BQRaddin

AREA : 8.00 BILL NO. 4.
02 NAKULA POOL
ITEM
DESCRIPTION OF WORK
PREPARATION
1
2
3
Repaired and refinishing as existing towel counter

Change roof and refinished as existing game room
Demolished of ceramic tile (wall & floor) sahadewa pool
QTY.
UNIT
12.00
58.04
M2
M2
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
Sub Total
II
SOIL AND SAND
Adjustment of floor level sahadewa pool

Limestone backfill and compaction in layer as indicate in
drawing and specification to sahadewa pool
217.26
127.80
M3
Ditto to child pool
27.00
M3
Loose stone 10 cm to small bar foundation

Sand bed 5 cm to sahadewa pool
Ditto to child pool
Ditto to small bar
0.14
12.78
2.70
0.10
M3
M3
M3
M3
Sand 15 cm to sand area

Polyethelane sheet 0.6 mm to concrete slab ground floor
sahadewa pool
9.56
255.60
M3
M2
10
11
Ditto to child pool

Ditto to small bar
54.00
4.84
M2
M2
3
4
5
6
7
8
M3
Sub Total
III
CONCRETE WORKS
Limestone foundation to sahadewa pool pool

Ditto to child pool
Ditto to small bar
Sloof 15/30 cm to sahadewa pool
Ditto to child pool
Slab concrete 15 cm thickness 2 layer dia. 8-20 mm to
sahadewa pool
10.80
6.91
0.22
8.62
2.70
39.92
M3
M3
M3
M3
M3
M3
Ditto to child pool

Slab concrete 10 cm thickness 1 layer dia. 8-20 mm to
small bar
8.10
0.48
M3
M3
7
8
Waterproofing to sahadewa pool
255.60
54.00
M2
M2
2
3
4
5
Ditto to child pool
Sub Total
IV
MASONRY
Brick masonry with mortar 1pc:4sands to steping

sahadewa pool
190.95
M2
Ditto to child pool
13.44
M2
GRAHADIKA
8.00 BILL NO. 4.02 - 1
RADDIN HOTEL SANUR - BALI

RENOVATION AND RE-BRANDING
AREA : 8.00 BILL NO. 4.02 NAKULA POOL
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
3
4
Ditto to small bar

Palimanan border 30x60x5 cm to sahadewa pool
11.00
58.65
M2
M1
5
6
7
8
Ditto 30x30x5 cm to sahadewa pool

Palimanan 30x30x5 cm to steping sahadewa pool
Ditto to steping child pool
Ditto to small bar floor
123.15
21.20
5.76
4.84
M1
M2
M2
M2
9
10
Palimanan 15x30x5 cm to pathway pool border

Rough palimanan infill as existing 30x30x3 cm to
sahadewa pool deck
111.90
207.08
M1
M2
11
12
13
14
15
Rough palimanan random to child pool deck

Ditto to small bar
Pabble washed white color to pathway pool
Jogja stone to small bar
Paras jogja covered to small bar wall
1.49
9.24
M2
M2
M2
M3
M2
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
Sub Total
V
PLASTER
Plaster 1pc:5sand and cement rendered to toilet pool
M2
Sub Total
VI
TILES
Ceramik tile 8x8 cm Kuda laut Random color to sahadewa

pool
Ditto to child pool
M2
Sub Total
VII
ROOF
Bingkirai wood or equivalent including all labours, cutting
to any profile, nothcing, drilling, bolts & nuts & washer,
delivery to site, hoisting and erection complete in position.
Change roof and refinishing to games room
2
3
New thatch roof include timber structure to small bar

Timber plank 2cm thikness to small bar
16.92
M2
M2
Thatch roof w/ "Ate rope" complete with bamboo rafter dia. 16.92
6 - 30 cm to small bar
M2
Thatch roof ridge as describe in drawing and specification

to small bar
12.80
M2
6
7
Timber profile tugeh 15/15 to small bar

Timber profile pemade 6/12 cm to small bar
0.04
14.00
8
9
10
11
Timber profile apit-apit 2.3/5 cm to small bar

Timber profile inner eaves 6/12 cm to small bar
Timber profile outer eaves 6/12 cm to small bar
Timber profile tatab 3/7 cm to small bar
12.00
13.20
20.25
20.25
M3
M1
M1
M1
M1
12
Timber beam 6/15 cm to small bar
0.08
GRAHADIKA
M2
M1
M3
8.00 BILL NO. 4.02 - 2

ITEM
DESCRIPTION OF WORK
QTY.
UNIT
0.25
M3
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
Sub Total
VIII
1
WOOD WORKING
Timber profile coulumn 15/15 cm to small bar
Sub Total
IX
FINISHING
Finishing with Lazur DL to timber profile tugeh 15/15 cm

small bar
0.04
M3
2
3
4
5
6
7
8
Ditto to profile pemade 6/12 cm

Ditto to profile apit-apit 2.3/5 cm
Ditto to profile inner eaves 6/12 cm
Ditto to profile outer eaves 6/12 cm
Ditto to profile tatab 3/7 cm
Ditto to beam 6/15 cm
Ditto to profile coulumn 15/15 cm
14.00
12.00
13.20
20.25
20.25
0.08
0.25
M1
M1
Unit
M1
M1
M1
M3
M3
Sub Total
X
HARD SCAPE
1
2
Palimanan artificial waterfall

Ditto to water feature
4.00
3.00
3
4
5
6
7
8
9
Ditto to art work

Ditto to art work at child pool
Sun bath chair
Small pool bar
Sun long chair
Child sun long chair
Chessboard sandi stone 30x30x3 cm and palimanan
30x30x3 cm
1.00
2.00
2.00
1.00
49.00
7.00
1.00
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Sub Total
XI
LIGHTING
Sub Total
Total
COLLECTION
I
II
GRAHADIKA
PREPARATION
SOIL AND SAND
8.00 BILL NO. 4.02 - 3

ITEM
DESCRIPTION OF WORK
QTY.
III
IV
CONCRETE WORKS
MASONRY
V
VI
VII
VIII
PLASTER
TILES
ROOF
WOOD WORKING
IX
X
XI
FINISHING
HARD SCAPE
LIGHTING
UNIT
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
8.00 BILL NO. 4.02 SAHADEWA POOL ( 1 UNIT ) Rp.

To Final Summary
GRAHADIKA
8.00 BILL NO. 4.02 - 4

ITEM
DESCRIPTION OF WORK
PREPARATION
Site clearence
QTY.
UNIT
840.00
M2
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
Sub Total
II
SOIL AND SAND
1
2
3
4
Excavation to well foundation to toilet pool

Ditto to pool
Ditto to pond pool
Sand backfill and compaction in layer as indicate in
drawing and specification to toilet pool foundation
12.00
307.50
30.24
4.00
M3
M3
M3
M3
5
6
7
Sand infill 5 cm to pond pool

Compacted bed sand 5 cm to toilet pool foundation
Ditto to under floor toilet pool
Ditto to loose stone 15 cm to toilet foundation
1.26
0.38
3.46
M3
M3
M3
0.05
0.30
M3
M2
25.20
M2
8
9
10

toilet pool
Ditto to pond pool
Sub Total
III
CONCRETE WORKS
1
2
3
Tie beam 15/20 to toilet pool
1.22
M3
Coulumn structure 12/12 cm to toilet pool

Ring beam concrete 15/25 cm to toilet pool
Slab concrete 8 cm thickness 1 layer dia. 8 - 20 mm to
toilet pool
0.52
0.63
M3
M3
0.18
M3
Slab concrete 8 cm thickness 1 layer dia. 8 - 20 mm cm to

toilet pool
1.84
M3
6
7
Ditto to pond pool

Slab concrete 10 cm thickness 1 layer dia. 8 - 20 mm cm
to toilet pool
5.26
2.30
M3
M3
Waterproofing to slab concrete 10 cm thickness to toilet

pool
23.04
M2
Ditto to pond pool
25.20
M2
110.16
23.16
326.01
38.60
60.10
32.50
96.80
35.70
M2
M2
M2
M1
M1
M2
M1
M1
Sub Total
IV
MASONRY
1
2
3
4
5
6
7
8
Brick masonry with mortar 1pc:4sands to tilet pool

Ditto to pond pool
Palimanan 20x30x40x3 cm in fill to entrance pool
Palimanan coping 20x30x5 cm to pond pool
Palimanan 30x30x5 cm to border pool
Ditto to steping pool
Ditto to border pool deck
Ditto to pathway border pool
GRAHADIKA
7.00 BILL NO. 4.01 - 5

ITEM
DESCRIPTION OF WORK
QTY.
UNIT
9
10
Pebble whased white color to pool deck

Ditto to outdor shower
62.18
2.24
M2
M2
11
Pebble whased white combined green color to pool deck
11.52
M2
12
Paras jogja 15x30x2 cm w/ nut 15 cm thickness to toilet

pool
68.16
M2
13
Paras jogja 40x40x3 cm w/ specie 1 cm thickness to toilet

pool
31.20
M1
14
Paras jogja grill to toilet pool
8.80
M1
97.68
M2
23.04
M2
255.55
M2
111.36
6.12
M2
M2
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
Sub Total
V
PLASTER
Plaster 1pc:5sand and cement rendered to toilet pool

Sub Total
VI
CEILING
Ceiling calciboard 4 mm to toilet pool

Sub Total
VII
TILES
Ceramik tile 8x8 cm Kuda laut Random color to pool

Sub Total
VIII
1
2
MARBLES
Marble 30x30 beige color to toilet pool
Hammerling marble to toilet pool
Sub Total
IX
DOOR AND WINDOW
Bingkirai door as indicate in drawing c/w bingkirai frame,

list profile, hardware, finishing Lazur DL to pool
5.00
Unit
Timber panel to toilet pool
6.00
Unit
12.88
0.11
0.10
12.88
M2
M3
M3
Sub Total
X
WOOD WORKING
1
2
3
4
Timber pergola 4/12, profile to towel counter

Timber column profile 15/15 to towel counter
Timber beam profile 6/12 cm to towel counter
Polycarbonat sheet 10 mm brown color to towel counter
GRAHADIKA
M2
7.00 BILL NO. 4.01 - 6

ITEM
5
DESCRIPTION OF WORK
Timber wall partition for urinal 3 cm
QTY.
UNIT
0.80
M1
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
Sub Total
XI
FINISHING
Finishing painted w/ timber cornice 3/5, profile painted w/

timber frame 4x6, 60x60 cm to ceiling calciboard
23.04
M2
2
3
4
Finishing with Lazur DL to timber pergola 4/12

Ditto to timber column 15/15 cm
Ditto to beam profile 6/12 cm
12.88
0.11
0.10
M2
M3
M3
Sub Total
XII
SANITARY WARE
1
2
Faucet Taps TOTO TX 1 B P traps to toilet pool

Bowl basin Amstad ovalyn 21" C 1224 JA 1 O
TOTO closet monoblock CW 860 N include jet spray to
toilet pool
6.00
6.00
Unit
Unit
3.00
Unit
4
5
Wall Hang urinal TOTO U 57 to toilet pool

Paper holder TOTO S20 to toilet pool
2.00
3.00
Unit
Unit
6
7
8
Hand dryer TOTO RA 230 A toilet pool

Floor drain TOTO TX 1 B P traps to toilet pool
Outdoor shower
4.00
2.00
2.00
Unit
Unit
Unit
Sub Total
XIII
1
2
3
HARD SCAPE
Additional of water fall Art Work
Additional of planter box
Additional of Art Work
Unit
Unit
Unit
Sub Total
XIV
LIGHTING
Eye ball recessed down light halogen eq. Osram 24 W/12

V to toilet pool
11.00
Unit
Standart downlight eq. Osram e/ ecco lumilux 23W 41/827

to toilet pool
2.00
Unit
Eye ball recessed down light halogen eq. Osram 24 W/12

V w/ timber box to towel counter
6.00
Unit
Lumascape star fitting inside paras box w/ halogen eq.

Osram 50W/12 41/827
2.00
Unit
Sub Total
Total
GRAHADIKA
7.00 BILL NO. 4.01 - 7

ITEM
DESCRIPTION OF WORK
QTY.
UNIT
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
COLLECTION
I
II
III
PREPARATION
SOIL AND SAND
CONCRETE WORKS
IV
V
VI
VII
VIII
IX
X
XI
XII
XIII
MASONRY
PLASTER
CEILING
TILES
MARBLES
DOOR AND WINDOW
WOOD WORKING
FINISHING
SANITARY WARE
LIGHTING
5.00 BILL NO. 7 ALT. 1 ( 1 UNIT ) Rp.
To Final Summary
GRAHADIKA
7.00 BILL NO. 4.01 - 8

AREA :6.00 BILL NO. 3 KITCHEN (EX. MERTASARI KITCHEN)
ITEM
DESCRIPTION OF WORK
PREPARATION
Preparation including roof, wall and floor
1
2
Demolished partial kitchen ex Mertasari

Site clearence
QTY.
UNIT
300.00
300.00
M2
M2
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
Sub Total
II
SOIL AND SAND
Excavation to well foundation until the hard soil layer to

kitchen
54.40
M3
Backfill and compaction in layer as indicate in drawing and 240.00

specification
M3
3
4
Compacted bed sand 5 cm

Ditto to loose stone 15 cm
15.00
45.00
M3
M3

kitchen
300.00
M2
Sub Total
III
CONCRETE WORKS
Pour concrete to footplat foundation 80/80 c/with

reinforcement steel bars, form work as indicated in
drawing and specification
43.52
M3
2
3
Tie beam 20/25 to kitchen

Slab concrete 8 cm thickness 1 layer dia. 8 - 20 mm
4.50
24.00
M3
M3
4
5
6
7
Coulumn structure 25/25 cm

Ring beam concrete 20/35 cm
Ditto 10/67 cm
Slab concrete 10 cm thickness 1 layer dia. 8 - 20 mm cm
8.50
10.99
4.93
23.20
M3
M3
M3
M3
Waterproofing to slab concrete
232.00
M2
Sub Total
IV
ROOF
New thatch roof including timber trussed Pryda System
132.75
M2
2
3
Timber plank 2.5 cm thickness

32.00
6 - 30 cm
M1
M2

to main restaurant
M1
GRAHADIKA
32.00
6.00 BILL NO. 3 - 9

ITEM
DESCRIPTION OF WORK
QTY.
UNIT
5
6
Timber beam 8/15 cm

Profile bingkirai timber inner eaves 8/15 as described in
1.20
33.70
M3
M1
Ditto outer eaves 6/12 as described in drawing and

specification
51.40
M1
Profile bingkirai timber tatab 3/7 as described in drawing

and specification
51.40
M1
Profile bingkirai timber apit-apit 3/5 as described in

32.00
M1
10
Flushing Bjls 0.6 mm w/ timber covered 2 cm thickeness
32.00
M1
11
Anti termite to roof equal to Lentrex 400 EC
132.75
M2
290.80
M2
290.80
M2
VII
TILES
Ceramic tile 30x30 cm, heavy duty, non slip, white color to 437.20
kitchen
M2
Ditto to toilet staff
60.00
M2
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
Sub Total
V
MASONRY
Brick masonry to with mortar 1pc:4sands

Sub Total
VI
PLASTER
Plaster 1pc:5sand and cement rendered

Sub Total
Sub Total
VIII
DOOR AND WINDOW

list profile, hardware, finishing Lazur DL to toilet staff
2.00
Unit
Ditto to kitchen
1.00
Unit
57.60
M2
Sub Total
IX
WOOD WORKING
Timber grill 4/4 cm w/ timber frame 6/12

Sub Total
GRAHADIKA
FINISHING
6.00 BILL NO. 3 - 10

ITEM
DESCRIPTION OF WORK
QTY.
UNIT
1
2
Painthed and finishing wall to kitchen

290.80
163.24
M2
M2
3
4
Ditto to timber inner eaves 8/15 cm

Ditto to timber outer eaves 6/12 cm
33.70
51.40
M1
M1
5
6
7
Ditto to timber tatab 3/7 cm

Ditto to timber apit-apit 3/5 cm
Ditto to timber grill 4/4 cm w/ timber frame 6/12 cm
51.40
32.00
57.60
M1
M1
M2
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
Sub Total
XI
SANITARY WARE

toilet staff
2.00
Unit
Paper holder TOTO S20 to toilet staff
4.00
Unit
Floor drain TOTO TX 1 B P traps toilet staff
2.00
Unit
Sub Total
Total
COLLECTION
I
II
III
PREPARATION
SOIL AND SAND
CONCRETE WORKS
IV
V
ROOF
MASONRY
VI
PLASTER
TILES
DOOR AND WINDOW
WOOD WORKING
FINISHING
SANITARY WARE
VII
VIII
IX
X
XI
6.00 BILL NO. 3 KITCHEN ( 1 UNIT ) Rp.

To Final Summary
GRAHADIKA
6.00 BILL NO. 3 - 11

AREA : 12.00 BILL NO.3 MAIN RESTAURANT, MAIN KITCHEN, STAGE AND SWIMMING POOL (ALT. 2)
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
MAIN RESTAURANT
1
2
3
Restaurant & Bar

Buffets
Bar
455.28
81.92
40.96
M2
M2
M1
4
5
6
7
8
9
10
11
12
13
14
Open dinning ( 4 unit)

Guest Toilet ( Male & Female)
Stage
Changing room
Court yard at Open dining
Stair
Hardscape (around stage area)
Pathway under covered
Pathway and stepping
Flower pot
Fixed art work
20.25
33.44
57.76
10.24
113.80
115.20
107.24
46.80
50.00
42.00
5.00
M2
M2
M2
M2
M2
M2
M2
M2
M2
Unit
Unit
(Cost Estimated Include Standard MEP)

Sub Total
MAIN KITCHEN
1
Kitchen
327.68
M2
2
3
4
ME yard for gas tube, out door A/C, etc

ME room
Circulation out door
5.76
5.76
60.46
M2
M2
M2
210.00
284.40
40.00
3.00
1.00
M2
M2
Unit
Unit
Ls
1.00
Unit
(Cost Estimated Exclude Kitchen Equipment)

Sub Total
SWIMMING POOL
1.a
1.b
1.c
1.d
1.e
SWIMMING POOL
Adjustment of floor level
Change of ceramic tile (wall & floor)
Additional of sunbath chair in the pool
Additional of water feature
Change of circulation water system become whirl pool
1.f
Additional of balancing tank

Sub Total
Adjustment level of pool deck with palimanan covered

combined pebble washed
244.80
M2
3
4
5
6
7
8
9
10
Tower Counter
Guest Toilet
Out door shower
A new gate entrance
A new fence wall
Adjustment palimanan as existing
Fixed art work
Out door lighting
12.80
12.80
2.00
1.00
27.00
119.00
4.00
10.00
M2
M2
Unit
Unit
M1
M2
Unit
Unit
Sub Total
GRAHADIKA
5.00 BILL NO. 8 - 12

AREA : 12.00 BILL NO.3 MAIN RESTAURANT, MAIN KITCHEN, STAGE AND SWIMMING POOL (ALT. 2)
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
Sub Total
COLLECTION
I
II
MAIN RESTAURANT
MAIN KITCHEN
III
SWIMMING POOL
To Final Summary
GRAHADIKA
5.00 BILL NO. 8 - 13

AREA :5.00 BILL NO. 2 MAIN RESTAURANT, STAGE AND CHANGING ROOM
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
PREPARATION
Preparation including roof, wall and floor
1
2
Demolish existing cottage room 138 - 139

Ditto to Villa 1 room 146
60.50
46.20
M2
M2
3
4
5
Ditto to Gate and Fence

Ditto to partial restaurant
Site clearence
75.60
252.00
796.00
M1
M2
M2
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
Sub Total
II
SOIL AND SAND
Excavation to well foundation until the hard soil layer

tostage
10.24
M3
Ditto to stone strip foundation on level 1.27m to main

restaurant
101.70
M3
Limestone backfill and compaction in layer to main

restaurantas indicate in drawing and specification
401.41
M3
Ditto to stage and changing room
813.28
M3
5
6
7
Compacted bed sand 5 cm to main restaurant

main restaurant
25.82
9.43
501.76
M3
M3
M2
16.14
M2
Sub Total
III
CONCRETE WORKS
Pour concrete to footplat foundation 80/80 c/with

reinforcement steel bars, form work as indicated in
drawing and specification to stage
20.48
M3
Foundation limestone (top 30/30, bottom 80/80, deep 80)

to main restaurant
18.69
M3
Loose stone 15 cm under lime stone foundation to main

restaurantas indicated in drawing and specification
2.21
M3
Limestone strap foundation to main restaurant as indicated 169.88

in drawing and specification
M3
5
6
7
8
Concrete beam 15/25 to main restaurant

Ditto 20/25 to stage
Ditto 15/20 to changing room
main restaurant
14.80
1.57
1.92
1.07
M3
M3
M3
M3
41.32
M3
10

stage and changing room
15.60
M3
11
12
13
Coulumn structure 25/25cm to main restaurant

Ditto to stage
Coulumn practice 15/15 to changing room
5.75
1.13
1.35
M3
M3
M3
GRAHADIKA
5.00 BILL NO. 2 - 14

ITEM
DESCRIPTION OF WORK
QTY.
UNIT
14
15
Ring beam concrete 20/35 to kitchen

10.99
1.70
M3
M3
16
17
18

stage and changing room
3.32
3.87
16.14
M3
M3
M3
19
Waterproofing to slab concrete stage and changing room
161.40
M2
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
Sub Total
IV
ROOF
New thatch roof include timber structure 8/15 cm to main

restaurant
478.95
M2
2
3
Ditto to stage
Timber plank 2.5 cm thikness to main restaurant
54.50
168.20
M2
M1
4
5
Ditto stage
24.00
6 - 30 cm to main restaurant
M1
M2
6
7
Ditto to stage
to main restaurant
54.50
168.20
M2
M1
8
9
Ditto to stage
Timber beam 8/15 cm to main restaurant
Ditto to stage
24.00
9.66
0.77
M1
M3
M3
10
11
Timber profil Tugeh 15/15 cm to stage

Profile bingkirai timber inner eaves 8/15 as described in
drawing and specification to main restaurant
0.23
157.80
M3
M1
12
13
Ditto to stage
Ditto outer eaves 6/12 as described in drawing and
specification to main restaurant
12.30
163.20
M1
M1
14
Ditto to stage
and specification to main restaurant
17.20
M1
163.20
M1
17.20
242.40
M1
M1
Ditto to stage
26.40
Flushing Bjls 0.6 mm w/ timber covered 2 cm thickeness to 168.20
main restaurant
M1
M1
19
20
Ditto to stage
Anti termite to roof equal to Lentrex 400 EC to main
restaurant
24.00
478.95
M1
M2
21
Ditto to stage
54.50
M2
15
16
17
18
Ditto to stage
drawing and specification to main restaurant
Sub Total
GRAHADIKA
5.00 BILL NO. 2 - 15

ITEM
DESCRIPTION OF WORK
QTY.
UNIT
MASONRY
Brick masonry to with mortar 1pc:4sands to wall at

changing room
210.00
M2
2
3
Paras Jogja facing w/ gap Horiz. 0.5 cm to restaurant

Paras Jogja 15x30x2 cm with horizontal nut 1cm to stage
and changing room
81.20
107.57
M2
M2
Ditto 40x40 cm with speci 1 cm thickness stage and

changing room
13.84
M2
Paras jogja grill to changing room
6.50
M2
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
Sub Total
VI
PLASTER
Plaster 1pc:5sand and cement rendered to changing room 210.00

wall
M2
Sub Total
VII
CEILING
Ceiling calciboard 4 mm to stage and changing room
163.24
M2
Sub Total
VIII
TILES
Ceramic tile 30x30 cm, beige color to stage and changing

room
34.62
M2
2
3
4
5
6
Ditto to toilet
Ditto to storage
Ditto to control room
Jogja stone border 40x40x5 cm to main restaurant
Ditto 45x45x3 cm to main restaurant
57.24
11.48
4.80
145.40
94.60
M2
M2
M2
M1
M1
346.43
M2
Sub Total
IX
MARBLE
Marble 40x40 cm, beige color to stage

Sub Total
IX
DOOR AND WINDOW

list profile, hardware, finishing Lazur DL to changing room
2.00
Unit
2
3
4
Ditto to storage
Ditto to control room
Ditto to toilet
1.00
1.00
2.00
Unit
Unit
Unit
GRAHADIKA
5.00 BILL NO. 2 - 16

ITEM
DESCRIPTION OF WORK
QTY.
UNIT
58.38
100.10
4.32
M2
M1
M3
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
Sub Total
X
WOOD WORKING
1
2
3
Timber slate W=12.5 cm to stage

Timber railing to restaurant
Timber column 15/15 cm to main restaurant
Sub Total
XI
FINISHING
1
2
Painthed and finishing wall to changing room

210.00
163.24
M2
M2
Finishing of all timber use Lazur DL, complited wood

stainto railing for main restaurant
100.10
M1
4
5
6
7
Ditto to inner eaves 8/15 cm main restaurant

Ditto to stage
Ditto to outer eaves 6/12 cm main restaurant
Ditto to stage
157.80
12.30
163.20
17.20
M1
M1
M1
M1
8
9
10
Ditto to tatab 3/7 cm main restaurant

Ditto to stage
Ditto apit-apit 3/5 cm main restaurant
163.20
17.20
242.40
M1
M1
M1
Sub Total
XII
SANITARY WARE

changing room
2.00
Unit
Paper holder TOTO S20 to changing room
4.00
Unit
3
4
5
Floor drain TOTO TX 1 B P traps toilet staff

Floor drain TOTO TX 1 B P traps changing room
Toilet bowl basin include faucet taps, hand dryer soup
dispenser and tissue box to changing room as indicate in
2.00
2.00
4.00
Unit
Unit
Unit
Sub Total
XIII
HARD SCAPE
1
2
Pathway
Garbage
78.00
5.94
M2
M2
3
4
Stepping
Alternatif gate C
3.00
1.00
M2
Unit
Sub Total
Total
GRAHADIKA
5.00 BILL NO. 2 - 17

ITEM
DESCRIPTION OF WORK
QTY.
UNIT
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
COLLECTION
I
II
III
PREPARATION
SOIL AND SAND
CONCRETE WORKS
IV
V
VI
VII
VIII
IX
X
XI
XII
XIII
XIV
ROOF
MASONRY
PLASTER
CEILING
TILES
MARBLE
DOOR AND WINDOW
WOOD WORKING
FINISHING
SANITARY WARE
HARD SCAPE
5.00 BILL NO. 2 MAIN RESTAURANT, STAGE AND
CHANGING ROOM (1 UNIT) Rp.
To Final Summary
GRAHADIKA
5.00 BILL NO. 2 - 18

AREA : 5.00 BILL NO. 11 SPA AND FITNES CENTER
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
BUILDING
1.a
1.b
GENERAL
Roof
Repainted & maintenance of timber structure
150.00
1.00
M2
Ls
1.c
1.d
1.e
Adj. & A New Door & Window

Repainted of out door Wall Ex
Add. Paras Tenganan
13.00
94.36
26.88
Unit
M2
M2
20.25
8.16
16.72
M2
M2
M2
210.00
284.40
19.28
4.00
1.00
Unit
M2
M2
Unit
Unit
122.90
M2
Sub Total
2
3
4
Add. Open Jacuzzy (exclude equipment)

Add. Open Jamu Bar
Flower Sunken Bath Tub
Sub Total
Total
HARDSCAPE
1.a
1.b
1.c
1.d
1.e
A new gate
Pathway
Pond
Fixed Art Work
Out door lighting
(16 paras box, 9 balinesse lamp)
Sub Total
Softscape
Sub Total
Total
COLLECTION
I
II
III
BUILDING
HARDSCAPE
Softscape
NO. 7 5.00 BILL NO. 11 SPA AND FITNES CENTER( 1 UNIT ) Rp.
To Final Summary
GRAHADIKA
5.00 BILL NO. 11 - 19

AREA : 5.00 BILL NO. 10 BEACH SIDE MEDITERRANEAN - BEACH BAR & KITCHEN
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
76.83
17.64
11.13
17.64
M2
M2
M2
M2
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
KUKUS KITCHEN
1
2
3
4
Show kitchen area & Food finishing area

Pot wash area
Pastry section
Cold kitchen room
5
6
Guest toilet ( 2 Unit)

Terrace
8.82
18.54
M2
M2

Sub Total
DINING BALE
Dining bale 2 unit
81.92
M2
Sub Total
BEACH BAR
1
Beach bar 1 unit
40.96
M2
Sub Total
DINING UMBRELLA
1
Dining Umbrella
20.00
Unit
Sub Total
COLLECTION
I
II
KUKUS KITCHEN
DINING BALE
III
IV
BEACH BAR
DINING UMBRELLA
5.00 BILL NO. 10 ( 1 UNIT ) Rp.
To Final Summary
GRAHADIKA
5.00 BILL NO. 10 - 20

AREA : 7.00 BILL NO. 2.02 GUEST ROOM GARDEN 2
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
129.66
M2
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
ROOF
I
Preparation Roof
1 Demolished roof existing
II
Roof
Replace & maintained timber existing structure include

change damage of timber structure
129.66
M2
Profile bingkirai timber eaves bord 3/20 as described in

45.80
M1

and specification
59.84
M1

72.60
M1
6 - 30 cm
M2
32.00
M1
129.66
M2
III
Finishing Roof
Timber finisher with of "Lazur DL" c/w wood stain, etc.
1
2
To bingkirai timber bord 6/15

To bingkirai timber tatab 3/7
45.80
59.84
M1
M1
To bingkirai timber apit-apit 3/5
72.60
M1
Sub Total
WALL AND PILLAR
1
Covered Paras Tenganan combined plastered painted at

partial wall
95.04
M2
2
3
4
Repainted of all existing out door wall

Additional brick wall
Additional covered paras Tenganan at center wall in
entrance / stair area
90.88
18.43
10.00
M2
M3
M2
Covered Palimanan at pillar
37.80
M2
31.00
M1
Sub Total
RAILING
1
Refinish of existing timber railing

Sub Total
LANDSCAPING WORKS
GRAHADIKA
7.00 BILL NO. 2.02 - 21

ITEM
1
2
DESCRIPTION OF WORK
QTY.
UNIT
10.00
1.00
Unit
Ls
To Final Summary 24.00
Unit
Special effect of exterior lighting

Private garden of area guest room
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
Sub Total
COLLECTION
I
II
III
IV
ROOF
WALL AND PILLAR
RAILING
LANDSCAPING WORKS
7.00 BILL NO. 2.02 GARDEN 2 ( 1 UNIT ) Rp.
GRAHADIKA
7.00 BILL NO. 2.02 - 22

ITEM
DESCRIPTION OF WORK
QTY.
UNIT
367.34
M2
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
ROOF
I
Preparation Roof
II
Roof

367.34
M2
2
3
Timber beam 8/12 cm

0.16
60.80
M3
M1
Profile bingkirai timber eaves bord (inner) 6/15 as

described in drawing and specification
56.80
M1

and specification
71.40
M1

25.60
M1
Bingkirai timber 6/12 for grill frame
37.60
M1
8
9
Bingkirai timber grill 4/4

10.08
6 - 30 cm
M2
M2
10
39.20
M1
11
12
Timber plank 3 mm thickness

4.40
367.34
M1
M2
III
Finishing Roof
1
2
3
4
5
6
To bingkirai timber eaves bord 6/15

To bingkirai timber eaves bord (inner) 6/15
To bingkirai timber 6/12 for grill frame
To bingkirai timber grill 4/4
60.80
56.80
71.40
25.60
37.60
10.08
M1
M1
M1
M1
M1
109.20
M2
M1
Sub Total
WALL AND PILLAR

partial wall
Replacement Palimanan at Paras frame of existing

window
15.00
M2
3
4
5
Additional Palimanan frame shaft door

Additional brick wall at partial wall
Additional brick coulumn at pilar
2.00
18.43
10.37
M2
M3
M3
GRAHADIKA
6.00 BILL NO. 2.01 - 23

ITEM
QTY.
UNIT
2.00
74.40
33.60
Unit
M2
M2
4.00
8.00
42.80
Unit
Unit
M1
LANDSCAPING WORKS
10.00
Unit
1.00
Ls
6.00
Unit
6
7
8
DESCRIPTION OF WORK
Art work of shaft door at entrance area
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
Sub Total
RAILING
1
2
3

Additional timber railing at terace 1st floor and balcony
Replacement timber railing at railing stair
Sub Total
Sub Total
COLLECTION
I
II
ROOF
WALL AND PILLAR
III
IV
RAILING
LANDSCAPING WORKS
6.00 BILL NO. 2.01 GARDEN 1 ( 1 UNIT ) Rp.
To Final Summary
GRAHADIKA
6.00 BILL NO. 2.01 - 24

AREA : 7.00 BILL NO. 3.02 SAHADEWA POOL
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
240.89
336.71
16.00
4.00
M2
M2
M2
Unit
1.00
3.00
0.00
Ls
Unit
Unit
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
SWIMMING POOL
1.a
1.b
1.c
1.d

Additional stairs
1.e
1.f
1.g

Special lighting effect
Sub Total 1
CHILD POOL
2.a
2.b

56.40
90.99
M2
M2
2.c
2.d
2.e
Additional stairs
9.60
4.00
4.00
M2
Unit
Ls
2.f
2.g

2.00
0.00
Unit
Unit
Pool Deck
Child pool deck
354.38
69.70
M2
M2
Bar Pool decking

Out door shower include Art work
Open bar
Counter
51.98
2.00
10.40
1.00
M2
Unit
M2
Unit
54.00
0.00
M2
M2
8.80
1.00
M2
Unit
Sub Total 2
3
4
5
6
7
7.a
Sub Total 3
8.a
8.b
GAME ROOM
Refinish wall & floor
Change a new thatch roof w/ timber structure Ex.
Sub Total 4
9
9.a
Towel Counter
Counter
Sub Total 5
10
Sand Area
140.00
M2
11
12
13
(Exclude Tennis Table & Chess board)

Planter Box Deck Area
Fixed Art Work
Lighting
73.00
4.00
0.00
M2
Unit
Unit
14
15
16
Panel & Pump Room

Guest Toilet
Pathway Entrance
6.00
12.71
16.00
M2
M2
M2
Sub Total 6
Sub Total ( 1+2+3+4+5+6 )
MEP & Special Lighting Installation Estimate 6% from
Building Cost Estimation (By GRA)
GRAHADIKA
6.00 %
5.00 BILL NO. 9 - 25

AREA : 7.00 BILL NO. 3.02 SAHADEWA POOL
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
5.00 BILL NO. 9 SAHADEWA POOL ( 1 UNIT ) Rp.

To Final Summary
GRAHADIKA
5.00 BILL NO. 9 - 26

AREA : 11.00 BILL NO. 2.06 GUEST ROOM COTTAGE
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
128.00
M2
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
ROOF
I
Preparation Roof
II
Roof

128.00
M2

43.20
M1

and specification
43.20
M1

71.20
M1
Bingkirai timber 6/12 for grill frame
37.60
M1
6
7
Bingkirai timber grill 4/4

10.08
6 - 30 cm
M2
M2
25.00
M1
39.20
M1
10
128.00
M2
III
Finishing Roof
1
2
3
4
5

To bingkirai timber 6/12 for grill frame
To bingkirai timber grill 4/4
43.20
43.20
71.20
37.60
10.08
M1
M1
M1
M1
73.25
7.14
M2
M2
M2
Sub Total
WALL AND PILLAR
1
2

window
Sub Total
LANDSCAPING WORKS
0.00
Unit
1.00
Ls
GRAHADIKA
11.00 BILL NO. 2.06 - 27

AREA : 11.00 BILL NO. 2.06 GUEST ROOM COTTAGE
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
7.00
Unit
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
Sub Total
COLLECTION
I
II
III
ROOF
WALL AND PILLAR
LANDSCAPING WORKS
11.00 BILL NO. 2.06 GUEST ROOM COTTAGE ( 1 UNIT ) Rp.

To Final Summary
GRAHADIKA
11.00 BILL NO. 2.06 - 28

AREA :10.00 BILL NO. 2.05 GUEST ROOM CORNER SUITE VILLA
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
419.78
M2
419.78
M2
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
ROOF
I
Preparation Roof
II
Roof

2
3
Timber beam 8/12 cm

1.77
M3
87.80
M1

and specification
20.60
M1

81.20
M1
6
7
0.09
Timber covered 2.5/20 "Sopi-sopi"
Thatch roof w/ "Ate rope" complete with bamboo rafter dia.
419.72
6 - 30 cm
M3
M2
20.30
M1
35.20
M1
10
11
12
20.30
Timber plank 2 cm thickness
419.72
Calcibord 4 mm w/ timber cornice 3/5 include timber frame
132.40
4/6
M1
M2
III
Finishing Roof
Finishing of all timber use Lazur, complited wood stain,
etc.
1
2

87.80
20.60
M1
M1
3
4
5

To timber covered 2.5/20 "Sopi-sopi"
Finishing painted for ceiling
81.20
0.09
132.40
M1
M3
M2
256.55
54.00
M2
Unit
M2
Sub Total
1
2
WALL AND PILLAR

Refinished door & window
Sub Total
RAILING
GRAHADIKA
10.00 BILL NO. 2.05 - 29

AREA :10.00 BILL NO. 2.05 GUEST ROOM CORNER SUITE VILLA
ITEM
DESCRIPTION OF WORK
Replacement timber railing at railing
QTY.
UNIT
1.00
Ls
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
Sub Total
LANDSCAPING WORKS
1
2

0.00
1.00
Unit
Ls
Pantry Of Corner Suite Villa
55.64
M2
1.00
Unit
Sub Total
COLLECTION
I
II
III
ROOF
WALL AND PILLAR
RAILING
IV
LANDSCAPING WORKS
10.00 BILL NO. 2.05 CORNER SUITE VILLA( 1 UNIT ) Rp.
To Final Summary
GRAHADIKA
10.00 BILL NO. 2.05 - 30

AREA : 9.00 BILL NO. 2.04 GUEST ROOM SUITE VILLA
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
182.42
M2
182.42
M2
92.70
M3
84.60
M1
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
ROOF
I
Preparation Roof
II
Roof

2
3
Timber beam 8/12 cm


41.20
M1
5
6
0.07
Timber covered 2.5/20 "Sopi-sopi"
182.42
6 - 30 cm
M3
10
11
M2
10.20
M1
30.60
M1
10.20
182.42
Calcibord 4 mm w/ timber cornice 3/5 include timber frame
50.40
4/6
M1
M2
III
Finishing Roof
1
2
3
4
5

To timber covered 2.5/20 "Sopi-sopi"
Pergola roof and polycarbonat refinish
Finishing painted for ceiling
84.60
41.20
0.07
M2
18.92
50.40
M1
M1
M3
M2
M2
147.20
6.00
M2
Unit
1.00
Ls
Sub Total
1
2
WALL AND PILLAR

Sub Total
RAILING
Replacement timber railing at railing balconi

Sub Total
GRAHADIKA
9.00 BILL NO. 2.04 - 31

AREA : 9.00 BILL NO. 2.04 GUEST ROOM SUITE VILLA
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
0.00
1.00
Unit
Ls
2.00
Unit
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
LANDSCAPING WORKS
1
2

Sub Total
COLLECTION
I
II
ROOF
WALL AND PILLAR
III
IV
RAILING
LANDSCAPING WORKS
9.00 BILL NO. 2.04 SUITE VILLA ( 1 UNIT ) Rp.
To Final Summary
GRAHADIKA
9.00 BILL NO. 2.04 - 32

AREA : 8.00 BILL NO. 2.03 GUEST ROOM LOMBOK
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
381.79
M2
381.79
M2
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
ROOF
I
Preparation Roof
II
Roof
Replace and maintained timber existing structure include

2
3
Timber beam 8/12 cm

Profile bingkirai timber bord 6/15 cm as described in
1.11
M3
21.00
M1
Profile bingkirai timber apit-apit 3/5 cm as described in

180.00
M1

381.79
6 - 30 cm
M2
Timber covered 2.5/20 cm "Sopi-sopi"
8
9

Flacing BJLS 0.6 mm c/w timber covered 2 cm thickenes
10
III
Finishing Roof
1
2
3
To bingkirai timber bord 6/15

To timber covered 2.5/20 cm "Sopi-sopi"
10.50
M1
0.46
10.50
M3
M1
10.20
M1
381.79
M2
21.00
180.00
0.46
M2
M1
M3
248.50
M2
46.00
M1
Sub Total
WALL AND PILLAR
1

Sub Total
RAILING

Sub Total
COLLECTION
I
II
ROOF
WALL AND PILLAR
III
RAILING
GRAHADIKA
8.00 BILL NO. 2.03 - 33

AREA : 8.00 BILL NO. 2.03 GUEST ROOM LOMBOK
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
7.00
Unit
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
8.00 BILL NO. 2.03 GUEST ROOM LOMBOK ( 1 UNIT ) Rp.

To Final Summary
GRAHADIKA
8.00 BILL NO. 2.03 - 34

FINAL SUMMARY BILL OF QUANTITY
ITEM
RATE
SUMMARY
UNIT
COST PLANT
AMOUNT
5.00 BILL NO. 1 GUEST ROOM GARDEN 1 Rp.
6.00
132,047,705.95
792,286,235.71
II
5.00 BILL NO. 2 GUEST ROOM GARDEN 2 Rp.
24.00
86,952,929.85
2,086,870,316.48
GRAHADIKA
TOTAL SUMMARY Rp.
2,879,156,552.19
PPN 10 %
287,915,655.22
TOTAL SUMMARY Rp.
3,167,072,207.41
ROUNDED Rp.
3,167,072,000.00
FINAL SUMMARY - 35

AREA : 4.00 BILL NO. 1 PRELIMINARY
DESCRIPTION
COST PLAN
AMOUNT
4.1.0 CONDITIONS OF TENDERING

4.1.1 Preparation and Submission of Tenders
4.1.2 Surat Ijin Usaha Jasa Konstruksi
4.1.3 Tenders to visit Site
4.1.4 Area for the Works
4.1.5 Use of the Site
4.1.6 Alterations to text
4.1.7 Tendered Amount
4.1.8 Tenders
4.2.0 PRELIMINARY PARTICULARS
4.2.1 Definitions
4.2.2 Description of the Works
4.2.3 Site of the Works
4.2.4 Possession of the Site
4.2.5 Contract Period
4.3.0 CONTRACT PARTICULARS
4.3.1 The Contract Documents
4.3.2 Conditions of Contract
4.3.3 Appendix to Conditions of Contract
4.3.4 Completion of the Contract Works
4.3.5 Practical Completion
4.3.6 Liquidated and Ascertained Damages for Non completion
4.3.7 Programmed of Work
4.3.8 Approval of Programmed
4.3.9 Method of Measurement
4.3.10 Contractors claims for extras and extensions of time
4.3.11 Taxes and Customs Duties
4.3.12 Specification
4.3.13 Discrepancies
4.3.14 The Contract Sum
4.3.15 Fixed Price Contracts
GRAHADIKA
4.00 BILL NO. 1 - 36

DESCRIPTION
4.3.16 Variations
4.3.17 Pricing of Preliminaries
4.3.18 Contingency Sum
4.3.19 Tender Drawings
4.3.20 Surety Bond
4.3.21 Contractors address
4.3.22 Payments to the Contractor
4.3.23 Assignment or Sub-Letting
4.3.24 Insurance of the Works and Public Liability Insurance
4.3.25 Insurance of the Works
4.3.26 Public Liability Insurance
4.3.27 Employer not Liable for Workmen Compensation
4.3.28 Contractor to Insure Workmen
4.3.29 Remedy of Failure to Insure
4.3.30 Contractor to give Notice of Injury
4.3.31 Fluctuations in Exchange Rates
COST PLAN
AMOUNT
15,000,000.00
10,000,000.00
5,000,000.00
4.4.0 GENERAL MATTERS

4.4.1 Site Management and Establishment Costs
4.4.2 Plant, Tools, Materials, Labor etc
4.4.3 Labor on Costs
4.4.4 Working Hours, Rates of Wages etc
4.4.5 Overtime
4.4.6 Contractors Employees
4.4.7 Workmen Living on Site
4.4.8 Safety, Health and Welfare of Workpeople
4.4.9 Report to Supervisor
4.4.10 Contractors Weekly Site Meetings
4.4.11 Site Instructions
4.4.12 Visitors
4.4.13 Permits and Fees
4.4.14 Drawings
4.4.15 Setting out the Works
4.4.16 Dimensions
4.4.17 Samples and Prototypes
4.4.18 Testing of Materials
4.4.19 Safeguarding the Works
GRAHADIKA
4.00 BILL NO. 1 - 37
50,000,000.00
1,000,000.00
1,000,000.00
5,000,000.00

DESCRIPTION
4.4.20 Maintenance and Protection of existing roads, footpaths, fences,
etc
4.4.21 Protection of private and Public Services
4.4.22 Protection of adjoining Property
4.4.23 Progress Photographs
4.4.24 Safety Helmets and Protective Clothing
4.4.25 Restricted use of the Site
4.4.26 Advertisements
4.4.27 Telephones
4.4.28 Water
4.4.29 Lighting and Power
4.4.30 Fire Protection
4.4.31 Defects Liability Period
4.4.32 Making Good Defects
COST PLAN
AMOUNT
2,500,000.00
500,000.00
5,000,000.00
5,000,000.00
5,000,000.00
10,000,000.00
4.4.33 Cartage of Materials to the Site and Removal of Spoil and

Surplus materials
4.4.34 Limiting Disturbances
4.4.35 Settlements for Nuisance
4.5.0 TEMPORARY WORKS
4.5.1 Temporary Access
4.5.2 Temporary Buildings
4.5.3 Sitting of Temporary Structures
4.5.4 Contractors Storage Sheds
4.5.5 Contractors Site Office
4.5.6 Removal of Temporary Structures Plant and equipment
4.5.7 Temporary Screens and Safety Netting
4.5.8 General Scaffolding and Staging
4.5.9 Shoring, Propping and Strutting
4.5.10 Protection of the Work
4.5.11 Removal of Rubbish
5,000,000.00
5,000,000.00
4.6.0 PREAMBLES FOR ALL TRADES

4.6.1 Notes
4.6.2 Abbreviation
4.6.3 Definitions
GRAHADIKA
4.00 BILL NO. 1 - 38


COST PLAN
AMOUNT
DESCRIPTION
4.6.4 Generally
4.6.5 Method of Measurement
4.6.6 Working Space
4.6.7 Rates to Include
4.00 BILL NO. 1 PRELIMINARY
125,000,000.00
To Final Summary
GRAHADIKA
4.00 BILL NO. 1 - 39

AREA : 5.00 BILL NO. 1 GUEST ROOM GARDEN 1
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
ROOF
50,000.00
15,750.00
1,470.00
8,500.00
8,500.00
1,470.00
58,500.00
24,250.00
539,989.80
21,489,390.00
8,907,995.00
M2
1,320.00
8,500.00
9,820.00
3,607,278.80
86.40
M1
16,500.00
8,500.00
25,000.00
2,160,000.00
Bingkirai timber tatab 3/7 as described in drawing and

specification
86.40
M1
5,500.00
8,500.00
14,000.00
1,209,600.00
Bingkirai timber grill 4/4 & frame 6/12 as described in

10.08
M2
150,000.00
9,000.00
159,000.00
1,602,720.00
Repainted & maintance of timber structure
1.00
Ls
829,440.00
200,000.00
1,029,440.00
1,029,440.00
1
2
3
Disclosure roof existing

New thatch roof (exclude timber structure)
Bamboo rafter for thatched roof c/w rope as described in
367.34
367.34
367.34
M2
M2
M2
Thatch roof ties by "Ate rope" as described in drawing and 367.34

specification
Bingkirai timber "Kolong" 3/15 with list 2/3 as described in

Sub Total
WALL AND PILLAR

partial wall
40,546,413.60
109.20
M2
179,404.50
6,000.00
185,404.50
20,246,171.40
1,275.00
1,275.00
19,125.00
128,940.00
573,533.04
573,533.04
1,000,000.00
17,498.50
185,404.50
257,880.00
10,571,360.99
5,946,390.56
2,000,000.00
1,301,888.40
6,229,591.20

window
15.00
M2
3
4
5
6
Additional Palimanan frame shaft door

Additional brick wall at partial wall
Additional brick coulumn at pilar
Art work of shaft door at entrance area
2.00
18.43
10.37
2.00
M2
M3
M3
Unit
75,900.00
413,933.04
413,933.04
1,000,000.00
53,040.00
159,600.00
159,600.00
7
8

74.40
33.60
M2
M2
11,632.50
179,404.50
5,866.00
6,000.00
Sub Total
46,572,407.55
RAILING
1
2
3

Additional timber railing at terace 1st floor and balcony
4.00
8.00
42.80
Unit
Unit
M1
103,356.00
149,232.60
19,800.00
168,300.00
50,000.00
123,156.00
317,532.60
50,000.00
Sub Total
1
2
LANDSCAPING WORKS
492,624.00
2,540,260.80
2,140,000.00
5,172,884.80
10.00
107.52
Unit
M2
750,000.00
300,000.00
7,500,000.00
32,256,000.00
Sub Total
39,756,000.00
ROOF
WALL AND PILLAR
RAILING
LANDSCAPING WORKS
40,546,413.60
46,572,407.55
5,172,884.80
39,756,000.00
COLLECTION
I
II
III
IV
GRAHADIKA
5.00 BILL NO. 1 - 40

ITEM
DESCRIPTION OF WORK
QTY.
UNIT
5.00 BILL NO. 1 GARDEN 1 ( 1 UNIT ) Rp.
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
132,047,705.95
To Final Summary
GRAHADIKA
5.00 BILL NO. 1 - 41

ITEM
DESCRIPTION OF WORK
QTY.
UNIT
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
ROOF
50,000.00
15,750.00
1,470.00
8,500.00
8,500.00
1,470.00
58,500.00
24,250.00
190,600.20
7,585,110.00
3,144,255.00
M2
1,320.00
8,500.00
9,820.00
1,273,261.20
62.92
M1
5,500.00
8,500.00
14,000.00
880,880.00
1.00
Ls
664,320.00
190,000.00
854,320.00
854,320.00
1
2
3

129.66
129.66
129.66
M2
M2
M2

specification

specification

Sub Total
1
2
3
4
5
WALL AND PILLAR

partial wall
13,928,426.40
95.04
M2
179,404.50
6,000.00
185,404.50
17,620,843.68

Additional brick wall
Additional covered paras Tenganan at center wall in
entrance / stair area
90.88
18.43
M2
M3
11,632.50
159,600.00
5,866.00
413,933.04
10.00
M2
179,404.50
6,000.00
17,498.50
573,533.04
185,404.50
1,590,263.68
10,571,360.99
1,854,045.00
37.80
M2
179,404.50
6,000.00
185,404.50
7,008,290.10
Sub Total
38,644,803.45
RAILING
1
31.00
M1
55,990.00
6,710.00
62,700.00
Sub Total
1,943,700.00
1,943,700.00
LANDSCAPING WORKS
1
10.00
Unit
83.12
M2
750,000.00
300,000.00
7,500,000.00
24,936,000.00
Sub Total
32,436,000.00
I
II
III
ROOF
WALL AND PILLAR
RAILING
13,928,426.40
38,644,803.45
1,943,700.00
IV
LANDSCAPING WORKS
32,436,000.00
5.00 BILL NO. 1 GARDEN 2 ( 1 UNIT ) Rp.
86,952,929.85
COLLECTION
To Final Summary
GRAHADIKA
5.00 BILL NO. 2 - 42

AREA : 5.00 BILL NO. 3 GUEST ROOM LOMBOK
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
ROOF
50,000.00
15,750.00
1,470.00
8,500.00
8,500.00
1,470.00
58,500.00
24,250.00
544,429.20
21,666,060.00
8,981,230.00
M2
1,320.00
8,500.00
9,820.00
3,636,935.20
M1
5,500.00
8,500.00
14,000.00
Ls
M2
664,320.00
664,320.00
190,000.00
190,000.00
854,320.00
854,320.00
1
2
3

370.36
370.36
370.36
M2
M2
M2

specification

specification
6
7

Change "Timber Sopi-sopi"
1.00
51.00
Sub Total
854,320.00
43,570,320.00
79,253,294.40
WALL AND PILLAR

1
2

window
233.50
31.40
M2
M2
179,404.50
6,000.00
1,275.00
185,404.50
1,275.00
Sub Total
RAILING
43,291,950.75
40,035.00
43,331,985.75
46.00
M1
0.00
50,000.00
50,000.00
Sub Total
2,300,000.00
2,300,000.00
LANDSCAPING WORKS
1
0.00
Unit
54.00
M2
750,000.00
300,000.00
16,200,000.00
Sub Total
16,200,000.00
I
II
ROOF
WALL AND PILLAR
79,253,294.40
43,331,985.75
III
IV
RAILING
LANDSCAPING WORKS
2,300,000.00
16,200,000.00
5.00 BILL NO. 3 GUEST ROOM LOMBOK ( 1 UNIT ) Rp.
141,085,280.15
COLLECTION
To Final Summary
GRAHADIKA
5.00 BILL NO. 3 - 43

AREA : 5.00 BILL NO. 4 GUEST ROOM (COTTAGE)
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
ROOF
50,000.00
15,750.00
1,470.00
8,500.00
8,500.00
1,470.00
58,500.00
24,250.00
169,344.00
21,666,060.00
2,793,600.00
M2
1,320.00
8,500.00
9,820.00
1,131,264.00
M1
5,500.00
8,500.00
14,000.00
Ls
664,320.00
190,000.00
854,320.00
1
2
3

115.20
370.36
115.20
M2
M2
M2

specification

specification
1.00
Sub Total
1
2
WALL AND PILLAR

window
854,320.00
26,614,588.00
89.44
9.20
M2
M2
116,325.50
5,866.00
1,275.00
122,191.50
1,275.00
Sub Total
10,928,807.76
11,730.00
10,940,537.76
LANDSCAPING WORKS
1
2

0.00
35.00
Unit
M2
750,000.00
300,000.00
10,500,000.00
Sub Total
10,500,000.00
ROOF
WALL AND PILLAR
LANDSCAPING WORKS
26,614,588.00
10,940,537.76
10,500,000.00
5.00 BILL NO. 4 GUEST ROOM COTTAGE ( 1 UNIT ) Rp.
48,055,125.76
COLLECTION
I
II
IV
To Final Summary
GRAHADIKA
5.00 BILL NO. 4 - 44

AREA : 5.00 BILL NO. 5 GUEST ROOM SUITE VILLA
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
ROOF
50,000.00
15,750.00
1,470.00
8,500.00
8,500.00
1,470.00
58,500.00
24,250.00
328,986.00
13,092,300.00
5,427,150.00
M2
1,320.00
8,500.00
9,820.00
2,197,716.00
M1
5,500.00
8,500.00
14,000.00
Ls
664,320.00
190,000.00
854,320.00
1
2
3

223.80
223.80
223.80
M2
M2
M2

specification

specification
1.00
Sub Total
1
2
WALL AND PILLAR

141.00
6.00
RAILING
Replacement timber railing at railing stair & Timber pergola
854,320.00
21,900,472.00
M2
Unit
11,632.50
18,321.19
5,866.00
9,238.95
17,498.50
27,560.14
Sub Total
2,467,288.50
165,360.83
2,632,649.33
1.00
Ls
55,990.00
6,710.00
62,700.00
Sub Total
62,700.00
62,700.00
LANDSCAPING WORKS
1
2

0.00
159.00
Unit
M2
750,000.00
300,000.00
47,700,000.00
Sub Total
47,700,000.00
I
II
III
ROOF
WALL AND PILLAR
RAILING
21,900,472.00
2,632,649.33
62,700.00
IV
LANDSCAPING WORKS
47,700,000.00
5.00 BILL NO. 5 SUITE VILLA ( 1 UNIT ) Rp.
72,295,821.33
COLLECTION
To Final Summary
GRAHADIKA
5.00 BILL NO. 5 - 45

AREA : 5.00 BILL NO. 6 GUEST ROOM CORNER SUITE VILLA
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
ROOF
50,000.00
15,750.00
1,470.00
8,500.00
8,500.00
1,470.00
58,500.00
24,250.00
527,730.00
21,001,500.00
8,705,750.00
M2
1,320.00
8,500.00
9,820.00
3,525,380.00
M1
5,500.00
8,500.00
14,000.00
Ls
664,320.00
190,000.00
854,320.00
1
2
3

359.00
359.00
359.00
M2
M2
M2

specification

specification
1.00
Sub Total
1
2
WALL AND PILLAR

230.00
54.00
RAILING
Replacement timber railing at railing stair & Timber pergola
854,320.00
34,614,680.00
M2
Unit
179,404.50
11,632.50
6,000.00
5,866.00
185,404.50
17,498.50
Sub Total
42,643,035.00
944,919.00
43,587,954.00
1.00
Ls
55,990.00
6,710.00
62,700.00
Sub Total
62,700.00
62,700.00
LANDSCAPING WORKS
1
2

0.00
417.00
Unit
M2
Pantry Of Corner Suite Villa
34.50
M2
750,000.00
300,000.00
300,000.00
125,100,000.00
10,350,000.00
Sub Total
135,450,000.00
I
II
ROOF
WALL AND PILLAR
34,614,680.00
43,587,954.00
III
IV
RAILING
LANDSCAPING WORKS
62,700.00
135,450,000.00
5.00 BILL NO. 6 CORNER SUITE VILLA( 1 UNIT ) Rp.
213,715,334.00
COLLECTION
To Final Summary
GRAHADIKA
5.00 BILL NO. 6 - 46

AREA : 5.00 BILL NO. 7 MAIN RESTAURANT, MAIN KITCHEN, STAGE AND SWIMMING POOL (ALT. 1)
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
MAIN RESTAURANT
1
2
3
Restaurant & Bar

Counter Bar & Botkle Display
Buffets
537.60
1.00
80.64
M2
Unit
M2
50,000.00
15,750.00
1,470.00
8,500.00
8,500.00
4
5
6
7
8
9
10
Buffets Table
Stage under covered
Changing room
Flower pot
Fixed art work
33.60
30.72
57.76
30.73
248.64
25.00
10.00
M1
M2
M2
M2
M2
Unit
Unit
1,320.00
5,500.00
5,500.00
5,500.00
5,500.00
5,500.00
5,500.00
8,500.00
8,500.00
8,500.00
8,500.00
8,500.00
8,500.00
8,500.00
1,470.00
58,500.00
24,250.00
9,820.00
14,000.00
14,000.00
14,000.00
14,000.00
14,000.00
14,000.00
790,272.00
58,500.00
1,955,520.00
329,952.00
430,080.00
808,640.00
430,220.00
3,480,960.00
350,000.00
140,000.00

Sub Total
8,774,144.00
MAIN KITCHEN
1
Kitchen
501.76
M2
179,404.50
6,000.00
2
3
4

ME room
5.76
5.76
60.64
M2
M2
M2
179,404.50
179,404.50
179,404.50
6,000.00
6,000.00
6,000.00
185,404.50
185,404.50
185,404.50
185,404.50
93,028,561.92
1,067,929.92
1,067,929.92
11,242,928.88

Sub Total
106,407,350.64
SWIMMING POOL
SWIMMING POOL
210.00
284.40
M2
M2
179,404.50
179,404.50
6,000.00
6,000.00

6.00
4.00
1.00
Unit
Unit
Ls
179,404.50
179,404.50
179,404.50
6,000.00
6,000.00
6,000.00
185,404.50
185,404.50
185,404.50
185,404.50
185,404.50
1.00
Unit
179,404.50
6,000.00
185,404.50
1.a
1.b

1.c
1.d
1.e
1.f
Sub Total
38,934,945.00
52,729,039.80
1,112,427.00
741,618.00
185,404.50
185,404.50
93,888,838.80
Additional of pool deck, palimanan covered (Include

Maintenance Pool deck Ex)
213.00
M2
179,404.50
6,000.00
185,404.50
39,491,158.50
3
4
5
6
Toilet and changing room

Antiqe Out door shower
Tower Counter
Additional of work and out door lighting
12.80
4.00
12.80
15.00
M2
Unit
M2
Unit
179,404.50
179,404.50
179,404.50
179,404.50
6,000.00
6,000.00
6,000.00
6,000.00
185,404.50
185,404.50
185,404.50
185,404.50
2,373,177.60
741,618.00
2,373,177.60
2,781,067.50
Sub Total
235,537,876.80
Total
329,426,715.60
MAIN RESTAURANT
MAIN KITCHEN
SWIMMING POOL
8,774,144.00
106,407,350.64
329,426,715.60
COLLECTION
I
II
III
GRAHADIKA
5.00 BILL NO. 7 - 47

ITEM
DESCRIPTION OF WORK
QTY.
UNIT
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
444,608,210.24
To Final Summary
GRAHADIKA
5.00 BILL NO. 7 - 48

ITEM
DESCRIPTION OF WORK
QTY.
UNIT
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
MAIN RESTAURANT
1
2
3
Restaurant & Bar

Buffets
Bar
455.28
81.92
40.96
M2
M2
M1
15,750.00
1,320.00
1,470.00
8,500.00
8,500.00
4
5
6
7
8
9
10
11
12
13
14
Open dinning ( 4 unit)

Stage
Changing room
Court yard at Open dining
Stair
Pathway under covered
Pathway and stepping
Flower pot
Fixed art work
20.25
33.44
57.76
10.24
113.80
115.20
107.24
46.80
50.00
42.00
5.00
M2
M2
M2
M2
M2
M2
M2
M2
M2
Unit
Unit
5,500.00
5,500.00
5,500.00
5,500.00
5,500.00
5,500.00
5,500.00
5,500.00
5,500.00
5,500.00
5,500.00
8,500.00
8,500.00
8,500.00
8,500.00
8,500.00
8,500.00
8,500.00
8,500.00
8,500.00
8,500.00
8,500.00
1,470.00
24,250.00
9,820.00
14,000.00
14,000.00
14,000.00
14,000.00
14,000.00
14,000.00
14,000.00
14,000.00
14,000.00
14,000.00
14,000.00
669,261.60
1,986,560.00
402,227.20
283,500.00
468,160.00
808,640.00
143,360.00
1,593,200.00
1,612,800.00
1,501,360.00
655,200.00
700,000.00
588,000.00
70,000.00

Sub Total
11,482,268.80
MAIN KITCHEN
1
Kitchen
327.68
M2
179,404.50
6,000.00
2
3
4

ME room
5.76
5.76
60.46
M2
M2
M2
179,404.50
179,404.50
179,404.50
6,000.00
6,000.00
6,000.00
185,404.50
185,404.50
185,404.50
185,404.50
60,753,346.56
1,067,929.92
1,067,929.92
11,209,556.07

Sub Total
74,098,762.47
SWIMMING POOL
1.a
1.b
1.c
1.d
1.e
SWIMMING POOL
1.f
210.00
284.40
40.00
3.00
1.00
M2
M2
Unit
Unit
Ls
179,404.50
179,404.50
179,404.50
179,404.50
179,404.50
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
185,404.50
185,404.50
185,404.50
185,404.50
185,404.50
1.00
Unit
179,404.50
6,000.00
185,404.50
Sub Total
38,934,945.00
52,729,039.80
7,416,180.00
556,213.50
185,404.50
185,404.50
173,920,545.27
Adjustment level of pool deck with palimanan covered

combined pebble washed
244.80
M2
179,404.50
6,000.00
185,404.50
45,387,021.60
3
4
5
6
7
8
9
10
Tower Counter
Guest Toilet
Out door shower
A new gate entrance
A new fence wall
Adjustment palimanan as existing
Fixed art work
Out door lighting
12.80
12.80
2.00
1.00
27.00
119.00
4.00
10.00
M2
M2
Unit
Unit
M1
M2
Unit
Unit
179,404.50
179,404.50
179,404.50
179,404.50
179,404.50
179,404.50
179,404.50
179,404.50
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
185,404.50
185,404.50
185,404.50
185,404.50
185,404.50
185,404.50
185,404.50
185,404.50
2,373,177.60
2,373,177.60
370,809.00
185,404.50
5,005,921.50
22,063,135.50
741,618.00
1,854,045.00
Sub Total
GRAHADIKA
80,354,310.30
5.00 BILL NO. 8 - 49

ITEM
DESCRIPTION OF WORK
QTY.
UNIT
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
Sub Total
254,274,855.57
I
II
MAIN RESTAURANT
MAIN KITCHEN
11,482,268.80
74,098,762.47
III
SWIMMING POOL
254,274,855.57
339,855,886.84
COLLECTION
To Final Summary
GRAHADIKA
5.00 BILL NO. 8 - 50

AREA : 5.00 BILL NO. 9 SAHADEWA POOL
ITEM
DESCRIPTION OF WORK
RATE (RP)
LABOUR
QTY.
UNIT
242.00
347.00
16.00
4.00
M2
M2
M2
Unit
15,750.00
1,320.00
5,500.00
1,470.00
8,500.00
8,500.00
8,500.00
1.00
3.00
0.00
Ls
Unit
Unit
5,500.00
5,500.00
5,500.00
8,500.00
8,500.00
8,500.00
MATERIAL
TOTAL
AMOUNT(RP)
SWIMMING POOL
1.a
1.b
1.c
1.d

Additional stairs
1.e
1.f
1.g

1,470.00
24,250.00
9,820.00
14,000.00
14,000.00
14,000.00
14,000.00
Sub Total 1
355,740.00
8,414,750.00
157,120.00
56,000.00
14,000.00
42,000.00
9,039,610.00
CHILD POOL
2.a
2.b

59.50
94.60
M2
M2
15,750.00
1,470.00
8,500.00
2.c
2.d
2.e
Additional stairs
9.60
4.00
4.00
M2
Unit
Ls
1,320.00
5,500.00
5,500.00
8,500.00
8,500.00
8,500.00
2.f
2.g

2.00
0.00
Unit
Unit
5,500.00
5,500.00
8,500.00
8,500.00
1,470.00
24,250.00
9,820.00
14,000.00
14,000.00
14,000.00
14,000.00
Sub Total 2
3
4
5
6
7
7.a
2,615,787.00
Pool Deck
Child pool deck
468.00
69.70
M2
M2
1,470.00
1,470.00
Bar Pool decking

Out door shower include Art work
Open bar
Counter
105.30
2.00
10.24
1.00
M2
Unit
M2
Unit
1,470.00
1,470.00
1,470.00
1,470.00
1,470.00
1,470.00
1,470.00
1,470.00
1,470.00
1,470.00
Sub Total 3
8.a
8.b
GAME ROOM
Refinish wall & floor
Change a new thatch roof w/ timber structure Ex.
Owel Counter
Counter
687,960.00
102,459.00
154,791.00
2,940.00
15,052.80
1,470.00
964,672.80
54.00
0.00
M2
M2
15,750.00
1,470.00
8,500.00
1,470.00
24,250.00
Sub Total 4
9
9.a
87,465.00
2,294,050.00
94,272.00
56,000.00
56,000.00
28,000.00
-
79,380.00
79,380.00
10.24
1.00
M2
Unit
1,470.00
1,470.00
1,470.00
1,470.00
Sub Total 5
15,052.80
1,470.00
15,052.80
10
Sand Area
140.00
M2
1,470.00
1,470.00
205,800.00
11
12
13
(Exclude Tennis Table & Chess board)

Planter Box Deck Area
Fixed Art Work
Lighting
73.00
4.00
0.00
M2
Unit
Unit
1,470.00
1,470.00
1,470.00
14
15
16
Panel & Pump Room

Guest Toilet
Pathway Entrance
6.00
25.60
16.00
M2
M2
M2
1,470.00
1,470.00
1,470.00
1,470.00
1,470.00
1,470.00
1,470.00
1,470.00
1,470.00
107,310.00
5,880.00
8,820.00
37,632.00
23,520.00
Sub Total 6
388,962.00
Sub Total ( 1+2+3+4+5+6 )
10,487,677.60
MEP & Special Lighting Installation Estimate 6% from

Building Cost Estimation (By GRA)
GRAHADIKA
6.00 %
5.00 BILL NO. 9 - 51
10,487,677.60
629,260.66

AREA : 5.00 BILL NO. 9 SAHADEWA POOL
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
5.00 BILL NO. 9 SAHADEWA POOL ( 1 UNIT ) Rp.
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
11,116,938.26
To Final Summary
GRAHADIKA
5.00 BILL NO. 9 - 52

AREA : 5.00 BILL NO. 10 BEACH SIDE MEDITERRANEAN - BEACH BAR & KITCHEN
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
KUKUS KITCHEN
1
2
3
4
Show kitchen area & Food finishing area

Pot wash area
Pastry section
Cold kitchen room
59.40
17.64
11.13
17.43
M2
M2
M2
M2
50,000.00
15,750.00
1,320.00
1,470.00
8,500.00
8,500.00
8,500.00
5
6
Guest toilet ( 2 Unit)

Terrace
7.20
31.69
M2
M2
5,500.00
664,320.00
8,500.00
190,000.00
1,470.00
58,500.00
24,250.00
9,820.00
14,000.00
854,320.00
87,318.00
1,031,940.00
269,902.50
171,162.60
100,800.00
27,073,400.80

Sub Total
DINING BALE
Dining bale 2 unit
28,734,523.90
81.92
M2
179,404.50
6,000.00
185,404.50
Sub Total
15,188,336.64
15,188,336.64
BEACH BAR
1
Beach bar 1 unit
40.96
M2
55,990.00
6,710.00
62,700.00
Sub Total
2,568,192.00
2,568,192.00
DINING UMBRELLA
1
Dining Umbrella
20.00
Unit
750,000.00
15,000,000.00
Sub Total
15,000,000.00
I
II
KUKUS KITCHEN
DINING BALE
28,734,523.90
15,188,336.64
III
IV
BEACH BAR
DINING UMBRELLA
2,568,192.00
15,000,000.00
5.00 BILL NO. 10 ( 1 UNIT ) Rp.
61,491,052.54
COLLECTION
To Final Summary
GRAHADIKA
5.00 BILL NO. 10 - 53

AREA : 5.00 BILL NO. 11 SPA AND FITNES CENTER
ITEM
DESCRIPTION OF WORK
QTY.
UNIT
MATERIAL
RATE (RP)
LABOUR
TOTAL
AMOUNT(RP)
BUILDING
1.a
1.b
GENERAL
Roof
Repainted & maintenance of timber structure
188.86
1.00
M2
Ls
179,404.50
179,404.50
6,000.00
6,000.00
1.c
1.d
1.e
Adj. & A New Door & Window

Repainted of out door Wall Ex
Add. Paras Tenganan
13.00
67.20
38.50
Unit
M2
M2
179,404.50
179,404.50
179,404.50
6,000.00
6,000.00
6,000.00
185,404.50
185,404.50
185,404.50
185,404.50
185,404.50
Sub Total
2
3
4
Add. Open Jacuzzy (exclude equipment)

Add. Open Jamu Bar
Flower Sunken Bath Tub
35,015,493.87
185,404.50
2,410,258.50
12,459,182.40
7,138,073.25
57,208,412.52
12.25
6.00
6.28
M2
M2
M2
179,404.50
179,404.50
179,404.50
6,000.00
6,000.00
6,000.00
185,404.50
185,404.50
185,404.50
2,271,205.13
1,112,427.00
1,164,340.26
Sub Total
118,964,797.43
Total
176,173,209.95
HARDSCAPE
1.a
1.b
1.c
1.d
1.e
A new gate
Pathway
Pond
Fixed Art Work
Out door lighting
210.00
284.40
6.00
4.00
1.00
Unit
M2
M2
Unit
Unit
179,404.50
179,404.50
179,404.50
179,404.50
179,404.50
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
185,404.50
185,404.50
185,404.50
185,404.50
185,404.50
38,934,945.00
52,729,039.80
1,112,427.00
741,618.00
185,404.50
(16 paras box, 9 balinesse lamp)

Sub Total
2
Softscape
93,703,434.30
122.90
M2
179,404.50
6,000.00
185,404.50
22,786,213.05
Sub Total
22,786,213.05
Total
116,489,647.35
BUILDING
HARDSCAPE
Softscape
176,173,209.95
93,703,434.30
22,786,213.05
NO. 7 5.00 BILL NO. 11 SPA AND FITNES CENTER( 1 UNIT ) Rp.
292,662,857.30
COLLECTION
I
II
III
To Final Summary
GRAHADIKA
5.00 BILL NO. 11 - 54


BQRaddin

Transféré par

Informations du document

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

BQRaddin

Transféré par

Droits d'auteur :

Formats disponibles

AREA : 8.00 BILL NO. 4.

Repaired and refinishing as existing towel counter

SOIL AND SAND

Adjustment of floor level sahadewa pool

Ditto to child pool

Loose stone 10 cm to small bar foundation

Sand 15 cm to sand area

Ditto to child pool

Limestone foundation to sahadewa pool pool

Ditto to child pool

Waterproofing to sahadewa pool

Ditto to child pool

Brick masonry with mortar 1pc:4sands to steping

Ditto to child pool

8.00 BILL NO. 4.02 - 1

RADDIN HOTEL SANUR - BALI

AREA : 8.00 BILL NO. 4.02 NAKULA POOL

Ditto to small bar

Ditto 30x30x5 cm to sahadewa pool

Palimanan 15x30x5 cm to pathway pool border

Rough palimanan random to child pool deck

Plaster 1pc:5sand and cement rendered to toilet pool

Ceramik tile 8x8 cm Kuda laut Random color to sahadewa

Ditto to child pool

Change roof and refinishing to games room

New thatch roof include timber structure to small bar

Thatch roof ridge as describe in drawing and specification

Timber profile tugeh 15/15 to small bar

Timber profile apit-apit 2.3/5 cm to small bar

Timber beam 6/15 cm to small bar

8.00 BILL NO. 4.02 - 2

RADDIN HOTEL SANUR - BALI

AREA : 8.00 BILL NO. 4.02 NAKULA POOL

Finishing with Lazur DL to timber profile tugeh 15/15 cm

Ditto to profile pemade 6/12 cm

Palimanan artificial waterfall

Ditto to art work

RADDIN HOTEL SANUR - BALI

AREA : 8.00 BILL NO. 4.02 NAKULA POOL

8.00 BILL NO. 4.02 SAHADEWA POOL ( 1 UNIT ) Rp.

8.00 BILL NO. 4.02 - 4

RADDIN HOTEL SANUR - BALI

AREA : 7.00 BILL NO. 4.01 NAKULA POOL

SOIL AND SAND

Excavation to well foundation to toilet pool

Sand infill 5 cm to pond pool

Polyethelane sheet 0.6 mm to concrete slab ground floor

Tie beam 15/20 to toilet pool

Coulumn structure 12/12 cm to toilet pool

Slab concrete 8 cm thickness 1 layer dia. 8 - 20 mm cm to

Ditto to pond pool

Waterproofing to slab concrete 10 cm thickness to toilet

Ditto to pond pool

Brick masonry with mortar 1pc:4sands to tilet pool

7.00 BILL NO. 4.01 - 5

RADDIN HOTEL SANUR - BALI

AREA : 7.00 BILL NO. 4.01 NAKULA POOL

Pebble whased white color to pool deck

Pebble whased white combined green color to pool deck

Paras jogja 15x30x2 cm w/ nut 15 cm thickness to toilet

Paras jogja 40x40x3 cm w/ specie 1 cm thickness to toilet

Paras jogja grill to toilet pool

Plaster 1pc:5sand and cement rendered to toilet pool

Ceiling calciboard 4 mm to toilet pool