Kerja Tambah

PEKERJAAN TAMBAH WARDROBE
PROYEK : ALAM KUL KUL RESORT

LOKASI : JL. PANTAI KUTA BALI
NO DESCRIPTION UNIT QTY RATE AMOUNT
1 Teak block lbr 4.00 145,000.00 580,000.00

2 Hambalan set 14.00 700.00 9,800.00
3 Roda set 2.00 60,000.00 120,000.00
4 Lis 2x2 m1 4.00 6,250.00 25,000.00
5 Lis 2x7 m1 2.00 15,000.00 30,000.00
6 Lis 4x6 m1 2.40 10,000.00 24,000.00
7 Lis 2.5 x 10 m1 2.00 15,000.00 30,000.00
8 Ongkos bongkar pasang ls 1.00 202,500.00 202,500.00
9 Ongkos finishing m2 10.20 35,000.00 357,000.00
10 Plat kuningan bh 8.00 30,000.00 240,000.00
Jumlah 1,618,300.00
Profit 10 % 161,830.00
Total 1,780,130.00
Dibuat oleh
( Ketut Ludrayasa )
Site Manager
PEKERJAAN TAMBAH NIECE
LOKASI : JL. PANTAI KUTA BALI
1 Teak block 1/4 lbr + paku, lem ls 1.00 38,750.00 38,750.00

2 Klos 3 x 5 ls 1.00 27,000.00 27,000.00
3 Ongkos tukang ls 1.00 45,000.00 45,000.00
4 Ongkos pinishing ls 1.00 30,000.00 30,000.00
Jumlah 140,750.00
Profit 10 % 14,075.00
Total 154,825.00
Dibuat oleh
( Ketut Ludrayasa )
Site Manager
PEKERJAAN TAMBAH
LOKASI : JL PANTAI KUTA - BALI
PUMP ROOM : 103
I. PEKERJAAN CIVIL
1 Demolish Pump Room existing ls 1.000 800,000.00 800,000.00
2 Galian tanah m3 3.000 22,900.00 68,700.00
3 Pasang batako m2 - 35,970.00 -
4 Rabatan m3 0.078 298,320.00 23,268.96
5 Concrete roof plat m3 0.203 1,136,971.00 230,805.11
6 Concrete dinding m3 1.150 1,136,971.00 1,307,516.65
7 Concrete lantai m3 0.214 637,748.00 136,478.07
8 Waterprofing m2 11.410 62,500.00 713,125.00
9 Plaster smooth plaster m2 15.410 24,667.00 380,118.47
10 Additional pondasi m3 2.000 178,200.00 356,400.00
11 Box Sumpit bh 1.000 225,000.00 225,000.00
12 Box manhole plat aluminium 60x120 bh 1.000 1,100,000.00 1,100,000.00
Jumlah I 5,341,412.27
II. PEKERJAAN MEP

1 Pipa pvc wavin 2" AW m1 4.000 14,200.00 56,800.00
2 Pipa pvc wavin 1 1/2" AW m1 16.000 12,000.00 192,000.00
3 Acc / pitting pipa pvc ls 1.000 149,280.00 149,280.00
4 Pompa Sumersible Grounfos unit - 800,000.00 -
5 Instalasi listrik u/ pompa Sumersible ttk - 147,500.00 -
6 Out let Mosaik 45 ( legrand ) c/ lamp indicator bh - 42,000.00 -
7 Check valve kitazawa 1 1/2 " bh - 236,500.00 -
8 Check valve kitazawa 1 1/4 " bh 1.000 200,500.00 200,500.00
9 Exhaustfan c/ ducting bh 1.000 325,000.00 325,000.00
Jumlah II 923,580.00
TOTAL I + II 6,264,992.27
Dibuat oleh
( Ketut Ludrayasa )
Site Manager
PEKERJAAN TAMBAH
PUMP ROOM : 103
I. PEKERJAAN CIVIL
1 Demolish Pump Room existing ls 1.000 800,000.00 800,000.00
2 Galian tanah m3 2.730 22,900.00 62,517.00
3 Rabatan m3 0.078 282,150.00 22,007.70
4 Concrete roof plat m3 0.084 1,136,971.00 95,505.56
5 Concrete lantai dan dinding m3 1.547 635,745.00 983,179.64
6 Waterprofing m2 11.880 62,500.00 742,500.00
8 Additional pondasi m3 1.000 178,200.00 178,200.00
9 Box manhole plat aluminium 60x120 bh 1.000 1,100,000.00 1,100,000.00
Jumlah I 4,276,953.87
II. PEKERJAAN MEP

4 Pompa Sumersible Grounfos unit - 800,000.00 -
TOTAL I + II 5,200,533.87
Dibuat oleh
( Ketut Ludrayasa )
Site Manager
PEKERJAAN TAMBAH

PUMP ROOM : 120
I. PEKERJAAN CIVIL
1 Galian tanah m3 3.000 22,900.00 68,700.00
2 Concrete wall m3 1.150 1,136,971.00 1,307,516.65
3 Concrete flooring m3 0.214 637,748.00 136,478.07
4 Waterprofing m2 11.410 62,500.00 713,125.00
6 Box manhole plat ( aluminium ) bh 1.000 1,100,000.00 1,100,000.00
Jumlah I 3,607,270.19
II. PEKERJAAN MEP

9 Exhsaustfan bh 1.000 325,000.00 325,000.00
TOTAL I + II 4,530,850.19
Dibuat oleh
( Ketut Ludrayasa )
Site Manager
PEKERJAAN KURANG
PUMP ROOM : 120
I. PEKERJAAN CIVIL
1 Galian tanah pondasi m3 1.680 22,900.00 38,472.00
2 Urugan pasir bawah pondasi 10 cm m3 0.220 72,600.00 15,972.00
3 Polyethelene sheet damp proof m3 2.200 10,500.00 23,100.00
4 Concrete floor m3 0.220 635,745.00 139,863.90
5 Concrete 175 tie beam 15/20 m3 0.126 1,709,950.00 215,453.70
6 Concrete 175 column 11/11 m3 0.077 1,727,880.00 133,807.03
7 Concrete 175 ring beam 15/15 m3 0.095 1,786,730.00 168,845.99
8 Concrete 225 roof plate m3 0.220 1,136,971.00 250,133.62
9 Waterproofing m2 2.200 62,500.00 137,500.00
10 Loose river stone masonry dia. 20 m3 0.420 96,250.00 40,425.00
11 Pondasi batu kali m3 1.155 96,250.00 111,168.75
12 Pas. Bata m2 6.720 37,860.90 254,425.25
13 Plaster m2 13.440 24,667.00 331,524.48
Jumlah I 1,860,691.71
TOTAL I 1,860,691.71
Dibuat oleh
( Ketut Ludrayasa )
Site Manager
PEKERJAAN TAMBAH / KURANG
NO DESCRIPTION UNIT KONTRAK VARIATION ORDER

QTY RATE AMOUNT QTY RATE AMOUNT
PUMP ROOM : 120
I. PEKERJAAN CIVIL
1 Galian tanah pondasi m3 1.68 22,900.00 38,472.00 2.73 22,900.00 62,517.00
2 Urugan pasir bawah pondasi 10 cm m3 0.22 72,600.00 15,972.00 - 72,600.00 -
3 Polyethelene sheet damp proof m3 2.20 10,500.00 23,100.00 - 10,500.00 -
4 Rabat beton 5 cm m3 - 282,150.00 - 0.08 282,150.00 22,007.70
5 Concrete 175 lantai tebal 10 m3 0.22 635,745.00 139,863.90 - 635,745.00 -
6 Concrete 175 tie beam 15/20 m3 0.13 1,709,950.00 215,453.70 - 1,709,950.00 -
7 Concrete 175 column 11/11 m3 0.08 1,727,880.00 133,807.03 - 1,727,880.00 -
8 Concrete 175 ring beam 15/15 m3 0.09 1,786,730.00 168,845.99 - 1,786,730.00 -
9 Concrete 225 lantai dan dinding tebal 15 cm m3 - 635,745.00 - 1.55 635,745.00 983,179.64
10 Concrete 225 roof plate m3 0.22 1,136,971.00 250,133.62 0.08 1,136,971.00 95,505.56
11 Waterproofing m2 2.20 62,500.00 137,500.00 11.88 62,500.00 742,500.00
12 Loose river stone masonry dia. 20 m3 0.42 96,250.00 40,425.00 - 96,250.00 -
13 Pondasi batu kali m3 1.16 96,250.00 111,168.75 - 96,250.00 -
14 Pas. Bata m2 6.72 37,860.90 254,425.25 - 37,860.90 -
15 Plaster m2 13.44 24,667.00 331,524.48 11.88 24,667.00 293,043.96
16 Tutup manhole (aluminium) bh - - - 1.00 1,100,000.00 1,100,000.00
Jumlah I 1,860,691.71 Jumlah I 3,298,753.87
II. PEKERJAAN MEP

Jumlah II - Jumlah II 923,580.00
TOTAL I + II 1,860,691.71 4,222,333.87
Dibuat oleh
( Ketut Ludrayasa )
Site Manager
PEKERJAAN TAMBAH
NO DESCRIPTION UNIT QTY RATE
GAZEBO ROOM 103
1 Excavation to pondation m3 0.288 22,900.00

2 Concrete sloop m3 0.096 1,709,950.00
3 Concrete slab t= 80 mm m3 0.340 635,745.00
4 Sand bed t= 50mm m3 0.213 72,600.00
5 Polyethelane sheet damp proof 0.5 mm m3 4.250 10,500.00
6 Pebble wash flooring m2 4.250 137,038.00
7 Pebble wash facing m1 3.200 45,000.00
8 Gazebo :
- Palimanan base nos 1.000 225,000.00
- Timber post 110/110x 2.500 mm hight nos 1.000 325,000.00
- Timber post 110/110x750 mm hight nos 3.000 195,000.00
- Timber canggah wang 50/110 nos 8.000 85,000.00
- Timber beam m1 10.400 72,500.00
- Timber pergola m2 6.600 456,500.00
- Polycarbonate 10 mm m2 9.920 350,000.00
- Timber fill m1 20.000 12,500.00
- Box lighting c/ halogen lamp & fitting nos 5.000 165,000.00
9 M/E:
- Lighting instalation ttk 5.000 115,000.00
- One gang two way switch ex legrand ttk 1.000 59,100.00
TOTAL
Dibuat oleh
( Ketut Ludrayasa )
Site Manager
AMOUNT
6,595.20
164,155.20
216,153.30
15,427.50
44,625.00
582,411.50
144,000.00
225,000.00
325,000.00
585,000.00
680,000.00
754,000.00
3,012,900.00
3,472,000.00
250,000.00
825,000.00
575,000.00
59,100.00
11,936,367.70
Dibuat oleh
( Ketut Ludrayasa )
Site Manager
PEKERJAAN TAMBAH
FENCE GAZEBO ROOM 103
1 Demolish wall existing ls 1.000 500,000.00 500,000.00

2 Excavation to pondation m3 1.260 22,900.00 28,854.00
3 River stone to pondation m3 0.945 178,200.00 168,399.00
4 Concrete sloop m3 0.105 1,709,950.00 179,544.75
5 Fence :
- Brick wall m2 6.320 37,860.00 239,275.20
- Practical coloum m3 0.500 1,727,880.00 863,940.00
- Plaster finish m2 12.640 24,667.00 311,790.88
- Paras cooping m1 3.950 90,000.00 355,500.00
- Repair existing wall paras jogja ls 1.000 750,000.00 750,000.00
- Box lighting nos 2.000 215,000.00 430,000.00
TOTAL 3,827,303.83
Dibuat oleh
( Ketut Ludrayasa )
Site Manager
PEKERJAAN TAMBAH
PLUNGE POOL 103
1 Demolish andesite existing unit 1.000 75,000.00 75,000.00

2 Instal brick masonry to steeping unit 1.000 100,000.00 100,000.00
3 Instal concrete plate steping unit 1.000 100,000.00 100,000.00
4 Instal palimanan stone steeping 50x50 m1 3.000 75,000.00 225,000.00
5 Plaster and smooth plaster unit 1.000 50,000.00 50,000.00
6 Instal andesite stone 10x10 wall pool m2 1.500 161,672.50 242,508.75
Jumlah I 792,508.75
PLUNGE POOL 120
1 Instal concrete plate steping unit 1.000 100,000.00 100,000.00

2 Instal palimanan stone steeping 50x50 m1 3.000 75,000.00 225,000.00
3 Plaster and smooth plaster unit 1.000 125,000.00 125,000.00
T O T A L I + II 1,242,508.75
Dibuat oleh
( Ketut Ludrayasa )
Site Manager
PEKERJAAN TAMBAH
FLOOR WORK 103
1 Demolish terrazzo existing M2 29.040 15,000.00 435,600.00

2 Concrete K175 single layer bars 8 - 200 mm M3 2.323 635,745.00 1,476,962.78
3 Polished marble 30x30 cm M2 40.500 186,571.00 7,556,125.50
4 Refinish timber skirting existing M1 18.000 7,500.00 135,000.00
Jumlah I 9,603,688.28
TOTAL I 9,603,688.28
Dibuat oleh
( Ketut Ludrayasa )
Site Manager
PEKERJAAN TAMBAH
FLOOR WORK 103

4 Bingkirai timber skirting M1 26.560 7,500.00 199,200.00
Jumlah I 17,492,341.56
FLOOR WORK 120

4 Bingkirai timber skirting M1 24.110 7,500.00 180,825.00
Jumlah II 17,422,494.73
T O T A L I + II 34,914,836.29
Dibuat oleh
( Ketut Ludrayasa )
Site Manager
PEKERJAAN TAMBAH
DOOR & WINDOW WORK
1 Demolish jaro-jaro window existing Unit 1.000 50,000.00 50,000.00

2 Brick wall M2 0.676 37,860.90 25,593.97
3 Plastered and smooth plaster M2 1.352 24,667.00 33,349.78
4 Modified existing window frame to small Ls 1.000 75,000.00 75,000.00
5 Modified existing window glass to small glass M2 0.600 180,000.00 108,000.00
and make sand blasting
6 Install and refinish new small window Ls 1.000 50,400.00 50,400.00
7 Painted wall M2 8.000 23,347.50 186,780.00
Jumlah I 529,123.75
Dibuat oleh
( Ketut Ludrayasa )
Site Manager
PEKERJAAN TAMBAH
DOOR & WINDOW WORK
1 Demolish jaro-jaro window existing Unit 1.000 50,000.00 50,000.00

2 Brick wall M2 0.676 37,860.90 25,593.97
3 Plastered and smooth plaster M2 1.352 24,667.00 33,349.78
4 Modified existing window frame to small Ls 1.000 75,000.00 75,000.00
5 Modified existing window glass to small glass M2 0.600 310,000.00 186,000.00
and sand blasting film.
6 Install and refinish new small window Ls 1.000 50,400.00 50,400.00
7 Painted wall M2 8.000 23,347.50 186,780.00
Jumlah I 607,123.75
Dibuat oleh
( Ketut Ludrayasa )
Site Manager
PEKERJAAN TAMBAH
Masonry Work
1 Chipping wall existing M2 45.725 12,500.00 571,562.50

2 Plastered M2 45.725 24,667.00 1,127,898.58
3 Painted wall M2 45.725 23,347.50 1,067,564.44
Jumlah I 2,767,025.51
Dibuat oleh
( Ketut Ludrayasa )
Site Manager
PEKERJAAN TAMBAH
Masonry Work
1 Chipping wall existing M2 9.500 18,750.00 178,125.00

2 Plastered M2 9.500 37,000.50 351,504.75
3 Painted wall M2 9.500 35,021.25 332,701.88
Jumlah I 862,331.63
Dibuat oleh
( Ketut Ludrayasa )
Site Manager

BATHTUB ROOM : 103
I Concrete work
1 Bongkar concrete bathtub existing Ls - 150,000.00 - 1.00 150,000.00 150,000.00
2 Add Concrete untuk dinding & lantai bathtub M3 - 1,136,971.00 - 0.15 1,136,971.00 165,179.15
3 Waterproofing M2 - 62,500.00 - 1.82 62,500.00 113,500.00
Jumlah I - Jumlah I 428,679.15
II Finished work
1 Tumbled marble and polished marble slab Unit 1.00 1,486,996.60 1,486,996.60 - 1,486,996.60 -
coping/façade as indicated in drawing to
Sunken Tub
2 Polished marble floor & wall M2 - 301,521.00 - 4.58 301,521.00 1,380,966.18
3 Polished marble slab capping M2 - 401,521.00 - 1.65 401,521.00 662,509.65
Jumlah II 1,486,996.60 Jumlah II 2,043,475.83
III MEP work

1 Installation pipe water to Sunken tub Ls - 1.00 250,000.00 250,000.00
Jumlah III - Jumlah III 250,000.00
IV Progreess work
Tumbled marble material only according already M2 - 95,000.00 - 3.20 95,000.00 304,000.00
1 stock
Jumlah IV - Jumlah IV 304,000.00
TOTAL I + II + III + IV 1,486,996.60 3,026,154.98
Dibuat oleh
( Ketut Ludrayasa )
Site Manager

BATHTUB ROOM : 101
I Concrete work
1 Chipping concrete bathtub existing Ls - 150,000.00 - 1.00 150,000.00 150,000.00
2 Waterproofing M2 - 62,500.00 - 4.50 62,500.00 281,250.00
Jumlah I - Jumlah I 431,250.00
II Finished work
Sunken Tub
III MEP work

1 Installation pipe water to Sunken tub Ls - - 250,000.00 -
Jumlah III - Jumlah III -
IV Progreess work
1 Tumbled marble material only according already M2 - 95,000.00 - 3.20 95,000.00 304,000.00
stock
TOTAL I + II + III + IV 1,486,996.60 2,392,855.00
Dibuat oleh
( Ketut Ludrayasa )
Site Manager

BATHTUB ROOM :
102,104,105,106,107,109,110,111,112,116,
117,118,119
I Concrete work
1 Chipping concrete bathtub existing Ls - 150,000.00 - - 150,000.00 -
2 Waterproofing M2 - 62,500.00 - - 62,500.00 -
Jumlah I - Jumlah I -
II Finished work
Sunken Tub
III MEP work

1 Installation pipe water to Sunken tub Ls - - 250,000.00 -
Jumlah III - Jumlah III -
IV Progreess work
1 Tumbled marble material only according already M2 - 95,000.00 - 3.20 95,000.00 304,000.00
stock
TOTAL I + II + III + IV 1,486,996.60 1,961,605.00
Dibuat oleh
( Ketut Ludrayasa )
Site Manager
PEKERJAAN TAMBAH
FINISHED WORK
1 Palimanan 15x30 cm frame to door entrance M1 5.870 75,000.00 440,250.00

103
2 Palimanan 15x30 cm frame to door entrance M1 5.870 75,000.00 440,250.00

120
3 Peable wash cover to base timber column M2 3.660 137,038.00 501,559.08

existing Room 103
4 Peable wash cover to base timber column M2 5.520 137,038.00 756,449.76

existing Room 120
Jumlah I 2,138,508.84
Dibuat oleh
( Ketut Ludrayasa )
Site Manager
PEKERJAAN TAMBAH
FINISHED WORK
1 Polished marble 30x30 cm to above bathtub wall M2 13.50 186,571.00 2,518,708.50

(window side) Java Villa 103 & 120 (2 Unit)
2 Polished marble 30x30 cm to above bathtub wall M2 40.95 186,571.00 7,640,082.45

(window side) Resort Standard
101,102,104,105,106,107,109,110,111,112,116,
117,118 & 119 (14 Unit)
3 Polished marble 30x30 cm with frame palimanan M2 10.67 186,571.00 1,989,779.72

stone 15x30 cm to above bathtub wall (back
waterfall) Resort Villa 114 & 115 (2 Unit)
Jumlah 12,148,570.67
Dibuat oleh
( Ketut Ludrayasa )
Site Manager
PEKERJAAN TAMBAH
FLOOR WORK (Resort Standard 14 unit dan

Resort Villa 114 & 115)
1 Rabatan tebal 10 cm M3 0.13 282,150.00 35,268.75
2 Upah pasang tumbled marble ex. Bathtub M2 1.25 71,000.00 88,750.00

(mortar dan tenaga)
Jumlah 124,018.75
Total 16 Unit 1,984,300.00
Dibuat oleh
( Ketut Ludrayasa )
Site Manager
PEKERJAAN TAMBAH
NO DESCRIPTION UNIT QTY RATE AMOUNT ROOM TOTAL
I Wardrobe
1 Perubahan posisi hanging
2 Teakwood 3 mm Lbr 1.00 66,000.00 66,000.00
3 Teakblock 18 mm Lbr 1.00 175,000.00 175,000.00
4 Papan bingkirai dan plat stainless steel Unit 1.00 250,000.00 250,000.00
(luggage)
5 Hambalan Unit 48.00 2,500.00 120,000.00
6 Finishing M2 18.00 35,000.00 630,000.00
7 Upah Ls 1.00 150,000.00 150,000.00
Jumlah 1,391,000.00 16.00 22,256,000.00
II Small Table
1 Bongkar small table Unit 1.00 55,000.00 55,000.00
2 Pasang marmo M2 0.30 175,000.00 52,500.00
3 Pasang marmer tile 30x30 cm M2 0.36 186,571.00 67,165.56
Jumlah 174,665.56 16.00 2,794,648.96
III Perubahan arah pintu kaca tempered
1 Bongkar dan pasang marmer termasuk geser Unit 1.00 175,785.50 175,785.50
pintu kaca
Jumlah 175,785.50 18.00 3,164,139.00
TOTAL 28,214,787.96
Dibuat oleh
( Ketut Ludrayasa )
Site Manager
PEKERJAAN TAMBAH
I Masonry work (Wall J.V. 103)
1 Pasang batu bata 1 : 4 M2 0.75 37,860.90 28,395.68
2 Plesteran 1 : 5 M2 1.50 24,667.00 37,000.50
3 Paras kerobokan capping M1 1.50 90,000.00 135,000.00
4 Pasang roster paras kerobokan 40x40 cm Unit 5.00 185,000.00 925,000.00

sesuai di tangga Kamboja termasuk bongkar
dinding, dan refinish cat
5 Cat weatershield M2 1.50 23,347.50 35,021.25
Jumlah 1,160,417.43 1.00 1,160,417.43
II Perubahan saklar pada Room 103
1 Pindah saklar berikut installasi Nos 2.00 75,000.00 150,000.00
Jumlah 150,000.00 1.00 150,000.00
III Floor work pada Room 113
1 Pebble wash entry 113 M2 5.04 137,038.00 690,671.52
Jumlah 690,671.52 1.00 690,671.52
IV Fix Furniture work
1 Chusion tenun ikat pada kursi make up Unit 1.00 (90,000.00) (90,000.00)
Jumlah (90,000.00) 19.00 -1,710,000.00
TOTAL 291,088.95
Dibuat oleh
( Ketut Ludrayasa )
Site Manager
PEKERJAAN TAMBAH
I Resapan
1 Resapan termasuk bak kontrol, buis beton, ijuk, Unit 1.00 285,714.29 285,714.29
batu bata, galian dan buang tanah pada Resort
Standard
Jumlah 285,714.29 14.00 4,000,000.00
II Floor work
1 Pasang tumbled marble (ongkos spesie dan M2 1.25 82,000.00 102,500.00

upah) MOCK UP 101
2 Rabatan tebal 10 cm M3 0.13 282,150.00 35,268.75
Jumlah 137,768.75 1.00 137,768.75
III Floor work
1 Pebble wash pada sisi luar/depan bathtub M2 1.25 137,038.00 171,297.50

Resort Standard
Jumlah 171,297.50 15.00 2,569,462.50
IV Masonry work (Wall J.V. 120)
1 Pasang roster paras kerobokan 40x40 cm Unit 5.00 185,000.00 925,000.00

sesuai di tangga Kamboja termasuk bongkar
dinding, dan refinish cat
Jumlah 925,000.00 1.00 925,000.00
V Fix Furniture and Furniture work
1 Peninggian posisi palmet pada Java Villa, Unit 1.00 150,000.00 150,000.00
Resort Standard dan Resort Villa
Jumlah 150,000.00 19.00 2,850,000.00
VI Fix Furniture and Furniture work
1 Beauty mirror/make up mirror Unit 1.00 (2,100,000.00) (2,100,000.00)
Jumlah (2,100,000.00) 18.00 -37,800,000.00
TOTAL -27,317,768.75
Dibuat oleh
( Ketut Ludrayasa )
PEKERJAAN TAMBAH

Site Manager
PEKERJAAN TAMBAH
I Sand blasting logo pada pintu dan partisi kaca
1 Sand blasting logo Unit 1.00 300,000.00 300,000.00
Jumlah 300,000.00 18.00 5,400,000.00
II Electrical work
1 Saklar kartu Legrand Mozaic 45, 744 45 Unit 1.00 450,000.00 450,000.00
termasuk pemasangan
Jumlah 450,000.00 19.00 8,550,000.00
III Electrical work
1 Installasi kabel NYY pada lampu wardrobe 113 Point 2.00 115,000.00 230,000.00
2 Lampu small E - 14 c/w fittings, lampu dan micro Point 2.00 72,000.00 144,000.00
switch pada wardrobe 113
3 Pindah saklar belakang wardrobe 113 Point 1.00 75,000.00 75,000.00
Jumlah 449,000.00 1.00 449,000.00
TOTAL 14,399,000.00
Dibuat oleh
( Ketut Ludrayasa )
Site Manager
AREA : GATE & WALL FENCE WORK (Villa 101)
NO. DESCRIPTION UNIT VARIATION ORDER

QTY RATE AMOUNT
External (villa 101)
1 Wall
- Excavation c/ back fill M3 17.46 15,400.00 268,871.68
- Sand fill 10 cm to foundation M3 2.18 72,600.00 158,442.24
- Loose foundation M3 4.36 96,250.00 420,112.00
- River stone foundation M3 9.00 178,200.00 1,604,227.68
- Concrete tie beam 12/12 M3 0.39 1,727,880.00 678,766.56
- Concrete column 11/11 M3 0.31 1,727,880.00 535,228.11
- Concrete beam 12/12 M3 0.39 1,727,880.00 678,766.56
- Bataco wall M2 65.16 35,970.00 2,343,733.26
- Rought plaster M2 164.64 24,667.00 4,061,076.21
- Wall finish paint M2 164.64 23,347.50 3,843,839.01
- Pilah stone finished M2 2.72 325,211.26 884,574.63
- Paras Kerobokan stone copping M1 46.08 90,000.00 4,147,200.00
- Paras Kerobokan stone cansteen 40x15x10 cm M1 5.25 150,000.00 787,500.00
- Palimanan Room number Unit 2.00 150,000.00 300,000.00
Sub Total I 20,712,337.93
2 Floor
- Demolish floor existing M2 19.00 15,000.00 285,000.00
- Demolish concrete pad existing Ls 1.00 50,000.00 50,000.00
- Take out tree existing Ls 1.00 200,000.00 200,000.00
- Removal rubbish Ls 1.00 1,000,000.00 1,000,000.00
- Excavation soil 20 cm to Garden floor M3 11.70 15,400.00 180,180.00
- Sand bed 5 cm to Entry floor M3 0.95 72,600.00 68,970.00
- Sand bed 5 cm to Garden floor M3 2.93 72,600.00 212,355.00
- Polyethelene sheet damp proof 0.6 mm to Entry floor M2 19.00 10,500.00 199,500.00
- Polyethelene sheet damp proof 0.6 mm to Garden floor M2 58.50 10,500.00 614,250.00
- Concrete K175 slab 8 cm w/ bars 8 - 200 mm to Entry floor M3 1.52 635,745.00 966,332.40
- Concrete K175 slab 8 cm w/ bars 8 - 200 mm to Garden floor M3 4.68 635,745.00 2,975,286.60
- Peble wash to Entry floor M2 19.00 137,038.00 2,603,722.00
- Peble wash to Garden floor M2 15.21 137,038.00 2,084,347.98
- Loose peble to Garden floor dia. 2 cm M2 43.29 93,750.00 4,058,437.50
Sub Total II 15,498,381.48
3 Mechanical, Electrical & Plumbing

- NYY cable lighting installation Point 8.00 115,000.00 920,000.00
- Palimanan stone balinese lamp c/ with Osram Dulux EL ECO 13W/41-827 Unit 1.00 325,000.00 325,000.00
cover with acrilic glass as indicated in drawing
- Lumascape star fitting w/ halogen 50W, 12V/41-827 and other required fittings Unit 1.00 115,000.00 115,000.00
to Gate
- Paras Jogja box lamp c/w Osram Dulux EL ECO 13W/41-827 and other Unit 4.00 215,000.00 860,000.00
required fittings to Wall fence
- Pilah stone lamp c/ with Osram Dulux EL ECO 13W/41-827 as indicated in Unit 2.00 97,000.00 194,000.00
drawing to Number
Sub Total III 2,414,000.00
PT. WIETASHA PUTRINDO WISATA 29 ALAM KULKUL RESORT PROJECT

AREA : GATE & WALL FENCE WORK (Villa 101)

QTY RATE AMOUNT
4 Door & Window

- Bingkirai timber panel door c/ Bingkirai frame, hardware, steel stack, finishing Unit 2.00 2,412,912.50 4,825,825.00
lasur as described in Entry Gate 103
Sub Total IV 4,825,825.00
TOTAL I + II + III + IV Rp. 43,450,544.41

PEKERJAAN GATE & WALL FENCE 101 - 102
PROYEK : ALAM KUL - KUL RESORT
LOKASI : JL. PANTAI KUTA - BALI

QTY RATE AMOUNT
1 Wall
- Excavation c/ back fill M3 17.46 15,400.00 268,871.68
- Sand fill 10 cm to foundation M3 2.18 72,600.00 158,442.24
- Loose foundation M3 5.70 96,250.00 548,702.00
- River stone foundation M3 11.76 178,200.00 2,095,257.78
- Concrete tie beam 12/12 M3 0.51 1,727,880.00 886,526.85
- Concrete column 11/11 M3 0.50 1,727,880.00 869,745.68
- Concrete beam 12/12 M3 0.51 1,727,880.00 886,526.85
- Bataco wall M2 78.52 35,970.00 2,824,292.46
- Rought plaster M2 191.36 24,667.00 4,720,178.45
- Wall finish paint M2 191.36 23,347.50 4,467,684.21
- Pilah stone finished M2 2.72 325,211.26 884,574.63
- Paras Kerobokan stone copping M1 54.43 90,000.00 4,898,700.00
- Paras Kerobokan stone cansteen 40x15x10 cm M1 5.25 150,000.00 787,500.00
- Palimanan Room number Unit 2.00 150,000.00 300,000.00
- Demolish wall partition existing M2 6.84 25,000.00 171,000.00
- Concrete roof nieche M3 0.68 1,727,880.00 1,174,958.40
Sub Total I 25,942,961.22
2 Floor
- Demolish floor existing M2 22.75 15,000.00 341,250.00
- Demolish concrete pad existing Ls 1.00 50,000.00 50,000.00
- Take out tree existing Ls 1.00 200,000.00 200,000.00
- Concrete K175 slab 8 cm w/ bars 8 - 200 mm to Entry floor M3 1.82 635,745.00 1,157,055.90
- Loose peble to Garden floor dia. 2 cm M2 32.04 93,750.00 3,003,750.00
Sub Total II 14,567,251.98
3 Mechanical, Electrical & Plumbing

- NYY cable lighting installation Point 11.00 115,000.00 1,265,000.00
- Palimanan stone balinese lamp c/ with Osram Dulux EL ECO 13W/41-827 Unit 1.00 325,000.00 325,000.00
cover with acrilic glass as indicated in drawing
- Lumascape star fitting w/ halogen 50W, 12V/41-827 and other required fittings Unit 3.00 115,000.00 345,000.00
to Gate and Nieche
- Paras Jogja box lamp c/w Osram Dulux EL ECO 13W/41-827 and other Unit 5.00 215,000.00 1,075,000.00
required fittings to Wall fence
- Pilah stone lamp c/ with Osram Dulux EL ECO 13W/41-827 as indicated in Unit 2.00 97,000.00 194,000.00
drawing to Number
Sub Total III 3,204,000.00

PEKERJAAN GATE & WALL FENCE 101 - 102

QTY RATE AMOUNT
4 Door & Window

- Bingkirai timber panel door c/ Bingkirai frame, hardware, steel stack, finishing Unit 2.00 2,412,912.50 4,825,825.00
lasur as described in Entry Gate 103
Sub Total IV 4,825,825.00
TOTAL I + II + III + IV Rp. 48,540,038.20
Dibuat Oleh
( Ketut Ludrayasa )

PEKERJAAN TAMBAH PERGOLA
NO DESCRIPTION SAT VOL HARGA JUMLAH
SATUAN HARGA
A. RESORT STANDAR TYPE 101 / UNIT
I. Alternatip kaca laminated 5+5

1 Balok Bkr. 6/12 m1 4.00 20,625.00 82,500.00
2 Balok Bkr. 7/14 m1 2.50 72,500.00 181,250.00
3 Ongkos pasang m1 4.00 15,000.00 60,000.00
4 Kaca laminated 5+5 m2 0.75 750,000.00 562,500.00
5 Lis aluminium T m1 1.50 8,250.00 12,375.00
6 Lem sealant m1 1.50 11,000.00 16,500.00
7 Karet dudukan kaca m1 3.00 11,000.00 33,000.00
8 Polituran pergola m2 1.30 38,500.00 50,050.00
9 Flashing kaca 5 mm m1 1.50 27,500.00 41,250.00
10 Pembersihan area unit 1.00 55,000.00 55,000.00
1,094,425.00
Profit 10 % 109,442.50
Jumlah 1,203,867.50
II. Alternatip kaca clear 10 mm

1 Balok Bkr. 6/12 m1 4.00 20,625.00 82,500.00
2 Balok Bkr. 7/14 m1 2.50 72,500.00 181,250.00
3 Ongkos pasang m1 4.00 15,000.00 60,000.00
4 Kaca clear 10 mm m2 0.75 350,000.00 262,500.00
5 Lis aluminium T m1 1.50 8,250.00 12,375.00
6 Lem sealant m1 1.50 11,000.00 16,500.00
794,425.00
Profit 10 % 79,442.50
Jumlah 873,867.50
B. RESORT STANDAR TYPE 109 & 110

1 Balok Bkr. 6/12 m1 13.00 20,625.00 268,125.00
2 Balok Bkr. 7/14 m1 2.50 72,500.00 181,250.00
3 Ongkos pasang m1 13.00 15,000.00 195,000.00
4 Kaca laminated 5+5 m2 2.20 750,000.00 1,650,000.00
5 Lis aluminium T m1 2.20 8,250.00 18,150.00
6 Lem sealant m1 2.20 11,000.00 24,200.00
2,615,025.00
Profit 10 % 261,502.50
SATUAN HARGA
Jumlah 2,876,527.50

1 Balok Bkr. 6/12 m1 13.00 20,625.00 268,125.00
2 Balok Bkr. 7/14 m1 2.50 72,500.00 181,250.00
3 Ongkos pasang m1 13.00 15,000.00 195,000.00
4 Kaca clear 10 mm m2 0.75 350,000.00 262,500.00
5 Lis aluminium T m1 1.50 8,250.00 12,375.00
6 Lem sealant m1 1.50 11,000.00 16,500.00
1,115,050.00
Profit 10 % 111,505.00
Jumlah 1,226,555.00
C. RESORT VILLA 114

1 Balok Bkr. 6/12 m2 5.52 456,500.00 2,519,880.00
2 Saka Bkr. 14/14 with finishing bh 4.00 100,000.00 400,000.00
3 Usuk bkr. Profil 3/3 m1 9.00 14,500.00 130,500.00
4 Kaca laminated 5+5 m2 4.81 750,000.00 3,607,500.00
5 Bongkar talang atap + refinish pergola, wall unit 1.00 250,000.00 250,000.00
6 Roster paras kerobokan bh 4.00 185,000.00 740,000.00
7,647,880.00
Profit 10 % 764,788.00
Jumlah 8,412,668.00

1 Balok Bkr. 6/12 , bkr. 5/7 profile m2 5.52 385,250.00 2,126,580.00
3 Usuk bkr. Profil 3/3 m1 9.00 14,500.00 130,500.00
4 Kaca clear 10 mm m2 7.93 350,000.00 2,775,850.00
5 Bongkar talang atap + refinish pergola, wall unit 1.00 250,000.00 250,000.00
6,422,930.00
Profit 10 % 642,293.00
Jumlah 7,065,223.00
1 Pengurangan kaca laminated m2 2.88 750,000.00 (2,160,000.00)
4,905,223.00
III. Alternatip policarbonat 5 mm

1 Balok Bkr. 3/8 m1 35.10 16,800.00 589,680.00
3 Usuk bkr. Profil 3/3 m1 9.00 14,500.00 130,500.00
4 Policarbonat 5mm m2 7.93 100,000.00 793,100.00
5 Bongkar talang atap + pergola, wall unit 1.00 250,000.00 250,000.00
SATUAN HARGA
2,818,280.00
Profit 10 % 281,828.00
Jumlah 3,100,108.00
1 Pengurangan kaca laminated m2 2.88 750,000.00 (2,160,000.00)
940,108.00
Dibuat Oleh
( Ketut Ludrayasa )
PEKERJAAN TAMBAH
I Nieche
1 Ongkos bongkar dan pasang Ls 1.00 100,000.00 100,000.00

2 Plywood 18 mm uk. 70x90 cm Unit 1.00 60,000.00 60,000.00
3 List kayu 2.5 x 3.5 x 95 cm x 2 Unit 1.00 40,000.00 40,000.00
4 Finishing lasur Ls 1.00 38,000.00 38,000.00
5 Outlet refrigerator Unit 1.00 10,500.00 10,500.00
Jumlah 248,500.00
Profit 10% 24,850.00
273,350.00 14.00 3,826,900.00
I Vanity Table
1 Ongkos bongkar dan pasang Ls 1.00 50,000.00 50,000.00

2 Peninggian vanity table dengan karet bh 8.00 2,500.00 20,000.00
Jumlah 70,000.00
Profit 10% 7,000.00
77,000.00 19.00 1,463,000.00
TOTAL 5,289,900.00
Dibuat oleh
( Ketut Ludrayasa )
Site Manager
PEKERJAAN TAMBAH
I Gewel (Kuda-Kuda dinding 121, 122 & 123)
1 Bongkar gewel plywood existing termasuk Ls 2.00 250,000.00 500,000.00

rangka
2 Beton K175 pada Ring balok praktis dan kolom M3 0.31 1,727,800.00 532,594.35
praktis 15/30 cm
3 Pasang dinding bata 1 batu 1 : 5 M2 40.70 41,646.99 1,695,032.49
4 Plesteran dan acian 1 : 5 M2 40.70 24,667.00 1,003,946.90
5 Cat dinding sesuai existing M2 40.70 23,347.50 950,243.25
6 Refinish cat dinding existing M2 29.00 23,347.50 677,077.50
7 List profil kayu bingkirai 2.5/8 cm termasuk M1 14.00 25,000.00 350,000.00
finishing lasur
Jumlah 5,708,894.49 2.00 11,417,788.99
NOTE : Dibuat oleh

1. Waktu penyelesaian pekerjaan 3 Minggu dari
disetujuinya harga penawaran ini
( Ketut Ludrayasa )
Site Manager
PEKERJAAN FLOOR LANDSCAPE 101 - 102

QTY RATE AMOUNT
1 Floor
- Concrete K175 slab 8 cm w/ bars 8 - 200 mm to Entry floor M3 2.84 635,745.00 1,805,515.80
Sub Total 17,964,958.48
Dibuat Oleh
( Ketut Ludrayasa )

PEKERJAAN PINTU SLIDING 120

QTY RATE AMOUNT
1 Bongkar daun jendela lama Unit 1.00 500,000.00 500,000.00

2 Pasang list kaca M1 17.80 20,000.00 356,000.00
3 Pasang daun jendela komplit kaca rayben Unit 4.00 950,600.00 3,802,400.00
4 Pasang rell Henderson M1 3.00 985,000.00 2,955,000.00
5 Pasang flush bolt kend 311 US - 3 Unit 1.00 450,000.00 450,000.00
6 Pasang box rail M1 6.00 65,000.00 390,000.00
7 Finishing daun jendela + frame M2 16.95 35,000.00 593,250.00
8 Pasang engsel jendela BH 9.00 37,500.00 337,500.00
9 Pasang grendel BH 3.00 12,500.00 37,500.00
10 Cat tembok Unit 1.00 250,000.00 250,000.00
11 Pembersihan Unit 1.00 200,000.00 200,000.00
12 Tangga koral sikat Unit 1.00 600,000.00 600,000.00
Sub Total 10,471,650.00
Dibuat Oleh
( Ketut Ludrayasa )


ROOF GLASS :
I Room 121
1 Change design laminated glass 5 + 5 mm with
clear glass 10 mm w/ film sand blasting to Entry
M2 3.00 750,000.00 2,250,000.00 3.00 380,400.00 1,141,200.00

clear glass 10 mm w/ film sand blasting to
Skylight M2 3.68 750,000.00 2,760,000.00 3.68 380,400.00 1,399,872.00
Jumlah I 5,010,000.00 Jumlah I 2,541,072.00
II Room 122
1 Change design laminated glass 5 + 5 mm with 3.00 750,000.00 2,250,000.00 3.00 380,400.00 1,141,200.00
M2
2 Change design laminated glass 5 + 5 mm with 380,400.00

clear glass 10 mm w/ film sand blasting to
Skylight M2 3.68 750,000.00 2,760,000.00 3.68 1,399,872.00
III Room 123

and Bathtub area M2 11.74 750,000.00 8,805,000.00 11.74 380,400.00 4,465,896.00
Jumlah III 8,805,000.00 Jumlah III 4,465,896.00
TOTAL I + II + III 18,825,000.00 9,548,040.00
Dibuat oleh
( Ketut Ludrayasa )
Site Manager

Kerja Tambah

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Kerja Tambah

Uploaded by

Copyright:

Available Formats

PEKERJAAN TAMBAH WARDROBE

PROYEK : ALAM KUL KUL RESORT

NO DESCRIPTION UNIT QTY RATE AMOUNT

1 Teak block lbr 4.00 145,000.00 580,000.00

NO DESCRIPTION UNIT QTY RATE AMOUNT

1 Teak block 1/4 lbr + paku, lem ls 1.00 38,750.00 38,750.00

NO DESCRIPTION UNIT QTY RATE AMOUNT

PUMP ROOM : 103

II. PEKERJAAN MEP

NO DESCRIPTION UNIT QTY RATE AMOUNT

PUMP ROOM : 103

II. PEKERJAAN MEP

NO DESCRIPTION UNIT QTY RATE AMOUNT

II. PEKERJAAN MEP

NO DESCRIPTION UNIT QTY RATE AMOUNT

PUMP ROOM : 120

NO DESCRIPTION UNIT KONTRAK VARIATION ORDER

PUMP ROOM : 120

II. PEKERJAAN MEP

TOTAL I + II 1,860,691.71 4,222,333.87

NO DESCRIPTION UNIT QTY RATE

GAZEBO ROOM 103

1 Excavation to pondation m3 0.288 22,900.00

NO DESCRIPTION UNIT QTY RATE AMOUNT

FENCE GAZEBO ROOM 103

1 Demolish wall existing ls 1.000 500,000.00 500,000.00

NO DESCRIPTION UNIT QTY RATE AMOUNT

PLUNGE POOL 103

1 Demolish andesite existing unit 1.000 75,000.00 75,000.00

PLUNGE POOL 120

1 Instal concrete plate steping unit 1.000 100,000.00 100,000.00

NO DESCRIPTION UNIT QTY RATE AMOUNT

FLOOR WORK 103

1 Demolish terrazzo existing M2 29.040 15,000.00 435,600.00

NO DESCRIPTION UNIT QTY RATE AMOUNT

FLOOR WORK 103

1 Demolish terrazzo existing M2 31.944 15,000.00 479,160.00

FLOOR WORK 120

1 Demolish terrazzo existing M2 29.920 15,000.00 448,800.00

NO DESCRIPTION UNIT QTY RATE AMOUNT

DOOR & WINDOW WORK

1 Demolish jaro-jaro window existing Unit 1.000 50,000.00 50,000.00

NO DESCRIPTION UNIT QTY RATE AMOUNT

DOOR & WINDOW WORK

1 Demolish jaro-jaro window existing Unit 1.000 50,000.00 50,000.00

NO DESCRIPTION UNIT QTY RATE AMOUNT

1 Chipping wall existing M2 45.725 12,500.00 571,562.50

NO DESCRIPTION UNIT QTY RATE AMOUNT

1 Chipping wall existing M2 9.500 18,750.00 178,125.00

NO DESCRIPTION UNIT KONTRAK VARIATION ORDER

BATHTUB ROOM : 103

III MEP work

TOTAL I + II + III + IV 1,486,996.60 3,026,154.98

NO DESCRIPTION UNIT KONTRAK VARIATION ORDER

BATHTUB ROOM : 101

III MEP work

TOTAL I + II + III + IV 1,486,996.60 2,392,855.00

NO DESCRIPTION UNIT KONTRAK VARIATION ORDER

III MEP work

TOTAL I + II + III + IV 1,486,996.60 1,961,605.00

NO DESCRIPTION UNIT QTY RATE AMOUNT

1 Palimanan 15x30 cm frame to door entrance M1 5.870 75,000.00 440,250.00

2 Palimanan 15x30 cm frame to door entrance M1 5.870 75,000.00 440,250.00