Documente Academic
Documente Profesional
Documente Cultură
QTY.
ROOM
DESCRIPTION
RATE
AMOUNT
1.00
83,000,000.00
83,000,000.00
II
1.00
236,450,135.11
236,450,135.11
III
1.00
226,456,716.17
226,456,716.17
IV
12.00
125,096,237.73
1,501,154,852.73
6.00
80,244,120.65
481,464,723.93
VI
2.00
132,572,267.14
265,144,534.29
TOTAL
2,793,670,962.22
ROUNDED
2,793,670,000.00
PPN 10%
279,367,000.00
GRAND TOTAL
3,073,037,000.00
Tiga milyard tujuh puluh tiga juta tiga puluh tujuh ribu rupiah.
Andy Prasetyo
SUMMARY
DESCRIPTION
UNIT
QTY
RATE
Demolish work
1 Demolish Vanity table c/ lavatory bowl dan taps
Unit
1.00
112,500.00
112,500.00
Unit
1.00
25,000.00
25,000.00
Unit
1.00
25,000.00
25,000.00
M2
2.85
90,000.00
256,500.00
M2
9.80
90,000.00
882,000.00
M2
37.75
15,000.00
566,190.00
M2
8.88
30,000.00
266,400.00
M2
26.41
26,000.00
686,556.00
M2
11.84
70,833.33
838,666.67
Unit
1.00
250,000.00
250,000.00
AMOUNT
3,908,812.67
3.24
100,100.00
324,324.00
M3
20.36
20,100.00
409,236.00
M3
1.70
20,100.00
34,170.00
4 Ditto to Pond
M3
2.05
20,100.00
41,205.00
M3
2.04
127,600.00
259,793.60
M3
1.25
127,600.00
159,500.00
M3
0.34
127,600.00
43,384.00
8 Ditto Pond
M3
0.41
127,600.00
52,316.00
M3
0.17
127,600.00
21,979.10
M3
0.99
127,600.00
126,324.00
12.50
1,600.00
20,000.00
5.00 BILL 2 - 2
DESCRIPTION
UNIT
M2
QTY
3.40
RATE
1,600.00
AMOUNT
5,440.00
13 Ditto Pond
M2
4.10
1,600.00
6,560.00
M2
1.72
1,600.00
2,756.00
M2
9.90
1,600.00
15,840.00
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
1.00
568,497.69
568,497.69
M3
0.54
568,497.69
306,988.75
M3
0.67
568,497.69
380,893.45
M3
1.72
568,497.69
979,237.27
M3
0.79
568,497.69
450,250.17
M3
0.96
1,369,588.64
1,308,641.95
M3
0.44
2,229,637.17
971,229.95
M3
0.51
1,529,230.20
784,495.09
M3
0.57
1,879,529.92
1,065,693.46
M3
0.45
2,040,313.92
918,141.27
M3
0.88
1,887,283.07
1,652,552.24
1.33
1,451,344.35
1,923,031.27
M3
1.72
1,451,344.35
2,499,940.65
13.25
107,101.64
1,419,096.70
M2
12.50
107,101.64
1,338,770.47
M2
44.84
107,101.64
4,802,437.43
M2
5.40
107,101.64
578,348.84
5.00 BILL 2 - 3
DESCRIPTION
UNIT
QTY
RATE
AMOUNT
M2
6.50
107,101.64
696,160.64
M3
1.72
107,101.64
184,482.57
Sub Total
IV
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
6.26
279,357.00
1,749,473.21
M2
80.05
46,359.19
3,711,053.32
M2
78.05
17,888.25
1,396,177.91
Sub Total
V
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
3.75
180,023.13
675,086.72
M2
1.70
116,443.75
197,954.38
M2
9.90
116,443.75
1,152,793.13
2.00
129,551.17
259,102.34
2.00
116,443.75
232,887.50
Unit
5.00
277,359.38
1,386,796.88
Unit
2.00
115,566.41
231,132.81
M2
5.85
49,000.00
286,650.00
M2
1.72
18,978.50
32,690.47
6,030,296.56
Ceiling work
5.00 BILL 2 - 4
DESCRIPTION
UNIT
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
QTY
13.25
RATE
74,500.00
AMOUNT
987,125.00
22.20
15,000.00
333,000.00
M1
Sub Total
VII
1,320,125.00
1.00
6,343,475.00
6,343,475.00
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
Unit
1.00
362,700.00
362,700.00
1.00
3,554,000.00
3,554,000.00
1.00
3,554,000.00
3,554,000.00
1.00
1,041,675.00
1,041,675.00
1.00
387,140.00
387,140.00
Sub Total
VIII
21,333,736.50
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
5.00
73,800.00
369,000.00
5.00 BILL 2 - 5
DESCRIPTION
UNIT
M1
QTY
3.00
RATE
73,800.00
AMOUNT
221,400.00
9.60
11,655.00
111,888.00
6 Ditto to Entry
M1
7.20
11,655.00
83,916.00
0.83
114,611.11
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
4 Ditto to Entry
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
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
1.00
677,667.00
677,667.00
10.05
180,023.13
1,808,332.29
M2
5.82
180,023.13
1,047,734.59
11.20
265,666.25
2,975,462.00
4.57
265,666.25
1,214,094.76
7 Ditto to Toilet
9 Ditto to Toilet
M2
5.00 BILL 2 - 6
QTY
6.60
RATE
233,666.25
AMOUNT
1,542,197.25
M2
6.60
233,666.25
1,542,197.25
35.50
150,000.00
5,325,000.00
10.30
150,000.00
1,545,000.00
M1
Sub Total
21,432,810.14
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
1.00
2,295,156.02
2,295,156.02
Unit
1.00
950,000.00
950,000.00
1.00
350,000.00
350,000.00
1.00
8,140,000.00
8,140,000.00
Unit
1.00
402,227.43
402,227.43
Unit
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
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
5.00 BILL 2 - 7
QTY
2.00
RATE
506,584.85
AMOUNT
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
Unit
2.00
1,250,000.00
2,500,000.00
17 Round table bingkirai timber c/ with unbrella pool and finishing Unit
lasur as described in drawing
1.00
1,750,000.00
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
Unit
1.00
50,000.00
50,000.00
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
2.00
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
1.00
4,523,794.37
4,523,794.37
Set
1.00
2,307,664.66
2,307,664.66
1.00
2,982,750.00
2,982,750.00
5.00 BILL 2 - 8
DESCRIPTION
UNIT
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
QTY
1.00
RATE
934,800.00
AMOUNT
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
1.00
366,568.60
366,568.60
Sub Total
XII
28,469,435.74
Plunge Pool
Civil work
1 Excavation soil c/ back fill
M3
7.41
20,100.00
148,941.00
M3
0.29
396,646.50
113,044.25
2.58
1,415,988.90
3,657,499.33
17.22
107,101.64
1,844,290.20
M2
17.22
155,273.13
2,673,803.21
M1
9.60
455,273.13
4,370,622.00
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
1.00
858,540.00
858,540.00
1.00
1,050,912.00
1,050,912.00
Mechanical
5.00 BILL 2 - 9
DESCRIPTION
UNIT
4 Vacuum hayward c/w required valve, fitting, bracket and other Unit
necessary fittings
QTY
1.00
RATE
98,646.00
AMOUNT
98,646.00
1.00
7,803,120.00
7,803,120.00
1.00
7,150,543.50
7,150,543.50
Ls
1.00
700,000.00
700,000.00
M1
5.00
9,532.50
47,662.50
M1
12.60
14,083.50
177,452.10
M1
8.00
14,083.50
112,668.00
2.60
14,083.50
36,617.10
Unit
8.00
140,037.50
1,120,300.00
Unit
2.00
221,707.50
443,415.00
1.00
393,675.03
393,675.03
Ls
1.00
350,000.00
350,000.00
9 Miscellaneous Material
Ls
1.00
400,000.00
400,000.00
Plumbing work
Sub Total
XIII
35,546,223.79
5.00 BILL 2 - 10
1.00
3,936,000.00
3,936,000.00
DESCRIPTION
UNIT
2 New Panel Room as described in drawing and specification Unit
c/w Ampere meter, Volt meter and lights control
QTY
1.00
RATE
1,586,700.00
AMOUNT
1,586,700.00
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
7.00
96,192.41
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
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
3.00
97,170.00
291,510.00
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
Unit
1.00
97,170.00
97,170.00
1.00
47,500.00
47,500.00
2.00
1,743,525.00
3,487,050.00
2.00
28,782.00
57,564.00
Unit
5.00 BILL 2 - 11
DESCRIPTION
UNIT
QTY
RATE
AMOUNT
Unit
2.00
101,475.00
202,950.00
Unit
1.00
34,636.80
34,636.80
Unit
4.00
36,260.40
145,041.60
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
M1
8.50
8,302.50
70,571.25
M1
14.75
20,049.00
295,722.75
M1
9.15
20,049.00
183,448.35
M1
13.50
48,585.00
655,897.50
Unit
1.00
277,611.00
277,611.00
23.75
38,027.50
903,153.13
Unit
2.00
70,017.75
140,035.50
Unit
1.00
72,723.75
72,723.75
Unit
1.00
522,750.00
522,750.00
1.00
1,147,098.00
1,147,098.00
Ls
1.00
350,000.00
350,000.00
13 Miscellaneous Material
Ls
1.00
400,000.00
400,000.00
2.00
92,219.25
184,438.50
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
5.00 BILL 2 - 12
DESCRIPTION
UNIT
2 Telephone outlet standard Legrand Mosaic 45 c/ w box, based Unit
plate, covered plate, connector and other supporting material
as indicated in drawing
QTY
2.00
RATE
90,500.00
AMOUNT
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
Unit
1.00
198,000.00
198,000.00
1.00
3,936,000.00
3,936,000.00
Mechanical work
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
3.75
154,172.33
578,146.23
Sub Total
XV
693,121.23
Additional
1 Demolish timber frame c/ timber door to wardrobe
unit
1.00
25,000.00
25,000.00
M3
0.07
2,040,313.92
137,721.19
M2
82.05
17,888.25
1,467,730.91
m2
8.88
35,388.25
314,247.66
m2
19.52
35,388.25
690,778.64
M3
0.23
1,415,988.90
318,597.50
M3
0.57
20,100.00
11,396.70
M3
0.06
127,600.00
8,038.80
M3
0.03
396,646.50
12,494.36
M3
0.45
1,415,988.90
643,566.96
11 Cover to skimer
unit
1.00
119,474.06
119,474.06
5.00 BILL 2 - 13
DESCRIPTION
UNIT
Sub Total
QTY
RATE
AMOUNT
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 - 14
236,450,135.11
DESCRIPTION
UNIT
QTY
RATE
Demolish work
1 Demolish Vanity table c/ lavatory bowl dan taps
Unit
1.00
112,500.00
112,500.00
Unit
1.00
25,000.00
25,000.00
Unit
1.00
25,000.00
25,000.00
M2
2.85
90,000.00
256,500.00
M2
9.80
90,000.00
882,000.00
M2
37.75
15,000.00
566,190.00
M2
8.88
30,000.00
266,400.00
M2
26.41
26,000.00
686,556.00
Unit
1.00
250,000.00
250,000.00
Sub Total
II
AMOUNT
3,070,146.00
3.24
100,100.00
324,324.00
M3
15.59
20,100.00
313,359.00
M3
1.70
20,100.00
34,170.00
4 Ditto to Pond
M3
2.05
20,100.00
41,205.00
M3
1.56
127,600.00
198,928.40
M3
1.25
127,600.00
159,500.00
M3
0.34
127,600.00
43,384.00
8 Ditto Pond
M3
0.41
127,600.00
52,316.00
M3
0.22
127,600.00
28,072.00
M3
1.12
127,600.00
142,912.00
11 Ditto Shower
M3
0.10
127,600.00
12,632.40
12.50
1,600.00
20,000.00
6.00 BILL 3 - 15
DESCRIPTION
UNIT
M2
QTY
3.40
RATE
1,600.00
AMOUNT
5,440.00
14 Ditto Pond
M2
4.10
1,600.00
6,560.00
M3
2.20
1,600.00
3,520.00
M2
11.20
1,600.00
17,920.00
17 Ditto Shower
M2
0.99
1,600.00
1,584.00
M2
37.25
3,000.00
111,750.00
Sub Total
III
1,517,576.80
Concrete work
1 Concrete bed 5 cm to footplate foundation
M3
0.16
396,646.50
64,256.73
1.00
568,497.69
568,497.69
M3
0.54
568,497.69
306,988.75
M3
0.67
568,497.69
380,893.45
M3
0.22
568,497.69
125,069.49
M3
0.90
568,497.69
509,373.93
7 Ditto Shower
M3
0.08
568,497.69
45,025.02
M3
0.69
1,369,588.64
951,179.31
M3
0.31
2,229,637.17
701,443.85
M3
0.61
1,529,230.20
934,168.50
M3
0.57
1,879,529.92
1,065,693.46
M3
0.45
2,040,313.92
918,141.27
M3
0.91
1,887,283.07
1,719,786.70
1.33
1,451,344.35
1,923,031.27
M3
0.22
1,451,344.35
319,295.76
13.25
107,101.64
1,419,096.70
12.50
107,101.64
1,338,770.47
M2
6.00 BILL 3 - 16
DESCRIPTION
UNIT
QTY
RATE
AMOUNT
M2
54.64
107,101.64
5,852,033.47
M2
5.40
107,101.64
578,348.84
M2
6.50
107,101.64
696,160.64
M3
2.20
107,101.64
235,623.60
22 Ditto Shower
M2
0.99
107,101.64
106,030.62
Sub Total
IV
20,758,909.53
Masonry work
1 Loose river stone masonry dia. 20 cm with sand to strip stone M3
foundation as mentioned in drawing
3.12
207,675.00
647,530.65
5.85
279,357.00
1,633,190.86
M2
72.35
46,359.19
3,354,087.54
M2
70.35
17,888.25
1,258,438.39
Sub Total
V
6,893,247.44
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
3.75
180,023.13
675,086.72
0.99
180,023.13
178,222.89
M2
1.70
116,443.75
197,954.38
11.20
116,443.75
1,304,170.00
2.00
129,551.17
259,102.34
2.00
116,443.75
232,887.50
4.00
116,443.75
465,775.00
6.00 BILL 3 - 17
DESCRIPTION
UNIT
QTY
RATE
M2
5.85
49,000.00
286,650.00
M2
2.20
18,978.50
41,752.70
Sub Total
VI
5,216,803.88
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
22.20
15,000.00
333,000.00
M1
Sub Total
VII
1,320,125.00
1.00
6,343,475.00
6,343,475.00
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
3,554,000.00
3,554,000.00
1.00
1,041,675.00
1,041,675.00
1.00
387,140.00
387,140.00
Sub Total
VIII
AMOUNT
17,417,036.50
Roof work
1 Pergola wafer bingkirai timber beam 6/12 cm c/ finishing lasur M2
as described in drawing
5.95
771,105.51
4,588,077.81
5.00
73,800.00
369,000.00
6.00 BILL 3 - 18
DESCRIPTION
UNIT
QTY
RATE
M1
9.60
11,655.00
111,888.00
0.83
114,611.11
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
M2
Sub Total
IX
AMOUNT
14,920,389.98
Finished work
1 Weathershield paint to wall inside
M2
72.35
17,500.00
1,266,125.00
M2
72.35
17,500.00
1,266,125.00
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
1.00
677,667.00
677,667.00
10.05
180,023.13
1,808,332.29
M2
5.82
180,023.13
1,047,734.59
11.20
265,666.25
2,975,462.00
M2
4.57
265,666.25
1,214,094.76
6.60
233,666.25
1,542,197.25
33.35
150,000.00
5,002,500.00
6.00 BILL 3 - 19
DESCRIPTION
UNIT
M1
QTY
10.30
RATE
150,000.00
Sub Total
X
AMOUNT
1,545,000.00
19,298,612.89
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
1.00
2,295,156.02
2,295,156.02
Unit
1.00
950,000.00
950,000.00
1.00
350,000.00
350,000.00
1.00
8,140,000.00
8,140,000.00
Unit
1.00
402,227.43
402,227.43
Unit
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
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
6.00 BILL 3 - 20
DESCRIPTION
UNIT
QTY
RATE
AMOUNT
Unit
2.00
1,250,000.00
2,500,000.00
17 Round table bingkirai timber c/ with unbrella pool and finishing Unit
lasur as described in drawing
1.00
1,750,000.00
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
Unit
1.00
50,000.00
50,000.00
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
2.00
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
1.00
2,140,813.03
2,140,813.03
1.00
4,523,794.37
4,523,794.37
Set
1.00
2,307,664.66
2,307,664.66
1.00
2,982,750.00
2,982,750.00
8 Bidet bowl Aero type American Standard c/ fittings, p trap, stop Unit
valve, durable flexible hose and other necessary fittings as
indicated in drawing and specification
1.00
934,800.00
934,800.00
9 Head shower ceiling mounted with dia. 8" Enware 1080 c/w Unit
modification
1.00
2,203,114.66
2,203,114.66
6.00 BILL 3 - 21
DESCRIPTION
UNIT
QTY
RATE
AMOUNT
10 Floor drain Sunken tub Toto TB 55 AS c/ with plug, chain and p Unit
trap
1.00
356,700.00
356,700.00
11 Wash basin Ideal Standard Ovalyn 21" c/ with bracket and Unit
other necessary fittings as indicated in drawing and
specification
2.00
1,242,300.00
2,484,600.00
1.00
366,568.60
366,568.60
Sub Total
XII
30,610,248.77
Plunge Pool
Civil work
1 Excavation soil c/ back fill
M3
9.49
20,100.00
190,749.00
M3
0.37
396,646.50
144,775.97
3.08
1,415,988.90
4,354,165.87
20.50
107,101.64
2,195,583.57
M2
20.50
155,273.13
3,183,099.06
M1
11.00
455,273.13
5,008,004.38
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
1.00
858,540.00
858,540.00
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
1.00
7,803,120.00
7,803,120.00
Mechanical
6.00 BILL 3 - 22
DESCRIPTION
UNIT
6 Salt water chlorinator ex clearwater 140 series c/w all Unit
necessary fitting, bracket, volt regulator, transformer and other
required items
QTY
1.00
RATE
7,150,543.50
AMOUNT
7,150,543.50
Ls
1.00
700,000.00
700,000.00
M1
5.00
9,532.50
47,662.50
M1
14.00
14,083.50
197,169.00
M1
8.00
14,083.50
112,668.00
2.60
14,083.50
36,617.10
Unit
8.00
140,037.50
1,120,300.00
Unit
2.00
221,707.50
443,415.00
1.00
393,675.03
393,675.03
Ls
1.00
350,000.00
350,000.00
9 Miscellaneous Material
Ls
1.00
400,000.00
400,000.00
Sub Total
XIII
37,834,118.55
1.00
3,936,000.00
3,936,000.00
1.00
1,586,700.00
1,586,700.00
17.30
22,907.52
396,300.10
6.00 BILL 3 - 23
DESCRIPTION
UNIT
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
QTY
24.00
RATE
88,799.20
AMOUNT
2,131,180.70
6.00
96,192.41
577,154.47
7.00
96,192.41
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
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
3.00
97,170.00
291,510.00
2.00
224,475.00
448,950.00
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
2.00
119,925.00
239,850.00
Unit
1.00
95,445.00
95,445.00
1.00
47,500.00
47,500.00
2.00
1,743,525.00
3,487,050.00
Unit
2.00
28,782.00
57,564.00
Unit
2.00
101,475.00
202,950.00
Unit
1.00
34,636.80
34,636.80
Unit
4.00
36,260.40
145,041.60
6.00 BILL 3 - 24
DESCRIPTION
UNIT
QTY
RATE
AMOUNT
Unit
2.00
197,218.69
394,437.38
22 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
24.50
9,532.50
233,546.25
M1
3.00
8,302.50
24,907.50
M1
20.73
20,049.00
415,515.53
M1
15.80
20,049.00
316,673.96
M1
2.60
48,585.00
126,321.00
Unit
1.00
277,611.00
277,611.00
26.50
38,027.50
1,007,728.75
Unit
2.00
70,017.75
140,035.50
Unit
1.00
72,723.75
72,723.75
Unit
1.00
522,750.00
522,750.00
1.00
1,147,098.00
1,147,098.00
Ls
1.00
350,000.00
350,000.00
13 Miscellaneous Material
Ls
1.00
400,000.00
400,000.00
2.00
92,219.25
184,438.50
2.00
90,500.00
181,000.00
Telephone work
Mechanical work
6.00 BILL 3 - 25
DESCRIPTION
UNIT
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 &
specific
QTY
1.00
RATE
6,137,109.15
AMOUNT
6,137,109.15
Unit
1.00
198,000.00
198,000.00
1.00
3,936,000.00
3,936,000.00
Sub Total
35,772,249.81
XIV Landscape
1 Grass as existing c/w good soil and fertilizer to Garden
M2
15.33
7,500.00
Sub Total
XV
114,975.00
114,975.00
Additional
1 Demolish timber frame c/ timber door to wardrobe
unit
1.00
25,000.00
25,000.00
M3
0.07
2,040,313.92
137,721.19
M2
74.35
17,888.25
1,329,991.39
m2
8.88
35,388.25
314,247.66
m2
19.52
35,388.25
690,778.64
M3
0.23
1,415,988.90
318,597.50
M3
0.57
20,100.00
11,396.70
M3
0.06
127,600.00
8,038.80
M3
0.03
396,646.50
12,494.36
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
3,611,307.26
COLLECTION
I
II
III
IV
Demolish work
Soil and sand work
Concrete work
Masonry work
3,070,146.00
1,517,576.80
20,758,909.53
6,893,247.44
6.00 BILL 3 - 26
DESCRIPTION
UNIT
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
6.00 BILL NO. 3 JAVA VILLA 120 Rp.
6.00 BILL 3 - 27
QTY
RATE
AMOUNT
5,216,803.88
1,320,125.00
17,417,036.50
14,920,389.98
19,298,612.89
28,100,968.77
30,610,248.77
37,834,118.55
35,772,249.81
114,975.00
3,611,307.26
226,456,716.17
DESCRIPTION
UNIT
QTY
RATE
Demolish work
1 Demolish Vanity table c/ lavatory bowl dan taps
Unit
1.00
112,500.00
112,500.00
Unit
1.00
25,000.00
25,000.00
Unit
1.00
25,000.00
25,000.00
M2
2.85
90,000.00
256,500.00
M2
9.80
90,000.00
882,000.00
M2
37.75
15,000.00
566,190.00
M2
5.49
30,000.00
164,700.00
M2
3.75
50,000.00
187,500.00
M2
9.45
26,000.00
245,700.00
Sub Total
II
2,465,090.00
M3
1.20
20,100.00
24,120.00
1.25
127,600.00
159,500.00
M3
0.24
127,600.00
30,624.00
12.50
1,600.00
20,000.00
2.40
1,600.00
3,840.00
M2
Sub Total
III
AMOUNT
238,084.00
Concrete work
1 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
M3
0.44
568,497.69
250,138.98
M3
0.11
1,529,230.20
175,479.17
12.50
107,101.64
1,338,770.47
7.00 BILL 4 - 28
DESCRIPTION
5 Ditto to wall inside Walk in closet & Toilet
UNIT
M2
M2
QTY
40.84
RATE
107,101.64
AMOUNT
4,374,030.88
5.40
107,101.64
578,348.84
Sub Total
IV
7,285,266.02
Masonry work
1 Brick masonry with mortar 1 PC : 4 sands to wall
M2
12.00
46,359.19
556,310.30
M2
12.25
17,888.25
219,131.06
Sub Total
V
775,441.37
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
3.75
180,023.13
675,086.72
4.35
49,000.00
212,905.00
M2
Sub Total
VI
2,463,194.06
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 Toilet
3.75
74,500.00
279,375.00
M1
8.00
15,000.00
120,000.00
13.60
44,375.00
603,500.00
Sub Total
VII
1,002,875.00
1.00
6,343,475.00
6,343,475.00
1.00
2,617,225.00
2,617,225.00
1.00
362,700.00
362,700.00
7.00 BILL 4 - 29
Unit
DESCRIPTION
UNIT
4 Relocate existing ventilation V ex. c/w brick wall, plaster, glass Unit
change overand finishing Lasur to Walk in closet
QTY
1.00
RATE
450,000.00
AMOUNT
450,000.00
1.00
2,803,485.00
2,803,485.00
Sub Total
VIII
12,576,885.00
Roof work
1 Pergola wafer bingkirai timber beam 6/12 cm c/ finishing lasur M2
as described in drawing
5.00
771,105.51
3,855,527.57
5.00
73,800.00
369,000.00
M1
7.60
11,655.00
88,578.00
0.83
114,611.11
94,554.17
5.00
1,166,176.47
5,830,882.35
5.70
82,300.00
469,110.00
5.70
82,300.00
469,110.00
5.13
90,000.00
461,700.00
M2
Sub Total
IX
11,638,462.09
Finished work
1 Weathershield paint to wall inside
M2
32.50
17,500.00
568,750.00
2 Ditto Ceiling
M2
3.75
17,500.00
65,625.00
3 Lasur to cornice
M1
8.00
32,500.00
260,000.00
M1
13.60
32,500.00
442,000.00
4.40
677,667.00
2,981,734.81
10.05
180,023.13
1,808,332.29
7.00 BILL 4 - 30
DESCRIPTION
UNIT
7 Marmo marble, 2 cm thick faade as indicated in drawing to M2
Walk in closet wall
QTY
16.82
RATE
265,666.25
AMOUNT
4,468,506.33
M2
5.82
265,666.25
1,546,177.58
11.20
265,666.25
2,975,462.00
M2
4.57
265,666.25
1,214,094.76
5.10
150,000.00
765,000.00
Sub Total
X
17,095,682.77
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
1.00
2,295,156.02
2,295,156.02
Unit
1.00
350,000.00
350,000.00
1.00
350,000.00
350,000.00
1.00
8,140,000.00
8,140,000.00
Unit
1.00
402,227.43
402,227.43
Unit
2.00
402,227.43
804,454.86
3.00
344,561.94
1,033,685.83
1.00
388,943.33
388,943.33
11 Robe hook chrome color 2326.04 Manor House & Heritage Unit
by Dorf product
4.00
411,250.99
1,645,003.97
7.00 BILL 4 - 31
QTY
2.00
RATE
505,124.59
AMOUNT
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 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
Unit
1.00
50,000.00
50,000.00
1.00
1,918,443.79
1,918,443.79
1.00
217,095.00
217,095.00
Unit
Sub Total
XI
25,080,649.78
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
2.00
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
1.00
4,523,794.37
4,523,794.37
Set
1.00
2,307,664.66
2,307,664.66
1.00
2,982,750.00
2,982,750.00
7.00 BILL 4 - 32
DESCRIPTION
UNIT
7 Bidet bowl Aero type American Standard c/ fittings, p trap, stop Unit
valve, durable flexible hose and other necessary fittings as
indicated in drawing and specification
QTY
1.00
RATE
934,800.00
AMOUNT
934,800.00
8 Head shower ceiling mounted with dia. 8" Enware 1080 c/w Unit
modification
1.00
2,203,114.66
2,203,114.66
1.00
356,700.00
356,700.00
10 Wash basin Ideal Standard Ovalyn 21" c/ with bracket and Unit
other necessary fittings as indicated in drawing and
specification
2.00
1,242,300.00
2,484,600.00
1.00
366,568.60
366,568.60
Sub Total
XII
28,469,435.74
Unit
2.00
95,325.00
190,650.00
Unit
1.00
95,325.00
95,325.00
15.00
88,799.20
1,331,987.94
6.00
96,192.41
577,154.47
1.00
96,192.41
96,192.41
6 Timber box lamp c/w lumascape star fitting halogen Osram 50 Unit
W/ 12 V/ 41 - 827 and other necessary
2.00
224,475.00
448,950.00
2.00
119,925.00
239,850.00
7.00 BILL 4 - 33
DESCRIPTION
UNIT
8 Small E14 light fitting c/w small softone bulb 25W and Micro Unit
switches to Wardrobe Bathroom
QTY
3.00
RATE
55,350.00
AMOUNT
166,050.00
3.00
97,170.00
291,510.00
1.00
119,925.00
119,925.00
Unit
1.00
42,312.00
42,312.00
Unit
2.00
105,780.00
211,560.00
Unit
4.00
38,840.40
155,361.60
Unit
2.00
199,798.69
399,597.38
15 Power outlet with switch and indicator lamp c/ fitting ex. MK to Unit
AC
1.00
69,987.00
69,987.00
4.00
448,950.00
1,795,800.00
Plumbing work
1 PVC AW class 3/4" diameter to clean water
M1
13.90
9,532.50
132,501.75
M1
7.80
8,302.50
64,759.50
M1
7.80
20,049.00
156,382.20
M1
6.50
41,205.00
267,832.50
Unit
1.00
114,390.00
114,390.00
15.60
74,312.50
1,159,275.00
Unit
2.00
72,939.00
145,878.00
Unit
1.00
72,723.75
72,723.75
Unit
1.00
406,668.75
406,668.75
Ls
1.00
350,000.00
350,000.00
11 Miscellaneous Material
Ls
1.00
400,000.00
400,000.00
Telephone work
7.00 BILL 4 - 34
DESCRIPTION
UNIT
QTY
RATE
AMOUNT
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
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 &
specific
Sub Total
16,005,171.90
COLLECTION
I
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
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
Mechanical, Electrical and Plumbing
2,465,090.00
238,084.00
7,285,266.02
775,441.37
2,463,194.06
1,002,875.00
12,576,885.00
11,638,462.09
17,095,682.77
25,080,649.78
28,469,435.74
16,005,171.90
7.00 BILL 4 - 35
125,096,237.73
DESCRIPTION
UNIT QTY
RATE
Unit
1.00
112,500.00
112,500.00
Unit
1.00
25,000.00
25,000.00
Unit
1.00
25,000.00
25,000.00
M2
2.85
90,000.00
256,500.00
M2
5.90
90,000.00
531,000.00
M2
24.00
15,000.00
360,000.00
M2
4.50
30,000.00
135,000.00
M2
2.85
50,000.00
142,500.00
M2
14.40
26,000.00
374,400.00
Demolish work
Sub Total
II
1,961,900.00
2.25
100,100.00
225,225.00
M3
0.88
20,100.00
17,688.00
M3
0.66
127,600.00
83,578.00
M3
0.22
127,600.00
28,072.00
6.55
1,600.00
10,480.00
2.20
1,600.00
3,520.00
M2
Sub Total
III
AMOUNT
368,563.00
Concrete work
1 Concrete bed 5 cm to footplate foundation
M3
0.11
396,646.50
44,622.73
0.52
568,497.69
297,892.79
0.42
568,497.69
238,769.03
M3
8.00 BILL 5 - 36
DESCRIPTION
UNIT QTY
4 Concrete K225, footplate foundation 75x75 cm with rebars dia. M3
0.57
13 - 150 mm
RATE
1,879,529.92
AMOUNT
1,065,693.46
0.23
2,580,422.81
580,595.13
0.45
1,887,283.07
849,277.38
0.88
1,451,344.35
1,269,926.31
8.75
107,101.64
937,139.33
M2
6.55
107,101.64
701,515.73
M2
22.32
107,101.64
2,390,508.55
M2
4.20
107,101.64
449,826.88
Sub Total
IV
8,825,767.32
Masonry work
1 Brick masonry with mortar 1 PC : 4 sands to wall
2 Plaster 1 PC : 5 sand to wall
16.45
279,357.00
4,595,422.65
8.00
17,888.25
143,106.00
Sub Total
V
4,738,528.65
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
6.55
180,023.13
Sub Total
VI
1,179,151.47
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 Bathroom
2 Bingkirai timber 4/6 cm profile to cornice Bathroom
M1
Sub Total
VII
1,179,151.47
8.75
74,500.00
651,875.00
12.00
15,000.00
180,000.00
831,875.00
8.00 BILL 5 - 37
DESCRIPTION
UNIT QTY
1 Bingkirai timber panel door with existing frame c/ removed Unit 1.00
frame existing, hardware, finishing Lasur as described in
drawing D1 to Bathroom
RATE
2,803,485.00
AMOUNT
2,803,485.00
3.00
1,041,675.00
3,125,025.00
1.00
335,018.25
335,018.25
Sub Total
VIII
6,263,528.25
Roof work
1 Pergola wafer bingkirai timber beam 6/12 cm c/ finishing lasur M2
as described in drawing
3.00
771,105.51
2,313,316.54
3.00
73,800.00
221,400.00
M1
7.00
11,655.00
81,585.00
3.00
1,166,176.47
3,498,529.41
5.00
82,300.00
411,500.00
5.00
82,300.00
411,500.00
4.50
90,000.00
405,000.00
M2
Sub Total
IX
7,342,830.95
Finished work
1 Weathershield paint to wall outside
M2
16.75
17,500.00
293,125.00
2 Ditto Ceiling
M2
8.75
17,500.00
153,125.00
3 Lasur to cornice
M1
12.00
32,500.00
390,000.00
4.20
677,667.00
2,846,201.41
19.57
180,023.13
3,523,052.56
8.00 BILL 5 - 38
DESCRIPTION
UNIT QTY
6 Marmo marble, 2 cm thick faade as indicated in drawing to M2
8.75
Walk in closet wall
RATE
265,666.25
AMOUNT
2,324,579.69
150,000.00
1,275,000.00
8.50
Sub Total
X
10,805,083.66
2.50
1,443,036.84
3,607,592.11
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
Unit
3.00
402,227.43
1,206,682.29
Unit
1.00
230,429.60
230,429.60
1.00
388,943.33
388,943.33
6 Robe hook chrome color 2326.04 Manor House & Heritage Unit
by Dorf product
2.00
411,250.99
822,501.98
7 Toilet roll holder chrome color 2334.04 Manor House & Unit
Heritage by Dorf product
2.00
505,124.59
1,010,249.18
8 Towel ring chrome color 2346.04 Manor House & Heritage Unit
by Dorf product
2.00
506,584.85
1,013,169.70
9 Dobel towel rail chrome color 2344.04 Manor House & Unit
Heritage by Dorf product
1.00
1,165,681.82
1,165,681.82
10 Towel rack chrome color 2350.04 Manor House & Heritage Unit
by Dorf product
1.00
1,867,543.44
1,867,543.44
Sub Total
XI
11,783,348.95
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
8.00 BILL 5 - 39
1.00
2,006,877.84
2,006,877.84
DESCRIPTION
UNIT QTY
2 Colonial Vanity Basin Set Taps w/ Caroma product c/ Set
2.00
fittings, drain, plug, P trap, stop valve, durable flexible hose
and other necessary fittings to Vanity
RATE
1,812,785.81
AMOUNT
3,625,571.62
3 Colonial top assembly wall type set taps c/ hot and cold w/ Set
Caroma product c/ fitting and other necessary fittings to
Hand and Head Shower
1.00
6,676,993.99
6,676,993.99
Set
1.00
2,307,664.66
2,307,664.66
1.00
2,982,750.00
2,982,750.00
6 Floor drain Sunken tub Toto TB 55 AS c/ with plug, chain and p Unit
trap
1.00
356,700.00
356,700.00
7 Wash basin Ideal Standard Ovalyn 21" c/ with bracket and Unit
other necessary fittings as indicated in drawing and
specification
2.00
1,242,300.00
2,484,600.00
1.00
366,568.60
366,568.60
Sub Total
XII
20,807,726.71
Unit
2.00
95,325.00
190,650.00
Unit
1.00
95,325.00
95,325.00
8.00
88,799.20
710,393.57
3.00
96,192.41
288,577.24
5.00
119,925.00
599,625.00
8.00 BILL 5 - 40
DESCRIPTION
UNIT QTY
6 Timber box lamp with fluorescent light Osram lumilux 11 W/ 41 - Unit 3.00
827 and other necessary as indicated in drawing
7 One gang one way switch ex. Legrand
Unit
1.00
Unit
2.00
Unit
1.00
M1
13.80
M1
4.80
M1
12.60
M1
4.20
Unit
1.00
13.80
Plumbing work
RATE
97,170.00
0.00
28,782.00
0.00
36,260.40
0.00
197,218.69
0.00
0.00
0.00
9,532.50
0.00
8,302.50
0.00
20,049.00
0.00
48,585.00
0.00
111,930.00
0.00
38,027.50
2.00
0.00
70,017.75
0.00
72,723.75
0.00
350,000.00
0.00
400,000.00
0.00
0.00
0.00
92,219.25
2.00
0.00
90,500.00
1.00
0.00
0.00
0.00
338,250.00
Unit
1.00
Unit
1.00
Ls
1.00
Ls
1.00
10 Miscellaneous Material
Telephone work
Mechanical work
1 Exhaust fan 250 CFM capacity
Unit
Sub Total
AMOUNT
291,510.00
28,782.00
72,520.80
197,218.69
131,548.50
39,852.00
252,617.40
204,057.00
111,930.00
524,779.50
70,017.75
72,723.75
350,000.00
400,000.00
184,438.50
181,000.00
0.00
338,250.00
5,335,816.69
COLLECTION
8.00 BILL 5 - 41
DESCRIPTION
UNIT QTY
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
Mechanical, Electrical and Plumbing
AMOUNT
1,961,900.00
368,563.00
8,825,767.32
4,738,528.65
1,179,151.47
831,875.00
6,263,528.25
7,342,830.95
10,805,083.66
11,783,348.95
20,807,726.71
5,335,816.69
RATE
8.00 BILL 5 - 42
80,244,120.65
DESCRIPTION
UNIT
QTY
RATE
Demolish work
1 Demolish Vanity table c/ lavatory bowl dan taps
Unit
1.00
112,500.00
112,500.00
Unit
1.00
25,000.00
25,000.00
Unit
1.00
25,000.00
25,000.00
M2
2.85
90,000.00
256,500.00
M2
9.80
90,000.00
882,000.00
M2
37.75
15,000.00
566,190.00
M2
8.88
30,000.00
266,400.00
M2
3.75
50,000.00
187,500.00
M2
9.45
26,000.00
245,700.00
Sub Total
II
2,566,790.00
M3
1.20
20,100.00
24,120.00
1.25
127,600.00
159,500.00
M3
0.24
127,600.00
30,624.00
12.50
1,600.00
20,000.00
M2
2.40
1,600.00
3,840.00
3.24
100,100.00
324,324.00
Sub Total
III
AMOUNT
562,408.00
Concrete work
1 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
M3
0.44
568,497.69
250,138.98
M3
0.11 1,529,230.20
175,479.17
7.00 BILL 4 - 43
DESCRIPTION
UNIT
4 Waterproofing coating c/ with wiremesh and plaster to floor M2
Walk in closet & Toilet
QTY
12.50
RATE
107,101.64
AMOUNT
1,338,770.47
M2
40.84
107,101.64
4,374,030.88
M2
5.40
107,101.64
578,348.84
M3
0.16
396,646.50
64,256.73
M3
0.57 1,879,529.92
1,065,693.46
M3
0.45 2,040,313.92
918,141.27
M3
0.88 1,887,283.07
1,652,552.24
1.33 1,451,344.35
1,923,031.27
13.25
107,101.64
Sub Total
IV
14,328,037.69
Masonry work
1 Brick masonry with mortar 1 PC : 4 sands to wall
M2
12.00
46,359.19
556,310.30
M2
12.25
17,888.25
219,131.06
Sub Total
V
775,441.37
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
3.75
180,023.13
675,086.72
4.35
49,000.00
212,905.00
M2
Sub Total
VI
1,419,096.70
2,463,194.06
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 Toilet
13.25
74,500.00
987,125.00
22.20
15,000.00
333,000.00
7.00 BILL 4 - 44
M1
DESCRIPTION
UNIT
QTY
RATE
Sub Total
VII
1,320,125.00
1.00 6,343,475.00
6,343,475.00
1.00 2,617,225.00
2,617,225.00
1.00
Unit
362,700.00
362,700.00
1.00 2,803,485.00
2,803,485.00
Sub Total
VIII
12,126,885.00
Roof work
1 Pergola wafer bingkirai timber beam 6/12 cm c/ finishing lasur M2
as described in drawing
5.00
771,105.51
3,855,527.57
5.00
73,800.00
369,000.00
M1
7.60
11,655.00
88,578.00
0.83
114,611.11
94,554.17
5.00 1,166,176.47
5,830,882.35
5.70
82,300.00
469,110.00
5.70
82,300.00
469,110.00
5.13
90,000.00
461,700.00
M2
Sub Total
IX
AMOUNT
11,638,462.09
Finished work
1 Weathershield paint to wall inside
M2
32.50
17,500.00
568,750.00
2 Ditto Ceiling
M2
13.25
17,500.00
231,875.00
3 Lasur to cornice
M1
22.20
32,500.00
721,500.00
7.00 BILL 4 - 45
DESCRIPTION
UNIT
QTY
RATE
4.40
677,667.00
2,981,734.81
10.05
180,023.13
1,808,332.29
16.82
265,666.25
4,468,506.33
M2
5.82
265,666.25
1,546,177.58
11.20
265,666.25
2,975,462.00
M2
4.57
265,666.25
1,214,094.76
5.10
150,000.00
765,000.00
Sub Total
X
AMOUNT
17,281,432.77
1.00 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
1.00 2,295,156.02
2,295,156.02
Unit
1.00
950,000.00
950,000.00
1.00
350,000.00
350,000.00
1.00 8,140,000.00
8,140,000.00
Unit
1.00
402,227.43
402,227.43
Unit
2.00
402,227.43
804,454.86
3.00
344,561.94
1,033,685.83
7.00 BILL 4 - 46
1,443,036.84
DESCRIPTION
UNIT
QTY
RATE
AMOUNT
1.00
388,943.33
388,943.33
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 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
1.00
50,000.00
50,000.00
1.00 1,918,443.79
1,918,443.79
1.00
Unit
Unit
217,095.00
Sub Total
XI
217,095.00
25,680,649.78
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
2.00 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
1.00 4,523,794.37
4,523,794.37
7.00 BILL 4 - 47
DESCRIPTION
5 Totema rail and Shower set w/ Dorf Product c/ accessories
UNIT
Set
QTY
RATE
1.00 2,307,664.66
AMOUNT
2,307,664.66
1.00 2,982,750.00
2,982,750.00
7 Bidet bowl Aero type American Standard c/ fittings, p trap, stop Unit
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 Unit
modification
1.00 2,203,114.66
2,203,114.66
1.00
356,700.00
356,700.00
10 Wash basin Ideal Standard Ovalyn 21" c/ with bracket and Unit
other necessary fittings as indicated in drawing and
specification
2.00 1,242,300.00
2,484,600.00
1.00
366,568.60
Sub Total
XII
366,568.60
28,469,435.74
Unit
2.00
95,325.00
190,650.00
Unit
1.00
95,325.00
15.00
95,325.00
0.00
88,799.20
1,331,987.94
6.00
0.00
96,192.41
577,154.47
1.00
0.00
96,192.41
96,192.41
0.00
7.00 BILL 4 - 48
DESCRIPTION
UNIT
6 Timber box lamp c/w lumascape star fitting halogen Osram 50 Unit
W/ 12 V/ 41 - 827 and other necessary
QTY
2.00
RATE
224,475.00
AMOUNT
448,950.00
2.00
0.00
119,925.00
239,850.00
8 Small E14 light fitting c/w small softone bulb 25W and Micro Unit
switches to Wardrobe Bathroom
3.00
0.00
55,350.00
166,050.00
3.00
0.00
97,170.00
291,510.00
1.00
0.00
119,925.00
119,925.00
Unit
1.00
Unit
2.00
Unit
4.00
Unit
2.00
15 Power outlet with switch and indicator lamp c/ fitting ex. MK to Unit
AC
1.00
0.00
28,782.00
0.00
101,475.00
0.00
36,260.40
0.00
197,218.69
0.00
56,457.00
4.00
448,950.00
1,795,800.00
9,532.50
0.00
8,302.50
0.00
20,049.00
0.00
48,585.00
0.00
277,611.00
0.00
38,027.50
132,501.75
70,017.75
0.00
72,723.75
0.00
522,750.00
140,035.50
28,782.00
202,950.00
145,041.60
394,437.38
56,457.00
Plumbing work
1 PVC AW class 3/4" diameter to clean water
M1
13.90
M1
7.80
M1
7.80
M1
6.50
Unit
1.00
15.60
Unit
2.00
Unit
1.00
Unit
1.00
7.00 BILL 4 - 49
64,759.50
156,382.20
315,802.50
277,611.00
593,229.00
72,723.75
522,750.00
DESCRIPTION
UNIT
QTY
2.00
RATE
0.00
200,000.00
0.00
200,000.00
0.00
0.00
0.00
92,219.25
2.00
0.00
90,500.00
181,000.00
0.00
0.00
0.00
1.00 6,137,109.15
6,137,109.15
Ls
1.00
11 Miscellaneous Material
Ls
1.00
Telephone work
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 &
specific
Sub Total
AMOUNT
200,000.00
200,000.00
184,438.50
15,359,405.65
COLLECTION
I
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
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
Mechanical, Electrical and Plumbing
2,566,790.00
562,408.00
14,328,037.69
775,441.37
2,463,194.06
1,320,125.00
12,126,885.00
11,638,462.09
17,281,432.77
25,680,649.78
28,469,435.74
15,359,405.65
7.00 BILL 4 - 50
132,572,267.14
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
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
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
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
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
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
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
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
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
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
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
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,976.00
2,362.50
1,500.00
6,500.00
500.00
13,838.50
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
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
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
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
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
1.100
90.380
7.333
7.333
m3
kg
ls
ls
@
@
@
@
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
Rp.
Rp.
Rp.
Rp.
1.100
135.570
11.000
m3
kg
ls
@ Rp.
@ Rp.
@ Rp.
386,980.00
3,562.50
49,336.36
Sub total
=
=
=
=
Rp.
Rp.
Rp.
Rp.
425,678.00
482,966.34
542,700.01
1,451,344.35
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
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
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
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
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
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
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
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
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
Jenis Material
Paras 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
Harga
150,000.00
500,000.00
70,000.00
300,000.00
175,000.00
60,000.00
90,000.00
Keterangan
LABOUR
BATHROOM RENOVATION PROJECT
ALAM KULKUL RESORT - KUTA
Excavation soil / m
Labour
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
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
BATHROOM RENOVATION PROJECT
ALAM KULKUL RESORT - KUTA
Project Manager
Bambang Supriadi
Logistik/adm/keu
Drafter
Ndaru
Herman
Aris
Ragil
Pelaksana Sipil
Pelaksana M&E
Sutarno
Muklas
Time Schedule
BATHROOM RENOVATION PROJECT
ALAM KULKUL RESORT - KUTA
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
- Resort Standart 3-7
5 units
Stage III
- Resort Standart 8-12
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
BATHROOM RENOVATION PROJECT
ALAM KULKUL RESORT - KUTA
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