STUCTURE, ARCHITECTURE & MEP WORKS

KULAT VILLA
PECATU, KUTA SELATAN, BADUNG-BALI

Unit Rate Total Rate

No. Description QTY
(Rp) (Rp)

FINAL SUMMARY STRUCTURE, ARCHITECTURE &

MEP WORKS

1.0. PRELIMINARIES 1.00 Ls 58,000,000 58,000,000.00

2.0. STRUCTURE WORKS 4.00 Ls 447,973,447 1,791,893,788.07

3.0. ARCHITECTURE WORKS 4.00 Ls 739,855,757 2,959,423,028.83

4.0. MEP WORKS 4.00 Ls 119,845,000 479,380,000.00

SUMMARY RP. : 5,288,696,816.90

ROUNDED RP. : 5,288,696,800.00

Note :
STUCTURE, ARCHITECTURE & MEP WORKS
KULAT VILLA
PECATU, KUTA SELATAN, BADUNG-BALI

Rate Amount
No Item Description Quantity Unit
(Rp) (Rp)

2.0. STRUCTURE WORKS

1 Site Clearance 97.72 m2 35,000.00 3,420,144.00

2 Bouwplank 41.88 m' 157,708.56 6,604,834.58

Excavation
3 Footplate foundation 12.90 m3 133,546.93 1,722,755.40
4 Riverstone foundation 10.59 m3 133,546.93 1,414,261.99

5 Removal surplus soil 12.43 m3 172,516.63 2,144,381.71

6 Backfill 11.06 m3 62,614.75 692,519.14

Compacted soil :
7 Under Footplate foundation 11.20 m2 241,460.46 2,704,357.13
8 Under Riverstone foundation 17.60 m2 241,460.46 4,249,704.05
9 Under ground slabs including tie beams. 45.64 m2 241,460.46 11,019,479.14

Anti-termite
10 Under Footplate foundation 11.20 m2 42,000.00 470,400.00
11 Under Riverstone foundation 17.60 m2 42,000.00 739,200.00
12 Under ground slabs including tie beams. 45.64 m2 42,000.00 1,916,745.00

Sand bed layer 100mm thick include compacted as specified.

13 Under Footplate foundation 1.12 m3 342,488.85 383,587.51
14 Under Ground slabs including tie beams. 1.76 m3 342,488.85 602,780.38
15 Under Riverstone foundation 4.56 m3 342,488.85 1,563,009.02

50mm thick lean concrete under the following;

16 Under Footplate foundation 0.56 m3 876,927.89 491,079.62
17 Under ground slabs including tie beams. 0.88 m3 876,927.89 771,696.54

17 Riverstone foundation 7.94 m3 1,120,049.70 8,893,194.62

Grade F'c 25 Mpa (K-350) concrete readymix :

18 Foot plate foundation 4.49 m3 1,450,325.66 6,511,962.20
19 Tie beam 1.46 m3 1,450,325.66 2,117,475.46
20 Groundslab 4.56 m3 1,450,325.66 6,618,820.11
21 Pedestal Column 0.55 m3 1,450,325.66 797,679.11
22 Ground floor Column 2.23 m3 1,450,325.66 3,234,226.22
23 Upper floor Column 1.48 m3 1,450,325.66 2,146,481.97
24 Suspended slab 2.34 m3 1,450,325.66 3,393,762.04
25 Suspended beam 1.70 m3 1,450,325.66 2,465,553.62
26 Ring beam 0.80 m3 1,450,325.66 1,160,260.53

Reinforcement , BJTS-420 for deformed bar and BJTP-280 for plain

bar
27 Reinforcement bar in footplate 469.69 kg 24,937.93 11,713,097.66
28 Reinforcement bar in Tie beam 522.41 kg 24,937.93 13,027,825.47
29 Reinforcement bar in pedestal column 224.99 kg 24,937.93 5,610,785.50
30 Reinforcement bar in Ground floor column 457.80 kg 24,937.93 11,416,585.64
31 Reinforcement bar in Upper floor column 296.47 kg 24,937.93 7,393,348.94
32 Reinforcement bar in Suspended beam 550.87 kg 24,937.93 13,737,559.04
33 Reinforcement bar in ring beam 184.72 kg 24,937.93 4,606,534.95

Wiremesh M5-1 layer :

34 Under groundslab 45.64 m2 34,711.91 1,584,140.07

Local Bataco Formwork :

35 To footplate 13.22 m2 173,198.50 2,289,684.14
36 To tie beam 14.59 m2 173,198.50 2,526,966.09

Plywood formwork :
37 To edge of ground slab t=10cm 30.88 m1 241,874.05 7,469,049.84
38 To pedestal column 7.28 m2 280,892.43 2,044,896.85
39 To Ground floor column 33.43 m2 280,892.43 9,390,233.77
40 To Upper floor column 19.78 m2 280,892.43 5,556,052.17
41 To suspended slab 19.50 m2 320,846.19 6,256,500.61
42 To edge of suspended slab t=12cm 17.68 m1 320,846.19 5,672,560.55
43 To suspended beam 13.27 m2 299,690.05 3,976,886.96
44 To ring beam 7.97 m2 299,690.05 2,388,529.70

Steel Structure roof to be confirm

45 Roof structure hollow black steel 150x150x5mm including joint & 38.87 m1 1,436,517.14 55,837,421.26
accessories
46 Roof gording hollow black steel 50x50x1.6mm including joint & 68.96 m1 156,747.93 10,809,337.23
accessories

Steel Structure stair including joint & accessories to be confirm

47 Steel plate 220x10mm wall black paint spray finish 4.00 m1 3,192,260.31 12,769,041.25
48 holow steel 30x30mm steping black paint spray finish 27.30 m1 120,148.77 3,280,061.33
49 holow steel 50x50mm back black paint spray finish 37.80 m1 156,747.93 5,925,071.74
50 holow steel Ø30mm support railing black paint spray finish 4.80 m1 133,642.40 641,483.51

2.1. STRUCTURE WORKS - POOL AND PUMPROOM

A Pool include Pump Room

1 Bouwplank 17.56 m' 157,708.56 2,769,362.35

 Rate Amount
No Item Description Quantity Unit
(Rp) (Rp)
Excavation
2 pool & Pump room 45.54 m3 133,546.93 6,081,775.27
3 Riverstone foundation 4.70 m3 133,546.93 627,670.57

4 Removal surplus soil 50.24 m3 172,516.63 8,667,297.60

Compaction
5 slabs including tie beams. 16.87 m2 62,614.75 1,056,110.47
6 Under Riverstone foundation 7.80 m2 62,614.75 488,395.05

Fill with gravel 200mm thick as spesified

7 Under pool slab 3.37 m3 241,460.46 814,533.05
8 Under pump room 1.56 m3 241,460.46 376,678.31

Sand bed layer 50mm thick include compacted as specified.

9 Under pool & pump room slab 0.84 m3 342,488.85 288,834.55
10 Under Riverstone foundation 0.39 m3 342,488.85 133,570.65

50mm thick lean concrete under the following;

11 Under pool slab 0.84 m3 1,233,586.06 1,040,332.47
12 Under pump room 0.39 m3 1,233,586.06 481,098.56

13 Riverstone foundation 3.53 m3 1,120,049.70 3,953,775.44

Grade F'c 25 Mpa (K-350) concrete readymix :

14 Tie beam 0.95 m3 1,450,325.66 1,377,809.37
15 Groundslab 3.37 m3 1,450,325.66 4,892,470.56
16 Concrete Wall 7.43 m3 1,450,325.66 10,775,919.63
17 Roof slab pump room 1.96 m3 1,450,325.66 2,842,196.04

Reinforcement , BJTS-42 for deformed bar and BJTP-28 for plain bar
18 Reinforcement bar in Tie beam 361.10 kg 24,937.93 9,005,087.53
19 Reinforcement bar in Groundslab 483.07 kg 24,937.93 12,046,767.20
20 Reinforcement bar in concrete Wall 1,036.38 kg 24,937.93 25,845,174.80
21 Reinforcement bar in Roofslab 280.36 kg 24,937.93 6,991,598.84

Local Bataco Formwork :

22 To tie beam 9.55 m2 173,198.50 1,654,045.66
23 To wall 43.90 m2 173,198.50 7,603,414.06

Plywood formwork :
24 To wall 61.36 m2 323,253.81 19,834,853.78
25 To roof slab 9.80 m2 320,846.19 3,143,803.44

Supply & Install Waterproofing coating ex Sikatop 107 / equal include

screed protection as specified to:
26 To slab 16.87 m2 57,853.81 975,808.59
27 To wall 43.90 m2 57,853.81 2,539,782.13

2.2. STRUCTURE WORKS - BOUNDARY WALL

Excavation
1 Riverstone foundation 13.99 m3 133,546.93 1,868,321.55

2 Removal surplus soil 13.99 m3 172,516.63 2,413,507.65

Compaction
3 Under Riverstone foundation 23.32 m2 62,614.75 1,460,267.88

Sand bed layer 100mm thick include compacted as specified.

4 Under Riverstone foundation 2.33 m3 342,488.85 798,734.27

5 Riverstone foundation 10.49 m3 1,120,049.70 11,749,321.35

Grade F'c 25 Mpa (K-350) concrete readymix :

6 Tie beam 0.80 m3 1,450,325.66 1,160,260.53

Reinforcement , BJTS-42 for deformed bar and BJTP-28 for plain bar
7 Reinforcement bar in Tie beam 174.26 kg 24,937.93 4,345,684.17

Plywood formwork :
8 To tie beam 12.33 m2 299,690.05 3,695,178.32

SUMMARY STRUCTURE WORKS 447,973,447.02

STUCTURE, ARCHITECTURE & MEP WORKS
KULAT VILLA
PECATU, KUTA SELATAN, BADUNG-BALI

Rate Amount
No Item Description Unit
(Rp) (Rp)

3.0. ARCHITECTURE WORKS

A Wall Finish

Supply and install light brick 150 mm thk including practical

columns and beams as specified to :
1 Ground floor lv. +0.00 20.70 m2 368,603.93 7,630,101.36

Supply and install light brick 200 mm thk including practical

columns and beams as specified to :
2 Ground floor lv. +0.00 46.31 m2 538,824.29 24,952,952.79
3 Upper floor lv +2.80 47.19 m2 537,491.97 25,364,245.98

Texture paint (P18) , 15mm-25mm thk finish sprayed render ral

7035, as specified to:
4 Ground floor lv. +0.00 22.58 m2 70,271.40 1,586,728.23

Colored expose skimcoat (P21) ex. Demix natural grey, 10mm thk
finish fair-faced cement render applied in 3 layers, apply clear
waterproofing coating (must be matt & water repellent) as
specified to:
5 Ground floor lv. +0.00 74.87 m2 145,829.37 10,918,244.56
6 Upper floor lv +2.80 62.08 m2 145,829.37 9,053,086.98

Colored expose skimcoat (P22) ex. Demix natural grey, 10mm thk
finish fair-faced cement render applied in 3 layers (must be matt &
water repellent) as specified to:
7 Ground floor lv. +0.00 37.79 m2 145,829.37 5,510,891.70
8 Upper floor lv +2.80 63.77 m2 145,829.37 9,299,538.61

Paras kerobokan random staggered pattern (S4) finish natural grey

stone, honed as specified to:
9 Ground floor lv. +0.00 11.32 m2 472,825.43 5,352,383.87

B Floor Finish

Quadra beton grigio (F21) 240x120cm or 120x120 cm, grey color,

stain-resistant, anti slip as specified to:
Ground floor lv. +0.00
1 Living , kitchen & dinning room 24.65 m2 474,000.00 11,685,996.00
2 Ensuite 10.35 m2 474,000.00 4,906,374.00

Bingkirai board (F31) 95mm wide with 5mm gap, Apply water
based clear coating (ex. Sayerlack) as specified to:
Upper floor lv +2.80
3 Bedroom 15.96 m2 576,000.00 9,192,960.00

Supply & Install pebbles as specified to

Ground floor lv. +0.00
4 Shower 3.72 m2 420,000.00 1,562,568.00
5 outdoor shower 1.00 m2 420,000.00 420,000.00

C Ceiling Finish

Supply & install ceiling gypsumboard (J3) 10mm thk Moisture

resistant for Wet areas indoor finish stucco paint ral 9003 as
specified to :
Ground floor lv. +0.00
1 Ensuite 9.87 m2 300,148.76 2,962,468.27

Supply & install proprietary channel edge & bead as outlined as

specified to :
Ground floor lv. +0.00
2 Ensuite 15.20 m1 50,767.61 771,667.63

Supply and install ceiling Bangkiraiboard for interior (W4) 95mm

wide with 5mm gap (T&G joint) water & mold resistent treatment
finish waterbase clear coating natural ex. sayerlack as specified to
:
Ground floor lv. +0.00
3 Kitchen & Dinning 6.17 m2 715,000.00 4,414,410.00
Upper floor lv +2.80
4 Bedroom 22.14 m2 715,000.00 15,827,831.82
5 Living room 20.12 m2 715,000.00 14,388,938.02

D Doors and Windows

Supply and install doors and windows aluminium including

opening, as specified to :
elv +0.00
DW1.01 sz. 4200x2500 mm Sliding door with fixed window 12mm 1.00 unit 12,800,000.00 12,800,000.00
1 thk tempered clear glass with aluminium frame finish black ral
9005
DW1.02 sz. 900x2500 mm pivot door with 12mm thk tempered 1.00 unit 4,800,000.00 4,800,000.00
2
clear glass with aluminium frame finish black ral 9005
DW1.03 sz. 1800x1600 mm Sliding window with fixed window 1.00 unit 5,400,000.00 5,400,000.00
3 12mm thk tempered clear glass with aluminium frame finish black
ral 9005
DW1.04 sz. 450x1600 mm swing window with 12mm thk tempered 1.00 unit 3,300,000.00 3,300,000.00
4
clear glass with aluminium frame finish black ral 9005
 Rate Amount
No Item Description Unit
(Rp) (Rp)
DW1.05 sz. 850x2500 mm pivot door with 12mm thk tempered 1.00 unit 3,600,000.00 3,600,000.00
5
clear glass with aluminium frame finish black ral 9005
DW1.06 sz. 1650x2500 mm pivot door with fixed window 12mm 1.00 unit 3,400,000.00 3,400,000.00
6 thk tempered clear glass with aluminium frame finish black ral
9005
DW1.07 sz. 1530x2500 mm Sliding door with fixed window 12mm 1.00 unit 5,200,000.00 5,200,000.00
7 thk tempered sandblast glass with aluminium frame finish black ral
9005
DW1.08 sz. 2300x2500 mm fixed window 12mm thk tempered 1.00 unit 5,840,000.00 5,840,000.00
8
clear glass with aluminium frame finish black ral 9005
DW2.03 sz. 400x1900 mm fixed glass window with 12mm thk 1.00 unit 3,200,000.00 3,200,000.00
9
tempered clear glass

elv +2.80
DW1.04 sz. 450x1600 mm swing window with 12mm thk tempered 1.00 unit 3,300,000.00 3,300,000.00
10
clear glass with aluminium frame finish black ral 9005
DW1.09 sz. 4200x2000 mm fixed window 12mm thk tempered 1.00 unit 11,800,000.00 11,800,000.00
11
clear glass with aluminium frame finish black ral 9005
DW1.10 sz. 600x2500 mm pivot window 12mm thk tempered clear 1.00 unit 4,100,000.00 4,100,000.00
12
glass with aluminium frame finish black ral 9005

Supply and install doors and windows timber including opening, as

specified to :
elv +0.00
DW2.01 sz. 1000x2500 mm swing door with solid timber board 1.00 unit 2,600,000.00 2,600,000.00
13 95mmx15mm double board with solid timber frame finish natural
coating
DW2.02 sz. 900x2500 mm pivot door double plywood with 1.00 unit 2,250,000.00 2,250,000.00
14 teakwood 95mmx3mm with solid timber frame finish natural
coating

elv +2.80
DW2.04 sz. 4200x2500 mm pivot door with pivot window 1.00 unit 12,740,000.00 12,740,000.00
15
50x50mm + 30x50mm solid timber finish natural coating

E Hardware

Supply and install hardware dekson, as specified to :

elv +0.00
DW1.01 sz. 4200x2500 mm Sliding door with fixed window 12mm 1.00 unit
1 thk tempered clear glass with aluminium frame finish black ral
9005
Pull Plate PP 012 MB matte black Dim: 150 mm ex dekson 2.00 pcs 34,200.00 68,400.00
Top Rail TR 9123 (2.3 m) glavanized steel ex dekson 4.00 pcs 862,800.00 3,451,200.00
Bottom Rail TR 9224 (2.4 m) glavanized steel ex dekson 4.00 pcs 422,400.00 1,689,600.00
Folding Top Roller WH 7174 - RD4 glavanized steel Capacity max. 4.00 pcs 692,400.00 2,769,600.00
100 kg/leaf ex dekson
Bracket Hanger BR 9185 glavanized steel ex dekson 8.00 pcs 384,000.00 3,072,000.00
Folding Side Bottom Roller WH 7286 glavanized steel ex dekson 4.00 pcs 222,000.00 888,000.00

Sliding Mortise Lock MTS SLD 8225 MB matte black ex dekson 1.00 pcs 157,200.00 157,200.00
Double Cylinder CYL DC DL70MM MB matte black ex dekson 1.00 pcs 180,000.00 180,000.00
Escutcheon ESCN 84030 MB matte black Dimension: 64.5 x 34 mm 2.00 pcs 73,200.00 146,400.00
ex dekson
Flush Bolt FB 040 8" MB matte black Dimension: 8" (20.32 cm) ex 1.00 pcs 59,400.00 59,400.00
dekson

DW1.02 sz. 900x2500 mm pivot door with 12mm thk tempered 1.00 unit
2
clear glass with aluminium frame finish black ral 9005
Floor Spring GEZE TS 550NV 170° 932.10.051 ex hafele 1.00 set 1,165,080.00 1,165,080.00
Cover Plate GEZE TS 500N/550NV 932.10.130 ex hafele 1.00 pcs 434,280.00 434,280.00
Axle Prolongation 932.10.706 ex hafele 1.00 pcs 336,000.00 336,000.00
Barrel Hinge, GEZE 932.10.410 ex hafele 1.00 set 379,200.00 379,200.00
Cover Plate for Barrel Hinge, GEZE 932.10.589 ex hafele 1.00 pcs 337,200.00 337,200.00
Door Rail, GEZE 932.10.270 ex hafele 1.00 pcs 427,200.00 427,200.00
Latch Mortise Lock MTS RL DL8585 MB matte black ex dekson 1.00 pcs 427,200.00 427,200.00
Double Cylinder CYL DC DL70MM MB matte black ex dekson 1.00 pcs 138,000.00 138,000.00
Escutcheon ESCN 855 MB matte black ex dekson 2.00 pcs 21,600.00 43,200.00
Pull Handle SQ PH 01 MB matte black Dimension: 40 x 25 x 620 x 1.00 set 81,180.00 81,180.00
600 mm ex dekson

DW1.03 sz. 1800x1600 mm Sliding window with fixed window 1.00 unit
3 12mm thk tempered clear glass with aluminium frame finish black
ral 9005
Pull Plate PP 012 MB matte black Dim: 150 mm ex dekson 2.00 pcs 34,200.00 68,400.00
Top Rail TR 9123 (2.3 m) glavanized steel ex dekson 1.00 pcs 862,800.00 862,800.00
Bottom Rail TR 9224 (2.4 m) glavanized steel ex dekson 1.00 pcs 422,400.00 422,400.00
Folding Top Roller WH 7174 - RD4 glavanized steel Capacity max. 2.00 pcs 692,400.00 1,384,800.00
100 kg/leaf ex dekson
Bracket Hanger BR 9185 glavanized steel ex dekson 3.00 pcs 384,000.00 1,152,000.00
Folding Side Bottom Roller WH 7286 glavanized steel ex dekson 2.00 pcs 222,000.00 444,000.00

Sliding Mortise Lock MTS SLD 8225 MB matte black ex dekson 1.00 pcs 157,200.00 157,200.00
Double Cylinder CYL DC DL70MM MB matte black ex dekson 1.00 pcs 180,000.00 180,000.00
Escutcheon ESCN 84030 MB matte black Dimension: 64.5 x 34 mm 2.00 pcs 73,200.00 146,400.00
ex dekson

DW1.04 sz. 450x1600 mm swing window with 12mm thk tempered 1.00 unit
4
clear glass with aluminium frame finish black ral 9005
Side Hung Friction Stay FS HD S250 12" ex dekson 2.00 set 216,000.00 432,000.00
Pull Plate PP 012 MB matte black Dim: 150 mm ex dekson 1.00 pcs 57,600.00 57,600.00
Flush Bolt FB 040 8" MB matte black Dimension: 8" (20.32 cm) ex 1.00 pcs 85,800.00 85,800.00
dekson
 Rate Amount
No Item Description Unit
(Rp) (Rp)

DW1.05 sz. 850x2500 mm pivot door with 12mm thk tempered 1.00 unit
5
clear glass with aluminium frame finish black ral 9005
Floor Spring GEZE TS 550NV 170° 932.10.051 ex hafele 1.00 set 1,165,080.00 1,165,080.00
Cover Plate GEZE TS 500N/550NV 932.10.130 ex hafele 1.00 pcs 434,280.00 434,280.00
Axle Prolongation 932.10.706 ex hafele 1.00 pcs 336,000.00 336,000.00
Barrel Hinge, GEZE 932.10.410 ex hafele 1.00 set 379,200.00 379,200.00
Cover Plate for Barrel Hinge, GEZE 932.10.589 ex hafele 1.00 pcs 337,200.00 337,200.00
Door Rail, GEZE 932.10.270 ex hafele 1.00 pcs 427,200.00 427,200.00
Latch Mortise Lock MTS RL DL8585 MB matte black ex dekson 1.00 pcs 427,200.00 427,200.00
Double Cylinder CYL DC DL70MM MB matte black ex dekson 1.00 pcs 138,000.00 138,000.00
Escutcheon ESCN 855 MB matte black ex dekson 2.00 pcs 21,600.00 43,200.00
Pull Handle SQ PH 01 MB matte black Dimension: 40 x 25 x 620 x 1.00 set 81,180.00 81,180.00
600 mm ex dekson

DW1.06 sz. 1650x2500 mm pivot door with fixed window 12mm 1.00 unit
6 thk tempered clear glass with aluminium frame finish black ral
9005
Floor Spring GEZE TS 550NV 170° 932.10.051 ex hafele 1.00 set 1,165,080.00 1,165,080.00
Cover Plate GEZE TS 500N/550NV 932.10.130 ex hafele 1.00 pcs 434,280.00 434,280.00
Axle Prolongation 932.10.706 ex hafele 1.00 pcs 336,000.00 336,000.00
Barrel Hinge, GEZE 932.10.410 ex hafele 1.00 set 379,200.00 379,200.00
Cover Plate for Barrel Hinge, GEZE 932.10.589 ex hafele 1.00 pcs 337,200.00 337,200.00
Door Rail, GEZE 932.10.270 ex hafele 1.00 pcs 427,200.00 427,200.00
Latch Mortise Lock MTS RL DL8585 MB matte black ex dekson 1.00 pcs 427,200.00 427,200.00
Double Cylinder CYL DC DL70MM MB matte black ex dekson 1.00 pcs 138,000.00 138,000.00
Escutcheon ESCN 855 MB matte black ex dekson 2.00 pcs 21,600.00 43,200.00
Pull Handle SQ PH 01 MB matte black Dimension: 40 x 25 x 620 x 1.00 set 81,180.00 81,180.00
600 mm ex dekson

DW1.07 sz. 1530x2500 mm Sliding door with fixed window 12mm 1.00 unit
7 thk tempered sandblast glass with aluminium frame finish black ral
9005
Pull Plate PP 012 MB matte black Dim: 150 mm ex dekson 2.00 pcs 57,600.00 115,200.00
Top Rail TR 9123 (2.3 m) glavanized steel ex dekson 1.00 pcs 862,800.00 862,800.00
Bottom Rail TR 9224 (2.4 m) glavanized steel ex dekson 1.00 pcs 422,400.00 422,400.00
Folding Top Roller WH 7174 - RD4 glavanized steel Capacity max. 2.00 pcs 692,400.00 1,384,800.00
100 kg/leaf ex dekson
Bracket Hanger BR 9185 glavanized steel ex dekson 3.00 pcs 384,000.00 1,152,000.00
Folding Side Bottom Roller WH 7286 glavanized steel ex dekson 2.00 pcs 222,000.00 444,000.00

Sliding Mortise Lock MTS SLD 8225 MB matte black ex dekson 1.00 pcs 157,200.00 157,200.00
Double Cylinder CYL DC DL70MM MB matte black ex dekson 1.00 pcs 180,000.00 180,000.00
Escutcheon ESCN 84030 MB matte black Dimension: 64.5 x 34 mm 2.00 pcs 73,200.00 146,400.00
ex dekson

elv +2.80
DW1.04 sz. 450x1600 mm swing window with 12mm thk tempered 1.00 unit
8
clear glass with aluminium frame finish black ral 9005
Side Hung Friction Stay FS HD S250 12" ex dekson 2.00 set 216,000.00 432,000.00
Pull Plate PP 012 MB matte black Dim: 150 mm ex dekson 1.00 pcs 57,600.00 57,600.00
Flush Bolt FB 040 8" MB matte black Dimension: 8" (20.32 cm) ex 1.00 pcs 85,800.00 85,800.00
dekson

DW1.10 sz. 600x2500 mm pivot window 12mm thk tempered clear 1.00 unit
9
glass with aluminium frame finish black ral 9005
Side Hung Friction Stay FS HD S250 12" ex dekson 2.00 set 216,000.00 432,000.00
Pull Plate PP 012 MB matte black Dim: 150 mm ex dekson 1.00 pcs 57,600.00 57,600.00
Flush Bolt FB 040 8" MB matte black Dimension: 8" (20.32 cm) ex 1.00 pcs 85,800.00 85,800.00
dekson

Supply and install doors and windows timber including opening, as

specified to :
elv +0.00
DW2.01 sz. 1000x2500 mm swing door with solid timber board 1.00 unit
10 95mmx15mm double board with solid timber frame finish natural
coating
Latch Mortise Lock MTS RL DL8585 MB matte black ex dekson 1.00 pcs 157,200.00 157,200.00
Double Cylinder CYL DC DL70MM MB matte black ex dekson 1.00 pcs 180,000.00 180,000.00
Escutcheon ESCN 855 MB matte black ex dekson 2.00 pcs 73,200.00 146,400.00
Pull Handle SQ PH 01 MB matte black Dimension: 40 x 25 x 620 x 1.00 set 81,180.00 81,180.00
600 mm ex dekson
Concealed Mortise Hinge ES CONC D120 MB ex dekson 3.00 pcs 942,000.00 2,826,000.00

DW2.02 sz. 900x2500 mm pivot door double plywood with 1.00 unit
11 teakwood 95mmx3mm with solid timber frame finish natural
coating
Floor Spring GEZE TS 550NV 170° 932.10.051 ex hafele 1.00 set 1,165,080.00 1,165,080.00
Cover Plate GEZE TS 500N/550NV 932.10.130 ex hafele 1.00 pcs 434,280.00 434,280.00
Axle Prolongation 932.10.706 ex hafele 1.00 pcs 336,000.00 336,000.00
Barrel Hinge, GEZE 932.10.410 ex hafele 1.00 set 379,200.00 379,200.00
Cover Plate for Barrel Hinge, GEZE 932.10.589 ex hafele 1.00 pcs 337,200.00 337,200.00
Door Rail, GEZE 932.10.270 ex hafele 1.00 pcs 427,200.00 427,200.00
Latch Mortise Lock MTS RL DL8585 MB matte black ex dekson 1.00 pcs 427,200.00 427,200.00
Double Cylinder CYL DC DL70MM MB matte black ex dekson 1.00 pcs 138,000.00 138,000.00
Escutcheon ESCN 855 MB matte black ex dekson 2.00 pcs 21,600.00 43,200.00
Lever handle LHTR 0017 MB ex dekson 2.00 set 297,600.00 595,200.00

elv +2.80
DW2.04 sz. 4200x2500 mm pivot door with pivot window 1.00 unit
12
50x50mm + 30x50mm solid timber finish natural coating
Floor Spring GEZE TS 550NV 170° 932.10.051 ex hafele 1.00 set 1,165,080.00 1,165,080.00
Cover Plate GEZE TS 500N/550NV 932.10.130 ex hafele 1.00 pcs 434,280.00 434,280.00
Axle Prolongation 932.10.706 ex hafele 1.00 pcs 336,000.00 336,000.00
 Rate Amount
No Item Description Unit
(Rp) (Rp)
Barrel Hinge, GEZE 932.10.410 ex hafele 1.00 set 379,200.00 379,200.00
Cover Plate for Barrel Hinge, GEZE 932.10.589 ex hafele 1.00 pcs 337,200.00 337,200.00
Door Rail, GEZE 932.10.270 ex hafele 1.00 pcs 427,200.00 427,200.00
Latch Mortise Lock MTS RL DL8585 MB matte black ex dekson 1.00 pcs 427,200.00 427,200.00
Double Cylinder CYL DC DL70MM MB matte black ex dekson 1.00 pcs 138,000.00 138,000.00
Escutcheon ESCN 855 MB matte black ex dekson 2.00 pcs 21,600.00 43,200.00
Lever handle LHTR 0017 MB ex dekson 2.00 set 297,600.00 595,200.00
Side Hung Friction Stay FS HD S250 12" ex dekson 10.00 set 216,000.00 2,160,000.00
Pull Plate PP 012 MB matte black Dim: 150 mm ex dekson 5.00 pcs 57,600.00 288,000.00
Flush Bolt FB 040 8" MB matte black Dimension: 8" (20.32 cm) ex 5.00 pcs -
dekson

F Sanitary

Supply and Install sanitary, inlcude fitting and accessories as

specified to :
Ground floor
1 Wall Hung Closet LE MUSE CW 812J ex toto 1.00 unit 34,620,000.00 34,620,000.00
2 Concealed Cistern System SIGMA 8 ex geberit 1.00 unit 6,480,000.00 6,480,000.00
3 Cistern Flush Button SIGMA 50 115.788.DW.2 ex geberit 1.00 unit 10,440,000.00 10,440,000.00
4 Valve + Jet Washer FCP 9278, TSP 3103 ex paloma 1.00 set 235,200.00 235,200.00
5 Toilet Roll Holder BAP 9315 ex paloma 1.00 unit 706,800.00 706,800.00
Bathtub LORENZO - PDB11915 Dim: 1800 l x 870 w x 530 d 1.00 unit 42,960,000.00 42,960,000.00
6
CRYSTAL ex PEDRABATH
7 Single Lever Bath/Shower Mixer FCP 9305 ex paloma 1.00 set 14,078,400.00 14,078,400.00
8 Pop-up Waste (Bath) WTP 9201 ex paloma 1.00 set 483,600.00 483,600.00
9 Floor Drain FDP 9101 ex paloma 2.00 pcs 540,000.00 1,080,000.00
Basin SQ-0006 Dim: 500 x 320 x 120 mm CRYSTAL ex 2.00 pcs 7,800,000.00 15,600,000.00
10
PEDRABATH
11 Wall Basin Mixer FCP 9335, HDP 9301 ex paloma 2.00 set 2,721,600.00 5,443,200.00
12 Bottle Trap BTP 9201 ex paloma 2.00 pcs 1,836,000.00 3,672,000.00
Undermount Kitchen Sink SUBLINE 320-U Dimension: 350 w x 460 1.00 set 18,180,000.00 18,180,000.00
13
d x 190 h ex BLANCO
14 Kitchen Tap LINUS-S SILGRANIT ex BLANCO 1.00 set 8,190,000.00 8,190,000.00
Wall Head Shower + Single lever concealed shower mixer with 1.00 set 9,643,200.00 9,643,200.00
15 proclick- 2 buttons + Hand Shower FCP 9327, HDP 9304 matte
black ex paloma
Single Lever Bath w/ Rain Shower FCP 9326 matte black ex paloma 1.00 set 9,298,800.00 9,298,800.00
16
17 Floor Drain FDP 9103 matte black ex paloma 2.00 pcs 403,200.00 806,400.00

G Other works

Supply & Install 15 thk solid timber as specified to

1 Stair 19.76 m2 889,000.00 17,566,640.00

Supply & Install toping railing ex. bangkirai Ø 30mm with natural
finish as specified to
2 Stair 3.50 m1 650,000.00 2,275,000.00

Supply & Install paver Concrete brick & gras including sand and
compacted as specified to
3 parking 4.77 m2 278,000.00 1,327,172.00

Texture paint (P18) , 15mm-25mm thk finish sprayed render ral

7035, as specified to:
4 Boundary wall 204.92 m2 563,824.29 115,538,873.14

H Roof works

Supply and install bitumen asphalt roof cover finish laminated

asphalt shingles Ex. ANTIQUE GREY from TAMKO VICTORY
LEGEND including plywood & aluminium foil double as specified to :
1 Main roof 131.19 m2 674,000.00 88,420,107.66

Supply and install 12 thk laminated glass roof with frame &
accessories needed as specified to :
2 Shower 3.76 m2 560,000.00 2,106,104.00
3 Garden 7.68 m2 560,000.00 4,300,800.00

3.1. ARCHITECTURAL WORKS-POOL, PUMP ROOM AND GATE

A Pool and Pump Room

Wall Finish
Supply & Install green sukabumi stone 100x100 mm (S3) finish
green quartz, honed, square pattern joint as specified to:
1 Pool 43.90 m2 340,000.00 14,926,000.00

Floor Finish
Supply & Install green sukabumi stone 100x100 mm (S3) finish
green quartz, honed, square pattern joint as specified to:
1 Slab Pool 16.87 m2 340,000.00 5,734,712.00

Quadra beton grigio (F21) 240x120cm or 120x120 cm, grey color,

stain-resistant, anti slip as specified to:
2 Toping pool 3.98 m2 474,000.00 1,884,576.60

Supply and install Bangkiraiboard (F31) 95mm wide with 5mm gap
3 Pooldeck 7.16 m2 576,000.00 4,126,464.00

SUMMARY ARCHITECTURE WORKS 739,855,757.21