BQ

WONG RESIDENCE PROJECT PT TUNAS JAYA SANUR
LOCATION : CANGGU, KEROBOKAN - BALI CONTRACTOR & SUPPLIER

SCOUP OF WORK : FINAL SUMMARY JL. BY PASS NGURAH RAI NO 52 XX SANUR
BILL OF ITEMS FOR TENDER
REF DESCRIPTION RATE TOTAL PRICE

1.0 PRELIMINARIES FOR 8 MONTH 109,724,000.00
2.0 GRADING SITE 194,213,113.10
3.0 AREA I "MASTER SUITE, BEDROOM SUITE 2 & 3, BEDROOM SUITE 4 & 5, BALE" 852,090,819.96
I MASTER SUITE 380,955,366.20
II BEDROOM SUITE 2 & 3 398,217,111.16
III BEDROOM SUITE 4 & 5 (DELETED) -
IV BALE 72,918,342.59
4.0 AREA II "DINNING & ENTERTAIMENT ROOM, SERVICE AREA, CARPORT, GENSET ROOM" 812,422,871.82
I DINNING AND ENTERTAIMENT ROOM 546,910,491.49
II SERVICE AREA, CARPORT, GENSET ROOM 265,512,380.33
5.0 AREA III "LIVING ROOM, CASCADE WATER FEATURE AND STAIR" 403,838,530.81
I LIVING ROOM 251,557,484.94
II CASCADE WATER FEATURE 122,839,630.89
III STAIR 29,441,414.98
6.0 AREA IV "EXTERNAL WORK" 1,354,195,110.11

I SWIMMING POOL ,POOL TERRACE AND BALE 380,073,465.58
II DRIVE WAY 41,298,628.52
III SECURITY POST 36,547,505.38
IV DROF OFF 156,935,636.38
V SHIRENE (PC. SUM) 20,000,000.00
VI WALKWAY AND PERGOLAS 177,377,726.31
VII RETAINING WALL, TERRACE AND PARAFET WALL 134,313,835.84
VIII STEPING STONE TO RIVER BALE 7,560,000.00
IX BOUNDARY AND COURT YARD WALL 305,489,175.61
X DAY BED BALE (RIVER BALE) & PUMP ROOM 64,835,612.44
XI PERGOLA AT DINNING ROOM 29,763,524.05
7.0 AREA V "HARDSCAPE WORK" (REFER TO EQUATORIAL DRAWING) 223,272,254.33

I LAKE (DELETED) -
II WATER FEATURE 10,825,502.83
III LAWN STEPS 23,815,853.83
IV POND BETWEEN SUITE 2,3 AND 4,5 131,955,874.89
V PLANTER BOX AND WATER FALL AT POND 56,675,022.78
Page 1
SCOUP OF WORK : FINAL SUMMARY JL. BY PASS NGURAH RAI NO 52 XX SANUR
REF DESCRIPTION RATE TOTAL PRICE

8.0 M,E / P WORKS 1,757,167,311.75
9.0 MAKING LOWER LEVEL 500 MM FROM START PLANING (COST SAVING) (130,000,000.00)
TOTAL COST 5,576,924,011.88

VAT (10 % x 40 % x RC) 223,076,960.48
TOTAL COST 5,800,000,972.35

ROUNDED 5,800,000,000.00
NB :
> Scope of work doesn't include : SIGNATURE OF TENDERER
- All Loose, fix furniture and Art works
- All Landscape works FULL NAME I WAYAN SUWIRTA
- Permit for Building
- Boundary wall at River side POSITION IN COMPANY HEAD OF PLANNING DIVISION
- Gate
- Planting media at Lake and Pond NAME OF COMPANY PT. TUNAS JAYA SANUR
- Lighting feature
- Bedroom Suites 4 & 5 ADDRESS OF COMPANY JL. BY PASS NGURAH RAI NO. 52XX
- Lake SANUR, DENPASAR - BALI
DATE DECEMBER 1st, 2006
Page 2
SCOUP OF WORK : CIVIL/ARCHITECTURE JL. BY PASS NGURAH RAI NO 52 XX SANUR
REF DESCRIPTION QTY UNIT RATE TOTAL PRICE

1.0 PRELIMINARIES FOR 8 MONTH
1 Daily ceremonial 1.00 ls 860,000.00 860,000.00
2 Permit and administration labour to Desa adat 1.00 ls 2,064,000.00 2,064,000.00
3 Site office and Storage (56 M2) 1.00 ls 4,730,000.00 4,730,000.00
4 Maintenance of existing access road 1.00 ls 1,075,000.00 1,075,000.00
5 Site Management and Security 1.00 ls 69,660,000.00 69,660,000.00
6 Progress Photographs 1.00 ls 860,000.00 860,000.00
7 Telephones 1.00 ls 3,225,000.00 3,225,000.00
8 Water supply for work (equipment only) 1.00 ls 4,300,000.00 4,300,000.00
9 Lighting & power supply for work 1.00 ls 6,610,000.00 6,610,000.00
10 Shop drawing 1.00 ls 1,720,000.00 1,720,000.00
11 As Built Drawing 1.00 ls 1,290,000.00 1,290,000.00
12 Protection of the work 1.00 ls 1,290,000.00 1,290,000.00
13 Removal of Rubbish 1.00 ls 2,365,000.00 2,365,000.00
14 Cleaning Up 1.00 ls 1,075,000.00 1,075,000.00
15 Base Camp for worker 1.00 ls 4,300,000.00 4,300,000.00
16 Mobilization, Demobilization, Tool and Worker 1.00 ls 4,300,000.00 4,300,000.00
TOTAL PRELIMINARIES 109,724,000.00
2.0 GRADING SITE

1 Site clearence 4,830.61 m2 1,500.00 7,245,919.80
Cutting soil to higher level only to make space for
2 limestone max. 300 mm thick 468.78 m3 27,030.00 12,671,107.18
2 Compacted limestone to make up level 2,367.64 m3 73,616.00 174,296,086.12
SUMMARY 194,213,113.10
3.0 AREA I "MASTER SUITE, BEDROOM SUITE 2 & 3, BEDROOM SUITE 4 & 5, BALE"
I MASTER SUITE
A SUB STRUCTURE
1 Measurement 98.97 m2 1,200.00 118,761.55
2 Timber bouplank 45.14 m1 13,285.00 599,738.04
3 Excavation 70.51 m3 27,030.00 1,905,796.64
4 Soil back fill 33.78 m3 11,502.00 388,490.63
5 Remove surplus excavation on site 26.62 m3 14,378.00 382,809.94
6 Anti treatment 98.97 m2 12,307.00 1,217,998.68
7 Compacted sand under slab 9.90 m3 91,559.00 906,516.50
8 Compacted sand under foundation 4.33 m3 91,559.00 396,424.83
9 River stone foundation 1 : 5 76.41 m3 315,000.00 24,067,959.30
SUMMARY 29,984,496.12
B BUILDING STRUCTURE & FINISHES

a Supply and install concrete frame
Concrete grade K.225 Site mixer
1 Plastic membrane 0,2 mm 98.97 m2 7,016.00 694,359.21
2 Lean concrete 5.27 m3 366,935.00 1,935,083.09
3 R. concrete foot plat 1.79 m3 470,486.00 839,930.43
4 R. concrete tie-beam 6.16 m3 470,486.00 2,896,311.82
5 R. concrete stump column 1.01 m3 470,486.00 473,064.26
6 R. concrete column structure 1.58 m3 470,486.00 743,386.70
7 R. concrete ring beam structure 3.33 m3 470,486.00 1,568,835.57
8 R. concrete ground slab 100 mm thick 9.90 m3 470,486.00 4,658,234.84
9 R. concrete column stiffeners 0.56 m3 470,486.00 265,495.25
10 R. concrete wash basin 0.61 m3 470,486.00 284,804.00
Page 3

Form work
1 Hollow block to foot plat 7.88 m2 39,077.00 307,914.26
2 Form work to stump column 25.07 m2 78,332.00 1,963,405.68
3 Hollow block to tie-beam 46.71 m2 39,077.00 1,825,434.38
4 Form work to column structure 39.10 m2 78,332.00 3,062,848.57
5 Form work to ring beam 54.71 m2 78,332.00 4,285,255.46
6 Form work to column stiffeners 18.97 m2 63,417.00 1,203,067.42
7 Form work to wash basin 15.88 m2 63,417.00 1,007,219.23
Reinforcement
1 Reinforcement foot plat 406.81 kg 7,114.00 2,894,039.23
2 Reinforcement stump column 292.75 kg 7,114.00 2,082,613.40
3 Reinforcement tie-beam 1,043.51 kg 7,114.00 7,423,557.32
4 Reinforcement column structure 419.75 kg 7,114.00 2,986,079.16
5 Reinforcement ring beam 476.34 kg 7,114.00 3,388,690.02
6 Reinforcement column stiffeners (4F10, F6-200) 129.40 kg 7,114.00 920,545.34
7 BRC M5 1 layer for ground slab 98.97 m2 22,786.00 2,255,083.94
8 Reinforcement wash basin 47.61 kg 7,114.00 338,671.93
b Supply and install wall finishes

1 Brick wall 1 : 5 87.62 m2 58,088.00 5,089,693.80
2 Plaster 1 : 5 151.61 m2 19,523.00 2,959,921.47
3 Trowel smooth plaster "hard finish" 151.61 m2 22,800.00 3,456,754.06
4 Internal paint finish ex. ICI Dulux pentalite 107.78 m2 22,500.00 2,425,079.25
5 External paint finish ex. ICI Dulux weathershield 19.86 m2 26,432.00 525,028.33
6 Black terrazo include glass strip 23.64 m2 338,800.00 8,008,906.75
7 Waterprofing coating ex. Sika 23.64 m2 29,500.00 697,351.68
8 Plaster waterprofing 23.64 m2 20,362.00 481,338.13
9 Bingkirai timber railing 900 mm high 10.26 m1 475,000.00 4,873,500.00
10 Serai stone random wall clading to retaining wall 55.86 m2 285,854.00 15,966,500.95
11 9 mm gypsum pelmet with timber frame 40/60 23.95 m2 90,409.00 2,165,009.86
12 Gypsum pelmet paint finish 23.95 m2 22,500.00 538,803.90
c Supply and install floor finishes

1 Merbau T & G 110/1500/20 mm floor finish 67.51 m2 481,574.00 32,511,446.00
2 Merbau timber skirting 15x100 mm 15.90 m1 57,788.88 919,016.56
3 Tumble marmer 100/100 mm ex. Citatah bandung 3.28 m2 183,700.00 603,123.84
4 Palimanan stone base 300x300x300 mm 5.00 nos 250,000.00 1,250,000.00
5 Palimanan border 600/300/50 mm ex. Jogya 43.50 m1 88,337.88 3,842,909.79
6 Palimanan edge 600x300x30 mm 21.75 m1 60,076.08 1,306,726.83
7 Black granit wastafel counter top ex. Nero absolute 1.80 m2 1,076,179.00 1,932,279.39
8 Polyurethane finiah timber floor ex. Ultran lazur 69.10 m2 48,500.00 3,351,403.35
9 Out door shower 1.00 nos 38,997,038.87 38,997,038.87
10 Candi stone steping 500/1000 mm, 80 mm thick 5.00 nos 350,000.00 1,750,000.00
11 Palimanan stone 300x300x30 mm floor finish 10.51 m2 166,878.00 1,753,260.32
d Supply and install ceiling finishes

1 Bingkirai T&G timber ceiling 12mm thick w/ 40/60 kruing tbr frame 29.07 m2 303,818.00 8,830,950.20
2 Bingkirai timber lining 25/50 mm 42.07 m1 22,500.00 946,485.00
3 Polyurethane timber ceiling 29.07 m2 36,500.00 1,060,930.17
4 Polyurethane finish to timber lining 42.07 m1 6,500.00 273,429.00
Page 4

e Supply and install roof finishes
1 Bingkirai timber truss 70/140 mm 35.70 m1 103,593.81 3,698,796.29
2 Bingkirai timber colar tee 50/110 mm 26.78 m1 58,139.38 1,556,891.29
3 Bingkirai timber king post 110/110 mm 4.10 m1 127,906.64 524,928.87
4 Bingkirai timber purlin 50/110 mm 34.06 m1 58,139.38 1,980,413.45
5 Bingkirai timber Ridge T 110x50mm & 140x50 mm 9.23 m1 116,278.77 1,073,718.13
6 Bingkirai timber fascia 50/110 mm 53.04 m1 63,437.66 3,364,999.92
7 Bingkirai timber tatab 25/70 mm 53.04 m1 23,299.71 1,235,914.48
8 Bingkirai timber lambang 50/110 mm 46.17 m1 58,139.38 2,684,295.34
9 Bingkirai timber sineb 50/110 mm 46.17 m1 58,139.38 2,684,295.34
10 Bingkirai timber kolong 50/110 mm 51.30 m1 63,437.66 3,254,351.96
11 Bingkirai timber pemade 50/110 mm 50.79 m1 58,139.38 2,952,724.87
12 Bingkirai timber pemucu 50/110 mm 44.85 m2 58,139.38 2,607,345.54
13 Bingkirai timber dedeleg 250/25, 200/20 mm 9.23 m1 166,426.50 1,536,782.30
14 Alang - alang roof 177.16 m2 82,000.00 14,527,072.44
15 Alang - alang roof ridge 54.08 m1 45,000.00 2,433,620.70
16 Bamboo match on top of roof 177.16 m2 8,500.00 1,505,855.07
17 Bingkirai timber rafter 45/65 mm @ 500 mm ctc 154.78 m2 102,228.00 15,823,091.10
18 Bingkirai timber rafter expose 45/65 mm to grantangan @ 500 ctc 62.51 m2 102,228.00 6,390,699.59
19 Bingkirai timber post 110x110 mm 3000 mm high 5.00 nos 383,719.93 1,918,599.66
20 Polyurethane finish timber structure with ultran P01/03 219.73 m2 36,500.00 8,020,077.84
SUMMARY 276,595,292.13
C DOOR & WINDOW INC. INSTALLATION HARDWARE

1 Door type D1 ( Balinese door ) 1200x2400 mm 1.00 Nos 6,700,000.00 6,700,000.00
3 Door type D3 2.00 Nos 11,066,302.72 22,132,605.44
4 Door type D4 1.00 Nos 16,559,208.04 16,559,208.04
5 Door type D5 1.00 Nos 6,949,035.91 6,949,035.91
6 Door type D6 1.00 Nos 7,371,416.27 7,371,416.27
7 Door type D7 2.00 Nos 2,792,000.00 5,584,000.00
8 Window type W1 1.00 Nos 3,479,312.30 3,479,312.30
SUMMARY 74,375,577.95
TOTAL MASTER SUITE 380,955,366.20
Page 5

II BEDROOM SUITE 2 & 3
A SUB STRUCTURE
1 Measurement 124.93 m2 1,200.00 149,913.99
2 Timber bowplank 54.94 m1 13,285.00 729,908.46
3 Excavation for foundation 74.31 m3 27,030.00 2,008,643.66
4 Soil back fill 37.07 m3 11,502.00 426,413.31
6 Anti termite treatment 143.89 m2 12,307.00 1,770,826.90
8 Compacted sand under slab 12.50 m3 91,559.00 1,144,230.49
SUMMARY 28,933,102.83

2 Lean Concrete 6.75 m3 366,935.00 2,476,831.06
3 R. Concrete foot plat foundation 2.26 m3 470,486.00 1,062,705.08
4 R. Concrete column structure 2.37 m3 470,486.00 1,116,045.49
5 R. Concrete tie beam structure 10.61 m3 470,486.00 4,993,482.93
6 R. Concrete ring beam 4.33 m3 470,486.00 2,039,244.88
7 R. Concrete column stiffener 0.63 m3 470,486.00 295,423.81
8 R. Concrete ring beam stiffener 0.29 m3 470,486.00 135,402.58
9 R. Concrete table + wastafel 0.29 m3 470,486.00 135,402.58
10 R. Concrete Ground slab 12.50 m3 470,486.00 5,879,754.35
Form work
2 Formwork column structure 55.57 m2 78,332.00 4,352,925.85
3 Hollow block to tie beam 71.32 m2 39,077.00 2,786,984.85
4 Formwork Ring beam 57.11 m2 78,332.00 4,473,840.45
5 Formwork column stiffener 11.39 m2 63,417.00 722,295.91
6 Formwork Ring beam stiffener 4.79 m2 63,417.00 303,629.75
7 Formwork table + wastafel 2.88 m2 63,417.00 182,509.69
8 Staging / Scaffolding 44.04 m2 36,664.00 1,614,721.06
Reinforcement
1 Reinforcement foot plat foundation 527.52 kg 7,114.00 3,752,747.74
3 Reinforcement tie beam structure 1,560.07 kg 7,114.00 11,098,363.07
5 Reinforcement column stiffeners (4F10, F6-200) 170.45 kg 7,114.00 1,212,595.14
6 Reinforcement ring beam stiffeners (4F10, F6-200) 42.63 kg 7,114.00 303,257.36
7 Reinforcement table + wastafel 17.41 kg 7,114.00 123,863.61
8 BRC M5 one layer to ground slab 124.93 m2 22,786.00 2,846,616.81

1 Brick wall 1 : 5 277.20 m2 58,088.00 16,101,818.46
2 Plaster 1 : 5 353.01 m2 19,523.00 6,891,787.64
4 Terrazzo wall finish 32.76 m2 310,000.00 10,154,383.56
Page 6

6 Internal Wall finish paint ex. ICI Dulux pentalite 274.48 m2 22,500.00 6,175,710.74
7 External Wall finish paint ex. ICI Dulux weathershield 103.87 m2 26,432.00 2,745,415.45
8 Tempered glass wall 10 mm thick 9.84 m2 550,000.00 5,410,508.40
9 Waterproofing couting ex. Sika 32.76 m2 29,500.00 966,304.24
10 Plaster Waterproofing 32.76 m2 20,362.00 666,979.22

1 Terrazzo floor 400/400 mm "light colour" 70.32 m2 219,818.00 15,457,035.29
2 Merbau timber skirting 15/100 mm 39.68 m1 57,788.88 2,293,094.54
3 Terrazzo border 400/400 mm "light colour" 87.30 m1 78,500.00 6,852,830.99
4 Tumbled marble 100/100 mm 8.10 m1 183,700.00 1,488,302.31
5 Palimanan floor 600/600/30 mm 17.00 m2 245,383.00 4,170,831.04
6 Palimanan skirting 100/600/30 mm 13.91 m1 31,899.79 443,725.92
7 Palimanan edge 300/600/50 mm 73.26 m1 88,337.88 6,471,315.07
8 Palimanan stair 300/600/50 mm 3.59 m2 245,383.00 881,673.88
9 Palimanan riser 200/600/30 mm 69.99 m1 52,273.20 3,658,393.48
10 Terrazzo top wastafel 3.17 m2 550,000.00 1,745,944.20
11 Palimanan stone base 400/400/300 mm 9.00 nos 350,000.00 3,150,000.00
12 Palimanan edge 600/600/50 mm 9.00 nos 175,000.00 1,575,000.00

2 Bingkirai timber lining 25/50 mm 45.52 m1 22,500.00 1,024,281.45

1 Bingkirai timber truss expose 70/140 mm 25.34 m1 103,593.81 2,625,401.35
2 Bingkirai timber colar tie expose 50/110 mm 23.77 m1 58,139.38 1,382,173.49
3 Bingkirai timber column 110/110 mm 3200 mm high 9.00 nos 409,301.26 3,683,711.34
4 Bingkirai timber canggah wang 50/140 mm 15.70 m1 73,995.58 1,161,567.80
5 Bingkirai timber ridge expose 50/140 mm 9.85 m1 73,995.58 729,206.45
10 Bamboo match on top of roof 30.20 m2 8,500.00 256,707.00
11 Bingkirai timber Lambang 70/140 mm 112.85 m1 103,593.81 11,690,534.59
12 Bingkirai timber dedeleg 9.85 m1 166,426.50 1,640,088.22
13 Bingkirai timber Pemade 50/110 mm 90.20 m1 58,139.38 5,244,248.15
14 Bingkirai timber Pemucu 50/110 mm 86.28 m1 58,139.38 5,016,083.04
16 Polyurethane Ultran P01/03 350.85 m2 36,500.00 12,805,872.80
17 Roof Gutter 8.82 m1 104,155.00 918,475.23
SUMMARY 285,221,693.31
Page 7

2 Door type D2 2.00 Nos 5,781,015.65 11,562,031.31
3 Door type D3 2.00 Nos 5,991,354.47 11,982,708.93
4 Door type D4 2.00 Nos 3,846,893.59 7,693,787.17
5 Door type D5 2.00 Nos 5,043,593.26 10,087,186.52
6 Door type D6 1.00 Nos 4,406,686.69 4,406,686.69
7 Door type D7 2.00 Nos 2,373,200.00 4,746,400.00
8 Window type W1 2.00 Nos 2,694,852.48 5,389,704.97
9 Window type W2 2.00 Nos 1,571,399.05 3,142,798.11
10 Window type W3 2.00 Nos 6,830,505.67 13,661,011.33
SUMMARY 84,062,315.02
TOTAL BEDROOM SUITE 2 & 3 398,217,111.16
Page 8

III BEDROOM SUITE 4 & 5 (DELETED)
A SUB STRUCTURE
1 Measurement m2 1,200.00 -
2 Timber bouplank m1 13,285.00 -
3 Excavation m3 27,030.00 -
4 Soil back fill m3 11,502.00 -
5 Remove surplus excavation on site m3 14,378.00 -
6 Anti treatment m2 12,307.00 -
7 Compacted sand under slab m3 91,559.00 -
8 Compacted sand under foundation m3 91,559.00 -
9 River stone foundation m3 315,000.00 -
SUMMARY -

1 Plastic membrane 0,2 mm m2 7,016.00 -
2 Lean concrete m3 366,935.00 -
3 R. concrete foot plat m3 470,486.00 -
4 R. concrete tie-beam m3 470,486.00 -
5 R. concrete stump column m3 470,486.00 -
6 R. concrete column structure m3 470,486.00 -
7 R. concrete ring beam structure m3 470,486.00 -
8 R. concrete ground slab 100 mm thick m3 470,486.00 -
9 R. concrete first slab 150 mm thick m3 470,486.00 -
10 R. concrete column stiffeners m3 470,486.00 -
11 R. concrete beam m3 470,486.00 -
12 R. concrete stair m3 470,486.00 -
13 R. concrete wastafel counter m3 470,486.00 -
Form work
1 Hollow block to foot plat m2 39,077.00 -
2 Form work to stump column m2 78,332.00 -
3 Hollow block to tie-beam m2 39,077.00 -
4 Form work to column structure m2 78,332.00 -
5 Form work to ring beam m2 78,332.00 -
6 Form work to beam m2 78,332.00 -
7 Form work to column stiffeners m2 63,417.00 -
8 Form work to first slab m2 78,332.00 -
9 Form work to stair m2 78,332.00 -
10 Form work to wastafel counter m2 63,417.00 -
11 Staging/scafolding m2 36,664.00 -
Reinforcement
1 Reinforcement foot plat kg 7,114.00 -
2 Reinforcement stump column kg 7,114.00 -
3 Reinforcement tie-beam kg 7,114.00 -
4 Reinforcement column structure kg 7,114.00 -
5 Reinforcement ring beam kg 7,114.00 -
6 Reinforcement beam kg 7,114.00 -
7 Reinforcement column stiffeners (4F10, F6-200) kg 7,114.00 -
8 Reinforcement stair kg 7,114.00 -
9 Reinforcement wastafel counter kg 7,114.00 -
10 BRC M5 1 layer for ground slab m2 22,786.00 -
11 BRC M7 2 layer for first slab m2 81,000.00 -
Page 9

1 Brick wall 1 : 5 m2 58,088.00 -
2 Plaster 1 : 5 m2 19,523.00 -
3 Trowel smooth plaster "hard finish" m2 22,800.00 -
4 Terrazzo wall finish m2 310,000.00 -
5 Internal Wall finish paint ex. ICI Dulux pentalite m2 22,500.00 -
6 External Wall finish paint ex. ICI Dulux weathershield m2 26,432.00 -
7 Bingkirai timber railing 900 mm high m1 475,000.00 -
8 Waterprofing coating ex. Sika m2 29,500.00 -
9 Plaster waterprofing m2 20,362.00 -

1 Palimanan 600/600/30 mm m2 245,383.00 -
2 Skirting Palimanan 600/100 mm m1 31,899.79 -
3 Tumble marmer 100/100 mm ex. Citatah bandung m2 183,700.00 -
4 Merbau timber flooring 110/1500/20 mm m2 481,574.00 -
5 Ceramic tile 300/300 mm ex. Asia tile m2 88,512.00 -
6 Skirting ceramic 300/100 mm m1 13,500.00 -
7 Palimanan border 600/300/50 mm m1 88,337.88 -
8 Merbau skirting 100 mm m1 43,500.00 -
9 Black granit wastafel counter top ex. Nero absolute m2 1,076,179.00 -
10 Polyurethane finiah timber floor ex. Ultran lazur m2 48,500.00 -
11 Palimanan 600/600/50 mm stair finish m2 245,383.00 -
12 Candi stone base 400/400/400 mm nos 350,000.00 -
14 Plaster Waterprofing m2 20,362.00 -
15 Bingkirai timber beam 70/110 mm to Balcony exposed m1 101,479.65 -
16 Paras Kelating riser finish 150 mm high m1 42,128.16 -

1 Bingkirai T&G timber ceiling 12mm thick w/ 40/60 kruing tbr frame m2 303,818.00 -
2 Bingkirai timber lining 25/50 mm m1 22,500.00 -
3 Polyurethane timber ceiling m2 36,500.00 -
4 Polyurethane finish to timber lining m1 6,500.00 -

1 Bingkirai timber truss 70/140 mm m1 103,593.81 -
2 Bingkirai timber colar tee 50/110 mm m1 58,139.38 -
3 Bingkirai timber king post 110/110 mm m1 127,906.64 -
4 Bingkirai timber purlin 50/110 mm m1 58,139.38 -
5 Bingkirai timber Ridge 2/50/110 mm fix configuration m1 116,278.77 -
6 Bingkirai timber fascia 50/110 mm m1 63,437.66 -
7 Bingkirai timber tatab 25/70 mm m1 23,299.71 -
8 Bingkirai timber lambang 50/110 mm m1 58,139.38 -
9 Bingkirai timber sineb 50/110 mm m1 58,139.38 -
10 Bingkirai timber kolong 50/110 mm m1 63,437.66 -
11 Bingkirai timber pemade 70/140 mm m1 103,593.81 -
12 Bingkirai timber pemucu 70/140 mm m2 103,593.81 -
13 Bingkirai timber dedeleg 500 mm wide m1 166,426.50 -
14 Alang - alang roof m2 82,000.00 -
15 Alang - alang roof ridge m1 45,000.00 -
16 Bamboo match on top of roof m2 8,500.00 -
Page 10

17 Bingkirai timber rafter 45/65 mm @ 500 mm ctc m2 102,228.00 -
18 Bingkirai timber rafter 45/65 mm to grantangan @ 500 mm ctc m2 102,228.00 -
19 Polyurethane Ultran P01/03 m2 36,500.00 -
20 Bingkirai timber column f 180 Octagonal, 6500 mm high nos 3,023,247.94 -
SUMMARY -

1 Door type D1 Nos 10,590,294.67 -
2 Door type D2 Nos 3,915,829.07 -
3 Door type D3 Nos 3,167,077.27 -
4 Door type D4 ( Balinese door ) 1200x2400 mm Nos 6,700,000.00 -
5 Window type W1 Nos 1,495,822.97 -
6 Make good edge opening m1 22,500.00 -
SUMMARY -
TOTAL BEDROOM SUITE 4 & 5 -
Page 11

IV BALE
A SUB STRUCTURE
1 Measurement 15.39 m2 1,200.00 18,468.00
3 Excavation for foundation 14.45 m3 27,030.00 390,477.54
4 Soil back fill 4.31 m3 11,502.00 49,564.42
5 Remove surflus excavation on site 8.74 m3 14,378.00 125,685.57
6 Anti termite treatment 32.83 m2 12,307.00 404,063.42
SUMMARY 6,390,528.82

2 Lean Concrete 0.83 m3 366,935.00 304,945.00
3 R. Concrete foot plat foundation 0.30 m3 470,486.00 139,988.40
4 R. Concrete tie beam structure 1.89 m3 470,486.00 888,202.29
5 R. Concrete Ground slab 1.54 m3 470,486.00 724,077.95
6 R. Concrete to stair 1.05 m3 470,486.00 492,373.01
7 R. Concrete to column 1.15 m3 470,486.00 540,644.87
Form work
2 Hollow block to tie-beam structure 15.30 m2 39,077.00 597,786.66
3 Formwork stair 9.13 m2 78,332.00 715,280.82
4 Staging / Scaffolding 9.13 m2 36,664.00 334,793.65
5 Formwork column 15.30 m2 78,332.00 1,198,296.30
Reinforcement
1 Reinforcement foot plat foundation 68.96 kg 7,114.00 490,563.37
2 Reinforcement tie beam structure 186.83 kg 7,114.00 1,329,141.34
3 BRC M5 one layer to ground slab 15.39 m2 22,786.00 350,676.54
4 Reinforcement stair 159.64 kg 7,114.00 1,135,645.81
5 Reinforcement column 259.16 kg 22,786.00 5,905,159.15
c Supply and install wall & floor finishes

1 Black marble combinated palimanan finish 300x300 mm 15.39 m2 449,800.00 6,922,422.00
2 Palimanan edge 300/600/50 mm 18.88 m1 88,337.88 1,667,677.83
3 Palimanan edge 600/600/50 mm 4.00 nos 175,000.00 700,000.00
4 Palimanan stair 300/600/30 mm 5.54 m2 245,383.00 1,359,519.97
6 Palimanan stone base 400/400/300 mm 4.00 nos 350,000.00 1,400,000.00
7 Serai stone wall base clading random patern 17.34 m2 285,854.00 4,956,536.85
8 Daybed
- Bingkirai timber column 110/110 mm , 800 mm high 2.00 nos 102,325.31 204,650.63
- Bingkirai timber beam 50/140 mm 7.80 m1 73,995.58 576,987.93
- Bingkirai timber beam 50/110 mm 4.00 m1 58,139.38 232,557.53
- Bingkirai timber floor 25/150 mm 2.46 m2 427,656.00 1,053,060.13
- Bingkirai timber railing 500 mm high 4.72 m1 237,500.00 1,120,905.00
- Polyurethane timber finish ex. Ultran P01/P03 12.18 m2 36,500.00 444,570.00
Page 12

d Supply and install roof finishes
1 Bingkirai timber truss expose 70/140 mm 14.43 m1 103,593.81 1,494,398.73
2 Bingkirai timber ridge expose 50/140 mm 2.05 m1 73,995.58 151,838.93
3 Bingkirai timber column 110/110 mm, 3600 mm high 4.00 nos 460,463.92 1,841,855.67
7 Alang - alang roof ridge 10.31 m1 45,000.00 464,008.50
9 Bingkirai timber Lambang 70/140 mm 32.83 m1 103,593.81 3,401,191.99
10 Bingkirai timber dedeleg 2.05 m1 166,426.50 341,507.18
11 Bingkirai timber Pemade 50/110 mm 24.32 m1 58,139.38 1,413,728.88
12 Bingkirai timber Pemucu 50/110 mm 22.92 m1 58,139.38 1,332,603.51
13 Bingkirai timber tatab 20/100 mm 25.44 m1 33,285.30 846,937.80
SUMMARY 66,527,813.77
TOTAL BALE 72,918,342.59
Page 13

4.0 AREA II "DINNING & ENTERTAIMENT ROOM, SERVICE AREA, CARPORT, GENSET ROOM"
I DINNING AND ENTERTAIMENT ROOM
A SUB STRUCTURE
1 Measurement 273.85 m2 1,200.00 328,619.59
3 Excavation 157.41 m3 27,030.00 4,254,763.11
4 Soil back fill 41.85 m3 11,502.00 481,364.91
5 Compacted soil in fill ex excavation 43.14 m3 14,378.00 620,314.37
6 Remove surplus excavation on site 72.42 m3 14,378.00 1,041,184.02
7 Anti treatment 144.83 m2 12,307.00 1,782,424.78
9 Sand gravel 20.51 m3 85,000.00 1,743,327.90
10 Ijuk pipe covered 22.73 m 12,500.00 284,073.75
SUMMARY 12,816,627.35

2 Lean concrete 7.24 m3 366,935.00 2,657,915.69
3 R. concrete foot plat 7.87 m3 470,486.00 3,702,451.94
5 R. concrete stump column 2.48 m3 470,486.00 1,168,179.10
6 R. concrete column structure 4.80 m3 470,486.00 2,259,123.22
7 R. concrete wall structure 10.25 m3 470,486.00 4,822,359.17
8 R. concrete ring 0.42 m3 470,486.00 197,914.64
10 R. concrete first floor 150 mm thick 19.35 m3 470,486.00 9,104,073.47
11 R. concrete first slab 100 mm thick 1.12 m3 470,486.00 526,163.31
12 R. concrete roof floor 120 mm thick 13.10 m3 470,486.00 6,164,316.98
14 R. concrete beam 1.24 m3 470,486.00 584,089.55
15 R. concrete stair 2.32 m3 470,486.00 1,090,944.12
16 Waterproofing membrane to roof 360.38 m2 61,538.00 22,177,218.29
17 Plaster waterproofing 360.38 m2 20,362.00 7,338,108.47
Form work
1 Hollow block to foot plat 35.43 m2 39,077.00 1,384,411.36
5 Form work to wall structure 137.19 m2 78,332.00 10,746,089.78
6 Form work to ring beam 5.55 m2 78,332.00 434,794.30
7 Form work to first floor 137.19 m2 78,332.00 10,746,089.78
8 Form work to roof floor 92.35 m2 78,332.00 7,233,980.57
9 Form work to beam 5.34 m2 78,332.00 417,916.89
10 Form work to column stiffeners 11.29 m2 63,417.00 715,724.26
11 Form work to first slab 6.14 m2 78,332.00 480,604.42
12 Form work to stair 21.22 m2 78,332.00 1,662,023.31
13 Staging/scafolding 250.74 m2 36,664.00 9,193,283.15
Page 14

Reinforcement
1 Reinforcement foot plat 1,391.73 kg 7,114.00 9,900,752.71
3 Reinforcement tie-beam 904.31 kg 7,114.00 6,433,233.88
4 Reinforcement column structure 1,508.01 kg 7,114.00 10,728,017.29
5 Reinforcement wall structure 1,685.90 kg 7,114.00 11,993,511.67
6 Reinforcement ring beam 49.21 kg 7,114.00 350,058.31
7 Reinforcement beam 177.52 kg 7,114.00 1,262,866.75
9 Reinforcement stair 70.26 kg 7,114.00 499,833.05
12 BRC M6 2 layer for first floor 87.34 m2 62,020.00 5,417,036.43
13 BRC M5 1 layer for first slab 11.18 m2 22,786.00 254,824.95

1 Brick wall 1 : 3 92.19 m2 59,473.00 5,482,583.93
2 Brick wall 1 : 5 245.13 m2 58,088.00 14,239,222.97
3 Wall Plaster 1 : 5 422.39 m2 19,523.00 8,246,396.89
5 Ceramic tile 300/300 mm ex. Asia Tile 85.02 m2 88,512.00 7,525,699.17
6 Wall finish rendered paint ex. ICI Dulux weather shield 375.44 m2 26,432.00 9,923,740.57
7 Wall finish terrazzo 42.11 m2 310,000.00 13,053,182.40
8 Wall finish Paras Kerobokan (base & top) 8.21 m2 175,534.00 1,440,783.07
9 Serai stone random wall clading to wall 132.22 m2 285,854.00 37,795,793.11
10 Relling Balcony and stair 900mm high 23.68 m1 475,000.00 11,248,038.00

1 Simple light terrazzo 16.33 m2 219,818.00 3,590,489.63
2 Terrazo floor 300/300 mm 89.41 m2 219,818.00 19,652,968.97
3 Merbau Timber floor 41.04 m2 481,574.00 19,763,796.96
4 Palimanan Border 600/300/50 mm 32.53 m1 88,337.88 2,874,025.22
6 Polished concrete natural finish 19.12 m2 165,000.00 3,155,565.60
7 Terrazo floor 400/400 mm 77.22 m2 219,818.00 16,973,633.75
8 Tumbled marble 100/100 mm ex. Citatah to Guest WC 4.10 m2 183,700.00 753,904.80
9 Palimanan 300/300/30 mm to Corridor + Terrace 81.27 m2 166,878.00 13,562,084.95

1 Gypsum board 9 mm moisture resistance w/ 40/60 Kruing tbr frame 33.52 m2 110,000.00 3,687,136.20
2 Gypsum board 9 mm non resistance w/ 40/60 Kruing tbr frame 138.58 m2 87,000.00 12,056,618.34
3 Ceiling finish paint ex. ICI Dulux Pentalite 172.10 m2 22,500.00 3,872,277.90
4 Cornice Gypsum 279.48 m1 18,500.00 5,170,424.40
5 Cornice gypsum paint finish ex. ICI Dulux pentalite 279.48 m1 3,500.00 978,188.40
7 Bingkirai timber lining 25/50 mm 61.35 m1 22,500.00 1,380,483.00

2 Bingkirai timber colar tee 50/110 mm 16.01 m1 58,139.38 930,555.72
3 Bingkirai timber king post 140/140 mm, 3750 mm hight 6.00 nos 854,648.94 5,127,893.62
4 Bingkirai timber purlin 50/110 mm 15.54 m1 58,139.38 903,486.02
Page 15

11 Bingkirai timber ridge 50/110 mm 3.08 m1 58,139.38 178,953.02
16 Bingkirai timber dedeleg 250/25, 200/20 mm 3.08 m1 166,426.50 512,260.77
SUMMARY 471,899,878.49

1 Door type D1 4.00 Nos 3,347,987.21 13,391,948.85
2 Door type D2 1.00 Nos 16,419,317.28 16,419,317.28
3 Door type D3 1.00 Nos 3,700,255.45 3,700,255.45
4 Door type D4 1.00 Nos 2,634,778.39 2,634,778.39
5 Door type D5 3.00 Nos 2,974,907.69 8,924,723.08
6 Window type W1 2.00 Nos 1,112,200.15 2,224,400.30
7 Window type W2 1.00 Nos 2,239,842.11 2,239,842.11
8 Window type W3 1.00 Nos 1,885,520.34 1,885,520.34
9 Window type W4 10.00 Nos 264,482.68 2,644,826.75
10 Window type W5 2.00 Nos 4,064,186.55 8,128,373.10
SUMMARY 62,193,985.66
TOTAL DINNING ROOM 546,910,491.49
Page 16

II SERVICE AREA, CARPORT, GENSET ROOM
A SUB STRUCTURE
1 Measurement 130.85 m2 1,200.00 157,022.32
3 Excavation Foundation + ground slab 105.93 m3 27,030.00 2,863,187.67
4 Soil back fill 16.65 m3 11,502.00 191,460.27
5 Compacted soil in fill 45.59 m3 59,813.00 2,726,586.37
7 Anti treatment 86.22 m2 12,307.00 1,061,121.06
10 Sand gravel 12.70 m3 85,000.00 1,079,485.38
11 Ijuk pipe covered 14.16 m 12,500.00 176,985.00
12 River stone foundation 45.39 m3 315,000.00 14,299,218.36
SUMMARY 25,260,727.87

2 Lean concrete 5.48 m3 366,935.00 2,012,637.01
3 R. concrete foot plat 3.71 m3 470,486.00 1,743,579.71
7 R. concrete wall structure 8.69 m3 470,486.00 4,089,592.28
8 R. concrete beam 2.56 m3 470,486.00 1,204,865.72
10 R. concrete first floor 150 mm thick 3.51 m3 470,486.00 1,650,897.74
11 R. concrete first slab 100 mm thick 5.70 m3 470,486.00 2,681,984.74
12 R. concrete roof floor 120 mm thick 9.57 m3 470,486.00 4,503,764.87
14 R. concrete ring beam 4.03 m3 470,486.00 1,894,187.93
15 R. concrete stair 0.83 m3 470,486.00 391,002.10
16 Waterproofing membran to roof 164.80 m2 61,538.00 10,141,223.63
Form work
2 Form work to stump column 7.94 m2 78,332.00 622,053.21
3 Hollow block to tie-beam 15.88 m2 39,077.00 620,639.67
5 Form work to wall structure 84.28 m2 78,332.00 6,601,479.43
6 Hollow block to wall structure 27.37 m2 78,332.00 2,143,913.63
7 Form work to beam 16.21 m2 78,332.00 1,269,663.65
8 Form work to first floor 31.42 m2 78,332.00 2,461,208.99
9 Form work to roof floor 84.26 m2 78,332.00 6,600,032.80
10 Form work to column stiffeners 15.18 m2 63,417.00 962,714.20
11 Form work to ring beam 43.82 m2 78,332.00 3,432,383.54
12 Form work to stair 6.64 m2 78,332.00 519,824.31
13 Staging/scafolding 109.03 m2 36,664.00 3,997,436.18
Page 17

Reinforcement
5 Reinforcement wall structure 1,428.88 kg 7,114.00 10,165,062.79
7 Reinforcement Ground slab (BRC M7 2 layer) 10.24 m2 81,000.00 829,231.67
8 Reinforcement Ground slab (BRC M5 1 layer) 19.01 m2 22,786.00 433,155.66
9 Reinforcement First floor (BRC M7 2 layer) 29.24 m2 81,000.00 2,368,521.00
10 Reinforcement First floor (BRC M5 1 layer) 56.98 m2 22,786.00 1,298,344.82
11 Reinforcement Roof slab (BRC M6 2 layer) 79.79 m2 62,020.00 4,948,446.55
14 Reinforcement stair 183.05 kg 7,114.00 1,302,208.17

1 Brick wall 1 : 3 9.85 m2 59,473.00 585,785.26
2 Brick wall 1 : 5 105.16 m2 58,088.00 6,108,705.32
3 Brick wall 1 : 5 25 mm thick 31.67 m2 116,176.00 3,679,598.30
4 Wall Plaster 1 : 5 250.40 m2 19,523.00 4,888,587.63
6 Ceramic tile 300/300 mm ex. Asia tile 55.27 m2 88,512.00 4,892,476.37
7 Wall finish rendered paint ex. ICI Dulux weathershield 261.22 m2 26,432.00 6,904,664.94
8 Serai stone random wall clading to wall 76.29 m2 285,854.00 21,808,175.56
9 Relling Balcony and stair 900mm high 7.53 m1 475,000.00 3,576,174.30
10 Polyurethane finish ex. Ultran P01/03 13.56 m2 36,500.00 494,776.19

1 Ceramic tile 300/300 mm ex. Asia tile 53.29 m2 88,512.00 4,716,480.17
2 Cement floor (unpolish) 66.37 m2 45,000.00 2,986,552.62
3 400x400x300 mm Palimanan stone base 1.00 nos 350,000.00 350,000.00

1 Gypsum board 9mm moisture resistance w/ 40/60 tbr frame 2.46 m2 110,000.00 270,864.00
2 Gypsum board 9mm non resistance w/ 40/60 tbr frame 65.41 m2 87,000.00 5,690,452.50
3 Trowel smooth plaster concrete dark 29.24 m2 30,000.00 877,230.00
4 Ceiling finish paint ex. Dulux Pentalite 97.11 m2 22,500.00 2,184,995.25
5 Cornice Gypsum 81.17 m1 18,500.00 1,501,586.91
6 Cornice gypsum paint finish ex. ICI Dulux pentalite 81.17 m1 3,500.00 284,084.01

4 Bingkirai timber lambang 50/110 mm 15.39 m1 58,139.38 894,765.11
5 Bingkirai timber sineb 50/110 mm 15.39 m1 58,139.38 894,765.11
6 Bingkirai timber pemade 50/110 mm 15.39 m1 58,139.38 894,765.11
Page 18

12 Petaka 500 mm wide 1.00 nos 275,000.00 275,000.00
13 Bingkirai timber column f 180 Octagonal, 3750 mm high 1.00 nos 1,744,181.51 1,744,181.51
SUMMARY 223,106,805.68

1 Door type D1 4.00 Nos 2,151,902.86 8,607,611.42
2 Door type D2 "Hollow core door" 3.00 Nos 1,436,955.55 4,310,866.64
3 Door type D3 "Hollow core door" 1.00 Nos 1,181,862.88 1,181,862.88
4 Door type D4 1.00 Nos 2,917,659.93 2,917,659.93
5 Window type W1 1.00 Nos 126,845.91 126,845.91
SUMMARY 17,144,846.79
TOTAL SERVICE AREA, CARPORT, GENSET ROOM 265,512,380.33
Page 19

5.0 AREA III "LIVING ROOM, CASCADE WATER FEATURE AND STAIR"
I LIVING ROOM
A SUB STRUCTURE
1 Measurement 136.46 m2 1,200.00 163,749.60
3 Excavation 68.33 m3 27,030.00 1,847,003.15
4 Soil back fill 34.00 m3 11,502.00 391,086.86
5 Remove surplus excavation to on site 34.33 m3 14,378.00 493,596.16
6 Anti treatment 113.37 m2 12,307.00 1,395,281.51
SUMMARY 16,313,308.70

2 Lean concrete 5.01 m3 366,935.00 1,837,199.51
Form work
Reinforcement

1 Carved timber tessilated screens "Plywood carved" 52.48 m2 625,000.00 32,799,937.50
2 Polyurethane timber finish ex. Ultran P01/03 104.96 m2 36,500.00 3,831,032.70

1 600/600/30 mm Palimanan stone floor 96.38 m2 245,383.00 23,650,612.27
2 300/600/50 mm Palimanan stone border 40.83 m1 88,337.88 3,607,259.66
3 350/350/500 mm Palimanan stone base 8.00 nos 350,000.00 2,800,000.00
d Supply and install roof finishes

2 Bingkirai timber post 140/140 mm 12.83 m1 207,187.62 2,657,181.24
3 Bingkirai timber column f 180 Octagonal, 3500 mm high 8.00 pcs 1,627,902.74 13,023,221.90
5 Bingkirai timber Ridge T 110x50mm & 140x50 mm 5.13 m1 116,278.77 596,510.07
6 Bingkirai timber Dedeleg cover 250x25 + 200x20 mm 5.13 m1 166,426.50 853,767.95
Page 20

12 Bingkirai timber sunduk 70/140 mm 42.07 m1 103,593.81 4,357,777.24
17 Bingkirai timber apit - apit 25/125 mm 95.42 m1 63,437.66 6,053,094.64
18 Bingkirai timber apit - apit 25/50 mm 40.22 m1 16,642.65 669,354.07
22 Bingkirai timber rafter 45/65 mm to grantangan @ 500 mm ctc 265.23 m2 102,228.00 27,114,061.25
23 Polyurethane timber finish 297.43 m2 36,500.00 10,856,090.61
24 Crown ornamen 2.00 pcs 250,000.00 500,000.00
SUMMARY 227,094,176.24

1 Door type D1 ( Balinese door ) 1400 x 2500 mm 1.00 Nos 8,150,000.00 8,150,000.00
SUMMARY 8,150,000.00
TOTAL LIVING ROOM 251,557,484.94
Page 21

II CASCADE WATER FEATURE
1 Measurement 108.44 m2 1,200.00 130,125.53
3 Excavation to foundation only 38.78 m3 27,030.00 1,048,299.08
4 Soil back fill 13.57 m3 11,502.00 156,127.92
7 Compacted limestone under slab 30.57 m3 73,616.00 2,250,794.48
11 Lean concrete 5.42 m3 366,935.00 1,987,789.64
13 R. concrete wall 150 mm thick 10.14 m3 470,486.00 4,769,260.12
14 R. concrete slab 150 mm thick 18.98 m3 470,486.00 8,930,294.77
15 Waterproofing coating to wall and slab 176.01 m2 29,500.00 5,192,303.85
18 Formwork to wall 68.11 m2 78,332.00 5,334,869.79
19 Hollow block to wall in side 68.11 m2 39,077.00 2,661,373.47
20 Reinforcement to tie-beam 465.42 kg 7,114.00 3,311,029.04
21 Reinforcement to wall 1,686.66 kg 7,114.00 11,998,912.90
22 BRC M5 1 layer to slab 108.44 m2 22,786.00 2,470,866.90
23 Brick in fill to stair "hollow block" 11.80 m3 390,770.00 4,610,695.23
24 Batu Klaten wall finish 30 mm thick 28.78 m2 245,383.00 7,061,950.97
25 Batu Candi thk 30 mm wall finish 73.34 m2 241,098.00 17,681,760.85
26 Plaster floor finish 108.44 m2 20,362.00 2,208,013.33
27 Palimanan stone coping 300/600/50 mm 34.99 m1 88,337.88 3,090,642.07
28 Timber Bridge
- Bingkirai timber bearer 70/140 13.85 m1 103,593.81 1,434,877.87
- Bingkirai timber joist 50/110 mm @ 500 ctc 35.91 m1 58,139.38 2,087,785.26
- 150/25 mm Bingkirai timber deck 16.93 m2 427,656.00 7,239,788.42
- Polyurethane finish ex. Lazur 34.24 m2 55,000.00 1,883,069.10
29 Timber Pergola
- Bingkirai timber post 140/140, 2700 mm hight 6.00 nos 615,347.23 3,692,083.41
- Bingkirai timber beam 70/140 13.85 m1 103,593.81 1,434,877.87
- Bingkirai timber frame 50/70 mm @ 500 ctc 35.91 m1 40,369.42 1,449,665.87
- Polyurethane finish ex. ultran P01/03 23.74 m2 36,500.00 866,644.76
TOTAL CASCADE WATER FEATURE 122,839,630.89
Page 22

III STAIR
1 Measurement 39.87 m2 1,200.00 47,844.43
3 Excavation 60.15 m3 27,030.00 1,625,972.89
4 Soil back fill 15.04 m3 11,502.00 173,003.42
8 Lean concrete 1.39 m3 366,935.00 508,241.67
9 Hollow block form work 7.92 m2 39,077.00 309,517.98
10 Form work 25.74 m2 78,332.00 2,016,448.98
11 Reinforcement 1,253.96 kg 7,114.00 8,920,647.82
12 R. concrete step 5.01 m3 470,486.00 2,355,666.94
13 Palimanan stair finish 400/400/50 mm 41.58 m2 245,383.00 10,203,952.69
TOTAL STAIR 29,441,414.98
Page 23

6.0 AREA IV "EXTERNAL WORK"
I SWIMMING POOL ,POOL TERRACE AND BALE
A SUB STRUCTURE
1 Measurement 333.72 m2 1,200.00 400,460.11
2 Timber bouplank 111.01 m1 13,285.00 1,474,810.36
3 Excavation to pool + foundation 153.67 m3 27,030.00 4,153,815.79
4 Soil back fill 14.59 m3 11,502.00 167,810.96
5 Remove surplus excavation to on site 139.08 m3 14,378.00 1,999,757.80
8 Compacted limestone under slab 13.04 m3 73,616.00 959,986.50
SUMMARY 23,428,476.22

1 Plastic membrane 0,2 mm 183.44 m2 7,016.00 1,287,004.80
2 Lean concrete 11.34 m3 366,935.00 4,160,052.18
3 R. concrete to foot plat 0.59 m3 470,486.00 279,132.05
5 R. concrete pool slab 200 mm thick 36.69 m3 470,486.00 17,262,018.42
6 R. concrete pool wall 150 mm thick 18.18 m3 470,486.00 8,553,774.23
7 R. concrete gutter 100 mm thick 19.82 m3 470,486.00 9,326,124.05
8 R. concrete wall to bale 150 mm thick 3.20 m3 470,486.00 1,506,082.14
9 R. concrete slab to bale 100 mm thick 0.41 m3 470,486.00 193,087.45
10 R. concrete column to bale 0.33 m3 470,486.00 156,400.84
11 R. concrete column to steping stone 1.20 m3 470,486.00 564,780.80
12 Waterproofing coating ex. Sika 470.37 m2 29,500.00 13,875,906.15
Form work
3 Hollow block form work to pool wall 46.56 m2 39,077.00 1,819,420.43
4 Form work to pool wall 201.12 m2 78,332.00 15,753,859.24
5 Form work to gutter 100.97 m2 78,332.00 7,909,077.08
6 Form work wall to bale 43.48 m2 78,332.00 3,406,022.62
7 Form work slab to bale 4.10 m2 78,332.00 321,474.53
8 Form work column to bale 8.86 m2 78,332.00 694,384.98
9 Form work column to steping stone 16.01 m2 78,332.00 1,253,750.66
Reinforcement
1 Reinforcement to foot plat 135.60 kg 7,114.00 964,688.99
2 Reinforcement to tie beam 2,518.91 kg 7,114.00 17,919,540.54
3 Reinforcement to wall 2,475.69 kg 7,114.00 17,612,035.18
4 Reinforcement to gutter 2,022.74 kg 7,114.00 14,389,761.55
5 Reinforcement to pool slab 4,523.59 kg 7,114.00 32,180,840.32
6 Reinforcement wall to bale 348.06 kg 7,114.00 2,476,089.45
7 Reinforcement slab to bale 43.18 kg 7,114.00 307,187.12
8 Reinforcement column to bale 98.96 kg 7,114.00 703,986.48
9 Reinforcement column to steping stone 278.80 kg 7,114.00 1,983,372.83
Page 24

b Supply and install finishes
1 Brick column clading to steping stone 21.34 m2 58,088.00 1,239,644.39
2 Green stone 100/100 mm wall finish ex. Sukabumi 102.82 m2 171,623.00 17,645,497.69
3 Green stone 100/100 mm floor finish ex. Sukabumi 183.44 m2 171,623.00 31,482,272.55
4 Green stone 100/100 mm gutter finish ex. Sukabumi 165.74 m2 171,623.00 28,444,802.88
5 Batu candi weir edge 300/600/50 mm 30.11 m1 88,337.88 2,660,036.78
6 Batu candi pool edge 300/600/50 mm 65.80 m1 88,337.88 5,812,672.96
7 Palimanan floor finish with grass grout (grass by others) 150.28 m2 195,000.00 29,304,252.90
8 Cement plaster finish 42.68 m2 20,362.00 869,082.74
9 Trowel smooth plaster 42.68 m2 22,800.00 973,140.48
10 Paint finish ex. ICI Dulux weathershield 42.68 m2 26,432.00 1,128,160.05
11 T & G merbau timber floor 4.10 m2 481,574.00 1,976,379.70
12 Palimanan column base 200/200/200 mm 4.00 nos 175,000.00 700,000.00
13 Batu candi bale wall finish 21.34 m2 241,098.00 5,145,224.20
14 Batu candi steping stone 1000/1000/80 mm 5.00 nos 750,000.00 3,750,000.00
15 Hollow block foundation to pool stair 26.45 m3 390,770.00 10,335,975.92
16 Palimanan parapet wall 440x200x80 mm 4.61 m2 380,566.00 1,753,168.61
17 Palimanan parapet wall 440x200x200 mm 4.00 unit 350,000.00 1,400,000.00
18 Palimanan parapet wall toping 300/600/80 mm 6.16 m1 148,420.74 913,678.08
19 Palimanan retaining wall edge 300/600/50 mm 6.16 m1 148,420.74 913,678.08
c Supply and install roof bale

1 Bingkirai timber Petaka 300/300 mm 1.00 nos 225,000.00 225,000.00
2 Bingkirai timber fascia 50/110 mm 13.13 m1 63,437.66 833,114.10
7 Bingkirai timber pemucu 50/110 mm 11.57 m1 58,139.38 672,863.36
8 Alang-alang roof 13.13 m2 82,000.00 1,076,889.60
9 Alang-alang roof ridge 11.57 m1 45,000.00 520,797.60
12 Bingkirai timber post 140/140 mm, 1600 mm high 4.00 nos 364,650.21 1,458,600.85
14 Polyurethane finish ex. Ultran P01/03 34.02 m2 36,500.00 1,241,808.84
15 Crown ornamen 1.00 nos 175,000.00 175,000.00
17 Bingkirai timber canggah wang 50/140 mm, 800 mm length 8.00 nos 59,196.46 473,571.71
SUMMARY 356,644,989.36
TOTAL SWIMMING POOL ,POOL TERRACE AND BALE 380,073,465.58
II DRIVE WAY
1 Measurement 310.33 m2 1,200.00 372,390.10
3 Compacted sand 50 mm thick 15.92 m3 91,559.00 1,457,941.57
4 Paving stone floor finish 200/200/80 mm (grey colour) 310.33 m2 87,100.00 27,029,315.04
5 Concrete block cansteen 171.98 m1 65,000.00 11,178,577.80
TOTAL DRIVE AWAY 41,298,628.52
Page 25

III SECURITY POST
A SUB STRUCTURE
1 Measurement 9.23 m2 1,200.00 11,080.80
3 Excavation 11.08 m3 27,030.00 299,514.02
4 Soil back fill 2.77 m3 11,502.00 31,862.84
6 Anti treatment 12.00 m2 12,307.00 147,735.69
SUMMARY 4,497,829.06

2 Lean concrete 0.61 m3 366,935.00 222,120.43
3 R. concrete tie-beam 0.98 m3 470,486.00 463,409.89
5 R. concrete ring beam 0.30 m3 470,486.00 139,988.40
6 R. concrete ground slab 100 mm thick 1.20 m3 470,486.00 564,780.80
7 R. concrete to counter 100 mm thick 0.17 m3 470,486.00 82,062.17
Form work
2 Form work to column structure 2.34 m2 78,332.00 183,240.48
4 Form work to counter 2.93 m2 63,417.00 186,088.31
Reinforcement
1 Reinforcement tie-beam 140.48 kg 7,114.00 999,374.15
2 Reinforcement column stiffeners 37.57 kg 7,114.00 267,288.06
4 BRC M5 1 layer for ground slab 12.00 m2 22,786.00 273,527.70
5 Reinforcement to counter 18.14 kg 7,114.00 129,045.68

1 Brick wall 6.89 m2 58,088.00 400,500.50
2 Plaster wall 5.75 m2 19,523.00 112,171.35
3 Trowel smooth plaster "hard finish" 5.75 m2 22,800.00 130,999.68
4 Internal paint finish ex. ICI Dulux pentalite 5.75 m2 22,500.00 129,276.00
5 Palimanan stone wall clading 30 mm thick 7.76 m2 217,805.00 1,689,417.55
6 Terrazo floor finish 400x400 mm 13.30 m2 219,818.00 2,922,911.15
7 Palimanan edge 600/300/50 mm thick 6.16 m1 88,337.88 543,807.99
8 Bingkirai timber counter top 50 mm thick 2.87 m2 685,000.00 1,967,868.00
9 1500x100x9 mm Bingkirai timber shiplap counter edge 5.75 m1 26,500.00 152,258.40
10 Polyurethane timber finish ex. Ultran Lazur 3.45 m2 48,500.00 167,196.96
11 Palimanan column base 300/300/300 mm 2.00 nos 250,000.00 500,000.00
Page 26

c Supply and install roof finishes
1 Bingkirai timber Petaka 300/300 mm 1.00 nos 225,000.00 225,000.00
9 Alang-alang roof 31.55 m2 82,000.00 2,587,059.00
10 Alang-alang roof ridge 17.36 m1 45,000.00 781,196.40
13 Bingkirai timber rafter 45/65 mm to grantangan @ 500 mm ctc 20.52 m2 102,228.00 2,097,718.56
15 Polyurethane finish ex. Ultran P01/03 76.28 m2 36,500.00 2,784,333.15
16 Bingkirai timber post 110/110 mm 9.85 m1 127,906.64 1,259,829.28
SUMMARY 32,049,676.32
TOTAL SECURITY POST 36,547,505.38
Page 27

IV DROF OFF
A SUB STRUCTURE
1 Measurement 99.32 m2 1,200.00 119,180.16
3 Excavation 41.33 m3 27,030.00 1,117,076.38
4 Soil back fill 18.79 m3 11,502.00 216,077.26
6 Anti treatment 79.72 m2 12,307.00 981,116.50
SUMMARY 13,181,624.47

2 Lean concrete 3.30 m3 366,935.00 1,212,250.50
6 R. concrete column 0.25 m3 470,486.00 115,852.47
8 R. concrete column practise 0.27 m3 470,486.00 125,506.85
Form work
4 Form work to column 4.92 m2 78,332.00 385,769.43
6 Form work to column practise 8.86 m2 63,417.00 562,168.87
Reinforcement
4 Reinforcement column 44.80 kg 7,114.00 318,672.77

1 Brick wall 23.60 m2 58,088.00 1,370,760.62
2 Brick wall in fill 6.62 m3 528,072.73 3,494,626.89
3 Palimanan stone wall 30 mm thick to column 29.24 m2 217,805.00 6,368,836.01
4 Palimanan stone wall 30 mm thick to aling - aling 11.49 m2 217,805.00 2,502,840.82
5 Palimanan stone top wall 50 mm thick to aling - aling 2.57 m1 88,337.88 226,586.66
6 Paras Kerobokan wall finish 34.47 m2 175,534.00 6,051,288.90
7 500/500 mm Palimanan stone floor 34.15 m2 245,383.00 8,378,671.24
8 Palimanan border 300x600x50 mm 11.80 m1 88,337.88 1,042,298.65
9 300/300 mm Batu Candi Paving floor 34.15 m2 241,098.00 8,232,358.72
10 Batu Candi border 300x600x50 mm 23.09 m1 86,795.28 2,003,669.04
11 350/350/500 mm Palimanan stone base 4.00 nos 350,000.00 1,400,000.00
12 300/300/30 mm Palimanan stone steping 2.03 m2 166,878.00 339,009.32
Page 28

c Supply and install roof finishes
3 Bingkirai timber post 110/110 mm 5.54 m1 127,906.64 708,653.97
4 Bingkirai timber column f 180 Octagonal, 3500 mm high 4.00 pcs 1,627,902.74 6,511,610.95
6 Bingkirai timber Ridge T 110x50mm & 140x50 mm 4.10 m1 116,278.77 477,208.06
7 Bingkirai timber Dedeleg cover 250x25 + 200x20 mm 4.10 m1 166,426.50 683,014.36
13 Bingkirai timber stud (canggah wang) 50/140 mm 34.88 m1 73,995.58 2,581,261.78
16 Bingkirai timber apit - apit 25/50 mm 69.77 m1 16,642.65 1,161,124.41
20 Bingkirai rafter 45/65 mm to grantangan @ 500 mm ctc 159.24 m2 102,228.00 16,278,296.03
21 Polyurethane timber finish 187.93 m2 36,500.00 6,859,563.29
22 Crown ornamen 2.00 pcs 250,000.00 500,000.00
SUMMARY 135,604,011.91

1 Door type D1 ( Balinese door ) 1400 x 2500 mm 1.00 Nos 8,150,000.00 8,150,000.00
SUMMARY 8,150,000.00
TOTAL DROF OFF 156,935,636.38
Page 29

V SHIRENE (PC. SUM)
1 Provisional sum to Shirene 1.00 unit 20,000,000.00 20,000,000.00
TOTAL SHERINE 20,000,000.00
VI WALKWAY AND PERGOLAS

1 Measurement 64.41 m2 1,200.00 77,295.10
3 Excavation to foundation 53.97 m3 27,030.00 1,458,744.23
4 Soil back fill 13.49 m3 11,502.00 155,183.83
6 Anty treatment 64.41 m2 12,307.00 792,725.64
11 Lean concrete 3.22 m3 366,935.00 1,181,761.53
13 R. concrete ground slab 6.44 m3 470,486.00 3,030,521.78
14 R. concrete column 1.10 m3 470,486.00 516,508.94
16 R. concrete fascia 1.62 m3 470,486.00 763,097.07
17 R. concrete roof slab 4.18 m3 470,486.00 1,966,564.73
19 Formwork to column 36.64 m2 78,332.00 2,869,963.85
20 Formwork to ring beam 20.16 m2 78,332.00 1,579,275.77
21 Formwork to fascia 27.03 m2 78,332.00 2,117,488.42
22 Formwork to roof slab 41.80 m2 78,332.00 3,274,166.47
23 Schafolding 41.80 m2 36,664.00 1,532,503.19
24 Reinforcement to tie beam 461.16 kg 7,114.00 3,280,711.63
25 Reinforcement to column 320.26 kg 7,114.00 2,278,298.62
26 Reinforcement to ring beam 265.40 kg 7,114.00 1,888,048.83
27 Reinforcement to fascia 369.73 kg 7,114.00 2,630,286.40
28 Reinforcement to roof slab 439.79 kg 7,114.00 3,128,651.50
29 Reinforcement to ground slab w/ BRC M5 one layer 64.41 m2 22,786.00 1,467,705.08
30 Waterprofing membrane to roof 72.21 m2 61,538.00 4,443,648.94
31 Plaster waterprofing 72.21 m2 20,362.00 1,470,336.70
33 Palimanan border 600/300/50 mm 92.89 m1 88,337.88 8,205,555.00
34 Brick column cladding 45.80 m2 58,088.00 2,660,467.58
35 Cement plaster to column 45.80 m2 19,523.00 894,165.89
36 Trowel smooth plaster 45.80 m2 22,800.00 1,044,254.59
37 Paint render finish 45.80 m2 48,000.00 2,198,430.72
38 Palimanan Column skirting 300 mm high 38.17 m1 88,337.88 3,371,609.53
39 T & G Bingkirai timber ceiling 110/1500/15 mm 41.80 m2 303,818.00 12,699,161.38
40 Polyurethane ceiling finish 41.80 m2 36,500.00 1,525,648.22
42 Timber pergola
- Bingkirai timber post 140/140 m, 3000 mm high 24.00 nos 683,719.15 16,409,259.60
- Batu candi column base 300/300/200 mm 24.00 nos 250,000.00 6,000,000.00
- Bingkirai timber beam 50/110 mm 65.65 m1 58,139.38 3,816,829.36
- Bingkirai rafter 45/65 mm @ 500 mm ctc 68.74 m1 36,997.79 2,543,302.05
- Polyurethane timber finish ex. ultran P01/03 80.02 m2 36,500.00 2,920,833.26
TOTAL WALKWAY AND PERGOLAS 177,377,726.31
Page 30

VII RETAINING WALL, TERRACE AND PARAFET WALL
1 Measurement 141.59 m2 1,200.00 169,905.60
4 Soil back fill 13.52 m3 11,502.00 155,537.87
6 Anty treatment 141.59 m2 12,307.00 1,742,523.52
10 R. concrete tie-beam practice 0.81 m3 470,486.00 381,347.72
14 Palimanan terrace pavement 500/500/30 mm 141.59 m2 245,383.00 34,743,288.20
15 Palimanan terrace pavement edge 500/300/50 mm 31.50 m1 95,699.37 3,014,357.90
16 Foundation concrete to pot base 0.30 m3 470,486.00 139,988.40
17 Palimanan parapet wall 440x200x80 mm 24.99 m2 380,566.00 9,511,623.04
18 Palimanan parapet wall 440x200x200 mm 14.00 unit 350,000.00 4,900,000.00
19 Palimanan retaining wall edge 300/600/50 mm 56.12 m1 95,699.37 5,370,859.18
20 Palimanan parapet wall toping 600/300/80 mm 33.96 m1 148,420.74 5,040,457.38
21 Palimanan clading to pot base 300/200/30 mm 2.34 m2 166,878.00 390,374.37
TOTAL RETAINING WALL, TERRACE AND STAIR 134,313,835.84
VIII STEPING STONE TO RIVER BALE

1 Palimanan stepping stone including base 500/1000 mm 24.00 nos 315,000.00 7,560,000.00
TOTAL STEPING STONE TO RIVER BALE 7,560,000.00
Page 31

IX BOUNDARY AND COURT YARD WALL
A BOUNDARY AND COURT YARD WALL "SOLID"
1 Measurement 298.62 m2 1,200.00 358,340.76
4 Soil back fill 50.98 m3 11,502.00 586,394.27
6 Compacted sand under foundation 11.99 m3 91,559.00 1,098,153.15
8 R. concrete tie-beam practice 7.03 m3 470,486.00 3,306,622.66
9 R. concrete ring beam practice 7.03 m3 470,486.00 3,306,622.66
10 R. concrete column practice 2.66 m3 470,486.00 1,250,241.27
11 Formwork to tie-beam practice 98.28 m2 63,417.00 6,232,657.01
12 Form work to ring beam practice 98.28 m2 63,417.00 6,232,657.01
13 Form work to column practice 68.18 m2 63,417.00 4,323,625.20
14 Reinforcement tie beam stiffeners (4F10, F6-200) 884.59 kg 7,114.00 6,292,947.79
15 Reinforcement ring beam stiffeners (4F10, F6-200) 884.59 kg 7,114.00 6,292,947.79
16 Reinforcement column stiffeners (4F10, F6-200) 518.47 kg 7,114.00 3,688,385.48
17 Hollow block wall 469.81 m2 39,077.00 18,358,585.62
18 Cement plaster wall finish 956.69 m2 19,523.00 18,677,531.11
19 Trowel smooth plaster 956.69 m2 22,800.00 21,812,616.36
20 Paint render wall finish 956.69 m2 48,000.00 45,921,297.60
21 Paras Kelating wall base facing 500 mm height 0.00 m2 175,534.00 -
22 Paras kerobokan toping 200/150/80 mm 230.29 m1 63,192.24 14,552,269.22
23 Serai stone wall clading to Retaining wall 23.69 m2 285,854.00 6,771,978.45
B BAMBOO BOUNDARY WALL

1 Bamboo boundary wall 2000 mm height (no finishing) 35.91 m1 365,000.00 13,107,150.00
TOTAL BOUNDARY WALLS 305,489,175.61
Page 32

X DAY BED BALE (RIVER BALE) & PUMP ROOM
A SUB STRUCTURE
1 Measurement 18.72 m2 1,200.00 22,469.40
3 Excavation Foundation 18.53 m3 27,030.00 500,743.08
4 Soil back fill 7.62 m3 11,502.00 87,681.82
6 Anti treatment 7.76 m2 12,307.00 95,491.55
SUMMARY 8,564,253.20

2 Lean concrete 0.52 m3 366,935.00 190,543.57
4 R. concrete tie-beam 0.92 m3 470,486.00 434,446.77
6 R. concrete beam 0.62 m3 470,486.00 289,631.18
7 R. concrete ground slab 150 mm thick 1.16 m3 470,486.00 547,583.95
8 R. concrete upper floor 150 mm thick 1.64 m3 470,486.00 773,858.31
9 Waterproofing membrane to slab and wall under ground 19.05 m2 61,538.00 1,171,998.90
10 Plaster waterproofing 19.05 m2 20,362.00 387,796.84
Form work
4 Form work to beam 3.28 m2 78,332.00 257,179.62
5 Form work to upper floor 13.04 m2 78,332.00 1,021,686.23
6 Form work to roof floor 8.37 m2 78,332.00 655,808.04
7 Staging/scafolding 10.97 m2 36,664.00 402,034.51
Reinforcement
1 Reinforcement foot plat 121.52 kg 7,114.00 864,505.19
2 Reinforcement tie-beam 66.41 kg 7,114.00 472,415.39
5 Reinforcement Ground slab (BRC M6, 2 layer) 7.76 m2 62,020.00 481,220.93
6 Reinforcement upper floor (BRC M6, 2 layer) 10.97 m2 62,020.00 680,072.56

1 Wall Plaster 1 : 5 22.78 m2 19,523.00 444,679.28
2 Trowel smooth plaster "hard finish" 22.78 m2 22,800.00 519,320.16
3 Wall finish inside rendered paint ex ICI Dulux weathershield 22.78 m2 26,432.00 602,046.95
4 Wall finish outside serai stone random 38.17 m2 285,854.00 10,910,246.79
Page 33

1 Cement trowel smooth finish 7.76 m2 45,000.00 349,160.63
3 Palimanan edge 300x600x50 mm 14.88 m1 95,699.37 1,423,719.53
4 Palimanan riser 200x600x30 mm 14.88 m1 58,891.92 876,135.09
5 Palimanan stair 300x300x30 mm 5.13 m2 166,878.00 856,084.14
6 Day Bed
Bingkirai timber column 110x110 mm 800 mm high 2.00 nos 102,325.31 204,650.63
Bingkirai timber floor 25x150 mm 3.08 m2 427,656.00 1,316,325.17
Bingkirai timber relling 600 mm high 12.83 m1 237,500.00 3,045,937.50
Polyurethane timber finish ex. Ultran P01/03 19.19 m2 36,500.00 700,446.10

1 Trowel smooth plaster concrete dark 10.97 m2 30,000.00 328,961.25
2 Ceiling finish paint ex. Dulux Pentalite 10.97 m2 22,500.00 246,720.94

1 Bingkarai timber column 110x110 mm, 3600 mm high 4.00 nos 460,463.92 1,841,855.67
2 Batu candi base column 300x300x350 mm 4.00 nos 250,000.00 1,000,000.00
3 Bingkarai timber canggahwang 50/140 mm 800 mm length 8.00 nos 59,196.46 473,571.71
4 Bingkarai timber lambang 1x50/110 11.90 m1 58,139.38 691,951.69
5 Bingkarai timber sineb 1x50/110 12.72 m1 58,139.38 739,672.49
6 Bingkarai timber pemucu 1x50/110 13.21 m1 58,139.38 768,086.35
7 Bingkarai timber pemade 1x50/110 9.64 m1 58,139.38 560,719.47
8 Bingkarai timber fascia 50/110 mm 18.06 m1 63,437.66 1,145,531.89
9 Bingkarai timber tatab 20/100 mm 18.06 m1 33,285.30 601,052.63
10 Bingkarai timber rafter expose 45/65 mm @ 500 mm ctc 21.22 m2 102,228.00 2,169,040.99
11 Bingkarai timber petaka 400 mm wide 1.00 nos 225,000.00 225,000.00
15 Polyurethane ultran P01/03 59.67 m2 36,500.00 2,177,853.85
SUMMARY 53,771,359.24

1 Door type D1 (900x1800 mm) at pump room 1.00 Nos 2,500,000.00 2,500,000.00
SUMMARY 2,500,000.00
TOTALDAY BED BALE (RIVER BALE) & PUMP ROOM 64,835,612.44
XI PERGOLA AT DINNING ROOM

1 Bingkirai timber column pergola 100/100/2500 mm 9.00 nos 290,696.92 2,616,272.26
2 Bingkirai timber Pergola use 40/60 @ 500 mm ctc 47.75 m2 325,000.00 15,518,763.00
3 Polyurethane timber finish ex. Ultran Lazur 97.39 m2 48,500.00 4,723,314.12
4 Palimanan walk way & stair finish 300/300 mm ex. Jogya 41.38 m2 166,878.00 6,905,174.67
TOTAL PERGOLA AT DINNING ROOM 29,763,524.05
Page 34

7.0 AREA V "HARDSCAPE WORK" (REFER TO EQUATORIAL DRAWING)
I LAKE (DELETED)
1 Measurement m2 1,200.00 -
2 Timber bouplank m1 13,285.00 -
3 Excavation m3 27,030.00 -
4 Remove surplus excavation on site m3 14,378.00 -
5 Compacted sand under slab m3 91,559.00 -
6 Plastic membrane 0,2 mm m2 7,016.00 -
7 Lean concrete m3 366,935.00 -
8 R. concrete tie-beam m3 470,486.00 -
9 R. concrete ground slab 150 mm thick m3 470,486.00 -
10 R. concrete wall 120 mm thick m3 470,486.00 -
11 Hollow block to tie-beam and wall m2 39,077.00 -
12 Formwork to wall m2 78,332.00 -
13 Reinforcement to tie beam kg 7,114.00 -
14 Reinforcement to wall w/ BRC M6 (1 layer) m2 31,010.00 -
15 Reinforcement to ground slab w/ BRC M6 (1 layer) m2 31,010.00 -
17 Plaster waterprofing m2 20,362.00 -
18 Filter sheet ( pabric ) "Unit rate PC Sum" m2 45,000.00 -
19 100 mm depth grey pebles Ø 20-50 mm m2 42,559.00 -
20 Rock in fill m3 425,000.00 -
21 Stone bolder nos 650,000.00 -
22 Flame andesite 500x300x50 mm edge m1 165,000.00 -
23 Hollow block wall to steping foundation m3 390,770.00 -
24 Paras Kerobokan wall finish 30 mm thick for steping m2 175,534.00 -
25 Flame andesite 600x600x30 mm steping stone nos 225,000.00 -
26 Flame andesite 500x70x30 mm steping stone edge m1 42,500.00 -
TOTAL LAKE -
II WATER FEATURE
1 Soil Excavation 3.69 m3 27,030.00 99,838.01
4 R. concrete to slab 150 mm thick 0.62 m3 470,486.00 289,631.18
5 R. concrete wall 120 mm thick 0.66 m3 470,486.00 308,939.93
6 Hollow block form work to wall 4.98 m2 39,077.00 194,451.06
7 Formwork to wall 4.98 m2 78,332.00 389,787.87
8 Reinforcement to slab 43.18 kg 7,114.00 307,187.12
9 Reinforcement to wall 105.25 kg 7,114.00 748,722.43
10 Cement plaster 4.10 m2 19,523.00 80,122.39
13 Batu Candi 300x300x30 mm wall finish 4.27 m2 175,534.00 749,207.20
14 Palimanan stone coping 500x300x50 mm 8.21 m1 95,699.37 785,500.43
15 Batu Klaten 600x300x30 mm wall finish 1.42 m2 245,383.00 348,037.11
16 Removeble stainless steel grate 0.16 m2 2,750,000.00 440,000.00
17 Grey pebles 75 mm depth 4.10 m2 42,559.00 174,662.14
TOTAL WATER FEATURE FOR 1 UNIT 5,412,751.42
FOR 2 UNIT 10,825,502.83
Page 35

III LAWN STEPS
2 Soil back fill 7.08 m3 11,502.00 81,427.26
6 Lean concrete 0.27 m3 366,935.00 97,883.58
7 R. concrete 8.76 m3 470,486.00 4,122,417.15
8 Hollow block formwork 43.02 m2 39,077.00 1,681,099.57
9 Reinforcement 892.75 kg 7,114.00 6,351,047.55
10 Palimanan stone 500x400x50 step finish 21.34 m2 245,383.00 5,236,669.53
11 Palimanan stone edge 500x150x30 finish 6.68 m2 245,383.00 1,639,732.15
12 Palimanan top wall 500x300x50 finish 7.70 m1 95,699.37 736,406.65
13 Batu Klaten wall finish 600x300x30 mm 11.08 m2 245,383.00 2,719,039.95
TOTAL LAWN STEPS 23,815,853.83
IV POND BETWEEN SUITE 2,3 AND 4,5

1 Measurement 131.12 m2 1,200.00 157,344.90
3 Excavation 120.63 m3 27,030.00 3,260,658.31
7 Lean concrete 6.56 m3 366,935.00 2,405,639.58
10 R. concrete wall 120 mm thick 9.88 m3 470,486.00 4,648,580.46
11 R. concrete to pot base 0.35 m3 470,486.00 166,827.56
12 R. concrete to free standing column at pond 1.47 m3 470,486.00 692,411.61
13 Hollow block to tie-beam & wall 114.85 m2 39,077.00 4,488,010.64
14 Formwork to wall 82.59 m2 78,332.00 6,469,674.88
15 Formwork to pot base 2.36 m2 63,417.00 149,911.70
16 Formwork to free standing column at pond 29.43 m2 63,417.00 1,866,608.88
18 Reinforcement to wall w/ BRC M 6 (1 layer) 91.49 m2 31,010.00 2,837,073.40
19 Reinforcement to ground slab w/ BRC M 6 (1 layer) 122.20 m2 31,010.00 3,789,485.58
20 Reinforcement to pot base 58.51 kg 7,114.00 416,216.12
21 Reinforcement to free standing column at pond 274.07 kg 7,114.00 1,949,709.78
22 Waterprofing coating ex. Sika 229.10 m2 29,500.00 6,758,318.43
23 Plaster waterprofing 229.10 m2 20,362.00 4,664,843.39
24 Batu Kerobokan wall finish 30 mm thick 69.89 m2 175,534.00 12,268,267.86
25 Black terrazo wall finish 30 mm thick 28.19 m2 338,800.00 9,552,289.82
26 100 mm depth grey pebles Ø 20-50 mm 131.12 m2 42,559.00 5,580,367.91
27 Batu Kerobokan sculture base finish 30 mm thick 2.73 m2 175,534.00 479,780.76
28 White terrazo free standing column finish 45.71 m2 310,000.00 14,169,573.00
29 Palimanan 500x300x50 mm pond edge 41.04 m1 95,699.37 3,927,502.14
30 Stone bolder f 800 - 1200 mm 15.00 nos 650,000.00 9,750,000.00
Page 36

31 Timber deck at pond
- Compacted limestone under slab 2.46 m3 73,616.00 181,272.04
- Compacted sand under slab 0.62 m3 91,559.00 56,363.72
- Anty termite 12.31 m2 12,307.00 151,523.78
- R.Concrete to timber deck 1.85 m3 470,486.00 868,893.54
- Reinforcement to slab 202.41 Kg 7,114.00 1,439,939.62
- Bingkirai timber beam 50/110 mm 30.78 m1 55,073.97 1,695,176.69
- Merbau timber deck 2000x150x25 mm 12.31 m2 481,574.00 5,929,139.09
- Polyurethane deck finish with lazur 12.31 m2 48,500.00 597,132.00
TOTAL POND BETWEEN SUITE 2,3 AND 4,5 131,955,874.89
V PLANTER BOX AND WATER FALL AT POND

2 Soil back fill 8.91 m3 11,502.00 102,506.89
3 Soil in fill at planter area 34.26 m3 59,813.00 2,049,450.34
6 Lean Concrete 0.51 m3 366,935.00 185,978.80
7 R. concrete to retaining wall foundation 3.14 m3 470,486.00 1,477,119.03
8 R. concrete to retaining wall 13.19 m3 470,486.00 6,203,899.91
9 R. concrete to waterfall wall 2.40 m3 470,486.00 1,129,561.61
10 R. concrete to slab 1.52 m3 470,486.00 715,389.02
11 Formwork to retaining wall foundation 6.89 m2 63,417.00 437,242.46
12 Formwork to retaining wall 90.49 m2 63,417.00 5,738,807.26
13 Formwork to waterfall wall 41.00 m2 63,417.00 2,600,031.05
14 Reinforcement to retaining wall foundation 321.40 kg 7,114.00 2,286,415.68
15 Reinforcement to retaining wall 1,497.54 kg 7,114.00 10,653,491.18
16 Reinforcement to waterfall wall 676.58 kg 7,114.00 4,813,223.16
17 Reinforcement to slab 166.65 kg 7,114.00 1,185,550.29
18 Cement render floor finish 10.14 m2 35,632.00 361,197.31
19 Kerobokan stacked in situ to create natural rock face 55.94 m2 270,000.00 15,103,130.40
TOTAL PLANTER BOX AND WATER FALL AT POMD 56,675,022.78
Page 37
PT TUNAS JAYA SANUR
CONTRACTOR & SUPPLIER
JL. BY PASS NGURAH RAI NO 52 XX SANUR
SECTION UNIT RATE ANALISYS
NO. DESCRIPTION UNIT PRICE REMAKS
A. PREPARATION WORKS
1 1 m1 Temporary Fence With Zeng 2000 mm hight 99,542.00
2 1 m2 Cleaning Site 2,530.00
3 1 m2 Stripping Max. 200mm Incl. Remove On Site 8,166.00
4 1 m2 Stripping Max. 200mm Incl. Remove To Out Site 9,547.00
5 1 m2 Demolishing Existing Building 47,735.00
6 1 m2 Measurement 2,300.00
7 1 m1 Bouwplank/Uitzet 13,285.00
8 1 m3 Agregate Class C ( sirtu ) 77,871.00
B. SUBSTRUCTURE WORKS
1 1 m3 Top Soil Excavation Max. 100mm Deepth 18,404.00
2 1 m3 Hard Soil Excavation 27,030.00
3 1 m2 Anty Treatment 12,307.00
4 1 m3 Excavation Limestone With Manual 109,273.00
5 1 m3 Excavation Limestone With Heavy Equipment 79,367.00
6 1 m3 Soil In Fill & Compacted 59,813.00
7 1 m3 Soil Back Fill & Compacted 11,502.00
8 1 m3 Remove Surplus Ex. Excavation On Site 14,378.00
9 1 m3 Remove Surplus Ex. Excavation Out Site 28,181.00
10 1 m3 Sand In Fill & Compacted 91,559.00
11 1 m3 Limestone In Fill & Compacted 73,616.00
12 1 m3 Limestone Back Fill & Compacted 14,953.00
13 1 m3 Concrete Cycloop 60% Concrete, 40% River Stone 358,783.00
14 1 m1 Foundation Boor File Dia. 300mm 210,082.00
15 1 m1 Foundation Boor File Dia. 250mm 168,093.00
16 1 m1 Mini File MF 32 161,035.00
17 1 m3 Loose Foundation 160,574.00
18 1 m3 River Stone Foundation 1 : 5 324,853.00
19 1 m3 Karang Stone Foundation 1 : 5 287,470.00
C. STRUCTURE WORKS
1 1 m3 Lean Concrete 1 : 3 : 5 366,935.00
2 1 m3 Concrete K-225 Site Mixer 470,486.00
5 1 m3 Concrete K-225 Ready Mixer 535,786.00
8 1 m2 Form Work to Column (to be use 1x) 127,907.00
9 1 m2 Form Work to Column (to be use 1,5x) 101,682.00
13 1 m2 Stoot Work/Scafolding (to be use 1x) 61,825.00
14 1 m2 Stoot Work/Scafolding (to be use 1,5x) 49,245.00
15 1 m2 Stoot Work/Scafolding (to be use 2x) 36,664.00
16 1 kg Plain Steel Bars 6,924.00
17 1 kg Deformed Steel Bars 7,177.00
18 1 kg 75% Deformed + 25% Plain Steel Bars 7,114.00
19 1 m2 BRC M4 One Layer 16,713.00
20 1 m2 BRC M5 One Layer 22,786.00
21 1 m2 BRC M6 One Layer 31,010.00
22 1 m2 BRC M7 One Layer 40,500.00
23 1 m2 Waterproofing Coating " Sika " 30,481.00
Page - 38
PT TUNAS JAYA SANUR
24 1 m2 Waterproofing Membrane 61,538.00

25 1 m2 Plastic Membrane 0,2mm 7,016.00
D. ARCHITECTURE WORKS
D.1 WALL AND FLOOR FINISHES
1 1 m3 Mortar (Cement Screed) 1 : 5 372,278.00
2 1 m3 Mortar (Cement Screed) 1 : 3 414,262.00
3 1 m2 Brick Wall 1 : 5 58,088.00 510.00
4 1 m2 Brick Wall 1 : 3 59,473.00
5 1 m2 Hollow Concrete Block 1 : 5 39,077.00 1,500.00
6 1 m2 Solid Concrete Block 1 : 5 41,320.00 1,650.00
7 1 m2 Plaster Wall 1 : 5, 20mm thick 19,523.00
8 1 m2 Plaster Wall 1 : 3, 20mm thick 20,362.00
9 1 m2 Trowel Cement Smooth Plaster 16,109.00
10 1 m2 Hard Finish 22,429.00 19,500.00
11 1 m2 Glass Block 200/200mm 691,762.00 22,000.00
12 1 m2 Ceramic 200/200mm
a ex. ASIA TILE 82,185.00 35,000.00
b ex. ROMAN 85,981.00 38,000.00
c ex. PLATINUM 91,042.00 42,000.00
a ex. ASIA TILE 86,614.00 38,500.00
b ex. ROMAN 88,512.00 40,000.00
c ex. IKAD 120,143.00 65,000.00
a ex. ASIA TILE 88,512.00 40,000.00
b ex. INESA 156,204.00 93,500.00
c ex. ESENZA 128,368.00 71,500.00
d ex. ROMAN 127,672.00 70,950.00
e ex. PLATINUM 148,549.00 87,450.00
f ex. IKAD 147,853.00 86,900.00
a ex. ASIA TILE 97,368.00 47,000.00
b ex. INESA 184,040.00 115,500.00
c ex. ESENZA 173,601.00 107,250.00
d ex. ROMAN 146,461.00 85,800.00
e ex. PLATINUM 161,075.00 97,350.00
f ex. IKAD 156,204.00 93,500.00
g ex. GRANITO 148,612.00 87,500.00
a ex. ASIA TILE 129,380.00 72,300.00
b ex. INESA 212,015.00 137,610.00
c ex. ESENZA 197,958.00 126,500.00
d ex. ROMAN 172,209.00 106,150.00
e ex. PLATINUM 184,040.00 115,500.00
f ex. IKAD 167,338.00 102,300.00
g ex. GRANITO 196,060.00 125,000.00
17 1 m1 Ceramic Skirting 100/300mm
a ex. ASIA TILE 23,640.00
b ex. INESA 39,239.00
c ex. ESENZA 32,913.00
d ex. ROMAN 32,755.00
e ex. PLATINUM 37,500.00
f ex. IKAD 37,341.00
18 1 m1 Ceramic Skirting 100/400mm
a ex. ASIA TILE 25,653.00
Page - 39
PT TUNAS JAYA SANUR
b ex. INESA 45,351.00

c ex. ESENZA 42,978.00
d ex. ROMAN 36,810.00
e ex. PLATINUM 40,131.00
f ex. IKAD 39,024.00
g ex. GRANITO 37,299.00
19 1 m2 Tile PC 200/200mm 139,123.00 80,000.00
20 1 m2 Tile PC 300/300mm 158,102.00 95,000.00
21 1 m1 Tile PC Skirting 100/300mm 39,456.00
22 1 m2 Marble 300/300mm
a ex. CITATAH BANDUNG 239,769.00 150,000.00
b ex. UJUNG PANDANG 258,749.00 165,000.00
c ex. LAMPUNG 290,380.00 190,000.00
23 1 m2 Marble 400/400mm
c ex. LAMPUNG 334,090.00 220,000.00
24 1 m2 Marble 600/600mm
c ex. LAMPUNG 368,942.00 243,000.00
25 1 m1 Marble Skirting 100/300mm
a ex. CITATAH BANDUNG 58,147.00
b ex. UJUNG PANDANG 62,461.00
c ex. LAMPUNG 69,650.00
28 1 m2 Tumbled Marble 100/100mm Ex. CITATAH BANDUNG 183,700.00 95,000.00
29 1 m2 Ceramic Mesh 85/85mm Ex. KUDA LAUT MAS 297,575.00 185,000.00
30 1 m2 Mosaic Tile 25/25mm 486,791.00 330,000.00
31 1 m2 Insitu Terrazzo 300/300mm To Floor 219,818.00 135,000.00
32 1 m2 Insitu Terrazzo 300/300mm To Wall 235,002.00 147,000.00
33 1 m2 Insitu Terrazzo 600/600mm To Wall 257,777.00
34 1 m1 Insitu Terrazzo Skirting 100/300mm 55,157.00
35 1 m2 Loose Pebble 100mm Thick 42,559.00 300,000.00
36 1 m2 Loose Pebble 50mm Thick 148,382.00 2,500,000.00
37 1 m2 Teracotta 300/300mm Ex. PEJATEN 93,866.00 36,000.00
38 1 m2 Wall Paper Ex. FALCONT 79,390.00 55,000.00
39 1 m2 Import Granit Ex. NERO ABSOLUTE 1,076,179.00 780,000.00
40 1 m2 Paint Finish Ex. ICI DULUX WEATHERSHIELD 26,432.00 48,000.00
41 1 m2 Paint Finish Ex. ICI DULUX PENTALITE 22,901.00 35,000.00
42 1 m2 Paint Finish By LIME WASH 45,434.00 75,000.00
43 1 m2 Polyurethane To Construction Ex. ULTRAN P-01/P-03 39,637.00
44 1 m2 Polyurethane To Construction Ex. LAZUR 49,547.00
45 1 m2 Polyurethane To Door & Window Ex. ULTRAN P-01/P-03 50,386.00
46 1 m2 Polyurethane To Door & Window Ex. LAZUR 62,983.00
47 1 m2 Wall Finish Paint 1x Plamuur, 2x Vinilex/Catilax 16,310.00
48 1 m2 Wood Paint 1x Fill in Paint Trough Paint 26,536.00
57 1 m2 Bingkirai T & G Flooring 15/80mm 348,469.00
Page - 40
PT TUNAS JAYA SANUR

73 1 m2 Teak T & G Flooring 15/80mm 661,185.00
76 1 m2 Teak T & G Flooring 25/150mm 1,013,852.00
89 1 m2 Merbau T & G Flooring 15/80mm 387,937.00
105 1 m2 Iron Wood T & G Flooring 15/80mm 397,410.00
113 1 m1 Bingkirai Timber Skirting 20/100 mm 39,338.00
114 1 m2 Bamboo Parquet Ex. China 930,218.00
D.2 CEILING FINISHES

1 1 m2 Playwood 4mm Ceiling 88,029.00
2 1 m2 Playwood 6mm Ceiling 96,072.00
3 1 m2 Gypsum 9mm Water Resistance Ceiling 120,316.00
4 1 m2 Gypsum 9mm Non Resistance Ceiling 90,409.00
5 1 m2 Gypsum 9mm Non Resistance Ceiling With Galvanish Metal Furing 79,367.00
6 1 m2 Lampit Ceiling On Rafter 81,757.00
7 1 m2 Acoustic Ceiling With Galvanish Cross Tee and M Tee 309,992.00
8 1 m2 Bingkirai Wood Ceiling 15/80mm 303,818.00
9 1 m2 Merbau Wood Ceiling 15/80mm 343,286.00
10 1 m2 Teak Wood Ceiling 15/80mm 616,534.00
11 1 m2 Iron Wood Ceiling 15/80mm 352,758.00
12 1 m2 Bingkirai Wood Ceiling 15/80mm on rafter 241,014.00
13 1 m2 Merbau Wood Ceiling 15/80mm on rafter 280,482.00
14 1 m2 Teak Wood Ceiling 15/80mm on rafter 553,730.00
15 1 m2 Iron Wood Ceiling 15/80mm on rafter 289,955.00
16 1 m2 Teakwood 3mm Ceiling 100,922.00
17 1 m2 Ceilingteak 4mm Ceiling 122,789.00
18 1 m2 Ceilingteak 4mm Ceiling on rafter 59,813.00
19 1 m2 Gedeg Kulit Ceiling 91,904.00
20 1 m2 Calsiboard 4mm Ceiling 92,181.00
D.3 DOOR AND WINDOW FINISHES
Page - 41
PT TUNAS JAYA SANUR
1 1 m3 Bingkirai Door Frame Cutting Size grade A 9,575,831.00

2 1 m3 Bingkirai Door Frame Cutting Size grade B 8,716,019.00
3 1 m3 Kamfer Door Frame Cutting Size 6,996,395.00
4 1 m3 Merbau Door Frame Cutting Size 10,567,921.00
5 1 m3 Teak Door Frame Cutting Size 36,215,621.00
6 1 m3 Iron Wood Door Frame Cutting Size 11,097,036.00
7 1 m3 Bingkirai Door Frame Fix Size grade A 11,444,987.00
8 1 m3 Bingkirai Door Frame Fix Size grade B 10,398,260.00
9 1 m3 Kamfer Door Frame Fix Size 8,304,805.00
10 1 m3 Merbau Door Frame Fix Size 12,652,750.00
11 1 m3 Teak Door Frame Fix Size 42,622,513.00
12 1 m3 Iron Wood Door Frame Fix Size 13,296,890.00
13 1 m2 Bingkirai grade A Timber Door Leaf w/Laminated Glass 6mm Thick 606,630.00
14 1 m2 Bingkirai grade B Timber Door Leaf w/Laminated Glass 6mm Thick 580,232.00
15 1 m2 Kamfer Timber Door Leaf w/Laminated Glass 6mm Thick 533,646.00
16 1 m2 Merbau Timber Door Leaf w/Laminated Glass 6mm Thick 619,053.00
17 1 m2 Teak Timber Door Leaf w/Laminated Glass 6mm Thick 1,209,936.00
18 1 m2 Iron Timber Door Leaf w/Laminated Glass 6mm Thick 628,370.00
19 1 m2 Bingkirai grade A Timber Door Leaf w/Laminated Glass 8mm Thick 665,293.00
20 1 m2 Bingkirai grade B Timber Door Leaf w/Laminated Glass 8mm Thick 638,894.00
21 1 m2 Kamfer Timber Door Leaf w/Laminated Glass 8mm Thick 592,309.00
22 1 m2 Merbau Timber Door Leaf w/Laminated Glass 8mm Thick 677,715.00
23 1 m2 Teak Timber Door Leaf w/Laminated Glass 8mm Thick 1,268,599.00
24 1 m2 Iron Timber Door Leaf w/Laminated Glass 8mm Thick 687,032.00
25 1 m2 Bingkirai grade A Timber Door Leaf w/Clear Glass 5mm Thick 355,847.00
26 1 m2 Bingkirai grade B Timber Door Leaf w/Clear Glass 5mm Thick 329,448.00
27 1 m2 Kamfer Timber Door Leaf w/Clear Glass 5mm Thick 282,863.00
28 1 m2 Merbau Timber Door Leaf w/Clear Glass 5mm Thick 368,269.00
29 1 m2 Teak Timber Door Leaf w/Clear Glass 5mm Thick 959,153.00
30 1 m2 Iron Timber Door Leaf w/Clear Glass 5mm Thick 377,586.00
35 1 m2 Teak Timber Door Leaf w/Clear Glass 6mm Thick 989,951.00
41 1 m2 Teak Timber Door Leaf w/Clear Glass 8mm Thick 1,043,725.00
43 1 m2 Bingkirai grade A Timber Door Leaf w/Teak Playwood 4mm Thick 302,814.00
44 1 m2 Bingkirai grade B Timber Door Leaf w/Teak Playwood 4mm Thick 285,215.00
45 1 m2 Kamfer Timber Door Leaf w/Teak Playwood 4mm Thick 254,159.00
46 1 m2 Bingkirai grade A Timber Door Leaf w/Playwood 4mm Thick 260,830.00
47 1 m2 Bingkirai grade B Timber Door Leaf w/Playwood 4mm Thick 243,231.00
48 1 m2 Kamfer Timber Door Leaf w/Playwood 4mm Thick 212,175.00
49 1 m2 Bingkirai grade A Timber Door Leaf w/Teakwood 4mm + Aluminium 295,625.00
50 1 m2 Bingkirai grade B Timber Door Leaf w/Teakwood 4mm + Aluminium 278,026.00
51 1 m2 Kamfer Timber Door Leaf w/Teakwood 4mm + Aluminium 246,970.00
52 1 m2 Bingkirai grade A Timber Door Leaf w/Panil 50mm Thick 711,314.00
53 1 m2 Bingkirai grade B Timber Door Leaf w/Panil 50mm Thick 642,874.00
54 1 m2 Kamfer Timber Door Leaf w/Panil 50mm Thick 522,098.00
55 1 m2 Merbau Timber Door Leaf w/Panil 50mm Thick 743,521.00
56 1 m2 Teak Timber Door Leaf w/Panil 50mm Thick 1,931,384.00
Page - 42
PT TUNAS JAYA SANUR
57 1 m2 Iron Timber Door Leaf w/Panil 50mm Thick 767,676.00

58 1 m2 Bingkirai grade A Timber Door Leaf w/Panil 40mm Thick 599,234.00
59 1 m2 Bingkirai grade B Timber Door Leaf w/Panil 40mm Thick 542,526.00
60 1 m2 Kamfer Timber Door Leaf w/Panil 40mm Thick 442,455.00
61 1 m2 Merbau Timber Door Leaf w/Panil 40mm Thick 625,920.00
62 1 m2 Teak Timber Door Leaf w/Panil 40mm Thick 1,590,680.00
63 1 m2 Iron Timber Door Leaf w/Panil 40mm Thick 514,046.00
64 1 m2 Bingkirai grade A Timber Door Leaf w/Louver 40mm Thick 434,794.00
65 1 m2 Bingkirai grade B Timber Door Leaf w/Louver 40mm Thick 395,686.00
66 1 m2 Kamfer Timber Door Leaf w/Louver 40mm Thick 326,671.00
67 1 m2 Merbau Timber Door Leaf w/Louver 40mm Thick 453,198.00
68 1 m2 Teak Timber Door Leaf w/Louver 40mm Thick 1,253,197.00
69 1 m2 Iron Timber Door Leaf w/Louver 40mm Thick 415,815.00
70 1 m2 Bingkirai grade A Timber Window Leaf w/Panil 30mm Thick 439,050.00
71 1 m2 Bingkirai grade B Timber Window Leaf w/Panil 30mm Thick 396,031.00
72 1 m2 Kamfer Timber Window Leaf w/Panil 30mm Thick 320,114.00
73 1 m2 Merbau Timber Window Leaf w/Panil 30mm Thick 459,294.00
74 1 m2 Teak Timber Window Leaf w/Panil 30mm Thick 1,153,298.00
75 1 m2 Iron Timber Window Leaf w/Panil 30mm Thick 474,478.00
76 1 m2 Bingkirai grade A Timber Window Leaf w/Louver 30mm Thick 402,012.00
77 1 m2 Bingkirai grade B Timber Window Leaf w/Louver 30mm Thick 362,903.00
78 1 m2 Kamfer Timber Window Leaf w/Louver 30mm Thick 293,888.00
D.4 ROOF STRUCTURE FINISHES

1 1 m3 Bingkirai Timber Roof Non Exvose grade A 8,508,974.00
2 1 m3 Bingkirai Timber Roof Non Exvose grade B 7,649,162.00
3 1 m3 Kamfer Timber Roof Non Exvose 5,929,538.00
4 1 m3 Merbau Timber Roof Non Exvose 10,162,458.00
5 1 m3 Teak Timber Roof Non Exvose 35,197,650.00
6 1 m3 Iron Timber Roof Non Exvose 10,559,295.00
7 1 m3 Bingkirai Timber Roof Exvose grade A 11,617,525.00
8 1 m3 Bingkirai Timber Roof Exvose grade B 10,570,797.00
9 1 m3 Kamfer Timber Roof Exvose 8,477,342.00
10 1 m3 Merbau Timber Roof Exvose 13,630,462.00
11 1 m3 Teak Timber Roof Exvose 36,388,158.00
12 1 m3 Iron Timber Roof Exvose 14,113,567.00
13 1 kg Steel WF Construction 12,365.00
14 1 m2 Kamfer Timber Rafter & Batten Non Exvosed 93,831.00
15 1 m2 Kamfer Timber Rafter & Batten Exvosed 115,499.00
16 1 m2 Kamfer Timber Rafter Non Exvosed 63,795.00
17 1 m2 Kamfer Timber Rafter Exvosed 72,399.00
18 1 m2 Kamfer Timber Batten Non Exvosed 18,030.00
19 1 m2 Kamfer Timber Batten Exvosed 40,368.00
20 1 m2 Kamfer Timber Batten Exvosed For Singles/Sirap 45,354.00
21 1 m2 Bingkirai Timber Rafter & Batten Non Exvosed 106,827.00
22 1 m2 Bingkirai Timber Rafter & Batten Exvosed 147,493.00
23 1 m2 Bingkirai Timber Rafter Non Exvosed 82,904.00
24 1 m2 Bingkirai Timber Rafter Exvosed 102,228.00
25 1 m2 Bingkirai Timber Batten Non Exvosed 23,132.00
26 1 m2 Bingkirai Timber Batten Exvosed 51,088.00
27 1 m2 Bingkirai Timber Batten Exvosed For Singles/Sirap 57,524.00
28 1 m2 Bingkirai grade A Timber Fascia Moulding 50mm Thick 640,257.00
29 1 m2 Bingkirai grade B Timber Fascia Moulding 50mm Thick 576,706.00
30 1 m2 Kamfer Timber Fascia Moulding 50mm Thick 481,005.00
31 1 m2 Merbau Timber Fascia Moulding 50mm Thick 670,164.00
32 1 m2 Teak Timber Fascia Moulding 50mm Thick 2,247,732.00
Page - 43
PT TUNAS JAYA SANUR
33 1 m2 Iron Timber Fascia Moulding 50mm Thick 692,594.00

34 1 m2 Bingkirai grade A Timber Fascia Moulding 25mm Thick 365,118.00
35 1 m2 Bingkirai grade B Timber Fascia Moulding 25mm Thick 332,853.00
36 1 m2 Kamfer Timber Fascia Moulding 25mm Thick 284,267.00
37 1 m2 Merbau Timber Fascia Moulding 25mm Thick 380,301.00
38 1 m2 Teak Timber Fascia Moulding 25mm Thick 1,181,220.00
39 1 m2 Iron Timber Fascia Moulding 25mm Thick 391,688.00
40 1 m2 Aluminium Foil Double Side 41,213.00
41 1 m2 Aluminium Foil Single Side 38,682.00
42 1 m1 Coconut Timber Truss Exvosed 30,251.00
43 1 m2 Bamboo Rafter 23,896.00
44 1 m2 Alang-Alang Roof 82,242.00 2,500.00
45 1 m1 Alang-Alang Roof Ridge 56,362.00
46 1 m2 Bamboo Match 10,927.00
47 1 m2 Local Roof Tile Ex. Pejaten 44,284.00 1,200.00
48 1 m2 Local Roof Tile Ex. Bambe 81,667.00 2,500.00
49 1 m2 Local Roof Tile Ex. Morando 87,419.00 2,700.00
50 1 m2 Local Roof Tile Ex. Karang pilang 96,045.00 3,000.00
51 1 m2 Local Roof Tile Ex. Darmasaba 33,501.00 750.00
52 1 m2 Local Roof Tile Ex. KIA (Natural) 114,449.00 6,500.00
53 1 m2 Local Roof Tile Ex. KIA (Glazur) 227,174.00 13,500.00
54 1 m1 Tile Roof Ridge Ex. Pejaten 62,176.00 4,500.00
55 1 m1 Tile Roof Ridge Ex. Bambe 65,051.00 5,000.00
56 1 m1 Tile Roof Ridge Ex. Morando 93,808.00 10,000.00
57 1 m1 Tile Roof Ridge Ex. Karang pilang 81,155.00 7,800.00
58 1 m1 Tile Roof Ridge Ex. Darmasaba 63,901.00 4,800.00
59 1 m1 Tile Roof Ridge Ex. KIA 150,170.00 19,800.00
60 1 m2 Metal Roof Ex. GERARD 209,057.00 165,000.00
61 1 m1 Metal Roof Ridge Ex.. GERARD 98,633.00 65,000.00
62 1 m1 Roof Gutter 104,155.00
63 1 m2 Iron Wood Singles Slate Roofing (Sirap) 174,262.00
64 1 m1 Iron Wood Ridge Singles Slate Roofing (Sirap) 113,874.00
65 1 m2 Zeng Roof Gelombang 57,454.00
66 1 m2 Asbes Roof Gelombang 45,722.00
D.5 STONE FINISHES

1 1 m2 Palimanan 300/300/20mm Ex. JOGYA 145,052.00 66,000.00
2 1 m2 Palimanan 300/300/30mm Ex. JOGYA 166,878.00
7 1 m2 Green Stone Floor 100/100mm 171,623.00 70,000.00
8 1 m2 Coble Stone Rought Face 100/100mm 243,974.00 145,000.00
9 1 m2 Yogya Sand Stone 300/300/30mm 163,456.00 65,000.00
13 1 m2 Kerobokan Sand Stone 150/350/30mm 175,534.00 135,000.00
14 1 m2 Singaraja Slate Stone Type A 152,069.00 60,000.00
15 1 m2 Singaraja Slate Stone Type B With GAP 285,958.00 700.00
16 1 m2 Singaraja Slate Stone Type B Without GAP 419,962.00
17 1 m2 Candi Stone 200/200/30mm 165,181.00 80,000.00
18 1 m2 Candi Stone 300/300/50mm 241,098.00 135,000.00
19 1 m2 Candi Stone 300/600/50mm 267,554.00 150,000.00
20 1 m2 Candi Stone 600/600/50mm 361,874.00 210,000.00
Page - 44
PT TUNAS JAYA SANUR
21 1 m2 Candi Stone 300/600/80mm 389,480.00 230,000.00

22 1 m2 Andesit Stone 300/300/16mm 298,610.00 172,500.00
27 1 m2 Pebble Wash Koral Sikat 158,280.00 1,500,000.00
28 1 m2 Paving Stone 60mm Thick 72,235.00 40,000.00
31 1 m2 Chinese Slate 505,770.00 345,000.00
32 1 m2 Indian Slate 385,569.00 250,000.00
33 1 m2 Grass Block 77,066.00 43,500.00
34 1 m2 Lime Stone Concrete 175,534.00 87,500.00
35 1 m2 Balinese Grey Sand Stone 280,206.00 130,000.00
36 1 m2 Plaster Taro Sand Stone 42,156.00 240,000.00
37 1 m2 Yellow Stone Cladding 285,854.00 250,000.00
38 1 m2 Bukit Stone Random 159,902.00 80,000.00
39 1 m2 Jember Slate Stone 100/100/10mm 147,928.00 55,000.00
43 1 m2 Jember Slate Stone Random 277,906.00 110,000.00
E. CONCRETE WORKS
1 1 m3 Concrete Foot Plat K.225, Fe 100 kg/m3 1,437,731.00
7 1 m3 Concrete Column K.225, Fe 100 kg/m3 2,013,317.00
13 1 m3 Concrete Beam K.225, Fe 100 kg/m3 2,524,948.00
19 1 m3 Concrete Floor K.225, Fe 100 kg/m3 2,243,551.00
25 1 m3 Concrete Ring-beam K.225, Fe 100 kg/m3 2,844,717.00
31 1 m3 Concrete Stiffeners K.225, Fe 100 kg/m3 1,821,455.00
Page - 45
PT TUNAS JAYA SANUR

NOTE :
~ Concrete tie-beam same with concrete column
~ Concrete stair same with concrete beam
Page - 46
PT TUNAS JAYA SANUR
OVERHEAD PPH TOTAL PRICE

UNIT PRICE TOTAL PRICE AMOUNT
NO. DESCRIPTION MATERIAL LABOUR MATERIAL LABOUR MATERIAL LABOUR
Rp. Rp. 5.00% 2.00% Rp. Rp. Rp.
39 1 m2 Jember Slate Stone 100/100/10mm
1.200 m2 Jember slate stone 100/100/10 mm 55,000.00 66,000.00 3,300.00 - 1,320.00 - 70,620.00 -
0.035 m3 Mortar 1 : 3 360,150.00 12,605.25 630.26 - 252.11 - 13,487.62 -
1.000 m2 Labour Cost 40,000.00 40,000.00 - 2,000.00 - 800.00 - 42,800.00
1.000 ls Toolss 10,000.00 10,000.00 - 500.00 - 200.00 - 10,700.00
84,107.62 53,500.00 137,607.62
7,5 % Profit 10,320.57
Total 147,928.19
Rounded 147,928.00
0.035 m3 Mortar 1 : 3 360,150.00 12,605.25 630.26 - 252.11 - 13,487.62 -
1.000 m2 Labour Cost 40,000.00 40,000.00 - 2,000.00 - 800.00 - 42,800.00
1.000 ls Toolss 10,000.00 10,000.00 - 500.00 - 200.00 - 10,700.00
135,467.62 53,500.00 188,967.62
7,5 % Profit 14,172.57
Total 203,140.19
Rounded 203,140.00
0.035 m3 Mortar 1 : 3 360,150.00 12,605.25 630.26 - 252.11 - 13,487.62 -
1.000 m2 Labour Cost 40,000.00 40,000.00 - 2,000.00 - 800.00 - 42,800.00
1.000 ls Toolss 10,000.00 10,000.00 - 500.00 - 200.00 - 10,700.00
154,727.62 53,500.00 208,227.62
7,5 % Profit 15,617.07
Total 223,844.69
Rounded 223,844.00
0.035 m3 Mortar 1 : 3 360,150.00 12,605.25 630.26 - 252.11 - 13,487.62 -
1.000 m2 Labour Cost 40,000.00 40,000.00 - 2,000.00 - 800.00 - 42,800.00
1.000 ls Toolss 10,000.00 10,000.00 - 500.00 - 200.00 - 10,700.00
182,975.62 53,500.00 236,475.62
7,5 % Profit 17,735.67
Total 254,211.29
Rounded 254,211.00
43 1 m2 Jember Slate Stone Random
1.400 m2 Jember slate stone random 110,000.00 154,000.00 7,700.00 - 3,080.00 - 164,780.00 -
0.035 m3 Mortar 1 : 3 360,150.00 12,605.25 630.26 - 252.11 - 13,487.62 -
1.000 m2 Labour Cost 60,000.00 60,000.00 - 3,000.00 - 1,200.00 - 64,200.00
Page - 47
PT TUNAS JAYA SANUR
OVERHEAD PPH TOTAL PRICE

UNIT PRICE TOTAL PRICE AMOUNT
NO. DESCRIPTION MATERIAL LABOUR MATERIAL LABOUR MATERIAL LABOUR
Rp. Rp. 5.00% 2.00% Rp. Rp. Rp.
1.000 ls Toolss 15,000.00 15,000.00 - 750.00 - 300.00 - 16,050.00
178,267.62 80,250.00 258,517.62
7,5 % Profit 19,388.82
Total 277,906.44
Rounded 277,906.00
Page - 48
PT TUNAS JAYA SANUR
SECTION MATERIAL LIST
1 1 M2 ACUSTIC
### 1.000 M2 Acustic Rp 185,000.00
2 AGREGAT SIRTU
1.000 M3 Agregat class C Rp 52,000.00
3 ALLUMINIUM FOIL
1.000 M2 Aluminum foin single side Rp 4,500.00
1.000 M2 Aluminum foin double side Rp 6,500.00
4 ANTY TREATMENT
1.000 M2 Anty treatment Rp 8,700.00
5 PLASTIC MEMBRANCE 0.2 MM
1.000 M2 Plastic membrane 0,2 mm Rp 3,500.00
6 BAMBOO PARQUET
1.000 M2 Bamboo parquete Rp 650,000.00
7 BAMBOO RAFTER
1.000 Pcs Bamboo Rafter dia. 5 - 6 cm Rp 8,500.00
8 BOOR FILE MANUAL
1.000 M2 Boor file dia. 300 mm Rp 45,000.00
1.000 M2 Boor file dia. 250 mm Rp 40,000.00
9 BRICK WALL / RED BRICK
1.000 Pcs Red brick ex. Kediri Rp 510.00
1.000 Pcs Red brick ex. Keramas Rp 400.00
10 CALSIUM (PLAMUR WALLSILER)
1.000 Kg Calsium (Plamur wallsiler) Rp 10,000.00
11 COLOUR CEMENT
1.000 Kg Colour cement Rp 6,500.00
12 CONCRETE PEBLE
1.000 M3 Concrete grevel Rp 75,000.00
1.000 M3 Concrete peble crusser Rp 82,500.00
13 MINI FILE MF 32
1.000 M1 Mini file MF 32 Rp 110,000.00
14 NAIL
1.000 kg size 10 cm lenght Rp 7,500.00
1.000 pcs size 12 cm lenght Rp 275.00
1.000 pcs Nail concrete Rp 825.00
15 PLAIN STEEL BARS
1.000 Kg Plain steel bars dia. 6 mm Rp 4,800.00
16 DEFORMED STEEL BARS
1.000 Kg Deformed steel bars dia. 12 mm Rp 5,000.00
17 STEEL WF
1.000 Kg Steel WF construction Rp 7,500.00
18 WIRE MESH / BRC
1.000 Kg Wire mesh M3 Rp 7,600.00
1.000 Kg Wire mesh M4 Rp 10,800.00
1.000 M2 Wire mesh M5 Rp 15,600.00
1.000 M2 Wire mesh M6 Rp 22,100.00
430017200.xls (Material) 49
PT TUNAS JAYA SANUR
1.000 M2 Wire mesh M7 Rp 29,600.00

19 CONCRETE PIPE
1.000 Kg Concrete pipe dia. 300mm Rp 45,000.00
20 CONCRETE READY MIXER
1.000 M3 Concrete ready mixer K 225 Rp 396,000.00
21 CONCRETE BLOCK/BATACO
1.000 pcs Hollow concrete block Rp 1,500.00
1.000 pcs Solid concrete block Rp 1,650.00
22 LIME STONE
1.000 M3 Lime stone Rp 45,000.00
1.000 M2 Lime stone concrete Rp 87,500.00
23 PAVING STONE EX. SURYA BRICK
1.000 M2 Paving stone 60 mm thick Rp 40,000.00
24 PEBBLE WASH
1.000 M3 Pebble wash koral sikat Rp 1,500,000.00
25 LOOSE PEBBLE
1.000 M3 Loose pebble grey colour Rp 300,000.00
1.000 M3 Loose pebble white colour Rp 2,500,000.00
26 RIVER STONE
1.000 M3 River stone Rp 85,000.00
27 SAND
1.000 M3 Sand concrete Rp 72,000.00
1.000 M3 Sand mortar Rp 72,000.00
1.000 M3 Sand in fill Rp 58,000.00
1.000 lbr Sand paper Rp 3,000.00
28 SOIL IN FILL
1.000 M3 Soil in fill Rp 35,000.00
29 STONE CRUSSER 20/30 MM
1.000 M3 Stone crusser 20/30 mm Rp 95,000.00
1.000 M3 Round pebble 20/30 mm Rp 68,000.00
30 CERAMIC MESH TILE EX. KUDA LAUT MAS "GRANDE"
1.000 M2 Ceramic mesh 85/85 mm Rp 185,000.00
31 CERAMIC TILE EX. ASIA TILE
1.000 M2 Ceramic tile size 200/200 mm Rp 35,000.00
32 CERAMIC TILE EX. INESA
33 CERAMIC TILE EX. ESENZA
34 CERAMIC TILE EX. ROMAN
PT TUNAS JAYA SANUR

35 CERAMIC TILE EX. PLATINUM
36 CERAMIC TILE EX. IKAD
37 CERAMIC TILE EX. MAESTRO
1.000 M2 Ceramic tile size 200/200 mm NTC
38 CERAMIC TILE EX. KOGRES
39 MARBLE EX. CITATAH BANDUNG
1.000 M2 Marble size 200/300 mm Rp 125,000.00
40 MARBLE EX. UJUNG PANDANG
41 MARBLE EX. LAMPUNG
42 TAMBLED MARBLE
1.000 M2 Tambled marble 100/100 mm ex. Citatah Rp 95,000.00
43 TERACOTA TILE
1.000 M2 Teracotta tile ex. Pejaten Rp 36,000.00
44 TERRAZZO
1.000 M2 Terrazzo 300/300 floor without brass strip Rp 135,000.00
1.000 M2 Terrazzo 300/300 wall without brass strip Rp 147,000.00
1.000 M2 Terrazzo 600/600 wall without brass strip Rp 165,000.00
45 TILE PC
1.000 M2 Tile PC size 200/200 mm Rp 80,000.00
1.000 M2 Tile PC size 300/300 mm Rp 95,000.00
46 GALVANIS METAL FURING
1.000 M2 Galvanish metal furing size 2/4 Rp 45,000.00
PT TUNAS JAYA SANUR
47 GYPSUM 9 MM
1.000 M2 Gypsum 9mm thick non resistance Rp 24,000.00
1.000 M2 Gypsum 9mm thick water resistance Rp 50,000.00
48 LAMPIT EX. KALIMANTAN
1.000 M2 Lampi ex. Kalimantan Rp 25,000.00
49 PLAYWOOD
1.000 lbr Playwood 3 mm thick Rp 35,000.00
50 TEAKWOOD 4 MM
1.000 lbr Teakwood 4 mm thick Rp 68,000.00
51 CALSIBOARD 4 MM
1.000 lbr Calsiboard 4 mm thick Rp 48,000.00
52 TEAK PLAYWOOD 4 MM
1.000 lbr Teak Playwood 4 mm thick Rp 78,500.00
53 POLYURETHANE
1.000 ltr Polyurethane ex. Melamin Rp 29,150.00
1.000 kg Polyurethane ex. Ultran P01/P3 Rp 35,000.00
1.000 M2 Polyurethane ex. UPL Rp 126,500.00
54 PORTLAND CEMENT @ 50 KG
1.000 zak Portland cement gresik @ 50 kg/zak Rp 36,500.00
1.000 zak Portland cement bosowa @ 50 kg/zak Rp 36,000.00
1.000 zak Portland cement tigaroda @ 50 kg/zak Rp 36,500.00
55 ROOF TILE
1.000 M1 Alang-alang roof tinjeh bamboo Rp 2,500.00
1.000 lbr Singles slate roo 6mm thick (sirap) Rp 950.00
1.000 pcs Roof tile ex. Pejaten Rp 1,200.00
1.000 pcs Roof tile ex. Bambe Rp 2,500.00
1.000 pcs Roof tile ex. Morando Rp 2,700.00
1.000 pcs Roof tile ex. Karang pilang Rp 3,000.00
1.000 pcs Roof tile ex. Metal roof Rp 4,500.00
1.000 pcs Roof tile ex. Ceramic KIA (natural) Rp 6,500.00
1.000 pcs Roof tile ex. Ceramic KIA (lazur) Rp 13,500.00
1.000 Lbr Asbes gelombang Rp 26,000.00
1.000 M2 Gedeg kulit ex. Bangli Rp 18,000.00
1.000 Bt Bamboo match Rp 20,000.00
56 METAL ROOF TILE
1.000 M2 Metal roof ex. SUPRIME Rp 80,000.00
1.000 M2 Metal roof ex. GERARD Rp 165,000.00
1.000 M2 Metal roof ex. MULTI ROOF Rp 137,500.00
57 ZENK GUTTER
1.000 M1 Zeng gutter Rp 20,000.00
58 ZENK ROOF TILE
1.000 lbr Zeng roof tile Rp 38,000.00
59 RIDGE ROOF TILE
1.000 pcs Roof tile ex. Pejaten Rp 4,500.00
1.000 pcs Roof tile ex. Bambe Rp 5,000.00
1.000 pcs Roof tile ex. Morando Rp 10,000.00
1.000 pcs Roof tile ex. Karang pilang Rp 7,800.00
PT TUNAS JAYA SANUR
1.000 pcs Roof tile ex. Metal roof Rp 65,000.00

1.000 pcs Roof tile ex. Ceramic KIA Rp 19,800.00
60 WALLPAPER
1.000 M2 Wall paper Rp 55,000.00
61 WATER PROOFING
1.000 M2 Waterproofing ex. Sika top 107 Rp 24,000.00
1.000 M2 Waterproofing ex. Membrane Rp 51,000.00
62 WOOD FILER
1.000 Kg Wood filler Rp 35,000.00
63 CANDI STONE EX. JOGYA
1.000 M2 Candi Stone 100/300/20 mm Rp 92,000.00
64 ANDESIT STONE EX. KEBUMEN
1.000 M2 Andesit Stone 300/300/16 mm Rp 172,500.00
65 LOCAL STONE
1.000 M3 Local bukit stone Rp 80,000.00
1.000 M3 Local yellow stone serai Rp 250,000.00
1.000 M2 Local singaraja slate stone type A Rp 60,000.00
1.000 M2 Local singaraja slate stone type B Rp 700.00
66 CHINESE SLATE
1.000 M2 Chinese slate Rp 345,000.00
67 COBLE STONE
1.000 M2 Coble stone size 100/100/100mm rough face Rp 145,000.00
68 GLASS BLOK
1.000 pcs Glass block 200/200 mm Rp 22,000.00
69 GRANIT EX. NERO ABSOLUT
1.000 M2 Granit size 300/300 mm Rp 780,000.00
1.000 M2 Granit size 400/400 mm Rp 1,045,000.00
1.000 M2 Granit size 600/600 mm Rp 1,320,000.00
70 GRASS BLOCK
1.000 M2 Grass block Rp 43,500.00
71 GREEN STONE EX. SUKABUMI
1.000 M2 Green stone size 100/100, 20 mm thick Rp 70,000.00
72 GREY SAND STONE
1.000 M2 Grey sand stone Rp 130,000.00
73 INDIAN SLATE
1.000 M2 Indian slate Rp 250,000.00
74 JEMBER SLATE STONE
1.000 M2 Jember slate stone 100/100/10 mm Rp 55,000.00
PT TUNAS JAYA SANUR

75 KARANG STONE
1.000 M3 Karang stone Rp 60,000.00
76 KEROBOKAN SAND STONE
1.000 M2 Kerobokan sand stone Rp 135,000.00
77 PALIMANAN STONE EX. JOGYA
1.000 M2 Palimanan 300/300/20 mm Rp 66,000.00
1.000 M2 Palimanan 300/300/30 mm Rp 82,500.00
1.000 M2 Palimanan 300/300/50 mm Rp 121,000.00
1.000 M2 Palimanan 400/400/50 mm Rp 137,500.00
1.000 M2 Palimanan 300/600/80 mm Rp 231,000.00
1.000 M2 Palimanan 500/500/80 mm Rp 247,500.00
78 TARO SAND STONE
1.000 M3 Taro sand stone Rp 240,000.00
79 YOGYA STONE
1.000 M2 Paras Yogya 300/300/30 mm Rp 65,000.00
80 PAINTED
1.000 kg Paint ex. Dulux ICI pentalite Rp 35,000.00
1.000 kg Paint ex. Dulux ICI weathershield Rp 48,000.00
1.000 kg Paint ex. Vinilex / catylac Rp 18,000.00
1.000 ltr Paint ex. Lime wash Rp 75,000.00
1.000 Kg Cincromate paint Rp 7,700.00
1.000 Kg Wood painted Rp 25,000.00
81 CLEAR GLASS
1.000 M2 Clear glass 5mm thick Rp 58,500.00
1.000 M2 Laminated glass 6mm thick Rp 315,000.00
1.000 M2 Laminated glass 8mm thick Rp 375,000.00
1.000 M2 Es glass 5mm thick Rp 95,000.00
1.000 M2 Mirror 5mm Rp 135,000.00
82 WOOD BEAM
1.000 M3 Wood beam bingkirai grade A Rp 5,650,000.00
1.000 M3 Wood beam bingkirai grade B Rp 5,000,000.00
1.000 M3 Wood beam kamfer Rp 3,700,000.00
1.000 M3 Wood beam meranti Rp 1,250,000.00
1.000 M3 Wood beam merbau Rp 6,400,000.00
1.000 M3 Teak wood beam Rp 27,000,000.00
1.000 M3 Iron wood beam Rp 6,800,000.00
83 WOOD PLANK
1.000 M3 Wood plank bingkirai grade A Rp 6,500,000.00
1.000 M3 Wood plank bingkirai grade B Rp 5,650,000.00
1.000 M3 Wood plank kamfer Rp 4,150,000.00
1.000 M3 Wood plank meranti Rp 1,800,000.00
1.000 M3 Wood plank merbau Rp 6,900,000.00
1.000 M3 Teak wood plank Rp 28,000,000.00
1.000 M3 Iron wood plank Rp 7,200,000.00
PT TUNAS JAYA SANUR
84 WOOD RAFTER
1.000 M3 Wood rafter bingkirai Rp 4,900,000.00
1.000 M3 Wood rafter kamfer Rp 3,800,000.00
1.000 M3 Wood rafter meranti Rp 1,200,000.00
1.000 M3 Wood rafter merbau Rp 6,100,000.00
85 WOOD BATTEN
1.000 M3 Wood batten bingkirai Rp 4,370,000.00
1.000 M3 Wood batten kamfer Rp 3,500,000.00
BREAK DOWN
MASTER SUITE
1.0 DOOR TYPE D3 (4750 X 2400) MM
1 Merbau wood frame 50/150 16.80 m 94,895.63 1,594,246.50
2 Merbau door leaf with clear glass 6 mm 10.92 m2 399,067.00 4,357,811.64
3 Lockcase ex. Kend or equal 1.00 set 550,000.00 550,000.00
4 Pull Handles 2.00 pairs 175,000.00 350,000.00
5 Merbau timber box rail 150 mm 4.75 m 115,000.00 546,250.00
6 Rel sliding ( komplete ) ex Henderson 4.75 m 550,000.00 2,612,500.00
7 Box rail finishing ex. Ultran P01/03 1.43 m2 50,386.00 71,800.05
8 Merbau wood door leaf finish ex. Ultran P01/03 9.91 m2 50,386.00 499,073.33
9 Merbau wood frame finish ex. Ultran P01/03 4.20 m2 50,386.00 211,621.20
10 Labour cost 10.92 m2 25,000.00 273,000.00
SUMMARY 11,066,302.72
2.0 DOOR TYPE D4 (5850 X 2400) MM

5 Merbau timber box rail 150 mm 11.70 m 115,000.00 1,345,500.00
7 Expagnolet 4.00 set 75,000.00 300,000.00
11 Labour cost 13.57 m2 25,000.00 339,125.00
SUMMARY 16,559,208.04
3.0 DOOR TYPE D5 (2950 X 2400) MM

10 Labour cost 6.60 m2 25,000.00 165,060.00
SUMMARY 6,949,035.91
BREAK DOWN
4.0 DOOR TYPE D6 (3200 X 2400) MM
10 Labour cost 7.20 m2 25,000.00 180,000.00
SUMMARY 7,371,416.27
5.0 DOOR TYPE D7 (850 X 2400) MM
1 Tempered sandblasted glass door 10 mm thick 2.04 m2 650,000.00 1,326,000.00
2 Pull Handles "stainless" 1.00 pairs 650,000.00 650,000.00
3 Door Pivot hinges 1.00 set 650,000.00 650,000.00
4 Door stoper 1.00 nos 115,000.00 115,000.00
5 Labour cost 2.04 m2 25,000.00 51,000.00
Merbau box rell finish SUMMARY 2,792,000.00
6.0 WINDOW TYPE W1 (1750 X 2400) MM

2 Merbau window leaf with clear glass 6 mm 3.84 m2 399,067.00 1,532,417.28
3 Latch 2.00 nos 27,500.00 55,000.00
4 Catcement 4.00 nos 37,500.00 150,000.00
5 Window hinges 6.00 nos 45,000.00 270,000.00
6 Merbau wood window leaf finish ex. Ultran P01/03 4.48 m2 50,386.00 225,729.28
8 Labour cost 3.84 m2 25,000.00 96,000.00
SUMMARY 3,479,312.30
BEDROOM SUITE 2 & 3

1.0 DOOR TYPE D2 (2100 X 2400) MM
1 Merbau wood frame 50/150 6.90 m 94,895.63 654,779.81
10 Labour cost 4.80 m2 25,000.00 120,000.00
SUMMARY 6,741,797.80
3.0 DOOR TYPE D3 (3150 X 2400) MM

10 Labour cost 7.20 m2 25,000.00 180,000.00
SUMMARY 6,957,785.62
BREAK DOWN
4.0 DOOR TYPE D4 (1200 X 2400) MM

10 Labour cost 2.64 m2 25,000.00 66,000.00
SUMMARY 4,486,722.77
5.0 DOOR TYPE D5 (2200 X 2400) MM

10 Labour cost 4.92 m2 25,000.00 123,000.00
SUMMARY 5,865,109.45
6.0 DOOR TYPE D6 (1700 X 2400) MM

8 Labour cost 4.08 m2 25,000.00 102,000.00
SUMMARY 5,146,146.52
7.0 DOOR TYPE D7 (850 X 2400) MM

1 Tempered sandblasted glass door 10 mm thick 2.04 m2 650,000.00 1,326,000.00
2 Pull Handles "stainless" 1.00 pairs 650,000.00 650,000.00
3 Door Pivot hinges 1.00 set 650,000.00 650,000.00
4 Door stoper 1.00 nos 115,000.00 115,000.00
5 Labour cost 2.04 m2 25,000.00 51,000.00
Merbau box rell finish SUMMARY 2,792,000.00

2 Merbau window leaf with carved panil 1.65 m2 1,175,920.00 1,940,268.00
3 Latch 2.00 nos 27,500.00 55,000.00
4 Catcement 4.00 nos 37,500.00 150,000.00
8 Labour cost 1.65 m2 25,000.00 41,250.00
SUMMARY 3,133,907.54
BREAK DOWN
2 Merbau window leaf with carved panil 0.90 m2 1,175,920.00 1,058,328.00
3 Latch 1.00 nos 27,500.00 27,500.00
4 Catcement 2.00 nos 37,500.00 75,000.00
8 Labour cost 0.90 m2 25,000.00 22,500.00
SUMMARY 1,826,070.79
10.0 WINDOW TYPE W3 (4500 X 2400) MM

2 Merbau window leaf with clear glass 6 mm 10.08 m2 399,067.00 4,022,595.36
3 Latch 8.00 nos 27,500.00 220,000.00
4 Catcement 8.00 nos 37,500.00 300,000.00
8 Labour cost 10.08 m2 25,000.00 252,000.00
SUMMARY 7,898,658.75
BEDROOM SUITE 4 & 5

1.0 DOOR TYPE D1 (4500 X 2400) MM
10 Labour cost 10.32 m2 25,000.00 258,000.00
SUMMARY 10,590,294.67
2.0 DOOR TYPE D2 (1000 X 2400) MM

2 Merbau door leaf with panil 2.16 m2 625,920.00 1,351,987.20
5 Door hinges 6.00 nos 85,000.00 510,000.00
6 Door stoper 2.00 nos 115,000.00 230,000.00
9 Labour cost 2.16 m2 25,000.00 54,000.00
SUMMARY 3,915,829.07
BREAK DOWN
3.0 DOOR TYPE D3 (900 X 2400) MM
5 Door hinges 3.00 nos 85,000.00 255,000.00
6 Door stoper 1.00 nos 115,000.00 115,000.00
9 Labour cost 1.92 m2 25,000.00 48,000.00
SUMMARY 3,167,077.27

2 Merbau window leaf with clear glass 6 mm 0.56 m2 399,067.00 223,477.52
3 Fix clear glass 6 mm 1.40 m2 115,000.00 161,000.00
4 Latch 1.00 nos 27,500.00 27,500.00
5 Catcement 2.00 nos 37,500.00 75,000.00
9 Labour cost 1.96 m2 25,000.00 49,000.00
SUMMARY 1,495,822.97

2 Fixed clear glass 6 mm 1.91 m2 115,000.00 219,075.00
4 Labour cost 1.91 m2 25,000.00 47,625.00
SUMMARY 954,649.60

2 Fix window clear glass 6 mm 1.83 m2 115,000.00 210,162.50
4 Labour cost 1.83 m2 25,000.00 45,687.50
SUMMARY 943,799.60

2 Fix window clear glass 6 mm 0.68 m2 115,000.00 78,200.00
4 Labour cost 0.68 m2 25,000.00 17,000.00
SUMMARY 492,920.86

3 Latch 1.00 nos 27,500.00 27,500.00
4 Catcement 2.00 nos 37,500.00 75,000.00
8 Labour cost 1.58 m2 25,000.00 39,375.00
SUMMARY 1,541,551.22
BREAK DOWN
DINING AND ENTERTAINMENT ROOM

1.0 DOOR TYPE D1 (900 X 2400) MM
5 Door hinges 3.00 nos 85,000.00 255,000.00
6 Door stoper 1.00 nos 115,000.00 115,000.00
9 Labour cost 2.16 m2 25,000.00 54,000.00
SUMMARY 3,347,987.21
2.0 DOOR TYPE D2 (8200 X 2400) MM

10 Labour cost 17.81 m2 25,000.00 445,350.00
SUMMARY 16,419,317.28
3.0 DOOR TYPE D3 (1200 X 2400) MM

5 Door hinges 6.00 nos 85,000.00 510,000.00
6 Door stoper 2.00 nos 115,000.00 230,000.00
9 Labour cost 2.64 m2 25,000.00 66,000.00
SUMMARY 3,700,255.45
4.0 DOOR TYPE D4 (900 X 2400) MM

2 Merbau door leaf with clear glass 6 mm 1.92 m2 399,067.00 766,208.64
5 Door hinges 3.00 nos 85,000.00 255,000.00
6 Door stoper 1.00 nos 115,000.00 115,000.00
9 Labour cost 1.92 m2 25,000.00 48,000.00
SUMMARY 2,634,778.39
BREAK DOWN
5.0 DOOR TYPE D5 (900 X 2400) MM

2 Merbau door leaf with louvre 2.16 m2 453,198.00 978,907.68
5 Door hinges 3.00 nos 85,000.00 255,000.00
6 Door stoper 1.00 nos 115,000.00 115,000.00
9 Labour cost 2.16 m2 25,000.00 54,000.00
SUMMARY 2,974,907.69

2 Fixed window clear glass 6 mm 2.11 m2 115,000.00 242,535.00
4 Labour cost 2.11 m2 25,000.00 52,725.00
SUMMARY 1,112,200.15

4 Labour cost 5.48 m2 25,000.00 137,000.00
SUMMARY 2,239,842.11

3 Latch 3.00 nos 27,500.00 82,500.00
4 Catcement 6.00 nos 37,500.00 225,000.00
8 Labour cost 0.96 m2 25,000.00 24,000.00
SUMMARY 1,885,520.34

4 Labour cost 0.20 m2 25,000.00 5,000.00
SUMMARY 264,482.68
10.0 WINDOW TYPE W5 (1900 X 1500) MM

2 Merbau window leaf with louvre 2.70 m2 453,198.00 1,223,634.60
3 Latch 8.00 nos 27,500.00 220,000.00
5 Rel folding ( komplete ) ex Henderson 1.90 m 550,000.00 1,045,000.00
9 Labour cost 2.70 m2 25,000.00 67,500.00
SUMMARY 4,064,186.55
BREAK DOWN
BREAK DOWN
STAFF
1.0 DOOR TYPE D1 (1200 X 2400) MM
2 Merbau door leaf with louvre 2.64 m2 453,198.00 1,196,442.72
3 Lockcase ex. Deckson 1.00 set 250,000.00 250,000.00
5 Door hinges 6.00 nos 85,000.00 510,000.00
6 Door stoper 2.00 nos 115,000.00 230,000.00
9 Labour cost 2.64 m2 25,000.00 66,000.00
SUMMARY 3,543,161.29
2.0 DOOR TYPE D2 (850 X 2400) MM

2 Merbau door leaf with plywood 4mm thick 1.80 m2 260,830.00 469,494.00
5 Door hinges 6.00 nos 85,000.00 510,000.00
6 Door stoper 1.00 nos 115,000.00 115,000.00
9 Labour cost 1.80 m2 25,000.00 45,000.00
SUMMARY 2,369,085.70
3.0 DOOR TYPE D3 (800 X 2100) MM

2 Merbau door leaf with plywood 4mm thick 1.54 m2 260,830.00 401,678.20
5 Door hinges 3.00 nos 85,000.00 255,000.00
6 Door stoper 1.00 nos 115,000.00 115,000.00
9 Labour cost 1.54 m2 25,000.00 38,500.00
SUMMARY 1,947,184.43
4.0 DOOR TYPE D4 (2500 X 2100) MM

6 Door hinges 3.00 nos 85,000.00 255,000.00
7 Door stoper 1.00 nos 115,000.00 115,000.00
10 Labour cost 1.64 m2 25,000.00 41,000.00
SUMMARY 4,782,726.05

4 Labour cost 0.10 m2 25,000.00 2,500.00
SUMMARY 207,485.83
BREAK DOWN
OUT DOOR SHOWER
1 Measurement 7.54 m2 1,200.00 9,052.62
3 Excavation for foundation 66.01 m3 27,030.00 1,784,194.08
4 Soil back fill 55.46 m3 11,502.00 637,872.40
5 Remove surflus excavation 10.55 m3 14,378.00 151,693.65
6 Compacted lime stone 3.69 m3 73,616.00 271,837.39
9 Lean Concrete 1.71 m3 366,935.00 629,088.04
10 R. Concrete foot plat foundation 6.33 m3 470,486.00 2,978,289.30
11 R. Concrete wall 4.26 m3 470,486.00 2,005,060.78
12 R. Concrete bench 0.06 m3 470,486.00 30,487.49
13 R. Concrete Ground slab 0.62 m3 470,486.00 289,555.90
14 Formwork foot plat foundation 17.27 m2 63,417.00 1,094,932.56
15 Formwork wall 57.90 m2 63,417.00 3,671,996.50
16 Formwork bench 0.54 m2 63,417.00 34,245.18
17 Reinforcement foot plat foundation 1,196.08 kg 7,114.00 8,508,898.10
18 Reinforcement wall 439.34 kg 7,114.00 3,125,431.51
19 Reinforcement bench 7.32 kg 7,114.00 52,103.08
20 BRC M5 one layer to ground slab 6.15 m2 22,786.00 140,234.16
21 Brick wall 1 : 5 5.44 m2 58,088.00 315,998.72
22 Terrazzo wall finish 4.25 m2 338,800.00 1,439,900.00
23 Serai stone wall finish 30.30 m2 285,854.00 8,660,318.54
24 Waterprofing coating ex. Sika 34.55 m2 29,500.00 1,019,115.85
26 Palimanan random floor finish 4.91 m2 166,878.00 818,745.19
27 Palimanan edge 300/400/80 mm 0.90 m1 88,337.88 79,504.09
28 Palimanan bench 300/600/30 mm 0.36 m2 166,878.00 60,076.08
SUMMARY 38,997,038.87
MEP COSTING SUMMARY
WONG RESIDENCE - KEROBOKAN - BALI

BIDDER NAME :
Date of Tender : August 2006
NO DESCRIPTION TOTAL (Rp.)
1 MEP Site Infrastructure / MEP Outside Building & Equipment 1,055,537,805.00
2 MEP Within Bilding Staff Area, Office, Store & Genset Room (Provision 36,599,616.00
3 MEP Within Building Living, Dining & Guest Toilet 32,043,770.00
4 MEP Within Building Master Suite 76,195,875.00
5 MEP Within Building Bed Room Suite 2 & 3 (Provisional 85%) 98,909,990.75
6 MEP Within Building Bed Room Suite 4 & 5 (Deleted) -
7 MEP Within Building Entertainment & Study Room 63,216,015.00
8 MEP Within Building Bale & Pool Pump Room. 5,084,000.00
9 MEP Within Building Security 4,564,920.00
10 ITEM PC SUM
~ Waste Water Garden (WWG) 2 Unit 50,000,000.00
~ Absorption Pit 2 Unit 17,000,000.00
~ Sanitary ware 108,015,320.00
~ Perluasan Jaringan PLN 150,000,000.00
~ Pond between Pura & Security(Deleted) -
~ Pond between Suite 3 & suite 4 60,000,000.00
Grand Total = ###
NOTE :
The above total sum not include :
~ Lighting fixture
~ Fire Fighting
~ Generator set
SUMMARY SHEET WONG RESIDENCE August 2006

BILL OF QUANTITY MEP WORKS
BIDDER NAME :
UNIT RATE
NO DESCRIPTION QTY UNIT TOTAL (Rp.)
(Rp.)
SITE INFRASTRUCTURE
1. ELECTRICAL WORKS
1.A PLN CONNECTION, GENSET & ELECTRICAL PANELS.

PLN Hook Up / connection cost (BP & UJL) 49,5 KVA 1 Lot 39,617,500.00 39,617,500.00
Main Distibution Panel (MDP); ATS-AMF 1 Unit 54,400,000.00 54,400,000.00
Back Up Generator Set ex. TRAKINDO : Unit ### -
- Capacity : 60 KVA Prime, Diesel engine mover.
- Type : Silent enclosured.
- Electronic Governoor, constant speed 1.500 rpm ( 50 Hz )
- Safety Shutdown Device.
- Critical Residential Muffler
- Hot Air Exhaust Duct and Metal Grill
MDP & GENSET Grounding max. = 5 Ohm. 2 Unit 890,850.00 1,781,700.00
Sub Total 1.A = 95,799,200.00
1.B ELECTRICAL FEEDER CABLES.

Electrical Feeder cables, to include digging trench, protective
brick, sand layer and reinstate:
- KWh meter PLN ~ MDP, NYY 4x25 Sqmm 12 Mtr' 142,300.00 1,707,600.00
- Genset ~ MDP, NYY 4x25 Sqmm 12 Mtr' 142,300.00 1,707,600.00
- MDP ~ PP. Staff, NYY 4 x 6 Sqmm + BC 6 Sqmm 32 Mtr' 48,700.00 1,558,400.00
- MDP ~ PP. Entertaiment Room, NYY 4 x4 Sqmm + BC 4 Sqmm 43 Mtr' 36,950.00 1,588,850.00
- MDP ~ PP. Cold Water Pump, NYY 4 x 4 Sqmm + BC 4 Sqmm 22 Mtr' 36,950.00 812,900.00
- MDP ~ PP. LPOL, NYY 4 x 4 Sqmm + Sqmm 4 Sqmm 12 Mtr' 36,950.00 443,400.00
- MDP ~ PP. Entry, NYFGbY 4 x 6 Sqmm 38 Mtr' 63,775.00 2,423,450.00
- MDP ~ PP. Bed Room #4, NYFGBY 4 x 10 Sqmm 75 Mtr' 84,925.00 6,369,375.00
- MDP ~ PP. Bed Room #2 & 3, NYFGBY 4 x 10 Sqmm 91 Mtr' 84,925.00 7,728,175.00
- MDP ~ PP. Master Suite, NYFGBY 4 x 16 Sqmm 118 Mtr' 111,300.00 13,133,400.00
- PP. Entry ~ JB WP Pump, NYFGBY 4 x 2,5 Sqmm 22 Mtr' 35,700.00 785,400.00
- PP. Entry ~ Junction Box Security, NYFGBY 3 x 4 Sqmm 37 Mtr' 43,600.00 1,613,200.00
- PP. Bed Room#4 ~ PP. Bed Room#5, NYY 4 x 4 Sqmm + BC 18 Mtr' 36,950.00 665,100.00
- PP. Bed Room#4 ~ JB Bale, NYFGBY 3 x 2,5 Sqmm 33 Mtr' 31,050.00 1,024,650.00
- PP. Bed Room#4 ~ JB WF Pump, NYFGBY 3 x 2,5 Sqmm 17 Mtr' 31,050.00 527,850.00
- PP. Master Suite ~ PP. Jacuzzi, NYFGBY 4 x 4 Sqmm 25 Mtr' 50,400.00 1,260,000.00
- PP. Jacuzzi ~ JB Sewage Lifting Pump, NYFGBY 3 x 2,5 Sqmm 16 Mtr' 31,050.00 496,800.00
- PP. Staff ~ PP. Pool, NYFGBY 4 x 6 Sqmm 58 Mtr' 63,775.00 3,698,950.00
- PP. Staff ~ JB Sewage Lifting Pump, NYFGBY 3 x 2,5 Sqmm 30 Mtr' 31,050.00 931,500.00
- Control Cable MDP ~ Genset, NYY 4x1,5 Sqmm 26 Mtr' 14,750.00 383,500.00
- Excavation back fill as per detail 265 Mtr' 20,350.00 5,392,750.00
Panel Grounding max. = 5 Ohm 1 Lot 890,850.00 890,850.00
Sub Total 1.B = 55,143,700.00
1.C Outdoor Lights & Cable Installation

Outdoor Lighting Control Panel (LPOL) 1 Unit 4,545,000.00 4,545,000.00
Lighting cable installation, NYFGbY 3 x 2.5 mm2 direct buried 125 Point 362,610.00 45,326,250.00
as detailed.
Light Fixture Box Ligh Hal. 20W 12V incl. Transf. (fix only) 8 Nos 22,500.00 180,000.00
Light Fixture Wall Lamp Insacdescent 25 W 220V (fix only) 3 Nos 22,500.00 67,500.00
Light Fixture Column Light Hal. 50W 12V incl. Transf. (fix only) 63 Nos 22,500.00 1,417,500.00
Light Fixture Spot Light Hal. 50W 12V incl. Transf. (fix only) 34 Nos 22,500.00 765,000.00
Light Fixture Garden light Hal. 50W 12V incl. Transf. (fix only) 8 Nos 22,500.00 180,000.00
WONG RESIDENCE; PAGE 67 OF 85 August 2006

BIDDER NAME :
UNIT RATE
(Rp.)
Light Fixture Flood Metal Halida 70W 220 V (fix only) 1 Nos 35,000.00 35,000.00
Light Fixture Tree Flood Metal Halida 70W 220 V (fix only) 2 Nos 35,000.00 70,000.00
Light Fixture Underwater Spot Light Hal. 50W 12 V (fix only) 6 Nos 35,000.00 210,000.00
Waterproof transformer 150VA 220V/12V (fix only) 2 Nos 50,000.00 100,000.00
Lighting Switches 1 way 1 gang 1 Nos 21,220.00 21,220.00
Waterproof Junction Box as detailed. 110 Nos 188,080.00 20,688,800.00
Sub Total 1.C = 73,606,270.00
Sub Total 1 - Electric Work = ###
2. TELEPHONE WORK
Connection fee to Telkom for 2 Telkom telephone line numbers 1 Lot 5,000,000.00 5,000,000.00
(hardwire telephone) including administration, compensation &
coordination fee to TELKOM.
PABX, National KX-TDA 30, capacity : 3 COL + 16 extension, 1 Set 13,550,000.00 13,550,000.00
including all cables from and to MDF, software.
Key telephone handset at Staff office. 1 Unit included PABX
Telephone Main Distribution Frame (MDF). 100 pair Krone LSA 1 Unit 2,350,000.00 2,350,000.00
terminal, arrester block 10", Polyester Cabinet "Legrand" IP 65.
Feeder cable, UGC Jelly Filled, incl. digging trenches, sand bed 311 Mtr 44,850.00 13,948,350.00
layer, protective brick and compacted back filled :
Grounding , R maximum = 1 Ohm 1 Lot 1,781,700.00 1,781,700.00
Programming, Testing and commissioning 1 Lot 1,000,000.00 1,000,000.00
Sub Total 2 - Telephone Work = 37,630,050.00
3. MATV WORK
Satelite dish + 1 nos decoder (installed at staff room) + 1 Lot 3,695,000.00 3,695,000.00
standard full program first monthly fee to Indovision.
Local UHF&VHF TV reception antenna c/w pole support. 1 Lot 375,000.00 375,000.00
Splitter, Direct Coupler. 1 Unit 375,000.00 375,000.00
UHF/VHF RF Booster Amplifier with 220 VAC Power connection 1 Unit 1,850,000.00 1,850,000.00
from nearest AC power cct.
Booster Amplifier with 220 VAC Power connection from nearest 1 Unit 2,500,000.00 2,500,000.00
AC power cct.
Line Amplifier 20 dB - 15 VDC 1 Lot 9,750,000.00 9,750,000.00
Distribution MATV Cable, 7 C Jelly filled Coaxial cable, 75 Ohms 153 Mtr 25,875.00 3,958,875.00
impedance in HIC 20 mm glued joint direct buried to incl.
digging trench, protective brick, sand bed layer and reinstate.
Sub Total 3 - MATV = 22,503,875.00
4. INTRANET / DATA CABLING INSTALLATION

Wireless Radio Access Point incl. Post Antenna 1 Unit 12,500,000.00 12,500,000.00
Data Server; CPU P.IV-2.6 MHz, 60 Gb HDD, 256 Mb RAM, 64 1 Unit 10,378,000.00 10,378,000.00
Mb Video Card, Standard monitor 15", keyboard, mouse, UPS
600 VA, Linux Router + Win. XP O/S.
Manageable Switching Hub 8 port 1 Lot 450,000.00 450,000.00
Data cable UTP Cat 5e Amp/Belden in HIC 20 mm glued joint 510 Mtr 23,500.00 11,985,000.00
direct buried to incl. digging trench, protective brick, sand bed
layer and reinstate as original condition.
Grounding , R maximum = 1 Ohm 1 Lot 1,781,700.00 1,781,700.00
Sub Total 4 - Intranet / Data Cable work = 37,094,700.00

BIDDER NAME :
UNIT RATE
(Rp.)
5. PLUMBING WORK
5.A Clean Water Pumping System

PDAM Connection Fee of dia. 1" service pipe. 1 Lot 8,000,000.00 8,000,000.00
Deep Well Construction 6" - 48 meters depth as design drawing 1 Lot 59,735,000.00 59,735,000.00
Submersible Deep Well Pump dia, Flow cap.2 m3/hr, 50 1 Set 13,651,500.00 13,651,500.00
meters head c/w control panel & Floatless water level control.
Dual pumps system with a hydro pressure tank on a base skid, 1 Set 71,950,000.00 71,950,000.00
multi stages pump with variable speed motor, constant
pressure, total capacity Q = 3 ~ 6 m3/hour, Head = 50 meter
H2O. Factory Assembly.
Clorine Dose Pump c/w Chemical tank 1 Set 16,375,000.00 16,375,000.00
Water Softener, Stainless Steel Housing, Auto regeneration 1 Unit 23,850,000.00 23,850,000.00
type, Flow Cap. = 2 m3/hr, working Pressure = 4 bars, c/w salt
tank.
Multi Media Water filter, Stainless Steel Housing, Deep Bed 1 Unit 17,500,000.00 17,500,000.00
type, Flow Cap. = 2 m3/hr, working Pressure = 4 bars
Garden Irrigation Pressure Vessel, Diaphragm type, cap. = 60 1 Unit 2,785,000.00 2,785,000.00
liters, working pressure = 4 bars c/w Pressure switch.
Automatic Submersible Plastic Housing Sewage Pump, Duty 1 Unit 1,850,000.00 1,850,000.00
point = 250 LPM, H = 4 mtr, Power = 0,55 kW; incl. flexible
connection, cabling, waterproof juntion box and all accessories
required.
Power Panel Clean Water Pump Room, Polyester Cabinet 1 Unit 13,200,000.00 13,200,000.00
Stainless Steel Ladder fixed on water tank wall 2 Unit 1,500,000.00 3,000,000.00
Foot valve dia. 2" 2 Nos 410,000.00 820,000.00
Isolating valves dia. 2" / Gate Valve 13 Nos 274,525.00 3,568,825.00
Isolating valves dia. 1,5" / Gate Valve 4 Nos 189,825.00 759,300.00
Isolating valves dia. 1" / Gate valve 1 Nos 113,300.00 113,300.00
Non return valves dia. 2" 2 Nos 332,925.00 665,850.00
Non return valves dia. 1,5" 2 Nos 219,050.00 438,100.00
Strainer dia. 2" 1 Nos 447,420.00 447,420.00
Strainer dia. 1,5" 2 Nos 311,900.00 623,800.00
Flow switch 1 Nos 1,150,000.00 1,150,000.00
Floating Valve dia. 1" 2 Nos 391,300.00 782,600.00
Solenoid Valve dia. 2", 12 Volt 2 Nos 3,630,000.00 7,260,000.00
Solenoid Valve dia. 1", 12 Volt 2 Nos 2,087,600.00 4,175,200.00
Stainless Steel WLC Probe (4 at water tank, 1 at BoreWell) 5 Set 485,750.00 2,428,750.00
Sub Total 5.A = 255,129,645.00
5.B Clean water Distribution plumbing

HDPE, Class S-4, DN 63, Maspion or equivalent 110 Mtr' 60,260.00 6,628,600.00
HDPE, Class S-4, DN 25, Maspion or equivalent 35 Mtr' 14,200.00 497,000.00
Isolating Valve dia. 2" / Gate valve 2 Nos 274,525.00 549,050.00
Isolating Valve dia. 1,5" / Gate valve 1 Nos 189,825.00 189,825.00
Isolating Valve dia. 1" / Gate valve 2 Nos 113,300.00 226,600.00
Valve cover PVC dia. 6"+PVC Cap.& Plinth. 5 Nos 134,700.00 673,500.00
Excavation back fill as per detail 298 Mtr' 15,875.00 4,730,750.00
PE Pipe fitting, Electro fusion Joint 1 Lot 2,725,925.00 2,725,925.00
Sub Total 5.B = 19,999,330.00
5.C Garden water irrigation plumbing


BIDDER NAME :
UNIT RATE
(Rp.)
HDPE, Class S-4, DN 25, Maspion or equivalent 52 Mtr' 14,200.00 738,400.00

Garden Tap San Ei, dia. 1/2" c/w riser & hose connection 17 Nos 360,000.00 6,120,000.00
Isolating valves dia. 2" 2 Nos 113,300.00 226,600.00
Isolating valves dia. 1,5" 3 Nos 189,825.00 569,475.00
Isolating Valve dia. 1" 2 Nos 113,300.00 226,600.00
Valve cover PVC dia. 6"+PVC Cap.& Plinth. 7 Nos 134,700.00 942,900.00
Excavation back fill as per detail 328 Mtr' 15,875.00 5,207,000.00
PE Pipe fitting, Electro fusion Joint 1 Lot 2,685,200.00 2,685,200.00
Sub Total 5.C = 26,718,595.00
5.D Sewage Water plumbing

PVC AW dia. 100 mm (4") 193 Mtr' 62,660.00 12,093,380.00
PVC AW dia. 50 mm (2") 38 Mtr' 26,620.00 1,011,560.00
Pipe fitting Rucika class TS 1 Lot 3,276,250.00 3,276,250.00
Vent cup 2 Unit 98,750.00 197,500.00
PVC Floor Clean Out dia. 4"(on grass/garden area) 10 Nos 128,100.00 1,281,000.00
Relief Drainage Gully (RDG) as detailed. 15 Nos 298,600.00 4,479,000.00
Inspection Opening (IO) PVC 4" as detailed. 42 Nos 115,300.00 4,842,600.00
Septictank 2 Unit 4,000,000.00 8,000,000.00
Waste Water Garden (WWG) 2 Unit by owner
Grease trap structure, including piping and stainless steel 1 Unit 8,500,000.00 8,500,000.00
basket/ screen, galvanized steel cover and all accessories.
Sub Total 5.D = 43,681,290.00
Sub Total 5 - Plumbing Work = 345,528,860.00
6 Storm/Rain Water Drainage

Hollow block formed 300 mm x 300 mm internal width/depth 375 Mtr 195,000.00 73,125,000.00
plus 0,5 % gradient depth storm water Culvert on continous
100 mm concrete floor slab with select reinforced cover slabs
to Architect detail
Perforated PVC Pipe AW class grey colour Maspion dia. 4"; 148 Mtr 84,730.00 12,540,040.00
Geotextile wrapped
PVC AW class grey colour dia. 12" 12 Mtr 401,770.00 4,821,240.00
PVC AW class grey colour dia. 2" 4 Mtr 26,620.00 106,480.00
Control box 600 mm x 600 mm internal width/ various depth 20 Nos 135,000.00 2,700,000.00
with reinforced cover slab to Architect detail.
Sub Total 6 - Storm/Rain Water Drainage Work= 100,961,730.00
7 SWIMMING POOL
7.A Pool Plumbing

PVC AW grey colour Maspion dia. 4" 12 mtr 62,660.00 751,920.00
PVC AW grey colour Maspion dia. 3" 106 mtr 44,580.00 4,725,480.00
PVC AW grey colour Maspion dia. 2,5" 40 mtr 32,960.00 1,318,400.00
PVC AW grey colour Maspion dia. 2" 114 mtr 26,620.00 3,034,680.00
PVC AW grey colour Maspion dia. 1 1/2" 10 mtr 19,440.00 194,400.00
Pipe fitting Rucika class TS 1 lot 3,000,000.00 3,000,000.00
PVC Ball valve 3" 4 nos 912,500.00 3,650,000.00
PVC Ball valve 2,5" 1 nos 690,500.00 690,500.00
PVC Ball valve 2" 2 nos 230,300.00 460,600.00

BIDDER NAME :
UNIT RATE
(Rp.)
Check valve dia 3" 1 nos 635,200.00 635,200.00

Check valve dia 2" 2 nos 238,600.00 477,200.00
Foot valve dia 3" 1 nos 435,500.00 435,500.00
Solenoide valve dia 1" 12 volt make up water 1 nos 2,087,600.00 2,087,600.00
Union joint PVC dia 2" 14 nos 95,000.00 1,330,000.00
Discharge & Suction pipe header 2 unit 500,000.00 1,000,000.00
Stainless steel leaf screen fixed on pool gutter 1 set 750,000.00 750,000.00
Sub Total 7.A = 24,541,480.00
7.B Equipment
Pool Water Circulation pump 3 HP, 2 Unit 6,978,180.00 13,956,360.00
Sand Filter incl. all Accessories, 2 Unit 9,713,550.00 19,427,100.00
Automatic PH controller DM 52 incl. 2 x 50 liters chemical tank 1 Unit 19,810,000.00 19,810,000.00
Salt Chlorinator Self Cleaning Type; ESC 48 2 Unit 17,850,000.00 35,700,000.00
Main drain 12" x 12" 1 Nos 660,200.00 660,200.00
Adjustable volume Floor inlet SP1425 14 Nos 162,040.00 2,268,560.00
Adjustable volume wall inlet SP1419 9 Nos 80,000.00 720,000.00
Vacuum connection fitting SP1022 2 Nos 70,000.00 140,000.00
required.
Pool Light cabling installation 8 point 675,800.00 5,406,400.00
Under water pool light 100 W/12V 4 Nos 2,150,000.00 8,600,000.00
Under water pool light 50 W/12V 4 Nos 1,975,000.00 7,900,000.00
Waterproof Transf. 300 W/12V 3 Nos 1,350,000.00 4,050,000.00
Pool Pump Control panel 1 Unit 9,975,000.00 9,975,000.00
Sub Total 7.B = 130,463,620.00
7.C Maintenance Equipment

Telescopic handle 16 feet 1 Unit 282,470.00 282,470.00
Vacuum hose 40 feet 1 Unit 556,250.00 556,250.00
Vacuum head 1 Unit 387,630.00 387,630.00
Leaf skimmer 1 Unit 85,170.00 85,170.00
Algae brush (stainless steel) 1 Unit 119,940.00 119,940.00
Multi Test kit 1 Unit 65,180.00 65,180.00
Sub Total 7.C = 1,496,640.00
7.D Testing & commissioning

Pool water first filling including all initial shock treatment 1 Lot 5,000,000.00 5,000,000.00
chemical, chlorine, base & acid and electrical & labour cost to
meet clear and crystal pool water quality for first 1 month
operation.
Sub Total 7.D = 5,000,000.00
Sub Total 7 - Swimming Pool = 161,501,740.00
8. LIGHTNING PROTECTION
Lightning Protection head EF type, 100 mtr radius protection 1 Unit 16,105,000.00 16,105,000.00
Support mass Pole 15 mtrs height 1 Unit 5,750,000.00 5,750,000.00
Down Conductor NYY 70 Sqmm 20 Mtr' 95,100.00 1,902,000.00
BC 70 Sqmm 10 Mtr' 72,000.00 720,000.00
Grounding system max. 2 Ohms. 2 Lot 5,350,000.00 10,700,000.00
Control box 1 Nos 200,000.00 200,000.00
Sub Total 8 - Lightning Protection Work = 35,377,000.00

BIDDER NAME :
UNIT RATE
(Rp.)

BIDDER NAME :
UNIT RATE
(Rp.)
9 LPG PLUMBING
LPG bottle 15 kg 2 Unit 440,000.00 880,000.00
Two way gas cook San Ei type G51 1 Nos 330,000.00 330,000.00
Gas Regulator 2 Nos 150,675.00 301,350.00
Gas hose 3 Nos 45,000.00 135,000.00
Material support 1 Lot 300,000.00 300,000.00
Sub Total 9 = 1,946,350.00
Sub Total 9 - LPG Plumbing ( 7 Unit) = 13,624,450.00
10A. DECORATIVE POND PLUMBING

Automatic Submersible Stainless Steel Housing Sewage Pump, 2 Unit 8,500,000.00 17,000,000.00
Duty point = 330 LPM, H = 8 mtr, Power = 1,1 kW; incl.
flexible connection, cabling, waterproof juntion box and all
accessories required.
Piping PVC AW dia. 12" 30 Mtr' 401,770.00 12,053,100.00
Piping PVC AW dia. 6" 21 Mtr' 123,480.00 2,593,080.00
Piping PVC AW dia. 6", perforated 12 Mtr' 133,400.00 1,600,800.00
Piping PVC AW dia. 2" 20 Mtr' 26,620.00 532,400.00
Pipe fitting Rucika class TS 1 lot 4,000,000.00 4,000,000.00
PVC Check valve dia. 2" 2 Nos 238,600.00 477,200.00
PVC Ball valve dia. 2" 2 Nos 230,300.00 460,600.00
Floating Valve dia. 3/4" 1 Nos 283,870.00 283,870.00
Junction Box 1 Nos 350,000.00 350,000.00
Stone formed pond filter & green pond bacteria 1 Unit 1,500,000.00 1,500,000.00
Pond filter 1 Unit 750,000.00 750,000.00
Sub Total 10 A- Decorative Pond Plumbing = 41,601,050.00
10B. SMALL WATER FOUNTAIN

required.
Piping PVC AW dia. 2" 4 Mtr' 26,620.00 106,480.00
Piping PVC AW dia. 1 1/2" 2 Mtr' 19,440.00 38,880.00
Piping PVC AW dia. 3/4" 8 Mtr' 9,950.00 79,600.00
Pipe fitting Rucika class TS 1 lot 100,000.00 100,000.00
PVC Check valve dia. 1 1/2" 1 Nos 186,900.00 186,900.00
PVC Ball valve dia. 3/4" 1 Nos 93,850.00 93,850.00
Floating Valve dia. 3/4" 1 Nos 283,870.00 283,870.00
Junction Box 1 Nos 350,000.00 350,000.00
Stone formed pond filter & green pond bacteria 1 Unit 500,000.00 500,000.00
Pond filter 1 Unit 350,000.00 350,000.00
Sub Total 10 A- Decorative Pond Plumbing = 3,279,580.00
11 FIRE FIGHTING EQUIPMENT

Portable Fire Extinguisher 3,5 Kg Halotron Gas. Gunebo. 8 Nos 3,985,700.00 31,885,600.00
Engine Fire Floating Pump, type 303 MAX - FL 012 c/w 30 mtr Unit 39,751,350.00 -
hose, sprayer nozzle and Accessories. Chubb.
Sub Total 11 - Fire Fighting Equipment = 31,885,600.00
TOTAL SITE INFRASTRUCTURE COST ###

BIDDER NAME :
UNIT RATE
(Rp.)
WITHIN BUILDING INSTALLATION
1. STAFF AREA, OFFICE, STORE, GENSET ROOM

Electrical Installation & Lighting Fixture
PP. Staff 1 Unit 6,000,000.00 6,000,000.00
PP. Entry 1 Unit 4,525,500.00 4,525,500.00
Grounding Panel 2 Lot 418,575.00 837,150.00
Lighting cable installation. NYM 3x2.5 mm2 in HIC Clipsal 20 42 Point 163,370.00 6,861,540.00
mm.
GPO cable installation, NYM 3x2.5 mm2 in HIC Clipsal 20mm. 25 Point 190,360.00 4,759,000.00
Water Heater cable installation. NYY 3 x 2.5 mm2 1 Point 223,030.00 223,030.00
Air Conditioner cable installation. NYY 3 x 2.5 mm2 2 Point 223,030.00 446,060.00
Ceiling fan / exhaust fan cable installation. NYM 3 x 2.5 mm2 8 Point 163,370.00 1,306,960.00
in HIC 20 mm
Recessed Down Light PLC 14W 220V (fix only) 22 Nos 22,500.00 495,000.00
Recessed Down Light Halogen 50W/12V (fix only) 4 Nos 22,500.00 90,000.00
Splash proof TLD 18W 220V, Philips, TCW 097 (fix only) 14 Nos 22,500.00 315,000.00
Emergency Lighting TLD 10W c/w rechargeable battery. (fix 2 Nos 25,000.00 50,000.00
only)
Exhaust fan wall mounted c/w shutter louvre 100 CFM 4 Unit 635,750.00 2,543,000.00
Ceiling fan National dia 52 inch. 4 Unit 725,000.00 2,900,000.00
General Power Outlet shuko type 25 Nos 30,740.00 768,500.00
TPN Switch 20 Amp. Clipsal 1 Nos 240,880.00 240,880.00
SPN Switch 25 Amp. Clipsal 2 Nos 213,780.00 427,560.00
Electronic Ceiling fan speed control 4 Nos 229,510.00 918,040.00
Sub Total Electrical Installation = 34,017,700.00
Electronic Installation & Fixture

Electronis Distribution Board Unit 2,670,500.00 -
Telephone cable installation, ITC 2x0,6 mm in HIC 20 mm. 2 Point 122,610.00 245,220.00
Telephone Handset, SLT wall type 1 Nos 132,000.00 132,000.00
MATV cable installation, Coaxial 5C in HIC 20 mm. 1 Point 191,920.00 191,920.00
Speaker cable installation, NYMHY 2x1,5 mm in HIC 20 mm. Point 203,680.00 -
Data cabling Installation, UTP Cat.5 in HIC 20 mm. 1 Point 227,860.00 227,860.00
RJ 11 Wall Socket outlet Clipsal E 2000 2 Nos 73,850.00 147,700.00
TV Wall Socket outlet Clipsal E 2000 1 Nos 65,750.00 65,750.00
Sub Total Electronic Installation = 1,207,000.00
Cold water Plumbing

Isolating Valve - Gate valve Kitz dia. 3/4" 1 Nos 87,610.00 87,610.00
PEX pipe Wirsbo dia. 20 mm 21 Mtr' 40,200.00 844,200.00
Pipe fitting PEX 1 Lot 525,000.00 525,000.00
Sub Total Cold Water Plumbing = 2,347,810.00
Hot water
Ball Valve Kitz & Check valve kitz dia. 20 mm 1 Unit 336,450.00 336,450.00
Automatic air release valve dia 1/2" with isolating valve and 1 Unit 988,700.00 988,700.00
PVC dia. 1/2" drain pipe to drainage
Instanteneous Gas Water Heater Cap. 10 Ltr/mnt, Rinnai 1 Unit 3,850,700.00 3,850,700.00

BIDDER NAME :
UNIT RATE
(Rp.)

Copper pipe class L + aeroflex insullation dia. 20 mm 6 Mtr' 135,860.00 815,160.00
Sub Total Hot Water Plumbing = 8,186,810.00
Sewage Water plumbing

PVC AW dia. 4" 24 Mtr' 62,660.00 1,503,840.00
PVC AW dia. 3" 12 Mtr' 44,580.00 534,960.00
PVC AW dia. 2" 30 Mtr' 26,620.00 798,600.00
PVC AW dia. 1 1/2" for vent riser 6 Mtr' 19,440.00 116,640.00
Pipe fitting Rucika class TS 1 Lot 900,000.00 900,000.00
Vent cup 1 Nos 98,750.00 98,750.00
PVC P Trap as detailed 4 Nos 65,500.00 262,000.00
Smart Drain - Sanwell Austindo 2 Nos 115,000.00 230,000.00
Floor waste gully (FWG) - Sanwell Austindo 2 Nos 140,625.00 281,250.00
S/S Floor Clean Out dia. 4" San Ei (on hard finished floor) 1 Nos 310,000.00 310,000.00
S/S Floor Clean Out dia. 2" San Ei (on hard finished floor) Nos -
Sub Total Sewage Water Plumbing = 5,036,040.00
Sub Total Plumbing Work = 15,570,660.00
AIR CONDITIONING WORK

Split type Air Conditioning Unit, LG Gold Fin wall mounted type, 2 Unit 3,393,500.00 6,787,000.00
relocate remote receptor, cooling capacity = 6.000 BTU/H,
Refrigerant piping IU~CU, Copper pipe class L, with Aeroflex 2 Sets 1,483,500.00 2,967,000.00
insulation 19 mm wall thickness for each pipe.
Drain piping PVC AW dia. 3/4" with Aeroflex insulation 13 mm 2 Sets 225,000.00 450,000.00
wall thickness, complete with tundish and P trap.
Sub Total Air Conditioning Work = 10,204,000.00
Total Staff Area, Office, Store & Genset Room = ###
2. LIVING, DINING & GUEST TOILET

Lighting cable installation. NYM 3x2.5 mm2 in HIC Clipsal. 43 Point 163,370.00 7,024,910.00
Air Conditioner cable installation. NYY 3 x 2.5 mm2 Point 223,030.00 -
Ceiling fan / exhaust fan cable installation. NYM 3 x 2.5 mm2 5 Point 163,370.00 816,850.00
in HIC 20 mm
Pendant Light 150W 220V (fix only) 2 Nos 32,500.00 65,000.00
Spot Light Halogen 50W/12V (fix only) 1 Nos 22,500.00 22,500.00
Column Light Halogen 20W / 12V (fix only) 16 Nos 22,500.00 360,000.00
only)
Exhaust fan ceiling mounted 100 CFM c/w duct PVC AW dia. 4" 1 Unit 635,750.00 635,750.00
General Power Outlet 9 Nos 30,740.00 276,660.00

BIDDER NAME :
UNIT RATE
(Rp.)
General Power Outlet Floor type 4 Nos 697,800.00 2,791,200.00

SPN Switch 25 Amp. Clipsal Nos 213,780.00 -

Electronis Distribution Board 1 Unit 2,670,500.00 2,670,500.00
Speaker cable installation, NYMHY 2x1,5 mm in HIC 20 mm. 8 Point 203,680.00 1,629,440.00
Data cabling Installation, UTP Cat.5 in HIC 20 mm. Point 227,860.00 -
RJ 45 Wall Socket outlet Clipsal E 2000 Nos 196,550.00 -
Cold water Plumbing

Isolating Valve - Gate valve Kitz dia. 3/4" 1 Nos 87,610.00 87,610.00
Hot water

PVC AW dia. 4" 18 Mtr' 62,660.00 1,127,880.00
PVC AW dia. 3" 8 Mtr' 44,580.00 356,640.00
PVC AW dia. 2" 15 Mtr' 26,620.00 399,300.00
Vent cup 1 Nos 98,750.00 98,750.00
S/S Floor Clean Out dia. 2" San Ei (on hard finished floor) Nos - -
Sub Total Sewage Water plumbing = 3,651,460.00
Total MEP Living, Dining & Guest Toilet = ###

BIDDER NAME :
UNIT RATE
(Rp.)
3 MASTER SUITE
PP. Master Suite 1 Unit 4,065,000.00 4,065,000.00
in HIC 20 mm
Ward robe light Philenia 35 W 220 V (fix only) 3 Nos 22,500.00 67,500.00
Spot Light Halogen 50W/12V (fix only) 9 Nos 22,500.00 202,500.00
Emergency Lighting TLD 10W c/w rechargeable battery. 1 Nos 25,000.00 25,000.00
Exhaust fan ceiling mounted 100 CFM c/w duct PVC AW dia. 4" 1 Unit 1,435,750.00 1,435,750.00
Ceiling fan National dia 52 inch. 1 Unit 725,000.00 725,000.00
Lighting Dimmers 1 Nos 229,510.00 229,510.00
Microswitch 3 Nos 48,950.00 146,850.00

Cold water Plumbing

Isolating Valve - Gate valve Kitz dia. 1" 1 Nos 113,300.00 113,300.00
PEX pipe Wirsbo dia. 20 mm 48 Mtr' 40,200.00 1,929,600.00
Hot water
Ball valve Kitz & Check Valve Kitz dia. 20 mm 1 Unit 336,450.00 336,450.00
Gas Water Heater Cap. 260 Ltr, VULCAN by Rheem 1 Unit 20,475,500.00 20,475,500.00

BIDDER NAME :
UNIT RATE
(Rp.)


PVC AW dia. 4" 15 Mtr' 62,660.00 939,900.00
PVC AW dia. 3" 23 Mtr' 44,580.00 1,025,340.00
PVC AW dia. 2" 12 Mtr' 26,620.00 319,440.00
Vent cup 1 Nos 98,750.00 98,750.00

Split type Air Conditioning Unit, LG Gold Fin wall mounted 2 Unit 9,475,500.00 18,951,000.00
type, relocate remote receptor, cooling capacity = 24.000
BTU/H, installed inside cupboard as detailed (Bed rooms).
Total MEP Master Suite = ###
4 BED ROOM SUITE 2 & 3

PP. Bed Room Suite 2 & 3 1 Unit 3,850,000.00 3,850,000.00
in HIC 20 mm
Ward robe light Philenia 35 W 220 V (fix only) 4 Nos 22,500.00 90,000.00
Emergency Lighting TLD 10W c/w rechargeable battery. 2 Nos 25,000.00 50,000.00
Exhaust fan ceiling mounted 100 CFM c/w duct PVC AW dia. 4" 2 Unit-4 1,435,750.00 2,871,500.00
Lighting Switches 1 way 2 gang Nos 30,280.00 -

BIDDER NAME :
UNIT RATE
(Rp.)
Lighting Dimmers 2 Nos 229,510.00 459,020.00

Microswitch 4 Nos 48,950.00 195,800.00

Cold water Plumbing

Pipe fitting PEX 1 Lot 1,150,000.00 1,150,000.00
Hot water
Ball Valve Kitz & Check Valve Kitz dia. 20 mm 2 Unit 336,450.00 672,900.00
Automatic air release valve dia 1/2" with isolating valve and 2 Unit 988,700.00 1,977,400.00
Gas Water Heater Cap. 260 Ltr, VULCAN by Rheem 2 Unit 20,475,500.00 40,951,000.00
Copper pipe class L + aeroflex insullation dia. 20 mm 12 Mtr' 135,860.00 1,630,320.00
Pipe fitting PEX 1 Lot 1,400,000.00 1,400,000.00

PVC AW dia. 4" 25 Mtr' 62,660.00 1,566,500.00
PVC AW dia. 3" 36 Mtr' 44,580.00 1,604,880.00
PVC AW dia. 2" 18 Mtr' 26,620.00 479,160.00
Vent cup 2 Nos 98,750.00 197,500.00

BIDDER NAME :
UNIT RATE
(Rp.)

Total MEP Bed Room Suite 2 & 3 = ###
5 BED ROOM SUITE 4 & 5

PP. Bed Room Suite 4 Unit 5,430,000.00 -
PP. Bed Room Suite 5 Unit 3,065,750.00 -
Grounding Panel Lot 418,575.00 -
Lighting cable installation. NYM 3x2.5 mm2 in HIC Clipsal. Point 163,370.00 -
GPO cable installation, NYM 3x2.5 mm2 in HIC Clipsal 20mm. Point 190,360.00 -
Water Heater cable installation. NYY 3 x 2.5 mm2 Point 223,030.00 -
Air Conditioner cable installation. NYY 3 x 2.5 mm2 Point 223,030.00 -
Ceiling fan / exhaust fan cable installation. NYM 3 x 2.5 mm2 Point 163,370.00 -
in HIC 20 mm
Recessed Down Light Halogen 50W/12V (fix only) Nos 22,500.00 -
Ward robe light Philenia 35 W 220 V (fix only) Nos 22,500.00 -
Spot Light Halogen 50W/12V (fix only) Nos 22,500.00 -
Wall Light 25W 220V. (fix only) Nos 22,500.00 -
Splash proof TLD 18W 220V, Philips, TCW 097 (fix only) Nos 22,500.00 -
Column Light Halogen 20W / 12V (fix only) Nos 22,500.00 -
Emergency Lighting TLD 10W c/w rechargeable battery. (fix Nos 25,000.00 -
only)
Exhaust fan ceiling mounted 100 CFM c/w duct PVC AW dia. 4" Unit 1,435,750.00 -
Ceiling fan National dia 52 inch. Unit 725,000.00 -
Lighting Dimmers Nos 229,510.00 -
General Power Outlet Nos 30,740.00 -

BIDDER NAME :
UNIT RATE
(Rp.)
Microswitch Nos 48,950.00 -

TPN Switch 20 Amp. Clipsal Nos 240,880.00 -
SPN Switch 25 Amp. Clipsal Nos 213,780.00 -
Electronic Ceiling fan speed control Nos 229,510.00 -
Sub Total Electrical Installation = -

Electronis Distribution Board Unit 2,670,500.00 -
Telephone cable installation, ITC 2x0,6 mm in HIC 20 mm. Point 122,610.00 -
Telephone Handset, SLT wall type Nos 132,000.00 -
MATV cable installation, Coaxial 5C in HIC 20 mm. Point 191,920.00 -
Data cabling Installation, UTP Cat.5 in HIC 20 mm. Point 227,860.00 -
TV Wall Socket outlet Clipsal E 2000 Nos 65,750.00 -
Sub Total Electronic Installation = -
Cold water Plumbing

Isolating Valve - Gate valve Kitz dia. 1" Nos 113,300.00 -
PEX pipe Wirsbo dia. 25 mm Mtr' 52,000.00 -
Pipe fitting PEX Lot 1,250,000.00 -
Sub Total Cold Water Plumbing = -
Hot water
Ball valve Kitz & Check valve kitz dia. 20 mm Unit 336,450.00 -
Automatic air release valve dia 1/2" with isolating valve and Unit 988,700.00 -
Gas Water Heater Cap. 260 Ltr, VULCAN by Rheem Unit 20,475,500.00 -
Copper pipe class L + aeroflex insullation dia. 20 mm Mtr' 135,860.00 -
Pipe fitting PEX Lot 1,480,000.00 -
Sub Total Hot Water Plumbing = -

PVC AW dia. 4" Mtr' 62,660.00 -
PVC AW dia. 3" Mtr' 44,580.00 -
PVC AW dia. 2" Mtr' 26,620.00 -
PVC AW dia. 1 1/2" for vent riser Mtr' 19,440.00 -
Pipe fitting Rucika class TS Lot 1,600,000.00 -
Vent cup Nos 98,750.00 -
PVC P Trap as detailed Nos 65,500.00 -
Smart Drain - Sanwell Austindo Nos 115,000.00 -
Floor waste gully (FWG) - Sanwell Austindo Nos 140,625.00 -
S/S Floor Clean Out dia. 4" San Ei (on hard finished floor) Nos 310,000.00 -
PVC Floor Clean Out dia. 4"(on grass/garden area) Nos 128,100.00 -
Sub Total Sewage Water Plumbing = -
Sub Total Plumbing Work = -

BIDDER NAME :
UNIT RATE
(Rp.)

Split type Air Conditioning Unit, LG Gold Fin wall mounted Unit 9,475,500.00 -
Refrigerant piping IU~CU, Copper pipe class L, with Aeroflex Sets 2,336,500.00 -
Drain piping PVC AW dia. 3/4" with Aeroflex insulation 13 mm Sets 342,500.00 -
Sub Total Air Conditioning Work = -
Total MEP Bed Room Suite 4 & 5 = -
5 ENTERTAINMENT & STUDY ROOM

PP. Entertainment Room 1 Unit 3,600,000.00 3,600,000.00
Water Heater cable installation. NYY 3 x 2.5 mm2 Point 223,030.00 -
in HIC 20 mm
only)
Exhaust fan ceiling mounted 100 CFM c/w duct PVC AW dia. 4" 1 Unit 1,435,750.00 1,435,750.00
Lighting Dimmers Nos 229,510.00 -
TPN Switch 20 Amp. Clipsal Nos 240,880.00 -

Speaker cable installation, NYMHY 2x1,5 mm in HIC 20 mm. 4 Point 203,680.00 814,720.00
Cold water Plumbing


BIDDER NAME :
UNIT RATE
(Rp.)

Hot water
Ball valve Kitz & Check valve Kitz dia. 20 mm 1 Unit 336,450.00 336,450.00
Instanteneous Gas Water Heater Cap. 10 Ltr/mnt, Rinnai 1 Unit 3,850,700.00 3,850,700.00

PVC AW dia. 4" 18 Mtr' 62,660.00 1,127,880.00
PVC AW dia. 3" 4 Mtr' 44,580.00 178,320.00
PVC AW dia. 2" 16 Mtr' 26,620.00 425,920.00
Vent cup 1 Nos 98,750.00 98,750.00

Total MEP Entertainment & study Room = ###
6 BALE & PUMP ROOM

Lighting cable installation. NYM 3x2.5 mm2 in HIC Clipsal. 1 Point 163,370.00 163,370.00
GPO cable installation, NYM 3x2.5 mm2 in HIC Clipsal 20mm. 2 Point 190,360.00 380,720.00
Exhaust fan wall mounted c/w shutter louvre 100 CFM 1 Unit 1,435,750.00 1,435,750.00

BIDDER NAME :
UNIT RATE
(Rp.)

Total MEP Bale & Pump Room = 5,084,000.00
7 SECURITY
Junction Box 1 Unit 350,000.00 350,000.00
Lighting cable installation. NYM 3x2.5 mm2 in HIC Clipsal. 4 Point 163,370.00 653,480.00
GPO cable installation, NYM 3x2.5 mm2 in HIC Clipsal 20mm. 2 Point 190,360.00 380,720.00

Total MEP Security = 4,564,920.00

BIDDER NAME :
UNIT RATE
(Rp.)
8 ITEM PC SUM
SANITARY WARE
Master Bedroom
Water closet Toto CW867NJ 1 Nos 2,550,000.00 2,550,000.00
Lavatory Toto LW523J/TX116LE 2 Nos 2,195,650.00 4,391,300.00
Mixing shower Toto TX443SE 1 Nos 757,920.00 757,920.00
Head Shower Toto TX488S 1 Nos 1,367,140.00 1,367,140.00
Bath tub 1 Nos 12,000,000.00 12,000,000.00
Bath & Shower set Toto TX448SEN 1 Nos 3,171,850.00 3,171,850.00
Paper Holder Toto TX703AE 1 Nos 338,820.00 338,820.00
Soap Holder toto TX706AE 1 Nos 315,510.00 315,510.00
Jet washer Toto TX403SCR 1 Nos 267,580.00 267,580.00
Smartdrain Austindo 2 Nos 185,000.00 370,000.00
Bedroom 2&3
Mixing shower Toto TX443SE 2 Nos 757,920.00 1,515,840.00
Head Shower Toto TX488S 2 Nos 1,367,140.00 2,734,280.00
Bath tub 2 Nos 12,000,000.00 24,000,000.00
Bath & Shower set Toto TX448SEN 2 Nos 3,171,850.00 6,343,700.00
Paper Holder Toto TX703AE 2 Nos 338,820.00 677,640.00
Soap Holder toto TX706AE 2 Nos 315,510.00 631,020.00
Bedroom 4&5
Water closet Toto CW867NJ Nos 2,550,000.00 -
Lavatory Toto LW523J/TX116LE Nos 2,195,650.00 -
Mixing shower Toto TX443SE Nos 757,920.00 -
Head Shower Toto TX488S Nos 1,367,140.00 -
Bath tub Nos 12,000,000.00 -
Bath & Shower set Toto TX448SEN Nos 3,171,850.00 -
Paper Holder Toto TX703AE Nos 338,820.00 -
Soap Holder toto TX706AE Nos 315,510.00 -
Jet washer Toto TX403SCR Nos 267,580.00 -
Smartdrain Austindo Nos 185,000.00 -
Guest Toilet & Entertainment Room

Paper Holder Toto TX703AE 3 Nos 338,820.00 1,016,460.00
Staff Toilet
Water closet Toto CW420J 1 Nos 1,342,400.00 1,342,400.00
Lavatory Toto L529V1/T205M 1 Nos 781,530.00 781,530.00
Hand shower Toto TX402S 1 Nos 227,950.00 227,950.00
Paper Holder Toto TX720ACR 1 Nos 160,890.00 160,890.00
Living & Dinning

Single bowl Undermount zink EPURE EVBUE04 1 Nos 3,100,000.00 3,100,000.00
Double bowl Undermount zink EPURE EXDUE04 1 Nos 7,085,000.00 7,085,000.00
Single lever kitchen zink Toto TX605KES 2 Nos 831,730.00 1,663,460.00
Total Sanitary Ware = ###

BQ

Încărcat de

Informații document

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

BQ

Încărcat de

Drepturi de autor:

Formate disponibile

WONG RESIDENCE PROJECT PT TUNAS JAYA SANUR

LOCATION : CANGGU, KEROBOKAN - BALI CONTRACTOR & SUPPLIER

BILL OF ITEMS FOR TENDER

REF DESCRIPTION RATE TOTAL PRICE

2.0 GRADING SITE 194,213,113.10

6.0 AREA IV "EXTERNAL WORK" 1,354,195,110.11

7.0 AREA V "HARDSCAPE WORK" (REFER TO EQUATORIAL DRAWING) 223,272,254.33

BILL OF ITEMS FOR TENDER

REF DESCRIPTION RATE TOTAL PRICE

TOTAL COST 5,576,924,011.88

TOTAL COST 5,800,000,972.35

DATE DECEMBER 1st, 2006

BILL OF ITEMS FOR TENDER

REF DESCRIPTION QTY UNIT RATE TOTAL PRICE

2.0 GRADING SITE

B BUILDING STRUCTURE & FINISHES

BILL OF ITEMS FOR TENDER

REF DESCRIPTION QTY UNIT RATE TOTAL PRICE

b Supply and install wall finishes

c Supply and install floor finishes

d Supply and install ceiling finishes

BILL OF ITEMS FOR TENDER

REF DESCRIPTION QTY UNIT RATE TOTAL PRICE

C DOOR & WINDOW INC. INSTALLATION HARDWARE

BILL OF ITEMS FOR TENDER

REF DESCRIPTION QTY UNIT RATE TOTAL PRICE

B BUILDING STRUCTURE & FINISHES

b Supply and install wall finishes

BILL OF ITEMS FOR TENDER

REF DESCRIPTION QTY UNIT RATE TOTAL PRICE

c Supply and install floor finishes

d Supply and install ceiling finishes

e Supply and install roof finishes

BILL OF ITEMS FOR TENDER

REF DESCRIPTION QTY UNIT RATE TOTAL PRICE

BILL OF ITEMS FOR TENDER

REF DESCRIPTION QTY UNIT RATE TOTAL PRICE

B BUILDING STRUCTURE & FINISHES

BILL OF ITEMS FOR TENDER

REF DESCRIPTION QTY UNIT RATE TOTAL PRICE

c Supply and install floor finishes

d Supply and install ceiling finishes

e Supply and install roof finishes

BILL OF ITEMS FOR TENDER

REF DESCRIPTION QTY UNIT RATE TOTAL PRICE

C DOOR & WINDOW INC. INSTALLATION HARDWARE

BILL OF ITEMS FOR TENDER

REF DESCRIPTION QTY UNIT RATE TOTAL PRICE

B BUILDING STRUCTURE & FINISHES

c Supply and install wall & floor finishes

BILL OF ITEMS FOR TENDER

REF DESCRIPTION QTY UNIT RATE TOTAL PRICE

BILL OF ITEMS FOR TENDER

REF DESCRIPTION QTY UNIT RATE TOTAL PRICE

B BUILDING STRUCTURE & FINISHES

BILL OF ITEMS FOR TENDER

REF DESCRIPTION QTY UNIT RATE TOTAL PRICE

b Supply and install wall finishes

c Supply and install floor finishes

d Supply and install ceiling finishes

e Supply and install roof finishes

BILL OF ITEMS FOR TENDER

REF DESCRIPTION QTY UNIT RATE TOTAL PRICE

C DOOR & WINDOW INC. INSTALLATION HARDWARE