Bill Quantity
July 8, 2022 | Author: Anonymous | Category: N/A
Short Description
Download Bill Quantity...
Description
SUMMARY BATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTA ITEM NO.
QTY. ROOM
DESCRIPTION
RATE
AMOUNT
I
4.00 BILL NO. 1 PRELIMINARIES Rp.
1.00
83,000,000.00
83,000,000.00
II
5.00 BILL NO. 2 JAVA VILLA 103 Rp.
1.00
236,450,135.11
236,450,135.11
III
6.00 BILL NO. 3 JAVA VILLA 120 Rp.
1.00
#REF!
#REF!
IV
7.00 BILL NO. 4 RESORT STANDARD Rp.
12.00
#REF!
#REF!
V
8.00 BILL NO. 5 RESORT VILLA Rp.
6.00
#REF!
#REF!
VI
9.00 BILL NO. 6 RESORT STANDARD (109 & 110) Rp.
2.00
#REF!
#REF!
TOTAL
#REF!
ROUNDED
#REF!
PPN 10%
#REF!
GRAND TOTAL
#REF!
Tiga milyard tujuh puluh tiga juta tiga puluh tujuh ribu rupiah.
Denpasar, 24 Mei 2002 PT. Alkonusa Inti Daya
Andy Prasetyo
PT. WIETASHA PUTRINDO WISATA
SUMMARY
ALAM KULKUL RESORT PROJECT
AREA : 5.00 B BILL ILL NO NO.. 2 JAVA VI VILLA LLA 103 NO. I
DESCRIPTION
UNIT
QTY
RATE
Demolish work 1 Demolish Vanity table c/ lavatory bowl dan taps
Unit
1.00
112,500.00
112,500.00
2 De Demolish Bidet existing c/ assesorie
Unit
1.00
25,000.00
25,000.00
3 De Demolish Closet existing c/ assesorie
Unit
1.00
25,000.00
25,000.00
4 Demolish Shower area existing c/ taps and levelling
M2
2.85
90,000.00
256,500.00
5 Demolish floor existing Bathroom c/ with levelling
M2
9.80
90,000.00
882,000.00
6 Demolish finishing wall Bathroom and shower area existing
M2
37.75
15,000.00
566,190.00
7 Demolish existing alang-alang roof as described drawing
M2
8.88
30,000.00
266,400.00
8 Demolish wall existing
M2
26.41
26,000.00
686,556.00
9 De Demolish planter box c/ garden & soil
M2
11.84
70,833.33
838,666.67
Unit
1.00
250,000.00
250,000.00
10 D Deemolish Entry Gate existing Sub Total II
AMOUNT
3,908,812.67
Soil and sand work Excava vatition on soil soil c/ demo demolis lishh wall wall,, titiee be beam am,, foun founda datition on ex exis istiting ng M3 1 Exca and back fill to footplate foundation
3.24
100,100.00
324,324.00
2 Excavation soil c/ back fill to strip river stone foundation
M3
20.36
20,100.00
409,236.00
3 Ditto to Sunken tub
M3
1.70
20,100.00
34,170.00
4 Ditto to Pond
M3
2.05
20,100.00
41,205.00
5 Compacted sand bed 10 cm to strip river stone foundation
M3
2.04
127,600.00
259,793.60
6 Ditto concrete slab floor Walk in closet & Toilet
M3
1.25
127,600.00
159,500.00
7 Ditto Sunken tub
M3
0.34
127,600.00
43,384.00
8 Ditto Pond
M3
0.41
127,600.00
52,316.00
9 Ditto Pump room
M3
0.17
127,600.00
21,979.10
M3
0.99
127,600.00
126,324.00
lane sheet eet damp proof membrane bed 0.5 mm to M2 11 Polyethelan concrete slab floor Walk in closet & Toilet
12.50
1,600.00
20,000.00
3.40
1,600.00
5,440.00
10 Ditto Pool deck
12 Ditto Sunken tub
PT. WIETASHA PUTRINDO WISATA
M2
5.00 BILL 2 - 2
ALAM KULKUL RESORT PROJECT
AREA : 5.00 B BILL ILL NO NO.. 2 JAVA VI VILLA LLA 103 NO. 13 Ditto Pond
DESCRIPTION
UNIT M2
QTY 4.10
RATE 1,600.00
AMOUNT 6,560.00
14 Ditto Pump room
M2
1.72
1,600.00
2,756.00
15 Ditto Pool deck
M2
9.90
1,600.00
15,840.00
16 Clean up garden existing to storage
M2
56.00
3,000.00
168,000.00
Sub Total III
1,690,827.70
Concrete work 1 Concrete bed 5 cm to footplate foundation
M3
0.16
396,646.50
64,256.73
Conc ncre rete te K175 K175,, 8 cm thic thickn knes esss wi with th reba rebars rs dia. dia. 8 mm- 200 200 mm M3 2 Co single layer to floor Walk in closet & Toilet
1.00
568,497.69
568,497.69
3 Ditto to floor and wall Sunken tub
M3
0.54
568,497.69
306,988.75
4 Ditto to floor and wall Pond
M3
0.67
568,497.69
380,893.45
5 Ditto to floor Pump room
M3
1.72
568,497.69
979,237.27
6 Ditto to floor Pool deck
M3
0.79
568,497.69
450,250.17
7 Concrete K175, practical tie beam/sloof 15/20 cm
M3
0.96
1,369,588.64
1,308,641.95
8 Concrete K175, practical coloumn 11/11 cm
M3
0.44
2,229,637.17
971,229.95
9 Concrete K175, practical ring beam 15/15 cm
M3
0.51
1,529,230.20
784,495.09
10 Concrete K225, footplate foundation 75x75 cm
M3
0.57
1,879,529.92
1,065,693.46
11 Concrete K225, coloumn 15/15 cm
M3
0.45
2,040,313.92
918,141.27
12 Concrete K225, beam 15/25 cm
M3
0.88
1,887,283.07
1,652,552.24
Conc ncre rete te K2 K225 25,, roof roof plat platee 10 cm thic thickn knes esss to Wa Walk lk in cl clos oset et & M3 13 Co Toilet
1.33
1,451,344.35
1,923,031.27
14 Ditto Pump room
M3
1.72
1,451,344.35
2,499,940.65
15 Waterproofing coating c/ with wiremesh and plaster to roof
M2
13.25
107,101.64
1,419,096.70
16 Ditto to floor Walk in closet & Toilet
M2
12.50
107,101.64
1,338,770.47
17 Ditto to wall inside Walk in closet & Toilet
M2
44.84
107,101.64
4,802,437.43
18 Ditto to floor & wall Sunken Tub
M2
5.40
107,101.64
578,348.84
19 Ditto to floor & wall Pond
M2
6.50
107,101.64
696,160.64
20 Ditto to floor Pump room
M3
1.72
107,101.64
184,482.57
PT. WIETASHA PUTRINDO WISATA
5.00 BILL 2 - 3
ALAM KULKUL RESORT PROJECT
AREA : 5.00 B BILL ILL NO NO.. 2 JAVA VI VILLA LLA 103 NO.
DESCRIPTION
UNIT
QTY
RATE
Sub Total IV
22,893,146.58
Masonry work Loos Loosee rive riverr ston stonee ma maso sonr nryy dia. dia. 20 cm with with sand sand to st stri ripp st ston onee M3 1 foundation as mentioned in drawing Brokeen river iver ston stonee mason asonrry with ith mor orttar 1 PC : 4 san andd to st strrip M3 2 Brok stone foundation as mentioned in drawing
3.05
207,675.00
634,239.45
6.26
279,357.00
1,749,473.21
3 Brick masonry with mortar 1 PC : 4 sands to wall
M2
80.05
46,359.19
3,711,053.32
4 Plaster 1 PC : 5 sand to wall
M2
78.05
17,888.25
1,396,177.91
Sub Total V
7,490,943.89
Floor work Polish shed ed Marbl arblee 30 30x3 x300 cm, 2 cm thic hick wi witth tum umbl bled ed marbl arblee M2 1 Poli border 10x10 cm as indicated in drawing to Walk in closet
8.75
180,023.13
1,575,202.34
Polish shed ed Ma Marb rble le 30 30x3 x300 cm, cm, 2 cm th thic ickk as indi indica cate tedd in draw drawin ingg M2 2 Poli to Toilet
3.75
180,023.13
675,086.72
3 Pebble washed coping as indicated in drawing to Pond
M2
1.70
116,443.75
197,954.38
4 Peable wash 40x40x2 cm to floor Pool deck
M2
9.90
116,443.75
1,152,793.13
Pebble le wash washed ed step steppi ping ng c/w c/w br bric ickk wall wall as in indi dica cate tedd in dr draw awing ing M2 5 Pebb to Pond
2.00
129,551.17
259,102.34
Pebble le wa wash shed ed step steppi ping ng as indi indica cate tedd in draw drawin ingg to st step eppi ping ng Unit 6 Pebb Sunken tub
2.00
116,443.75
232,887.50
7 Peable wash 50x80x8 cm to stepping Pool deck
Unit
5.00
277,359.38
1,386,796.88
8 Ditto 60 x 160 cm to Entry
Unit
2.00
115,566.41
231,132.81
9 Loose peable with dia. 2 cm
M2
5.85
49,000.00
286,650.00
M2
1.72
18,978.50
32,690.47
10 Plaster 1 PC : 4 sand to Pump room Sub Total VI
AMOUNT
6,030,296.56
Ceiling work GRC C 4 mm thic thickn knes esss c/ wi with th bing bingki kira raii titimb mber er fr fram ame, e, hang hanger er an andd M2 1 GR galvanized nails (screw) as indicated in drawing and specification to ceiling Walk in closet & Toilet
13.25
74,500.00
987,125.00
2 Bingkirai timber 4/6 cm profile to cornice Walk in closet & Toilet
22.20
15,000.00
333,000.00
PT. WIETASHA PUTRINDO WISATA
5.00 BILL 2 - 4
M1
ALAM KULKUL RESORT PROJECT
AREA : 5.00 B BILL ILL NO NO.. 2 JAVA VI VILLA LLA 103 NO.
DESCRIPTION
UNIT
QTY
RATE
Sub Total VII
AMOUNT 1,320,125.00
Door and Window work
1 necessary Fram Framel eles esss as temp temper ered ed glas glass door door 10D2 mm hard hardwa re and and ot othe her r Unit described insdrawing to c/ Walk inware closet
1.00
6,343,475.00
6,343,475.00
itiion 10 mm c/ allu lum min iniium and other Unit 2 Tempered glass partit necessary as described in drawing P1 to Toilet
1.00
2,617,225.00
2,617,225.00
Glasss wi wind ndow ow c/ Bing Bingki kirrai fram rame, plas plasttered ered fram rame ou outtsi side de,, Unit 3 Glas ha harrdw dwar are, e, glas glasss 5 mm, de dem molis olishh wall wall,, stee eell stac stackk, finis inishhing ing Bingki kira raii timb timber er pa pane nell door door with with exis existi ting ng fram framee c/ hard hardwa ware re,, Unit 4 Bing finishing Lasur as described in drawing D1 to Walk in closet
2.00
335,018.25
670,036.50
1.00
2,803,485.00
2,803,485.00
5 Refinish existing window W ex. w/ finishing Lasur to Pond
Unit
1.00
362,700.00
362,700.00
Bingki kira raii titimb mber er pane panell door door c/ Bi Bing ngki kira raii fr fram ame, e, hard hardwa ware re,, st stee eell Unit 6 Bing stack, finishing Lasur as described in drawing D3 to Pool Gate
1.00
3,554,000.00
3,554,000.00
Bingki kira raii titimb mber er pane panell door door c/ Bi Bing ngki kira raii fr fram ame, e, hard hardwa ware re,, st stee eell Unit 7 Bing stack, finishing Lasur as described in drawing D3' to Entry Gate
1.00
3,554,000.00
3,554,000.00
Bingki kira raii timb timber er louv louvre re door door c/ fram frame, e, hard hardwa ware re,, st stee eell st stac ack, k, Unit 8 Bing finishing as described in drawing D4 to Pumproom
1.00
1,041,675.00
1,041,675.00
Bingki kira raii titimb mber er lo louv uvre re wi wind ndow ow c/ fr fram ame, e, ha hard rdwa ware re,, st stee eell st stac ack, k, Unit 9 Bing finishing as described in drawing W2 to Pumproom
1.00
387,140.00
387,140.00
Sub Total
21,333,736.50
VIII Roof work Pergol olaa wafe waferr bing bingki kira raii titimb mber er beam beam 6/ 6/12 12 cm c/ fini finish shin ingg la lasu sur r M2 1 Perg as described in drawing to Sunken tub
5.95
771,105.51
4,588,077.81
2 Ditto to Entry
M2
3.10
771,105.51
2,390,427.09
imbber beam 8/15 cm profile c/ finis ishhing lasur to M1 3 Bingkirai tim support pergola to Sunken tub
5.00
73,800.00
369,000.00
4 Ditto to Entry
M1
3.00
73,800.00
221,400.00
Bingki kira raii titimb mber er be beam am 3/3 3/3 cm pr prof ofililee c/ fifini nish shin ingg las lasur ur to Sunk Sunken en M1 5 Bing tub
9.60
11,655.00
111,888.00
6 Ditto to Entry
7.20
11,655.00
83,916.00
PT. WIETASHA PUTRINDO WISATA
M1
5.00 BILL 2 - 5
ALAM KULKUL RESORT PROJECT
AREA : 5.00 B BILL ILL NO NO.. 2 JAVA VI VILLA LLA 103 NO.
DESCRIPTION UNIT Multip iple lexx 18 mm thic thickn knes esss c/w c/w fi fini nish shin ingg lasu lasurr to cove coverr wa wate ter r M2 7 Mult pipe on pergola to Sunken tub
QTY 0.83
RATE 114,611.11
AMOUNT 94,554.17
5.95
1,166,176.47
6,938,750.00
Bingki kira raii titimb mber er beam beam wi with th dime dimens nsio ionn as titimb mber er eave eave be beam am 1s 1stt M1 9 Bing existing c/ finishing Lasur
9.60
82,300.00
790,080.00
Bingki kira raii titimb mber er beam beam wi with th dime dimens nsio ionn as titimb mber er eave eave be beam am 2s 2stt M1 10 Bing existing c/ finishing Lasur
4.40
82,300.00
362,120.00
Bingki kira raii titimb mber er tata tatabb wi with th di dime mens nsio ionn as tata tatabb titimb mber er ex exis istiting ng c/ M1 11 Bing finishing Lasur
10.40
82,300.00
855,920.00
9.00
90,000.00
810,000.00
Laminat inated ed glas glasss 5+ 5+55 mm c/ with with ga galv lvan aniz izee scre screw, w, allu allumi mini nium um M2 8 Lam glas glasss cl clos oser er,, all allum umin iniu ium m gu gutt tter er an andd ot othe herr nece necess ssar aryy to Sunk Sunken en tub
12 Tatched (alang-alang) roof w/ ate as described in drawing
M2
Sub Total IX
17,616,133.07
Finished work 1 Weathershield paint to wall inside
M2
80.05
17,500.00
1,400,875.00
2 Ditto wall outside
M2
80.05
17,500.00
1,400,875.00
3 Ditto Ceiling
M2
13.25
17,500.00
231,875.00
4 Lasur to cornice
M1
22.20
32,500.00
721,500.00
Tumble ledd ma marb rble le and and poli polish shed ed ma marb rble le slab slab copi coping ng/f /faç açad adee as Unit 5 Tumb indicated in drawing to Sunken Tub
1.00
677,667.00
677,667.00
Polish shed ed Ma Marb rble le 30 30x3 x300 cm, cm, 2 cm th thic ickk as indi indica cate tedd in draw drawin ingg M2 6 Poli to Walk in closet
10.05
180,023.13
1,808,332.29
M2
5.82
180,023.13
1,047,734.59
armo marbl arble, e, 2 cm thick hick façad açadee as indi indica catted in drawi rawing ng to M2 8 Marm Walk in closet
11.20
265,666.25
2,975,462.00
M2
4.57
265,666.25
1,214,094.76
Singar araj ajaa ston stonee (ba battu pila pilah) h) as indi indiccated ated in dra drawing wing to Pool Pool M2 10 Sing gate
6.60
233,666.25
1,542,197.25
11 Ditto Entry gate
M2
6.60
233,666.25
1,542,197.25
Parass kero kerobo boka kann ston stonee copi coping ng as indi indica cate tedd indr indraw awin ingg to wa wallll M1 12 Para fence
35.50
150,000.00
5,325,000.00
13 Ditto to roof plate
10.30
150,000.00
1,545,000.00
7 Ditto to Toilet
9 Ditto to Toilet
PT. WIETASHA PUTRINDO WISATA
M1
5.00 BILL 2 - 6
ALAM KULKUL RESORT PROJECT
AREA : 5.00 B BILL ILL NO NO.. 2 JAVA VI VILLA LLA 103 NO.
DESCRIPTION
UNIT
QTY
RATE
Sub Total X
AMOUNT 21,432,810.14
Fix Furniture and Furniture work Polish shed ed marbl arblee slab lab top tab able le an andd bu burn rned ed marb arble fa faça çade de c/ Unit 1 Poli
1.00
1,443,036.84
1,443,036.84
Polish shed ed marbl arblee slab lab top tab able le an andd bu burn rned ed marb arble fa faça çade de c/ Unit 2 Poli with with de demo molilish sh wa wallll,, conc concre rete te,, reba rebars rs and and othe otherr nece necess ssar aryy to small table
1.00
470,555.49
470,555.49
3 Cabinet bellow vanity top table as detail in drawing c/w Unit hardware and finishing Lasur to Vanity table
1.00
2,295,156.02
2,295,156.02
4 Make up timber table as detail in drawing c/ finishing Lasur
Unit
1.00
950,000.00
950,000.00
Make up timb timber er chai chairr as de deta tailil in draw drawin ingg c/ chus chusio ion, n, fi fini nish shin ingg Unit 5 Make Lasur
1.00
350,000.00
350,000.00
imbe berr wardrobe as detail in drawing c/w hardware, SAG, Unit 6 Tim
1.00
8,140,000.00
8,140,000.00
Bevelle lledd mirr mirror or c/ marb marble le slab slab fr fram amee as in indi dica cate tedd dr draw awin ingg an andd Unit 7 Beve finishing polished to Make up
1.00
402,227.43
402,227.43
Bevelle lledd mirr mirror or c/ marb marble le slab slab fr fram amee as in indi dica cate tedd dr draw awin ingg an andd Unit 8 Beve finishing polished to Vanity
2.00
402,227.43
804,454.86
Bevelle lledd mirr mirror or c/ bing bingki kira raii titimb mber er fr fram amee as in indic dicat ated ed dr draw awing ing Unit 9 Beve and finishing lasur to Toilet
1.00
344,561.94
344,561.94
Bingki kira raii timb timber er bl blin indd c/ fini finish shin ingg lasu lasurr as desc descri ribe bedd in dr draw awing ing Unit 10 Bing to Walk in closet & Toilet window (W1 & W ex.)
3.00
388,943.33
1,166,830.00
Robe hook hook ch chro rome me co colo lorr 2326 2326.0 .044 Mano Manorr Hous Housee & Heri Herita tage ge Unit 11 Robe by Dorf product
4.00
411,250.99
1,645,003.97
oillet rol roll ho hollde derr ch chro rom me co collor 23 2334 34..04 Man ano or Ho Hou use & Unit 12 Toi Heritage by Dorf product
2.00
505,124.59
1,010,249.18
Towe well ring ring chro chrome me co colo lorr 2346 2346.0 .044 Mano Manorr Hous Housee & Heri Herita tage ge Unit 13 To by Dorf product
2.00
506,584.85
1,013,169.70
14 Dobel towel rail chrome color 2344.04 Manor House & Unit Heritage by Dorf product
1.00
1,165,681.82
1,165,681.82
15 To Towe well rack rack ch chro rome me colo colorr 2350 2350.0 .044 Mano Manorr Hous Housee & Heri Herita tage ge Unit by Dorf product
1.00
1,867,543.44
1,867,543.44
16 Sun long chair with bingkirai timber c/ finishing lasur
2.00
1,250,000.00
2,500,000.00
with wi th de demo molilish sh wa wallll,, conc concre rete te,, reba rebars rs and and othe otherr nece necess ssar aryy to Vanity table
RAG, tray and finishing Lasur to Bathroom
PT. WIETASHA PUTRINDO WISATA
5.00 BILL 2 - 7
Unit
ALAM KULKUL RESORT PROJECT
AREA : 5.00 B BILL ILL NO NO.. 2 JAVA VI VILLA LLA 103 NO. DESCRIPTION UNIT Roundd tabl tablee bin bingk gkir irai ai titimb mber er c/ wi with th un unbr brel ella la po pool ol an andd fifini nish shing ing Unit 17 Roun lasur as described in drawing
QTY 1.00
RATE 1,750,000.00
AMOUNT 1,750,000.00
Singar araja aja ston stonee (bat (batuu pi pilah lah)) fifinis nishe hedd to pede pedest stal al wate waterr fa fallll c/ c/w w Unit 18 Sing bric brickk maso masonr nry, y, ston stonee slab slab,, gr gran anititee sl slab ab as in indi dica cate tedd in dr draw awing ing
1.00
515,403.07
515,403.07
to Sunken tub 19 Fixed Make up / beauty mirror
Unit
1.00
50,000.00
50,000.00
20 Fixed Hair dryer
Unit
1.00
217,095.00
217,095.00
Sub Total XI
28,100,968.77
Pekerjaan Sanitary Colo loni nial al top top asse assemb mbly ly deck deck type type set set taps taps hot hot an and d co cold ld w/ Set 1 Co Ca Caro roma ma prod produc uctt c/ fitt fittin ing g and and othe otherr ne nece cess ssar aryy fi fitt ttin ings gs to Sunken Tub
1.00
2,006,877.84
2,006,877.84
2 Colonial Vanity Basin Set Taps w/ Caroma product c/ Set fittings, drain, plug, P trap, stop valve, durable flexible hose
2.00
1,812,785.81
3,625,571.62
Coloni nial al top top asse assemb mbly ly wall wall type type se sett taps taps c/ dive divert rter er ho hott and and Set 3 Colo cold w/ Caroma product c/ fitting and other necessary fittings to Hand and Head Shower
1.00
6,676,993.99
6,676,993.99
Colo loni nial al Bide Bidett ttee Se Sett Ta Taps ps w/ Ca Caro roma ma Prod Produc uctt c/ fi fitt ttin ings gs,, Set 4 Co Plug Plug,, P trap trap,, stop stop va vallve ve,, dur urab ablle flexi lexibl blee hos osee an and d ot othe her r nece necess ssar ar fitt fittin in s
1.00
4,523,794.37
4,523,794.37
5 Totema rail and Shower set w/ Dorf Product c/ accessories
Set
1.00
2,307,664.66
2,307,664.66
Toilet bow bowll Lexing Lexington ton type type Ame Americ rican an Sta Standa ndard rd c/ fittin fittings, gs, p tra trap, p, Set 6 Toilet stop st op valve, valve, durabl durablee flexib flexible le hos hosee and oth other er necess necessary ary fit fittin tings gs as ind indica icated ted iinn dra drawin win and s ecific ecificati ation on
1.00
2,982,750.00
2,982,750.00
Bidett bowl bowl Aero Aero type type Amer Americ ican an St Stan anda dard rd c/ fitt fittin ings gs,, p tr trap ap,, stop stop Set 7 Bide valve alve,, du durrab able le flex lexible ible ho hosse an andd othe otherr ne nece cesssa sary ry fit itttings ings as indicated in drawing and specification
1.00
934,800.00
934,800.00
eadd sho howe werr ceili eiling ng mou ounnted wi witth dia. dia. 8" Enwa Enware re 10 1080 80 c/w Set 8 Hea modification
1.00
2,203,114.66
2,203,114.66
Floorr drai drainn Sunk Sunken en tub tub Toto Toto TB 55 AS c/ with with plug plug,, chai chainn and and p Set 9 Floo trap
1.00
356,700.00
356,700.00
ithh bracket and Set 10 Wash basin Ideal Standard Ovalyn 21" c/ wit other necessary fittings as indicated in drawing and s ecif ecific icat atio ionn
2.00
1,242,300.00
2,484,600.00
and other necessary fittings to Vanity
PT. WIETASHA PUTRINDO WISATA
5.00 BILL 2 - 8
ALAM KULKUL RESORT PROJECT
AREA : 5.00 B BILL ILL NO NO.. 2 JAVA VI VILLA LLA 103 NO. DESCRIPTION UNIT 11 Floo Floorr drai drain n Sa Sanw nwel elll FD 50 MM CP c/w c/w P-tr P-trap ap Au Aust stin indo dotr trap ap Set to Toilet
QTY 1.00
RATE 366,568.60
Sub Total
XII
AMOUNT 366,568.60
28,469,435.74
Plunge Pool Civil work 1 Excavation soil c/ back fill
M3
7.41
20,100.00
148,941.00
2 Rabat concrete 5 cm thickness
M3
0.29
396,646.50
113,044.25
oncr cret etee K225 K225,, 15 cm thick hickne ness ss c/ wit with reba rebars rs to floor loor & wa wallll M3 3 Con Pool
2.58
1,415,988.90
3,657,499.33
Wate terp rpro roof ofin ingg coat coatin ingg c/ with with wire wireme mesh sh and and plas plaste terr to fl floo oorr & M2 4 Wa wall Pool
17.22
107,101.64
1,844,290.20
10x10 cm to floor & wall Pool 5 Andesite stone 10x10
M2
17.22
155,273.13
2,673,803.21
6 Palimanan stone chisel 30x30x5 cm to coping Pool
M1
9.60
455,273.13
4,370,622.00
7 Palimanan stone chisel 30x30x5 cm to stair Pool
M2
0.50
455,273.13
227,636.56
Wallll inle inlett 3/4" 3/4" c/w c/w eye eye ball ball/n /noz ozzl zle, e, swiv swivel elliling ng,, requ requir ired ed va valv lve, e, Unit 1 Wa fitting, bracket and other necessary fittings
4.00
441,709.00
1,766,836.00
ain dra drain ha hayyward ward SP 10 1070 70 FV c/w req requir uired valve alve,, fit ittting, ing, Unit 2 Main bracket and other necessary fittings
1.00
858,540.00
858,540.00
imm mer hayward SP 1082 - 1 c/w required valv lvee, fitting, Unit 3 Skim bracket and other necessary fittings
1.00
1,050,912.00
1,050,912.00
Vacuum um ha hayw ywar ardd c/w c/w requ requir ired ed valve valve,, fifitt ttin ing, g, br brac acke kett an andd ot othe her r Unit 4 Vacu necessary fittings
1.00
98,646.00
98,646.00
Circ rcul ulat atio ionn Pump Pump ex Hayw Haywar ardd SP-2 SP-260 605X 5X77-51 51 c/w c/w sand sand fifiltlter er ex Unit 5 Ci Hayward S-180T, multi port valve and other required equipment equip ment or fittin
1.00
7,803,120.00
7,803,120.00
6 Salt water chlorinator ex clearwater 140 series c/w all Unit necess necessary ary fittin fitting, g, bra bracke cket, t, vol voltt reg regulat ulator, or, tr trans ansfor former mer and oth other er required items
1.00
7,150,543.50
7,150,543.50
Commis isio ionin ningg test test c/w c/w wate water, r, sa saltlt an andd ot othe herr requ requir ired ed ch chem emic ical al 7 Comm material
Ls
1.00
700,000.00
700,000.00
M1
5.00
9,532.50
47,662.50
Mechanical
Plumbing work 1 PVC AW class 3/4" diameter to wall inlet
PT. WIETASHA PUTRINDO WISATA
5.00 BILL 2 - 9
ALAM KULKUL RESORT PROJECT
AREA : 5.00 B BILL ILL NO NO.. 2 JAVA VI VILLA LLA 103 NO.
DESCRIPTION
UNIT
QTY
RATE
AMOUNT
2 Ditto 1.5" to ring circulation system
M1
12.60
14,083.50
177,452.10
3 Ditto 1.5" diameter to main drain & vacuum
M1
8.00
14,083.50
112,668.00
4 chlorinator Ditto 1.5" diameter to pump, sand filter and salt water M1
2.60
14,083.50
36,617.10
5G Gaate valve Kitazawa 1.5" diameter
Unit
8.00
140,037.50
1,120,300.00
6C Chheck valve Kitazawa 1.5" diameter
Unit
2.00
221,707.50
443,415.00
7 Over flow with Sanwell FD 80 JIS CP c/w combination S & P Unit trap Austindotrap
1.00
393,675.03
393,675.03
8 Fitting & Acessories
Ls
1.00
350,000.00
350,000.00
9 Miscellaneous Material
Ls
1.00
400,000.00
400,000.00
Sub Total
35,546,223.79
XIII Mechanical, Electrical and Plumbing Scop Scopee for for ME MEP P wo work rk incl includ uded ed demo demolilish sh,, repa repair ir and and fi fini nish shin ingg acco accord rdin ingg exis existiting ng or ne new w desi design gn to exis existiting ng inst install allat atio ion, n, wall, wall, floor, floor, athwa athwa , or ceilin ceilin , etc. etc. Electrical work Panell Pum Pump as de desscrib cribed ed in draw drawin ingg an andd spe peccific ificat atio ionn c/w Unit 1 Pane Ampere meter, meter, Volt meter and lights control
1.00
3,936,000.00
3,936,000.00
Panel el Roo Room m as des descri cribed bed in drawi drawing ng and spe specif cifica icati tion on Unit 2 New Pan c/w Ampere meter, Volt meter and lights control
1.00
1,586,700.00
1,586,700.00
3 NYFGbY 3 x 4 mm2 Cable power installation c/w M1 connection, conduit cable, joint boxes, 3M rubber insulation, clamps, cable's glands & other necessary equipment to Panel Pump room
17.30
22,907.52
396,300.10
NYY Y Ca Cabl blee ligh lighti ting ng inst instal alla lati tion on c/w c/w co conn nnec ecti tion on,, co cond ndui uitt Point 4 NY cabl cable, e, join jointt boxe boxes, s, 3M rubb rubber er in insu sula lati tion on,, clam clamps ps,, cabl cable' e'ss glands & other necessary equipment to Lamp
24.00
88,799.20
2,131,180.70
Cablee ou outl tlet et instal stalllati ation c/w c/w co conn nnec ecti tion on,, co cond ndu uit Point 5 NYY Cabl cabl cable, e, join jointt boxe boxes, s, 3M rubb rubber er in insu sula lati tion on,, clam clamps ps,, cabl cable' e'ss glands & other necessary equipment to Standard Outlet
6.00
96,192.41
577,154.47
PT. WIETASHA PUTRINDO WISATA
5.00 BILL 2 - 10
ALAM KULKUL RESORT PROJECT
AREA : 5.00 B BILL ILL NO NO.. 2 JAVA VI VILLA LLA 103 NO.
DESCRIPTION UNIT 6 NYY Cabl Cablee po pow wer ins nsta talllati ation c/w c/w co conn nnec ecti tio on, co cond ndu uit Point cabl cable, e, join jointt boxe boxes, s, 3M rubb rubber er in insu sula lati tion on,, clam clamps ps,, cabl cable' e'ss glands & other necessary equipment to Power Outlet
QTY 7.00
RATE 96,192.41
AMOUNT 673,346.88
7 W/ Timb Timber box x lam lamp p c/w c/ w lu luma masc scap apee star star fifitt ttin ingg ha halo loge genn Os Osra ram m 50 Unit 12erV/bo 41 - 827 and other necessary
3.00
224,475.00
673,425.00
Eyeballl recess recessed ed dow downlig nlight ht haloge halogenn Osr Osram, am, 24 W/12 W/12 V /41-82 /41-8277 Unit 8 Eyebal c/ fitting and other necessary
6.00
119,925.00
719,550.00
Smalll E14 E14 liligh ghtt fitt itting ing c/w c/w sm smal alll so soft fton onee bu bulb lb 25 25W W an andd Mic icro ro Unit 9 Smal switches to Wardrobe Bathroom
3.00
55,350.00
166,050.00
Timber er box box lam lampp wi with th fluo fluore resc scen entt light light Os Osra ram m lumi lumilux lux 11 W/ 41 - Unit 10 Timb 827 and other necessary as indicated in drawing
3.00
97,170.00
291,510.00
Lumasca ascape pe star star fitt fittin ingg w/ halo haloge genn Osra Osram m 50 W/ 12 V/ 41 - 827 827 Unit 11 Lum and other required fittings
4.00
224,475.00
897,900.00
Unde derr wa wate terr swim swimmi ming ng po pool ol ligh lightt 300 300 W/ 24 V eq equa uall As Astr tral al c/ c/w w Unit 12 Un
1.00
3,400,950.00
3,400,950.00
Unit
1.00
97,170.00
97,170.00
Palima mana nann ston stonee Bali Baline nese se lamp lamp c/ with with Osra Osram m Du Dulu luxx EL EC ECO O Unit 14 Pali 13 W/41-827 cover with acrilyc glass as inidcated ini dcated in drawing
1.00
47,500.00
47,500.00
ndeer water ater light 50 W/ 24 V eq equ ual lum umaasc scap apee c/ c/w w fitti tting Unit 15 Und and other necessary
2.00
1,743,525.00
3,487,050.00
16 One gang one way switch ex. Legrand
Unit
2.00
28,782.00
57,564.00
17 One gang two way switch ex. Legrand
Unit
2.00
101,475.00
202,950.00
18 Two gang one way switch ex. Legrand
Unit
1.00
34,636.80
34,636.80
19 Standard outlet ex. Legrand
Unit
4.00
36,260.40
145,041.60
20 Standard outlet with trafo 110 V, 500 W ex. Legrand
Unit
2.00
197,218.69
394,437.38
Powerr ou outl tlet et with with swit switch ch and and indi indica cato torr lamp lamp c/ fi fitt ttin ing g ex. ex. Unit 21 Powe MK to pump, Water Heater and AC
7.00
56,457.00
395,199.00
fitting and other necessary 13 Fluorescent light Osram lumilux TL 1 x 18 W/41 - 827
Plumbing work 1 PVC AW class 3/4" diameter to clean water
M1
21.75
9,532.50
207,331.88
2 Ditto 1" to clean water
M1
8.50
8,302.50
70,571.25
3 Ditto 2" to main clean water
M1
14.75
20,049.00
295,722.75
4 Ditto 2" to sewerage water
M1
9.15
20,049.00
183,448.35
PT. WIETASHA PUTRINDO WISATA
5.00 BILL 2 - 11
ALAM KULKUL RESORT PROJECT
AREA : 5.00 B BILL ILL NO NO.. 2 JAVA VI VILLA LLA 103 NO.
DESCRIPTION
UNIT
QTY
RATE
AMOUNT
5 Ditto 4" to sewerage water
M1
13.50
48,585.00
655,897.50
6 Gate valve Kitazawa 2" c/ w box
Unit
1.00
277,611.00
277,611.00
7 c/w Ther Thwerm afle af lex x, insu in sula late ted copp coacke pper ert pipe pi for foher r hot ho wate ter r ary 3/4" 3/y4"fi diam diings amet er M1 c/ fitt fimttin ings gs, ha hang nger er, ,d brac br ket and anpe d othe ot r tnece newa cess ssar fitt ttin gseter on water heater installation
23.75
38,027.50
903,153.13
8 Gate valve Kitazawa 3/4"
Unit
2.00
70,017.75
140,035.50
9 Check valve Kitazawa 3/4"
Unit
1.00
72,723.75
72,723.75
Unit
1.00
522,750.00
522,750.00
11 Over flow with Sanwell FD 80 JIS CP and S & P trap Unit combination Caroma 103 118 type
1.00
1,147,098.00
1,147,098.00
12 Fitting & Acessories
Ls
1.00
350,000.00
350,000.00
13 Miscellaneous Material
Ls
1.00
400,000.00
400,000.00
ndooor tel elep epho hone ne R-VV -VV 0.4 0.4 mm2 cab able le ex Supr Suprem emee or eq equual Point 1 Ind ap appr prov oved ed c/ wi with th cable cable cond condui uit, t, cable cable gl glan and, d, term termin inal al ca cabl blee an andd othe otherr nece necess ssar aryy supp suppor orti ting ng mate materi rial al as indi indica cate tedd in draw drawin ingg and specification
2.00
92,219.25
184,438.50
Tele leph phon onee outl outlet et stan standa dard rd Le Legr gran andd Mosa Mosaic ic 45 c/ w box, box, ba base sedd Unit 2 Te plat plate, e, cove covere redd plat plate, e, conn connec ecto torr and and ot othe herr supp suppor ortiting ng ma mate teri rial al as indicated in drawing
2.00
90,500.00
181,000.00
6,137,109.15
6,137,109.15
10 Fl Floor clean out Sanwell CO 100 CP
Telephone work
Mechanical work 1 A/C multi split duct type 9000 BTU c/w FCU, insulated flexible Unit duct duct,, insu insula lati tion on,, plen plenum um,, ther thermo most stat at,, brac bracke ket, t, coop cooper er pipe pipe,, insu insulat lated ed dr drai ainn pipe pipe,, po powe werr cabl cable, e, conn connec ectition on,, cble cble's 's an andd pi pipe pe glan glands ds an andd othe otherr ne nece cess ssar aryy fitt itting ing as indi indiccated ated in draw drawin ingg & s ecific ecificati ation on com lete lete com commis missio sionin nin tes test. t.
1.00
2 Removed position water heater existing
Unit
1.00
198,000.00
198,000.00
Waterr circ circul ulat atio ion n pump pump ex. ex. DAB DAB subm submer ersi sibl blee and and natu natura rall Unit 3 Wate filter (sand & coral) for Pond
1.00
3,936,000.00
3,936,000.00
Sub Total
36,174,506.68
XIV Landscape 1 Grass as existing c/w good soil and fertilizer to Garden
PT. WIETASHA PUTRINDO WISATA
5.00 BILL 2 - 12
M2
15.33
7,500.00
114,975.00
ALAM KULKUL RESORT PROJECT
AREA : 5.00 B BILL ILL NO NO.. 2 JAVA VI VILLA LLA 103 NO.
DESCRIPTION UNIT 2 Brick masonry mortar 1 PC : 4 sands c/ with plaster, paras M1 krobokan coping to wall planter
QTY 3.75
RATE 154,172.33
Sub Total XV
AMOUNT 578,146.23
693,121.23
Additional 1 Demolish timber frame c/ timber door to wardrobe
unit
1.00
25,000.00
25,000.00
2 Concrete K225, coloumn 15/15 cm
M3
0.07
2,040,313.92
137,721.19
3 Plaster 1 PC : 5 sand to wall
M2
82.05
17,888.25
1,467,730.91
4 Cement rendered painted Walk in closet
m2
8.88
35,388.25
314,247.66
5 Cement rendered painted sunken tub
m2
19.52
35,388.25
690,778.64
6 Concrete K225, 15 cm thickness c/ with rebars to steping stairs
M3
0.23
1,415,988.90
318,597.50
7 Excavation soil c/ back fill to skimer
M3
0.57
20,100.00
11,396.70
8 Compacted sand bed 10 cm to skimer
M3
0.06
127,600.00
8,038.80
9 Concrete bed 5 cm to skimer
M3
0.03
396,646.50
12,494.36
10 Concrete K225, 15 cm thickness c/ with rebars to skimer
M3
0.45
1,415,988.90
643,566.96
11 Cover to skimer
unit
1.00
119,474.06
119,474.06
Sub Total
3,749,046.79
COLLECTION I Demolish work II Soil and sand work III Concrete work IV V VI VII VIII IX X XI XII XIII XIV XV
3,908,812.67 1,690,827.70 22,893,146.58
Mloaosor nwroyrw F k ork Ceiling work Door and Window work Roof work Finished work Fix Furniture and Furniture work Pekerjaan Sanitary Plunge Pool Mechanical, Electrical and Plumbing Landscape Additional
67,,043900,,299463..5869 1,320,125.00 21,333,736.50 17,616,133.07 21,432,810.14 28,100,968.77 28,469,435.74 35,546,223.79 36,174,506.68 693,121.23 3,749,046.79
5.00 BILL NO. 2 JAVA VILLA 103 Rp.
PT. WIETASHA PUTRINDO WISATA
5.00 BILL 2 - 13
236,450,135.11
ALAM KULKUL RESORT PROJECT
AREA : 5.00 BILL N NO. O. 2 JAVA JAVA VILLA VILLA 103 NO.
PT. WIETASHA PUTRINDO WISATA
DESCRIPTION
5.00 BILL 2 - 14
UNIT
Q TY
RATE
AMOUNT
ALAM KULKUL RESORT PROJECT
ANALISA HARGA SATUAN BATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTA
Galian tanah / M³ Upah kerja Material bantu
1.000 1.000
ls ls
@ Rp. @ Rp.
15,000.00 1,000.00 Sub total
= Rp. = Rp. = Rp.
15,000.00 1,000.00 16,000.00
Urug tanah kembali / M³ Upah kerja Material bantu
1.000 1.000
ls ls
@ Rp. @ Rp.
4,000.00 100.00 Sub total
= Rp. = Rp. = Rp.
4,000.00 100.00 4,100.00
Urug pasir bawah pondasi & lantai / M³ Pasir urug Upah kerja Material bantu
1.300 1.000 1.000
m³ ls ls
@ Rp. @ Rp. @ Rp.
95,000.00 4,000.00 100.00 Sub total
= = = =
Rp. Rp. Rp. Rp.
123,500.00 4,000.00 100.00 127,600.00
Aanstamping / M³ Pasir pasang Batu kali
0.385 1.350
m³ m³
@ Rp. @ Rp.
105,000.00 105,000.00
= Rp. = Rp.
40,425.00 141,750.00
Upah kerja Material bantu
1.000 1.000
ls ls
@ Rp. @ Rp.
25,000.00 500.00 Sub total
= Rp. = Rp. = Rp.
25,000.00 500.00 207,675.00
Pondasi batu kali 1 : 4 / M³ Batu kali Semen Pasir pasang Upah kerja Material bantu
1.350 103.400 0.495 1.000 1.000
m³ kg m³ ls ls
@ @ @ @ @
Rp. Rp. Rp. Rp. Rp.
105,000.00 480.00 105,000.00 35,000.00 1,000.00 Sub total
= = = = = =
Rp. Rp. Rp. Rp. Rp. Rp.
141,750.00 49,632.00 51,975.00 35,000.00 1,000.00 279,357.00
Beton site mix 1:3:5 / M³ Pasir cor Semen
0.563 190.800
m³ kg
@ Rp. @ Rp.
105,000.00 480.00
= Rp. = Rp.
59,062.50 91,584.00
1.000 1.000 1.000
m³ ls ls
@ Rp. @ Rp. @ Rp.
125,000.00 60,000.00 1,000.00 Sub total
= = = =
Rp. Rp. Rp. Rp.
125,000.00 60,000.00 1,000.00 336,646.50
306.000 0.608 0.923 1.000 1.000
kg m³ m³ ls ls
@ @ @ @ @
480.00 105,000.00 125,000.00 60,000.00 1,000.00 Sub total
= = = = = =
Rp. Rp. Rp. Rp. Rp. Rp.
146,880.00 63,787.50 115,312.50 60,000.00 1,000.00 386,980.00
Split 2/3 Upah kerja Material bantu
Beton site mix 1 : 2 : 3 / m3 Semen Pasir cor Split Upah kerja Alat bantu
Rp. Rp. Rp. Rp. Rp.
ANALISA HARGA SATUAN BATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTA
Bekisting kolom praktis/ring praktis/ringbalk balk / M² Papan meranti 2/20 Kayu meranti 5/7, 6/12 Paku besar
0.007 0.011 0.400
m³ m³ kg
@ Rp. @ Rp. @ Rp.
1,050,000.00 1,000,000.00 5,500.00
Steiger Upah kerja Material bantu
1.000 1.000 1.000
ls ls ls
@ Rp. @ Rp. @ Rp.
Bekisting plat lantai / M² Kayu meranti 5/7, 6/12 Multipleks 9 mm Paku besar Steiger Upah kerja Material bantu
0.015 0.231 0.400 1.000 1.000 1.000
m³ lbr kg ls ls ls
@ @ @ @ @ @
Besi beton Bendrat Upah kerja Material bantu
1.100 0.020 1.000 1.000
kg kg ls ls
Besi beton ulir / KG Besi beton Bendrat Upah kerja Material bantu
1.100 0.020 1.000 1.000
Plesteran 1 : 2 t = 15 mm / M² Semen
= Rp. = Rp. = Rp.
7,000.00 10,500.00 2,200.00
500.00 10,000.00 100.00 Sub total
= = = =
Rp. Rp. Rp. Rp.
500.00 10,000.00 100.00 30,300.00
Rp. Rp. Rp. Rp. Rp. Rp.
1,050,000.00 67,000.00 5,500.00 2,500.00 12,500.00 750.00 Sub total
= = = = = = =
Rp. Rp. Rp. Rp. Rp. Rp. Rp.
15,877.11 15,509.26 2,200.00 2,500.00 12,500.00 750.00 49,336.36
@ @ @ @
Rp. Rp. Rp. Rp.
3,562.50 5,000.00 550.00 100.00 Sub total
= = = = =
Rp. Rp. Rp. Rp. Rp.
3,918.75 100.00 550.00 100.00 4,668.75
kg kg ls ls
@ @ @ @
Rp. Rp. Rp. Rp.
3,562.50 5,000.00 550.00 100.00 Sub total
= = = = =
Rp. Rp. Rp. Rp. Rp.
3,918.75 100.00 550.00 100.00 4,668.75
9.600
kg
@ Rp.
480.00
= Rp.
4,608.00
Pasir pasang Steiger Upah kerja Material bantu
0.019 1.000 1.000 1.000
m³ ls ls ls
@ @ @ @
Rp. Rp. Rp. Rp.
105,000.00 1,000.00 6,500.00 500.00 Sub total
= = = = =
Rp. Rp. Rp. Rp. Rp.
1,968.75 1,000.00 6,500.00 500.00 14,576.75
Plesteran 1 : 4 t = 15 mm / M² Semen Pasir pasang Steiger Upah kerja Material bantu
6.200 0.023 1.000 1.000 1.000
kg m³ ls ls ls
@ @ @ @ @
Rp. Rp. Rp. Rp. Rp.
480.00 105,000.00 1,500.00 6,500.00 500.00 Sub total
= = = = = =
Rp. Rp. Rp. Rp. Rp. Rp.
2,976.00 2,362.50 1,500.00 6,500.00 500.00 13,838.50
Besi beton polos / KG
ANALISA HARGA SATUAN BATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTA
Plesteran 1 : 5 t = 15 mm / M² Semen Pasir pasang Steiger
4.150 0.026 1.000
kg m³ ls
@ Rp. @ Rp. @ Rp.
480.00 105,000.00 1,000.00
= Rp. = Rp. = Rp.
1,992.00 2,756.25 1,000.00
Upah kerja Material bantu
1.000 1.000
ls ls
@ Rp. @ Rp.
6,500.00 500.00 Sub total
= Rp. = Rp. = Rp.
6,500.00 500.00 12,748.25
Water proofing coating / m2 Water proofing coating Wire mesh M6 Screed
1.100 1.100 1.100
m2 m2 m³
@ Rp. @ Rp. @ Rp.
65,000.00 10,500.00 21,865.13 Sub total
= = = =
Rp. Rp. Rp. Rp.
71,500.00 11,550.00 24,051.64 107,101.64
Acian / M² Semen Upah kerja Material bantu
3.000 1.000 1.000
kg ls ls
@ Rp. @ Rp. @ Rp.
480.00 3,500.00 200.00 Sub total
= = = =
Rp. Rp. Rp. Rp.
1,440.00 3,500.00 200.00 5,140.00
Pasangan bata 1:4 / m³ Batu bata Semen Pasir pasang Upah kerja Material bantu
500.000 111.320 0.447 1.000 1.000
bh kg m³ ls ls
@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.
450.00 480.00 105,000.00 60,000.00 1,000.00 Sub total
= Rp. = Rp. = Rp. = Rp. = Rp. = Rp.
225,000.00 53,433.60 46,893.00 60,000.00 1,000.00 386,326.60
Pasangan bata 1:3 / m³ Batu bata Semen Pasir pasang Upah kerja Material bantu
500.000 128.040 0.402 1.000 1.000
bh kg m³ ls ls
@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.
450.00 480.00 105,000.00 60,000.00 1,000.00
= Rp. = Rp. = Rp. = Rp. = Rp.
225,000.00 61,459.20 42,203.70 60,000.00 1,000.00
Sub total
= Rp.
389,662.90
Slab lantai dasar t' 8 cm / m3 Beton site mix 1:3:5 Besi beton o8-200 mm Bekisting
1.100 54.228 1.000
m3 kg ls
@ Rp. @ Rp. @ Rp.
336,646.50 3,562.50 5,000.00 Sub total
= = = =
Rp. Rp. Rp. Rp.
370,311.15 193,186.54 5,000.00 568,497.69
Plat beton t' 15 cm / m3 Beton site mix 1:2:3 Besi beton o10-200 mm Bekisting bata Bekisting mplek
1.100 90.380 7.333 7.333
m3 kg ls ls
@ @ @ @
Rp. Rp. Rp. Rp.
386,980.00 3,562.50 41,800.00 49,336.36 Sub total
= = = = =
Rp. Rp. Rp. Rp. Rp.
425,678.00 321,977.56 306,533.33 361,800.01 1,415,988.90
Plat beton t' 10 cm / m3 Beton site mix 1:2:3 Besi beton o10-200 mm
1.100 135.570
m3 kg
@ Rp. @ Rp.
386,980.00 3,562.50
= Rp. = Rp.
425,678.00 482,966.34
ANALISA HARGA SATUAN BATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTA
Bekisting
11.000
ls
@ Rp.
49,336.36 Sub total
= Rp. = Rp.
542,700.01 1,451,344.35
1.100 90.380 28.470 14.667
m3 kg kg m2
@ @ @ @
Rp. Rp. Rp. Rp.
336,646.50 4,668.75 4,668.75 30,300.00 Sub total
= = = = =
Rp. Rp. Rp. Rp. Rp.
370,311.15 421,960.07 132,917.42 444,400.00 1,369,588.64
Beton praktis 11/11 / m3 Beton site mix 1:3:5 Besi beton 4o10 mm Besi beton o6-200 mm Bekisting
1.100 224.082 44.368 20.000
m3 kg kg m2
@ @ @ @
Rp. Rp. Rp. Rp.
336,646.50 4,668.75 4,668.75 30,300.00 Sub total
= = = = =
Rp. Rp. Rp. Rp. Rp.
370,311.15 1,046,181.99 207,144.03 606,000.00 2,229,637.17
Beton praktis 15/15 / m3 Beton site mix 1:3:5
1.100
m3
@ Rp.
336,646.50
= Rp.
370,311.15
Besi beton 4o10 mm Besi beton o6-200 mm Bekisting
120.506 32.537 14.667
kg kg m2
@ Rp. @ Rp. @ Rp.
4,668.75 4,668.75 30,300.00 Sub total
= = = =
Rp. Rp. Rp. Rp.
562,613.43 151,905.62 444,400.00 1,529,230.20
Kolom 15/15 / m3 Beton site mix 1:2:3 Besi beton 4o12 mm Besi beton o8-150 mm Bekisting
1.100 173.529 77.124 14.667
m3 kg kg m2
@ @ @ @
Rp. Rp. Rp. Rp.
386,980.00 4,668.75 4,668.75 30,300.00 Sub total
= = = = =
Rp. Rp. Rp. Rp. Rp.
425,678.00 810,163.33 360,072.59 444,400.00 2,040,313.92
Kolom 15/15 / m3 Beton site mix 1:2:3 Besi beton 4o16 mm
1.100 308.496
m3 kg
@ Rp. @ Rp.
386,980.00 4,668.75
= Rp. = Rp.
425,678.00 1,440,290.37
Besi beton o8-200 mm Bekisting
57.843 14.667
kg m2
@ Rp. @ Rp.
4,668.75 30,300.00 Sub total
= Rp. = Rp. = Rp.
270,054.44 444,400.00 2,580,422.81
Sloof 15/25 / m3 Beton site mix 1:2:3 Besi beton 6o16 mm Besi beton o8-200 mm Bekisting
1.100 277.646 46.274 14.667
m3 kg kg m2
@ @ @ @
386,980.00 4,668.75 4,668.75 30,300.00 Sub total
= = = = =
425,678.00 1,296,261.33 216,043.56 444,400.00 2,382,382.89
Beton praktis 15/20 / m3 Beton site mix 1:3:5 Besi beton 4o10 mm Besi beton o6-200 mm Bekisting
Rp. Rp. Rp. Rp.
Rp. Rp. Rp. Rp. Rp.
ANALISA HARGA SATUAN BATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTA
Sloof 15/25 / m3 Beton site mix 1:2:3 Besi beton 6o12 mm Besi beton o8-150 mm
1.100 156.176 61.699
m3 kg kg
@ Rp. @ Rp. @ Rp.
386,980.00 4,668.75 4,668.75
= Rp. = Rp. = Rp.
425,678.00 729,147.00 288,058.07
14.667
m2
@ Rp.
30,300.00 Sub total
= Rp. = Rp.
444,400.00 1,887,283.07
1.100 258.876 5.867
m3 kg m2
@ Rp. @ Rp. @ Rp.
386,980.00 4,668.75 41,800.00 Sub total
= = = =
Rp. Rp. Rp. Rp.
425,678.00 1,208,625.25 245,226.67 1,879,529.92
Screed lantai keramik / M² Semen Pasir pasang Upah kerja Material bantu
10.000 0.044 1.000 1.000
kg m³ ls ls
@ @ @ @
Rp. Rp. Rp. Rp.
480.00 105,000.00 5,500.00 500.00 Sub total
= = = = =
Rp. Rp. Rp. Rp. Rp.
4,800.00 4,593.75 5,500.00 500.00 15,393.75
Pasang marmer 30/30 / m2 Marmer 30/30 t' 2 cm Screed Semen Tile grout Upah kerja Upah polish Material bantu
1.100 1.100 8.000 1.100 1.000
m² m² kg ls m2 m2 ls
@ @ @ @ @ @ @
Rp. Rp. Rp. Rp. Rp. Rp. Rp.
125,000.00 15,393.75 480.00 1,500.00 17,500.00 15,000.00 2,500.00 Sub total
= = = = = = = =
Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.
137,500.00 16,933.13 3,840.00 19,250.00 2,500.00 180,023.13
2.200 2.200 10.000
m² m² kg
@ Rp. @ Rp. @ Rp.
70,000.00 15,393.75 480.00
= Rp. = Rp. = Rp.
154,000.00 33,866.25 4,800.00
Tile grout Upah kerja Material bantu
1.000 2.200 1.000
ls m2 ls
@ Rp. @ Rp. @ Rp.
10,000.00 27,500.00 2,500.00 Sub total
= = = =
Rp. Rp. Rp. Rp.
10,000.00 60,500.00 2,500.00 265,666.25
Tumbled mamer / m2 Tumbled marmer Screed Semen Tile grout Upah kerja Material bantu
1.100 1.100 8.000 1.000 1.100 1.000
m² m² kg ls m2 ls
@ @ @ @ @ @
75,000.00 15,393.75 480.00 7,500.00 35,000.00 2,500.00 Sub total
= = = = = = =
Rp. Rp. Rp. Rp. Rp. Rp. Rp.
82,500.00 16,933.13 3,840.00 7,500.00 38,500.00 2,500.00 151,773.13
Bekisting
Foot plate 75 x 75 / m3 Beton site mix 1:2:3 Besi beton o12-100 Bekisting
Marmo marbel / m2 Marmo marble t' 2 cm Screed Semen
Rp. Rp. Rp. Rp. Rp. Rp.
ANALISA HARGA SATUAN BATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTA
Singaraja stone / m2 Singaraja stone Screed Semen
2.200 2.200 10.000
m² m² kg
@ Rp. @ Rp. @ Rp.
75,000.00 15,393.75 480.00
= Rp. = Rp. = Rp.
165,000.00 33,866.25 4,800.00
Upah kerja Material bantu
1.000 1.000
m2 ls
@ Rp. @ Rp.
27,500.00 2,500.00 Sub total
= Rp. = Rp. = Rp.
27,500.00 2,500.00 233,666.25
Andesit stone 10/10 / m2 Andesit stone Screed Semen Tile grout Upah polish Upah kerja Material bantu
1.100 1.100 8.000 1.100 1.100 1.000 1.000
m² m² kg ls m2 m2 ls
@ @ @ @ @ @ @
Rp. Rp. Rp. Rp. Rp. Rp. Rp.
70,000.00 15,393.75 480.00 10,000.00 15,000.00 27,500.00 2,500.00 Sub total
= = = = = = = =
Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.
77,000.00 16,933.13 3,840.00 11,000.00 16,500.00 27,500.00 2,500.00 155,273.13
Palimanan chisel 30x30x5 Screed Semen Tile grout Upah kerja Upah pingul Material bantu
1.100 1.100 8.000 1.000 1.000 22.000 1.000
m² m² kg ls m2 bh ls
@ @ @ @ @ @ @
Rp. Rp. Rp. Rp. Rp. Rp. Rp.
300,000.00 15,393.75 480.00 10,000.00 27,500.00 3,000.00 1,000.00 Sub total
= = = = = = = =
Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.
330,000.00 16,933.13 3,840.00 10,000.00 27,500.00 66,000.00 1,000.00 455,273.13
Pasang koral sikat t' 2 cm / m2 Batu koral putih Screed Semen putih Upah kerja Upah cuci
1.500 1.000 10.000 1.000 1.000
zak m² kg m2 m2
@ @ @ @ @
Rp. Rp. Rp. Rp. Rp.
37,500.00 15,393.75 1,480.00 20,000.00 7,500.00
= = = = =
Rp. Rp. Rp. Rp. Rp.
56,250.00 15,393.75 14,800.00 20,000.00 7,500.00
Material bantu
1.000
ls
@ Rp.
2,500.00 Sub total
= Rp. = Rp.
2,500.00 116,443.75
Pintu D2 / unit Kaca tempered 10 mm Hinges KEND E-171 Door hamdle KEND GHD 0003 Lock case KEND US 2210 Upah pasang Material bantu
2.079 3.000 1.000 1.000 1.000 1.000
m² bh unit unit dn ls
@ @ @ @ @ @
525,000.00 1,383,000.00 139,000.00 809,000.00 150,000.00 5,000.00 Sub total
= = = = = = =
1,091,475.00 4,149,000.00 139,000.00 809,000.00 150,000.00 5,000.00 6,343,475.00
Palimanan stone chisel / m2
Rp. Rp. Rp. Rp. Rp. Rp.
Rp. Rp. Rp. Rp. Rp. Rp. Rp.
ANALISA HARGA SATUAN BATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTA
Partisi P1 / unit Kaca tempered 10 mm Aluminium U 2/2 Sealant
4.560 9.500 19.000
m² m' m'
@ Rp. @ Rp. @ Rp.
525,000.00 5,000.00 3,000.00
= Rp. = Rp. = Rp.
2,393,737.50 47,500.00 57,000.00
Upah pasang Material bantu
4.560 1.000
m2 ls
@ Rp. @ Rp.
25,000.00 5,000.00 Sub total
= Rp. = Rp. = Rp.
113,987.50 5,000.00 2,617,225.00
Laminated glass / m2 Laminated glass 5+5 mm Talang aluminium anodized 3x10 Aluminium glass closer Upah pasang Material bantu
1.100 0.588 0.924 1.100 1.000
m2 m' m' m2 ls
@ @ @ @ @
Rp. Rp. Rp. Rp. Rp.
1,000,000.00 5,000.00 3,500.00 50,000.00 5,000.00 Sub total
= = = = = =
Rp. Rp. Rp. Rp. Rp. Rp.
1,100,000.00 2,941.18 3,235.29 55,000.00 5,000.00 1,166,176.47
Timber blind / m2 Kayu bangkirai Finishing lazur
1.100 2.000
m2 m2
@ Rp. @ Rp.
90,000.00 65,000.00
= Rp. = Rp.
99,000.00 130,000.00
Upah kerja Upah pasang Material bantu
1.000 1.000 1.000
m2 m2 ls
@ Rp. @ Rp. @ Rp.
25,000.00 15,000.00 7,500.00 Sub total
= = = =
25,000.00 15,000.00 7,500.00 276,500.00
Rp. Rp. Rp. Rp.
DAFTAR HARGA SATUAN BAHAN BATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTA No.
Jenis Material
Sat.
Batu bata merah + langsir Batu kali + langsir Split 2/3 pecah mesin + langsir Semen Portland ex Gresik + langsir Pasir urug + langsir Pasir pasang + langsir Pasir cor + langsir Kayu meranti 5/7 campur Papan meranti 2/20, 3/20 Papan bangkirai Kayu bangkirai mplek 6 mm mplek 9 mm mplek 18 mm mplek 22 mm lapis teakwood Bendrat Besi beton ¢ 6 mm s/d 12 mm ( polos ) Besi beton D 13 mm s/d 25 mm ( ulir )
bh m³ m³ kg m³ m³ m³ m³ m³ m3 m3 lbr lbr lbr lbr kg kg kg
Paku besar Paku kecil Waterproofing coating temproof Kawat ayam Marmer 30/30 Batu koral putih Kusen bangkirai 6/12 oven Kaca tempered 10 m Hinges KEND E-171 Door handle KEND GHD 0003 D32x300 Lock case KEND US 2210 Bottom Patch Hinges KEND SEL 0010 US32D Door hadle KEND HRE.07.06US26 Lock case KEND turnpiece WC Cylinder Lock case KEND 52310-60 Door closer consealed type Glass wool Laminated glass 5+5 Penutup atap alang-alang GRC 4 mm Tumbled marble Marmo marble Singaraja stone / batu pilah
kg kg m2 m2 m2 zak m' m2 bh unit unit bh unit unit unit unit m2 m2 m2 m2 m2 m2 m2
Harga
450.00 105,000.00 125,000.00 480.00 95,000.00 105,000.00 105,000.00 1,000,000.00 1,050,000.00 2,950,000.00 2,400,000.00 42,500.00 67,000.00 104,000.00 158,000.00 5,000.00 3,562.50 3,562.50
5,500.00 6,000.00 65,000.00 9,000.00 125,000.00 37,500.00 48,000.00 525,000.00 1,381,500.00 124,000.00 794,000.00 47,500.00 229,000.00 292,000.00 151,000.00 1,464,000.00 25,000.00 1,000,000.00 90,000.00 36,000.00 75,000.00 70,000.00 75,000.00
Keterangan Lokal Lokal Lokal Lokal Lokal
DAFTAR HARGA SATUAN BAHAN BATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTA No.
Jenis Material Paras kerobokan Marmer sulawesi u/ top table Andesit stone 10/10 Palimanan chisel 30x30x5 Cermin Kaca clear 5 mm Timber blind
Sat. m2 m2 m2 m2 m2 m2 m2
Harga
150,000.00 500,000.00 70,000.00 300,000.00 175,000.00 60,000.00 90,000.00
Keterangan
LABOUR BATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTA
Excavation soil / m³ Excavation Labour
Rp
15,000.00
Labour
Rp
4,000.00
Compacted sand bed / m³ Labour
Rp
4,000.00
Loose stone river masonry / m³ Labour
Rp
25,000.00
Broken river masonry / m³ Labour
Rp
35,000.00
Concrete site mix / m³ Labour
Rp
60,000.00
Formwork to practical practical concret concretee / m² Labour
Rp
10,000.00
Formwork to roof plate / m² Labour
Rp
12,500.00
Reinforcement / kg Labour
Rp
550.00
Plaster / m² Labour
Rp
6,500.00
Brick masonry / m² Labour
Rp
7,200.00
Screed to floor / m² Labour
Rp
5,500.00
Marble / m² Labour Labour to polish
Rp Rp
17,500.00 15,000.00
Back fill soil / m³
ORGANIZATION STRUCTURE BATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTA
Project Manager Bambang Supriadi
Site Manager Sipil
Site Manager M&E
Logistik/adm/keu
Drafter
Ndaru
Herman
Aris
Ragil
Pelaksana Sipil
Pelaksana M&E
Sutarno
Muklas
Time Schedule BATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTA DESCRIPTION
NO.
1 I
Preliminaries
II
Stage I - Java Villa 103 - Java Villa 120 - Re Resort Standart 1-2
III
IV
V
1 unit 1 unit 2 units
Stage II - Re Resort Standart 3-7
5 units
Stage III - R Reesort Standart 8-12
5 units
Stage IV - R eessort Standart(2) 1-2 - Resort Villa 1-2
2 units 2 units
2
3
4
5
6
7
8
9
10
11
WEEKS 12 13
14
15
16
17
18
19
20
21
22
23
24
Stage V - Resort Villa 3-6
VI
4 units
EQUIPMENT BATHROOM RENOVATION PROJECT ALAM KULKUL RESORT - KUTA
Civil Works -
Molen Vibrator Bar cutter Kereta dorong Alat potong circle Bor listrik Mesin poles marmer Scaffolding Alat serut kayu Al Alat profil kayu Gerinda Pisau potong kayu Kompressor Genset
M&E Works 2 1 1 4 3 2 3 500 2 2 2 2 2 1
unit unit unit unit unit unit unit set unit unit unit unit unit unit
-
-
-
-
Alat sney Pipa Besi Las listrik Besi Tembaga Alat bending pipa tembaga Cutting Seng Wheel Multi tester Test pump Merger test Soldir Bor lilistrik Besi Beton Duduk G erinda Ge Circle Tang rivet Genset Ge
1 1
unit unit
1 1 1
unit unit unit
1 1 1 1 1 1
unit unit unit unit bh bh
1 1 1 1 1 1 1
unit unit unit unit unit unit unit
View more...
Comments
