BQ tender

PT. WIETASHA PUTRINDO WISATA SUMMARY ALAM KULKUL RESORT PROJECT

SUMMARY BATHROOM RENOVATION PROJECTALAM KULKUL RESORT - KUTA

ITEM NO. DESCRIPTIONQTY.

RATE AMOUNTROOM

I 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 6.00 BILL NO. 3 JAVA VILLA 120 Rp. 1.00 #REF! #REF!

IV 7.00 BILL NO. 4 RESORT STANDARD Rp. 12.00 #REF! #REF!

V 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 2002PT. Alkonusa Inti Daya

Andy Prasetyo

PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 2 ALAM KULKUL RESORT PROJECT

AREA : 5.00 BILL NO. 2 JAVA VILLA 103

NO. DESCRIPTION UNIT QTY RATE AMOUNT

I 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

10 Demolish Entry Gate existing Unit 1.00 250,000.00 250,000.00

Sub Total 3,908,812.67

II Soil and sand work

1 M3 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

10 Ditto Pool deck M3 0.99 127,600.00 126,324.00

11 M2 12.50 1,600.00 20,000.00

Excavation soil c/ demolish wall, tie beam, foundation existing and back fill to footplate foundation

Polyethelane sheet damp proof membrane bed 0.5 mm to concrete slab floor Walk in closet & Toilet



NO. DESCRIPTION UNIT QTY RATE AMOUNT12 Ditto Sunken tub M2 3.40 1,600.00 5,440.00

13 Ditto Pond M2 4.10 1,600.00 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 1,690,827.70

III Concrete work

1 Concrete bed 5 cm to footplate foundation M3 0.16 396,646.50 64,256.73

2 M3 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 M3 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 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

Concrete K175, 8 cm thickness with rebars dia. 8 mm - 200 mm single layer to floor Walk in closet & Toilet

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

Waterproofing coating c/ with wiremesh and plaster to roof plate




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

Sub Total 22,893,146.58

IV Masonry work

1 M3 3.05 207,675.00 634,239.45

2 M3 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

V Floor work

1 M2 8.75 180,023.13 1,575,202.34

2 M2 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 M2 2.00 129,551.17 259,102.34

6 Unit 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

10 Plaster 1 PC : 4 sand to Pump room M2 1.72 18,978.50 32,690.47

Sub Total 6,030,296.56

VI Ceiling work

Loose river stone masonry dia. 20 cm with sand to strip stone foundation as mentioned in drawing

Broken river stone masonry with mortar 1 PC : 4 sand to strip stone foundation as mentioned in drawing

Polished Marble 30x30 cm, 2 cm thick with tumbled marble border 10x10 cm as indicated in drawing to Walk in closet

Polished Marble 30x30 cm, 2 cm thick as indicated in drawing to Toilet

Pebble washed stepping c/w brick wall as indicated in drawing to Pond

Pebble washed stepping as indicated in drawing to stepping Sunken tub



NO. DESCRIPTION UNIT QTY RATE AMOUNT1 M2 13.25 74,500.00 987,125.00

2 Bingkirai timber 4/6 cm profile to cornice Walk in closet & Toilet M1 22.20 15,000.00 333,000.00

Sub Total 1,320,125.00

VII Door and Window work

1 Unit 1.00 6,343,475.00 6,343,475.00

2 Unit 1.00 2,617,225.00 2,617,225.00

3 Unit 2.00 335,018.25 670,036.50

4 Unit 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 Unit 1.00 3,554,000.00 3,554,000.00

7 Unit 1.00 3,554,000.00 3,554,000.00

8 Unit 1.00 1,041,675.00 1,041,675.00

9 Unit 1.00 387,140.00 387,140.00

Sub Total 21,333,736.50

VIII Roof work

1 M2 5.95 771,105.51 4,588,077.81

2 Ditto to Entry M2 3.10 771,105.51 2,390,427.09

3 M1 5.00 73,800.00 369,000.00

GRC 4 mm thickness c/ with bingkirai timber frame, hanger and galvanized nails (screw) as indicated in drawing and specification to ceiling Walk in closet & Toilet

Frameless tempered glass door 10 mm c/ hardware and other necessary as described in drawing D2 to Walk in closet

Tempered glass partition 10 mm c/ alluminium and other necessary as described in drawing P1 to Toilet

Glass window c/ Bingkirai frame, plastered frame outside, hardware, glass 5 mm, demolish wall, steel stack, finishing Lasur as described in drawing W1 to Toilet

Bingkirai timber panel door with existing frame c/ hardware, finishing Lasur as described in drawing D1 to Walk in closet

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

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

Bingkirai timber louvre door c/ frame, hardware, steel stack, finishing as described in drawing D4 to Pumproom

Bingkirai timber louvre window c/ frame, hardware, steel stack, finishing as described in drawing W2 to Pumproom

Pergola wafer bingkirai timber beam 6/12 cm c/ finishing lasur as described in drawing to Sunken tub

Bingkirai timber beam 8/15 cm profile c/ finishing lasur to support pergola to Sunken tub



NO. DESCRIPTION UNIT QTY RATE AMOUNT4 Ditto to Entry M1 3.00 73,800.00 221,400.00

5 M1 9.60 11,655.00 111,888.00

6 Ditto to Entry M1 7.20 11,655.00 83,916.00

7 M2 0.83 114,611.11 94,554.17

8 M2 5.95 1,166,176.47 6,938,750.00

9 M1 9.60 82,300.00 790,080.00

10 M1 4.40 82,300.00 362,120.00

11 M1 10.40 82,300.00 855,920.00

12 Tatched (alang-alang) roof w/ ate as described in drawing M2 9.00 90,000.00 810,000.00

Sub Total 17,616,133.07

IX 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 Unit 1.00 677,667.00 677,667.00

6 M2 10.05 180,023.13 1,808,332.29

7 Ditto to Toilet M2 5.82 180,023.13 1,047,734.59

8 M2 11.20 265,666.25 2,975,462.00

9 Ditto to Toilet M2 4.57 265,666.25 1,214,094.76

Bingkirai timber beam 3/3 cm profile c/ finishing lasur to Sunken tub

Multiplex 18 mm thickness c/w finishing lasur to cover water pipe on pergola to Sunken tub

Laminated glass 5+5 mm c/ with galvanize screw, alluminium glass closer, alluminium gutter and other necessary to Sunken tub

Bingkirai timber beam with dimension as timber eave beam 1st existing c/ finishing Lasur

Bingkirai timber beam with dimension as timber eave beam 2st existing c/ finishing Lasur

Bingkirai timber tatab with dimension as tatab timber existing c/ finishing Lasur

Tumbled marble and polished marble slab coping/façade as indicated in drawing to Sunken Tub

Polished Marble 30x30 cm, 2 cm thick as indicated in drawing to Walk in closet

Marmo marble, 2 cm thick façade as indicated in drawing to Walk in closet



NO. DESCRIPTION UNIT QTY RATE AMOUNT10 M2 6.60 233,666.25 1,542,197.25

11 Ditto Entry gate M2 6.60 233,666.25 1,542,197.25

12 M1 35.50 150,000.00 5,325,000.00

13 Ditto to roof plate M1 10.30 150,000.00 1,545,000.00

Sub Total 21,432,810.14

X Fix Furniture and Furniture work

1 Unit 1.00 1,443,036.84 1,443,036.84

2 Unit 1.00 470,555.49 470,555.49

3 Unit 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 Unit 1.00 350,000.00 350,000.00

6 Unit 1.00 8,140,000.00 8,140,000.00

7 Unit 1.00 402,227.43 402,227.43

8 Unit 2.00 402,227.43 804,454.86

9 Unit 1.00 344,561.94 344,561.94

10 Unit 3.00 388,943.33 1,166,830.00

11 Unit 4.00 411,250.99 1,645,003.97

12 Unit 2.00 505,124.59 1,010,249.18

Singaraja stone (batu pilah) as indicated in drawing to Pool gate

Paras kerobokan stone coping as indicated indrawing to wall fence

Polished marble slab top table and burned marble façade c/ with demolish wall, concrete, rebars and other necessary to Vanity table

Polished marble slab top table and burned marble façade c/ with demolish wall, concrete, rebars and other necessary to small table

Cabinet bellow vanity top table as detail in drawing c/w hardware and finishing Lasur to Vanity table

Make up timber chair as detail in drawing c/ chusion, finishing Lasur

Timber wardrobe as detail in drawing c/w hardware, SAG, RAG, tray and finishing Lasur to Bathroom

Bevelled mirror c/ marble slab frame as indicated drawing and finishing polished to Make up

Bevelled mirror c/ marble slab frame as indicated drawing and finishing polished to Vanity

Bevelled mirror c/ bingkirai timber frame as indicated drawing and finishing lasur to Toilet

Bingkirai timber blind c/ finishing lasur as described in drawing to Walk in closet & Toilet window (W1 & W ex.)

Robe hook chrome color 2326.04 Manor House & Heritage by Dorf product

Toilet roll holder chrome color 2334.04 Manor House & Heritage by Dorf product



NO. DESCRIPTION UNIT QTY RATE AMOUNT13 Unit 2.00 506,584.85 1,013,169.70

14 Unit 1.00 1,165,681.82 1,165,681.82

15 Unit 1.00 1,867,543.44 1,867,543.44

16 Sun long chair with bingkirai timber c/ finishing lasur Unit 2.00 1,250,000.00 2,500,000.00

17 Unit 1.00 1,750,000.00 1,750,000.00

18 Unit 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 28,100,968.77

XI Pekerjaan Sanitary

1 Set 1.00 2,006,877.84 2,006,877.84

2 Set 2.00 1,812,785.81 3,625,571.62

3 Set 1.00 6,676,993.99 6,676,993.99

4 Set 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 Set 1.00 2,982,750.00 2,982,750.00

Towel ring chrome color 2346.04 Manor House & Heritage by Dorf product

Dobel towel rail chrome color 2344.04 Manor House & Heritage by Dorf product

Towel rack chrome color 2350.04 Manor House & Heritage by Dorf product

Round table bingkirai timber c/ with unbrella pool and finishing lasur as described in drawing

Singaraja stone (batu pilah) finished to pedestal water fall c/w brick masonry, stone slab, granite slab as indicated in drawing to Sunken tub

Colonial top assembly deck type set taps hot and cold w/ Caroma product c/ fitting and other necessary fittings to Sunken Tub

Colonial Vanity Basin Set Taps w/ Caroma product c/ fittings, drain, plug, P trap, stop valve, durable flexible hose and other necessary fittings to Vanity

Colonial top assembly wall type set taps c/ diverter hot and cold w/ Caroma product c/ fitting and other necessary fittings to Hand and Head Shower

Colonial Bidette Set Taps w/ Caroma Product c/ fittings, Plug, P trap, stop valve, durable flexible hose and other necessary fittings

Toilet bowl Lexington type American Standard c/ fittings, p trap, stop valve, durable flexible hose and other necessary fittings as indicated in drawing and specification



NO. DESCRIPTION UNIT QTY RATE AMOUNT7 Set 1.00 934,800.00 934,800.00

8 Set 1.00 2,203,114.66 2,203,114.66

9 Set 1.00 356,700.00 356,700.00

10 Set 2.00 1,242,300.00 2,484,600.00

11 Set 1.00 366,568.60 366,568.60

Sub Total 28,469,435.74

XII 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 M3 2.58 1,415,988.90 3,657,499.33

4 M2 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

Mechanical

1 Unit 4.00 441,709.00 1,766,836.00

2 Unit 1.00 858,540.00 858,540.00

3 Unit 1.00 1,050,912.00 1,050,912.00

Bidet bowl Aero type American Standard c/ fittings, p trap, stop valve, durable flexible hose and other necessary fittings as indicated in drawing and specification

Head shower ceiling mounted with dia. 8" Enware 1080 c/w modification

Floor drain Sunken tub Toto TB 55 AS c/ with plug, chain and p trap

Wash basin Ideal Standard Ovalyn 21" c/ with bracket and other necessary fittings as indicated in drawing and specification

Floor drain Sanwell FD 50 MM CP c/w P-trap Austindotrap to Toilet

Concrete K225, 15 cm thickness c/ with rebars to floor & wall Pool

Waterproofing coating c/ with wiremesh and plaster to floor & wall Pool

Wall inlet 3/4" c/w eye ball/nozzle, swivelling, required valve, fitting, bracket and other necessary fittings

Main drain hayward SP 1070 FV c/w required valve, fitting, bracket and other necessary fittings

Skimmer hayward SP 1082 - 1 c/w required valve, fitting, bracket and other necessary fittings



NO. DESCRIPTION UNIT QTY RATE AMOUNT4 Unit 1.00 98,646.00 98,646.00

5 Unit 1.00 7,803,120.00 7,803,120.00

6 Unit 1.00 7,150,543.50 7,150,543.50

7 Ls 1.00 700,000.00 700,000.00

Plumbing work

1 PVC AW class 3/4" diameter to wall inlet M1 5.00 9,532.50 47,662.50

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 M1 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 Unit 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

Electrical work

1 Unit 1.00 3,936,000.00 3,936,000.00

Vacuum hayward c/w required valve, fitting, bracket and other necessary fittings

Circulation Pump ex Hayward SP-2605X7-51 c/w sand filter ex Hayward S-180T, multi port valve and other required equipment or fitting

Salt water chlorinator ex clearwater 140 series c/w all necessary fitting, bracket, volt regulator, transformer and other required items

Commisioning test c/w water, salt and other required chemical material

Ditto 1.5" diameter to pump, sand filter and salt water chlorinator

Over flow with Sanwell FD 80 JIS CP c/w combination S & P trap Austindotrap

Scope for MEP work included demolish, repair and finishing according existing or new design to existing installation, wall, floor, pathway, or ceiling, etc.

Panel Pump as described in drawing and specification c/w Ampere meter, Volt meter and lights control



NO. DESCRIPTION UNIT QTY RATE AMOUNT2 Unit 1.00 1,586,700.00 1,586,700.00

3 M1 17.30 22,907.52 396,300.10

4 Point 24.00 88,799.20 2,131,180.70

5 Point 6.00 96,192.41 577,154.47

6 Point 7.00 96,192.41 673,346.88

7 Unit 3.00 224,475.00 673,425.00

8 Unit 6.00 119,925.00 719,550.00

9 Unit 3.00 55,350.00 166,050.00

10 Unit 3.00 97,170.00 291,510.00

11 Unit 4.00 224,475.00 897,900.00

12 Unit 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 Unit 1.00 47,500.00 47,500.00

15 Unit 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

New Panel Room as described in drawing and specification c/w Ampere meter, Volt meter and lights control

NYFGbY 3 x 4 mm2 Cable power installation c/w connection, conduit cable, joint boxes, 3M rubber insulation, clamps, cable's glands & other necessary equipment to Panel Pump room

NYY Cable lighting installation c/w connection, conduit cable, joint boxes, 3M rubber insulation, clamps, cable's glands & other necessary equipment to Lamp

NYY Cable outlet installation c/w connection, conduit cable, joint boxes, 3M rubber insulation, clamps, cable's glands & other necessary equipment to Standard Outlet

NYY Cable power installation c/w connection, conduit cable, joint boxes, 3M rubber insulation, clamps, cable's glands & other necessary equipment to Power Outlet

Timber box lamp c/w lumascape star fitting halogen Osram 50 W/ 12 V/ 41 - 827 and other necessary

Eyeball recessed downlight halogen Osram, 24 W/12 V /41-827 c/ fitting and other necessary

Small E14 light fitting c/w small softone bulb 25W and Micro switches to Wardrobe Bathroom

Timber box lamp with fluorescent light Osram lumilux 11 W/ 41 - 827 and other necessary as indicated in drawing

Lumascape star fitting w/ halogen Osram 50 W/ 12 V/ 41 - 827 and other required fittings

Under water swimming pool light 300 W/ 24 V equal Astral c/w fitting and other necessary

Palimanan stone Balinese lamp c/ with Osram Dulux EL ECO 13 W/41-827 cover with acrilyc glass as inidcated in drawing

Under water light 50 W/ 24 V equal lumascape c/w fitting and other necessary




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 Unit 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 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 M1 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

10 Floor clean out Sanwell CO 100 CP Unit 1.00 522,750.00 522,750.00

11 Unit 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

Telephone work

1 Point 2.00 92,219.25 184,438.50

Power outlet with switch and indicator lamp c/ fitting ex. MK to pump, Water Heater and AC

Thermaflex insulated copper pipe for hot water 3/4" diameter c/w fittings, hanger, bracket and other necessary fittings on water heater installation

Over flow with Sanwell FD 80 JIS CP and S & P trap combination Caroma 103 118 type

Indoor telephone R-VV 0.4 mm2 cable ex Supreme or equal approved c/ with cable conduit, cable gland, terminal cable and other necessary supporting material as indicated in drawing and specification



NO. DESCRIPTION UNIT QTY RATE AMOUNT2 Unit 2.00 90,500.00 181,000.00

Mechanical work

1 Unit 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 Unit 1.00 3,936,000.00 3,936,000.00

Sub Total 36,174,506.68

XIV Landscape

1 Grass as existing c/w good soil and fertilizer to Garden M2 15.33 7,500.00 114,975.00

2 M1 3.75 154,172.33 578,146.23

Sub Total 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

Telephone outlet standard Legrand Mosaic 45 c/ w box, based plate, covered plate, connector and other supporting material as indicated in drawing

A/C multi split duct type 9000 BTU c/w FCU, insulated flexible 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.

Water circulation pump ex. DAB submersible and natural filter (sand & coral) for Pond

Brick masonry mortar 1 PC : 4 sands c/ with plaster, paras krobokan coping to wall planter




Sub Total 3,749,046.79

COLLECTION

I Demolish work 3,908,812.67II Soil and sand work 1,690,827.70

III Concrete work 22,893,146.58IV Masonry work 7,490,943.89V Floor work 6,030,296.56

VI Ceiling work 1,320,125.00VII Door and Window work 21,333,736.50

VIII Roof work 17,616,133.07IX Finished work 21,432,810.14X Fix Furniture and Furniture work 28,100,968.77

XI Pekerjaan Sanitary 28,469,435.74XII Plunge Pool 35,546,223.79

XIII Mechanical, Electrical and Plumbing 36,174,506.68XIV Landscape 693,121.23XV Additional 3,749,046.79

5.00 BILL NO. 2 JAVA VILLA 103 Rp. 236,450,135.11

ANALISA HARGA SATUANBATHROOM RENOVATION PROJECTALAM KULKUL RESORT - KUTA

Galian tanah / M³ Upah kerja 1.000 ls @ Rp. 15,000.00 = Rp. 15,000.00 Material bantu 1.000 ls @ Rp. 1,000.00 = Rp. 1,000.00

Sub total = Rp. 16,000.00

Urug tanah kembali / M³ Upah kerja 1.000 ls @ Rp. 4,000.00 = Rp. 4,000.00 Material bantu 1.000 ls @ Rp. 100.00 = Rp. 100.00


Urug pasir bawah pondasi & lantai / M³ Pasir urug 1.300 m³ @ Rp. 95,000.00 = Rp. 123,500.00 Upah kerja 1.000 ls @ Rp. 4,000.00 = Rp. 4,000.00 Material bantu 1.000 ls @ Rp. 100.00 = Rp. 100.00

Sub total = Rp. 127,600.00

Aanstamping / M³ Pasir pasang 0.385 m³ @ Rp. 105,000.00 = Rp. 40,425.00 Batu kali 1.350 m³ @ Rp. 105,000.00 = Rp. 141,750.00 Upah kerja 1.000 ls @ Rp. 25,000.00 = Rp. 25,000.00 Material bantu 1.000 ls @ Rp. 500.00 = Rp. 500.00

Sub total = Rp. 207,675.00

Pondasi batu kali 1 : 4 / M³ Batu kali 1.350 m³ @ Rp. 105,000.00 = Rp. 141,750.00 Semen 103.400 kg @ Rp. 480.00 = Rp. 49,632.00 Pasir pasang 0.495 m³ @ Rp. 105,000.00 = Rp. 51,975.00 Upah kerja 1.000 ls @ Rp. 35,000.00 = Rp. 35,000.00 Material bantu 1.000 ls @ Rp. 1,000.00 = Rp. 1,000.00

Sub total = Rp. 279,357.00

Beton site mix 1:3:5 / M³ Pasir cor 0.563 m³ @ Rp. 105,000.00 = Rp. 59,062.50 Semen 190.800 kg @ Rp. 480.00 = Rp. 91,584.00 Split 2/3 1.000 m³ @ Rp. 125,000.00 = Rp. 125,000.00 Upah kerja 1.000 ls @ Rp. 60,000.00 = Rp. 60,000.00 Material bantu 1.000 ls @ Rp. 1,000.00 = Rp. 1,000.00

Sub total = Rp. 336,646.50

Beton site mix 1 : 2 : 3 / m3 Semen 306.000 kg @ Rp. 480.00 = Rp. 146,880.00 Pasir cor 0.608 m³ @ Rp. 105,000.00 = Rp. 63,787.50 Split 0.923 m³ @ Rp. 125,000.00 = Rp. 115,312.50 Upah kerja 1.000 ls @ Rp. 60,000.00 = Rp. 60,000.00 Alat bantu 1.000 ls @ Rp. 1,000.00 = Rp. 1,000.00

Sub total = Rp. 386,980.00


Bekisting kolom praktis/ringbalk / M² Papan meranti 2/20 0.007 m³ @ Rp. 1,050,000.00 = Rp. 7,000.00 Kayu meranti 5/7, 6/12 0.011 m³ @ Rp. 1,000,000.00 = Rp. 10,500.00 Paku besar 0.400 kg @ Rp. 5,500.00 = Rp. 2,200.00 Steiger 1.000 ls @ Rp. 500.00 = Rp. 500.00 Upah kerja 1.000 ls @ Rp. 10,000.00 = Rp. 10,000.00 Material bantu 1.000 ls @ Rp. 100.00 = Rp. 100.00


Bekisting plat lantai / M² Kayu meranti 5/7, 6/12 0.015 m³ @ Rp. 1,050,000.00 = Rp. 15,877.11 Multipleks 9 mm 0.231 lbr @ Rp. 67,000.00 = Rp. 15,509.26 Paku besar 0.400 kg @ Rp. 5,500.00 = Rp. 2,200.00 Steiger 1.000 ls @ Rp. 2,500.00 = Rp. 2,500.00 Upah kerja 1.000 ls @ Rp. 12,500.00 = Rp. 12,500.00 Material bantu 1.000 ls @ Rp. 750.00 = Rp. 750.00


Besi beton polos / KG Besi beton 1.100 kg @ Rp. 3,562.50 = Rp. 3,918.75 Bendrat 0.020 kg @ Rp. 5,000.00 = Rp. 100.00 Upah kerja 1.000 ls @ Rp. 550.00 = Rp. 550.00 Material bantu 1.000 ls @ Rp. 100.00 = Rp. 100.00


Besi beton ulir / KG Besi beton 1.100 kg @ Rp. 3,562.50 = Rp. 3,918.75 Bendrat 0.020 kg @ Rp. 5,000.00 = Rp. 100.00 Upah kerja 1.000 ls @ Rp. 550.00 = Rp. 550.00 Material bantu 1.000 ls @ Rp. 100.00 = Rp. 100.00


Plesteran 1 : 2 t = 15 mm / M² Semen 9.600 kg @ Rp. 480.00 = Rp. 4,608.00 Pasir pasang 0.019 m³ @ Rp. 105,000.00 = Rp. 1,968.75 Steiger 1.000 ls @ Rp. 1,000.00 = Rp. 1,000.00 Upah kerja 1.000 ls @ Rp. 6,500.00 = Rp. 6,500.00 Material bantu 1.000 ls @ Rp. 500.00 = Rp. 500.00







Water proofing coating / m2 Water proofing coating 1.100 m2 @ Rp. 65,000.00 = Rp. 71,500.00 Wire mesh M6 1.100 m2 @ Rp. 10,500.00 = Rp. 11,550.00 Screed 1.100 m³ @ Rp. 21,865.13 = Rp. 24,051.64

Sub total = Rp. 107,101.64

Acian / M² Semen 3.000 kg @ Rp. 480.00 = Rp. 1,440.00 Upah kerja 1.000 ls @ Rp. 3,500.00 = Rp. 3,500.00 Material bantu 1.000 ls @ Rp. 200.00 = Rp. 200.00


Pasangan bata 1:4 / m³ Batu bata 500.000 bh @ Rp. 450.00 = Rp. 225,000.00 Semen 111.320 kg @ Rp. 480.00 = Rp. 53,433.60 Pasir pasang 0.447 m³ @ Rp. 105,000.00 = Rp. 46,893.00 Upah kerja 1.000 ls @ Rp. 60,000.00 = Rp. 60,000.00 Material bantu 1.000 ls @ Rp. 1,000.00 = Rp. 1,000.00

Sub total = Rp. 386,326.60

Pasangan bata 1:3 / m³ Batu bata 500.000 bh @ Rp. 450.00 = Rp. 225,000.00 Semen 128.040 kg @ Rp. 480.00 = Rp. 61,459.20 Pasir pasang 0.402 m³ @ Rp. 105,000.00 = Rp. 42,203.70 Upah kerja 1.000 ls @ Rp. 60,000.00 = Rp. 60,000.00 Material bantu 1.000 ls @ Rp. 1,000.00 = Rp. 1,000.00

Sub total = Rp. 389,662.90

Slab lantai dasar t' 8 cm / m3 Beton site mix 1:3:5 1.100 m3 @ Rp. 336,646.50 = Rp. 370,311.15 Besi beton o8-200 mm 54.228 kg @ Rp. 3,562.50 = Rp. 193,186.54 Bekisting 1.000 ls @ Rp. 5,000.00 = Rp. 5,000.00

Sub total = Rp. 568,497.69

Plat beton t' 15 cm / m3 Beton site mix 1:2:3 1.100 m3 @ Rp. 386,980.00 = Rp. 425,678.00 Besi beton o10-200 mm 90.380 kg @ Rp. 3,562.50 = Rp. 321,977.56 Bekisting bata 7.333 ls @ Rp. 41,800.00 = Rp. 306,533.33 Bekisting mplek 7.333 ls @ Rp. 49,336.36 = Rp. 361,800.01

Sub total = Rp. 1,415,988.90


Plat beton t' 10 cm / m3 Beton site mix 1:2:3 1.100 m3 @ Rp. 386,980.00 = Rp. 425,678.00 Besi beton o10-200 mm 135.570 kg @ Rp. 3,562.50 = Rp. 482,966.34 Bekisting 11.000 ls @ Rp. 49,336.36 = Rp. 542,700.01

Sub total = Rp. 1,451,344.35

Beton praktis 15/20 / m3 Beton site mix 1:3:5 1.100 m3 @ Rp. 336,646.50 = Rp. 370,311.15 Besi beton 4o10 mm 90.380 kg @ Rp. 4,668.75 = Rp. 421,960.07 Besi beton o6-200 mm 28.470 kg @ Rp. 4,668.75 = Rp. 132,917.42 Bekisting 14.667 m2 @ Rp. 30,300.00 = Rp. 444,400.00

Sub total = Rp. 1,369,588.64

Beton praktis 11/11 / m3 Beton site mix 1:3:5 1.100 m3 @ Rp. 336,646.50 = Rp. 370,311.15 Besi beton 4o10 mm 224.082 kg @ Rp. 4,668.75 = Rp. 1,046,181.99 Besi beton o6-200 mm 44.368 kg @ Rp. 4,668.75 = Rp. 207,144.03 Bekisting 20.000 m2 @ Rp. 30,300.00 = Rp. 606,000.00

Sub total = Rp. 2,229,637.17

Beton praktis 15/15 / m3 Beton site mix 1:3:5 1.100 m3 @ Rp. 336,646.50 = Rp. 370,311.15 Besi beton 4o10 mm 120.506 kg @ Rp. 4,668.75 = Rp. 562,613.43 Besi beton o6-200 mm 32.537 kg @ Rp. 4,668.75 = Rp. 151,905.62 Bekisting 14.667 m2 @ Rp. 30,300.00 = Rp. 444,400.00

Sub total = Rp. 1,529,230.20

Kolom 15/15 / m3 Beton site mix 1:2:3 1.100 m3 @ Rp. 386,980.00 = Rp. 425,678.00 Besi beton 4o12 mm 173.529 kg @ Rp. 4,668.75 = Rp. 810,163.33 Besi beton o8-150 mm 77.124 kg @ Rp. 4,668.75 = Rp. 360,072.59 Bekisting 14.667 m2 @ Rp. 30,300.00 = Rp. 444,400.00

Sub total = Rp. 2,040,313.92

Kolom 15/15 / m3 Beton site mix 1:2:3 1.100 m3 @ Rp. 386,980.00 = Rp. 425,678.00 Besi beton 4o16 mm 308.496 kg @ Rp. 4,668.75 = Rp. 1,440,290.37 Besi beton o8-200 mm 57.843 kg @ Rp. 4,668.75 = Rp. 270,054.44 Bekisting 14.667 m2 @ Rp. 30,300.00 = Rp. 444,400.00

Sub total = Rp. 2,580,422.81

Sloof 15/25 / m3 Beton site mix 1:2:3 1.100 m3 @ Rp. 386,980.00 = Rp. 425,678.00 Besi beton 6o16 mm 277.646 kg @ Rp. 4,668.75 = Rp. 1,296,261.33 Besi beton o8-200 mm 46.274 kg @ Rp. 4,668.75 = Rp. 216,043.56 Bekisting 14.667 m2 @ Rp. 30,300.00 = Rp. 444,400.00

Sub total = Rp. 2,382,382.89


Sloof 15/25 / m3 Beton site mix 1:2:3 1.100 m3 @ Rp. 386,980.00 = Rp. 425,678.00 Besi beton 6o12 mm 156.176 kg @ Rp. 4,668.75 = Rp. 729,147.00 Besi beton o8-150 mm 61.699 kg @ Rp. 4,668.75 = Rp. 288,058.07 Bekisting 14.667 m2 @ Rp. 30,300.00 = Rp. 444,400.00

Sub total = Rp. 1,887,283.07

Foot plate 75 x 75 / m3 Beton site mix 1:2:3 1.100 m3 @ Rp. 386,980.00 = Rp. 425,678.00 Besi beton o12-100 258.876 kg @ Rp. 4,668.75 = Rp. 1,208,625.25 Bekisting 5.867 m2 @ Rp. 41,800.00 = Rp. 245,226.67

Sub total = Rp. 1,879,529.92

Screed lantai keramik / M² Semen 10.000 kg @ Rp. 480.00 = Rp. 4,800.00 Pasir pasang 0.044 m³ @ Rp. 105,000.00 = Rp. 4,593.75 Upah kerja 1.000 ls @ Rp. 5,500.00 = Rp. 5,500.00 Material bantu 1.000 ls @ Rp. 500.00 = Rp. 500.00


Pasang marmer 30/30 / m2 Marmer 30/30 t' 2 cm 1.100 m² @ Rp. 125,000.00 = Rp. 137,500.00 Screed 1.100 m² @ Rp. 15,393.75 = Rp. 16,933.13 Semen 8.000 kg @ Rp. 480.00 = Rp. 3,840.00 Tile grout - ls @ Rp. 1,500.00 = Rp. - Upah kerja 1.100 m2 @ Rp. 17,500.00 = Rp. 19,250.00 Upah polish - m2 @ Rp. 15,000.00 = Rp. - Material bantu 1.000 ls @ Rp. 2,500.00 = Rp. 2,500.00

Sub total = Rp. 180,023.13

Marmo marbel / m2 Marmo marble t' 2 cm 2.200 m² @ Rp. 70,000.00 = Rp. 154,000.00 Screed 2.200 m² @ Rp. 15,393.75 = Rp. 33,866.25 Semen 10.000 kg @ Rp. 480.00 = Rp. 4,800.00 Tile grout 1.000 ls @ Rp. 10,000.00 = Rp. 10,000.00 Upah kerja 2.200 m2 @ Rp. 27,500.00 = Rp. 60,500.00 Material bantu 1.000 ls @ Rp. 2,500.00 = Rp. 2,500.00

Sub total = Rp. 265,666.25

Tumbled mamer / m2 Tumbled marmer 1.100 m² @ Rp. 75,000.00 = Rp. 82,500.00 Screed 1.100 m² @ Rp. 15,393.75 = Rp. 16,933.13 Semen 8.000 kg @ Rp. 480.00 = Rp. 3,840.00 Tile grout 1.000 ls @ Rp. 7,500.00 = Rp. 7,500.00 Upah kerja 1.100 m2 @ Rp. 35,000.00 = Rp. 38,500.00 Material bantu 1.000 ls @ Rp. 2,500.00 = Rp. 2,500.00

Sub total = Rp. 151,773.13


Singaraja stone / m2 Singaraja stone 2.200 m² @ Rp. 75,000.00 = Rp. 165,000.00 Screed 2.200 m² @ Rp. 15,393.75 = Rp. 33,866.25 Semen 10.000 kg @ Rp. 480.00 = Rp. 4,800.00 Upah kerja 1.000 m2 @ Rp. 27,500.00 = Rp. 27,500.00 Material bantu 1.000 ls @ Rp. 2,500.00 = Rp. 2,500.00

Sub total = Rp. 233,666.25

Andesit stone 10/10 / m2 Andesit stone 1.100 m² @ Rp. 70,000.00 = Rp. 77,000.00 Screed 1.100 m² @ Rp. 15,393.75 = Rp. 16,933.13 Semen 8.000 kg @ Rp. 480.00 = Rp. 3,840.00 Tile grout 1.100 ls @ Rp. 10,000.00 = Rp. 11,000.00 Upah polish 1.100 m2 @ Rp. 15,000.00 = Rp. 16,500.00 Upah kerja 1.000 m2 @ Rp. 27,500.00 = Rp. 27,500.00 Material bantu 1.000 ls @ Rp. 2,500.00 = Rp. 2,500.00

Sub total = Rp. 155,273.13

Palimanan stone chisel / m2 Palimanan chisel 30x30x5 1.100 m² @ Rp. 300,000.00 = Rp. 330,000.00 Screed 1.100 m² @ Rp. 15,393.75 = Rp. 16,933.13 Semen 8.000 kg @ Rp. 480.00 = Rp. 3,840.00 Tile grout 1.000 ls @ Rp. 10,000.00 = Rp. 10,000.00 Upah kerja 1.000 m2 @ Rp. 27,500.00 = Rp. 27,500.00 Upah pingul 22.000 bh @ Rp. 3,000.00 = Rp. 66,000.00 Material bantu 1.000 ls @ Rp. 1,000.00 = Rp. 1,000.00

Sub total = Rp. 455,273.13

Pasang koral sikat t' 2 cm / m2 Batu koral putih 1.500 zak @ Rp. 37,500.00 = Rp. 56,250.00 Screed 1.000 m² @ Rp. 15,393.75 = Rp. 15,393.75 Semen putih 10.000 kg @ Rp. 1,480.00 = Rp. 14,800.00 Upah kerja 1.000 m2 @ Rp. 20,000.00 = Rp. 20,000.00 Upah cuci 1.000 m2 @ Rp. 7,500.00 = Rp. 7,500.00 Material bantu 1.000 ls @ Rp. 2,500.00 = Rp. 2,500.00

Sub total = Rp. 116,443.75

Pintu D2 / unit Kaca tempered 10 mm 2.079 m² @ Rp. 525,000.00 = Rp. 1,091,475.00 Hinges KEND E-171 3.000 bh @ Rp. 1,383,000.00 = Rp. 4,149,000.00 Door hamdle KEND GHD 0003 1.000 unit @ Rp. 139,000.00 = Rp. 139,000.00 Lock case KEND US 2210 1.000 unit @ Rp. 809,000.00 = Rp. 809,000.00 Upah pasang 1.000 dn @ Rp. 150,000.00 = Rp. 150,000.00 Material bantu 1.000 ls @ Rp. 5,000.00 = Rp. 5,000.00

Sub total = Rp. 6,343,475.00


Partisi P1 / unit Kaca tempered 10 mm 4.560 m² @ Rp. 525,000.00 = Rp. 2,393,737.50 Aluminium U 2/2 9.500 m' @ Rp. 5,000.00 = Rp. 47,500.00 Sealant 19.000 m' @ Rp. 3,000.00 = Rp. 57,000.00 Upah pasang 4.560 m2 @ Rp. 25,000.00 = Rp. 113,987.50 Material bantu 1.000 ls @ Rp. 5,000.00 = Rp. 5,000.00

Sub total = Rp. 2,617,225.00

Laminated glass / m2 Laminated glass 5+5 mm 1.100 m2 @ Rp. 1,000,000.00 = Rp. 1,100,000.00 Talang aluminium anodized 3x10 0.588 m' @ Rp. 5,000.00 = Rp. 2,941.18 Aluminium glass closer 0.924 m' @ Rp. 3,500.00 = Rp. 3,235.29 Upah pasang 1.100 m2 @ Rp. 50,000.00 = Rp. 55,000.00 Material bantu 1.000 ls @ Rp. 5,000.00 = Rp. 5,000.00

Sub total = Rp. 1,166,176.47

Timber blind / m2 Kayu bangkirai 1.100 m2 @ Rp. 90,000.00 = Rp. 99,000.00 Finishing lazur 2.000 m2 @ Rp. 65,000.00 = Rp. 130,000.00 Upah kerja 1.000 m2 @ Rp. 25,000.00 = Rp. 25,000.00 Upah pasang 1.000 m2 @ Rp. 15,000.00 = Rp. 15,000.00 Material bantu 1.000 ls @ Rp. 7,500.00 = Rp. 7,500.00

Sub total = Rp. 276,500.00

DAFTAR HARGA SATUAN BAHANBATHROOM RENOVATION PROJECTALAM KULKUL RESORT - KUTA

No. Jenis Material Sat. Harga Keterangan

Batu bata merah + langsir bh 450.00 Lokal Batu kali + langsir m³ 105,000.00 Lokal Split 2/3 pecah mesin + langsir m³ 125,000.00 Lokal Semen Portland ex Gresik + langsir kg 480.00 Pasir urug + langsir m³ 95,000.00 Lokal Pasir pasang + langsir m³ 105,000.00 Lokal Pasir cor + langsir m³ 105,000.00 Kayu meranti 5/7 campur m³ 1,000,000.00 Papan meranti 2/20, 3/20 m³ 1,050,000.00 Papan bangkirai m3 2,950,000.00 Kayu bangkirai m3 2,400,000.00 mplek 6 mm lbr 42,500.00 mplek 9 mm lbr 67,000.00 mplek 18 mm lbr 104,000.00 mplek 22 mm lapis teakwood lbr 158,000.00 Bendrat kg 5,000.00 Besi beton ¢ 6 mm s/d 12 mm ( polos ) kg 3,562.50 Besi beton D 13 mm s/d 25 mm ( ulir ) kg 3,562.50 Paku besar kg 5,500.00 Paku kecil kg 6,000.00 Waterproofing coating temproof m2 65,000.00 Kawat ayam m2 9,000.00 Marmer 30/30 m2 125,000.00 Batu koral putih zak 37,500.00 Kusen bangkirai 6/12 oven m' 48,000.00 Kaca tempered 10 m m2 525,000.00 Hinges KEND E-171 bh 1,381,500.00 Door handle KEND GHD 0003 D32x300 unit 124,000.00 Lock case KEND US 2210 Bottom Patch unit 794,000.00 Hinges KEND SEL 0010 US32D bh 47,500.00 Door hadle KEND HRE.07.06US26 unit 229,000.00 Lock case KEND turnpiece WC Cylinder unit 292,000.00 Lock case KEND 52310-60 unit 151,000.00 Door closer consealed type unit 1,464,000.00 Glass wool m2 25,000.00 Laminated glass 5+5 m2 1,000,000.00 Penutup atap alang-alang m2 90,000.00 GRC 4 mm m2 36,000.00 Tumbled marble m2 75,000.00 Marmo marble m2 70,000.00 Singaraja stone / batu pilah m2 75,000.00

DAFTAR HARGA SATUAN BAHANBATHROOM RENOVATION PROJECTALAM KULKUL RESORT - KUTA

No. Jenis Material Sat. Harga Keterangan

Paras kerobokan m2 150,000.00 Marmer sulawesi u/ top table m2 500,000.00 Andesit stone 10/10 m2 70,000.00 Palimanan chisel 30x30x5 m2 300,000.00 Cermin m2 175,000.00 Kaca clear 5 mm m2 60,000.00 Timber blind m2 90,000.00

LABOURBATHROOM RENOVATION PROJECTALAM KULKUL RESORT - KUTA

Excavation soil / m³Labour Rp 15,000.00

Back fill soil / m³Labour Rp 4,000.00

Compacted sand bed / m³Labour Rp 4,000.00

Loose stone river masonry / m³Labour Rp 25,000.00

Broken river masonry / m³Labour Rp 35,000.00

Concrete site mix / m³Labour Rp 60,000.00

Formwork to practical concrete / m²Labour Rp 10,000.00

Formwork to roof plate / m²Labour Rp 12,500.00

Reinforcement / kgLabour Rp 550.00

Plaster / m²Labour Rp 6,500.00

Brick masonry / m²Labour Rp 7,200.00

Screed to floor / m²Labour Rp 5,500.00

Marble / m²Labour Rp 17,500.00 Labour to polish Rp 15,000.00

ORGANIZATION STRUCTUREBATHROOM RENOVATION PROJECTALAM KULKUL RESORT - KUTA

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 ScheduleBATHROOM RENOVATION PROJECTALAM KULKUL RESORT - KUTA

NO. DESCRIPTION WEEKS1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24

I Preliminaries

II Stage I- Java Villa 103 1 unit- Java Villa 120 1 unit- Resort Standart 1-2 2 units

III Stage II- Resort Standart 3-7 5 units

IV Stage III- Resort Standart 8-12 5 units

V Stage IV- Resort Standart(2) 1-2 2 units- Resort Villa 1-2 2 units

VI Stage V- Resort Villa 3-6 4 units

EQUIPMENTBATHROOM RENOVATION PROJECTALAM KULKUL RESORT - KUTA

Civil Works M&E Works- Molen 2 unit - Alat sney- Vibrator 1 unit Pipa 1 unit - Bar cutter 1 unit Besi 1 unit - Kereta dorong 4 unit - Las listrik- Alat potong circle 3 unit Besi 1 unit - Bor listrik 2 unit Tembaga 1 unit - Mesin poles marmer 3 unit - Alat bending pipa tembaga 1 unit - Scaffolding 500 set - Cutting - Alat serut kayu 2 unit Seng 1 unit - Alat profil kayu 2 unit Wheel 1 unit - Gerinda 2 unit - Multi tester 1 unit - Pisau potong kayu 2 unit - Test pump 1 unit - Kompressor 2 unit - Merger test 1 bh - Genset 1 unit - Soldir 1 bh

- Bor listrikBesi 1 unit Beton 1 unit Duduk 1 unit

- Gerinda 1 unit - Circle 1 unit - Tang rivet 1 unit - Genset 1 unit

BQ tender

Documents

Transcript of BQ tender