PROJECT : HOTEL KULON PROGO

LOCATION :
OWNER :

SUMMARY
A PRELIMINARY 4.339.861.000

B sub structure 1.105.900.000

1 tian pancang 585.900.000
2 PEK TANAH, PILE CAPE DLL 520.000.000

C main structure 9.729.136.200

1 BETON 2.158.006.000
2 BESI 3.836.455.200
3 BEKISTING 3.012.800.000
4 DINDING BETON 721.875.000

D architecture room HOTEL typical 7 floor 13.673.094.000

1 WALL & WALL FINISH 2.880.698.800
2 FLOOR FINISH , waterprofing 3.016.125.000
3 CEILING GYPSUM FINISH 947.909.200
4 PAINT FINISH 617.173.200
5 WOOD DOOR, STEEL DOOR , lock hotel, glass shower 1.542.496.200
6 EXTERIOR FAScADe 2.459.520.000
7 SANITAIR 881.571.600
8 JAM LIFT & WALL LOBBY 117.600.000
9 ROOF TREATMENT & WATERPROFING + ROOM LIFT 260.000.000
10 wall clading 950.000.000

E architecture OFFICE & PUBLIC 3.796.000.000

1 BASEMENT 1 780.000.000
2 GROUND FLOOR 1.456.000.000
3 MEZANINE FLOOR 1.560.000.000

F MEP ROOM HOTEL TYPICAL 5.662.310.900

1 unit room hotel std 3.577.717.000
2 CORRIODOR AREA TYPICAL 615.843.900
3 MEP BASEMENT 1 218.750.000
3 MEP GROUND FLOOR 625.000.000
5 MEP MEZANINE FLOOR 625.000.000

10/11/2018 3 of 3
G MEP MAIN SYSTEM 4.663.500.000
1 HYDRANT SPLINKER
2 PLUMBING AIR HUJAN
3 PLUMBING AIR BERSIH
4 PLUMBING AIR BEKAS & KOTOR
5 PRESURE FAN
6 LVMDP, TRAFO, CUBICLE, CAPASITOR BANK DLL
7 SUB PANEL DISTRIBUSI LANTAI & KABEL2 FEDEER
8 SOUND SYSTEM SERVER
9 MATV SYSTEM
10 FIRE SYSTEM
11 CCTV SERVER

H SUPPORT SYSTEM FACILITY 4.768.675.000

1 LIFT PASANGER 425.000.000
2 LIFT SERVICE-PASANGER 550.000.000
3 INSTALASI LIFT 70.000.000
4 ROOM LIFT 30.000.000

5 GENSET KAP 500 KVA 650.000.000

6 INSTALASI & SOUND PROOF 300.000.000
7 PANEL GENSET 150.000.000

8 STP SYSTEM 475.000.000

9 STP ROOM 200.000.000

10 ROOF TANK 120.000.000

11 GROUND TANK 450.000.000
12 PDAM 35.000.000
13 SUMUR DALAM 135.000.000

14 kitchen equipment 550.000.000

15 penyambungan daya pln 628.675.000

I furniture 4.965.600.000
1 CORRIDOR KAMAR & LOBBY LIFT TYPICAL & LIFT 70.000.000
2 interior GROUND FLOOR 950.000.000
3 interior MEZANINE 650.000.000
4 furniture DELUXE DOUBLE BED 1.276.000.000
5 furniture DELUXE DOUBLE BED CONECTING 48.000.000
6 furniture DELUXE TWIN BED 1.536.000.000
7 furniture DELUXE TWIN BED CONECTING 52.000.000
8 SUITE ROOM 33.600.000
9 meeting room 350.000.000

J furnish & fixture 787.100.000

1 matras DOUBLE BED 167.750.000
2 matras TWIN BED 257.400.000
3 CURTAIN 361.950.000

10/11/2018 3 of 3
K equipment Hotel baru 994.067.100
1 LCD TV 26 " 382.854.200
2 REFRIGERATOR 196.088.000
3 save Devposit box 120.650.000
4 hair drayer 43.649.900
5 linen 158.750.000
6 bathroom amenities 31.750.000
7 waterjug 60.325.000

L infrastruktur - LANDSCAPE 4.043.750.000

1 jalan & SALURAN 450.000.000
2 pagar 250.000.000
3 taman 343.750.000
4 pool & dec 1.650.000.000
5 boom chKer & canopy 1.350.000.000

M provisional sum 5% 2.926.450.000

N sub total 61.455.444.200

O PPN 10% 6.145.544.420
P GRAND TOTAL 67.600.988.620

10/11/2018 3 of 3