Bathroom Renovation Project Alam Kulkul Resort - Kuta: Qty. Room Item No. Rate Amount Description

SUMMARY
BATHROOM RENOVATION PROJECT

ALAM KULKUL RESORT - KUTA
ITEM NO.
QTY.
ROOM
DESCRIPTION
RATE
AMOUNT
4.00 BILL NO. 1 PRELIMINARIES Rp.
1.00
83,000,000.00
83,000,000.00
II
5.00 BILL NO. 2 JAVA VILLA 103 Rp.
1.00
236,450,135.11
236,450,135.11
III
1.00
#REF!
#REF!
IV
7.00 BILL NO. 4 RESORT STANDARD Rp.
12.00
#REF!
#REF!
8.00 BILL NO. 5 RESORT VILLA Rp.
6.00
#REF!
#REF!
VI
9.00 BILL NO. 6 RESORT STANDARD (109 & 110) Rp.
2.00
#REF!
#REF!
TOTAL
#REF!
ROUNDED
#REF!
PPN 10%
#REF!
GRAND TOTAL
#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
DESCRIPTION
UNIT
QTY
RATE
Demolish work
1 Demolish Vanity table c/ lavatory bowl dan taps
Unit
1.00
112,500.00
112,500.00
2 Demolish Bidet existing c/ assesorie
Unit
1.00
25,000.00
25,000.00
3 Demolish Closet existing c/ assesorie
Unit
1.00
25,000.00
25,000.00
4 Demolish Shower area existing c/ taps and levelling
M2
2.85
90,000.00
256,500.00
5 Demolish floor existing Bathroom c/ with levelling
M2
9.80
90,000.00
882,000.00
6 Demolish finishing wall Bathroom and shower area existing
M2
37.75
15,000.00
566,190.00
7 Demolish existing alang-alang roof as described drawing
M2
8.88
30,000.00
266,400.00
8 Demolish wall existing
M2
26.41
26,000.00
686,556.00
9 Demolish planter box c/ garden & soil
M2
11.84
70,833.33
838,666.67
Unit
1.00
250,000.00
250,000.00
10 Demolish Entry Gate existing

Sub Total
II
AMOUNT
3,908,812.67
Soil and sand work

1 Excavation soil c/ demolish wall, tie beam, foundation existing M3
and back fill to footplate foundation
3.24
100,100.00
324,324.00
2 Excavation soil c/ back fill to strip river stone foundation
M3
20.36
20,100.00
409,236.00
3 Ditto to Sunken tub
M3
1.70
20,100.00
34,170.00
4 Ditto to Pond
M3
2.05
20,100.00
41,205.00
5 Compacted sand bed 10 cm to strip river stone foundation
M3
2.04
127,600.00
259,793.60
6 Ditto concrete slab floor Walk in closet & Toilet
M3
1.25
127,600.00
159,500.00
7 Ditto Sunken tub
M3
0.34
127,600.00
43,384.00
8 Ditto Pond
M3
0.41
127,600.00
52,316.00
9 Ditto Pump room
M3
0.17
127,600.00
21,979.10
M3
0.99
127,600.00
126,324.00
11 Polyethelane sheet damp proof membrane bed 0.5 mm to M2

concrete slab floor Walk in closet & Toilet
12.50
1,600.00
20,000.00
3.40
1,600.00
5,440.00
10 Ditto Pool deck
12 Ditto Sunken tub
M2
5.00 BILL 2 - 2

NO.
13 Ditto Pond
DESCRIPTION
UNIT
M2
QTY
4.10
RATE
1,600.00
AMOUNT
6,560.00
14 Ditto Pump room
M2
1.72
1,600.00
2,756.00
15 Ditto Pool deck
M2
9.90
1,600.00
15,840.00
16 Clean up garden existing to storage
M2
56.00
3,000.00
168,000.00
Sub Total
III
1,690,827.70
Concrete work
1 Concrete bed 5 cm to footplate foundation
M3
0.16
396,646.50
64,256.73
2 Concrete K175, 8 cm thickness with rebars dia. 8 mm - 200 mm M3

single layer to floor Walk in closet & Toilet
1.00
568,497.69
568,497.69
3 Ditto to floor and wall Sunken tub
M3
0.54
568,497.69
306,988.75
4 Ditto to floor and wall Pond
M3
0.67
568,497.69
380,893.45
5 Ditto to floor Pump room
M3
1.72
568,497.69
979,237.27
6 Ditto to floor Pool deck
M3
0.79
568,497.69
450,250.17
7 Concrete K175, practical tie beam/sloof 15/20 cm
M3
0.96
1,369,588.64
1,308,641.95
8 Concrete K175, practical coloumn 11/11 cm
M3
0.44
2,229,637.17
971,229.95
9 Concrete K175, practical ring beam 15/15 cm
M3
0.51
1,529,230.20
784,495.09
10 Concrete K225, footplate foundation 75x75 cm
M3
0.57
1,879,529.92
1,065,693.46
11 Concrete K225, coloumn 15/15 cm
M3
0.45
2,040,313.92
918,141.27
12 Concrete K225, beam 15/25 cm
M3
0.88
1,887,283.07
1,652,552.24
13 Concrete K225, roof plate 10 cm thickness to Walk in closet & M3

Toilet
1.33
1,451,344.35
1,923,031.27
14 Ditto Pump room
M3
1.72
1,451,344.35
2,499,940.65
15 Waterproofing coating c/ with wiremesh and plaster to roof
M2
13.25
107,101.64
1,419,096.70
16 Ditto to floor Walk in closet & Toilet
M2
12.50
107,101.64
1,338,770.47
17 Ditto to wall inside Walk in closet & Toilet
M2
44.84
107,101.64
4,802,437.43
18 Ditto to floor & wall Sunken Tub
M2
5.40
107,101.64
578,348.84
19 Ditto to floor & wall Pond
M2
6.50
107,101.64
696,160.64
20 Ditto to floor Pump room
M3
1.72
107,101.64
184,482.57
5.00 BILL 2 - 3

NO.
DESCRIPTION
UNIT
QTY
RATE
Sub Total
IV
AMOUNT
22,893,146.58
Masonry work
1 Loose river stone masonry dia. 20 cm with sand to strip stone M3
foundation as mentioned in drawing
3.05
207,675.00
634,239.45
2 Broken river stone masonry with mortar 1 PC : 4 sand to strip M3

stone foundation as mentioned in drawing
6.26
279,357.00
1,749,473.21
3 Brick masonry with mortar 1 PC : 4 sands to wall
M2
80.05
46,359.19
3,711,053.32
4 Plaster 1 PC : 5 sand to wall
M2
78.05
17,888.25
1,396,177.91
Sub Total
7,490,943.89
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
8.75
180,023.13
1,575,202.34
2 Polished Marble 30x30 cm, 2 cm thick as indicated in drawing M2

to Toilet
3.75
180,023.13
675,086.72
3 Pebble washed coping as indicated in drawing to Pond
M2
1.70
116,443.75
197,954.38
4 Peable wash 40x40x2 cm to floor Pool deck
M2
9.90
116,443.75
1,152,793.13
5 Pebble washed stepping c/w brick wall as indicated in drawing M2

to Pond
2.00
129,551.17
259,102.34
6 Pebble washed stepping as indicated in drawing to stepping Unit

Sunken tub
2.00
116,443.75
232,887.50
7 Peable wash 50x80x8 cm to stepping Pool deck
Unit
5.00
277,359.38
1,386,796.88
8 Ditto 60 x 160 cm to Entry
Unit
2.00
115,566.41
231,132.81
9 Loose peable with dia. 2 cm
M2
5.85
49,000.00
286,650.00
M2
1.72
18,978.50
32,690.47
10 Plaster 1 PC : 4 sand to Pump room

Sub Total
VI
6,030,296.56
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
13.25
74,500.00
987,125.00
2 Bingkirai timber 4/6 cm profile to cornice Walk in closet & Toilet
22.20
15,000.00
333,000.00
5.00 BILL 2 - 4
M1

NO.
DESCRIPTION
UNIT
QTY
RATE
Sub Total
VII
AMOUNT
1,320,125.00
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
1.00
6,343,475.00
6,343,475.00
2 Tempered glass partition 10 mm c/ alluminium and other Unit

necessary as described in drawing P1 to Toilet
1.00
2,617,225.00
2,617,225.00
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
2.00
335,018.25
670,036.50
1.00
2,803,485.00
2,803,485.00
5 Refinish existing window W ex. w/ finishing Lasur to Pond
Unit
1.00
362,700.00
362,700.00
6 Bingkirai timber panel door c/ Bingkirai frame, hardware, steel Unit

stack, finishing Lasur as described in drawing D3 to Pool Gate
1.00
3,554,000.00
3,554,000.00
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
1.00
1,041,675.00
1,041,675.00
9 Bingkirai timber louvre window c/ frame, hardware, steel stack, Unit

finishing as described in drawing W2 to Pumproom
1.00
387,140.00
387,140.00
Sub Total
21,333,736.50
VIII Roof work

1 Pergola wafer bingkirai timber beam 6/12 cm c/ finishing lasur M2
as described in drawing to Sunken tub
5.95
771,105.51
4,588,077.81
2 Ditto to Entry
M2
3.10
771,105.51
2,390,427.09
3 Bingkirai timber beam 8/15 cm profile c/ finishing lasur to M1

support pergola to Sunken tub
5.00
73,800.00
369,000.00
4 Ditto to Entry
M1
3.00
73,800.00
221,400.00
5 Bingkirai timber beam 3/3 cm profile c/ finishing lasur to Sunken M1

tub
9.60
11,655.00
111,888.00
6 Ditto to Entry
7.20
11,655.00
83,916.00
M1
5.00 BILL 2 - 5

NO.
DESCRIPTION
UNIT
7 Multiplex 18 mm thickness c/w finishing lasur to cover water M2
pipe on pergola to Sunken tub
QTY
0.83
RATE
114,611.11
AMOUNT
94,554.17
8 Laminated glass 5+5 mm c/ with galvanize screw, alluminium M2

glass closer, alluminium gutter and other necessary to Sunken
tub
5.95
1,166,176.47
6,938,750.00
9 Bingkirai timber beam with dimension as timber eave beam 1st M1

existing c/ finishing Lasur
9.60
82,300.00
790,080.00
10 Bingkirai timber beam with dimension as timber eave beam 2st M1

existing c/ finishing Lasur
4.40
82,300.00
362,120.00
11 Bingkirai timber tatab with dimension as tatab timber existing c/ M1

finishing Lasur
10.40
82,300.00
855,920.00
9.00
90,000.00
810,000.00
12 Tatched (alang-alang) roof w/ ate as described in drawing
M2
Sub Total
IX
17,616,133.07
Finished work
1 Weathershield paint to wall inside
M2
80.05
17,500.00
1,400,875.00
2 Ditto wall outside
M2
80.05
17,500.00
1,400,875.00
3 Ditto Ceiling
M2
13.25
17,500.00
231,875.00
4 Lasur to cornice
M1
22.20
32,500.00
721,500.00
5 Tumbled marble and polished marble slab coping/faade as Unit

indicated in drawing to Sunken Tub
1.00
677,667.00
677,667.00
6 Polished Marble 30x30 cm, 2 cm thick as indicated in drawing M2

to Walk in closet
10.05
180,023.13
1,808,332.29
M2
5.82
180,023.13
1,047,734.59
8 Marmo marble, 2 cm thick faade as indicated in drawing to M2

Walk in closet
11.20
265,666.25
2,975,462.00
M2
4.57
265,666.25
1,214,094.76
10 Singaraja stone (batu pilah) as indicated in drawing to Pool M2

gate
6.60
233,666.25
1,542,197.25
11 Ditto Entry gate
M2
6.60
233,666.25
1,542,197.25
12 Paras kerobokan stone coping as indicated indrawing to wall M1

fence
35.50
150,000.00
5,325,000.00
13 Ditto to roof plate
10.30
150,000.00
1,545,000.00
7 Ditto to Toilet
9 Ditto to Toilet
M1
5.00 BILL 2 - 6

NO.
DESCRIPTION
UNIT
QTY
RATE
Sub Total
X
AMOUNT
21,432,810.14
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
1.00
1,443,036.84
1,443,036.84
2 Polished marble slab top table and burned marble faade c/ Unit
with demolish wall, concrete, rebars and other necessary to
small table
1.00
470,555.49
470,555.49
3 Cabinet bellow vanity top table as detail in drawing c/w Unit

hardware and finishing Lasur to Vanity table
1.00
2,295,156.02
2,295,156.02
4 Make up timber table as detail in drawing c/ finishing Lasur
Unit
1.00
950,000.00
950,000.00
5 Make up timber chair as detail in drawing c/ chusion, finishing Unit

Lasur
1.00
350,000.00
350,000.00
6 Timber wardrobe as detail in drawing c/w hardware, SAG, Unit

RAG, tray and finishing Lasur to Bathroom
1.00
8,140,000.00
8,140,000.00
7 Bevelled mirror c/ marble slab frame as indicated drawing and Unit

finishing polished to Make up
1.00
402,227.43
402,227.43
8 Bevelled mirror c/ marble slab frame as indicated drawing and Unit

finishing polished to Vanity
2.00
402,227.43
804,454.86
9 Bevelled mirror c/ bingkirai timber frame as indicated drawing Unit

and finishing lasur to Toilet
1.00
344,561.94
344,561.94
10 Bingkirai timber blind c/ finishing lasur as described in drawing Unit

to Walk in closet & Toilet window (W1 & W ex.)
3.00
388,943.33
1,166,830.00
11 Robe hook chrome color 2326.04 Manor House & Heritage Unit
by Dorf product
4.00
411,250.99
1,645,003.97
12 Toilet roll holder chrome color 2334.04 Manor House & Unit
Heritage by Dorf product
2.00
505,124.59
1,010,249.18
13 Towel ring chrome color 2346.04 Manor House & Heritage Unit
by Dorf product
2.00
506,584.85
1,013,169.70
14 Dobel towel rail chrome color 2344.04 Manor House & Unit
Heritage by Dorf product
1.00
1,165,681.82
1,165,681.82
15 Towel rack chrome color 2350.04 Manor House & Heritage Unit
by Dorf product
1.00
1,867,543.44
1,867,543.44
16 Sun long chair with bingkirai timber c/ finishing lasur
2.00
1,250,000.00
2,500,000.00
5.00 BILL 2 - 7
Unit

NO.
DESCRIPTION
UNIT
17 Round table bingkirai timber c/ with unbrella pool and finishing Unit
lasur as described in drawing
QTY
1.00
RATE
1,750,000.00
AMOUNT
1,750,000.00
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
1.00
515,403.07
515,403.07
19 Fixed Make up / beauty mirror
Unit
1.00
50,000.00
50,000.00
20 Fixed Hair dryer
Unit
1.00
217,095.00
217,095.00
Sub Total
XI
28,100,968.77
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
1.00
2,006,877.84
2,006,877.84
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
2.00
1,812,785.81
3,625,571.62
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
1.00
6,676,993.99
6,676,993.99
4 Colonial Bidette Set Taps w/ Caroma Product c/ fittings, Set

Plug, P trap, stop valve, durable flexible hose and other
necessary fittings
1.00
4,523,794.37
4,523,794.37
5 Totema rail and Shower set w/ Dorf Product c/ accessories
Set
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
1.00
2,982,750.00
2,982,750.00
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
1.00
934,800.00
934,800.00
8 Head shower ceiling mounted with dia. 8" Enware 1080 c/w Set
modification
1.00
2,203,114.66
2,203,114.66
9 Floor drain Sunken tub Toto TB 55 AS c/ with plug, chain and p Set
trap
1.00
356,700.00
356,700.00
10 Wash basin Ideal Standard Ovalyn 21" c/ with bracket and Set
other necessary fittings as indicated in drawing and
specification
2.00
1,242,300.00
2,484,600.00
5.00 BILL 2 - 8

NO.
DESCRIPTION
UNIT
11 Floor drain Sanwell FD 50 MM CP c/w P-trap Austindotrap Set
to Toilet
QTY
1.00
RATE
366,568.60
Sub Total
XII
AMOUNT
366,568.60
28,469,435.74
Plunge Pool
Civil work
1 Excavation soil c/ back fill
M3
7.41
20,100.00
148,941.00
2 Rabat concrete 5 cm thickness
M3
0.29
396,646.50
113,044.25
3 Concrete K225, 15 cm thickness c/ with rebars to floor & wall M3

Pool
2.58
1,415,988.90
3,657,499.33
4 Waterproofing coating c/ with wiremesh and plaster to floor & M2

wall Pool
17.22
107,101.64
1,844,290.20
5 Andesite stone 10x10 cm to floor & wall Pool
M2
17.22
155,273.13
2,673,803.21
6 Palimanan stone chisel 30x30x5 cm to coping Pool
M1
9.60
455,273.13
4,370,622.00
7 Palimanan stone chisel 30x30x5 cm to stair Pool
M2
0.50
455,273.13
227,636.56
1 Wall inlet 3/4" c/w eye ball/nozzle, swivelling, required valve, Unit
fitting, bracket and other necessary fittings
4.00
441,709.00
1,766,836.00
2 Main drain hayward SP 1070 FV c/w required valve, fitting, Unit

bracket and other necessary fittings
1.00
858,540.00
858,540.00
3 Skimmer hayward SP 1082 - 1 c/w required valve, fitting, Unit

bracket and other necessary fittings
1.00
1,050,912.00
1,050,912.00
4 Vacuum hayward c/w required valve, fitting, bracket and other Unit
necessary fittings
1.00
98,646.00
98,646.00
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
1.00
7,803,120.00
7,803,120.00
6 Salt water chlorinator ex clearwater 140 series c/w all Unit

necessary fitting, bracket, volt regulator, transformer and other
required items
1.00
7,150,543.50
7,150,543.50
7 Commisioning test c/w water, salt and other required chemical

material
Ls
1.00
700,000.00
700,000.00
M1
5.00
9,532.50
47,662.50
Mechanical
Plumbing work
1 PVC AW class 3/4" diameter to wall inlet
5.00 BILL 2 - 9

NO.
DESCRIPTION
UNIT
QTY
RATE
AMOUNT
2 Ditto 1.5" to ring circulation system
M1
12.60
14,083.50
177,452.10
3 Ditto 1.5" diameter to main drain & vacuum
M1
8.00
14,083.50
112,668.00
4 Ditto 1.5" diameter to pump, sand filter and salt water M1

chlorinator
2.60
14,083.50
36,617.10
5 Gate valve Kitazawa 1.5" diameter
Unit
8.00
140,037.50
1,120,300.00
6 Check valve Kitazawa 1.5" diameter
Unit
2.00
221,707.50
443,415.00
7 Over flow with Sanwell FD 80 JIS CP c/w combination S & P Unit

trap Austindotrap
1.00
393,675.03
393,675.03
8 Fitting & Acessories
Ls
1.00
350,000.00
350,000.00
9 Miscellaneous Material
Ls
1.00
400,000.00
400,000.00
Sub Total
35,546,223.79
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
1.00
3,936,000.00
3,936,000.00
2 New Panel Room as described in drawing and specification Unit

c/w Ampere meter, Volt meter and lights control
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
17.30
22,907.52
396,300.10
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
24.00
88,799.20
2,131,180.70
5 NYY Cable outlet installation c/w connection, conduit Point

glands & other necessary equipment to Standard Outlet
6.00
96,192.41
577,154.47
5.00 BILL 2 - 10

NO.
DESCRIPTION
UNIT
6 NYY Cable power installation c/w connection, conduit Point
glands & other necessary equipment to Power Outlet
QTY
7.00
RATE
96,192.41
AMOUNT
673,346.88
7 Timber box lamp c/w lumascape star fitting halogen Osram 50 Unit
W/ 12 V/ 41 - 827 and other necessary
3.00
224,475.00
673,425.00
8 Eyeball recessed downlight halogen Osram, 24 W/12 V /41-827 Unit

c/ fitting and other necessary
6.00
119,925.00
719,550.00
9 Small E14 light fitting c/w small softone bulb 25W and Micro Unit
switches to Wardrobe Bathroom
3.00
55,350.00
166,050.00
10 Timber box lamp with fluorescent light Osram lumilux 11 W/ 41 - Unit

827 and other necessary as indicated in drawing
3.00
97,170.00
291,510.00
11 Lumascape star fitting w/ halogen Osram 50 W/ 12 V/ 41 - 827 Unit

and other required fittings
4.00
224,475.00
897,900.00
12 Under water swimming pool light 300 W/ 24 V equal Astral c/w Unit
fitting and other necessary
1.00
3,400,950.00
3,400,950.00
13 Fluorescent light Osram lumilux TL 1 x 18 W/41 - 827
Unit
1.00
97,170.00
97,170.00
14 Palimanan stone Balinese lamp c/ with Osram Dulux EL ECO Unit

13 W/41-827 cover with acrilyc glass as inidcated in drawing
1.00
47,500.00
47,500.00
15 Under water light 50 W/ 24 V equal lumascape c/w fitting Unit

and other necessary
2.00
1,743,525.00
3,487,050.00
16 One gang one way switch ex. Legrand
Unit
2.00
28,782.00
57,564.00
17 One gang two way switch ex. Legrand
Unit
2.00
101,475.00
202,950.00
18 Two gang one way switch ex. Legrand
Unit
1.00
34,636.80
34,636.80
19 Standard outlet ex. Legrand
Unit
4.00
36,260.40
145,041.60
20 Standard outlet with trafo 110 V, 500 W ex. Legrand
Unit
2.00
197,218.69
394,437.38
21 Power outlet with switch and indicator lamp c/ fitting ex. Unit
MK to pump, Water Heater and AC
7.00
56,457.00
395,199.00
Plumbing work
1 PVC AW class 3/4" diameter to clean water
M1
21.75
9,532.50
207,331.88
2 Ditto 1" to clean water
M1
8.50
8,302.50
70,571.25
3 Ditto 2" to main clean water
M1
14.75
20,049.00
295,722.75
4 Ditto 2" to sewerage water
M1
9.15
20,049.00
183,448.35
5.00 BILL 2 - 11

NO.
DESCRIPTION
UNIT
QTY
RATE
AMOUNT
5 Ditto 4" to sewerage water
M1
13.50
48,585.00
655,897.50
6 Gate valve Kitazawa 2" c/ w box
Unit
1.00
277,611.00
277,611.00
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
23.75
38,027.50
903,153.13
8 Gate valve Kitazawa 3/4"
Unit
2.00
70,017.75
140,035.50
9 Check valve Kitazawa 3/4"
Unit
1.00
72,723.75
72,723.75
Unit
1.00
522,750.00
522,750.00
11 Over flow with Sanwell FD 80 JIS CP and S & P trap Unit

combination Caroma 103 118 type
1.00
1,147,098.00
1,147,098.00
12 Fitting & Acessories
Ls
1.00
350,000.00
350,000.00
13 Miscellaneous Material
Ls
1.00
400,000.00
400,000.00
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
2.00
92,219.25
184,438.50
2 Telephone outlet standard Legrand Mosaic 45 c/ w box, based Unit

plate, covered plate, connector and other supporting material
as indicated in drawing
2.00
90,500.00
181,000.00
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.
1.00
6,137,109.15
6,137,109.15
2 Removed position water heater existing
Unit
1.00
198,000.00
198,000.00
3 Water circulation pump ex. DAB submersible and natural Unit

filter (sand & coral) for Pond
1.00
3,936,000.00
3,936,000.00
10 Floor clean out Sanwell CO 100 CP
Telephone work
Mechanical work
Sub Total
36,174,506.68
XIV Landscape
1 Grass as existing c/w good soil and fertilizer to Garden
5.00 BILL 2 - 12
M2
15.33
7,500.00
114,975.00

NO.
DESCRIPTION
UNIT
2 Brick masonry mortar 1 PC : 4 sands c/ with plaster, paras M1
krobokan coping to wall planter
QTY
3.75
RATE
154,172.33
Sub Total
AMOUNT
578,146.23
693,121.23
XV Additional
1 Demolish timber frame c/ timber door to wardrobe
unit
1.00
25,000.00
25,000.00
2 Concrete K225, coloumn 15/15 cm
M3
0.07
2,040,313.92
137,721.19
3 Plaster 1 PC : 5 sand to wall
M2
82.05
17,888.25
1,467,730.91
4 Cement rendered painted Walk in closet
m2
8.88
35,388.25
314,247.66
5 Cement rendered painted sunken tub
m2
19.52
35,388.25
690,778.64
6 Concrete K225, 15 cm thickness c/ with rebars to steping stairs
M3
0.23
1,415,988.90
318,597.50
7 Excavation soil c/ back fill to skimer
M3
0.57
20,100.00
11,396.70
8 Compacted sand bed 10 cm to skimer
M3
0.06
127,600.00
8,038.80
9 Concrete bed 5 cm to skimer
M3
0.03
396,646.50
12,494.36
10 Concrete K225, 15 cm thickness c/ with rebars to skimer
M3
0.45
1,415,988.90
643,566.96
11 Cover to skimer
unit
1.00
119,474.06
119,474.06
Sub Total
3,749,046.79
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
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
5.00 BILL 2 - 13
236,450,135.11

NO.
DESCRIPTION
5.00 BILL 2 - 14
UNIT
QTY
RATE
AMOUNT
ANALISA HARGA SATUAN

Galian 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
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
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
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
146,880.00
63,787.50
115,312.50
60,000.00
1,000.00
386,980.00

Bekisting 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
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
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
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,050,000.00
67,000.00
5,500.00
2,500.00
12,500.00
750.00
Sub total
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
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
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
4,608.00
1,968.75
1,000.00
6,500.00
500.00
14,576.75
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
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,976.00
2,362.50
1,500.00
6,500.00
500.00
13,838.50

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

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

1.100
135.570
m3
kg
@ Rp.
@ Rp.
386,980.00
3,562.50
= Rp.
= Rp.
425,678.00
482,966.34

Bekisting
11.000
ls
@ Rp.
49,336.36
Sub total
= Rp.
= Rp.
542,700.01
1,451,344.35
Beton praktis 15/20 / m3

Besi beton 4o10 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

Besi beton 4o10 mm
Bekisting
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

Besi beton 4o10 mm
Bekisting
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
Besi beton 4o12 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
Besi beton 4o16 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
Besi beton 6o16 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

Sloof 15/25 / m3
Besi beton 6o12 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
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
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
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
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
70,000.00
15,393.75
480.00
10,000.00
27,500.00
2,500.00
Sub total
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
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
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
75,000.00
15,393.75
480.00
7,500.00
35,000.00
2,500.00
Sub total
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
82,500.00
16,933.13
3,840.00
7,500.00
38,500.00
2,500.00
151,773.13

Singaraja 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
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
165,000.00
33,866.25
4,800.00
27,500.00
2,500.00
233,666.25
1.100
1.100
8.000
1.100
1.100
1.000
1.000
m
m
kg
ls
m2
m2
ls
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
70,000.00
15,393.75
480.00
10,000.00
15,000.00
27,500.00
2,500.00
Sub total
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
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
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
300,000.00
15,393.75
480.00
10,000.00
27,500.00
3,000.00
1,000.00
Sub total
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
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
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
37,500.00
15,393.75
1,480.00
20,000.00
7,500.00
2,500.00
Sub total
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
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
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
525,000.00
1,383,000.00
139,000.00
809,000.00
150,000.00
5,000.00
Sub total
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,091,475.00
4,149,000.00
139,000.00
809,000.00
150,000.00
5,000.00
6,343,475.00
Andesit stone 10/10 / m2

Andesit stone
Screed
Semen
Tile grout
Upah polish
Upah kerja
Material bantu

Partisi 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
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
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
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
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
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
99,000.00
130,000.00
25,000.00
15,000.00
7,500.00
276,500.00
DAFTAR HARGA SATUAN BAHAN

No.
Jenis Material
Batu 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
Harga
450.00
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 BAHAN

No.
Jenis Material
Paras kerobokan
Marmer sulawesi u/ top table
Andesit stone 10/10
Palimanan chisel 30x30x5
Cermin
Kaca clear 5 mm
Timber blind
Sat.
Harga
m2
m2
m2
m2
m2
m2
m2
150,000.00
500,000.00
70,000.00
300,000.00
175,000.00
60,000.00
90,000.00
Keterangan
LABOUR
Excavation soil / m
Labour
Rp
15,000.00
Back fill soil / m

Labour
Rp
4,000.00
Compacted sand bed / m

Labour
Rp
4,000.00
Loose stone river masonry / m

Labour
Rp
25,000.00
Broken river masonry / m

Labour
Rp
35,000.00
Concrete site mix / m

Labour
Rp
60,000.00
Formwork to practical concrete / m

Labour
Rp
10,000.00
Formwork to roof plate / m

Labour
Rp
12,500.00
Reinforcement / kg
Labour
Rp
550.00
Plaster / m
Labour
Rp
6,500.00
Brick masonry / m
Labour
Rp
7,200.00
Screed to floor / m
Labour
Rp
5,500.00
Marble / m
Labour
Labour to polish
Rp
Rp
17,500.00
15,000.00
ORGANIZATION STRUCTURE
Project Manager
Bambang Supriadi
Site Manager Sipil
Site Manager M&E
Logistik/adm/keu
Drafter
Ndaru
Herman
Aris
Ragil
Pelaksana Sipil
Pelaksana M&E
Sutarno
Muklas
Time Schedule
NO.
DESCRIPTION
1
Preliminaries
II
Stage I
- Java Villa 103
- Java Villa 120
- Resort Standart 1-2
1 unit
1 unit
2 units
Stage II
5 units
Stage III
5 units
Stage IV
- Resort Standart(2) 1-2
- Resort Villa 1-2
2 units
2 units
Stage V
- Resort Villa 3-6
4 units
III
IV
VI
10
11
WEEKS
12 13
14
15
16
17
18
19
20
21
22
23
24
EQUIPMENT
Civil 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
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
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
1
1
unit
unit
1
1
1
unit
unit
unit
1
1
1
1
1
1
unit
unit
unit
unit
bh
bh
1
1
1
1
1
1
1
unit
unit
unit
unit
unit
unit
unit

Bathroom Renovation Project Alam Kulkul Resort - Kuta: Qty. Room Item No. Rate Amount Description

Caricato da

Informazioni sul documento

Titolo originale

Copyright

Formati disponibili

Condividi questo documento

Condividi o incorpora il documento

Opzioni di condivisione

Hai trovato utile questo documento?

Questo contenuto è inappropriato?

Copyright:

Formati disponibili

Bathroom Renovation Project Alam Kulkul Resort - Kuta: Qty. Room Item No. Rate Amount Description

Caricato da

Copyright:

Formati disponibili

SUMMARY

BATHROOM RENOVATION PROJECT

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.

Denpasar, 24 Mei 2002

PT. WIETASHA PUTRINDO WISATA

ALAM KULKUL RESORT PROJECT

AREA : 5.00 BILL NO. 2 JAVA VILLA 103

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

Soil and sand work

2 Excavation soil c/ back fill to strip river stone foundation

3 Ditto to Sunken tub

5 Compacted sand bed 10 cm to strip river stone foundation

6 Ditto concrete slab floor Walk in closet & Toilet

7 Ditto Sunken tub

9 Ditto Pump room

11 Polyethelane sheet damp proof membrane bed 0.5 mm to M2

10 Ditto Pool deck

12 Ditto Sunken tub

PT. WIETASHA PUTRINDO WISATA

ALAM KULKUL RESORT PROJECT

AREA : 5.00 BILL NO. 2 JAVA VILLA 103

14 Ditto Pump room

15 Ditto Pool deck

16 Clean up garden existing to storage

2 Concrete K175, 8 cm thickness with rebars dia. 8 mm - 200 mm M3

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

13 Concrete K225, roof plate 10 cm thickness to Walk in closet & M3

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

PT. WIETASHA PUTRINDO WISATA

ALAM KULKUL RESORT PROJECT

AREA : 5.00 BILL NO. 2 JAVA VILLA 103

2 Broken river stone masonry with mortar 1 PC : 4 sand to strip M3

3 Brick masonry with mortar 1 PC : 4 sands to wall

4 Plaster 1 PC : 5 sand to wall

1 Polished Marble 30x30 cm, 2 cm thick with tumbled marble M2