RUMAH SUWETA

at Ubud- Bali

TOTAL
No. Description Volume UNIT UNIT RATE (Rp)
( Rp)

A CIVIL WORK PHASE 2

1 Enterance Area
Pekerjaan Penggantian angkul-angkul 1.00 UNIT Rp 350,000,000 Rp 350,000,000
Pekerjaan Perapihan atap angkul-angkul 1.00 UNIT Rp 175,000,000 Rp 175,000,000
Pekerjaan Perapihan Mini Garden 1.00 set Rp 363,125,000 Rp 363,125,000
Pekerjaan Kolam Ikan 1.00 set Rp 266,875,000 Rp 266,875,000
Carried To Collected Work Item Rp 1,155,000,000
2 Area Foyer
Pekerjaan Perapihan Mini Garden 1.00 Set Rp 87,500,000 Rp 87,500,000
Pekerjaan Atap Area Garden 1.00 set Rp 170,000,000 Rp 170,000,000
Carried To Collected Work Item Rp 257,500,000
3 Area Kamar Utama
Pekerjaan Penggantian Pintu Utama 1.00 UNIT Rp 425,000,000 Rp 425,000,000

Pekerjaan Parket Lantai 25.00 m2 Rp 34,000,000 Rp 850,000,000

Pekerjaan Perapihan Saluran Air Hujan 1.00 set Rp 136,000,000 Rp 136,000,000

Pekeraan Perapihan Dinding 1.00 set Rp 425,000,000 Rp 425,000,000

Pekerjaan Perapihan Plafond 1.00 set Rp 221,000,000 Rp 221,000,000

Pekerjaan Perapihan Dinding Outdoor Shower 1.00 set Rp 170,000,000 Rp 170,000,000

Pekerjaan Perapihan Lantai Outdoor Shower 1.00 set Rp 144,500,000 Rp 144,500,000

Pekerjaan Garden Outdoor Shower 1.00 set Rp 311,950,000 Rp 311,950,000

Pekerjaan Poles ulang lantai terazo 25.00 m2 Rp 8,500,000 Rp 212,500,000

Pekerjaan penggantian Sanitary 1.00 set Rp 148,750,000 Rp 148,750,000

Carried To Collected Work Item Rp 3,044,700,000
4 Area Living Room

Pekerjaan Perapihan Dinding 1.00 set Rp 425,000,000 Rp 425,000,000

Pekerjaan Perapihan Electrical 1.00 set Rp 166,600,000 Rp 166,600,000

Pekerjaan Penggantian Lampu 1.00 set Rp 59,500,000 Rp 59,500,000

Pekerjaan Poles ulang lantai terazo 65.00 m2 Rp 8,500,000 Rp 552,500,000

Carried To Collected Work Item Rp 1,203,600,000
5 Area Swimming Pool

Penggantian Pool Deck 6.50 m2 Rp 51,000,000 Rp 331,500,000

Penggantian Mesin pompa 1.00 set Rp 314,500,000 Rp 314,500,000

Penggantian Lampu Kolam 5.00 set Rp 76,500,000 Rp 382,500,000

Carried To Collected Work Item Rp 1,028,500,000
6 Landscape Garden Belakang
Perapihan Pagar bambu Jepang 120.00 polibag Rp 1,360,000 Rp 163,200,000
Perapihan Pagar bambu Mati 1.00 set Rp 828,750,000 Rp 828,750,000
 Pisang bogor 100.00 polibag Rp 315,000 Rp 31,500,000
Krasi / Lantana 200.00 polibag Rp 175,000 Rp 35,000,000
Likuanyu 100.00 polibag Rp 175,000 Rp 17,500,000
Bougenvile 50.00 polibag Rp 4,250,000 Rp 212,500,000
Pisang Belut 20.00 polibag Rp 1,700,000 Rp 34,000,000
Rumput Jepang 40.00 m2 Rp 1,870,000 Rp 74,800,000
Kompos 40.00 sak Rp 850,000 Rp 34,000,000
Thunbergia 20.00 polibag Rp 4,250,000 Rp 85,000,000
Transportasi Denpasar-Ubud 1.00 ls Rp 34,000,000 Rp 34,000,000
Carried To Collected Work Item Rp 1,550,250,000
7 Area Kamar Atas
Pekerjaan Perapihan Atap Teras 1.00 set Rp 170,000,000 Rp 170,000,000

Pekerjaan Poles ulang lantai terazo 50.00 m2 Rp 8,500,000 Rp 425,000,000

Pekerjaan penggantian Sanitary 2.00 set Rp 144,500,000 Rp 289,000,000

Carried To Collected Work Item Rp 884,000,000
8 Area Teras Belakang
Pekerjaan perapihan atap 1.00 UNIT Rp 382,500,000 Rp 382,500,000
Pekerjaan Perapihan Deck 1.00 set Rp 425,000,000 Rp 425,000,000

Pekerjaan Poles ulang lantai terazo 50.00 m2 Rp 8,500,000 Rp 425,000,000

Carried To Collected Work Item Rp 1,232,500,000
Sub Total Rp 10,356,050,000
Unpredictable Cost Rp 1,035,605,000
Total Civil Work Rp 11,391,655,000
D FURNITURE , UTILITIES & AMENITIES
1. Furniture : Kamar Utama Lt.1
AC 1.00 UNIT Rp 93,500,000 Rp 93,500,000
Smart TV 43 Inch 1.00 UNIT Rp 93,500,000 Rp 93,500,000
Carried To Collected Work Item Rp 187,000,000
2. Furniture : Kamar Atas Lt.2
AC 2.00 UNIT Rp 93,500,000 Rp 187,000,000
Smart TV 43 Inch 2.00 UNIT Rp 93,500,000 Rp 187,000,000
Carried To Collected Work Item Rp 374,000,000
2. Furniture : Living Room
Smart TV 65 Inch 1.00 UNIT Rp 357,000,000 Rp 357,000,000
Sofa 1.00 UNIT Rp 255,000,000 Rp 255,000,000
Accesoris 1.00 UNIT Rp 61,250,000 Rp 61,250,000
Karpet 2.00 UNIT Rp 52,500,000 Rp 105,000,000
Standing Lamp 2.00 UNIT Rp 68,000,000 Rp 136,000,000
Planter 1.00 set Rp 170,000,000 Rp 170,000,000
Carried To Collected Work Item Rp 1,084,250,000
3. Furniture : Kitchen
Dispenser 1.00 UNIT Rp 59,500,000 Rp 59,500,000
Kompor Gas 1.00 UNIT Rp 412,500,000 Rp 412,500,000
Refrigerator 1.00 UNIT Rp 247,500,000 Rp 247,500,000

Page 2 of 3
 Aksesoris Peralatan (Piring, sendok, panci, pisau, dll) 1.00 ls Rp 165,000,000 Rp 165,000,000

Kitchen Set 1.00 set Rp 742,500,000 Rp 742,500,000

Equipmet (Blender, Microwave,Toaster, Coffee Maker,dll) 1.00 set Rp 412,500,000 Rp 412,500,000
Carried To Collected Work Item Rp 2,039,500,000
5. Furniture : Swimming Pool
Pool Lounger Chair 4.00 UNIT Rp 57,750,000 Rp 231,000,000
Carried To Collected Work Item Rp 231,000,000
6. Furnit Teras Belakang dan Teras kamar atas
BeanBag 8.00 UNIT Rp 12,375,000 Rp 99,000,000
Carried To Collected Work Item Rp 99,000,000
Total Rp 4,014,750,000
SUMMARY

C CIVIL WORK PHASE 2 Rp 11,391,655,000

D FURNITURE , UTILITIES & AMENITIES Rp 4,014,750,000

GRAND TOTAL Rp 15,406,405,000

Page 3 of 3