Professional Documents
Culture Documents
BQ Tender
BQ Tender
QTY.
ITEM NO. DESCRIPTION RATE AMOUNT
ROOM
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!
VI 9.00 BILL NO. 6 RESORT STANDARD (109 & 110) Rp. 2.00 #REF! #REF!
TOTAL #REF!
ROUNDED #REF!
Tiga milyard tujuh puluh tiga juta tiga puluh tujuh ribu rupiah.
Andy Prasetyo
I Demolish work
1 Demolish Vanity table c/ lavatory bowl dan taps Unit 1.00 112,500.00 112,500.00
4 Demolish Shower area existing c/ taps and levelling M2 2.85 90,000.00 256,500.00
6 Demolish finishing wall Bathroom and shower area existing M2 37.75 15,000.00 566,190.00
1 Excavation soil c/ demolish wall, tie beam, foundation existing M3 3.24 100,100.00 324,324.00
and back fill to footplate foundation
2 Excavation soil c/ back fill to strip river stone foundation M3 20.36 20,100.00 409,236.00
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
11 Polyethelane sheet damp proof membrane bed 0.5 mm to M2 12.50 1,600.00 20,000.00
concrete slab floor Walk in closet & Toilet
PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 2 ALAM KULKUL RESORT PROJECT
AREA : 5.00 BILL NO. 2 JAVA VILLA 103
2 Concrete K175, 8 cm thickness with rebars dia. 8 mm - 200 mm M3 1.00 568,497.69 568,497.69
single layer to floor Walk in closet & Toilet
13 Concrete K225, roof plate 10 cm thickness to Walk in closet & M3 1.33 1,451,344.35 1,923,031.27
Toilet
15 Waterproofing coating c/ with wiremesh and plaster to roof plate M2 13.25 107,101.64 1,419,096.70
17 Ditto to wall inside Walk in closet & Toilet M2 44.84 107,101.64 4,802,437.43
PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 3 ALAM KULKUL RESORT PROJECT
AREA : 5.00 BILL NO. 2 JAVA VILLA 103
IV Masonry work
1 Loose river stone masonry dia. 20 cm with sand to strip stone M3 3.05 207,675.00 634,239.45
foundation as mentioned in drawing
2 Broken river stone masonry with mortar 1 PC : 4 sand to strip M3 6.26 279,357.00 1,749,473.21
stone foundation as mentioned in drawing
V Floor work
1 Polished Marble 30x30 cm, 2 cm thick with tumbled marble M2 8.75 180,023.13 1,575,202.34
border 10x10 cm as indicated in drawing to Walk in closet
2 Polished Marble 30x30 cm, 2 cm thick as indicated in drawing M2 3.75 180,023.13 675,086.72
to Toilet
5 Pebble washed stepping c/w brick wall as indicated in drawing M2 2.00 129,551.17 259,102.34
to Pond
6 Pebble washed stepping as indicated in drawing to stepping Unit 2.00 116,443.75 232,887.50
Sunken tub
7 Peable wash 50x80x8 cm to stepping Pool deck Unit 5.00 277,359.38 1,386,796.88
VI Ceiling work
PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 4 ALAM KULKUL RESORT PROJECT
AREA : 5.00 BILL NO. 2 JAVA VILLA 103
2 Bingkirai timber 4/6 cm profile to cornice Walk in closet & Toilet M1 22.20 15,000.00 333,000.00
1 Frameless tempered glass door 10 mm c/ hardware and other Unit 1.00 6,343,475.00 6,343,475.00
necessary as described in drawing D2 to Walk in closet
2 Tempered glass partition 10 mm c/ alluminium and other Unit 1.00 2,617,225.00 2,617,225.00
necessary as described in drawing P1 to Toilet
3 Glass window c/ Bingkirai frame, plastered frame outside, Unit 2.00 335,018.25 670,036.50
hardware, glass 5 mm, demolish wall, steel stack, finishing
Lasur as described in drawing W1 to Toilet
4 Bingkirai timber panel door with existing frame c/ hardware, Unit 1.00 2,803,485.00 2,803,485.00
finishing Lasur as described in drawing D1 to Walk in closet
5 Refinish existing window W ex. w/ finishing Lasur to Pond Unit 1.00 362,700.00 362,700.00
6 Bingkirai timber panel door c/ Bingkirai frame, hardware, steel Unit 1.00 3,554,000.00 3,554,000.00
stack, finishing Lasur as described in drawing D3 to Pool Gate
7 Bingkirai timber panel door c/ Bingkirai frame, hardware, steel Unit 1.00 3,554,000.00 3,554,000.00
stack, finishing Lasur as described in drawing D3' to Entry Gate
8 Bingkirai timber louvre door c/ frame, hardware, steel stack, Unit 1.00 1,041,675.00 1,041,675.00
finishing as described in drawing D4 to Pumproom
9 Bingkirai timber louvre window c/ frame, hardware, steel stack, Unit 1.00 387,140.00 387,140.00
finishing as described in drawing W2 to Pumproom
1 Pergola wafer bingkirai timber beam 6/12 cm c/ finishing lasur M2 5.95 771,105.51 4,588,077.81
as described in drawing to Sunken tub
3 Bingkirai timber beam 8/15 cm profile c/ finishing lasur to M1 5.00 73,800.00 369,000.00
support pergola to Sunken tub
PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 5 ALAM KULKUL RESORT PROJECT
AREA : 5.00 BILL NO. 2 JAVA VILLA 103
5 Bingkirai timber beam 3/3 cm profile c/ finishing lasur to Sunken M1 9.60 11,655.00 111,888.00
tub
7 Multiplex 18 mm thickness c/w finishing lasur to cover water M2 0.83 114,611.11 94,554.17
pipe on pergola to Sunken tub
8 Laminated glass 5+5 mm c/ with galvanize screw, alluminium M2 5.95 1,166,176.47 6,938,750.00
glass closer, alluminium gutter and other necessary to Sunken
tub
9 Bingkirai timber beam with dimension as timber eave beam 1st M1 9.60 82,300.00 790,080.00
existing c/ finishing Lasur
10 Bingkirai timber beam with dimension as timber eave beam 2st M1 4.40 82,300.00 362,120.00
existing c/ finishing Lasur
11 Bingkirai timber tatab with dimension as tatab timber existing c/ M1 10.40 82,300.00 855,920.00
finishing Lasur
IX Finished work
5 Tumbled marble and polished marble slab coping/faade as Unit 1.00 677,667.00 677,667.00
indicated in drawing to Sunken Tub
6 Polished Marble 30x30 cm, 2 cm thick as indicated in drawing M2 10.05 180,023.13 1,808,332.29
to Walk in closet
PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 6 ALAM KULKUL RESORT PROJECT
AREA : 5.00 BILL NO. 2 JAVA VILLA 103
12 Paras kerobokan stone coping as indicated indrawing to wall M1 35.50 150,000.00 5,325,000.00
fence
1 Polished marble slab top table and burned marble faade c/ Unit 1.00 1,443,036.84 1,443,036.84
with demolish wall, concrete, rebars and other necessary to
Vanity table
2 Polished marble slab top table and burned marble faade c/ Unit 1.00 470,555.49 470,555.49
with demolish wall, concrete, rebars and other necessary to
small table
3 Cabinet bellow vanity top table as detail in drawing c/w Unit 1.00 2,295,156.02 2,295,156.02
hardware and finishing Lasur to Vanity table
4 Make up timber table as detail in drawing c/ finishing Lasur Unit 1.00 950,000.00 950,000.00
5 Make up timber chair as detail in drawing c/ chusion, finishing Unit 1.00 350,000.00 350,000.00
Lasur
6 Timber wardrobe as detail in drawing c/w hardware, SAG, RAG, Unit 1.00 8,140,000.00 8,140,000.00
tray and finishing Lasur to Bathroom
7 Bevelled mirror c/ marble slab frame as indicated drawing and Unit 1.00 402,227.43 402,227.43
finishing polished to Make up
8 Bevelled mirror c/ marble slab frame as indicated drawing and Unit 2.00 402,227.43 804,454.86
finishing polished to Vanity
9 Bevelled mirror c/ bingkirai timber frame as indicated drawing Unit 1.00 344,561.94 344,561.94
and finishing lasur to Toilet
10 Bingkirai timber blind c/ finishing lasur as described in drawing Unit 3.00 388,943.33 1,166,830.00
to Walk in closet & Toilet window (W1 & W ex.)
11 Robe hook chrome color 2326.04 Manor House & Unit 4.00 411,250.99 1,645,003.97
Heritage by Dorf product
12 Toilet roll holder chrome color 2334.04 Manor House & Unit 2.00 505,124.59 1,010,249.18
Heritage by Dorf product
PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 7 ALAM KULKUL RESORT PROJECT
AREA : 5.00 BILL NO. 2 JAVA VILLA 103
14 Dobel towel rail chrome color 2344.04 Manor House & Unit 1.00 1,165,681.82 1,165,681.82
Heritage by Dorf product
15 Towel rack chrome color 2350.04 Manor House & Unit 1.00 1,867,543.44 1,867,543.44
Heritage by Dorf product
16 Sun long chair with bingkirai timber c/ finishing lasur Unit 2.00 1,250,000.00 2,500,000.00
17 Round table bingkirai timber c/ with unbrella pool and finishing Unit 1.00 1,750,000.00 1,750,000.00
lasur as described in drawing
18 Singaraja stone (batu pilah) finished to pedestal water fall c/w Unit 1.00 515,403.07 515,403.07
brick masonry, stone slab, granite slab as indicated in drawing
to Sunken tub
XI Pekerjaan Sanitary
1 Colonial top assembly deck type set taps hot and cold w/ Set 1.00 2,006,877.84 2,006,877.84
Caroma product c/ fitting and other necessary fittings to
Sunken Tub
2 Colonial Vanity Basin Set Taps w/ Caroma product c/ Set 2.00 1,812,785.81 3,625,571.62
fittings, drain, plug, P trap, stop valve, durable flexible
hose and other necessary fittings to Vanity
3 Colonial top assembly wall type set taps c/ diverter hot Set 1.00 6,676,993.99 6,676,993.99
and cold w/ Caroma product c/ fitting and other
necessary fittings to Hand and Head Shower
4 Colonial Bidette Set Taps w/ Caroma Product c/ fittings, Set 1.00 4,523,794.37 4,523,794.37
Plug, P trap, stop valve, durable flexible hose and other
necessary fittings
5 Totema rail and Shower set w/ Dorf Product c/ Set 1.00 2,307,664.66 2,307,664.66
accessories
6 Toilet bowl Lexington type American Standard c/ fittings, p trap, Set 1.00 2,982,750.00 2,982,750.00
stop valve, durable flexible hose and other necessary fittings as
indicated in drawing and specification
PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 8 ALAM KULKUL RESORT PROJECT
AREA : 5.00 BILL NO. 2 JAVA VILLA 103
8 Head shower ceiling mounted with dia. 8" Enware 1080 c/w Set 1.00 2,203,114.66 2,203,114.66
modification
9 Floor drain Sunken tub Toto TB 55 AS c/ with plug, chain and p Set 1.00 356,700.00 356,700.00
trap
10 Wash basin Ideal Standard Ovalyn 21" c/ with bracket and other Set 2.00 1,242,300.00 2,484,600.00
necessary fittings as indicated in drawing and specification
Civil work
3 Concrete K225, 15 cm thickness c/ with rebars to floor & wall M3 2.58 1,415,988.90 3,657,499.33
Pool
4 Waterproofing coating c/ with wiremesh and plaster to floor & M2 17.22 107,101.64 1,844,290.20
wall Pool
5 Andesite stone 10x10 cm to floor & wall Pool M2 17.22 155,273.13 2,673,803.21
Mechanical
1 Wall inlet 3/4" c/w eye ball/nozzle, swivelling, required valve, Unit 4.00 441,709.00 1,766,836.00
fitting, bracket and other necessary fittings
2 Main drain hayward SP 1070 FV c/w required valve, fitting, Unit 1.00 858,540.00 858,540.00
bracket and other necessary fittings
3 Skimmer hayward SP 1082 - 1 c/w required valve, fitting, Unit 1.00 1,050,912.00 1,050,912.00
bracket and other necessary fittings
PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 9 ALAM KULKUL RESORT PROJECT
AREA : 5.00 BILL NO. 2 JAVA VILLA 103
5 Circulation Pump ex Hayward SP-2605X7-51 c/w sand filter ex Unit 1.00 7,803,120.00 7,803,120.00
Hayward S-180T, multi port valve and other required equipment
or fitting
6 Salt water chlorinator ex clearwater 140 series c/w all Unit 1.00 7,150,543.50 7,150,543.50
necessary fitting, bracket, volt regulator, transformer and other
required items
7 Commisioning test c/w water, salt and other required chemical Ls 1.00 700,000.00 700,000.00
material
Plumbing work
3 Ditto 1.5" diameter to main drain & vacuum M1 8.00 14,083.50 112,668.00
4 Ditto 1.5" diameter to pump, sand filter and salt water M1 2.60 14,083.50 36,617.10
chlorinator
7 Over flow with Sanwell FD 80 JIS CP c/w combination S Unit 1.00 393,675.03 393,675.03
& P trap Austindotrap
Electrical work
1 Panel Pump as described in drawing and specification c/w Unit 1.00 3,936,000.00 3,936,000.00
Ampere meter, Volt meter and lights control
PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 10 ALAM KULKUL RESORT PROJECT
AREA : 5.00 BILL NO. 2 JAVA VILLA 103
4 NYY Cable lighting installation c/w connection, conduit Point 24.00 88,799.20 2,131,180.70
cable, joint boxes, 3M rubber insulation, clamps, cable's
glands & other necessary equipment to Lamp
5 NYY Cable outlet installation c/w connection, conduit Point 6.00 96,192.41 577,154.47
cable, joint boxes, 3M rubber insulation, clamps, cable's
glands & other necessary equipment to Standard Outlet
6 NYY Cable power installation c/w connection, conduit Point 7.00 96,192.41 673,346.88
cable, joint boxes, 3M rubber insulation, clamps, cable's
glands & other necessary equipment to Power Outlet
7 Timber box lamp c/w lumascape star fitting halogen Osram 50 Unit 3.00 224,475.00 673,425.00
W/ 12 V/ 41 - 827 and other necessary
8 Eyeball recessed downlight halogen Osram, 24 W/12 V /41-827 Unit 6.00 119,925.00 719,550.00
c/ fitting and other necessary
9 Small E14 light fitting c/w small softone bulb 25W and Micro Unit 3.00 55,350.00 166,050.00
switches to Wardrobe Bathroom
10 Timber box lamp with fluorescent light Osram lumilux 11 W/ 41 - Unit 3.00 97,170.00 291,510.00
827 and other necessary as indicated in drawing
11 Lumascape star fitting w/ halogen Osram 50 W/ 12 V/ 41 - 827 Unit 4.00 224,475.00 897,900.00
and other required fittings
12 Under water swimming pool light 300 W/ 24 V equal Astral c/w Unit 1.00 3,400,950.00 3,400,950.00
fitting and other necessary
13 Fluorescent light Osram lumilux TL 1 x 18 W/41 - 827 Unit 1.00 97,170.00 97,170.00
14 Palimanan stone Balinese lamp c/ with Osram Dulux EL ECO Unit 1.00 47,500.00 47,500.00
13 W/41-827 cover with acrilyc glass as inidcated in drawing
15 Under water light 50 W/ 24 V equal lumascape c/w fitting Unit 2.00 1,743,525.00 3,487,050.00
and other necessary
16 One gang one way switch ex. Legrand Unit 2.00 28,782.00 57,564.00
PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 11 ALAM KULKUL RESORT PROJECT
AREA : 5.00 BILL NO. 2 JAVA VILLA 103
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
20 Standard outlet with trafo 110 V, 500 W ex. Legrand Unit 2.00 197,218.69 394,437.38
21 Power outlet with switch and indicator lamp c/ fitting ex. Unit 7.00 56,457.00 395,199.00
MK to pump, Water Heater and AC
Plumbing work
7 Thermaflex insulated copper pipe for hot water 3/4" diameter M1 23.75 38,027.50 903,153.13
c/w fittings, hanger, bracket and other necessary fittings on
water heater installation
11 Over flow with Sanwell FD 80 JIS CP and S & P trap Unit 1.00 1,147,098.00 1,147,098.00
combination Caroma 103 118 type
Telephone work
1 Indoor telephone R-VV 0.4 mm2 cable ex Supreme or equal Point 2.00 92,219.25 184,438.50
approved c/ with cable conduit, cable gland, terminal cable and
other necessary supporting material as indicated in drawing
and specification
PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 12 ALAM KULKUL RESORT PROJECT
AREA : 5.00 BILL NO. 2 JAVA VILLA 103
Mechanical work
1 A/C multi split duct type 9000 BTU c/w FCU, insulated flexible Unit 1.00 6,137,109.15 6,137,109.15
duct, insulation, plenum, thermostat, bracket, cooper pipe,
insulated drain pipe, power cable, connection, cble's and pipe
glands and other necessary fitting as indicated in drawing &
specification complete commissioning test.
3 Water circulation pump ex. DAB submersible and natural Unit 1.00 3,936,000.00 3,936,000.00
filter (sand & coral) for Pond
XIV Landscape
1 Grass as existing c/w good soil and fertilizer to Garden M2 15.33 7,500.00 114,975.00
2 Brick masonry mortar 1 PC : 4 sands c/ with plaster, paras M1 3.75 154,172.33 578,146.23
krobokan coping to wall planter
XV Additional
1 Demolish timber frame c/ timber door to wardrobe unit 1.00 25,000.00 25,000.00
6 Concrete K225, 15 cm thickness c/ with rebars to steping stairs M3 0.23 1,415,988.90 318,597.50
PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 13 ALAM KULKUL RESORT PROJECT
AREA : 5.00 BILL NO. 2 JAVA VILLA 103
COLLECTION
PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 14 ALAM KULKUL RESORT PROJECT
ANALISA HARGA SATUAN
BATHROOM RENOVATION PROJECT
ALAM KULKUL RESORT - KUTA
Galian tanah / M
Upah kerja 1.000 ls @ Rp. 15,000.00 = Rp. 15,000.00
Material bantu 1.000 ls @ Rp. 1,000.00 = Rp. 1,000.00
Sub total = Rp. 16,000.00
Aanstamping / M
Pasir pasang 0.385 m @ Rp. 105,000.00 = Rp. 40,425.00
Batu kali 1.350 m @ Rp. 105,000.00 = Rp. 141,750.00
Upah kerja 1.000 ls @ Rp. 25,000.00 = Rp. 25,000.00
Material bantu 1.000 ls @ Rp. 500.00 = Rp. 500.00
Sub total = Rp. 207,675.00
Plesteran 1 : 2 t = 15 mm / M
Semen 9.600 kg @ Rp. 480.00 = Rp. 4,608.00
Pasir pasang 0.019 m @ Rp. 105,000.00 = Rp. 1,968.75
Steiger 1.000 ls @ Rp. 1,000.00 = Rp. 1,000.00
Upah kerja 1.000 ls @ Rp. 6,500.00 = Rp. 6,500.00
Material bantu 1.000 ls @ Rp. 500.00 = Rp. 500.00
Sub total = Rp. 14,576.75
Plesteran 1 : 4 t = 15 mm / M
Semen 6.200 kg @ Rp. 480.00 = Rp. 2,976.00
Pasir pasang 0.023 m @ Rp. 105,000.00 = Rp. 2,362.50
Steiger 1.000 ls @ Rp. 1,500.00 = Rp. 1,500.00
Upah kerja 1.000 ls @ Rp. 6,500.00 = Rp. 6,500.00
Material bantu 1.000 ls @ Rp. 500.00 = Rp. 500.00
Sub total = Rp. 13,838.50
ANALISA HARGA SATUAN
BATHROOM RENOVATION PROJECT
ALAM KULKUL RESORT - KUTA
Plesteran 1 : 5 t = 15 mm / M
Semen 4.150 kg @ Rp. 480.00 = Rp. 1,992.00
Pasir pasang 0.026 m @ Rp. 105,000.00 = Rp. 2,756.25
Steiger 1.000 ls @ Rp. 1,000.00 = Rp. 1,000.00
Upah kerja 1.000 ls @ Rp. 6,500.00 = Rp. 6,500.00
Material bantu 1.000 ls @ Rp. 500.00 = Rp. 500.00
Sub total = Rp. 12,748.25
Acian / M
Semen 3.000 kg @ Rp. 480.00 = Rp. 1,440.00
Upah kerja 1.000 ls @ Rp. 3,500.00 = Rp. 3,500.00
Material bantu 1.000 ls @ Rp. 200.00 = Rp. 200.00
Sub total = Rp. 5,140.00
Kolom 15/15 / m3
Beton site mix 1:2:3 1.100 m3 @ Rp. 386,980.00 = Rp. 425,678.00
Besi beton 4o12 mm 173.529 kg @ Rp. 4,668.75 = Rp. 810,163.33
Besi beton o8-150 mm 77.124 kg @ Rp. 4,668.75 = Rp. 360,072.59
Bekisting 14.667 m2 @ Rp. 30,300.00 = Rp. 444,400.00
Sub total = Rp. 2,040,313.92
Kolom 15/15 / m3
Beton site mix 1:2:3 1.100 m3 @ Rp. 386,980.00 = Rp. 425,678.00
Besi beton 4o16 mm 308.496 kg @ Rp. 4,668.75 = Rp. 1,440,290.37
Besi beton o8-200 mm 57.843 kg @ Rp. 4,668.75 = Rp. 270,054.44
Bekisting 14.667 m2 @ Rp. 30,300.00 = Rp. 444,400.00
Sub total = Rp. 2,580,422.81
Sloof 15/25 / m3
Beton site mix 1:2:3 1.100 m3 @ Rp. 386,980.00 = Rp. 425,678.00
Besi beton 6o16 mm 277.646 kg @ Rp. 4,668.75 = Rp. 1,296,261.33
Besi beton o8-200 mm 46.274 kg @ Rp. 4,668.75 = Rp. 216,043.56
Bekisting 14.667 m2 @ Rp. 30,300.00 = Rp. 444,400.00
Sub total = Rp. 2,382,382.89
ANALISA HARGA SATUAN
BATHROOM RENOVATION PROJECT
ALAM KULKUL RESORT - KUTA
Sloof 15/25 / m3
Beton site mix 1:2:3 1.100 m3 @ Rp. 386,980.00 = Rp. 425,678.00
Besi beton 6o12 mm 156.176 kg @ Rp. 4,668.75 = Rp. 729,147.00
Besi beton o8-150 mm 61.699 kg @ Rp. 4,668.75 = Rp. 288,058.07
Bekisting 14.667 m2 @ Rp. 30,300.00 = Rp. 444,400.00
Sub total = Rp. 1,887,283.07
Foot plate 75 x 75 / m3
Beton site mix 1:2:3 1.100 m3 @ Rp. 386,980.00 = Rp. 425,678.00
Besi beton o12-100 258.876 kg @ Rp. 4,668.75 = Rp. 1,208,625.25
Bekisting 5.867 m2 @ Rp. 41,800.00 = Rp. 245,226.67
Sub total = Rp. 1,879,529.92
Marmo marbel / m2
Marmo marble t' 2 cm 2.200 m @ Rp. 70,000.00 = Rp. 154,000.00
Screed 2.200 m @ Rp. 15,393.75 = Rp. 33,866.25
Semen 10.000 kg @ Rp. 480.00 = Rp. 4,800.00
Tile grout 1.000 ls @ Rp. 10,000.00 = Rp. 10,000.00
Upah kerja 2.200 m2 @ Rp. 27,500.00 = Rp. 60,500.00
Material bantu 1.000 ls @ Rp. 2,500.00 = Rp. 2,500.00
Sub total = Rp. 265,666.25
Tumbled mamer / m2
Tumbled marmer 1.100 m @ Rp. 75,000.00 = Rp. 82,500.00
Screed 1.100 m @ Rp. 15,393.75 = Rp. 16,933.13
Semen 8.000 kg @ Rp. 480.00 = Rp. 3,840.00
Tile grout 1.000 ls @ Rp. 7,500.00 = Rp. 7,500.00
Upah kerja 1.100 m2 @ Rp. 35,000.00 = Rp. 38,500.00
Material bantu 1.000 ls @ Rp. 2,500.00 = Rp. 2,500.00
Sub total = Rp. 151,773.13
ANALISA HARGA SATUAN
BATHROOM RENOVATION PROJECT
ALAM KULKUL RESORT - KUTA
Singaraja stone / m2
Singaraja stone 2.200 m @ Rp. 75,000.00 = Rp. 165,000.00
Screed 2.200 m @ Rp. 15,393.75 = Rp. 33,866.25
Semen 10.000 kg @ Rp. 480.00 = Rp. 4,800.00
Upah kerja 1.000 m2 @ Rp. 27,500.00 = Rp. 27,500.00
Material bantu 1.000 ls @ Rp. 2,500.00 = Rp. 2,500.00
Sub total = Rp. 233,666.25
Pintu D2 / unit
Kaca tempered 10 mm 2.079 m @ Rp. 525,000.00 = Rp. 1,091,475.00
Hinges KEND E-171 3.000 bh @ Rp. 1,383,000.00 = Rp. 4,149,000.00
Door hamdle KEND GHD 0003 1.000 unit @ Rp. 139,000.00 = Rp. 139,000.00
Lock case KEND US 2210 1.000 unit @ Rp. 809,000.00 = Rp. 809,000.00
Upah pasang 1.000 dn @ Rp. 150,000.00 = Rp. 150,000.00
Material bantu 1.000 ls @ Rp. 5,000.00 = Rp. 5,000.00
Sub total = Rp. 6,343,475.00
ANALISA HARGA SATUAN
BATHROOM RENOVATION PROJECT
ALAM KULKUL RESORT - KUTA
Partisi P1 / unit
Kaca tempered 10 mm 4.560 m @ Rp. 525,000.00 = Rp. 2,393,737.50
Aluminium U 2/2 9.500 m' @ Rp. 5,000.00 = Rp. 47,500.00
Sealant 19.000 m' @ Rp. 3,000.00 = Rp. 57,000.00
Upah pasang 4.560 m2 @ Rp. 25,000.00 = Rp. 113,987.50
Material bantu 1.000 ls @ Rp. 5,000.00 = Rp. 5,000.00
Sub total = Rp. 2,617,225.00
Laminated glass / m2
Laminated glass 5+5 mm 1.100 m2 @ Rp. 1,000,000.00 = Rp. 1,100,000.00
Talang aluminium anodized 3x10 0.588 m' @ Rp. 5,000.00 = Rp. 2,941.18
Aluminium glass closer 0.924 m' @ Rp. 3,500.00 = Rp. 3,235.29
Upah pasang 1.100 m2 @ Rp. 50,000.00 = Rp. 55,000.00
Material bantu 1.000 ls @ Rp. 5,000.00 = Rp. 5,000.00
Sub total = Rp. 1,166,176.47
Timber blind / m2
Kayu bangkirai 1.100 m2 @ Rp. 90,000.00 = Rp. 99,000.00
Finishing lazur 2.000 m2 @ Rp. 65,000.00 = Rp. 130,000.00
Upah kerja 1.000 m2 @ Rp. 25,000.00 = Rp. 25,000.00
Upah pasang 1.000 m2 @ Rp. 15,000.00 = Rp. 15,000.00
Material bantu 1.000 ls @ Rp. 7,500.00 = Rp. 7,500.00
Sub total = Rp. 276,500.00
DAFTAR HARGA SATUAN BAHAN
BATHROOM RENOVATION PROJECT
ALAM KULKUL RESORT - KUTA
Excavation soil / m
Labour Rp 15,000.00
Reinforcement / kg
Labour Rp 550.00
Plaster / m
Labour Rp 6,500.00
Brick masonry / m
Labour Rp 7,200.00
Screed to floor / m
Labour Rp 5,500.00
Marble / m
Labour Rp 17,500.00
Labour to polish Rp 15,000.00
ORGANIZATION STRUCTURE
BATHROOM RENOVATION PROJECT
ALAM KULKUL RESORT - KUTA
Project Manager
Bambang Supriadi
I Preliminaries
II Stage I
- Java Villa 103 1 unit
- Java Villa 120 1 unit
- Resort Standart 1-2 2 units
III Stage II
- Resort Standart 3-7 5 units
IV Stage III
- Resort Standart 8-12 5 units
V Stage IV
- Resort Standart(2) 1-2 2 units
- Resort Villa 1-2 2 units
VI Stage V
- Resort Villa 3-6 4 units
EQUIPMENT
BATHROOM RENOVATION PROJECT
ALAM KULKUL RESORT - KUTA