bill quantity

SUMMARY BATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTAITEM NO. I II III IV V VI DESCRIPTION 4.00 BILL NO. 1 PRELIMINARIES Rp. 5.00 BILL NO. 2 JAVA VILLA 103 Rp. 6.00 BILL NO. 3 JAVA VILLA 120 Rp. 7.00 BILL NO. 4 RESORT STANDARD Rp. 8.00 BILL NO. 5 RESORT VILLA Rp. 9.00 BILL NO. 6 RESORT STANDARD (109 & 110) Rp. QTY. ROOM 1.00 1.00 1.00 12.00 6.00 2.00 RATE 83,000,000.00 236,450,135.11 #REF! #REF! #REF! #REF! AMOUNT 83,000,000.00 236,450,135.11 #REF! #REF! #REF! #REF!

TOTAL ROUNDED PPN 10% GRAND TOTAL

#REF! #REF! #REF! #REF!

Tiga milyard tujuh puluh tiga juta tiga puluh tujuh ribu rupiah.

Denpasar, 24 Mei 2002 PT. Alkonusa Inti Daya

Andy Prasetyo

PT. WIETASHA PUTRINDO WISATA

SUMMARY

ALAM KULKUL RESORT PROJECT

AREA : 5.00 BILL NO. 2 JAVA VILLA 103 NO. I Demolish work 1 Demolish Vanity table c/ lavatory bowl dan taps 2 Demolish Bidet existing c/ assesorie 3 Demolish Closet existing c/ assesorie 4 Demolish Shower area existing c/ taps and levelling 5 Demolish floor existing Bathroom c/ with levelling 6 Demolish finishing wall Bathroom and shower area existing 7 Demolish existing alang-alang roof as described drawing 8 Demolish wall existing 9 Demolish planter box c/ garden & soil 10 Demolish Entry Gate existing Sub Total II Soil and sand work 1 Excavation soil c/ demolish wall, tie beam, foundation existing M3 and back fill to footplate foundation 2 Excavation soil c/ back fill to strip river stone foundation 3 Ditto to Sunken tub 4 Ditto to Pond 5 Compacted sand bed 10 cm to strip river stone foundation 6 Ditto concrete slab floor Walk in closet & Toilet 7 Ditto Sunken tub 8 Ditto Pond 9 Ditto Pump room 10 Ditto Pool deck M3 M3 M3 M3 M3 M3 M3 M3 M3 3.24 100,100.00 324,324.00 Unit Unit Unit M2 M2 M2 M2 M2 M2 Unit 1.00 1.00 1.00 2.85 9.80 37.75 8.88 26.41 11.84 1.00 112,500.00 25,000.00 25,000.00 90,000.00 90,000.00 15,000.00 30,000.00 26,000.00 70,833.33 250,000.00 112,500.00 25,000.00 25,000.00 256,500.00 882,000.00 566,190.00 266,400.00 686,556.00 838,666.67 250,000.00 3,908,812.67 DESCRIPTION UNIT QTY RATE AMOUNT

20.36 1.70 2.05 2.04 1.25 0.34 0.41 0.17 0.99 12.50

20,100.00 20,100.00 20,100.00 127,600.00 127,600.00 127,600.00 127,600.00 127,600.00 127,600.00 1,600.00

409,236.00 34,170.00 41,205.00 259,793.60 159,500.00 43,384.00 52,316.00 21,979.10 126,324.00 20,000.00

11 Polyethelane sheet damp proof membrane bed 0.5 mm to M2 concrete slab floor Walk in closet & Toilet 12 Ditto Sunken tub M2

3.40

1,600.00

5,440.00


5.00 BILL 2 - 2


AREA : 5.00 BILL NO. 2 JAVA VILLA 103 NO. 13 Ditto Pond 14 Ditto Pump room 15 Ditto Pool deck 16 Clean up garden existing to storage Sub Total III Concrete work 1 Concrete bed 5 cm to footplate foundation M3 0.16 1.00 396,646.50 568,497.69 64,256.73 568,497.69 DESCRIPTION UNIT M2 M2 M2 M2 QTY 4.10 1.72 9.90 56.00 RATE 1,600.00 1,600.00 1,600.00 3,000.00 AMOUNT 6,560.00 2,756.00 15,840.00 168,000.00 1,690,827.70

2 Concrete K175, 8 cm thickness with rebars dia. 8 mm - 200 mm M3 single layer to floor Walk in closet & Toilet 3 Ditto to floor and wall Sunken tub 4 Ditto to floor and wall Pond 5 Ditto to floor Pump room 6 Ditto to floor Pool deck 7 Concrete K175, practical tie beam/sloof 15/20 cm 8 Concrete K175, practical coloumn 11/11 cm 9 Concrete K175, practical ring beam 15/15 cm 10 Concrete K225, footplate foundation 75x75 cm 11 Concrete K225, coloumn 15/15 cm 12 Concrete K225, beam 15/25 cm M3 M3 M3 M3 M3 M3 M3 M3 M3 M3

0.54 0.67 1.72 0.79 0.96 0.44 0.51 0.57 0.45 0.88 1.33

568,497.69 568,497.69 568,497.69 568,497.69 1,369,588.64 2,229,637.17 1,529,230.20 1,879,529.92 2,040,313.92 1,887,283.07 1,451,344.35

306,988.75 380,893.45 979,237.27 450,250.17 1,308,641.95 971,229.95 784,495.09 1,065,693.46 918,141.27 1,652,552.24 1,923,031.27

13 Concrete K225, roof plate 10 cm thickness to Walk in closet & M3 Toilet 14 Ditto Pump room 15 Waterproofing coating c/ with wiremesh and plaster to roof 16 Ditto to floor Walk in closet & Toilet 17 Ditto to wall inside Walk in closet & Toilet 18 Ditto to floor & wall Sunken Tub 19 Ditto to floor & wall Pond 20 Ditto to floor Pump room M3 M2 M2 M2 M2 M2 M3

1.72 13.25 12.50 44.84 5.40 6.50 1.72

1,451,344.35 107,101.64 107,101.64 107,101.64 107,101.64 107,101.64 107,101.64

2,499,940.65 1,419,096.70 1,338,770.47 4,802,437.43 578,348.84 696,160.64 184,482.57


5.00 BILL 2 - 3


AREA : 5.00 BILL NO. 2 JAVA VILLA 103 NO. DESCRIPTION Sub Total IV Masonry work 1 Loose river stone masonry dia. 20 cm with sand to strip stone M3 foundation as mentioned in drawing 2 Broken river stone masonry with mortar 1 PC : 4 sand to strip M3 stone foundation as mentioned in drawing 3 Brick masonry with mortar 1 PC : 4 sands to wall 4 Plaster 1 PC : 5 sand to wall Sub Total V Floor work 1 Polished Marble 30x30 cm, 2 cm thick with tumbled marble M2 border 10x10 cm as indicated in drawing to Walk in closet 2 Polished Marble 30x30 cm, 2 cm thick as indicated in drawing M2 to Toilet 3 Pebble washed coping as indicated in drawing to Pond 4 Peable wash 40x40x2 cm to floor Pool deck M2 M2 8.75 180,023.13 1,575,202.34 M2 M2 3.05 207,675.00 634,239.45 UNIT QTY RATE AMOUNT 22,893,146.58

6.26

279,357.00

1,749,473.21

80.05 78.05

46,359.19 17,888.25

3,711,053.32 1,396,177.91 7,490,943.89

3.75

180,023.13

675,086.72

1.70 9.90 2.00

116,443.75 116,443.75 129,551.17

197,954.38 1,152,793.13 259,102.34

5 Pebble washed stepping c/w brick wall as indicated in drawing M2 to Pond 6 Pebble washed stepping as indicated in drawing to stepping Unit Sunken tub 7 Peable wash 50x80x8 cm to stepping Pool deck 8 Ditto 60 x 160 cm to Entry 9 Loose peable with dia. 2 cm 10 Plaster 1 PC : 4 sand to Pump room Sub Total VI Ceiling work 1 GRC 4 mm thickness c/ with bingkirai timber frame, hanger and M2 galvanized nails (screw) as indicated in drawing and specification to ceiling Walk in closet & Toilet 2 Bingkirai timber 4/6 cm profile to cornice Walk in closet & Toilet M1 Unit Unit M2 M2

2.00

116,443.75

232,887.50

5.00 2.00 5.85 1.72

277,359.38 115,566.41 49,000.00 18,978.50

1,386,796.88 231,132.81 286,650.00 32,690.47 6,030,296.56

13.25

74,500.00

987,125.00

22.20

15,000.00

333,000.00


5.00 BILL 2 - 4


AREA : 5.00 BILL NO. 2 JAVA VILLA 103 NO. DESCRIPTION Sub Total VII Door and Window work 1 Frameless tempered glass door 10 mm c/ hardware and other Unit necessary as described in drawing D2 to Walk in closet 2 Tempered glass partition 10 mm c/ alluminium and other Unit necessary as described in drawing P1 to Toilet 3 Glass window c/ Bingkirai frame, plastered frame outside, Unit hardware, glass 5 mm, demolish wall, steel stack, finishing Lasur as described in drawing W1 to Toilet 4 Bingkirai timber panel door with existing frame c/ hardware, Unit finishing Lasur as described in drawing D1 to Walk in closet 5 Refinish existing window W ex. w/ finishing Lasur to Pond Unit 1.00 6,343,475.00 6,343,475.00 UNIT QTY RATE AMOUNT 1,320,125.00

1.00

2,617,225.00

2,617,225.00

2.00

335,018.25

670,036.50

1.00

2,803,485.00

2,803,485.00

1.00 1.00

362,700.00 3,554,000.00

362,700.00 3,554,000.00

6 Bingkirai timber panel door c/ Bingkirai frame, hardware, steel Unit stack, finishing Lasur as described in drawing D3 to Pool Gate

7 Bingkirai timber panel door c/ Bingkirai frame, hardware, steel Unit stack, finishing Lasur as described in drawing D3' to Entry Gate

1.00

3,554,000.00

3,554,000.00

8 Bingkirai timber louvre door c/ frame, hardware, steel stack, Unit finishing as described in drawing D4 to Pumproom 9 Bingkirai timber louvre window c/ frame, hardware, steel stack, Unit finishing as described in drawing W2 to Pumproom Sub Total VIII Roof work 1 Pergola wafer bingkirai timber beam 6/12 cm c/ finishing lasur M2 as described in drawing to Sunken tub 2 Ditto to Entry M2

1.00

1,041,675.00

1,041,675.00

1.00

387,140.00

387,140.00

21,333,736.50

5.95

771,105.51

4,588,077.81

3.10 5.00

771,105.51 73,800.00

2,390,427.09 369,000.00

3 Bingkirai timber beam 8/15 cm profile c/ finishing lasur to M1 support pergola to Sunken tub 4 Ditto to Entry M1

3.00 9.60

73,800.00 11,655.00

221,400.00 111,888.00

5 Bingkirai timber beam 3/3 cm profile c/ finishing lasur to Sunken M1 tub 6 Ditto to Entry M1

7.20

11,655.00

83,916.00


5.00 BILL 2 - 5


AREA : 5.00 BILL NO. 2 JAVA VILLA 103 NO. DESCRIPTION UNIT 7 Multiplex 18 mm thickness c/w finishing lasur to cover water M2 pipe on pergola to Sunken tub 8 Laminated glass 5+5 mm c/ with galvanize screw, alluminium M2 glass closer, alluminium gutter and other necessary to Sunken tub 9 Bingkirai timber beam with dimension as timber eave beam 1st M1 existing c/ finishing Lasur 10 Bingkirai timber beam with dimension as timber eave beam 2st M1 existing c/ finishing Lasur 11 Bingkirai timber tatab with dimension as tatab timber existing c/ M1 finishing Lasur 12 Tatched (alang-alang) roof w/ ate as described in drawing Sub Total IX Finished work 1 Weathershield paint to wall inside 2 Ditto wall outside 3 Ditto Ceiling 4 Lasur to cornice M2 M2 M2 M1 80.05 80.05 13.25 22.20 1.00 17,500.00 17,500.00 17,500.00 32,500.00 677,667.00 1,400,875.00 1,400,875.00 231,875.00 721,500.00 677,667.00 M2 QTY 0.83 RATE 114,611.11 AMOUNT 94,554.17

5.95

1,166,176.47

6,938,750.00

9.60

82,300.00

790,080.00

4.40

82,300.00

362,120.00

10.40

82,300.00

855,920.00

9.00

90,000.00

810,000.00 17,616,133.07

5 Tumbled marble and polished marble slab coping/faade as Unit indicated in drawing to Sunken Tub 6 Polished Marble 30x30 cm, 2 cm thick as indicated in drawing M2 to Walk in closet 7 Ditto to Toilet M2

10.05

180,023.13

1,808,332.29

5.82 11.20

180,023.13 265,666.25

1,047,734.59 2,975,462.00

8 Marmo marble, 2 cm thick faade as indicated in drawing to M2 Walk in closet 9 Ditto to Toilet M2

4.57 6.60

265,666.25 233,666.25

1,214,094.76 1,542,197.25

10 Singaraja stone (batu pilah) as indicated in drawing to Pool M2 gate 11 Ditto Entry gate M2

6.60 35.50

233,666.25 150,000.00

1,542,197.25 5,325,000.00

12 Paras kerobokan stone coping as indicated indrawing to wall M1 fence 13 Ditto to roof plate M1

10.30

150,000.00

1,545,000.00


5.00 BILL 2 - 6


AREA : 5.00 BILL NO. 2 JAVA VILLA 103 NO. DESCRIPTION Sub Total X Fix Furniture and Furniture work 1 Polished marble slab top table and burned marble faade c/ Unit with demolish wall, concrete, rebars and other necessary to Vanity table 2 Polished marble slab top table and burned marble faade c/ Unit with demolish wall, concrete, rebars and other necessary to small table 3 Cabinet bellow vanity top table as detail in drawing c/w Unit hardware and finishing Lasur to Vanity table 4 Make up timber table as detail in drawing c/ finishing Lasur Unit 1.00 1,443,036.84 1,443,036.84 UNIT QTY RATE AMOUNT 21,432,810.14

1.00

470,555.49

470,555.49

1.00

2,295,156.02

2,295,156.02

1.00 1.00

950,000.00 350,000.00

950,000.00 350,000.00

5 Make up timber chair as detail in drawing c/ chusion, finishing Unit Lasur 6 Timber wardrobe as detail in drawing c/w hardware, SAG, Unit RAG, tray and finishing Lasur to Bathroom 7 Bevelled mirror c/ marble slab frame as indicated drawing and Unit finishing polished to Make up 8 Bevelled mirror c/ marble slab frame as indicated drawing and Unit finishing polished to Vanity 9 Bevelled mirror c/ bingkirai timber frame as indicated drawing Unit and finishing lasur to Toilet 10 Bingkirai timber blind c/ finishing lasur as described in drawing Unit to Walk in closet & Toilet window (W1 & W ex.) 11 Robe hook chrome color 2326.04 Manor House & Heritage Unit by Dorf product 12 Toilet roll holder chrome color 2334.04 Manor House & Unit Heritage by Dorf product 13 Towel ring chrome color 2346.04 Manor House & Heritage Unit by Dorf product 14 Dobel towel rail chrome color 2344.04 Manor House & Unit Heritage by Dorf product 15 Towel rack chrome color 2350.04 Manor House & Heritage Unit by Dorf product 16 Sun long chair with bingkirai timber c/ finishing lasur Unit

1.00

8,140,000.00

8,140,000.00

1.00

402,227.43

402,227.43

2.00

402,227.43

804,454.86

1.00

344,561.94

344,561.94

3.00

388,943.33

1,166,830.00

4.00

411,250.99

1,645,003.97

2.00

505,124.59

1,010,249.18

2.00

506,584.85

1,013,169.70

1.00

1,165,681.82

1,165,681.82

1.00

1,867,543.44

1,867,543.44

2.00

1,250,000.00

2,500,000.00


5.00 BILL 2 - 7


AREA : 5.00 BILL NO. 2 JAVA VILLA 103 NO. DESCRIPTION UNIT 17 Round table bingkirai timber c/ with unbrella pool and finishing Unit lasur as described in drawing 18 Singaraja stone (batu pilah) finished to pedestal water fall c/w Unit brick masonry, stone slab, granite slab as indicated in drawing to Sunken tub 19 Fixed Make up / beauty mirror 20 Fixed Hair dryer Sub Total XI Pekerjaan Sanitary 1 Colonial top assembly deck type set taps hot and cold w/ Set Caroma product c/ fitting and other necessary fittings to Sunken Tub 2 Colonial Vanity Basin Set Taps w/ Caroma product c/ Set fittings, drain, plug, P trap, stop valve, durable flexible hose and other necessary fittings to Vanity 3 Colonial top assembly wall type set taps c/ diverter hot and Set cold w/ Caroma product c/ fitting and other necessary fittings to Hand and Head Shower 4 Colonial Bidette Set Taps w/ Caroma Product c/ fittings, Set Plug, P trap, stop valve, durable flexible hose and other necessary fittings 5 Totema rail and Shower set w/ Dorf Product c/ accessories Set 1.00 2,006,877.84 2,006,877.84 Unit Unit QTY 1.00 RATE 1,750,000.00 AMOUNT 1,750,000.00

1.00

515,403.07

515,403.07

1.00 1.00

50,000.00 217,095.00

50,000.00 217,095.00 28,100,968.77

2.00

1,812,785.81

3,625,571.62

1.00

6,676,993.99

6,676,993.99

1.00

4,523,794.37

4,523,794.37

1.00

2,307,664.66

2,307,664.66

6 Toilet bowl Lexington type American Standard c/ fittings, p trap, Set stop valve, durable flexible hose and other necessary fittings as indicated in drawing and specification 7 Bidet bowl Aero type American Standard c/ fittings, p trap, stop Set valve, durable flexible hose and other necessary fittings as indicated in drawing and specification 8 Head shower ceiling mounted with dia. 8" Enware 1080 c/w Set modification 9 Floor drain Sunken tub Toto TB 55 AS c/ with plug, chain and p Set trap 10 Wash basin Ideal Standard Ovalyn 21" c/ with bracket and Set other necessary fittings as indicated in drawing and specification

1.00

2,982,750.00

2,982,750.00

1.00

934,800.00

934,800.00

1.00

2,203,114.66

2,203,114.66

1.00

356,700.00

356,700.00

2.00

1,242,300.00

2,484,600.00


5.00 BILL 2 - 8


AREA : 5.00 BILL NO. 2 JAVA VILLA 103 NO. DESCRIPTION UNIT 11 Floor drain Sanwell FD 50 MM CP c/w P-trap Austindotrap Set to Toilet Sub Total XII Plunge Pool Civil work 1 Excavation soil c/ back fill 2 Rabat concrete 5 cm thickness M3 M3 7.41 0.29 2.58 20,100.00 396,646.50 1,415,988.90 148,941.00 113,044.25 3,657,499.33 QTY 1.00 RATE 366,568.60 AMOUNT 366,568.60

28,469,435.74

3 Concrete K225, 15 cm thickness c/ with rebars to floor & wall M3 Pool 4 Waterproofing coating c/ with wiremesh and plaster to floor & M2 wall Pool 5 Andesite stone 10x10 cm to floor & wall Pool 6 Palimanan stone chisel 30x30x5 cm to coping Pool 7 Palimanan stone chisel 30x30x5 cm to stair Pool Mechanical 1 Wall inlet 3/4" c/w eye ball/nozzle, swivelling, required valve, Unit fitting, bracket and other necessary fittings 2 Main drain hayward SP 1070 FV c/w required valve, fitting, Unit bracket and other necessary fittings 3 Skimmer hayward SP 1082 - 1 c/w required valve, fitting, Unit bracket and other necessary fittings 4 Vacuum hayward c/w required valve, fitting, bracket and other Unit necessary fittings 5 Circulation Pump ex Hayward SP-2605X7-51 c/w sand filter ex Unit Hayward S-180T, multi port valve and other required equipment or fitting 6 Salt water chlorinator ex clearwater 140 series c/w all Unit necessary fitting, bracket, volt regulator, transformer and other required items 7 Commisioning test c/w water, salt and other required chemical material Plumbing work 1 PVC AW class 3/4" diameter to wall inlet M1 Ls M2 M1 M2

17.22

107,101.64

1,844,290.20

17.22 9.60 0.50

155,273.13 455,273.13 455,273.13

2,673,803.21 4,370,622.00 227,636.56

4.00

441,709.00

1,766,836.00

1.00

858,540.00

858,540.00

1.00

1,050,912.00

1,050,912.00

1.00

98,646.00

98,646.00

1.00

7,803,120.00

7,803,120.00

1.00

7,150,543.50

7,150,543.50

1.00

700,000.00

700,000.00

5.00

9,532.50

47,662.50


5.00 BILL 2 - 9


AREA : 5.00 BILL NO. 2 JAVA VILLA 103 NO. DESCRIPTION 2 Ditto 1.5" to ring circulation system 3 Ditto 1.5" diameter to main drain & vacuum UNIT M1 M1 QTY 12.60 8.00 2.60 RATE 14,083.50 14,083.50 14,083.50 AMOUNT 177,452.10 112,668.00 36,617.10

4 Ditto 1.5" diameter to pump, sand filter and salt water M1 chlorinator 5 Gate valve Kitazawa 1.5" diameter 6 Check valve Kitazawa 1.5" diameter Unit Unit

8.00 2.00 1.00

140,037.50 221,707.50 393,675.03

1,120,300.00 443,415.00 393,675.03

7 Over flow with Sanwell FD 80 JIS CP c/w combination S & P Unit trap Austindotrap 8 Fitting & Acessories 9 Miscellaneous Material Sub Total XIII Mechanical, Electrical and Plumbing Scope for MEP work included demolish, repair and finishing according existing or new design to existing installation, wall, floor, pathway, or ceiling, etc. Electrical work 1 Panel Pump as described in drawing and specification c/w Unit Ampere meter, Volt meter and lights control 2 New Panel Room as described in drawing and specification Unit c/w Ampere meter, Volt meter and lights control Ls Ls

1.00 1.00

350,000.00 400,000.00

350,000.00 400,000.00 35,546,223.79

1.00

3,936,000.00

3,936,000.00

1.00

1,586,700.00

1,586,700.00

3 NYFGbY 3 x 4 mm2 Cable power installation c/w M1 connection, conduit cable, joint boxes, 3M rubber insulation, clamps, cable's glands & other necessary equipment to Panel Pump room 4 NYY Cable lighting installation c/w connection, conduit Point cable, joint boxes, 3M rubber insulation, clamps, cable's glands & other necessary equipment to Lamp 5 NYY Cable outlet installation c/w connection, conduit Point cable, joint boxes, 3M rubber insulation, clamps, cable's glands & other necessary equipment to Standard Outlet

17.30

22,907.52

396,300.10

24.00

88,799.20

2,131,180.70

6.00

96,192.41

577,154.47


5.00 BILL 2 - 10


AREA : 5.00 BILL NO. 2 JAVA VILLA 103 NO. DESCRIPTION UNIT 6 NYY Cable power installation c/w connection, conduit Point cable, joint boxes, 3M rubber insulation, clamps, cable's glands & other necessary equipment to Power Outlet 7 Timber box lamp c/w lumascape star fitting halogen Osram 50 Unit W/ 12 V/ 41 - 827 and other necessary 8 Eyeball recessed downlight halogen Osram, 24 W/12 V /41-827 Unit c/ fitting and other necessary 9 Small E14 light fitting c/w small softone bulb 25W and Micro Unit switches to Wardrobe Bathroom 10 Timber box lamp with fluorescent light Osram lumilux 11 W/ 41 - Unit 827 and other necessary as indicated in drawing 11 Lumascape star fitting w/ halogen Osram 50 W/ 12 V/ 41 - 827 Unit and other required fittings 12 Under water swimming pool light 300 W/ 24 V equal Astral c/w Unit fitting and other necessary 13 Fluorescent light Osram lumilux TL 1 x 18 W/41 - 827 Unit QTY 7.00 RATE 96,192.41 AMOUNT 673,346.88

3.00

224,475.00

673,425.00

6.00

119,925.00

719,550.00

3.00

55,350.00

166,050.00

3.00

97,170.00

291,510.00

4.00

224,475.00

897,900.00

1.00

3,400,950.00

3,400,950.00

1.00 1.00

97,170.00 47,500.00

97,170.00 47,500.00

14 Palimanan stone Balinese lamp c/ with Osram Dulux EL ECO Unit 13 W/41-827 cover with acrilyc glass as inidcated in drawing 15 Under water light 50 W/ 24 V equal lumascape c/w fitting Unit and other necessary 16 One gang one way switch ex. Legrand 17 One gang two way switch ex. Legrand 18 Two gang one way switch ex. Legrand 19 Standard outlet ex. Legrand 20 Standard outlet with trafo 110 V, 500 W ex. Legrand Unit Unit Unit Unit Unit

2.00

1,743,525.00

3,487,050.00

2.00 2.00 1.00 4.00 2.00 7.00

28,782.00 101,475.00 34,636.80 36,260.40 197,218.69 56,457.00

57,564.00 202,950.00 34,636.80 145,041.60 394,437.38 395,199.00

21 Power outlet with switch and indicator lamp c/ fitting ex. Unit MK to pump, Water Heater and AC Plumbing work 1 PVC AW class 3/4" diameter to clean water 2 Ditto 1" to clean water 3 Ditto 2" to main clean water 4 Ditto 2" to sewerage water M1 M1 M1 M1

21.75 8.50 14.75 9.15

9,532.50 8,302.50 20,049.00 20,049.00

207,331.88 70,571.25 295,722.75 183,448.35


5.00 BILL 2 - 11


AREA : 5.00 BILL NO. 2 JAVA VILLA 103 NO. DESCRIPTION 5 Ditto 4" to sewerage water 6 Gate valve Kitazawa 2" c/ w box UNIT M1 Unit QTY 13.50 1.00 23.75 RATE 48,585.00 277,611.00 38,027.50 AMOUNT 655,897.50 277,611.00 903,153.13

7 Thermaflex insulated copper pipe for hot water 3/4" diameter M1 c/w fittings, hanger, bracket and other necessary fittings on water heater installation 8 Gate valve Kitazawa 3/4" 9 Check valve Kitazawa 3/4" 10 Floor clean out Sanwell CO 100 CP Unit Unit Unit

2.00 1.00 1.00 1.00

70,017.75 72,723.75 522,750.00 1,147,098.00

140,035.50 72,723.75 522,750.00 1,147,098.00

11 Over flow with Sanwell FD 80 JIS CP and S & P trap Unit combination Caroma 103 118 type 12 Fitting & Acessories 13 Miscellaneous Material Telephone work 1 Indoor telephone R-VV 0.4 mm2 cable ex Supreme or equal Point approved c/ with cable conduit, cable gland, terminal cable and other necessary supporting material as indicated in drawing and specification 2 Telephone outlet standard Legrand Mosaic 45 c/ w box, based Unit plate, covered plate, connector and other supporting material as indicated in drawing Mechanical work 1 A/C multi split duct type 9000 BTU c/w FCU, insulated flexible Unit duct, insulation, plenum, thermostat, bracket, cooper pipe, insulated drain pipe, power cable, connection, cble's and pipe glands and other necessary fitting as indicated in drawing & specification complete commissioning test. 2 Removed position water heater existing Unit Ls Ls

1.00 1.00

350,000.00 400,000.00

350,000.00 400,000.00

2.00

92,219.25

184,438.50

2.00

90,500.00

181,000.00

1.00

6,137,109.15

6,137,109.15

1.00 1.00

198,000.00 3,936,000.00

198,000.00 3,936,000.00

3 Water circulation pump ex. DAB submersible and natural Unit filter (sand & coral) for Pond Sub Total XIV Landscape 1 Grass as existing c/w good soil and fertilizer to Garden M2

36,174,506.68

15.33

7,500.00

114,975.00


5.00 BILL 2 - 12


AREA : 5.00 BILL NO. 2 JAVA VILLA 103 NO. DESCRIPTION UNIT 2 Brick masonry mortar 1 PC : 4 sands c/ with plaster, paras M1 krobokan coping to wall planter Sub Total XV Additional 1 Demolish timber frame c/ timber door to wardrobe 2 Concrete K225, coloumn 15/15 cm 3 Plaster 1 PC : 5 sand to wall 4 Cement rendered painted Walk in closet 5 Cement rendered painted sunken tub 6 Concrete K225, 15 cm thickness c/ with rebars to steping stairs 7 Excavation soil c/ back fill to skimer 8 Compacted sand bed 10 cm to skimer 9 Concrete bed 5 cm to skimer 10 Concrete K225, 15 cm thickness c/ with rebars to skimer 11 Cover to skimer Sub Total COLLECTION I II III IV V VI VII VIII IX X XI XII XIII XIV XV Demolish work Soil and sand work Concrete work Masonry work Floor work Ceiling work Door and Window work Roof work Finished work Fix Furniture and Furniture work Pekerjaan Sanitary Plunge Pool Mechanical, Electrical and Plumbing Landscape Additional 5.00 BILL NO. 2 JAVA VILLA 103 Rp. 3,908,812.67 1,690,827.70 22,893,146.58 7,490,943.89 6,030,296.56 1,320,125.00 21,333,736.50 17,616,133.07 21,432,810.14 28,100,968.77 28,469,435.74 35,546,223.79 36,174,506.68 693,121.23 3,749,046.79 236,450,135.11 unit M3 M2 m2 m2 M3 M3 M3 M3 M3 unit 1.00 0.07 82.05 8.88 19.52 0.23 0.57 0.06 0.03 0.45 1.00 25,000.00 2,040,313.92 17,888.25 35,388.25 35,388.25 1,415,988.90 20,100.00 127,600.00 396,646.50 1,415,988.90 119,474.06 25,000.00 137,721.19 1,467,730.91 314,247.66 690,778.64 318,597.50 11,396.70 8,038.80 12,494.36 643,566.96 119,474.06 3,749,046.79 QTY 3.75 RATE 154,172.33 AMOUNT 578,146.23

693,121.23


5.00 BILL 2 - 13


AREA : 5.00 BILL NO. 2 JAVA VILLA 103 NO. DESCRIPTION UNIT QTY RATE AMOUNT


5.00 BILL 2 - 14


ANALISA HARGA SATUANBATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTAGalian tanah / M Upah kerja Material bantu

1.000 1.000

ls ls

@ Rp. @ Rp.

15,000.00 1,000.00 Sub total

= Rp. = Rp. = Rp.

15,000.00 1,000.00 16,000.00

Urug tanah kembali / M Upah kerja Material bantu

1.000 1.000

ls ls

@ Rp. @ Rp.

4,000.00 100.00 Sub total

= Rp. = Rp. = Rp.

4,000.00 100.00 4,100.00

Urug pasir bawah pondasi & lantai / M Pasir urug Upah kerja Material bantu

1.300 1.000 1.000

m ls ls

@ Rp. @ Rp. @ Rp.

95,000.00 4,000.00 100.00 Sub total

= = = =

Rp. Rp. Rp. Rp.

123,500.00 4,000.00 100.00 127,600.00

Aanstamping / M Pasir pasang Batu kali Upah kerja Material bantu

0.385 1.350 1.000 1.000

m m ls ls

@ @ @ @

Rp. Rp. Rp. Rp.

105,000.00 105,000.00 25,000.00 500.00 Sub total

= = = = =

Rp. Rp. Rp. Rp. Rp.

40,425.00 141,750.00 25,000.00 500.00 207,675.00

Pondasi batu kali 1 : 4 / M Batu kali Semen Pasir pasang Upah kerja Material bantu

1.350 103.400 0.495 1.000 1.000

m kg m ls ls

@ @ @ @ @

Rp. Rp. Rp. Rp. Rp.

105,000.00 480.00 105,000.00 35,000.00 1,000.00 Sub total

= = = = = =

Rp. Rp. Rp. Rp. Rp. Rp.

141,750.00 49,632.00 51,975.00 35,000.00 1,000.00 279,357.00

Beton site mix 1:3:5 / M Pasir cor Semen Split 2/3 Upah kerja Material bantu

0.563 190.800 1.000 1.000 1.000

m kg m ls ls

@ @ @ @ @

Rp. Rp. Rp. Rp. Rp.

105,000.00 480.00 125,000.00 60,000.00 1,000.00 Sub total

= = = = = =


59,062.50 91,584.00 125,000.00 60,000.00 1,000.00 336,646.50

Beton site mix 1 : 2 : 3 / m3 Semen Pasir cor Split Upah kerja Alat bantu

306.000 0.608 0.923 1.000 1.000

kg m m ls ls

@ @ @ @ @

Rp. Rp. Rp. Rp. Rp.

480.00 105,000.00 125,000.00 60,000.00 1,000.00 Sub total

= = = = = =


146,880.00 63,787.50 115,312.50 60,000.00 1,000.00 386,980.00

ANALISA HARGA SATUANBATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTABekisting kolom praktis/ringbalk / M Papan meranti 2/20 Kayu meranti 5/7, 6/12 Paku besar Steiger Upah kerja Material bantu

0.007 0.011 0.400 1.000 1.000 1.000

m m kg ls ls ls

@ @ @ @ @ @


1,050,000.00 1,000,000.00 5,500.00 500.00 10,000.00 100.00 Sub total

= = = = = = =

Rp. Rp. Rp. Rp. Rp. Rp. Rp.

7,000.00 10,500.00 2,200.00 500.00 10,000.00 100.00 30,300.00

Bekisting plat lantai / M Kayu meranti 5/7, 6/12 Multipleks 9 mm Paku besar Steiger Upah kerja Material bantu

0.015 0.231 0.400 1.000 1.000 1.000

m lbr kg ls ls ls

@ @ @ @ @ @


1,050,000.00 67,000.00 5,500.00 2,500.00 12,500.00 750.00 Sub total

= = = = = = =


15,877.11 15,509.26 2,200.00 2,500.00 12,500.00 750.00 49,336.36

Besi beton polos / KG Besi beton Bendrat Upah kerja Material bantu

1.100 0.020 1.000 1.000

kg kg ls ls

@ @ @ @

Rp. Rp. Rp. Rp.

3,562.50 5,000.00 550.00 100.00 Sub total

= = = = =

Rp. Rp. Rp. Rp. Rp.

3,918.75 100.00 550.00 100.00 4,668.75

Besi beton ulir / KG Besi beton Bendrat Upah kerja Material bantu

1.100 0.020 1.000 1.000

kg kg ls ls

@ @ @ @

Rp. Rp. Rp. Rp.

3,562.50 5,000.00 550.00 100.00 Sub total

= = = = =

Rp. Rp. Rp. Rp. Rp.

3,918.75 100.00 550.00 100.00 4,668.75

Plesteran 1 : 2 t = 15 mm / M Semen Pasir pasang Steiger Upah kerja Material bantu

9.600 0.019 1.000 1.000 1.000

kg m ls ls ls

@ @ @ @ @

Rp. Rp. Rp. Rp. Rp.

480.00 105,000.00 1,000.00 6,500.00 500.00 Sub total

= = = = = =


4,608.00 1,968.75 1,000.00 6,500.00 500.00 14,576.75

Plesteran 1 : 4 t = 15 mm / M Semen Pasir pasang Steiger Upah kerja Material bantu

6.200 0.023 1.000 1.000 1.000

kg m ls ls ls

@ @ @ @ @

Rp. Rp. Rp. Rp. Rp.

480.00 105,000.00 1,500.00 6,500.00 500.00 Sub total

= = = = = =


2,976.00 2,362.50 1,500.00 6,500.00 500.00 13,838.50

ANALISA HARGA SATUANBATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTAPlesteran 1 : 5 t = 15 mm / M Semen Pasir pasang Steiger Upah kerja Material bantu

4.150 0.026 1.000 1.000 1.000

kg m ls ls ls

@ @ @ @ @

Rp. Rp. Rp. Rp. Rp.

480.00 105,000.00 1,000.00 6,500.00 500.00 Sub total

= = = = = =


1,992.00 2,756.25 1,000.00 6,500.00 500.00 12,748.25

Water proofing coating / m2 Water proofing coating Wire mesh M6 Screed

1.100 1.100 1.100

m2 m2 m

@ Rp. @ Rp. @ Rp.

65,000.00 10,500.00 21,865.13 Sub total

= = = =

Rp. Rp. Rp. Rp.

71,500.00 11,550.00 24,051.64 107,101.64

Acian / M Semen Upah kerja Material bantu

3.000 1.000 1.000

kg ls ls

@ Rp. @ Rp. @ Rp.

480.00 3,500.00 200.00 Sub total

= = = =

Rp. Rp. Rp. Rp.

1,440.00 3,500.00 200.00 5,140.00

Pasangan bata 1:4 / m Batu bata Semen Pasir pasang Upah kerja Material bantu

500.000 111.320 0.447 1.000 1.000

bh kg m ls ls

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

450.00 480.00 105,000.00 60,000.00 1,000.00 Sub total

= Rp. = Rp. = Rp. = Rp. = Rp. = Rp.

225,000.00 53,433.60 46,893.00 60,000.00 1,000.00 386,326.60

Pasangan bata 1:3 / m Batu bata Semen Pasir pasang Upah kerja Material bantu

500.000 128.040 0.402 1.000 1.000

bh kg m ls ls

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

450.00 480.00 105,000.00 60,000.00 1,000.00 Sub total

= Rp. = Rp. = Rp. = Rp. = Rp. = Rp.

225,000.00 61,459.20 42,203.70 60,000.00 1,000.00 389,662.90

Slab lantai dasar t' 8 cm / m3 Beton site mix 1:3:5 Besi beton o8-200 mm Bekisting

1.100 54.228 1.000

m3 kg ls

@ Rp. @ Rp. @ Rp.

336,646.50 3,562.50 5,000.00 Sub total

= = = =

Rp. Rp. Rp. Rp.

370,311.15 193,186.54 5,000.00 568,497.69

Plat beton t' 15 cm / m3 Beton site mix 1:2:3 Besi beton o10-200 mm Bekisting bata Bekisting mplek

1.100 90.380 7.333 7.333

m3 kg ls ls

@ @ @ @

Rp. Rp. Rp. Rp.

386,980.00 3,562.50 41,800.00 49,336.36 Sub total

= = = = =

Rp. Rp. Rp. Rp. Rp.

425,678.00 321,977.56 306,533.33 361,800.01 1,415,988.90

Plat beton t' 10 cm / m3 Beton site mix 1:2:3 Besi beton o10-200 mm

1.100 135.570

m3 kg

@ Rp. @ Rp.

386,980.00 3,562.50

= Rp. = Rp.

425,678.00 482,966.34

ANALISA HARGA SATUANBATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTABekisting 11.000 ls @ Rp. 49,336.36 Sub total = Rp. = Rp. 542,700.01 1,451,344.35

Beton praktis 15/20 / m3 Beton site mix 1:3:5 Besi beton 4o10 mm Besi beton o6-200 mm Bekisting

1.100 90.380 28.470 14.667

m3 kg kg m2

@ @ @ @

Rp. Rp. Rp. Rp.

336,646.50 4,668.75 4,668.75 30,300.00 Sub total

= = = = =

Rp. Rp. Rp. Rp. Rp.

370,311.15 421,960.07 132,917.42 444,400.00 1,369,588.64


1.100 224.082 44.368 20.000

m3 kg kg m2

@ @ @ @

Rp. Rp. Rp. Rp.

336,646.50 4,668.75 4,668.75 30,300.00 Sub total

= = = = =

Rp. Rp. Rp. Rp. Rp.

370,311.15 1,046,181.99 207,144.03 606,000.00 2,229,637.17


1.100 120.506 32.537 14.667

m3 kg kg m2

@ @ @ @

Rp. Rp. Rp. Rp.

336,646.50 4,668.75 4,668.75 30,300.00 Sub total

= = = = =

Rp. Rp. Rp. Rp. Rp.

370,311.15 562,613.43 151,905.62 444,400.00 1,529,230.20

Kolom 15/15 / m3 Beton site mix 1:2:3 Besi beton 4o12 mm Besi beton o8-150 mm Bekisting

1.100 173.529 77.124 14.667

m3 kg kg m2

@ @ @ @

Rp. Rp. Rp. Rp.

386,980.00 4,668.75 4,668.75 30,300.00 Sub total

= = = = =

Rp. Rp. Rp. Rp. Rp.

425,678.00 810,163.33 360,072.59 444,400.00 2,040,313.92

Kolom 15/15 / m3 Beton site mix 1:2:3 Besi beton 4o16 mm Besi beton o8-200 mm Bekisting

1.100 308.496 57.843 14.667

m3 kg kg m2

@ @ @ @

Rp. Rp. Rp. Rp.

386,980.00 4,668.75 4,668.75 30,300.00 Sub total

= = = = =

Rp. Rp. Rp. Rp. Rp.

425,678.00 1,440,290.37 270,054.44 444,400.00 2,580,422.81

Sloof 15/25 / m3 Beton site mix 1:2:3 Besi beton 6o16 mm Besi beton o8-200 mm Bekisting

1.100 277.646 46.274 14.667

m3 kg kg m2

@ @ @ @

Rp. Rp. Rp. Rp.

386,980.00 4,668.75 4,668.75 30,300.00 Sub total

= = = = =

Rp. Rp. Rp. Rp. Rp.

425,678.00 1,296,261.33 216,043.56 444,400.00 2,382,382.89

ANALISA HARGA SATUANBATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTASloof 15/25 / m3 Beton site mix 1:2:3 Besi beton 6o12 mm Besi beton o8-150 mm Bekisting

1.100 156.176 61.699 14.667

m3 kg kg m2

@ @ @ @

Rp. Rp. Rp. Rp.

386,980.00 4,668.75 4,668.75 30,300.00 Sub total

= = = = =

Rp. Rp. Rp. Rp. Rp.

425,678.00 729,147.00 288,058.07 444,400.00 1,887,283.07

Foot plate 75 x 75 / m3 Beton site mix 1:2:3 Besi beton o12-100 Bekisting

1.100 258.876 5.867

m3 kg m2

@ Rp. @ Rp. @ Rp.

386,980.00 4,668.75 41,800.00 Sub total

= = = =

Rp. Rp. Rp. Rp.

425,678.00 1,208,625.25 245,226.67 1,879,529.92

Screed lantai keramik / M Semen Pasir pasang Upah kerja Material bantu

10.000 0.044 1.000 1.000

kg m ls ls

@ @ @ @

Rp. Rp. Rp. Rp.

480.00 105,000.00 5,500.00 500.00 Sub total

= = = = =

Rp. Rp. Rp. Rp. Rp.

4,800.00 4,593.75 5,500.00 500.00 15,393.75

Pasang marmer 30/30 / m2 Marmer 30/30 t' 2 cm Screed Semen Tile grout Upah kerja Upah polish Material bantu

1.100 1.100 8.000 1.100 1.000

m m kg ls m2 m2 ls

@ @ @ @ @ @ @


125,000.00 15,393.75 480.00 1,500.00 17,500.00 15,000.00 2,500.00 Sub total

= = = = = = = =

Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

137,500.00 16,933.13 3,840.00 19,250.00 2,500.00 180,023.13

Marmo marbel / m2 Marmo marble t' 2 cm Screed Semen Tile grout Upah kerja Material bantu

2.200 2.200 10.000 1.000 2.200 1.000

m m kg ls m2 ls

@ @ @ @ @ @


70,000.00 15,393.75 480.00 10,000.00 27,500.00 2,500.00 Sub total

= = = = = = =


154,000.00 33,866.25 4,800.00 10,000.00 60,500.00 2,500.00 265,666.25

Tumbled mamer / m2 Tumbled marmer Screed Semen Tile grout Upah kerja Material bantu

1.100 1.100 8.000 1.000 1.100 1.000

m m kg ls m2 ls

@ @ @ @ @ @


75,000.00 15,393.75 480.00 7,500.00 35,000.00 2,500.00 Sub total

= = = = = = =


82,500.00 16,933.13 3,840.00 7,500.00 38,500.00 2,500.00 151,773.13

ANALISA HARGA SATUANBATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTASingaraja stone / m2 Singaraja stone Screed Semen Upah kerja Material bantu

2.200 2.200 10.000 1.000 1.000

m m kg m2 ls

@ @ @ @ @

Rp. Rp. Rp. Rp. Rp.

75,000.00 15,393.75 480.00 27,500.00 2,500.00 Sub total

= = = = = =


165,000.00 33,866.25 4,800.00 27,500.00 2,500.00 233,666.25

Andesit stone 10/10 / m2 Andesit stone Screed Semen Tile grout Upah polish Upah kerja Material bantu

1.100 1.100 8.000 1.100 1.100 1.000 1.000

m m kg ls m2 m2 ls

@ @ @ @ @ @ @


70,000.00 15,393.75 480.00 10,000.00 15,000.00 27,500.00 2,500.00 Sub total

= = = = = = = =


77,000.00 16,933.13 3,840.00 11,000.00 16,500.00 27,500.00 2,500.00 155,273.13

Palimanan stone chisel / m2 Palimanan chisel 30x30x5 Screed Semen Tile grout Upah kerja Upah pingul Material bantu

1.100 1.100 8.000 1.000 1.000 22.000 1.000

m m kg ls m2 bh ls

@ @ @ @ @ @ @


300,000.00 15,393.75 480.00 10,000.00 27,500.00 3,000.00 1,000.00 Sub total

= = = = = = = =


330,000.00 16,933.13 3,840.00 10,000.00 27,500.00 66,000.00 1,000.00 455,273.13

Pasang koral sikat t' 2 cm / m2 Batu koral putih Screed Semen putih Upah kerja Upah cuci Material bantu

1.500 1.000 10.000 1.000 1.000 1.000

zak m kg m2 m2 ls

@ @ @ @ @ @


37,500.00 15,393.75 1,480.00 20,000.00 7,500.00 2,500.00 Sub total

= = = = = = =


56,250.00 15,393.75 14,800.00 20,000.00 7,500.00 2,500.00 116,443.75

Pintu D2 / unit Kaca tempered 10 mm Hinges KEND E-171 Door hamdle KEND GHD 0003 Lock case KEND US 2210 Upah pasang Material bantu

2.079 3.000 1.000 1.000 1.000 1.000

m bh unit unit dn ls

@ @ @ @ @ @


525,000.00 1,383,000.00 139,000.00 809,000.00 150,000.00 5,000.00 Sub total

= = = = = = =


1,091,475.00 4,149,000.00 139,000.00 809,000.00 150,000.00 5,000.00 6,343,475.00

ANALISA HARGA SATUANBATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTAPartisi P1 / unit Kaca tempered 10 mm Aluminium U 2/2 Sealant Upah pasang Material bantu

4.560 9.500 19.000 4.560 1.000

m m' m' m2 ls

@ @ @ @ @

Rp. Rp. Rp. Rp. Rp.

525,000.00 5,000.00 3,000.00 25,000.00 5,000.00 Sub total

= = = = = =


2,393,737.50 47,500.00 57,000.00 113,987.50 5,000.00 2,617,225.00

Laminated glass / m2 Laminated glass 5+5 mm Talang aluminium anodized 3x10 Aluminium glass closer Upah pasang Material bantu

1.100 0.588 0.924 1.100 1.000

m2 m' m' m2 ls

@ @ @ @ @

Rp. Rp. Rp. Rp. Rp.

1,000,000.00 5,000.00 3,500.00 50,000.00 5,000.00 Sub total

= = = = = =


1,100,000.00 2,941.18 3,235.29 55,000.00 5,000.00 1,166,176.47

Timber blind / m2 Kayu bangkirai Finishing lazur Upah kerja Upah pasang Material bantu

1.100 2.000 1.000 1.000 1.000

m2 m2 m2 m2 ls

@ @ @ @ @

Rp. Rp. Rp. Rp. Rp.

90,000.00 65,000.00 25,000.00 15,000.00 7,500.00 Sub total

= = = = = =


99,000.00 130,000.00 25,000.00 15,000.00 7,500.00 276,500.00

DAFTAR HARGA SATUAN BAHANBATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTA No. Jenis MaterialBatu bata merah + langsir Batu kali + langsir Split 2/3 pecah mesin + langsir Semen Portland ex Gresik + langsir Pasir urug + langsir Pasir pasang + langsir Pasir cor + langsir Kayu meranti 5/7 campur Papan meranti 2/20, 3/20 Papan bangkirai Kayu bangkirai mplek 6 mm mplek 9 mm mplek 18 mm mplek 22 mm lapis teakwood Bendrat Besi beton 6 mm s/d 12 mm ( polos ) Besi beton D 13 mm s/d 25 mm ( ulir ) Paku besar Paku kecil Waterproofing coating temproof Kawat ayam Marmer 30/30 Batu koral putih Kusen bangkirai 6/12 oven Kaca tempered 10 m Hinges KEND E-171 Door handle KEND GHD 0003 D32x300 Lock case KEND US 2210 Bottom Patch Hinges KEND SEL 0010 US32D Door hadle KEND HRE.07.06US26 Lock case KEND turnpiece WC Cylinder Lock case KEND 52310-60 Door closer consealed type Glass wool Laminated glass 5+5 Penutup atap alang-alang GRC 4 mm Tumbled marble Marmo marble Singaraja stone / batu pilah

Sat.bh m m kg m m m m m m3 m3 lbr lbr lbr lbr kg kg kg kg kg m2 m2 m2 zak m' m2 bh unit unit bh unit unit unit unit m2 m2 m2 m2 m2 m2 m2

Harga450.00 105,000.00 125,000.00 480.00 95,000.00 105,000.00 105,000.00 1,000,000.00 1,050,000.00 2,950,000.00 2,400,000.00 42,500.00 67,000.00 104,000.00 158,000.00 5,000.00 3,562.50 3,562.50 5,500.00 6,000.00 65,000.00 9,000.00 125,000.00 37,500.00 48,000.00 525,000.00 1,381,500.00 124,000.00 794,000.00 47,500.00 229,000.00 292,000.00 151,000.00 1,464,000.00 25,000.00 1,000,000.00 90,000.00 36,000.00 75,000.00 70,000.00 75,000.00

Keterangan Lokal Lokal Lokal Lokal Lokal

DAFTAR HARGA SATUAN BAHANBATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTA No. Jenis MaterialParas kerobokan Marmer sulawesi u/ top table Andesit stone 10/10 Palimanan chisel 30x30x5 Cermin Kaca clear 5 mm Timber blind

Sat.m2 m2 m2 m2 m2 m2 m2

Harga150,000.00 500,000.00 70,000.00 300,000.00 175,000.00 60,000.00 90,000.00

Keterangan

LABOURBATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTAExcavation soil / m Labour Back fill soil / m Labour Compacted sand bed / m Labour Loose stone river masonry / m Labour Broken river masonry / m Labour Concrete site mix / m Labour Formwork to practical concrete / m Labour Formwork to roof plate / m Labour Reinforcement / kg Labour Plaster / m Labour Brick masonry / m Labour Screed to floor / m Labour Marble / m Labour Labour to polish

Rp

15,000.00

Rp

4,000.00

Rp

4,000.00

Rp

25,000.00

Rp

35,000.00

Rp

60,000.00

Rp

10,000.00

Rp

12,500.00

Rp

550.00

Rp

6,500.00

Rp

7,200.00

Rp

5,500.00

Rp Rp

17,500.00 15,000.00

ORGANIZATION STRUCTUREBATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTAProject Manager Bambang Supriadi

Site Manager Sipil Ndaru

Site Manager M&E Herman

Logistik/adm/keu Aris

Drafter Ragil

Pelaksana Sipil Sutarno

Pelaksana M&E Muklas

Time ScheduleBATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTANO. DESCRIPTION 1 I II Preliminaries Stage I - Java Villa 103 - Java Villa 120 - Resort Standart 1-2 Stage II - Resort Standart 3-7 Stage III - Resort Standart 8-12 Stage IV - Resort Standart(2) 1-2 - Resort Villa 1-2 Stage V - Resort Villa 3-6 2 3 4 5 6 7 8 9 10 11 WEEKS 12 13 14 15 16 17 18 19 20 21 22 23 24

1 unit 1 unit 2 units

III

5 units

IV

5 units

V

2 units 2 units

VI

4 units

EQUIPMENTBATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTACivil Works - Molen - Vibrator - Bar cutter - Kereta dorong - Alat potong circle - Bor listrik - Mesin poles marmer - Scaffolding - Alat serut kayu - Alat profil kayu - Gerinda - Pisau potong kayu - Kompressor - Genset M&E Works - Alat sney Pipa Besi - Las listrik Besi Tembaga - Alat bending pipa tembaga - Cutting Seng Wheel - Multi tester - Test pump - Merger test - Soldir - Bor listrik Besi Beton Duduk - Gerinda - Circle - Tang rivet - Genset

2 1 1 4 3 2 3 500 2 2 2 2 2 1

unit unit unit unit unit unit unit set unit unit unit unit unit unit

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

unit unit unit unit unit unit unit unit unit bh bh unit unit unit unit unit unit unit

bill quantity

Documents

durable flexible

wietasha putrindo

3m rubber

burned marble

caroma product

back fill

bingkirai

ii iii iv