 10 mm
24.92
429,566.00
120mm x 150mm "H" Pelmet Timber
m1
12.46
700,000.00
Solid timber for backing curtain rail
sqm
2.76
1,268,254.00
Timber Cladding niche
nos
2.00
77,321.88
Terasso Tile niche
nos
2.00
44,100.00
Cove Blinds
m1
4.09
80,000.00
1355x2600 mm 10mm thk tempered sand blasted glass fixed
nos
1.00
4,084,885.92
5070x2600 mm 10mm thk tempered glass fixed include 1100x2400mm Pivot Door
nos
1.00
14,501,718.08
10 mm thk. Timber frame tempered fixed glass panel
sqm
12.94
1,240,308.00
3750x1670 mm 10 mm thk tempered fixed glass panel
nos
1.00
6,745,614.08
50mm x 25 mm thk w/ 50mm GAP Solid Timber Screen w/ 12mm thk Plywood with Paint Finish
sqm & 6mm thk
23.05
Mirror infill
1,402,670.00
1100x2400 mm Solid Timber Pivot Door (Swing)
nos
1.00
5,677,444.80
800x2400 mm Solid Timber Pivot Door (Swing)
nos
2.00
4,957,344.00
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 750x2400 mm nos
2.00
4,198,705.60
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1400x2400 mm nos
2.00
5,654,851.20
Timber Black Out Panel size 1300x2400 mm
nos
3.00
5,058,000.00
Timber Black Out Panel size 1400x2400 mm
nos
3.00
5,274,000.00
Timber Floor finishing UPL
sqm
39.58
765,708.00
Terasso Floor (TZ1)
sqm
91.28
240,000.00
m1
Solid Timber Step Stair 50x400 mm
9.60
312,000.00
200X4675 mm Brick Wall finishing by PP2
Finishing wall w/ Plaster and Paint Finish (PP1)
Finishing wall w/ Rough Texture Plaster and Paint Finish (PP2)
Finishing wall w/ TZ1 (600x600 mm Terasso Tile)
Finishing wall w/ Timber Clading Wall TM2 (180x15mm thk)

Solid Timber Step Stair 50x1000 mm

Pabble Wash Floor (PB1)
Plafond calcium silicate false ceiling with Paint Finish
Timber Roof
-Foundation Concrete
-Plate bearing 200x200 mm with anchor
-Joint Plate Strip w/ 2 screw
-70mm x 140mm thk Solid Timber Ribs
-70mm x 140mm thk. Timber rafter
-100mm x 150mm Solid Timber Beam
-70mm x 70mm thk. Timber Section to be treated
-25mm x 50mm thk. Timber Screen
-25mm x 50mm thk. Timber Stopper Asphalt saturated felt
-12mmx180mm thk. T & G Ceiling Finish
-Asphalt saturated felt or equivalent
-Timber Fascia 30x150 mm
600x1970 mm Lavatory counter
600x2600 mm Mirror Box 6 mm thk
1085x2600 mm Mirror 6 mm thk
Bulkhead
Wardrobe 610x1200x2400 mm
SUB TOTAL 08
TOTAL 08 (26 UNIT)

m1
sqm
sqm
nos
nos
nos
m1
m1
m1
m1
m1
m1
sqm
sqm
m1
nos
nos
nos
sqm
nos

JUMLAH
HARGA

15,839,961.85
2,411,234.55
7,645,893.60
15,226,750.00
10,672,357.41
10,704,784.72
8,722,000.00
3,500,381.04
154,643.76
88,200.00
327,200.00
4,084,885.92
14,501,718.08
16,049,585.52
6,745,614.08
32,331,543.50
5,677,444.80
9,914,688.00
8,397,411.20
11,309,702.40
15,174,000.00
15,822,000.00
30,306,722.64
21,907,200.00
2,995,200.00

1.60

780,000.00

1,248,000.00

17.44

225,000.00

3,924,000.00

30.45

220,824.00

6,724,090.80

20.00

125,000.00

2,500,000.00

20.00

50,000.00

1,000,000.00

66.00

206,116.00

13,603,656.00

156.40

206,116.00

32,236,542.40

20.40

303,724.00

6,195,969.60

156.40

107,608.00

16,829,891.20

316.20

34,896.00

11,034,115.20

10.20

34,896.00

355,939.20

84.87

377,600.00

32,046,912.00

84.87

45,000.00

3,819,150.00

10.20

112,808.00

1,150,641.60

2.00

2,364,000.00

4,728,000.00

2.00

824,000.00

1,648,000.00

2.00

1,197,450.00

2,394,900.00

13.81

324,276.00

4,477,440.87

Excluded

2.00

Excluded
535,911,771.84
13,933,706,067.82

NO.

09
09.1
1
2
3
4
5
6
7
09.2
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32

33
34
35
36
37

JENIS PEKERJAAN

AQUA VILLA
STRUCTURE WORK
Concrete Slab thk. 200 mm
200x500 mm Concrete Sloof
200x200 mm Concrete Column Height 3200 mm
110x110 mm Concrete Column Practise Height 3200 mm
Concrete Roof thk. 150 mm
200 mm Solid Timber Column Height 3200 mm

SAT

VOLUME

sqm
m1
nos
nos
sqm
nos
m1

141.27

Excluded

59.19

Excluded

HARGA
SATUAN

JUMLAH
HARGA

8.00

598,287.25

15.00

200,550.15

3,008,252.20

28.60

975,756.13

27,906,625.18

2.00

2,633,802.67

5,267,605.33

21.52

185,335.30

3,988,415.66

sqm
10.65
1,268,254.00
sqm
14.64
1,318,254.00
sqm
8.67
1,268,254.00
sqm
8.48
106,413.33
sqm
31.98
99,473.33
sqm
16.58
92,533.33
sqm
8.19
69,400.00
sqm
14.97
57,865.00
sqm
50.45
108,730.00
sqm
62.33
245,000.00
1
m
360 mm C Galvanised cover by solid timber
27.95
429,566.00
120mm x 150mm "H" Pelmet Timber
m1
19.82
700,000.00
Cove Blinds
m1
5.12
80,000.00
10 mm thk. Timber frame tempered fixed glass panel
sqm
22.40
1,240,308.00
4780x1670 mm 10 mm thk tempered fixed glass panel
nos
1.00
8,451,524.80
500x2600 mm Solid Timber Window (Swing)
nos
1.00
3,695,332.80
850x2400 mm 10mm thk tempered sand blasted glass door w/ patch hinges
nos
2.00
4,693,092.00
1000x2400 mm Solid Timber Pivot Door (Swing)
nos
1.00
5,437,411.20
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1300x2400 mm nos
3.00
5,430,828.80
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1200x2400 mm nos
3.00
5,206,806.40
Timber Black Out Panel size 1100x2400 mm
nos
3.00
4,626,000.00
Timber Black Out Panel size 1550x2400 mm
nos
2.00
5,598,000.00
Timber Black Out Panel size 1450x2400 mm
nos
3.00
5,382,000.00
Timber Floor finishing UPL (TM3)
sqm
57.90
765,708.00
Terasso Floor (TZ1)
sqm
83.37
240,000.00
Floor at Entry Porch
sqm
Excluded
220 mm Solid Timber Wall Cladding (TM1/TM2) w/ Heat Insulation
sqm
6.39
1,318,254.00
50mm x 25 mm thk w/ 50mm GAP Solid Timber Screen w/ 12mm thk Plywood with Paint Finish
sqm & 6mm thk
24.79
Mirror infill
1,402,670.00
Plafond calcium silicate false ceiling with Paint Finish
sqm
9.32
220,824.00
Bulkhead
sqm
4.08
324,276.00
Timber Trellis with 10 mm tempered glass in Alum. Frame
sqm
3.09
1,786,855.00
Timber Roof
- Foundation Concrete
nos
Excluded
- Plate bearing 200x200 mm with anchor
nos
22.00
125,000.00
- Joint Plate strip w/ screw
nos
22.00
50,000.00
- Solid timber 70x140 mm
m1
88.77
206,116.00
- 70x140 mm thk. Timber rafter
m1
172.04
206,116.00
-100mm x 150mm Solid Timber Beam
m1
22.40
303,724.00
- 70x70 mm thk. Timber rafter
m1
172.04
107,608.00
- 25x50 mm thk. Timber strip wall
m1
358.40
34,896.00
- 12mmx180mm thk. T & G Ceiling Finish
sqm
93.19
377,600.00
- Asphalt saturated felt or equivalent
sqm
93.19
45,000.00
- Timber Fascia 30x150 mm
m1
11.20
112,808.00
Solid timber for backing curtain rail
sqm
3.46
1,268,254.00
Wardrobe 600x2935x2400 mm
nos
1.00
Excluded
560x2235 mm Lavatory counter
nos
1.00
2,503,200.00
2235x1675 mm Mirror 6 mm thk
nos
1.00
1,455,106.25
Loose Furniture
Excluded

13,506,905.10

200x200 mm Concrete Beam

FINISHING WORK
360 mm Solid Timber Wall Cladding (TM1/TM2)
220 mm Solid Timber Wall Cladding (TM1/TM2) w/ Heat Insulation
210 mm Solid Timber Wall Cladding (TM1/TM2)
230 mm Brick Wall
215 mm Brick Wall
200 mm Brick Wall
150 mm Brick Wall
Finishing wall w/ Plaster and Paint Finish (PP1)
Finishing wall w/ Rough Texture Plaster and Paint Finish (PP2)
Finishing wall w/ TZ1 (600x600 mm Terasso Tile)

4,786,297.97

19,299,963.60
10,995,762.18
901,853.00
3,181,157.20
1,533,740.00
568,386.00
866,239.05
5,484,884.85
15,269,625.00
12,006,369.70
13,874,000.00
409,600.00
27,779,488.35
8,451,524.80
3,695,332.80
9,386,184.00
5,437,411.20
16,292,486.40
15,620,419.20
13,878,000.00
11,196,000.00
16,146,000.00
44,334,493.20
20,008,800.00

8,423,643.06
34,772,189.30
2,058,079.68
1,321,830.05
5,521,381.95

2,750,000.00
1,100,000.00
18,296,917.32
35,460,196.64
6,803,417.60
18,512,880.32
12,506,726.40
35,188,544.00
4,193,550.00
1,263,449.60
4,388,158.84

2,503,200.00
1,455,106.25

NO.
38
39
40

JENIS PEKERJAAN

SAT

VOLUME

Sanitary Equipment & accessories

Kitchen Equipment & counter
MEP Work

HARGA
SATUAN
Excluded
Excluded
Excluded

SUB TOTAL 09
TOTAL 09 (14 UNIT)
11
11.1
1
2

BOH, MANAGEMENT VILLAS

STRUCTURE WORK
Sub Structure Work
Concrete Slab thk. 200 mm

3
4
5
6
7
8
9
10
11

Concrete Sloof
200x200 mm Concrete Column Height 2800 mm
150x150 mm Concrete Column Height 2800 mm
110x110 mm Concrete Practise Column Height 2800 mm
Concrete Roof thk. 150 mm
200 mm Solid Timber Column Height 3000 mm
150 mm Solid Timber Column Height 2800 mm
150 mm Solid Timber Column Height 3000 mm w/ timber cover 275x290mm
150mm x 150mm Solid Timber Column Height 2800 mm

12

200x200 mm Concrete Beam

13
11.2
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36

JUMLAH
HARGA

531,601,092.97
7,442,415,301.61

Excluded

sqm
m1
nos
nos
nos
sqm
nos
nos
nos
nos
m1

216.15

Excluded

120.70

Excluded

10.00

523,501.34

2.00

339,572.50

679,145.00

18.00

175,481.38

3,158,664.81

91.44

975,756.13

89,223,140.07

1.00

2,469,190.00

2,469,190.00

1.00

1,447,492.00

1,447,492.00

1.00

3,533,145.00

3,533,145.00

4.00

1,470,970.00

5,883,880.00

60.19

185,335.30

11,155,331.71

32.86

426,523.40

14,015,558.92

sqm
7.65
1,268,254.00
sqm
6.00
1,268,254.00
sqm
12.92
1,318,254.00
sqm
13.40
219,766.67
sqm
4.15
138,800.00
sqm
5.63
122,606.67
sqm
58.47
115,666.67
sqm
17.81
113,353.33
sqm
5.32
106,413.33
sqm
67.67
92,533.33
sqm
17.16
83,280.00
sqm
17.78
69,400.00
sqm
146.22
57,865.00
sqm
195.32
108,730.00
sqm
65.50
245,000.00
sqm
10.00
2,782,630.00
sqm
23.60
634,127.00
m1
360 mm C Galvanised cover by solid timber for backing Sliding Rail
10.56
429,566.00
Pocket Sliding door w/ Sliding Rail
m1
4.05
50,000.00
Timber Cladding niche
nos
2.00
114,142.86
Terasso Tile niche
nos
3.00
44,100.00
50mm x 25 mm thk w/ 50mm GAP Solid Timber Screen w/ 12mm thk Plywood with Paint Finish
sqm & 6mm thk
16.42
Mirror infill
1,402,670.00
m1
40x100 mm HT. Solid Timber Frame
6.80
102,020.00

9,702,143.10

200x600 mm Concrete Beam

FINISHING WORK
360 mm Solid Timber Wall Cladding (TM1/TM2)
260 mm Solid Timber Wall Cladding (TM1/TM2)
200 mm Solid Timber Wall Cladding (TM1/TM2) w/ Heat Insulation
475 mm Brick Wall
300 mm Brick Wall
265 mm Brick Wall
250 mm Brick Wall
245 mm Brick Wall
230 mm Brick Wall
200 mm Brick Wall
180 mm Brick Wall
150 mm Brick Wall
Finishing wall w/ Plaster and Paint Finish (PP1)
Finishing wall w/ Rough Texture Plaster and Paint Finish (PP2)
Finishing wall w/ TZ1 (600x600 mm Terasso Tile)
2x50x125 mm w/ 75 mm GAP Solid Timber Fence height 2000 mm
Finishing wall w/ Timber Clading Wall TM2 (180x15mm thk)

50x150 mm Timber Frame

10 mm thk. Timber frame tempered fixed glass panel
2745x1635 mm 10 mm thk tempered fixed glass panel
1200x2400 mm 10 mm thk tempered fixed glass panel w/ Glass Door 700x2400 mm infill
Cove Blinds
120mm x 150mm "H" Pelmet Timber
850x2400 mm Solid Timber Pivot Door
800x2400 mm Solid Timber Pivot Door
700x2400 mm Solid Timber Pivot Door
1000x2400 mm Solid Timber Pivot Door (Swing)
1100x2400 mm Solid Timber Pivot Door (Swing)
900x2400 mm Solid Timber Pivot Door (Swing)
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1100x2400 mm

m1

m
sqm
nos
nos
m1
m1
nos
nos
nos
nos
nos
nos
nos

5,235,013.40

7,609,524.00
17,031,841.68
2,944,873.33
576,020.00
690,275.53
6,763,030.00
2,018,822.87
566,118.93
6,261,730.67
1,429,084.80
1,233,932.00
8,461,020.30
21,237,143.60
16,047,500.00
27,826,300.00
14,965,397.20
4,536,216.96
202,500.00
228,285.72
132,300.00
23,031,841.40
693,736.00

8.40

160,112.00

1,344,940.80

31.39

1,240,308.00

38,933,268.12

1.00

4,993,041.12

4,993,041.12

1.00

4,956,806.40

4,956,806.40

2.75

80,000.00

220,000.00

9.91

700,000.00

6,937,000.00

1.00

5,077,360.80

5,077,360.80

2.00

4,957,344.00

9,914,688.00

2.00

4,717,310.40

9,434,620.80

1.00

5,437,411.20

5,437,411.20

1.00

5,677,444.80

5,677,444.80

1.00

5,197,377.60

5,197,377.60

3.00

4,982,784.00

14,948,352.00

NO.
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58

59
60
61
62
63
64
65
66
67

JENIS PEKERJAAN
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1400x2400 mm
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 800x2400 mm
Timber Black Out Panel size 1400x2400 mm
Timber Black Out Panel size 1300x2400 mm
Solid Timber Framed Window w/ 10 mm thk. Clear tempered glass size 500x2400 mm
50x25 mm Timber Screen w/ 25 mm GAP size 500x2400 mm
Timber Floor finishing UPL (TM1)
Terasso Floor (TZ1)
Pabble Wash Floor (PB1)
Plaster Board Ceiling w/ Paint finish (Timber Screen)
Plafond calcium silicate false ceiling with Paint Finish
15 mm thk. Solid Timber Board Ceiling (Drop Ceiling)
Skylight
1500x4250 mm Grille AC
Solid Timber Frame
1160x2400 mm Mirror 6 mm thk
1335x1675 mm Mirror 6 mm thk
382x2400 mm Mirror 6 mm thk
1020x2400 mm Mirror 6 mm thk
1500x1675 mm Mirror 6 mm thk
600x1675 mm Mirror 6 mm thk
Timber Roof
-Foundation Concrete
-Plate bearing 200x200 mm with anchor
-Joint Plate Strip w/ 2 screw
-70mm x 140mm thk Solid Timber Ribs
-70mm x 140mm thk. Timber rafter
-100mm x 150mm Solid Timber Beam
-70mm x 70mm thk. Timber Section to be treated
-25mm x 50mm thk. Timber Screen
-25mm x 50mm thk. Timber Stopper Asphalt saturated felt
-12mmx180mm thk. T & G Ceiling Finish
-Asphalt saturated felt or equivalent
-Timber Fascia 30x150 mm
Wardrobe 600x1450x2400 mm
Wardrobe 600x1820x2400 mm
600x1505 mm Lavatory counter
600x1500 mm Lavatory counter
300x1450 mm Counter back of Closed
Loose Furniture
Sanitary Equipment & accessories
Kitchen Equipment & counter
MEP Work
SUB TOTAL 11
TOTAL 11 (3 UNIT)
GRAND TOTAL

SAT

VOLUME

nos
nos
nos
nos
nos
nos
sqm
sqm
sqm
sqm
sqm
sqm
sqm
nos
sqm
nos
nos
nos
nos
nos
nos

2.00

5,654,851.20

2.00

4,310,716.80

8,621,433.60

2.00

5,274,000.00

10,548,000.00

3.00

5,558,000.00

16,674,000.00

3.00

3,317,299.20

9,951,897.60

1.00

1,815,682.00

1,815,682.00

83.49

765,708.00

63,928,960.92

119.88

240,000.00

28,771,200.00

12.79

225,000.00

2,877,750.00

25.60

513,324.00

13,141,094.40

37.62

220,824.00

8,307,398.88

20.01

726,666.00

14,540,586.66

nos
nos
nos
m1
m1
m1
m1
m1
m1
sqm
sqm
m1
nos
nos
nos
nos
nos

HARGA
SATUAN

JUMLAH
HARGA
11,309,702.40

4.40

1,786,855.00

7,862,162.00

1.00

12,750,000.00

12,750,000.00

9.00

986,855.00

8,881,695.00

2.00

1,173,200.00

2,346,400.00

2.00

970,231.25

1,940,462.50

1.00

613,040.00

613,040.00

1.00

1,072,400.00

1,072,400.00

1.00

1,059,125.00

1,059,125.00

1.00

574,250.00

574,250.00

20.00

125,000.00

2,500,000.00

20.00

50,000.00

1,000,000.00

66.00

206,116.00

13,603,656.00

156.40

206,116.00

32,236,542.40

20.40

303,724.00

6,195,969.60

156.40

107,608.00

16,829,891.20

316.20

34,896.00

11,034,115.20

10.20

34,896.00

355,939.20

84.87

377,600.00

32,046,912.00

84.87

45,000.00

3,819,150.00

10.20

112,808.00

1,150,641.60

Excluded

2.00

Excluded

1.00

Excluded

2.00

1,806,000.00

3,612,000.00

1.00

1,800,000.00

1,800,000.00

1.00

870,000.00

870,000.00

Excluded
Excluded
Excluded
Excluded
778,704,568.80
2,336,113,706.41
39,261,272,030.87

DAFTAR HARGA SATUAN BAHAN, UPAH DAN SUB KONTRAKTOR

PROYEK
LOKASI

: Pembangunan Rumah Tinggal.

: Jln. GATSU, Karangsari Denpasar
Uraian

No.
I

Satuan

Harga

HARGA SATUAN BAHAN

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38

Alang alang ikatan

Alat bantu pasang keramik
Alat bantu pisau potong
AM Grout
Amplas
Bahan bantu (lem beton/sterobond)
Bahan bantu bouwplank (cat, benang dll)
Bak air porselin 60x60 cm
Bambu dia. 6 cm
Bangkirai timber deck 2/20 cm
Batako
Bathtub ex Toto
Batu alam slite hijau / abu-abu
Batu bata
Batu endesit
Batu kali
Batu palimanan 15x15x5
Batu palimanan 30x40x5
Batu palimanan 30x60x5
Batu palimanan 40x40x5
Besi beton polos U24
Besi beton ulir U24
Beton decking
Calsiboard
Cat alkali
Cat tembok Ex Catylac
Cat tembok Weathershield Ex Catylac
Clear gloss
Compound gypsum
Daun jendela kaca rangka kamper
Daun pintu panil kamper
Daun pintu teakwood rangka kamper
Dynabolt 10 mm
Floor drain San Ei
Genteng bubungan ex Jatiwangi
Genteng kodok ex Jatiwangi
Grass blok
Gypsum board 9 mm

lbr
m2
ls
kg
lbr
ls
ls
bh
m1
m2
bh
bh
m2
bh
m2
m3
m2
m2
m2
m2
kg
kg
bh
lbr
kg
kg
kg
kg
kg
m2
m2
m2
bh
bh
bh
bh
m2
lbr

7,000.00
2,500.00
1,000.00
7,000.00
2,000.00
2,000.00
300.00
175,000.00
2,500.00
220,000.00
1,350.00
2,250,000.00
140,000.00
550.00
70,000.00
120,000.00
135,000.00
160,500.00
170,000.00
160,500.00
6,528.00
6,720.00
150.00
46,000.00
35,000.00
18,750.00
28,750.00
31,500.00
6,250.00
240,000.00
385,000.00
253,000.00
3,500.00
85,000.00
4,500.00
1,600.00
30,000.00
59,000.00

No.
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81

Uraian
Hand shower Ex Toto standard
Ikut celedu
Joint tape & compound
Kaca rayban tebal 5mm ex Asahi
Kaca tebal 5mm ex Asahi
Karet talang
Kawat ayam
Kawat beton
Kayu jati balok
Kayu jati papan
Kayu kamper balok
Kayu kamper papan
Kayu kruing balok
Kayu kruing papan
Kayu meranti balok
Kayu meranti papan
Kayu Balau setara
Kayu merbau balok
Kayu merbau papan
Keramik dinding 20x25 cm motif
Keramik lantai 20x20 cm motif
Keramik lantai 30x30 cm motif
Keramik lantai 40x40 cm setara Ezzenza
Keramik step noosing
Kerikil / koral cor
Kloset duduk Ex Toto std
Kloset jongkok ex Toto std
Kran air
Kusen pintu / jendela kamper
Limestone
List plafond gypsum 5 mm
Marmer poles ex. Citatah
Minyak bekisting
Murda
Paku
Paku list
Paku ramset
Paku ulir gypsum
Pasir cor
Pasir pasang
Pasir plester
Pasir urug
Plamuur tembok
Plywood 4 mm

Satuan
bh
bh
m1
m2
m2
m1
m2
kg
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
m2
m2
m2
bh
m3
bh
bh
bh
m1
m3
m1
m2
ltr
bh
kg
kg
bh
kg
m3
m3
m3
m3
kg
lbr

Harga
230,000.00
45,000.00
8,000.00
77,500.00
77,500.00
9,500.00
11,000.00
8,250.00
21,500,000.00
30,000,000.00
4,200,000.00
4,600,000.00
3,000,000.00
3,600,000.00
2,150,000.00
2,400,000.00
12,000,000.00
5,800,000.00
6,850,000.00
43,500.00
41,500.00
42,500.00
80,000.00
8,500.00
84,000.00
1,500,000.00
350,000.00
45,000.00
47,500.00
50,000.00
18,000.00
180,000.00
3,800.00
80,000.00
8,500.00
10,500.00
1,250.00
17,500.00
80,000.00
90,000.00
110,000.00
70,000.00
7,000.00
44,000.00

No.

Uraian

82 Plywood 6 mm
83 Plywood 9 mm
Calcium Silikat
84 Plywood lapis aluminium kulit jeruk
85 Politur sending sealer
86 Portland cement (50 kg)
87 Rangka metal furing + accessories
88 Rangka metal stud galvanised
89 Rooster palimanan 30x30 cm
90 Rooster palimanan 40x40 cm
91 Semen nat (AM Grout)
92 Soap holder
93 Tali bambu / ijuk
94 Tanah subur
95 Teakwood floor 2/20 cm
96 Triplek 4 mm
97 Washtafel ex Toto
98 Wiremesh BRC M6
99 Wood filler
II
1
2
3
4
5
6
7
8
9
10
11
12
13
14
III

Satuan

Harga

lbr
lbr
lbr
lbr
ltr
zak
m2
m2
bh
bh
kg
bh
m1
m3
m2
lbr
bh
m2
kg

59,000.00
97,000.00
150,000.00
58,000.00
31,000.00
36,000.00
33,600.00
44,800.00
50,000.00
60,000.00
7,500.00
200,000.00
250.00
60,000.00
275,000.00
50,000.00
550,000.00
15,000.00
28,000.00

HARGA SATUAN UPAH

Upah pembuatan kolom dan pemasangan
Stripping
Pasang bouwplank
Benangan sudut
Pekerja
Tukang batu
Kepala tukang batu
Tukang kayu
Kepala tukang kayu
Tukang besi
Kepala tukang besi
Tukang cat
Kepala tukang cat
Mandor

bh
m2
m1
m1
oh
oh
oh
oh
oh
oh
oh
oh
oh
oh

180,000.00
1,250.00
4,000.00
15,000.00
25,000.00
32,500.00
40,000.00
40,000.00
45,000.00
35,000.00
42,500.00
35,000.00
40,000.00
50,000.00

HARGA SATUAN PEK. SUB KONTRAKTOR

Pekerjaan Perancah Lantai
Pekerjaan Perancah Balok
Pekerjaan Cat Interior
Pekerjaan Cat Exterior
Pekerjaan Finishing Lantai Terasso nat biasa
Pekerjaan Finishing Lantai Terasso nat kuningan
Pekerjaan Finishing Lantai Pable Wash

m2
m1
m2
m2
m2
m2
m2

40,000.00
25,000.00
18,000.00
25,000.00
215,000.00
240,000.00
225,000.00

Uraian

No.

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
III

Pekerjaan Finishing Dinding Terasso

Pekerjaan Melamine
Pekerjaan Water Proofing dg. Screeding pelindung
Pekerjaan Finishing UPL (Anti Gores)
Pasang kloset duduk
Pasang kloset jongkok
Pasang bathtub
Pasang washtafel
Pasang hand shower
Pasang soap holder
Pasang kran
Pasang floor drain
Pasang bak air porselin
Pasang instalasi titik lampu
Pasang instalasi stop kontak
Pasang instalasi telepon
Pasang penangkal petir
Pasang instalasi AC
Pasang box panel
Pasang instalasi air bersih
Pasang instalasi air kotor
Waterproofing Coating
Pasang lis gypsum 12/12 cm
Pasang lis gypsum 7/7 cm
Railling wrought iron
Pasang batu alam

HARGA SATUAN ALAT

1 Stamper
2 Concrette Mixer
3 Concrette Vibrator

Satuan

Harga

m2
m2
m2
m2
bh
bh
bh
bh
bh
bh
bh
bh
bh
ttk
ttk
ttk
bh
ls
bh
m1
m1
m2
m1
m1
m1
m2

245,000.00
65,000.00
65,000.00
125,000.00
75,000.00
50,000.00
125,000.00
75,000.00
30,000.00
20,000.00
7,500.00
20,000.00
50,000.00
#REF!
0.00
110,000.00
600,000.00
80,000.00
80,000.00
40,000.00
60,000.00
35,000.00
27,500.00
20,000.00
375,000.00
240,000.00

jam
jam

15,000.00
17,500.00

PERHITUNGAN BEKISTING BETON PER M3

Lebar(m)
Ukuran beton
1.5
Luas bekisting sloof
Luas bekisting kolom
Luas bekisting balok
Luas bekisting plat LANTAI
Luas bekisting plat PONDASI

2.00
10.00
6.00
4.00
2.00

PERHITUNGAN BERAT BESI BETON PER M3

Jumlah (m)
Besi pokok
Besi beugel
Berat besi (sloof, kolom & balok) =
Berat besi (pelat) =
15.555
2.667
24.867
4.000

Tinggi (m)
0.25

6
7

Dia. (m)

Panjang (m)

0.013
0.008

1
3.4

50.00
100.00

0.00005024
0.00020096

FINAL SUMMARY
PROJECT
LOKASI
PEMILIK
Item
02
A
B
C
D
E
F
G

Descri tion

Sub Total
(Rp.)

MAIN RESTAURANT, CIGAR BAR & RECEPTION

MAIN RESTAURANT
COVERED TERRACE
OUTDOOR DECK
SWIMMING POOL
MAIN KITCHEN
REFLECTIVE POOL I,II,III
CIGAR BAR

824,421,636.01
561,166,333.82
340,842,686.76
682,328,777.79
153,905,042.00
282,186,564.76
500,152,814.88

TOTAL 02
03

MALDIVIAN RESTAURANT

737,401,580.67
TOTAL 03

04
04.A
04.B

ACTIVITY SPINE
YOGA/ACTIVITY AREA
AULA LIVING/LIBRARY/CLASS ROOM

303,438,074.85
1,203,417,444.84
TOTAL 04

05

SPA RECEPTION

423,901,931.03
TOTAL 05

06

SPA SUITE

538,058,260.12
SUB TOTAL 06
TOTAL 06 (5 UNIT)

07

VILLA WITH POOL

506,005,803.45
SUB TOTAL 07
TOTAL 07 (10 UNIT)

08

538,058,260.12

VILLA WITHOUT POOL

506,005,803.45

494,502,296.98
SUB TOTAL 08
TOTAL 08 (26 UNIT)

494,502,296.98

09

AQUA VILLA

491,911,501.97
SUB TOTAL 09
TOTAL 09 (14 UNIT)

11

BOH, MANAGEMENT VILLAS

491,911,501.97

655,237,714.89
SUB TOTAL 11
TOTAL 11 (3 UNIT)
GRAND TOTAL

655,237,714.89

Total
(Rp.)

3,345,003,856.02

737,401,580.67

1,506,855,519.69

423,901,931.03

2,690,291,301

5,060,058,034

12,857,059,721

6,886,761,028

1,965,713,145
35,473,046,116

BILL OF QUANTITY ( BQ )
PROJECT
LOKASI
PEMILIK

NO.

02
A
A.1
1
2
3
4
5
6
7
8
A.2
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22

JENIS PEKERJAAN

MAIN RESTAURANT, CIGAR BAR & RECEPTION

MAIN RESTAURANT
STRUCTURE WORK
Concrete Slab thk. 200 mm
Concrete Sloof
200x400 mm Concrete Column 7125mm height
Concrete Roof thk. 150 mm
Concrete Roof thk. 150 mm Long Bar
200x500 mm Concrete Beam Long Bar Roof
150 mm Concrete Column height 3450 mm
200x700 mm Concrete Beam Main Restaurant
FINISHING WORK
Timber Floor Long Bar
Terrazzo Floor Main Restaurant
Terrazzo Floor Private Dining (Long Bar Roof)
Timber Veneer Ceiling w/ Arch Striplighting Around the edge
Timber Veneer Drop Ceiling
10mm tempered Glass Railing
Timber Veneer Cladding at brick wall (TV-1)
Timber Veneer Separated Room at Private Dining
Timber Veneer Ceiling at Long Bar
450mm thk Brick wall
225mm thk Brick wall
Finishing wall w/ Plaster and Paint Finish (PP1)
Solid Timber Screen wall
1000x2400mm Solid Timber Screen Door
Timber Veneer cladding on either sie of RC Beam
Timber Board finish on either side of RC Column
Bucklit fabric stretced Across between beams
10mm thk clear tempered fixed glass panel
2650x3575mm Fabric door on Alum Frame w/ 100x50mm thk solid timber brace to suport
1500x2400mm Finishing opening wall
750x2400mm Solid Timber Frame door w/10mm tempered glass infill at Private Dining
Timber Screen Separated wall outside Main Restaurant
SUB TOTAL A
COVERED TERRACE

B.1
1

STRUCTURE WORK
Concrete Slab thk. 200 mm

2
3
4
5
B.2
1
2
3
4

Concrete Sloof
200 mm Concrete Column height 3850 mm
Concrete Roof thk. 150 mm
200x500 mm Concrete Beam
FINISHING WORK
Timber Floor
1800X5850mm Granite Bridge Floor
Timber Trellis w/ 10mm thk tempered glass ceiling
Timber Screen wall
SUB TOTAL B

C
C.1
1

OUTDOOR DECK
STRUCTURE WORK
Concrete Slab thk. 200 mm

2
C.2
1
2
3
4
5
6

Concrete Sloof
FINISHING WORK
1000x1000mm Pebble Wash Floor
Timber Deck
100mm Uptrade stairs
150mm Uptrade stairs
120mm Uptrade stairs
20mm Uptrade stairs
SUB TOTAL C

D
D.1
1

SWIMMING POOL
STRUCTURE WORK
Concrete Slab thk. 200 mm

2
3
4
D.2
1
2
3
4
5
6
7
8
9
10
11
12

Concrete Sloof
Concrete Wall Swimming Pool
Waterproofing
FINISHING WORK
Mosaic Tile floor Swimming Pool
Timber Floor Pool Deck
Mosaic Tile wall Swimming Pool
1060mm thk Wall Separated Swimming Pool w/ Reflecting Pool
Timber Railing Swimming Pool
650mm thk Wall Railing Swimming Pool (PP2)
3000x4500mm Planter Box
1500x3000mm Planter Box
200x16350mm Planter Box
2 sunbed w/ Umbrella
Gazebo
Long Chair

13

E
E.1
1
2
3
4
5
6
7
8

F
1
2
3
4
5
6
7
8

G
G.1
1
2
3
4
5
G.2
1
2
3
4
5
6

Table w/ 2 Chair
SUB TOTAL D
MAIN KITCHEN
ROOF TOP GARDEN
Concrete Roof thk. 150 mm
Concrete Beam
Terrazzo Floor
Step stair
Timber Screen Wall at Gas Fire
1500x8000mm Planter Box
3000x4000mm Planter Box
2000x3000mm Planter Box
SUB TOTAL E
REFLECTIVE POOL I,II,III
Concrete Slab thk. 200 mm
Concrete Wall thk 200 mm
Mosaic tiles floor Reflective Pool I
Mosaic tiles floor Reflective Pool II
Mosaic tiles floor Reflective Pool III
Mosaic tiles Wall Reflective Pool I
Mosaic tiles Wall Reflective Pool II
Mosaic tiles Wall Reflective Pool III
SUB TOTAL F
CIGAR BAR
STRUCTURE WORK
Concrete Slab thk. 200 mm
Concrete Sloof
Concrete Roof thk. 150 mm
200 mm Concrete Column height 3900 mm
200x500 mm Concrete Beam
FINISHING WORK
50X3500x6400 mm Timber screen finish
100X50 mm Timber Trellis covered w/ 10 mm thk clear tempered glass
Timber Floor finishing UPL (TM3)
750x3550x1050 mm Utility Counter
1300x5200x1200 mm Bar Counter
Aluminium Grille for Gutter drain under Bar Counter
SUB TOTAL G
TOTAL 02

03 MALDIVIAN RESTAURANT
03.1 STRUCTURE WORK

Concrete Slab thk. 200 mm

2
3
4
5

Concrete Sloof
200x200 mm Concrete Column
110x110 mm Concrete Practise Column
Concrete Roof thk. 150 mm

6
7
8

150x750 mm Concrete Fascia

200 mm Solid Timber Column height 3750 mm
200 mm Concrete Column height 3750 mm

9
03.2
1
2
3
4
5
6
7
8
9
10
11
12
13

200x200 mm Solid Timber Beam

FINISHING WORK
300 mm Brick Wall
200 mm Brick Wall
170 mm Brick Wall
Finishing wall w/ Plaster and Paint Finish (PP1)
Finishing wall w/ Rough Texture Plaster and Paint Finish (PP2)
Finishing wall w/ Tiles (200x250 mm Ceramic Tile)
Timber Screen Wall finish
Timber Floor finishing UPL
Tiles Floor
Pabble Wash Floor (PB1)
15 mm thk. Solid Timber Board Ceiling
Timber Trellis Hung from RC Slab
Partition Wall around Oven

14

60x120 mm Solid Timber

15

80x160 mm Solid Timber "Dedeleg"

16

2x60x120 mm Solid Timber "Pemade"

17
18

2x80x160 mm Solid Timber "Pemucu"

50x70 mm Solid Timber Rafter

19

20x250 mm Timber Fascia

20

20x100 mm Timber Fascia "Tatab"

21

20x50 mm Timber Fascia under edge of Rafter

22

20x500 mm Solid Timber cover "Dedeleg"

23
24

20x50 mm Timber Fascia around cover "Dedeleg"

Alang-Alang Roof

25
26
27
28
29
30
31
32
33

Alang-Alang Roof "Bubungan"

1200x2600 mm Fixes Glass
900x2600 mm Tempered Glass Door (Swing)
600x2000 mm Vanity Counter
Water Closed
Lavatory
1800x2000mm Mirror thk 6 mm
Open Kitchen counter 5000x5000 mm
Kitchen Equipment and counter

SUB TOTAL 03
04
04.A
A.1
1
2
3
4
5
6
A.2

ACTIVITY SPINE
YOGA/ACTIVITY AREA
STRUCTURE WORK
Concrete Slab thk. 200 mm
200x1100 mm Concrete Sloof
200x200 mm Concrete Column
Concrete Roof thk. 150 mm
200 mm Solid Timber Column
200x200 mm Concrete Beam
FINISHING WORK

40x100 mm HT. Solid Timber Frame

2
3

50x150 mm Timber Frame

10 mm thk. Tempered glass panel

4
5
6
7
8
9
10

Frameless corner glass in mitre joint

10 mm thk. Tempered clear float glass frameless door size 950x2600 mm
300X3500 mm Brick Wall finishing by PP2
Timber Floor (TM1)
Timber Deck
15 mm thk. Solid Timber Board Ceiling (Drop Ceiling)
Timber Trellis w/ glass cover
SUB TOTAL 04.A

04.B AULA LIVING/LIBRARY/CLASS ROOM

B.1 STRUCTURE WORK
1 Concrete Slab thk. 200 mm
2

200x500 mm Concrete Sloof

3
4
5
6
5
6
7

200x1100 mm Concrete Sloof

200x400 mm Concrete Column
200x200 mm Concrete Column
110x110 mm Concrete Column Practise
Concrete Roof thk. 150 mm
200 mm Solid Timber Column
150 mm Solid Timber Column

200x200 mm Concrete Beam

9
10
B.2
1
2
3

Concrete wall Planter Box thk 150 mm height 1100 mm

Concrete slab thk. 200 mm Planter Box
FINISHING WORK
150 mm Brick Wall
Finishing wall w/ PP2
Finishing wall w/ TZ1 (600x600 mm Terasso Tile)

40x100 mm HT. Solid Timber Frame

5
6
7
8
9
10
11
12
13
14
15
16

50x150 mm Timber Frame

10 mm thk. Clear tempered glass panel
Solid Timber Door Frame w/ 10 mm thk. Clear tempered glass size 950x3300 mm
10 mm thk. tempered glass Balustrade w/ 10mm SAP eatch 2000 mm
Terasso Floor (TZ1)
Timber Floor (TM3)
Terasso Floor at Roof Terrace Garden (TZ1)
Plastered Ceiling Board
15 mm thk. Solid Timber Board Ceiling (Drop Ceiling)
Solid Timber Trellis w/ tempered glass cover
Timber Partition
Solid Timber Door Frame w/ 10 mm thk. Clear tempered glass size 1400x2600 mm

17
18
19
20
21
22

Topping Planter Box

Plastering wall & floor Planter Box
500x1800 mm Vanity Counter
Water Closed
Lavatory
550x3400 mm Mirror thk 6 mm
SUB TOTAL 04.B
SUB TOTAL 04

05 SPA RECEPTION
05.1 STRUCTURE WORK
1 Concrete Slab thk. 200 mm
2
3
4
5

Concrete Sloof
200x200 mm Concrete Column Height 3200 mm
110x110 mm Concrete Column Practise Height 3200 mm
Concrete Roof thk. 150 mm

6
7
8

200x600 mm Concrete Beam

200 mm Solid Timber Column Height 3200 mm
150 mm Solid Timber Column Height 3200 mm

9
05.2
1
2
3
4
5
6
7
8
9

200x200 mm Concrete Beam

FINISHING WORK
300 mm Brick Wall
250 mm Brick Wall
200 mm Brick Wall
150 mm Brick Wall
Finishing wall w/ Plaster and Paint Finish (PP1)
Finishing wall w/ Rough Texture Plaster and Paint Finish (PP2)
Finishing wall w/ TZ1 (600x600 mm Terasso Tile)
50x1725x2600 mm Solid Timber Screen Wall
360 mm Timber Clading Wall (TM1/TM2)

10

360 mm C Galvanised cover by solid timber

11

40x100 mm HT. Solid Timber Frame

12

50x150 mm Timber Frame

13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29

50x500 mm Timber Frame

10 mm thk. Timber frame tempered fixed glass panel
3900x2000 mm 10 mm thk tempered fixed glass panel
200x2700 mm Finishing hollow at wall
300x2700 mm Finishing hollow at wall
725x2600 mm Solid Timber Door (Swing)
700x2600 mm Solid Timber Door (Swing)
1050x2350 mm Solid Timber Pivot Door (Swing)
800x2400 mm Solid Timber Pivot Door (Swing)
1000x2400 mm Solid Timber Flush Door (Swing)
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1400x2400 mm
Timber Black Out Panel size 1300x2400 mm
Timber Black Out Panel size 1400x2400 mm
Timber Floor finishing UPL
Terasso Floor (TZ1)
Plaster Board Ceiling
Timber Trellis
SUB TOTAL 05

06 SPA SUITE
06.1 STRUCTURE WORK
1 Concrete Slab thk. 200 mm
2
3
4
5
6
7
8
9
06.2
1
2
3
4
5
6
7
8
9
10
11

Concrete Sloof
200x200 mm Concrete Column Height 3200 mm
150x200 mm Concrete Column Height 2550 mm
110x200 mm Concrete Column Height 3000 mm
110x110 mm Concrete Practise Column Height 3000 mm
Concrete Roof thk. 150 mm
150 mm Solid Timber Column Height 3200 mm
200x200 mm Concrete Beam
FINISHING WORK
360 mm Solid Timber Wall Cladding (TM1/TM2)
310 mm Solid Timber Wall Cladding (TM1/TM2)
270 mm Solid Timber Wall Cladding (TM1/TM2)
200 mm Solid Timber Wall Cladding (TM1/TM2) w/ Heat Insulation
315 mm Brick Wall
255 mm Brick Wall
205 mm Brick Wall
200 mm Brick Wall
180 mm Brick Wall
150 mm Brick Wall
Finishing wall w/ Plaster and Paint Finish (PP1)

12
13
14
15
16
17
18
19
20

Finishing wall w/ Rough Texture Plaster and Paint Finish (PP2)

Finishing wall w/ TZ1 (600x600 mm Terasso Tile)
200x2100 mm Finishing hollow at wall
300x2100 mm Finishing hollow at wall
Solid Timber Fence
100x100 mm Solid Timber Frame
Solid Timber Screen Roof
Finishing wall w/ Timber Clading Wall TM1 (20x180 mm thk)
Finishing wall w/ Timber Clading Wall TM2 (18x180 mm thk)

21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50

360 mm C Galvanised cover by solid timber

Pocket Sliding door w/ Sliding Rail
120mm x 150mm "H" Pelmet Timber
Solid Timber Framed Window w/ 10 mm thk. Clear tempered glass size 500x2550 mm
10 mm thk. Timber frame tempered fixed glass panel
50mm x 25 mm thk w/ 50mm GAP Solid Timber Screen
50mm x 25 mm thk w/ 50mm GAP Solid Timber Screen w/ 12mm thk Plywood with Paint Finish & 6mm thk Mirror i
Timber Black Out Panel
675x2000 mm Solid Timber Door (Swing)
900x2550 mm Solid Timber Pivot Door (Swing)
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 900x2400 mm
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1050x2550 mm
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1100x2400 mm
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1355x2400 mm
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1400x2400 mm
Timber Black Out Panel size 1200x2400 mm
Timber Black Out Panel size 1280x2400 mm
Timber Floor finishing UPL
Terasso Floor (TZ1)
Pable Wash Floor (PB1)
Loose Pable at Outdoor Shower
Plafond calcium silicate false ceiling with Paint Finish
15 mm thk. Solid Timber Board Ceiling (Drop Ceiling)
600x2300 mm Lavatory counter
600x1590 mm Lavatory counter
600x1150 mm Lavatory counter
300x1150 mm Counter back of Closed
1150x1675 mm Mirror 6 mm thk
2300x1675 mm Mirror 6 mm thk
500x1675 mm Mirror 6 mm thk

51

100x150 mm Hanging Solid Timber Beam

52

80x160 mm Solid Timber "Dedeleg"

53

2x60x120 mm Solid Timber "Pemade"

54
55

2x80x160 mm Solid Timber "Pemucu"

50x70 mm Solid Timber Rafter

56

20x250 mm Timber Fascia

57

20x100 mm Timber Fascia "Tatab"

58

20x50 mm Timber Fascia under edge of Rafter

59

20x500 mm Solid Timber cover "Dedeleg"

60
61

20x50 mm Timber Fascia around cover "Dedeleg"

Alang-Alang Roof

62
63
64
65
66
67

Alang-Alang Roof "Bubungan"

Wardrobe 700x850x2400 mm
Loose Furniture
Sanitary Equipment & accessories
Kitchen Equipment & counter
MEP Work

SUB TOTAL 06
TOTAL 06 (5 UNIT)
07 VILLA WITH POOL
07.1 STRUCTURE WORK
1 Concrete Slab thk. 200 mm
2

200X500 mm Concrete Sloof

3
4
5
6
7
8

200X1000 mm Concrete Sloof

200x200 mm Concrete Column Height 3000 mm
110x110 mm Concrete Column Practise Height 3000 mm
Concrete Roof thk. 150 mm
200 mm Solid Timber Column Height 3000 mm
150 mm Solid Timber Column Height 3000 mm w/ timber cover 275x290mm

200x200 mm Concrete Beam

10
11
12
13
14
15
16
07.2
1
2
3
4
5

200x600 mm Concrete Beam

200 mm Concrete wall Day Bed
100 mm Concrete slab Day Bed
150x1700 mm Concrete wall Plunge Pool
150x1100 mm Concrete wall Plunge Pool
150x1400 mm Concrete wall Plunge Pool
200 mm Concrete slab Plunge Pool
FINISHING WORK
360 mm Solid Timber Wall Cladding (TM1/TM2)
200 mm Solid Timber Wall Cladding (TM1/TM2) w/ Heat Insulation
475 mm Brick Wall
230 mm Brick Wall
180 mm Brick Wall

1000X1100 mm Brick Wall finishing by PP2 w/ Timber top wall thk 60 mm

400X1550 mm Brick Wall finishing by PP2

200X4675 mm Brick Wall finishing by PP2

9
10
11
12

Finishing wall w/ Plaster and Paint Finish (PP1)

Finishing wall w/ Rough Texture Plaster and Paint Finish (PP2)
Finishing wall w/ TZ1 (600x600 mm Terasso Tile)
Finishing wall w/ Timber Clading Wall TM2 (180x15mm thk)

13
14
15
16
17
18
19
20

360 mm C Galvanised cover by solid timber thk 10 mm

120mm x 150mm "H" Pelmet Timber
Solid timber for backing curtain rail
Finishing floor Day Bad w/ PP1
Finishing wall Day Bad w/ PP2
Finishing floor Plunge Pool "Mosaic Tile"
Finishing wall inside Plunge Pool "Mosaic Tile"
Finishing wall outside Plunge Pool PP2

21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37

Finishing top wall Punge Pool "Solid Timber 50 mm thk)

Timber Cladding niche
Terasso Tile niche
Cove Blinds
1355x2600 mm 10mm thk tempered sand blasted glass fixed
5070x2600 mm 10mm thk tempered glass fixed include 1100x2400mm Pivot Door
10 mm thk. Timber frame tempered fixed glass panel
3750x1670 mm 10 mm thk tempered fixed glass panel
50mm x 25 mm thk w/ 50mm GAP Solid Timber Screen w/ 12mm thk Plywood with Paint Finish & 6mm thk Mirror i
1100x2400 mm Solid Timber Pivot Door (Swing)
800x2400 mm Solid Timber Pivot Door (Swing)
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 750x2400 mm
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1400x2400 mm
Timber Black Out Panel size 1300x2400 mm
Timber Black Out Panel size 1400x2400 mm
Timber Floor finishing UPL
Terasso Floor (TZ1)

38

Solid Timber Step Stair 50x400 mm

39
40
41
42

Solid Timber Step Stair 50x1000 mm

Pabble Wash Floor (PB1)
Plafond calcium silicate false ceiling with Paint Finish
Timber Roof
-Foundation Concrete
-Plate bearing 200x200 mm with anchor
-Joint Plate Strip w/ 2 screw
-70mm x 140mm thk Solid Timber Ribs
-70mm x 140mm thk. Timber rafter
-100mm x 150mm Solid Timber Beam
-70mm x 70mm thk. Timber Section to be treated
-25mm x 50mm thk. Timber Screen
-25mm x 50mm thk. Timber Stopper Asphalt saturated felt
-12mmx180mm thk. T & G Ceiling Finish
-Asphalt saturated felt or equivalent

43
44
45
46
47

-Timber Fascia 30x150 mm

600x1970 mm Lavatory counter
600x2600 mm Mirror Box 6 mm thk
1085x2600 mm Mirror 6 mm thk
Bulkhead
Wardrobe 610x1200x2400 mm
SUB TOTAL 07
TOTAL 07 (10 UNIT)

08 VILLA WITHOUT POOL

08.1 STRUCTURE WORK
1 Concrete Slab thk. 200 mm
2

200X500 mm Concrete Sloof

3
4
5
6
7
8

200X1000 mm Concrete Sloof

200x200 mm Concrete Column Height 3000 mm
110x110 mm Concrete Column Practise Height 3000 mm
Concrete Roof thk. 150 mm
200 mm Solid Timber Column Height 3000 mm
150 mm Solid Timber Column Height 3000 mm w/ timber cover 275x290mm

200x200 mm Concrete Beam

10
08.2
1
2
3
4
5

200x600 mm Concrete Beam

FINISHING WORK
360 mm Solid Timber Wall Cladding (TM1/TM2)
200 mm Solid Timber Wall Cladding (TM1/TM2) w/ Heat Insulation
475 mm Brick Wall
230 mm Brick Wall
180 mm Brick Wall

1000X1100 mm Brick Wall finishing by PP2 w/ Timber top wall thk 60 mm

400X1550 mm Brick Wall finishing by PP2

8
9
10
11
12

200X4675 mm Brick Wall finishing by PP2

Finishing wall w/ Plaster and Paint Finish (PP1)
Finishing wall w/ Rough Texture Plaster and Paint Finish (PP2)
Finishing wall w/ TZ1 (600x600 mm Terasso Tile)
Finishing wall w/ Timber Clading Wall TM2 (180x15mm thk)

13
14
15
16
17
18
19
20
21

360 mm C Galvanised cover by solid timber thk 10 mm

120mm x 150mm "H" Pelmet Timber
Solid timber for backing curtain rail
Timber Cladding niche
Terasso Tile niche
Cove Blinds
1355x2600 mm 10mm thk tempered sand blasted glass fixed
5070x2600 mm 10mm thk tempered glass fixed include 1100x2400mm Pivot Door
10 mm thk. Timber frame tempered fixed glass panel

22
23
24
25
26
27
28
29
30
31

3750x1670 mm 10 mm thk tempered fixed glass panel

50mm x 25 mm thk w/ 50mm GAP Solid Timber Screen w/ 12mm thk Plywood with Paint Finish & 6mm thk Mirror i
1100x2400 mm Solid Timber Pivot Door (Swing)
800x2400 mm Solid Timber Pivot Door (Swing)
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 750x2400 mm
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1400x2400 mm
Timber Black Out Panel size 1300x2400 mm
Timber Black Out Panel size 1400x2400 mm
Timber Floor finishing UPL
Terasso Floor (TZ1)

32

Solid Timber Step Stair 50x400 mm

33
34
35
36

Solid Timber Step Stair 50x1000 mm

Pabble Wash Floor (PB1)
Plafond calcium silicate false ceiling with Paint Finish
Timber Roof
-Foundation Concrete
-Plate bearing 200x200 mm with anchor
-Joint Plate Strip w/ 2 screw
-70mm x 140mm thk Solid Timber Ribs
-70mm x 140mm thk. Timber rafter
-100mm x 150mm Solid Timber Beam
-70mm x 70mm thk. Timber Section to be treated
-25mm x 50mm thk. Timber Screen
-25mm x 50mm thk. Timber Stopper Asphalt saturated felt
-12mmx180mm thk. T & G Ceiling Finish
-Asphalt saturated felt or equivalent
-Timber Fascia 30x150 mm
600x1970 mm Lavatory counter
600x2600 mm Mirror Box 6 mm thk
1085x2600 mm Mirror 6 mm thk
Bulkhead
Wardrobe 610x1200x2400 mm

37
38
39
40
41

SUB TOTAL 08
TOTAL 08 (26 UNIT)
09 AQUA VILLA
09.1 STRUCTURE WORK
1 Concrete Slab thk. 200 mm
2
3
4
5
6

200x500 mm Concrete Sloof

200x200 mm Concrete Column Height 3200 mm
110x110 mm Concrete Column Practise Height 3200 mm
Concrete Roof thk. 150 mm
200 mm Solid Timber Column Height 3200 mm

200x200 mm Concrete Beam

09.2
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32

33
34

FINISHING WORK
360 mm Solid Timber Wall Cladding (TM1/TM2)
220 mm Solid Timber Wall Cladding (TM1/TM2) w/ Heat Insulation
210 mm Solid Timber Wall Cladding (TM1/TM2)
230 mm Brick Wall
215 mm Brick Wall
200 mm Brick Wall
150 mm Brick Wall
Finishing wall w/ Plaster and Paint Finish (PP1)
Finishing wall w/ Rough Texture Plaster and Paint Finish (PP2)
Finishing wall w/ TZ1 (600x600 mm Terasso Tile)

360 mm C Galvanised cover by solid timber

120mm x 150mm "H" Pelmet Timber
Cove Blinds
10 mm thk. Timber frame tempered fixed glass panel
4780x1670 mm 10 mm thk tempered fixed glass panel
500x2600 mm Solid Timber Window (Swing)
850x2400 mm 10mm thk tempered sand blasted glass door w/ patch hinges
1000x2400 mm Solid Timber Pivot Door (Swing)
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1300x2400 mm
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1200x2400 mm
Timber Black Out Panel size 1100x2400 mm
Timber Black Out Panel size 1550x2400 mm
Timber Black Out Panel size 1450x2400 mm
Timber Floor finishing UPL (TM3)
Terasso Floor (TZ1)
Floor at Entry Porch
220 mm Solid Timber Wall Cladding (TM1/TM2) w/ Heat Insulation
50mm x 25 mm thk w/ 50mm GAP Solid Timber Screen w/ 12mm thk Plywood with Paint Finish & 6mm thk Mirror i
Plafond calcium silicate false ceiling with Paint Finish
Bulkhead
Timber Trellis with 10 mm tempered glass in Alum. Frame
Timber Roof
- Foundation Concrete
- Plate bearing 200x200 mm with anchor
- Joint Plate strip w/ screw
- Solid timber 70x140 mm
- 70x140 mm thk. Timber rafter
-100mm x 150mm Solid Timber Beam
- 70x70 mm thk. Timber rafter
- 25x50 mm thk. Timber strip wall
- 12mmx180mm thk. T & G Ceiling Finish
- Asphalt saturated felt or equivalent
- Timber Fascia 30x150 mm
Solid timber for backing curtain rail
Wardrobe 600x2935x2400 mm

35
36
37
38
39
40

560x2235 mm Lavatory counter

2235x1675 mm Mirror 6 mm thk
Loose Furniture
Sanitary Equipment & accessories
Kitchen Equipment & counter
MEP Work
SUB TOTAL 09
TOTAL 09 (14 UNIT)

11
11.1
1
2

BOH, MANAGEMENT VILLAS

STRUCTURE WORK
Sub Structure Work
Concrete Slab thk. 200 mm

3
4
5
6
7
8
9
10
11

Concrete Sloof
200x200 mm Concrete Column Height 2800 mm
150x150 mm Concrete Column Height 2800 mm
110x110 mm Concrete Practise Column Height 2800 mm
Concrete Roof thk. 150 mm
200 mm Solid Timber Column Height 3000 mm
150 mm Solid Timber Column Height 2800 mm
150 mm Solid Timber Column Height 3000 mm w/ timber cover 275x290mm
150mm x 150mm Solid Timber Column Height 2800 mm

12

200x200 mm Concrete Beam

13
11.2
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17

200x600 mm Concrete Beam

FINISHING WORK
360 mm Solid Timber Wall Cladding (TM1/TM2)
260 mm Solid Timber Wall Cladding (TM1/TM2)
200 mm Solid Timber Wall Cladding (TM1/TM2) w/ Heat Insulation
475 mm Brick Wall
300 mm Brick Wall
265 mm Brick Wall
250 mm Brick Wall
245 mm Brick Wall
230 mm Brick Wall
200 mm Brick Wall
180 mm Brick Wall
150 mm Brick Wall
Finishing wall w/ Plaster and Paint Finish (PP1)
Finishing wall w/ Rough Texture Plaster and Paint Finish (PP2)
Finishing wall w/ TZ1 (600x600 mm Terasso Tile)
2x50x125 mm w/ 75 mm GAP Solid Timber Fence height 2000 mm
Finishing wall w/ Timber Clading Wall TM2 (180x15mm thk)

18
19

360 mm C Galvanised cover by solid timber for backing Sliding Rail

Pocket Sliding door w/ Sliding Rail

20
21
22

Timber Cladding niche

Terasso Tile niche
50mm x 25 mm thk w/ 50mm GAP Solid Timber Screen w/ 12mm thk Plywood with Paint Finish & 6mm thk Mirror i

23

40x100 mm HT. Solid Timber Frame

24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58

50x150 mm Timber Frame

10 mm thk. Timber frame tempered fixed glass panel
2745x1635 mm 10 mm thk tempered fixed glass panel
1200x2400 mm 10 mm thk tempered fixed glass panel w/ Glass Door 700x2400 mm infill
Cove Blinds
120mm x 150mm "H" Pelmet Timber
850x2400 mm Solid Timber Pivot Door
800x2400 mm Solid Timber Pivot Door
700x2400 mm Solid Timber Pivot Door
1000x2400 mm Solid Timber Pivot Door (Swing)
1100x2400 mm Solid Timber Pivot Door (Swing)
900x2400 mm Solid Timber Pivot Door (Swing)
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1100x2400 mm
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1400x2400 mm
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 800x2400 mm
Timber Black Out Panel size 1400x2400 mm
Timber Black Out Panel size 1300x2400 mm
Solid Timber Framed Window w/ 10 mm thk. Clear tempered glass size 500x2400 mm
50x25 mm Timber Screen w/ 25 mm GAP size 500x2400 mm
Timber Floor finishing UPL (TM1)
Terasso Floor (TZ1)
Pabble Wash Floor (PB1)
Plaster Board Ceiling w/ Paint finish (Timber Screen)
Plafond calcium silicate false ceiling with Paint Finish
15 mm thk. Solid Timber Board Ceiling (Drop Ceiling)
Skylight
1500x4250 mm Grille AC
Solid Timber Frame
1160x2400 mm Mirror 6 mm thk
1335x1675 mm Mirror 6 mm thk
382x2400 mm Mirror 6 mm thk
1020x2400 mm Mirror 6 mm thk
1500x1675 mm Mirror 6 mm thk
600x1675 mm Mirror 6 mm thk
Timber Roof
-Foundation Concrete
-Plate bearing 200x200 mm with anchor
-Joint Plate Strip w/ 2 screw
-70mm x 140mm thk Solid Timber Ribs
-70mm x 140mm thk. Timber rafter
-100mm x 150mm Solid Timber Beam
-70mm x 70mm thk. Timber Section to be treated

59
60
61
62
63
64
65
66
67

-25mm x 50mm thk. Timber Screen

-25mm x 50mm thk. Timber Stopper Asphalt saturated felt
-12mmx180mm thk. T & G Ceiling Finish
-Asphalt saturated felt or equivalent
-Timber Fascia 30x150 mm
Wardrobe 600x1450x2400 mm
Wardrobe 600x1820x2400 mm
600x1505 mm Lavatory counter
600x1500 mm Lavatory counter
300x1450 mm Counter back of Closed
Loose Furniture
Sanitary Equipment & accessories
Kitchen Equipment & counter
MEP Work
SUB TOTAL 11
TOTAL 11 (3 UNIT)
GRAND TOTAL

HARGA
SATUAN

SAT

VOLUME

sqm
m1
nos
sqm
sqm
m1
nos
m1

440.55

Excluded

189.20

Excluded

sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
nos
sqm
sqm
sqm
sqm
nos
nos
nos
nos

24.00

Excluded

384.10

Excluded

70.65

Excluded

58.40

Excluded

6.00

Excluded

189.20

Excluded

JUMLAH
HARGA

70.65

765,708.00

54,097,270.20

369.90

240,000.00

88,776,000.00

70.65

240,000.00

16,956,000.00

70.65

513,324.00

36,266,340.60

21.62

726,666.00

15,710,518.92

24.70

1,240,308.00

30,635,607.60

24.60

513,324.00

12,627,770.40

46.80

986,855.00

46,184,814.00

70.65

513,324.00

36,266,340.60

237.98

208,200.00

49,547,436.00

187.96

104,100.00

19,566,636.00

851.87

57,865.00

49,293,457.55

51.90

986,855.00

51,217,774.50

2.00

3,368,452.00

6,736,904.00

184.43

513,324.00

94,672,345.32

513,324.00

68,888,080.80

134.20
440.55
79.44
11.00

Excluded
1,240,308.00

98,530,067.52

Excluded

1.00

75,000.00

75,000.00

10.00

4,837,327.20

48,373,272.00

12.00

Excluded
824,421,636.01

11.85

sqm
m1
nos
sqm
m1

167.94

Excluded

71.90

Excluded

9.00

Excluded

167.94

Excluded

98.73

Excluded

sqm
no
sqm
sqm

167.94

765,708.00

128,593,001.52

1.00

15,795,000.00

15,795,000.00

212.26

1,786,855.00

379,277,842.30

38.00

986,855.00

37,500,490.00
561,166,333.82

sqm
m1

1,277.22

Excluded

1,500.00

Excluded

sqm
sqm
m1
m1
m1
m1

1,207.50

225,000.00

271,687,500.00

69.72

765,708.00

53,385,161.76

136.00

33,750.00

4,590,000.00

171.66

50,625.00

8,690,287.50

54.60

40,500.00

2,211,300.00

16.50

16,875.00

278,437.50
340,842,686.76

sqm
m1
sqm
sqm

1,119.84

Excluded

179.75

Excluded

174.31

Excluded

1,294.15

Excluded

sqm
sqm
sqm
m1
m1
m1
nos
nos
nos
nos
nos
nos

520.62

240,738.60

125,333,329.93

599.22

765,708.00

458,827,547.76

174.31

240,738.60

41,963,145.37

5.72

1,386,126.67

7,928,644.53

48.13

900,000.00

43,317,000.00

9.57

518,193.33

4,959,110.20

5.00

Excluded

1.00

Excluded

1.00

Excluded

8.00

Excluded

8.00
2.00

Excluded

nos

3.00

Excluded
682,328,777.79

sqm
m1
sqm
sqm
sqm
no
no
nos

336.00

Excluded

233.00

Excluded

336.00

240,000.00

80,640,000.00

17.63

215,000.00

3,790,450.00

986,855.00

69,474,592.00

70.40
1.00

Excluded

1.00

Excluded

3.00

Excluded
153,905,042.00

sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm

1,014.02

Excluded

158.15

Excluded

467.39

240,738.60

64.00

240,738.60

112,518,814.25
15,407,270.40

482.63

240,738.60

116,187,670.52

82.90

240,738.60

19,957,229.94

16.00

240,738.60

3,851,817.60

59.25

240,738.60

14,263,762.05
282,186,564.76

sqm
1
m
sqm
nos
m1
sqm
sqm
sqm
Unt.
Unt.
m1

149.76

Excluded

24.80

Excluded

149.76

Excluded

12.00

Excluded

68.00

Excluded

22.40

986,855.00

22,105,552.00

203.36

1,786,855.00

363,374,832.80

765,708.00

114,672,430.08

149.76
1.00

Excluded

1.00

Excluded

5.20

Excluded
500,152,814.88
3,345,003,856.02

sqm
m1
nos
nos
sqm
1
m
nos
nos
m1

362.52

Excluded

410.00

Excluded

10.00

Excluded

11.00

Excluded

150.86

Excluded

48.00

Excluded

54.80

185,335.30

10,156,374.44

sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
m1

14.00

138,800.00

1,943,200.00

61.28

92,533.33

5,669,980.00

78.75

78,653.33

6,193,950.00

m
sqm
m1
1

m
sqm
1
m
nos
nos
nos
nos
nos
nos
Unt.
Unt.

9.00
3.00

3,086,487.50

27,778,387.50

Excluded

64.35

57,865.00

3,723,612.75

96.63

108,730.00

10,506,036.25

147.08

121,904.60

17,929,119.05

43.80

986,855.00

43,224,249.00

265.62

765,708.00

203,387,358.96

96.90

121,904.60

11,812,555.74

10.40

225,000.00

2,340,000.00

36.72

513,324.00

18,849,257.28

83.94

726,666.00

60,996,344.04

53.74

1,268,254.00

68,155,969.96

54.80

152,580.00

8,361,384.00

9.40

221,320.00

2,080,408.00

60.56

297,660.00

18,026,289.60

39.14

502,540.00

19,669,415.60

330.01

224,250.00

74,004,742.50

68.40

132,600.00

9,069,840.00

68.40

54,600.00

3,734,640.00

68.40

28,600.00

1,956,240.00

10.00

230,100.00

2,301,000.00

21.00

28,600.00

600,600.00

330.01

125,000.00

41,251,250.00

48.54

60,000.00

2,912,400.00

6.00

5,212,851.20

31,277,107.20

7.6

4.00

5,469,467.20

21,877,868.80

13.1

2.00

2,400,000.00

4,800,000.00

2.00

Excluded

2.00

Excluded

2.00

1,406,000.00

1.00

Excluded

1.00

Excluded

2,812,000.00

737,401,580.67

sqm
m1
nos
sqm
nos
m1
m1
1

m
sqm
1
m
Unt.
sqm
sqm
sqm
sqm
sqm

87.99

Excluded

29.40

Excluded

2.00

Excluded

67.10

Excluded

3.00

Excluded

29.10

Excluded

47.75

102,020.00

4,871,455.00

65.00

160,112.00

10,407,280.00

55.65

1,240,308.00

69,023,140.20

7.20

45,000.00

324,000.00

1.00

5,597,484.00

5,597,484.00

65.44

305,395.00

19,985,048.80

51.78

765,708.00

39,648,360.24

36.21

765,708.00

27,726,286.68

43.73

726,666.00

31,777,104.18

52.65

1,786,855.00

94,077,915.75

303,438,074.85

sqm
1
m
1

m
nos
nos
nos
sqm
nos
nos
m1

410.27

Excluded

216.14

Excluded

43.94

Excluded

6.00

Excluded

2.00

Excluded

7.00

Excluded

237.03

Excluded

8.00

2,633,802.67

21,070,421.33

18.00

1,654,276.57

29,776,978.29

75.50

Excluded

m
sqm

34.80

Excluded

30.80

Excluded

sqm
sqm
sqm

119.88

Excluded

188.70

108,730.00

20,517,351.00

51.06

245,000.00

12,509,700.00

m1
1

m
sqm
Unt.
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
Unt.
m1
sqm
nos
nos
nos
nos

85.90

102,020.00

8,763,518.00

145.20

160,112.00

23,248,262.40

131.59

1,240,308.00

163,212,129.72

3.00

5,618,952.00

16,856,856.00

66.58

1,240,308.00

82,579,706.64

162.03

240,000.00

38,887,200.00

298.84

765,708.00

228,824,178.72

292.31

240,000.00

70,154,400.00

9.90

513,324.00

5,081,907.60

152.13

726,666.00

110,547,698.58

193.40

1,786,855.00

345,577,757.00

8.14

1,268,254.00

10,323,587.56

2.00

5,942,896.00

11,885,792.00

34.80

Excluded

107.36

Excluded

2.00

1,800,000.00

2.00

Excluded

2.00

Excluded

2.00

3,600,000.00

0.00

1,203,417,444.84
1,506,855,519.69

sqm
m1
nos
nos
sqm
1
m
nos
nos
1
m

151.01

Excluded

69.80

Excluded

8.00

Excluded

sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm

60.81

138,800.00

8,440,428.00

34.22

115,666.67

3,958,113.33

15.92

92,533.33

1,473,130.67

30.90

69,400.00

2,144,529.40

18.00

Excluded

133.41

Excluded

5.80

Excluded

1.00

2,633,802.67

2,633,802.67

1.00

1,654,276.57

1,654,276.57

36.50

Excluded

39.34

57,865.00

2,276,177.64

106.91

108,730.00

11,623,889.38

45.72

245,000.00

11,201,645.00

4.49

1,127,670.00

5,063,238.30

8.64

1,268,254.00

10,957,714.56

m1
1

m
sqm
nos
nos
nos
nos
nos
nos
nos
nos
nos
nos
nos
sqm
sqm
sqm
sqm

10.92

429,566.00

4,690,860.72

18.91

102,020.00

1,929,198.20

33.80

160,112.00

5,411,785.60

2.60

507,364.00

1,319,146.40

33.89

1,240,308.00

42,034,038.12

1.00

9,629,321.60

9,629,321.60

4.00

50,000.00

200,000.00

2.00

75,000.00

150,000.00

2.00

5,021,408.40

10,042,816.80

2.00

4,957,400.00

9,914,800.00

1.00

5,483,405.60

5,483,405.60

1.00

4,957,344.00

4,957,344.00

1.00

5,437,411.20

5,437,411.20

2.00

5,654,851.20

11,309,702.40

3.00

5,058,000.00

15,174,000.00

3.00

5,274,000.00

15,822,000.00

63.82

765,708.00

48,867,484.56

86.43

240,000.00

20,743,200.00

7.44

513,324.00

3,819,130.56

81.45

1,786,855.00

145,539,339.75
423,901,931.03

sqm
m1
nos
nos
nos
nos
sqm
nos
1
m

95.45

Excluded

79.36

Excluded

4.00

Excluded

1.00

Excluded

4.00

Excluded

26.00

Excluded

15.57

Excluded

sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm

7.02

1,268,254.00

8,903,143.08

3.51

1,268,254.00

4,451,571.54

4.75

1,268,254.00

6,024,206.50

13.15

1,318,254.00

17,335,040.10

7.31

145,740.00

1,065,359.40

9.86

117,980.00

1,163,282.80

1.00
16.45

1,654,276.57

1,654,276.57

Excluded

5.79

94,846.67

549,162.20

68.91

92,533.33

6,376,472.00

6.00

83,280.00

499,680.00

42.45

69,400.00

2,946,030.00

12.90

57,865.00

746,458.50

sqm
sqm
nos
nos
sqm
m1
sqm
sqm
sqm
m1
m1
m1
nos
sqm
sqm
sqm
sqm
nos
nos
nos
nos
nos
nos
nos
nos
nos
sqm
sqm
sqm
sqm
sqm
sqm
nos
nos
nos
nos
nos
nos
nos
m1
1

m
sqm
1
m

183.11

108,730.00

19,909,550.30

44.49

245,000.00

10,900,050.00

5.00

50,000.00

250,000.00

1.00

75,000.00

75,000.00

32.24

2,782,630.00

89,711,991.20

34.40

231,920.00

7,978,048.00

9.00

1,786,855.00

16,081,695.00

22.96

634,127.00

14,559,555.92

17.17

634,127.00

10,887,960.59

20.74

429,566.00

8,909,198.84

3.40

50,000.00

170,000.00

10.37

700,000.00

7,259,000.00

1.00

3,473,366.40

3,473,366.40

8.46

1,240,308.00

10,493,005.68

15.00

1,127,670.00

16,915,050.00

17.63

1,402,670.00

24,729,072.10

15.00

1,800,000.00

27,000,000.00

2.00

4,185,122.80

8,370,245.60

3.00

5,401,444.80

16,204,334.40

1.00

4,534,739.20

4,534,739.20

2.00

5,044,806.40

10,089,612.80

1.00

4,982,784.00

4,982,784.00

1.00

5,554,041.12

5,554,041.12

1.00

5,654,851.20

5,654,851.20

3.00

4,842,000.00

14,526,000.00

2.00

5,014,800.00

10,029,600.00

39.42

765,708.00

30,184,209.36

46.32

240,000.00

11,116,800.00

13.64

225,000.00

3,069,000.00

1.00

250,000.00

250,000.00

13.85

220,824.00

3,058,412.40

7.32

726,666.00

5,319,195.12

1.00

2,760,000.00

2,760,000.00

1.00

1,908,000.00

1,908,000.00

1.00

1,380,000.00

1,380,000.00

1.00

690,000.00

690,000.00

1.00

870,562.50

870,562.50

1.00

1,490,125.00

1,490,125.00

1.00

520,375.00

520,375.00

23.79

286,000.00

6,803,940.00

3.82

221,320.00

845,442.40

37.36

297,660.00

11,120,577.60

22.88

502,540.00

11,498,115.20

97.33

224,250.00

21,826,252.50

34.04

132,600.00

4,513,704.00

7.6

m1
1

m
sqm
m1
nos

34.04

54,600.00

1,858,584.00

34.04

28,600.00

973,544.00

4.32

230,100.00

994,032.00

9.64

28,600.00

275,704.00

97.33

125,000.00

12,166,250.00

26.70

60,000.00

1,602,000.00

2.00

Excluded
Excluded
Excluded
Excluded
Excluded

538,058,260.12
2,690,291,300.61

sqm
m1
1

m
nos
nos
sqm
nos
nos
1
m
1

m
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
1
m
1

148.85

Excluded

88.06

Excluded

8.82

Excluded

5.00

Excluded

13.00

Excluded

30.45

Excluded

1.00

2,469,190.00

2,469,190.00

1.00

3,533,145.00

3,533,145.00

22.07

Excluded

5.53

Excluded

27.54

Excluded

10.40

Excluded

7.42

Excluded

11.57

Excluded

5.60

Excluded

18.66

Excluded

8.16

1,268,254.00

10,348,952.64

21.99

1,318,254.00

28,984,121.13

16.83

219,766.67

3,698,673.00

51.89

106,413.33

5,521,787.87

26.77

83,280.00

2,229,405.60

2.70

1,749,139.33

4,722,676.20

20.44

623,916.33

12,752,849.85

10.93

1,449,218.83

15,839,961.85

sqm
sqm
sqm
sqm
m1
m1
sqm
sqm
sqm
sqm
sqm
sqm
1
m
nos
nos
m1
nos
nos
sqm
nos
sqm
nos
nos
nos
nos
nos
nos
sqm
sqm
m1
1

m
sqm
sqm
nos
nos
nos
m1
m1
m1
m1
m1
m1
sqm
sqm

41.67

57,865.00

70.32

108,730.00

7,645,893.60

62.15

245,000.00

15,226,750.00

16.83

634,127.00

10,672,357.41

24.92

429,566.00

10,704,784.72

12.46

700,000.00

8,722,000.00

2,411,234.55

2.76

1,268,254.00

3,500,381.04

10.40

57,865.00

601,796.00

27.03

108,730.00

2,938,971.90

16.59

240,738.60

3,993,853.37

18.23

240,738.60

4,388,664.68

19.63

108,730.00

2,134,424.27

8.07

156,000.00

1,258,920.00

2.00

77,321.88

154,643.76

2.00

44,100.00

88,200.00

4.09

80,000.00

327,200.00

1.00

4,084,885.92

4,084,885.92

1.00

14,501,718.08

14,501,718.08

12.94

1,240,308.00

16,049,585.52

1.00

6,745,614.08

6,745,614.08

23.05

1,402,670.00

32,331,543.50

1.00

5,677,444.80

5,677,444.80

2.00

4,957,344.00

9,914,688.00

2.00

4,198,705.60

8,397,411.20

2.00

5,654,851.20

11,309,702.40

3.00

5,058,000.00

15,174,000.00

3.00

5,274,000.00

15,822,000.00

39.58

765,708.00

30,306,722.64

91.28

240,000.00

21,907,200.00

9.60

312,000.00

2,995,200.00

1.60

780,000.00

1,248,000.00

17.44

225,000.00

3,924,000.00

30.45

220,824.00

6,724,090.80

20.00

125,000.00

2,500,000.00

20.00

50,000.00

1,000,000.00

Excluded

66.00

206,116.00

13,603,656.00

156.40

206,116.00

32,236,542.40

20.40

303,724.00

6,195,969.60

156.40

107,608.00

16,829,891.20

316.20

34,896.00

11,034,115.20

10.20

34,896.00

355,939.20

84.87

377,600.00

32,046,912.00

84.87

45,000.00

3,819,150.00

m1
nos
nos
nos
sqm
nos

10.20

112,808.00

1,150,641.60

2.00

2,364,000.00

4,728,000.00

2.00

824,000.00

1,648,000.00

2.00

1,197,450.00

2,394,900.00

13.81

324,276.00

4,477,440.87

2.00

Excluded
506,005,803.45
5,060,058,034.50

sqm
m1
1

m
nos
nos
sqm
nos
nos
m1
1

sqm
sqm
sqm
sqm
sqm
m1
1

m
sqm
sqm
sqm
sqm
1
m
m1
sqm
nos
nos
m1
nos
nos
sqm

148.85

Excluded

88.06

Excluded

8.82

Excluded

5.00

Excluded

13.00

Excluded

30.45

Excluded

1.00

2,469,190.00

2,469,190.00

1.00

3,533,145.00

3,533,145.00

22.07

Excluded

5.53

Excluded

8.16

1,268,254.00

10,348,952.64

21.99

1,318,254.00

28,984,121.13

16.83

219,766.67

3,698,673.00

51.89

106,413.33

5,521,787.87

26.77

83,280.00

2,229,405.60

4.88

1,749,139.33

8,535,799.95

20.44

623,916.33

12,752,849.85

10.93

1,449,218.83

15,839,961.85

41.67

57,865.00

2,411,234.55

70.32

108,730.00

7,645,893.60

62.15

245,000.00

15,226,750.00

16.83

634,127.00

10,672,357.41

24.92

429,566.00

10,704,784.72

12.46

700,000.00

8,722,000.00

2.76

1,268,254.00

3,500,381.04

2.00

77,321.88

154,643.76

2.00

44,100.00

88,200.00

4.09

80,000.00

327,200.00

1.00

4,084,885.92

4,084,885.92

1.00

14,501,718.08

14,501,718.08

12.94

1,240,308.00

16,049,585.52

nos
sqm
nos
nos
nos
nos
nos
nos
sqm
sqm
m1
1

m
sqm
sqm
nos
nos
nos
m1
m1
m1
m1
m1
m1
sqm
sqm
m1
nos
nos
nos
sqm
nos

1.00

6,745,614.08

6,745,614.08

23.05

1,402,670.00

32,331,543.50

1.00

5,677,444.80

5,677,444.80

2.00

4,957,344.00

9,914,688.00

2.00

4,198,705.60

8,397,411.20

2.00

5,654,851.20

11,309,702.40

3.00

5,058,000.00

15,174,000.00

3.00

5,274,000.00

15,822,000.00

39.58

765,708.00

30,306,722.64

91.28

240,000.00

21,907,200.00

9.60

312,000.00

2,995,200.00

1.60

780,000.00

1,248,000.00

17.44

225,000.00

3,924,000.00

30.45

220,824.00

6,724,090.80

125,000.00

2,500,000.00

Excluded
20.00
20.00

50,000.00

1,000,000.00

66.00

206,116.00

13,603,656.00

156.40

206,116.00

32,236,542.40

20.40

303,724.00

6,195,969.60

156.40

107,608.00

16,829,891.20

316.20

34,896.00

11,034,115.20

10.20

34,896.00

355,939.20

84.87

377,600.00

32,046,912.00

84.87

45,000.00

3,819,150.00

10.20

112,808.00

1,150,641.60

2.00

2,364,000.00

4,728,000.00

2.00

824,000.00

1,648,000.00

2.00

1,197,450.00

2,394,900.00

13.81

324,276.00

4,477,440.87

2.00

Excluded
494,502,296.98
12,857,059,721.47

sqm
m1
nos
nos
sqm
nos
m1

141.27

Excluded

59.19

Excluded

8.00

Excluded

15.00

Excluded

28.60

Excluded

2.00
21.52

2,633,802.67

Excluded

5,267,605.33

10.84

12.9

sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
m1
m1
m1
sqm
nos
nos
nos
nos
nos
nos
nos
nos
nos
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
nos
nos
nos
m1
m1
m1
m1
m1
sqm
sqm
m1
sqm
nos

10.65

1,268,254.00

13,506,905.10

14.64

1,318,254.00

19,299,963.60

8.67

1,268,254.00

10,995,762.18

8.48

106,413.33

901,853.00

31.98

99,473.33

3,181,157.20

16.58

92,533.33

1,533,740.00

8.19

69,400.00

568,386.00

14.97

57,865.00

866,239.05

50.45

108,730.00

5,484,884.85

62.33

245,000.00

15,269,625.00

27.95

429,566.00

12,006,369.70

19.82

700,000.00

13,874,000.00

5.12

80,000.00

409,600.00

22.40

1,240,308.00

27,779,488.35

1.00

8,451,524.80

8,451,524.80

1.00

3,695,332.80

3,695,332.80

2.00

4,693,092.00

9,386,184.00

1.00

5,437,411.20

5,437,411.20

3.00

5,430,828.80

16,292,486.40

3.00

5,206,806.40

15,620,419.20

3.00

4,626,000.00

13,878,000.00

2.00

5,598,000.00

11,196,000.00

3.00

5,382,000.00

16,146,000.00

57.90

765,708.00

44,334,493.20

83.37

240,000.00

20,008,800.00

Excluded
6.39

1,318,254.00

8,423,643.06

24.79

1,402,670.00

34,772,189.30

9.32

220,824.00

2,058,079.68

4.08

324,276.00

1,321,830.05

3.09

1,786,855.00

5,521,381.95

125,000.00

2,750,000.00

Excluded
22.00
22.00

50,000.00

1,100,000.00

88.77

206,116.00

18,296,917.32

172.04

206,116.00

35,460,196.64

22.40

303,724.00

6,803,417.60

172.04

107,608.00

18,512,880.32

358.40

34,896.00

12,506,726.40

93.19

377,600.00

35,188,544.00

93.19

45,000.00

4,193,550.00

11.20

112,808.00

1,263,449.60

3.46

1,268,254.00

4,388,158.84

1.00

Excluded

nos
nos

1.00
1.00

2,503,200.00

2,503,200.00

1,455,106.25

1,455,106.25

Excluded
Excluded
Excluded
Excluded
491,911,501.97
6,886,761,027.59

Excluded

sqm
m1
nos
nos
nos
sqm
nos
nos
nos
nos
m1

216.15

Excluded

120.70

Excluded

10.00

Excluded

2.00

Excluded

18.00

Excluded

91.44

Excluded

1.00

2,469,190.00

2,469,190.00

1.00

1,447,492.00

1,447,492.00

1.00

3,533,145.00

3,533,145.00

4.00

1,470,970.00

5,883,880.00

60.19

Excluded

32.86

Excluded

sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
m1
m1

7.65

1,268,254.00

9,702,143.10

6.00

1,268,254.00

7,609,524.00

12.92

1,318,254.00

17,031,841.68

13.40

219,766.67

2,944,873.33

4.15

138,800.00

576,020.00

5.63

122,606.67

690,275.53

58.47

115,666.67

6,763,030.00

17.81

113,353.33

2,018,822.87

5.32

106,413.33

566,118.93

67.67

92,533.33

6,261,730.67

17.16

83,280.00

1,429,084.80

17.78

69,400.00

1,233,932.00

146.22

57,865.00

8,461,020.30

195.32

108,730.00

21,237,143.60

65.50

245,000.00

16,047,500.00

10.00

2,782,630.00

27,826,300.00

23.60

634,127.00

14,965,397.20

10.56

429,566.00

4,536,216.96

4.05

50,000.00

202,500.00

nos
nos
sqm
1
m
1

m
sqm
nos
nos
m1
m1
nos
nos
nos
nos
nos
nos
nos
nos
nos
nos
nos
nos
nos
sqm
sqm
sqm
sqm
sqm
sqm
sqm
nos
sqm
nos
nos
nos
nos
nos
nos
nos
nos
nos
m1
m1
m1
m1

2.00

114,142.86

228,285.72

3.00

44,100.00

132,300.00

16.42

1,402,670.00

23,031,841.40

6.80

102,020.00

693,736.00

8.40

160,112.00

1,344,940.80

31.39

1,240,308.00

38,933,268.12

1.00

4,993,041.12

4,993,041.12

1.00

4,956,806.40

4,956,806.40

2.75

80,000.00

220,000.00

9.91

700,000.00

6,937,000.00

1.00

5,077,360.80

5,077,360.80

2.00

4,957,344.00

9,914,688.00

2.00

4,717,310.40

9,434,620.80

1.00

5,437,411.20

5,437,411.20

1.00

5,677,444.80

5,677,444.80

1.00

5,197,377.60

5,197,377.60

3.00

4,982,784.00

14,948,352.00

2.00

5,654,851.20

11,309,702.40

2.00

4,310,716.80

8,621,433.60

2.00

5,274,000.00

10,548,000.00

3.00

5,558,000.00

16,674,000.00

3.00

3,317,299.20

9,951,897.60

1.00

1,815,682.00

1,815,682.00

83.49

765,708.00

63,928,960.92

119.88

240,000.00

28,771,200.00

12.79

225,000.00

2,877,750.00

25.60

513,324.00

13,141,094.40

37.62

220,824.00

8,307,398.88

20.01

726,666.00

14,540,586.66

4.40

1,786,855.00

7,862,162.00

1.00

12,750,000.00

12,750,000.00

9.00

986,855.00

8,881,695.00

2.00

1,173,200.00

2,346,400.00

2.00

970,231.25

1,940,462.50

1.00

613,040.00

613,040.00

1.00

1,072,400.00

1,072,400.00

1.00

1,059,125.00

1,059,125.00

1.00

574,250.00

574,250.00

20.00

125,000.00

2,500,000.00

20.00

50,000.00

1,000,000.00

Excluded

66.00

206,116.00

13,603,656.00

156.40

206,116.00

32,236,542.40

20.40

303,724.00

6,195,969.60

156.40

107,608.00

16,829,891.20

m1
m1
sqm
sqm
m1
nos
nos
nos
nos
nos

316.20

34,896.00

11,034,115.20

10.20

34,896.00

355,939.20

84.87

377,600.00

32,046,912.00

84.87

45,000.00

3,819,150.00

10.20

112,808.00

1,150,641.60

2.00

Excluded

1.00

Excluded

2.00

1,806,000.00

3,612,000.00

1.00

1,800,000.00

1,800,000.00

1.00

870,000.00

870,000.00

Excluded
Excluded
Excluded
Excluded
655,237,714.89
1,965,713,144.68
35,473,046,116.25

DAFTAR ANALISA HARGA SATUAN

PROYEK
LOKASI
No.
1

Harga
Satuan

Harga
Bahan

1 Pc 200 mm Solid Timber Column Height 3000 mm

0.174 m3 Kayu Balau setara (Merbau)
1.884 m2 Finishing Polituran
0.100
kg Paku
1.000
ls Bahan bantu lainnya
1.000
Pc Upah

12,000,000.00
65,000.00
8,500.00
75,000.00
180,000.00

2,090,880.00
122,460.00
850.00
75,000.00

1 Pc 150 mm Solid Timber Column Height 2800 mm

0.092 m3 Kayu Balau setara
1.319 m2 Finishing Polituran
0.100
kg Paku
1.000
ls Bahan bantu lainnya
1.000
Pc Upah

12,000,000.00
65,000.00
8,500.00
75,000.00
180,000.00

1,105,920.00
85,722.00
850.00
75,000.00

Uraian

1 Pc 150 mm Solid Timber Column Height 3000 mm w/ timber cover 275x290mm

0.092 m3 Kayu Balau setara
12,000,000.00
0.153 m3 Kayu Jati setara diganti Kayu Balau setara
12,000,000.00
3.390 m2 Finishing Polituran
65,000.00
0.150
kg Paku
8,500.00
1.000
ls Bahan bantu lainnya
125,000.00
1.000
Pc Upah
250,000.00

1,105,920.00
1,830,600.00
220,350.00
1,275.00
125,000.00

1 Pc 150mm x 150mm Solid Timber Column Height 2800 mm

0.092 m3 Kayu Balau setara
1.680 m2 Finishing Polituran
0.100
kg Paku
1.000
ls Bahan bantu lainnya
1.000
Pc Upah

12,000,000.00
65,000.00
8,500.00
75,000.00
180,000.00

1,105,920.00
109,200.00
850.00
75,000.00

1 Sqm 360 mm Solid Timber Wall Cladding (TM1/TM2)

0.069 m3 Rangka Kayu Kamper
0.036 m3 Solid Timber TM1 20x180 mm thk Balau Wood
0.024 m3 Solid Timber TM1 18x180 mm thk Balau Wood
2.000 m2 Finishing Polituran
0.100
kg Paku
0.200
kg Paku list
1.000
ls Bahan bantu lainnya
1.000 m2 Upah

4,200,000.00
12,000,000.00
12,000,000.00
65,000.00
8,500.00
10,500.00
5,000.00
120,000.00

290,304.00
432,000.00
288,000.00
130,000.00
850.00
2,100.00
5,000.00

1 Sqm 200 mm Solid Timber Wall Cladding (TM1/TM2) w/ Heat Insulation

0.069 m3 Rangka Kayu Kamper
0.036 m3 Solid Timber TM1 20x180 mm thk Balau Wood
0.024 m3 Solid Timber TM1 18x180 mm thk Balau Wood
1.000 m2 Heat Insulation
2.000 m2 Finishing Polituran
0.100
kg Paku
0.200
kg Paku list
1.000
ls Bahan bantu lainnya
1.000 m2 Upah

4,200,000.00
12,000,000.00
12,000,000.00
40,000.00
65,000.00
8,500.00
10,500.00
5,000.00
130,000.00

290,304.00
432,000.00
288,000.00
40,000.00
130,000.00
850.00
2,100.00
5,000.00

1 Sqm 2x50x125 mm w/ 75 mm GAP Solid Timber Fence height 2000 mm

0.181 m3 Kayu Balau setara
6.300 m2 Finishing Polituran
0.100
kg Paku
1.000
ls Bahan bantu lainnya
1.000 m2 Upah

12,000,000.00
65,000.00
8,500.00
35,000.00
160,000.00

2,177,280.00
409,500.00
850.00
35,000.00

1 m 360 mm C Galvanised cover by solid timber for backing Sliding Rail

1.000
m C Galvanised
0.012 m3 Balau Wood

125,000.00
12,000,000.00

125,000.00
138,240.00

Harga
Upah

Jumlah
Harga

180,000.00

2,469,190.00

180,000.00

1,447,492.00

250,000.00

3,533,145.00

180,000.00

1,470,970.00

120,000.00

1,268,254.00

130,000.00

1,318,254.00

160,000.00

2,782,630.00

No.

Uraian
0.017
0.660
0.100
1.000
1.000

m3
m2
kg
ls
m

Ky Kamper
Finishing Polituran
Paku
Bahan bantu lainnya
Upah

1 Sqm 50mm x 25 mm thk w/ 50mm GAP Solid Timber Screen

0.063 m3 Ky Balau setara
4.600 m2 Finishing Polituran
0.100
kg Paku
1.000
ls Bahan bantu lainnya
1.000
m Upah

Harga
Satuan
4,200,000.00
65,000.00
8,500.00
5,000.00
45,000.00

Harga
Bahan
72,576.00
42,900.00
850.00
5,000.00

12,000,000.00
65,000.00
8,500.00
7,500.00
60,000.00

760,320.00
299,000.00
850.00
7,500.00

Harga
Upah

Jumlah
Harga

45,000.00

429,566.00

60,000.00

1,127,670.00

1 Sqm 50mm x 25 mm thk w/ 50mm GAP Solid Timber Screen w/ 12mm thk Plywood with Paint Finish & 6mm thk Mirror infill
0.063 m3 Ky Balau setara
12,000,000.00
760,320.00
0.417 lbr 12mm thk Plywood
180,000.00
75,000.00
1.000 m2 6mm thk mirror
125,000.00
125,000.00
5.600 m2 Finishing Polituran
65,000.00
364,000.00
0.100
kg Paku
8,500.00
850.00
1.000
ls Bahan bantu lainnya
7,500.00
7,500.00
1.000
m Upah
70,000.00
70,000.00 1,402,670.00
1Pc 50x25 mm Timber Screen w/ 25 mm GAP size 500x2400 mm
0.114 m3 Ky Balau setara
5.620 m2 Finishing Polituran
0.100
kg Paku
1.000
ls Bahan bantu lainnya
1.000
m Upah

12,000,000.00
65,000.00
8,500.00
7,500.00
70,000.00

1,372,032.00
365,300.00
850.00
7,500.00

1 Sqm Timber Floor finishing UPL (TM1)

0.030 m3 Rangka Kayu Kamper
0.036 m3 Ky Balau setara
0.200
kg Paku
1.000 m2 Finishing UPL
1.000
ls Bahan bantu lainnya
1.000
m Upah

4,200,000.00
12,000,000.00
8,500.00
125,000.00
10,000.00
70,000.00

127,008.00
432,000.00
1,700.00
125,000.00
10,000.00

1 Sqm Plaster Board Ceiling w/ Paint finish (Timber Screen)

0.019 m3 Rangka Kayu Kamper
0.024 m3 Balau Wood
0.200
kg Paku
1.000 m2 Finishing Polituran
1.000
ls Bahan bantu lainnya
1.000
m Upah

4,200,000.00
12,000,000.00
8,500.00
65,000.00
10,000.00
70,000.00

78,624.00
288,000.00
1,700.00
65,000.00
10,000.00

1 Sqm Plafond calcium silicate false ceiling with Paint Finish

0.019 m3 Rangka Kayu Kamper
0.417 lbr Calcium Silicate
0.200
kg Paku
1.000 m2 Finishing Cat
1.000
ls Bahan bantu lainnya
1.000
m Upah

4,200,000.00
150,000.00
8,500.00
18,000.00
10,000.00
50,000.00

78,624.00
62,500.00
1,700.00
18,000.00
10,000.00

1 Sqm Bulkhead with Paint Finish

0.017 m3 Rangka Kayu Kamper
0.417 lbr Timber Veneer on 12mm Plywood
0.200
kg Paku
1.000 m2 Finishing Melamine
1.000
ls Bahan bantu lainnya
1.000
m Upah

4,200,000.00
300,000.00
8,500.00
65,000.00
10,000.00
50,000.00

72,576.00
125,000.00
1,700.00
65,000.00
10,000.00

4,200,000.00
12,000,000.00

72,576.00
440,640.00

1 Sqm 15 mm thk. Solid Timber Board Ceiling (Drop Ceiling)

0.017 m3 Rangka Kayu Kamper
0.037 m3 Balau Wood

70,000.00

1,815,682.00

70,000.00

765,708.00

70,000.00

513,324.00

50,000.00

220,824.00

50,000.00

324,276.00

Paku
Finishing Polituran
Bahan bantu lainnya
Upah

Harga
Satuan
8,500.00
65,000.00
10,000.00
75,000.00

Harga
Bahan
1,700.00
126,750.00
10,000.00

1 Sqm Solid Timber Frame

0.056 m3 Balau Wood
0.150
kg Paku
3.564 m2 Finishing Polituran
1.000
ls Bahan bantu lainnya
1.000
m Upah

12,000,000.00
8,500.00
65,000.00
10,000.00
70,000.00

673,920.00
1,275.00
231,660.00
10,000.00

1 Sqm Skylight
0.056 m3
0.150
kg
3.564 m2
1.000 m2
1.000
ls
1.000
m

12,000,000.00
8,500.00
65,000.00
800,000.00
10,000.00
70,000.00

673,920.00
1,275.00
231,660.00
800,000.00
10,000.00

1 M2 PASANG BATA CAMP 1:5

55.000
bh Batu bata
0.075 m3 Pasir pasang
0.350 zak Portland cement
0.400
oh Pekerja
0.200
oh Tukang batu
0.040
oh Kepala tukang batu
0.004
oh Mandor

550.00
110,000.00
36,000.00
25,000.00
32,500.00
40,000.00
50,000.00

30,250.00
8,250.00
12,600.00

1 M2 PLESTERAN TRASRAM CAMP 1:3 T=2 CM

0.135 zak Portland cement
0.013 m3 Pasir plester
0.400
oh Pekerja
0.150
oh Tukang batu
0.015
oh Kepala tukang batu
0.020
oh Mandor

36,000.00
125,000.00
25,000.00
32,500.00
40,000.00
50,000.00

4,860.00
1,625.00

1 M2 PLESTERAN TEXTURE CAMP 1:3 T=3 CM

0.405 zak Portland cement
0.026 m3 Pasir plester
1.600
oh Pekerja
0.600
oh Tukang batu
0.060
oh Kepala tukang batu
0.080
oh Mandor

36,000.00
125,000.00
25,000.00
32,500.00
40,000.00
50,000.00

14,580.00
3,250.00

1 M2 ACIAN PC
0.050 zak Portland cement
0.100 m1 Benangan sudut
0.300
oh Pekerja
0.150
oh Tukang batu
0.012
oh Kepala tukang batu
0.015
oh Mandor

36,000.00
15,000.00
25,000.00
32,500.00
40,000.00
50,000.00

1,800.00

1 M3 BETON K225
6.800 zak Portland cement
0.386 m3 Pasir cor
0.643 m3 Koral cor
1.600
oh Pekerja
0.320
oh Tukang batu
0.064
oh Kepala tukang batu
0.006
oh Mandor

36,000.00
85,000.00
85,000.00
25,000.00
32,500.00
40,000.00
50,000.00

244,800.00
32,810.00
54,655.00

No.

Uraian
0.200
1.950
1.000
1.000

10

11

12

14

15

kg
m2
ls
m

Balau Wood
Paku
Finishing Polituran
10 mm tempered clear glass
Bahan bantu lainnya
Upah

1 KG PEMBESIAN U24

Harga
Upah

Jumlah
Harga

75,000.00

726,666.00

70,000.00

986,855.00

70,000.00

1,786,855.00

10,000.00
6,500.00
1,600.00
200.00

69,400.00

10,000.00
4,875.00
600.00
1,000.00

22,960.00

40,000.00
19,500.00
2,400.00
4,000.00

83,730.00

1,500.00
7,500.00
4,875.00
480.00
750.00

16,905.00

40,000.00
10,400.00
2,560.00
320.00

385,545.00

Harga
Satuan
6,720.00
8,250.00
25,000.00
35,000.00
42,500.00
50,000.00

Harga
Bahan
7,392.00
206.25

1 M2 BEKISTING PLYWOOD 9MM

A. 1 m2 Pabrikasi panel bekisting
0.020 m3 Kayu bekisting
0.345 lbr Plywood 9 mm
0.100
kg Paku
0.120
oh Pekerja
0.240
oh Tukang kayu
0.048
oh Kepala tukang kayu
0.005
oh Mandor

2,150,000.00
97,000.00
8,500.00
25,000.00
40,000.00
45,000.00
50,000.00

43,000.00
33,465.00
850.00

B. 1 m2 Pasang & bongkar bekisting

0.500
ltr Minyak bekisting
0.005 m3 Kayu stud
0.100
kg Paku
4.000
bh Beton decking
0.080
oh Pekerja
0.160
oh Tukang kayu
0.032
oh Kepala tukang kayu
0.003
oh Mandor

3,800.00
2,150,000.00
8,500.00
150.00
25,000.00
40,000.00
45,000.00
50,000.00

1,900.00
10,750.00
850.00
600.00

No.

Uraian
1.100
0.025
0.020
0.010
0.002
0.001

16

kg
kg
oh
oh
oh
oh

Besi beton
Kawat beton
Pekerja
Tukang besi
Kepala tukang besi
Mandor

Total, 1 m2 Bekisting plywood 9 mm

a.
0.50 Panel bekisting (direncanakan 2x pakai)
b.
1.00 Pasang bongkar bekisting
17

18

Harga
Upah

500.00
350.00
85.00
30.00

Jumlah
Harga

8,563.25

3,000.00
9,600.00
2,160.00
240.00
92,315.00

2,000.00
6,400.00
1,440.00
160.00
24,100.00

92,315.00
24,100.00

46,157.50
24,100.00

70,257.50

1BH PEKERJAAN BETON KOLOM 20/20 X 280 CM

2.400 m2 Bekisting plywood 9 mm
36.400
kg Pembesian U24
0.112 m3 Beton K225

70,257.50
8,563.25
385,545.00

168,618.00
311,702.30
43,181.04

523,501.34

1BH PEKERJAAN BETON KOLOM 20/40 X 712,5 CM

8.550 m2 Bekisting plywood 9 mm
185.250
kg Pembesian U24
0.570 m3 Beton K225

70,257.50
8,563.25
385,545.00

600,701.63
1,586,342.06
219,760.65

2,406,804.34

1BH PEKERJAAN BETON KOLOM dia. 20 X 385 CM

2.418 m2 Bekisting plywood 9 mm
39.289
kg Pembesian U24
0.121 m3 Beton K225

70,257.50
8,563.25
385,545.00

169,868.58
336,443.67
46,608.54

552,920.79

1BH PEKERJAAN BETON KOLOM dia. 15 X 345 CM

1.625 m2 Bekisting plywood 9 mm
19.804
kg Pembesian U24
0.061 m3 Beton K225

70,257.50
8,563.25
385,545.00

114,164.92
169,587.27
23,493.43

307,245.62

1BH PEKERJAAN BETON KOLOM 15/15 X 280 CM

1.800 m2 Bekisting plywood 9 mm
22.050
kg Pembesian U24
0.063 m3 Beton K225

70,257.50
8,563.25
385,545.00

126,463.50
188,819.66
24,289.34

339,572.50

1BH PEKERJAAN BETON KOLOM 15/20 X 255 CM

1.785 m2 Bekisting plywood 9 mm
26.775
kg Pembesian U24
0.077 m3 Beton K225

70,257.50
8,563.25
385,545.00

125,409.64
229,281.02
29,494.19

384,184.85

1BH PEKERJAAN BETON KOLOM 11/20 X 300 CM

1.860 m2 Bekisting plywood 9 mm
23.100
kg Pembesian U24
0.066 m3 Beton K225

70,257.50
8,563.25
385,545.00

130,678.95
197,811.08
25,445.97

353,936.00

No.
19

20

21

22

23
37

Harga
Satuan

Harga
Bahan

1BH PEKERJAAN BETON KOLOM PRAKTIS 11/11 X 280 CM

0.660 m2 Bekisting plywood 9 mm
13.552
kg Pembesian U24
0.034 m3 Beton K225

70,257.50
8,563.25
385,545.00

46,369.95
116,049.16
13,062.26

175,481.38

1M2 PEKERJAAN BETON PELAT T=15 CM

7.000 m2 Bekisting plywood 9 mm
37.500
kg Pembesian U24
0.150 m3 Beton K225

70,257.50
8,563.25
385,545.00

491,802.50
321,121.88
57,831.75

870,756.13

1M1 PEKERJAAN BETON BALOK 20/20 CM

0.600 m2 Bekisting plywood 9 mm
12.000
kg Pembesian U24
0.040 m3 Beton K225

70,257.50
8,563.25
385,545.00

42,154.50
102,759.00
15,421.80

160,335.30

70,257.50
8,563.25
385,545.00

98,360.50
256,897.50
46,265.40

401,523.40

80,000.00
36,000.00
7,500.00
90,000.00
2,500.00
25,000.00
32,500.00
40,000.00
50,000.00

84,000.00
8,193.60
5,625.00
3,780.00
1,250.00

160,000.00
36,000.00
7,500.00
90,000.00
2,500.00
25,000.00
32,500.00
40,000.00
50,000.00

168,000.00
8,193.60
11,250.00
3,780.00
1,875.00

Uraian

1M1 PEKERJAAN BETON BALOK 20/60 CM

1.400 m2 Bekisting plywood 9 mm
30.000
kg Pembesian U24
0.120 m3 Beton K225
1M' PEKERJAAN BETON KOLOM PRAKTIS
1 M2 PASANGAN TEGEL KERAMIK EZZENZA
1.050 m2 Tegel keramik
0.228 zak Portland cement
0.750
kg Semen nat (AM Grout)
0.042 m3 Pasir pasang
0.500 m2 Alat bantu pasang keramik
0.397
hr Pekerja
0.224
hr Tukang batu
0.022
hr Kepala tukang
0.019
hr Mandor
1 M2 PASANGAN MOSAIC TILE 10x10 CM
1.050 m2 Mosaic Tile 10x10 cm
0.228 zak Portland cement
1.500
kg Semen nat (AM Grout)
0.042 m3 Pasir pasang
0.750 m2 Alat bantu pasang keramik
0.992
hr Pekerja
0.560
hr Tukang batu
0.056
hr Kepala tukang
0.048
hr Mandor

Harga
Upah

Jumlah
Harga

9,920.00
7,280.00
896.00
960.00

121,904.60

24,800.00
18,200.00
2,240.00
2,400.00

240,738.60

KEBUTUHAN BAHAN MALDIV

NO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73

JENIS BAHAN

VOLUME

VOLUME/M3

Rangka Kayu Kamper

110.994 m3
110.994
Balau Wood
137.9951 m3
137.9951
Alang-alang
170.936 m3
170.936
Bubungan Alang2
75.24 m1
59.0634
Terrazzo
1806.851 m2
Terasso Tile niche
7 nos
Timber Reiling
48.13 m1
750x2400 Solid Timber
10 nos
d200 solid Timber height 3750
9 nos
200 x 200 solid Timber beam
54.8 m1
60 x 200 solid Timber beam
54.8 m1
50x500 Timber Frame
2.6 m1
725x2600 Solid Timber Door
2 nos
700x2600 Solid Timber Door
2 nos
1050x2350 Solid Timber Pivot Door
1 nos
1000x2400 Solid Timber Flush Door
1 nos
100x100 Solid Timber Frame
34.4 m1
675x2000 Solid Timber Door (Swing)
2 nos
900x2550 Solid Timber Pivot Door (Swing)
3 nos
Timber Black Out Panel 1200x2400
3 nos
Timber Black Out Panel 1280x2400
2 nos
80x160 Solid Timber "Dedeleg"
13.22 m1
2x60x120 Solid Timber "Pemade"
97.92 m1
2x80x160 Solid Timber "Pemucu"
62.02 m1
50x70 S Timber Rafter
427.34 m1
20x250 Timber Fascia
102.44 m1
20x100 Timber Fascia "Tatab"
102.44 m1
20x50 Timber Fascia under edge of Rafter
102.44 m1
20x500 Solid Timber cover "Dedeleg"
14.32 m1
20x50 Timber Fascia around cover "Dedeleg"
30.64 m1
"Solid Timber 50 mm thk)
8.07 m1
1000X1100 mm w/ Timber top wall thk 60 mm
7.58 m1
Solid Timber Step Stair 50x400 mm
19.2 m1
Solid Timber Step Stair 50x1000 mm
3.2 m1
500x2600 Solid Timber Window (Swing)
1 nos
Timber Black Out P size 1100x2400 mm
3 nos
Timber Black Out P size 1550x2400 mm
2 nos
Timber Black Out P size 1450x2400 mm
3 nos
Solid timber 70x140 mm
88.77 m1
70x70 mm thk. Timber rafter
172.04 m1
25x50 thk. Timber strip wall
358.4 m1
40x100HT. Solid Timber Frame
159.36 m1
50x150 mm Timber Frame
252.4 m1
120 x 150"H" Pelmet Timber
65.02 m1
850x2400 mm Solid Timber Pivot Door
1 nos
800x2400 Solid Timber Pivot Door
7 nos
700x2400 mm Solid Timber Pivot Door
2 nos
1000x2400 mm Solid Timber Pivot Door (Swing)
2 nos
1100x2400 Solid Timber Pivot Door (Swing)
3 nos
900x2400 Solid Timber Pivot Door (Swing)
1 nos
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass13
infill
nossize 800x2400 mm
Timber Black Out P 1400x2400 mm
11 nos
Timber Black Out P size 1300x2400 mm
12 nos
Solid Timber Framed Window w/ 10 mm thk. Clear tempered glass3size
nos500x2400 mm
70 x 140 thk Solid Timber Ribs
286.77 m1
70 x 140 thk. Timber rafter
641.24 m1
100 x 150 Solid Timber Beam
107.39 m1
70 x 70 T Section to be treated
469.2 m1
25 x 50 Timber Screen
948.6 m1
25 x 50 Timber Stopper Asphalt saturated felt
30.6 m1
Timber Fascia 30x150 mm
30.6 m1
Paku
894.775 kg
Paku List
44.82 kg
Kayu Balau Setara
56.913 m3
10 mm tempered clear glass
344.95 m2
C galvanis
109.09 m
Kayu Kamper
1.885 m3
Plywood 12 mm
43.725 lbr
Timber Veneer on 12 mm Plywood
13.208 lbr
Mirror 6
104.94 m2
Heat Insulation
21.031 m2
Solid Timber TM1 20x180 mm thk Balau Wood
8.067 m3
Solid Timber TM1 18x180 mm thk Balau Wood
5.378 m3

KEBUTUHAN BAHAN MALDIV

NO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46

JENIS BAHAN

VOLUME

Rangka Kayu Kamper

110.994 m3
Balau Wood
137.995 m3
750x2400 Solid Timber
0.540 m3
d200 solid Timber height 3750
1.060 m3
200 x 200 solid Timber beam
2.192 m3
60 x 200 solid Timber beam
0.658 m3
50x500 Timber Frame
0.065 m3
725x2600 Solid Timber Door
0.132 m3
700x2600 Solid Timber Door
0.127 m3
1050x2350 Solid Timber Pivot Door
0.086 m3
1000x2400 Solid Timber Flush Door
0.084 m3
100x100 Solid Timber Frame
0.344 m3
675x2000 Solid Timber Door (Swing)
0.095 m3
900x2550 Solid Timber Pivot Door (Swing)
0.241 m3
Timber Black Out Panel 1200x2400
0.302 m3
Timber Black Out Panel 1280x2400
0.215 m3
80x160 Solid Timber "Dedeleg"
0.169 m3
2x60x120 Solid Timber "Pemade"
0.705 m3
2x80x160 Solid Timber "Pemucu"
0.794 m3
50x70 S Timber Rafter
1.496 m3
20x250 Timber Fascia
0.512 m3
20x100 Timber Fascia "Tatab"
0.205 m3
20x50 Timber Fascia under edge of Rafter
0.102 m3
20x500 Solid Timber cover "Dedeleg"
0.143 m3
20x50 Timber Fascia around cover "Dedeleg"
0.031 m3
"Solid Timber 50 mm thk)
0.008 m3
1000X1100 mm w/ Timber top wall thk 60 mm
0.500 m3
Solid Timber Step Stair 50x400 mm
0.384 m3
Solid Timber Step Stair 50x1000 mm
0.160 m3
500x2600 Solid Timber Window (Swing)
1.300 m3
Timber Black Out P size 1100x2400 mm
0.158 m3
Timber Black Out P size 1550x2400 mm
0.149 m3
Timber Black Out P size 1450x2400 mm
0.209 m3
Solid timber 70x140 mm
0.870 m3
70x70 mm thk. Timber rafter
0.843 m3
25x50 thk. Timber strip wall
0.448 m3
40x100HT. Solid Timber Frame
0.637 m3
50x150 mm Timber Frame
1.893 m3
120 x 150"H" Pelmet Timber
1.170 m3
850x2400 mm Solid Timber Pivot Door
2.040 m3
800x2400 Solid Timber Pivot Door
0.470 m3
700x2400 mm Solid Timber Pivot Door
0.118 m3
1000x2400 mm Solid Timber Pivot Door (Swing)
0.168 m3
1100x2400 Solid Timber Pivot Door (Swing)
0.277 m3
900x2400 Solid Timber Pivot Door (Swing)
0.076 m3
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 800x2400
0.250 mm
m3

47
48
49
50
51
52
53
54
55
56
57
58
59
60
1
2
3
4
5
6
7
8
9
10
11

Timber Black Out P 1400x2400 mm

0.739 m3
Timber Black Out P size 1300x2400 mm
0.749 m3
Solid Timber Framed Window w/ 10 mm thk. Clear tempered glass size 500x2400
0.036
mm m3
70 x 140 thk Solid Timber Ribs
2.810 m3
70 x 140 thk. Timber rafter
6.284 m3
100 x 150 Solid Timber Beam
1.611 m3
70 x 70 T Section to be treated
2.299 m3
25 x 50 Timber Screen
1.186 m3
25 x 50 Timber Stopper Asphalt saturated felt
0.038 m3
Timber Fascia 30x150 mm
0.138 m3
Kayu Balau Setara
56.913 m3
Kayu Kamper
1.885 m3
Solid Timber TM1 20x180 mm thk Balau Wood
8.067 m3
Solid Timber TM1 18x180 mm thk Balau Wood
5.378 m3
TOTAL TIMBER 359.549 m3
Alang-alang
170.936 m3
Bubungan Alang2
75.240 m1
Terrazzo
1806.851 m2
Paku
894.775 kg
Paku List
44.820 kg
10 mm tempered clear glass
344.950 m2
C galvanis
109.090 m
Plywood 12 mm
43.725 lbr
Timber Veneer on 12 mm Plywood
13.208 lbr
Mirror 6
104.940 m2
Heat Insulation
21.031 m2

NO
I
1
2
II
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41

URAIAN

VOLUME TIAP SUB PEKERJAAN

MAIN REST.COVERED T.OUTDOOR DSWIMMING MAIN
P
KITCHEN
CIGAR BARMALDIVIANYOGA/ACTIVITY
REST.
AULAAREA
LIVING/LIBRARY/CLASS
SPA RECEPTION
SPA SUITE
ROOM
VILLA W POOL
VILLA WT POOL
AQUA VILLA

ALANG-ALANG
Alang-Alang Roof
Alang-Alang Roof "Bubungan"
KAYU
Timber Floor Long Bar
70.65
Timber Veneer Ceiling w/ Arch Striplighting Around the edge
70.65
Timber Veneer Drop Ceiling
21.62
Timber Veneer Cladding at brick wall (TV-1)
24.60
Timber Veneer Separated Room at Private Dining
46.80
Timber Veneer Ceiling at Long Bar
70.65
Solid Timber Screen wall
51.90
1000x2400mm Solid Timber Screen Door
2.00
Timber Veneer cladding on either sie of RC Beam
184.43
Timber Board finish on either side of RC Column
134.20
2650x3575mm Fabric door on Alum Frame w/ 100x50mm thk solid
11.00
timber brace to suport
750x2400mm Solid Timber Frame door w/10mm tempered glass infill
10.00at Private Dining
Timber Floor
167.94
Timber Trellis w/ 10mm thk tempered glass ceiling
212.26
Timber Screen wall
38.00
Timber Deck
69.72
Timber Floor Pool Deck
Timber Railing Swimming Pool
Timber Screen Wall at Gas Fire
50X3500x6400 mm Timber screen finish
100X50 mm Timber Trellis covered w/ 10 mm thk clear tempered glass
Timber Floor finishing UPL (TM3)
200 mm Solid Timber Column height 3750 mm
200x200 mm Solid Timber Beam
Timber Screen Wall finish
Timber Floor finishing UPL
15 mm thk. Solid Timber Board Ceiling
Timber Trellis Hung from RC Slab
60x120 mm Solid Timber
80x160 mm Solid Timber "Dedeleg"
2x60x120 mm Solid Timber "Pemade"
2x80x160 mm Solid Timber "Pemucu"
50x70 mm Solid Timber Rafter
20x250 mm Timber Fascia
20x100 mm Timber Fascia "Tatab"
20x50 mm Timber Fascia under edge of Rafter
20x500 mm Solid Timber cover "Dedeleg"
20x50 mm Timber Fascia around cover "Dedeleg"
40x100 mm HT. Solid Timber Frame
50x150 mm Timber Frame
Timber Floor (TM1)

330.01

97.33

599.22
48.13
70.40
22.40
203.36
149.76
9.00
54.80
43.80
265.62
36.72
83.94
54.80
9.40
60.56
39.14
330.01
68.40
68.40
68.40
10.00
21.00
47.75
65
51.78

NO
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86

URAIAN

VOLUME TIAP SUB PEKERJAAN

MAIN REST.COVERED T.OUTDOOR DSWIMMING MAIN
P
KITCHEN
CIGAR BARMALDIVIANYOGA/ACTIVITY
REST.
AULAAREA
LIVING/LIBRARY/CLASS
SPA RECEPTION
SPA SUITE
ROOM
VILLA W POOL
VILLA WT POOL
AQUA VILLA

Timber Deck
15 mm thk. Solid Timber Board Ceiling (Drop Ceiling)
Timber Trellis w/ glass cover
200 mm Solid Timber Column
150 mm Solid Timber Column
40x100 mm HT. Solid Timber Frame
50x150 mm Timber Frame
Solid Timber Door Frame w/ 10 mm thk. Clear tempered glass size 950x3300 mm
Timber Floor (TM3)
15 mm thk. Solid Timber Board Ceiling (Drop Ceiling)
Solid Timber Trellis w/ tempered glass cover
Timber Partition
Solid Timber Door Frame w/ 10 mm thk. Clear tempered glass size 1400x2600 mm
200 mm Solid Timber Column Height 3200 mm
150 mm Solid Timber Column Height 3200 mm
50x1725x2600 mm Solid Timber Screen Wall
360 mm Timber Clading Wall (TM1/TM2)
40x100 mm HT. Solid Timber Frame
50x150 mm Timber Frame
50x500 mm Timber Frame
10 mm thk. Timber frame tempered fixed glass panel
725x2600 mm Solid Timber Door (Swing)
700x2600 mm Solid Timber Door (Swing)
1050x2350 mm Solid Timber Pivot Door (Swing)
800x2400 mm Solid Timber Pivot Door (Swing)
1000x2400 mm Solid Timber Flush Door (Swing)
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1400x2400 mm
Timber Black Out Panel size 1300x2400 mm
Timber Black Out Panel size 1400x2400 mm
Timber Floor finishing UPL
Timber Trellis
150 mm Solid Timber Column Height 3200 mm
360 mm Solid Timber Wall Cladding (TM1/TM2)
310 mm Solid Timber Wall Cladding (TM1/TM2)
270 mm Solid Timber Wall Cladding (TM1/TM2)
200 mm Solid Timber Wall Cladding (TM1/TM2) w/ Heat Insulation
Solid Timber Fence
100x100 mm Solid Timber Frame
Solid Timber Screen Roof
Finishing wall w/ Timber Clading Wall TM1 (20x180 mm thk)
Finishing wall w/ Timber Clading Wall TM2 (18x180 mm thk)
360 mm C Galvanised cover by solid timber
120mm x 150mm "H" Pelmet Timber
Solid Timber Framed Window w/ 10 mm thk. Clear tempered glass size 500x2550 mm
10 mm thk. Timber frame tempered fixed glass panel

36.21
43.73
52.65
8.00
18.00
85.90
145.20
3.00
298.84
152.13
193.40
8.14
2.00
1.00
1.00
4.49
8.64
18.91
33.80
2.60
33.89
2.00
2.00
1.00
1.00
1.00
2.00
3.00
3.00
63.82
81.45
1.00
7.02
3.51
4.75
13.15
32.24
34.40
9.00
22.96
17.17
20.74
10.37
1.00
8.46

NO
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131

URAIAN

VOLUME TIAP SUB PEKERJAAN

MAIN REST.COVERED T.OUTDOOR DSWIMMING MAIN
P
KITCHEN
CIGAR BARMALDIVIANYOGA/ACTIVITY
REST.
AULAAREA
LIVING/LIBRARY/CLASS
SPA RECEPTION
SPA SUITE
ROOM
VILLA W POOL
VILLA WT POOL
AQUA VILLA

50mm x 25 mm thk w/ 50mm GAP Solid Timber Screen

50mm x 25 mm thk w/ 50mm GAP Solid Timber Screen w/ 12mm thk Plywood with Paint Finish & 6mm thk Mirror infill
Timber Black Out Panel
675x2000 mm Solid Timber Door (Swing)
900x2550 mm Solid Timber Pivot Door (Swing)
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 900x2400 mm
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1050x2550 mm
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1100x2400 mm
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1355x2400 mm
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1400x2400 mm
Timber Black Out Panel size 1200x2400 mm
Timber Black Out Panel size 1280x2400 mm
Timber Floor finishing UPL
15 mm thk. Solid Timber Board Ceiling (Drop Ceiling)
100x150 mm Hanging Solid Timber Beam
80x160 mm Solid Timber "Dedeleg"
2x60x120 mm Solid Timber "Pemade"
2x80x160 mm Solid Timber "Pemucu"
50x70 mm Solid Timber Rafter
20x250 mm Timber Fascia
20x100 mm Timber Fascia "Tatab"
20x50 mm Timber Fascia under edge of Rafter
20x500 mm Solid Timber cover "Dedeleg"
20x50 mm Timber Fascia around cover "Dedeleg"
200 mm Solid Timber Column Height 3000 mm
150 mm Solid Timber Column Height 3000 mm w/ timber cover 275x290mm
360 mm Solid Timber Wall Cladding (TM1/TM2)
200 mm Solid Timber Wall Cladding (TM1/TM2) w/ Heat Insulation
1000X1100 mm Brick Wall finishing by PP2 w/ Timber top wall thk 60 mm
Finishing wall w/ Timber Clading Wall TM2 (180x15mm thk)
360 mm C Galvanised cover by solid timber thk 10 mm
120mm x 150mm "H" Pelmet Timber
Solid timber for backing curtain rail
Finishing top wall Punge Pool "Solid Timber 50 mm thk)
Timber Cladding niche
10 mm thk. Timber frame tempered fixed glass panel
50mm x 25 mm thk w/ 50mm GAP Solid Timber Screen w/ 12mm thk Plywood with Paint Finish & 6mm thk Mirror infill
1100x2400 mm Solid Timber Pivot Door (Swing)
800x2400 mm Solid Timber Pivot Door (Swing)
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 750x2400 mm
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1400x2400 mm
Timber Black Out Panel size 1300x2400 mm
Timber Black Out Panel size 1400x2400 mm
Timber Floor finishing UPL
Solid Timber Step Stair 50x400 mm

15.00
17.63
15.00
2.00
3.00
1.00
2.00
1.00
1.00
1.00
3.00
2.00
39.42
7.32
23.79
3.82
37.36
22.88
97.33
34.04
34.04
34.04
4.32
9.64
1.00
1.00
8.16
21.99
2.70
16.83
24.92
12.46
2.76
8.07
2.00
12.94
23.05
1.00
2.00
2.00
2.00
3.00
3.00
39.58
9.60

NO
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176

URAIAN

VOLUME TIAP SUB PEKERJAAN

MAIN REST.COVERED T.OUTDOOR DSWIMMING MAIN
P
KITCHEN
CIGAR BARMALDIVIANYOGA/ACTIVITY
REST.
AULAAREA
LIVING/LIBRARY/CLASS
SPA RECEPTION
SPA SUITE
ROOM
VILLA W POOL
VILLA WT POOL
AQUA VILLA

Solid Timber Step Stair 50x1000 mm

-70mm x 140mm thk Solid Timber Ribs
-70mm x 140mm thk. Timber rafter
-100mm x 150mm Solid Timber Beam
-70mm x 70mm thk. Timber Section to be treated
-25mm x 50mm thk. Timber Screen
-25mm x 50mm thk. Timber Stopper Asphalt saturated felt
-Timber Fascia 30x150 mm
200 mm Solid Timber Column Height 3000 mm
150 mm Solid Timber Column Height 3000 mm w/ timber cover 275x290mm
360 mm Solid Timber Wall Cladding (TM1/TM2)
200 mm Solid Timber Wall Cladding (TM1/TM2) w/ Heat Insulation
1000X1100 mm Brick Wall finishing by PP2 w/ Timber top wall thk 60 mm
Finishing wall w/ Timber Clading Wall TM2 (180x15mm thk)
360 mm C Galvanised cover by solid timber thk 10 mm
120mm x 150mm "H" Pelmet Timber
Solid timber for backing curtain rail
Timber Cladding niche
10 mm thk. Timber frame tempered fixed glass panel
50mm x 25 mm thk w/ 50mm GAP Solid Timber Screen w/ 12mm thk Plywood with Paint Finish & 6mm thk Mirror infill
1100x2400 mm Solid Timber Pivot Door (Swing)
800x2400 mm Solid Timber Pivot Door (Swing)
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 750x2400 mm
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1400x2400 mm
Timber Black Out Panel size 1300x2400 mm
Timber Black Out Panel size 1400x2400 mm
Timber Floor finishing UPL
Solid Timber Step Stair 50x400 mm
Solid Timber Step Stair 50x1000 mm
-70mm x 140mm thk Solid Timber Ribs
-70mm x 140mm thk. Timber rafter
-100mm x 150mm Solid Timber Beam
-70mm x 70mm thk. Timber Section to be treated
-25mm x 50mm thk. Timber Screen
-25mm x 50mm thk. Timber Stopper Asphalt saturated felt
-Timber Fascia 30x150 mm
200 mm Solid Timber Column Height 3200 mm
360 mm Solid Timber Wall Cladding (TM1/TM2)
220 mm Solid Timber Wall Cladding (TM1/TM2) w/ Heat Insulation
210 mm Solid Timber Wall Cladding (TM1/TM2)
360 mm C Galvanised cover by solid timber
120mm x 150mm "H" Pelmet Timber
10 mm thk. Timber frame tempered fixed glass panel
500x2600 mm Solid Timber Window (Swing)
1000x2400 mm Solid Timber Pivot Door (Swing)

1.60
66.00
156.40
20.40
156.40
316.20
10.20
10.20
1.00
1.00
8.16
21.99
4.88
16.83
24.92
12.46
2.76
2.00
12.94
23.05
1.00
2.00
2.00
2.00
3.00
3.00
39.58
9.60
1.60
66.00
156.40
20.40
156.40
316.20
10.20
10.20
2.00
10.65
14.64
8.67
27.95
19.82
22.40
1.00
1.00

NO
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221

URAIAN

VOLUME TIAP SUB PEKERJAAN

MAIN REST.COVERED T.OUTDOOR DSWIMMING MAIN
P
KITCHEN
CIGAR BARMALDIVIANYOGA/ACTIVITY
REST.
AULAAREA
LIVING/LIBRARY/CLASS
SPA RECEPTION
SPA SUITE
ROOM
VILLA W POOL
VILLA WT POOL
AQUA VILLA

Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1300x2400 mm
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1200x2400 mm
Timber Black Out Panel size 1100x2400 mm
Timber Black Out Panel size 1550x2400 mm
Timber Black Out Panel size 1450x2400 mm
Timber Floor finishing UPL (TM3)
220 mm Solid Timber Wall Cladding (TM1/TM2) w/ Heat Insulation
50mm x 25 mm thk w/ 50mm GAP Solid Timber Screen w/ 12mm thk Plywood with Paint Finish & 6mm thk Mirror infill
Timber Trellis with 10 mm tempered glass in Alum. Frame
- Solid timber 70x140 mm
- 70x140 mm thk. Timber rafter
-100mm x 150mm Solid Timber Beam
- 70x70 mm thk. Timber rafter
- 25x50 mm thk. Timber strip wall
- Timber Fascia 30x150 mm
Solid timber for backing curtain rail
200 mm Solid Timber Column Height 3000 mm
150 mm Solid Timber Column Height 2800 mm
150 mm Solid Timber Column Height 3000 mm w/ timber cover 275x290mm
150mm x 150mm Solid Timber Column Height 2800 mm
360 mm Solid Timber Wall Cladding (TM1/TM2)
260 mm Solid Timber Wall Cladding (TM1/TM2)
200 mm Solid Timber Wall Cladding (TM1/TM2) w/ Heat Insulation
2x50x125 mm w/ 75 mm GAP Solid Timber Fence height 2000 mm
Finishing wall w/ Timber Clading Wall TM2 (180x15mm thk)
360 mm C Galvanised cover by solid timber for backing Sliding Rail
Timber Cladding niche
50mm x 25 mm thk w/ 50mm GAP Solid Timber Screen w/ 12mm thk Plywood with Paint Finish & 6mm thk Mirror infill
40x100 mm HT. Solid Timber Frame
50x150 mm Timber Frame
10 mm thk. Timber frame tempered fixed glass panel
120mm x 150mm "H" Pelmet Timber
850x2400 mm Solid Timber Pivot Door
800x2400 mm Solid Timber Pivot Door
700x2400 mm Solid Timber Pivot Door
1000x2400 mm Solid Timber Pivot Door (Swing)
1100x2400 mm Solid Timber Pivot Door (Swing)
900x2400 mm Solid Timber Pivot Door (Swing)
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1100x2400 mm
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 1400x2400 mm
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size 800x2400 mm
Timber Black Out Panel size 1400x2400 mm
Timber Black Out Panel size 1300x2400 mm
Solid Timber Framed Window w/ 10 mm thk. Clear tempered glass size 500x2400 mm
50x25 mm Timber Screen w/ 25 mm GAP size 500x2400 mm

3.00
3.00
3.00
2.00
3.00
57.90
6.39
24.79
3.09
88.77
172.04
22.40
172.04
358.40
11.20
3.46
1.00
1.00
1.00
4.00
7.65
6.00
12.92
10.00
23.60
10.56
2.00
16.42
6.80
8.40
31.39
9.91
1.00
2.00
2.00
1.00
1.00
1.00
3.00
2.00
2.00
2.00
3.00
3.00
1.00

NO
222
223
224
225
226
227
228
229
230
231
III
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21

URAIAN
Timber Floor finishing UPL (TM1)
15 mm thk. Solid Timber Board Ceiling (Drop Ceiling)
Solid Timber Frame
-70mm x 140mm thk Solid Timber Ribs
-70mm x 140mm thk. Timber rafter
-100mm x 150mm Solid Timber Beam
-70mm x 70mm thk. Timber Section to be treated
-25mm x 50mm thk. Timber Screen
-25mm x 50mm thk. Timber Stopper Asphalt saturated felt
-Timber Fascia 30x150 mm
TERRAZZO
Terrazzo Floor Main Restaurant
Terrazzo Floor Private Dining (Long Bar Roof)
Terrazzo Floor
Finishing wall w/ TZ1 (600x600 mm Terasso Tile)
Terasso Floor (TZ1)
Terasso Floor at Roof Terrace Garden (TZ1)
Finishing wall w/ TZ1 (600x600 mm Terasso Tile)
Terasso Floor (TZ1)
Finishing wall w/ TZ1 (600x600 mm Terasso Tile)
Terasso Floor (TZ1)
Finishing wall w/ TZ1 (600x600 mm Terasso Tile)
Terasso Tile niche
Terasso Floor (TZ1)
Finishing wall w/ TZ1 (600x600 mm Terasso Tile)
Terasso Tile niche
Terasso Floor (TZ1)
Finishing wall w/ TZ1 (600x600 mm Terasso Tile)
Terasso Floor (TZ1)
Finishing wall w/ TZ1 (600x600 mm Terasso Tile)
Terasso Tile niche
Terasso Floor (TZ1)

VOLUME TIAP SUB PEKERJAAN

MAIN REST.COVERED T.OUTDOOR DSWIMMING MAIN
P
KITCHEN
CIGAR BARMALDIVIANYOGA/ACTIVITY
REST.
AULAAREA
LIVING/LIBRARY/CLASS
SPA RECEPTION
SPA SUITE
ROOM
VILLA W POOL
VILLA WT POOL
AQUA VILLA

83.49
20.01
9.00
66.00
156.40
20.40
156.40
316.20
10.20
10.20
369.90
70.65
336.00
51.06
162.03
292.31
45.72
86.43
44.49
46.32
62.15
2.00
91.28
62.15
2
91.28
62.33
83.37

VOL. TOTAL

BOH, MANAGEMENT VILLAS

SAT

427.34 sqm
75.24 m1
70.65
70.65
21.62
24.60
46.80
70.65
51.90
2.00
184.43
134.20
11.00
10.00
167.94
212.26
38.00
599.22
48.13
70.40
22.40
203.36
9.00
54.80
81.80

83.94
54.80

51.78

sqm
sqm
sqm
sqm
sqm
sqm
sqm
nos
sqm
sqm
nos
nos
sqm
sqm
sqm
sqm
m1
sqm
sqm
sqm
sqm
nos
m1
sqm
sqm
sqm
sqm
m1
m1
m1
m1
sqm
m1
m1
m1
m1
m1
m1
m1
sqm

5.698

VOL. TOTAL

BOH, MANAGEMENT VILLAS

SAT

105.93 sqm
sqm
52.65 sqm
8.00
nos
18.00
nos
m1
m1
3.00 unt
sqm
sqm
193.40 sqm
8.14 sqm
2.00 Unt.
nos
nos
4.49 sqm
sqm
m1
m1
2.60 m1
sqm
2.00 nos
2.00 nos
1.00 nos
nos
1.00 nos
nos
nos
nos
sqm
81.45 sqm
2.00 nos
sqm
3.51 sqm
4.75 sqm
sqm
32.24 sqm
34.40 m1
9.00 sqm
22.96 sqm
17.17 sqm
m1
m1
1.00 nos
sqm

VOL. TOTAL

BOH, MANAGEMENT VILLAS

SAT

15.00 sqm
sqm
15.00 sqm
2.00 nos
3.00 nos
1.00 nos
2.00 nos
nos
1.00 nos
nos
3.00 nos
2.00 nos
sqm
sqm
m1
13.22 m1
97.92 m1
62.02 m1
427.34 sqm
102.44 m1
102.44 m1
102.44 m1
14.32 m1
30.64 m1
nos
nos
sqm
sqm
m1
sqm
m1
m1
sqm
8.07 m1
nos
sqm
sqm
nos
nos
nos
nos
nos
nos
sqm
m1

VOL. TOTAL

BOH, MANAGEMENT VILLAS

7.58
49.84

4.00

448.02
19.20
3.20

3.00

8.67

1.00

SAT
m1
m1
m1
m1
m1
m1
m1
m1
nos
nos
sqm
sqm
m1
sqm
m1
m1
sqm
nos
sqm
sqm
nos
nos
nos
nos
nos
nos
sqm
m1
m1
m1
m1
m1
m1
m1
m1
m1
nos
sqm
sqm
sqm
m1
m1
sqm
nos
nos

VOL. TOTAL

BOH, MANAGEMENT VILLAS

3.00
3.00
3.00
2.00
3.00
506.50
21.03
3.09
88.77

172.04
358.40
8.98
3.00
1.00
3.00
4.00
50.28
6.00
70.04
10.00
57.26
59.25
6.00
104.94
159.36
252.40
122.02
65.02
1.00
7.00
2.00
2.00
3.00
1.00
4.00
7.00
2.00
11.00
12.00
3.00
1.00

SAT
nos
nos
nos
nos
nos
sqm
sqm
sqm
sqm
m1
m1
m1
m1
m1
m1
sqm
nos
nos
nos
nos
sqm
sqm
sqm
sqm
sqm
m1
nos
sqm
m1
m1
sqm
m1
nos
nos
nos
nos
nos
nos
nos
nos
nos
nos
nos
nos
nos

VOL. TOTAL

BOH, MANAGEMENT VILLAS

681.27
259.91
9.00
286.77
641.24
107.39
469.20
948.60
30.60
30.60

65.5
3
119.88

SAT
sqm
sqm
sqm
m1
m1
m1
m1
m1
m1
m1

369.90 sqm
70.65 sqm
sqm
sqm
sqm
292.31 sqm
sqm
sqm
sqm
sqm
sqm
nos
sqm
sqm
nos
sqm
sqm
sqm
393.40 sqm
7.00 nos
680.59 sqm

II

ALANG-ALANG
1 Alang-Alang Roof
427.34 sqm
#REF!
2 Alang-Alang Roof "Bubungan"
75.24 m1
KAYU
1 Timber Floor Long Bar
70.65 sqm
2.14
2.54
2 Timber Veneer Ceiling w/ Arch Striplighting Around the edge
70.65 sqm
1.32
1.70
3 Timber Veneer Drop Ceiling
21.62 sqm
0.37
0.79
4 Timber Veneer Cladding at brick wall (TV-1)
24.60 sqm
0.46
0.59
5 Timber Veneer Separated Room at Private Dining
46.80 sqm
2.63
6 Timber Veneer Ceiling at Long Bar
70.65 sqm
1.32
1.70
7 Solid Timber Screen wall
51.90 sqm
2.91
8 1000x2400mm Solid Timber Screen Door
2.00 nos
0.11
9 Timber Veneer cladding on either sie of RC Beam
184.43 sqm
3.45
4.43
10 Timber Board finish on either side of RC Column
134.20 sqm
2.51
3.22
11 750x2400mm Solid Timber Frame door w/10mm tempered glass infill at
10.00
Private
nos Dining
12 Timber Floor
167.94 sqm
5.08
6.05
13 Timber Trellis w/ 10mm thk tempered glass ceiling
212.26 sqm
11.92
14 Timber Screen wall
38 sqm
2.13
15 Timber Floor Pool Deck
599.22 sqm
18.1204 21.57192
16 Timber Railing Swimming Pool
48.13 m1
17 Timber Screen Wall at Gas Fire
70.4 sqm
3.954
18 50X3500x6400 mm Timber screen finish
22.4 sqm
1.258
19 100X50 mm Timber Trellis covered w/ 10 mm thk clear tempered glass
203.36 sqm
11.420698
20 200 mm Solid Timber Column height 3750 mm
9 nos
21 200x200 mm Solid Timber Beam
54.8 m1
22 Timber Screen Wall finish
81.8 sqm
4.594
23 Timber Trellis Hung from RC Slab
83.94 sqm
1.450
3.082
24 60x120 mm Solid Timber
54.8 m1
25 Timber Floor (TM1)
51.78 sqm
1.566
1.864
26 Timber Deck
105.93 sqm
3.203
3.813
27 Timber Trellis w/ glass cover
52.65 sqm
2.96
28 200 mm Solid Timber Column
8 nos
29 150 mm Solid Timber Column
18 nos
30 Solid Timber Door Frame w/ 10 mm thk. Clear tempered glass size 950x3300
3 unt
mm
31 Solid Timber Trellis w/ tempered glass cover
193.4 sqm
32 Timber Partition
8.14 sqm
0.56264
33 Solid Timber Door Frame w/ 10 mm thk. Clear tempered glass size 1400x2600
2 Unt.
mm
34 50x1725x2600 mm Solid Timber Screen Wall
4.49 sqm
35 50x500 mm Timber Frame
2.6 m1
36 725x2600 mm Solid Timber Door (Swing)
2 nos
37 700x2600 mm Solid Timber Door (Swing)
2 nos
38 1050x2350 mm Solid Timber Pivot Door (Swing)
1 nos
39 1000x2400 mm Solid Timber Flush Door (Swing)
1 nos
40 Timber Trellis
81.45 sqm
4.574232
41 150 mm Solid Timber Column Height 3200 mm
2 nos
42 310 mm Solid Timber Wall Cladding (TM1/TM2)
3.51 sqm
0.24261
43 270 mm Solid Timber Wall Cladding (TM1/TM2)
4.75 sqm
0.32832
44 Solid Timber Fence
32.24 sqm
45 100x100 mm Solid Timber Frame
34.4 m1
46 Solid Timber Screen Roof
9 sqm
1.931904
47 Finishing wall w/ Timber Clading Wall TM1 (20x180 mm thk)
22.96 sqm
0.7935
48 Finishing wall w/ Timber Clading Wall TM2 (18x180 mm thk)
17.17 sqm
0.5934
49 Solid Timber Framed Window w/ 10 mm thk. Clear tempered glass size 500x2550
1 nos mm
50 50mm x 25 mm thk w/ 50mm GAP Solid Timber Screen
15 sqm
51 Timber Black Out Panel
15 sqm
52 675x2000 mm Solid Timber Door (Swing)
2 nos
53 900x2550 mm Solid Timber Pivot Door (Swing)
3 nos
54 Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size1 900x2400
nos
mm
55 Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size2 1050x2550
nos
mm
56 Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size1 1355x2400
nos
mm
57 Timber Black Out Panel size 1200x2400 mm
3 nos
58 Timber Black Out Panel size 1280x2400 mm
2 nos
59 80x160 mm Solid Timber "Dedeleg"
13.22 m1
60 2x60x120 mm Solid Timber "Pemade"
97.92 m1
61 2x80x160 mm Solid Timber "Pemucu"
62.02 m1
62 50x70 mm Solid Timber Rafter
427.34 sqm
63 20x250 mm Timber Fascia
102.44 m1
64 20x100 mm Timber Fascia "Tatab"
102.44 m1
65 20x50 mm Timber Fascia under edge of Rafter
102.44 m1
66 20x500 mm Solid Timber cover "Dedeleg"
14.32 m1
67 20x50 mm Timber Fascia around cover "Dedeleg"
30.64 m1
68 Finishing top wall Punge Pool "Solid Timber 50 mm thk)
8.07 m1
69 1000X1100 mm Brick Wall finishing by PP2 w/ Timber top wall thk 60 mm
7.58 m1
70 360 mm C Galvanised cover by solid timber thk 10 mm
49.84 m1
0.5741568
71 Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size4 750x2400
nos
mm
72 Timber Floor finishing UPL
448.02 sqm
13.5481
73 Solid Timber Step Stair 50x400 mm
19.2 m1
74 Solid Timber Step Stair 50x1000 mm
3.2 m1
75 200 mm Solid Timber Column Height 3200 mm
3 nos
76 210 mm Solid Timber Wall Cladding (TM1/TM2)
8.67 sqm
0.59927
77 500x2600 mm Solid Timber Window (Swing)
1 nos
78 Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size3 1300x2400
nos
mm

1000X1100 mm w/ Timber top wall thk 60

"Solid Timber 50 mm thk)

20x50 T F around c "Dedeleg"

20x500 S T cover "Dedeleg"

20x50 T Fascia under edge of Rafter

20x100 T Fascia "Tatab"

20x250 Timber Fascia

50x70 S Timber Rafter

2x80x160 S T "Pemucu"

2x60x120 S T "Pemade"

80x160 S T "Dedeleg"

T Black Out Panel 1280x2400

T Black Out Panel 1200x2400

900x2550 S T P Door (Swing)

675x2000 S T Door (Swing)

100x100 S T Frame

1000x2400 S T Flush Door

1050x2350 S T PivotDoor

700x2600 S T Door

725x2600 S T Door

50x500 T Frame

60 x 200 solid T beam

200 x 200 solid T beam

d200 solid T height 3750

750x2400 Solid T

T.Reiling

Terasso Tile niche

Terrazzo

Bubungan Alang2

SAT

Alang2

VOL TOTAL

Balau W

URAIAN

RK Kamper

NO

KEBUTUHAN BAHAN MALDIV

75.24

10.00

48.13

9
54.8

54.8

2.6
2
2
1
1

34.4

2
3

3
2
13.22
97.92
62.02
427.34
102.44
102.44
102.44
14.32
30.64
8.07
7.58

79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
III
1
2
3
4
5
6

Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size3 1200x2400
nos
mm
Timber Black Out Panel size 1100x2400 mm
3 nos
Timber Black Out Panel size 1550x2400 mm
2 nos
Timber Black Out Panel size 1450x2400 mm
3 nos
Timber Floor finishing UPL (TM3)
506.5 sqm
15.3166
220 mm Solid Timber Wall Cladding (TM1/TM2) w/ Heat Insulation
21.03055 sqm
1.45363
Timber Trellis with 10 mm tempered glass in Alum. Frame
3.09 sqm
0.1735344
Solid timber 70x140 mm
88.77 m1
70x70 mm thk. Timber rafter
172.04 m1
25x50 mm thk. Timber strip wall
358.4 m1
Solid timber for backing curtain rail
8.98 sqm
0.6207
200 mm Solid Timber Column Height 3000 mm
3 nos
150 mm Solid Timber Column Height 2800 mm
1 nos
150 mm Solid Timber Column Height 3000 mm w/ timber cover 275x290mm
3 nos
150mm x 150mm Solid Timber Column Height 2800 mm
4 nos
360 mm Solid Timber Wall Cladding (TM1/TM2)
50.28 sqm
3.47535
260 mm Solid Timber Wall Cladding (TM1/TM2)
6 sqm
200 mm Solid Timber Wall Cladding (TM1/TM2) w/ Heat Insulation
70.0435 sqm
4.84141
2x50x125 mm w/ 75 mm GAP Solid Timber Fence height 2000 mm
10 sqm
Finishing wall w/ Timber Clading Wall TM2 (180x15mm thk)
57.26 sqm
1.97891
360 mm C Galvanised cover by solid timber for backing Sliding Rail 59.25 m1
0.68256
Timber Cladding niche
6 nos
50mm x 25 mm thk w/ 50mm GAP Solid Timber Screen w/ 12mm thk104.94
Plywood
sqm
with Paint Finish & 6mm thk Mirror infill
40x100 mm HT. Solid Timber Frame
159.36 m1
50x150 mm Timber Frame
252.4 m1
10 mm thk. Timber frame tempered fixed glass panel
122.02 sqm
120mm x 150mm "H" Pelmet Timber
65.02 m1
850x2400 mm Solid Timber Pivot Door
1 nos
800x2400 mm Solid Timber Pivot Door
7 nos
700x2400 mm Solid Timber Pivot Door
2 nos
1000x2400 mm Solid Timber Pivot Door (Swing)
2 nos
1100x2400 mm Solid Timber Pivot Door (Swing)
3 nos
900x2400 mm Solid Timber Pivot Door (Swing)
1 nos
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size4 1100x2400
nos
mm
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size7 1400x2400
nos
mm
Sliding Timber Framed Door w/ 10 mm thk. Clear tempered glass infill size2 800x2400
nos
mm
Timber Black Out Panel size 1400x2400 mm
11 nos
Timber Black Out Panel size 1300x2400 mm
12 nos
Solid Timber Framed Window w/ 10 mm thk. Clear tempered glass size 500x2400
3 nos mm
50x25 mm Timber Screen w/ 25 mm GAP size 500x2400 mm
1 nos
Timber Floor finishing UPL (TM1)
681.27 sqm
20.6016
24.526
15 mm thk. Solid Timber Board Ceiling (Drop Ceiling)
259.91 sqm
4.491
9.544
Solid Timber Frame
9 sqm
0.505
70mm x 140mm thk Solid Timber Ribs
286.77 m1
70mm x 140mm thk. Timber rafter
641.24 m1
100mm x 150mm Solid Timber Beam
107.39 m1
70mm x 70mm thk. Timber Section to be treated
469.2 m1
25mm x 50mm thk. Timber Screen
948.6 m1
25mm x 50mm thk. Timber Stopper Asphalt saturated felt
30.6 m1
Timber Fascia 30x150 mm
30.6 m1
Bulkhead
31.7 sqm
0.548
Skylight
4.40
0.247104
TERRAZZO
Terrazzo Floor Main Restaurant
369.90 sqm
Terrazzo Floor Private Dining (Long Bar Roof)
70.65 sqm
Terasso Floor at Roof Terrace Garden (TZ1)
292.31 sqm
Finishing wall w/ TZ1 (600x600 mm Terasso Tile)
393.401 sqm
Terasso Tile niche
7 nos
Terasso Floor (TZ1)
680.59 sqm
TOTAL KEPERLUAN

110.99

138.00 #REF!

1,806.85
7

75.24

1806.85

7.00

48.13

10.00

9.00

54.80

54.80

2.60

2.00

2.00

1.00

1.00

34.40

2.00

3.00

3.00

2.00

13.22

97.92

62.02

427.34

102.44

102.44

102.44

14.32

30.64

8.07

7.58

m3

m3

m3

m1

m2

nos

m1

nos

nos

m1

m1

m1

nos

nos

nos

nos

m1

nos

nos

nos

nos

m1

m1

m1

m1

m1

m1

m1

m1

m1

m1

m1

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

T Black Out P size 1100x2400 mm

500x2600 S T Window (Swing)

S T Step Stair 50x1000 mm

S T Step Stair 50x400 mm

N BAHAN MALDIV

1
0.814

12.218
0.2
0.351
0.475
3.224

5.16
1.148
0.8585

0.3
0.867

10.560
3.360
30.504
0.9

10.356
21.186
7.8975
0.8
1.8

0.2

1.5

89.604

1.734

4.984

1.628

0.702
0.95

2.296
1.717

Solid Timber TM1 18x180 mm thk Balau

Solid Timber TM1 20x180 mm thk Balau

Heat In.

Mirror6

Timber Veneer on 12mm Plywood

Plywood12

Kkamper

Cgalvanis

10 mm tempered clear glass

K.Balau Set.

Paku List

Paku

Timber Fascia 30x150 mm

25 x 50 T Stopper Asphalt saturated felt

25 x 50 Timber Screen

70 x 70 T Section to be treated

100 x 150 S T Beam

70 x 140 thk. T rafter

70 x 140 thk S T Ribs

Solid Timber Framed Window w/ 10 mm th

T Black Out P size 1300x2400 mm

T Black Out P 1400x2400 mm

Sliding Timber Framed Door w/ 10 mm thk

900x2400 S T Pivot Door (Swing)

1100x2400 S T Pivot Door (Swing)

1000x2400 mm S T Pivot Door (Swing)

700x2400 mm S T Pivot Door

800x2400 S T Pivot Door

850x2400 mm S T Pivot Door

120 x 150"H" Pelmet Timber

50x150 mm Timber Frame

40x100HT. Solid T Frame

25x50 thk. T strip wall

70x70 mm thk. Timber rafter

Solid timber 70x140 mm

T Black Out P size 1450x2400 mm

T Black Out P size 1550x2400 mm

JENIS BAHAN

14.13
14.13
4.32
4.92
7.02
14.13
7.79
0.30
36.89
26.84

33.59
31.84
5.70
119.84

1.56816
203.36

12.270
16.788

1.39392
1.65888
52.65

0.12672

0.18432
81.45

5.84963

0.29
0.20

0.12636
0.171
0.08
0.11

0.41328
0.30906
0.28
0.21

0.9504

49.84 0.86124

19.2
16.1287

3.2
0.52272
0.31212 0.20808

3
2
3
101.3
2.1031 4.20611
0.4635

18.234
21.0306

0.7571 0.50473

3.09

88.77
172.04
358.4
0.898
0.3
0.1
0.45
0.4
5.028

1.796

0.32328 0.21552
0.52272
0.09216
0.73413
0.36864

10.056

7.0044 14.0087
1
2.863
5.726
5.925

1.81008 1.20672
2.52157 1.68104
1.8144
1.03068 0.68712
59.25 1.02384

10.494

6.649

0.1
136.25
51.982
1.35

0.11434

43.725

104.94

159.36
252.4
65.02
1
7
2
2
3
1
13

11
12
3

286.77
641.24
107.39
469.2
948.6
30.6
30.6
6.34
0.66

30.60 894.78

13.2083
4.4

19.20

3.20

1.00

3.00

2.00

3.00

88.77

172.04

358.40

159.36

252.40

65.02

1.00

7.00

2.00

2.00

3.00

1.00

13.00

11.00

12.00

3.00

286.77

641.24

107.39

469.20

948.60

30.60

44.82

56.91

344.95

109.09

1.89

43.73

13.21

104.94

21.03

8.07

5.38

m1

m1

nos

nos

nos

nos

m1

m1

m1

m1

m1

m1

nos

nos

nos

nos

nos

nos

nos

nos

nos

nos

m1

m1

m1

m1

m3

m1

m1

kg

kg

m3

m2

m3

lbr

lbr

m2

m2

m3

m3

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

1m2 =
16 lbr
427.34m2 = #REF!
1 m3 =
40
#REF!
#REF!

lbr
lbr
m3
cntr