SUMMARY

BATHROOM RENOVATION PROJECT

ALAM KULKUL RESORT - KUTA

QTY.
ITEM NO. DESCRIPTION RATE AMOUNT
ROOM

I 4.00 BILL NO. 1 PRELIMINARIES Rp. 1.00 65,000,000.00 65,000,000.00

II 5.00 BILL NO. 2 JAVA VILLA 103 Rp. 1.00 230,888,018.32 230,888,018.32

III 6.00 BILL NO. 3 JAVA VILLA 120 Rp. 1.00 220,019,622.03 220,019,622.03

IV 7.00 BILL NO. 4 RESORT STANDARD Rp. 12.00 102,509,660.37 1,230,115,924.46

V 8.00 BILL NO. 5 RESORT VILLA Rp. 6.00 73,871,545.51 443,229,273.04

VI 9.00 BILL NO. 6 RESORT STANDARD (109 & 110) Rp. 2.00 109,011,571.29 218,023,142.58

TOTAL 2,407,275,980.42

DIBULATKAN 2,407,000,000.00

Terbilang : Dua milyard empat ratus tujuh juta Rupiah.

NB : BELUM TERMASUK PPN 10%

Denpasar, 17 Juli 2002

PT.Alkonusa Inti Daya

ANDY PRASETYO

PT. WIETASHA PUTRINDO WISATA SUMMARY ALAM KULKUL RESORT PROJECT

 AREA : 5.00 BILL NO. 2 JAVA VILLA 103

NO. DESCRIPTION UNIT QTY RATE AMOUNT

I Demolish work

1 Demolish Vanity table c/ lavatory bowl dan taps Unit 1.00 93,032.15 93,032.15

2 Demolish Bidet existing c/ assesorie Unit 1.00 31,010.72 31,010.72

0.00 0.00
3 Demolish Closet existing c/ assesorie Unit 1.00 31,010.72 31,010.72
0.00 0.00
4 Demolish Shower area existing c/ taps and levelling M2 2.85 80,627.86 229,789.41
0.00 0.00
5 Demolish floor existing Bathroom c/ with levelling M2 9.80 24,808.57 243,124.02
0.00 0.00
6 Demolish finishing wall Bathroom and shower area existing M2 37.75 18,606.43 702,318.30
0.00 0.00
7 Demolish existing alang-alang roof as described drawing M2 8.88 21,707.50 192,762.61
0.00 0.00
8 Demolish wall existing M2 26.41 24,808.57 655,095.19
0.00 0.00
9 Demolish planter box c/ garden & soil M2 11.84 59,747.31 707,408.20
0.00 0.00
10 Demolish Entry Gate existing Unit 1.00 186,064.30 186,064.30
0.00
Sub Total 0.00 3,071,615.61
0.00
II Soil and sand work 0.00
0.00
1 Excavation soil c/ demolish wall, tie beam, foundation existing M3 3.24 72,769.75 235,773.98
and back fill to footplate foundation
0.00 0.00
2 Excavation soil c/ back fill to strip river stone foundation M3 20.36 24,932.62 507,628.06
0.00 0.00
3 Ditto to Sunken tub M3 1.70 24,932.62 42,385.45
0.00 0.00
4 Ditto to Pond M3 2.05 24,932.62 51,111.86
0.00 0.00
5 Compacted sand bed 10 cm to strip river stone foundation M3 2.04 102,399.27 208,484.90
0.00 0.00
6 Ditto concrete slab floor Walk in closet & Toilet M3 1.25 102,399.27 127,999.08
0.00 0.00
7 Ditto Sunken tub M3 0.34 102,399.27 34,815.75
0.00 0.00
8 Ditto Pond M3 0.41 102,399.27 41,983.70
0.00 0.00
9 Ditto Pump room M3 0.17 102,399.27 17,638.27
0.00 0.00
10 Ditto Pool deck M3 0.99 102,399.27 101,375.27
0.00 0.00
11 Polyethelane sheet damp proof membrane bed 0.6 mm to M2 12.50 4,118.22 51,477.79
concrete slab floor Walk in closet & Toilet

PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 2 ALAM KULKUL RESORT PROJECT
 AREA : 5.00 BILL NO. 2 JAVA VILLA 103

NO. DESCRIPTION UNIT QTY RATE AMOUNT

0.00 0.00
12 Ditto Sunken tub M2 3.40 4,118.22 14,001.96
0.00 0.00
13 Ditto Pond M2 4.10 4,118.22 16,884.71
0.00 0.00
14 Ditto Pump room M2 1.72 4,118.22 7,093.64
0.00 0.00
15 Ditto Pool deck M2 9.90 4,118.22 40,770.41
0.00 0.00
16 Clean up garden existing to storage M2 56.00 3,721.29 208,392.02
0.00
Sub Total 0.00 1,707,816.87
0.00
III Concrete work 0.00
0.00
1 Concrete bed 5 cm to footplate foundation M3 0.16 404,469.28 65,524.02
0.00 0.00
2 Concrete K175, 8 cm thickness with rebars dia. 8 mm - 200 mm M3 1.00 565,261.32 565,261.32
single layer to floor Walk in closet & Toilet
0.00 0.00
3 Ditto to floor and wall Sunken tub M3 0.54 565,261.32 305,241.11
0.00 0.00
4 Ditto to floor and wall Pond M3 0.67 565,261.32 378,725.08
0.00 0.00
5 Ditto to floor Pump room M3 1.72 565,261.32 973,662.62
0.00 0.00
6 Ditto to floor Pool deck M3 0.79 565,261.32 447,686.96
0.00 0.00
7 Concrete K175, practical tie beam/sloof 15/20 cm M3 0.96 1,237,176.14 1,182,121.80
0.00 0.00
8 Concrete K175, practical coloumn 11/11 cm M3 0.44 2,016,320.07 878,309.02
0.00 0.00
9 Concrete K175, practical ring beam 15/15 cm M3 0.51 1,381,583.21 708,752.19
0.00 0.00
10 Concrete K225, footplate foundation 75x75 cm M3 0.57 1,706,539.81 967,608.07
0.00 0.00
11 Concrete K225, coloumn 15/15 cm M3 0.45 1,829,671.66 823,352.24
0.00 0.00
12 Concrete K225, beam 15/25 cm M3 0.88 1,691,244.44 1,480,895.91
0.00 0.00
13 Concrete K225, roof plate 10 cm thickness to Walk in closet & M3 1.33 1,409,504.33 1,867,593.24
Toilet
0.00 0.00
14 Ditto Pump room M3 1.72 1,409,504.33 2,427,871.21
0.00 0.00
15 Waterproofing coating c/ with wiremesh and plaster to roof plate M2 13.25 109,527.54 1,451,239.89
0.00 0.00
16 Ditto to floor Walk in closet & Toilet M2 12.50 78,516.82 981,460.28
0.00 0.00
17 Ditto to wall inside Walk in closet & Toilet M2 44.84 67,352.96 3,020,106.93

PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 3 ALAM KULKUL RESORT PROJECT
 AREA : 5.00 BILL NO. 2 JAVA VILLA 103

NO. DESCRIPTION UNIT QTY RATE AMOUNT

0.00 0.00
18 Ditto to floor & wall Sunken Tub M2 5.40 78,516.82 423,990.84
0.00 0.00
19 Ditto to floor & wall Pond M2 6.50 78,516.82 510,359.35
0.00 0.00
20 Ditto to floor Pump room M3 1.72 78,516.82 135,245.23
0.00
Sub Total 0.00 19,595,007.34
0.00
IV Masonry work 0.00
0.00
1 Loose river stone masonry dia. 20 cm with sand to strip stone M3 3.05 202,838.28 619,468.10
foundation as mentioned in drawing
0.00 0.00
2 Broken river stone masonry with mortar 1 PC : 4 sand to strip M3 6.26 279,592.62 1,750,948.79
stone foundation as mentioned in drawing
0.00 0.00
3 Brick masonry with mortar 1 PC : 4 sands to wall M2 80.05 50,651.57 4,054,658.48
0.00 0.00
4 Plaster 1 PC : 5 sand to wall M2 78.05 19,099.16 1,490,689.60
0.00
Sub Total 0.00 7,915,764.96
0.00
V Floor work 0.00
0.00
1 Polished Marble 30x30 cm, 2 cm thick with tumbled marble M2 8.75 187,774.77 1,643,029.24
border 10x10 cm as indicated in drawing to Walk in closet
0.00 0.00
2 Polished Marble 30x30 cm, 2 cm thick as indicated in drawing M2 3.75 190,650.50 714,939.38
to Toilet
0.00 0.00
3 Pebble washed coping as indicated in drawing to Pond M2 1.70 96,635.03 164,279.55
0.00 0.00
4 Peable wash 40x40x2 cm to floor Pool deck M2 9.90 96,635.03 956,686.81
0.00 0.00
5 Pebble washed stepping c/w brick wall as indicated in drawing M2 2.00 130,195.77 260,391.55
to Pond
0.00 0.00
6 Pebble washed stepping as indicated in drawing to stepping Unit 2.00 96,635.03 193,270.06
Sunken tub
0.00 0.00
7 Peable wash 50x80x8 cm to stepping Pool deck Unit 5.00 251,355.95 1,256,779.77
0.00 0.00
8 Ditto 60 x 160 cm to Entry Unit 2.00 104,731.65 209,463.29
0.00 0.00
9 Loose peable with dia. 2 cm M2 0.00 47,136.29 0.00
0.00 0.00
10 Plaster 1 PC : 4 sand to Pump room M2 1.72 20,342.30 35,039.61
0.00
Sub Total 0.00 5,433,879.26

PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 4 ALAM KULKUL RESORT PROJECT
 AREA : 5.00 BILL NO. 2 JAVA VILLA 103

NO. DESCRIPTION UNIT QTY RATE AMOUNT

0.00

PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 5 ALAM KULKUL RESORT PROJECT
 AREA : 5.00 BILL NO. 2 JAVA VILLA 103

NO. DESCRIPTION UNIT QTY RATE AMOUNT

VI Ceiling work 0.00
0.00
1 GRC 6 mm thickness c/ with bingkirai timber frame, hanger and M2 13.25 106,552.82 1,411,824.89
galvanized nails (screw) as indicated in drawing and
specification to ceiling Walk in closet & Toilet
0.00 0.00
2 Bingkirai timber 4/6 cm profile to cornice Walk in closet & Toilet M1 22.20 18,606.43 413,062.74
0.00
Sub Total 0.00 1,824,887.64
0.00
VII Door and Window work 0.00
0.00
1 Frameless tempered glass door 10 mm c/ hardware and other Unit 1.00 3,369,412.35 3,369,412.35
necessary as described in drawing D2 to Walk in closet
0.00 0.00
2 Tempered glass partition 10 mm c/ alluminium and other Unit 1.00 2,382,379.07 2,382,379.07
necessary as described in drawing P1 to Toilet
0.00 0.00
3 Glass window c/ Bingkirai frame, plastered frame outside, Unit 2.00 685,106.05 1,370,212.10
hardware, glass 5 mm, demolish wall, steel stack, finishing
Lasur as described in drawing W1 to Toilet 0.00 0.00
4 Bingkirai timber panel door with existing frame c/ hardware, Unit 1.00 3,358,443.86 3,358,443.86
finishing Lasur as described in drawing D1 to Walk in closet
0.00 0.00
5 Refinish existing window W ex. w/ finishing Lasur to Pond Unit 1.00 198,344.54 198,344.54
0.00 0.00
6 Bingkirai timber panel door c/ Bingkirai frame, hardware, steel Unit 1.00 3,324,922.51 3,324,922.51
stack, finishing Lasur as described in drawing D3 to Pool Gate
0.00 0.00
7 Bingkirai timber panel door c/ Bingkirai frame, hardware, steel Unit 1.00 3,324,922.51 3,324,922.51
stack, finishing Lasur as described in drawing D3' to Entry Gate
0.00 0.00
8 Bingkirai timber louvre door c/ frame, hardware, steel stack, Unit 1.00 1,026,067.08 1,026,067.08
finishing as described in drawing D4 to Pumproom
0.00 0.00
9 Bingkirai timber louvre window c/ frame, hardware, steel stack, Unit 1.00 499,938.89 499,938.89
finishing as described in drawing W2 to Pumproom
0.00
Sub Total 0.00 18,854,642.92
0.00
VIII Roof work 0.00
0.00
1 Pergola wafer bingkirai timber beam 6/12 cm c/ finishing lasur M2 5.95 521,549.82 3,103,221.40
as described in drawing to Sunken tub
0.00 0.00
2 Ditto to Entry M2 3.10 521,549.82 1,616,804.43
0.00 0.00
3 Bingkirai timber beam 8/15 cm profile c/ finishing lasur to M1 5.00 76,100.30 380,501.49
support pergola to Sunken tub

PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 6 ALAM KULKUL RESORT PROJECT
 AREA : 5.00 BILL NO. 2 JAVA VILLA 103

NO. DESCRIPTION UNIT QTY RATE AMOUNT

0.00 0.00
4 Ditto to Entry M1 3.00 76,100.30 228,300.90
0.00 0.00
5 Bingkirai timber beam 3/3 cm profile c/ finishing lasur to Sunken M1 9.60 17,502.45 168,023.50
tub
0.00 0.00
6 Ditto to Entry M1 7.20 17,502.45 126,017.63
0.00 0.00
7 Multiplex 18 mm thickness c/w finishing lasur to cover water M2 0.83 198,468.59 163,736.58
pipe on pergola to Sunken tub
0.00 0.00
8 Laminated glass 5+5 mm c/ with galvanize screw, alluminium M2 5.95 1,096,928.64 6,526,725.40
glass closer, alluminium gutter and other necessary to Sunken
tub
0.00 0.00
9 Bingkirai timber beam with dimension as timber eave beam 1st M1 9.60 54,777.33 525,862.37
existing c/ finishing Lasur
0.00 0.00
10 Bingkirai timber beam with dimension as timber eave beam 2st M1 4.40 54,777.33 241,020.25
existing c/ finishing Lasur
0.00 0.00
11 Bingkirai timber tatab with dimension as tatab timber existing c/ M1 10.40 54,777.33 569,684.23
finishing Lasur
0.00 0.00
12 Tatched (alang-alang) roof w/ ate as described in drawing M2 9.00 105,436.44 948,927.93
0.00
Sub Total 0.00 14,598,826.11
0.00
IX Finished work 0.00
0.00
1 Weathershield paint to wall inside M2 80.05 18,606.43 1,489,444.72
0.00 0.00
2 Ditto wall outside M2 80.05 18,606.43 1,489,444.72
0.00 0.00
3 Ditto Ceiling M2 13.25 18,606.43 246,535.20
0.00 0.00
4 Lasur to cornice M1 22.20 9,303.21 206,531.37
0.00 0.00
5 Tumbled marble cream color and polished marble slab Unit 1.00 1,674,166.35 1,674,166.35
coping/façade as indicated in drawing to Sunken Tub
0.00 0.00
6 Polished Marble 30x30 cm, 2 cm thick as indicated in drawing M2 10.05 190,650.50 1,915,084.30
to Walk in closet
0.00 0.00
7 Ditto to Toilet M2 10.39 190,650.50 1,980,858.72
0.00 0.00
8 Marmo marble, 2 cm thick façade as indicated in drawing to M2 11.20 227,695.34 2,550,187.81
Walk in closet
0.00 0.00
9 Ditto to Toilet M2 0.00 227,695.34 0.00

PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 7 ALAM KULKUL RESORT PROJECT
 AREA : 5.00 BILL NO. 2 JAVA VILLA 103

NO. DESCRIPTION UNIT QTY RATE AMOUNT

0.00 0.00
10 Singaraja stone (batu pilah) as indicated in drawing to Pool M2 6.60 218,634.57 1,442,988.18
gate
0.00 0.00
11 Ditto Entry gate M2 6.60 218,634.57 1,442,988.18
0.00 0.00
12 Paras kerobokan stone coping as indicated indrawing to wall M1 35.50 116,600.29 4,139,310.45
fence
0.00 0.00
13 Ditto to roof plate M1 10.30 116,600.29 1,200,983.03
0.00
Sub Total 0.00 19,778,523.02
0.00
X Fix Furniture and Furniture work 0.00
0.00
1 Polished marble slab top table and burned marble façade c/ Unit 1.00 1,311,660.83 1,311,660.83
with demolish wall, concrete, rebars and other necessary to
Vanity table
0.00 0.00
2 Polished marble slab top table and burned marble façade c/ Unit 1.00 419,625.74 419,625.74
with demolish wall, concrete, rebars and other necessary to
small table
0.00 0.00
3 Cabinet bellow vanity top table as detail in drawing c/w Unit 1.00 1,125,515.35 1,125,515.35
hardware and finishing Lasur to Vanity table
0.00 0.00
4 Make up timber table as detail in drawing c/ finishing Lasur Unit 1.00 930,321.50 930,321.50
0.00 0.00
5 Make up timber chair as detail in drawing c/ chusion, finishing Unit 1.00 310,107.17 310,107.17
Lasur
0.00 0.00
6 Timber wardrobe as detail in drawing c/w hardware, SAG, RAG, Unit 1.00 5,581,928.98 5,581,928.98
tray and finishing Lasur to Bathroom
0.00 0.00
7 Bevelled mirror c/ marble slab frame as indicated drawing and Unit 1.00 446,298.98 446,298.98
finishing polished to Make up
0.00 0.00
8 Bevelled mirror c/ marble slab frame as indicated drawing and Unit 2.00 446,298.98 892,597.97
finishing polished to Vanity
0.00 0.00
9 Bevelled mirror c/ bingkirai timber frame as indicated drawing Unit 1.00 403,800.14 403,800.14
and finishing lasur to Toilet
0.00 0.00
10 Timber blind c/ finishing lasur as described in drawing to Walk Unit 3.00 628,153.07 1,884,459.22
in closet & Toilet window (W1 & W ex.)
0.00 0.00
11 Robe hook chrome color TX 704 AC by Toto product Unit 4.00 142,318.48 569,273.94
0.00
12 Toilet roll holder chrome color TX 703 AC by Toto product Unit 2.00 255,778.63 511,557.26
0.00 0.00

PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 8 ALAM KULKUL RESORT PROJECT
 AREA : 5.00 BILL NO. 2 JAVA VILLA 103

NO. DESCRIPTION UNIT QTY RATE AMOUNT

13 Towel ring chrome color TX 702 AC by Toto product Unit 2.00 214,341.01 428,682.02
0.00 0.00
14 Dobel towel rail chrome color TX 5 WAC by Toto product Unit 1.00 756,976.48 756,976.48
0.00 0.00
15 Towel rack chrome color TX 4 WAC by Toto product Unit 1.00 963,177.96 963,177.96
0.00 0.00
16 Sun long chair with bingkirai timber c/ finishing lasur Unit 2.00 930,321.50 1,860,642.99
0.00 0.00
17 Round table bingkirai timber c/ with unbrella pool and finishing Unit 1.00 1,674,578.69 1,674,578.69
lasur as described in drawing
0.00 0.00
18 Singaraja stone (batu pilah) finished to pedestal water fall c/w Unit 1.00 543,444.03 543,444.03
brick masonry, stone slab, granite slab as indicated in drawing
to Sunken tub
0.00 0.00
19 Fixed Make up / beauty mirror Unit 1.00 2,054,149.86 2,054,149.86
0.00 0.00
20 Fixed Hair dryer Unit 0.00 215,820.93 0.00
0.00
Sub Total 0.00 22,668,799.11
0.00
XI Pekerjaan Sanitary 0.00
0.00
1 Colonial top assembly deck type set taps hot and cold w/ Set 1.00 1,922,313.77 1,922,313.77
Caroma product c/ fitting and other necessary fittings to Sunken
Tub
0.00 0.00
2 Colonial Vanity Basin Set Taps w/ Caroma product c/ fittings, Set 2.00 1,709,063.95 3,418,127.91
drain, Dorf plug, P trap, stop valve, durable flexible hose and
other necessary fittings to Vanity
0.00 0.00
3 Colonial top assembly wall type set taps c/ diverter hot and cold Set 1.00 2,111,498.33 2,111,498.33
w/ Caroma product c/ fitting and other necessary fittings to
Hand and Head Shower ( Non Diverter )
0.00 0.00
4 Colonial Bidette Set Taps w/ Caroma Product c/ fittings, Plug, P Set 1.00 4,571,559.78 4,571,559.78
trap, stop valve, durable flexible hose and other necessary
fittings
0.00 0.00
5 Totema rail and Shower set w/ Dorf Product c/ accessories Set 1.00 1,698,106.30 1,698,106.30
0.00 0.00
6 Toilet bowl Lexington type American Standard c/ fittings, p trap, Set 1.00 2,965,996.14 2,965,996.14
stop valve, durable flexible hose and other necessary fittings as
indicated in drawing and specification
0.00 0.00
7 Bidet bowl Aero type American Standard c/ fittings, p trap, stop Set 1.00 912,614.20 912,614.20
valve, durable flexible hose and other necessary fittings as
indicated in drawing and specification
0.00 0.00

PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 9 ALAM KULKUL RESORT PROJECT
 AREA : 5.00 BILL NO. 2 JAVA VILLA 103

NO. DESCRIPTION UNIT QTY RATE AMOUNT

8 Head shower ceiling mounted with dia. 8" Enware 1080 c/w Set 1.00 2,813,429.89 2,813,429.89
modification
0.00 0.00
9 Floor drain Sunken tub DORF plug & waste c/w p trap Set 1.00 410,503.73 410,503.73
0.00 0.00
10 Wash basin Ideal Standard Ovalyn 21" c/ with bracket and Set 2.00 348,116.35 696,232.70
other necessary fittings as indicated in drawing and
specification 0.00 0.00
11 Floor drain Sanwell FD 50 MM CP c/w P-trap to Toilet Set 1.00 246,701.82 246,701.82
0.00
Sub Total 0.00 21,767,084.57
0.00
XII Plunge Pool 0.00
0.00
Civil work 0.00
0.00
1 Excavation soil c/ back fill M3 7.41 24,932.62 184,750.69
0.00 0.00
2 Rabat concrete 5 cm thickness M3 0.29 404,469.28 115,273.74
0.00 0.00
3 Concrete K225, 15 cm thickness c/ with rebars to floor & wall M3 2.58 1,370,823.76 3,540,837.78
Pool
0.00 0.00
4 Waterproofing coating c/ with wiremesh and plaster to floor & M2 17.22 66,112.54 1,138,457.87
wall Pool
0.00 0.00
5 Andesite stone 10x10 cm to floor & wall Pool M2 17.22 149,170.57 2,568,717.18
0.00 0.00
6 Palimanan stone chisel 30x30x5 cm to coping Pool M1 9.60 87,678.49 841,713.47
0.00 0.00
7 Palimanan stone chisel 30x30x5 cm to stair Pool M2 0.50 289,339.01 144,669.50
0.00 0.00
Mechanical 0.00 0.00
0.00 0.00
1 Wall inlet 3/4" c/w eye ball/nozzle, swivelling, required valve, Unit 4.00 221,987.24 887,948.95
fitting, bracket and other necessary fittings
0.00 0.00
2 Main drain hayward SP 1154 AV c/w required valve, fitting, Unit 1.00 303,135.91 303,135.91
bracket and other necessary fittings
0.00 0.00
3 Skimmer hayward SP 1082 - 1 c/w required valve, fitting, Unit 1.00 1,202,924.17 1,202,924.17
bracket and other necessary fittings
0.00 0.00
4 Vacuum hayward c/w required valve, fitting, bracket and other Unit 1.00 248,132.40 248,132.40
necessary fittings
0.00 0.00
5 Circulation Pump ex Hayward SP-2605X7-51 c/w sand filter ex Unit 1.00 7,429,172.88 7,429,172.88
Hayward S-180T, multi port valve and other required equipment
or fitting
0.00 0.00

PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 10 ALAM KULKUL RESORT PROJECT
 AREA : 5.00 BILL NO. 2 JAVA VILLA 103

NO. DESCRIPTION UNIT QTY RATE AMOUNT

6 Salt water chlorinator ex clearwater 140 series c/w all Unit 1.00 6,984,520.11 6,984,520.11
necessary fitting, bracket, volt regulator, transformer and other
required items
0.00 0.00
7 Commisioning test c/w water, salt and other required chemical Ls 1.00 616,631.21 616,631.21
material
0.00 0.00
Plumbing work 0.00 0.00
0.00 0.00
1 PVC AW class 3/4" diameter to wall inlet M1 5.00 6,782.94 33,914.72
0.00 0.00
2 Ditto 1.5" to ring circulation system M1 12.60 13,195.91 166,268.44
0.00 0.00
3 Ditto 1.5" diameter to main drain & vacuum M1 8.00 13,195.91 105,567.26
0.00 0.00
4 Ditto 1.5" diameter to pump, sand filter and salt water M1 2.60 13,195.91 34,309.36
0.00 0.00
5 Gate valve Kitazawa 1.5" diameter Unit 8.00 169,511.92 1,356,095.37
0.00 0.00
6 Check valve Kitazawa 1.5" diameter Unit 2.00 222,295.55 444,591.11
0.00 0.00
7 Over flow with Sanwell FD 80 JIS CP c/w combination S & P Unit 1.00 265,694.06 265,694.06
trap
0.00 0.00
8 Fitting & Acessories Ls 1.00 431,641.85 431,641.85
0.00 0.00
9 Miscellaneous Material Ls 1.00 493,304.97 493,304.97
0.00
Sub Total 0.00 29,538,273.01
0.00
XIII Mechanical, Electrical and Plumbing 0.00
0.00
Scope for MEP work included demolish, repair and finishing 0.00
according existing or new design to existing installation, wall,
floor, pathway, or ceiling, etc.
0.00
Electrical work 0.00
0.00
1 Panel Pump as described in drawing and specification c/w Unit 1.00 1,751,602.63 1,751,602.63
Ampere meter, Volt meter and lights control
0.00 0.00
2 New Panel Room as described in drawing and specification c/w Unit 1.00 986,609.94 986,609.94
Ampere meter, Volt meter and lights control
0.00 0.00
3 NYFGbY 3 x 4 mm2 Cable power installation c/w connection, M1 17.30 24,517.90 424,159.64
conduit cable, joint boxes, 3M rubber insulation, clamps, cable's
glands & other necessary equipment to Panel Pump room

0.00 0.00

PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 11 ALAM KULKUL RESORT PROJECT
 AREA : 5.00 BILL NO. 2 JAVA VILLA 103

NO. DESCRIPTION UNIT QTY RATE AMOUNT

4 NYY Cable lighting installation c/w connection, conduit cable, Point 24.00 109,512.71 2,628,305.09
joint boxes, 3M rubber insulation, clamps, cable's glands &
other necessary equipment to Lamp
0.00 0.00
5 NYY Cable outlet installation c/w connection, conduit cable, Point 6.00 118,630.49 711,782.92
joint boxes, 3M rubber insulation, clamps, cable's glands &
other necessary equipment to Standard Outlet
0.00 0.00
6 NYY Cable power installation c/w connection, conduit cable, Point 7.00 118,630.49 830,413.41
joint boxes, 3M rubber insulation, clamps, cable's glands &
other necessary equipment to Power Outlet
0.00 0.00
7 Timber box lamp c/w lumascape star fitting halogen Osram 50 Unit 3.00 163,407.27 490,221.82
W/ 12 V/ 41 - 827 and other necessary
0.00 0.00
8 Eyeball recessed downlight halogen Osram, 24 W/12 V /41-827 Unit 6.00 126,409.40 758,456.39
c/ fitting and other necessary
0.00 0.00
9 Small E14 light fitting c/w small softone bulb 25W and Micro Unit 3.00 67,829.43 203,488.30
switches to Wardrobe Bathroom
0.00 0.00
10 Timber box lamp with fluorescent light Osram lumilux 11 W/ 41 - Unit 3.00 220,753.97 662,261.92
827 and other necessary as indicated in drawing
0.00 0.00
11 Lumascape star fitting w/ halogen Osram 50 W/ 12 V/ 41 - 827 Unit 4.00 163,407.27 653,629.09
and other required fittings
0.00 0.00
12 Under water swimming pool light 300 W/ 12 V equal Astral c/w Unit 1.00 1,749,999.39 1,749,999.39
fitting and other necessary with local travo 300W/12V
0.00 0.00
13 Fluorescent light Osram lumilux TL 1 x 18 W/41 - 827 Unit 1.00 97,427.73 97,427.73
0.00 0.00
14 Palimanan stone Balinese lamp c/ with Osram Dulux EL ECO Unit 1.00 860,200.54 860,200.54
13 W/41-827 cover with acrilyc glass as inidcated in drawing
0.00 0.00
15 Under water light 50 W/ 12 V ex Mega Bay c/w fitting and other Unit 2.00 642,529.73 1,285,059.45
necessary
0.00 0.00
16 One gang one way switch ex. Legrand Unit 2.00 28,858.34 57,716.68
0.00 0.00
17 One gang two way switch ex. Legrand Unit 2.00 96,441.12 192,882.24
0.00 0.00
18 Two gang one way switch ex. Legrand Unit 1.00 34,728.67 34,728.67
0.00 0.00
19 Standard outlet ex. Legrand Unit 4.00 36,356.58 145,426.31
0.00 0.00
20 Standard outlet with trafo 110 V, 500 W ex. Legrand Unit 2.00 307,674.31 615,348.62
0.00 0.00
21 Power outlet with switch and indicator lamp c/ fitting ex. MK to Unit 7.00 67,829.43 474,806.04
pump, Water Heater and AC

PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 12 ALAM KULKUL RESORT PROJECT
 AREA : 5.00 BILL NO. 2 JAVA VILLA 103

NO. DESCRIPTION UNIT QTY RATE AMOUNT

0.00 0.00
Plumbing work 0.00 0.00
0.00 0.00
1 PVC AW class 3/4" diameter to clean water M1 21.75 6,782.94 147,529.02
0.00 0.00
2 Ditto 1" to clean water M1 8.50 7,707.89 65,517.07
0.00 0.00
3 Ditto 2" to main clean water M1 14.75 18,868.92 278,316.50
0.00 0.00
4 Ditto 2" to sewerage water M1 9.15 18,868.92 172,650.57
0.00 0.00
5 Ditto 4" to sewerage water M1 13.50 46,247.34 624,339.11
0.00 0.00
6 Gate valve Kitazawa 2" c/ w box Unit 1.00 112,226.88 112,226.88
0.00 0.00
7 Thermaflex insulated copper pipe for hot water 3/4" diameter M1 23.75 67,418.35 1,601,185.72
c/w fittings, hanger, bracket and other necessary fittings on
water heater installation
0.00 0.00
8 Gate valve Kitazawa 3/4" Unit 2.00 70,203.46 140,406.93
0.00 0.00
9 Check valve Kitazawa 3/4" Unit 1.00 72,916.64 72,916.64
0.00 0.00
10 Floor clean out Sanwell CO 100 CP Unit 1.00 237,033.04 237,033.04
0.00 0.00
11 Over flow with Sanwell FD 80 JIS CP and S & P trap Unit 1.00 265,694.06 265,694.06
combination Caroma 102112 type
0.00 0.00
12 Fitting & Acessories Ls 1.00 431,641.85 431,641.85
0.00 0.00
13 Miscellaneous Material Ls 1.00 431,641.85 431,641.85
0.00 0.00
Telephone work 0.00 0.00
0.00 0.00
1 Indoor telephone R-VV 0.4 mm2 cable ex Supreme or equal Point 2.00 113,730.54 227,461.07
approved c/ with cable conduit, cable gland, terminal cable and
other necessary supporting material as indicated in drawing
and specification
0.00 0.00
2 Telephone outlet standard Legrand Mosaic 45 c/ w box, based Unit 2.00 111,610.25 223,220.50
plate, covered plate, connector and other supporting material
as indicated in drawing
0.00
3 Telephone hand set w/ non extension Unit 2.00 320,648.23 641,296.46
0.00 0.00

PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 13 ALAM KULKUL RESORT PROJECT
 AREA : 5.00 BILL NO. 2 JAVA VILLA 103

NO. DESCRIPTION UNIT QTY RATE AMOUNT

Mechanical work 0.00 0.00
0.00
1 A/C multi split duct type 9000 BTU c/w FCU, insulated flexible Unit 1.00 7,169,982.22 7,169,982.22
duct, insulation, plenum, thermostat, bracket, cooper pipe,
insulated drain pipe, power cable, connection, cble's and pipe
glands and other necessary fitting as indicated in drawing &
specification complete commissioning test.
0.00
2 Removed position water heater existing Unit 1.00 184,989.36 184,989.36
0.00 0.00
3 Water circulation pump ex. DAB submersible and natural filter Unit 1.00 1,603,241.16 1,603,241.16
(sand & coral) c/w pipe circulation, drain and valve for Pond
0.00
Sub Total 1,596,291.01 30,245,816.85
0.00
XIV Landscape 0.00
0.00
1 Top soil and grading level to Garden w/ 40 cm thick (by Owner) M2 21.18 71,324.65 1,510,656.05
0.00 0.00
2 Brick masonry mortar 1 PC : 4 sands c/ with plaster, paras M1 3.75 121,158.94 454,346.01
krobokan coping to wall planter
0.00
Sub Total 0.00 1,965,002.06
0.00
XV Additional 1 ( by Contractor ) 0.00
0.00
1 Demolish timber frame c/ timber door to wardrobe unit 1.00 31,010.72 31,010.72
0.00 0.00
2 Concrete K225, coloumn 15/15 cm M3 0.07 1,829,671.66 123,502.84
0.00 0.00
3 Plaster 1 PC : 5 sand to wall M2 82.05 19,099.16 1,567,086.24
0.00 0.00
4 Cement rendered painted Walk in closet m2 8.88 37,705.59 334,825.66
0.00 0.00
5 Cement rendered painted sunken tub m2 19.52 37,705.59 736,013.16
0.00 0.00
6 Concrete K225, 15 cm thickness c/ with rebars to steping stairs M3 0.23 1,370,823.76 308,435.35
0.00 0.00
7 Excavation soil c/ back fill to skimer M3 0.57 24,932.62 14,136.79
0.00 0.00
8 Compacted sand bed 10 cm to skimer M3 0.06 102,399.27 6,451.15
0.00 0.00
9 Concrete bed 5 cm to skimer M3 0.03 404,469.28 12,740.78
0.00 0.00
10 Concrete K225, 15 cm thickness c/ with rebars to skimer M3 0.45 1,370,823.76 623,039.40
0.00 0.00
11 Cover to skimer unit 1.00 115,663.26 115,663.26
0.00 0.00

PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 14 ALAM KULKUL RESORT PROJECT
 AREA : 5.00 BILL NO. 2 JAVA VILLA 103

NO. DESCRIPTION UNIT QTY RATE AMOUNT

ELECTRICAL 0.00 0.00
12 Cable power from SDP to Panel Room with cable m1 30.00 58,513.37 1,755,401.08
NYFGby 2 x 35 mm2 0.00 0.00
13 Grounding to Panel Room unit 1.00 554,968.09 554,968.09

Sub Total 6,183,274.51

XVI Additional 2

Room

1 Brick masonry mortar 1 PC : 4 sands c/ with replace existing M2 2.70 55,852.60 150,802.03
door and frame to existing entrance
0.00 0.00
2 Brick masonry mortar 1 PC : 4 sands c/ with replace existing M2 6.05 74,229.32 449,087.41
window and frame to new entrance
0.00 0.00
3 Plaster 1 PC : 5 sand to existing entrance wall M2 5.40 19,099.16 103,135.47
0.00 0.00
4 Plaster 1 PC : 5 sand to new entrance wall M2 12.10 19,099.16 231,099.86
0.00 0.00
5 Painted to existing entrance wall M2 9.45 18,606.43 175,830.76
0.00 0.00
6 Painted to new entrance wall M2 12.10 18,606.43 225,137.80
0.00 0.00
7 Repainted to Mini Bar wall M2 20.10 21,087.29 423,854.47
0.00 0.00
8 Repainted to window wall outside M2 6.20 21,087.29 130,741.18
0.00 0.00
9 Bingkirai timber panel door with existing frame c/ hardware, Unit 1.00 3,443,914.97 3,443,914.97
finishing Lasur as described in drawing D5 to Entrance
0.00 0.00
10 Bingkirai timber louvre door c/ bingkirai timber frame, hardware, Unit 1.00 1,478,465.68 1,478,465.68
finishing Lasur as described in drawing D4' to Water heater

0.00 0.00
11 Modified existing glass window become fix window c/w repair Unit 1.00 1,652,126.94 1,652,126.94
and maintain with additional timber wedge, glued, sealant as
necessary to avoid any leakage
0.00 0.00
12 Bingkirai timber palmet 3/15 cm and 6/8 cm c/ with galvanized M1 10.00 89,186.82 891,868.21
nails (screw) and finishing Lasur as indicated in drawing and
specification to Room
0.00 0.00
13 Timber blind 1.00x3.00 M c/ finishing Lasur as described in Unit 4.00 1,339,662.96 5,358,651.82
drawing to existing window Bedroom
0.00 0.00
14 Mini Bar with top table golddesk granite c/ under cabinet, zink, Unit 1.00 4,919,912.20 4,919,912.20
Toto TX 603 KC taps, pipe water and sewage, finishing lasur,
fascia as described in drawing ( zink ex Royal)

PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 15 ALAM KULKUL RESORT PROJECT
 AREA : 5.00 BILL NO. 2 JAVA VILLA 103

NO. DESCRIPTION UNIT QTY RATE AMOUNT

0.00 0.00
Landscape 0.00 0.00
0.00 0.00
1 Excavation soil c/ back fill to strip river stone foundation fence M3 1.80 24,932.62 44,878.71
0.00 0.00
2 Compacted sand bed 10 cm to strip river stone foundation M3 0.30 102,399.27 30,719.78
0.00 0.00
3 Loose river stone masonry dia. 20 cm with sand to strip stone M3 0.60 202,838.28 121,702.97
foundation as mentioned in drawing
0.00 0.00
4 Broken river stone masonry with mortar 1 PC : 4 sand to strip M3 0.54 279,592.62 150,980.02
stone foundation as mentioned in drawing
0.00 0.00
5 Concrete K175, practical tie beam/sloof 15/20 cm M3 0.15 1,237,176.14 185,576.42
0.00 0.00
6 Brick masonry mortar 1 PC : 4 sands to wall fence M2 9.60 50,651.57 486,255.11
0.00 0.00
7 Plaster 1 PC : 5 sand to wall fence M2 19.20 19,099.16 366,703.91
0.00 0.00
8 Weathershield paint to wall fence M2 19.20 18,606.43 357,243.45
0.00 0.00
9 Paras kerobokan stone coping as indicated indrawing to wall M1 6.00 116,600.29 699,601.77
fence
0.00 0.00
10 Palimanan name and number room as described in drawing to Unit 2.00 68,223.58 136,447.15
Entry gate
0.00 0.00
11 Brick masonry mortar 1 PC : 4 sands c/ with plaster, paras M1 5.00 134,037.98 670,189.89
krobokan coping to wall planter
0.00 0.00
MEP 0.00 0.00
0.00 0.00
1 NYY Cable lighting installation c/w connection, conduit cable, Point 6.00 142,366.53 854,199.15
joint boxes, 3M rubber insulation, clamps, cable's glands &
other necessary equipment to Garden Lamp
0.00
2 NYY Cable outlet installation c/w connection, conduit cable, Point 2.00 118,630.49 237,260.97
joint boxes, 3M rubber insulation, clamps, cable's glands &
other necessary equipment to Standard Outlet
0.00
3 Paras Jogja box lamp c/ with Osram Dulux EL ECO 13 W/41- Unit 4.00 305,167.50 1,220,670.00
827 as inidcated in drawing to wall fence
0.00
4 Osram Dulux EL ECO 13 W/41-827 c/w fittings to name and Unit 2.00 58,567.50 117,135.00
number
0.00
5 Electric bell with water resistant push button bell c/ cable and Unit 1.00 351,898.20 351,898.20
other necessary
0.00
6 Standard outlet ex. Legrand to Mini Bar Unit 2.00 36,356.58 72,713.15

PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 16 ALAM KULKUL RESORT PROJECT
 AREA : 5.00 BILL NO. 2 JAVA VILLA 103

NO. DESCRIPTION UNIT QTY RATE AMOUNT

Sub Total 25,738,804.48

COLLECTION

I Demolish work 3,071,615.61

II Soil and sand work 1,707,816.87
III Concrete work 19,595,007.34
IV Masonry work 7,915,764.96
V Floor work 5,433,879.26
VI Ceiling work 1,824,887.64
VII Door and Window work 18,854,642.92
VIII Roof work 14,598,826.11
IX Finished work 19,778,523.02
X Fix Furniture and Furniture work 22,668,799.11
XI Pekerjaan Sanitary 21,767,084.57
XII Plunge Pool 29,538,273.01
XIII Mechanical, Electrical and Plumbing 30,245,816.85
XIV Landscape 1,965,002.06
XV Additional 1 6,183,274.51
XVI Additional 2 25,738,804.48

5.00 BILL NO. 2 JAVA VILLA 103 Rp. 230,888,018.32

PT. WIETASHA PUTRINDO WISATA 5.00 BILL 2 - 17 ALAM KULKUL RESORT PROJECT
 AREA : 6.00 BILL NO. 3 JAVA VILLA 120

NO. DESCRIPTION UNIT QTY RATE AMOUNT

I Demolish work

1 Demolish Vanity table c/ lavatory bowl dan taps Unit 1.00 93,032.15 93,032.15

2 Demolish Bidet existing c/ assesorie Unit 1.00 31,010.72 31,010.72

0.00 0.00
3 Demolish Closet existing c/ assesorie Unit 1.00 31,010.72 31,010.72
0.00 0.00
4 Demolish Shower area existing c/ taps and levelling M2 2.85 80,627.86 229,789.41
0.00 0.00
5 Demolish floor existing Bathroom c/ with levelling M2 9.80 24,808.57 243,124.02
0.00 0.00
6 Demolish finishing wall Bathroom and shower area existing M2 37.75 18,606.43 702,318.30
0.00 0.00
7 Demolish existing alang-alang roof as described drawing M2 8.88 21,707.50 192,762.61
0.00 0.00
8 Demolish wall existing M2 26.41 24,808.57 655,095.19
0.00 0.00
9 Demolish Entry Gate existing Unit 1.00 186,064.30 186,064.30
0.00
Sub Total 0.00 2,364,207.41
0.00
II Soil and sand work 0.00
0.00
1 Excavation soil c/ demolish wall, tie beam, foundation existing M3 3.24 72,769.75 235,773.98
and back fill to footplate foundation
0.00 0.00
2 Excavation soil c/ back fill to strip river stone foundation M3 15.59 24,932.62 388,699.49
0.00 0.00
3 Ditto to Sunken tub M3 1.70 24,932.62 42,385.45
0.00 0.00
4 Ditto to Pond M3 2.05 24,932.62 51,111.86
0.00 0.00
5 Compacted sand bed 10 cm to strip river stone foundation M3 1.56 102,399.27 159,640.45
0.00 0.00
6 Ditto concrete slab floor Walk in closet & Toilet M3 1.25 102,399.27 127,999.08
0.00 0.00
7 Ditto Sunken tub M3 0.34 102,399.27 34,815.75
0.00 0.00
8 Ditto Pond M3 0.41 102,399.27 41,983.70
0.00 0.00
9 Ditto Pump room M3 0.22 102,399.27 22,527.84
0.00 0.00
10 Ditto Pool deck M3 1.12 102,399.27 114,687.18
0.00 0.00
11 Ditto Shower M3 0.10 102,399.27 10,137.53
0.00 0.00
12 Polyethelane sheet damp proof membrane bed 0.5 mm to M2 12.50 4,118.22 51,477.79
concrete slab floor Walk in closet & Toilet

PT. WIETASHA PUTRINDO WISATA 6.00 BILL 3 - 18 ALAM KULKUL RESORT PROJECT
 AREA : 6.00 BILL NO. 3 JAVA VILLA 120

NO. DESCRIPTION UNIT QTY RATE AMOUNT

0.00 0.00
13 Ditto Sunken tub M2 3.40 4,118.22 14,001.96
0.00 0.00
14 Ditto Pond M2 4.10 4,118.22 16,884.71
0.00 0.00
15 Ditto Pump room M3 2.20 4,118.22 9,060.09
0.00 0.00
16 Ditto Pool deck M2 11.20 4,118.22 46,124.10
0.00 0.00
17 Ditto Shower M2 0.99 4,118.22 4,077.04
0.00 0.00
18 Clean up garden existing to storage M2 37.25 3,721.29 138,617.90
0.00
Sub Total 0.00 1,510,005.90
0.00
III Concrete work 0.00
0.00
1 Concrete bed 5 cm to footplate foundation M3 0.16 404,469.28 65,524.02
0.00 0.00
2 Concrete K175, 8 cm thickness with rebars dia. 8 mm - 200 mm M3 1.00 565,261.32 565,261.32
single layer to floor Walk in closet & Toilet
0.00 0.00
3 Ditto to floor and wall Sunken tub M3 0.54 565,261.32 305,241.11
0.00 0.00
4 Ditto to floor and wall Pond M3 0.67 565,261.32 378,725.08
0.00 0.00
5 Ditto to floor Pump room M3 0.22 565,261.32 124,357.49
0.00 0.00
6 Ditto to floor Pool deck M3 0.90 565,261.32 506,474.14
0.00 0.00
7 Ditto Shower M3 0.08 565,261.32 44,768.70
0.00 0.00
8 Concrete K175, practical tie beam/sloof 15/20 cm M3 0.69 1,237,176.14 859,218.83
0.00 0.00
9 Concrete K175, practical coloumn 11/11 cm M3 0.31 2,016,320.07 634,334.29
0.00 0.00
10 Concrete K175, practical ring beam 15/15 cm M3 0.61 1,381,583.21 843,974.64
0.00 0.00
11 Concrete K225, footplate foundation 75x75 cm M3 0.57 1,706,539.81 967,608.07
0.00 0.00
12 Concrete K225, coloumn 15/15 cm M3 0.45 1,829,671.66 823,352.24
0.00 0.00
13 Concrete K225, beam 15/25 cm M3 0.91 1,691,244.44 1,541,146.50
0.00 0.00
14 Concrete K225, roof plate 10 cm thickness to Walk in closet & M3 1.33 1,409,504.33 1,867,593.24
Toilet
0.00 0.00
15 Ditto Pump room M3 0.22 1,409,504.33 310,090.95
0.00 0.00
16 Waterproofing coating c/ with wiremesh and plaster to roof plate M2 13.25 109,527.54 1,451,239.89

PT. WIETASHA PUTRINDO WISATA 6.00 BILL 3 - 19 ALAM KULKUL RESORT PROJECT
 AREA : 6.00 BILL NO. 3 JAVA VILLA 120

NO. DESCRIPTION UNIT QTY RATE AMOUNT

0.00 0.00
17 Ditto to floor Walk in closet & Toilet M2 12.50 78,516.82 981,460.28
0.00 0.00
18 Ditto to wall inside Walk in closet & Toilet M2 54.64 67,352.96 3,680,165.99
0.00 0.00
19 Ditto to floor & wall Sunken Tub M2 5.40 78,516.82 423,990.84
0.00 0.00
20 Ditto to floor & wall Pond M2 6.50 78,516.82 510,359.35
0.00 0.00
21 Ditto to floor Pump room M3 2.20 78,516.82 172,737.01
0.00 0.00
22 Ditto Shower M2 0.99 78,516.82 77,731.65
0.00
Sub Total 0.00 17,135,355.65
0.00
IV Masonry work 0.00
0.00
1 Loose river stone masonry dia. 20 cm with sand to strip stone M3 3.12 202,838.28 632,449.75
foundation as mentioned in drawing
0.00 0.00
2 Broken river stone masonry with mortar 1 PC : 4 sand to strip M3 5.85 279,592.62 1,634,568.36
stone foundation as mentioned in drawing
0.00 0.00
3 Brick masonry with mortar 1 PC : 4 sands to wall M2 72.35 50,651.57 3,664,641.36
0.00 0.00
4 Plaster 1 PC : 5 sand to wall M2 70.35 19,099.16 1,343,626.05
0.00
Sub Total 0.00 7,275,285.52
0.00
V Floor work 0.00
0.00
1 Polished Marble 30x30 cm, 2 cm thick with tumbled marble M2 8.75 187,774.77 1,643,029.24
border 10x10 cm as indicated in drawing to Walk in closet
0.00 0.00
2 Polished Marble 30x30 cm, 2 cm thick as indicated in drawing M2 3.75 190,650.50 714,939.38
to Toilet
0.00 0.00
3 Polished Marble slab, 2 cm thick as indicated in drawing to M2 0.99 190,650.50 188,744.00
Shower
0.00 0.00
4 Pebble washed coping as indicated in drawing to Pond M2 1.70 96,635.03 164,279.55
0.00 0.00
5 Peable wash 40x40x2 cm as indicated in drawing to floor Pool M2 11.20 96,635.03 1,082,312.35
deck
0.00 0.00
6 Pebble washed stepping c/w brick wall as indicated in drawing M2 2.00 130,195.77 260,391.55
to Pond
0.00 0.00
7 Pebble washed stepping as indicated in drawing to stepping Unit 2.00 96,635.03 193,270.06
Shower

PT. WIETASHA PUTRINDO WISATA 6.00 BILL 3 - 20 ALAM KULKUL RESORT PROJECT
 AREA : 6.00 BILL NO. 3 JAVA VILLA 120

NO. DESCRIPTION UNIT QTY RATE AMOUNT

0.00 0.00
8 Pebble washed stepping as indicated in drawing to stepping Unit 4.00 96,635.03 386,540.12
Entry/Pool deck
0.00 0.00
9 Loose peable with dia. 2 cm M2 5.85 47,136.29 275,747.29
0.00 0.00
10 Plaster 1 PC : 4 sand to Pump room M2 2.20 20,342.30 44,753.05
0.00
Sub Total 0.00 4,954,006.60
0.00
VI Ceiling work 0.00
0.00
1 GRC 6 mm thickness c/ with bingkirai timber frame, hanger and M2 13.25 106,552.82 1,411,824.89
galvanized nails (screw) as indicated in drawing and
specification to ceiling Walk in closet & Toilet
0.00 0.00
2 Bingkirai timber 4/6 cm profile to cornice Walk in closet & Toilet M1 22.20 18,606.43 413,062.74
0.00
Sub Total 0.00 1,824,887.64
0.00
VII Door and Window work 0.00
0.00
1 Frameless tempered glass door 10 mm c/ hardware and other Unit 1.00 3,369,412.35 3,369,412.35
necessary as described in drawing D2 to Walk in closet
0.00 0.00
2 Tempered glass partition 10 mm c/ alluminium and other Unit 1.00 2,382,379.07 2,382,379.07
necessary as described in drawing P1 to Toilet
0.00 0.00
3 Glass window c/ Bingkirai frame, plastered frame outside, Unit 2.00 685,106.05 1,370,212.10
hardware, glass 5 mm, demolish wall, steel stack, finishing
Lasur as described in drawing W1 to Toilet 0.00 0.00
4 Bingkirai timber panel door with existing frame c/ hardware, Unit 1.00 3,358,443.86 3,358,443.86
finishing Lasur as described in drawing D1 to Walk in closet
0.00 0.00
5 Bingkirai timber panel door c/ Bingkirai frame, hardware, steel Unit 1.00 3,324,922.51 3,324,922.51
stack, finishing Lasur as described in drawing D3' to Entry Gate
0.00 0.00
6 Bingkirai timber louvre door c/ frame, hardware, steel stack, Unit 1.00 1,026,067.08 1,026,067.08
finishing as described in drawing D4 to Pumproom
0.00 0.00
7 Bingkirai timber louvre window c/ frame, hardware, steel stack, Unit 1.00 499,938.89 499,938.89
finishing as described in drawing W2 to Pumproom
0.00
Sub Total 0.00 15,331,375.86
0.00
VIII Roof work 0.00
0.00
1 Pergola wafer bingkirai timber beam 6/12 cm c/ finishing lasur M2 5.95 521,549.82 3,103,221.40
as described in drawing

PT. WIETASHA PUTRINDO WISATA 6.00 BILL 3 - 21 ALAM KULKUL RESORT PROJECT
 AREA : 6.00 BILL NO. 3 JAVA VILLA 120

NO. DESCRIPTION UNIT QTY RATE AMOUNT

0.00 0.00
2 Bingkirai timber beam 8/15 cm profile c/ finishing lasur to M1 5.00 76,100.30 380,501.49
support pergola
0.00 0.00
3 Bingkirai timber beam 3/3 cm profile c/ finishing lasur M1 9.60 17,502.45 168,023.50
0.00 0.00
4 Multiplex 18 mm thickness c/w finishing lasur to cover water M2 0.83 198,468.59 163,736.58
pipe on pergola
0.00 0.00
5 Laminated glass 5+5 mm c/ with galvanize screw, alluminium M2 5.95 1,096,928.64 6,526,725.40
glass closer, alluminium gutter and other necessary
0.00 0.00
6 Bingkirai timber beam with dimension as timber eave beam 1st M1 9.60 54,777.33 525,862.37
existing c/ finishing Lasur
0.00 0.00
7 Bingkirai timber beam with dimension as timber eave beam 2st M1 4.40 54,777.33 241,020.25
existing c/ finishing Lasur
0.00 0.00
8 Bingkirai timber tatab with dimension as tatab timber existing c/ M1 10.40 54,777.33 569,684.23
finishing Lasur
0.00 0.00
9 Tatched (alang-alang) roof w/ ate as described in drawing M2 9.00 105,436.44 948,927.93
0.00
Sub Total 0.00 12,627,703.15
0.00
IX Finished work 0.00
0.00
1 Weathershield paint to wall inside M2 72.35 18,606.43 1,346,175.21
0.00 0.00
2 Ditto wall outside M2 72.35 18,606.43 1,346,175.21
0.00 0.00
3 Ditto Ceiling M2 13.25 18,606.43 246,535.20
0.00 0.00
4 Lasur to cornice M1 22.20 9,303.21 206,531.37
0.00 0.00
5 Tumbled marble and polished marble slab coping/façade as Unit 1.00 1,674,166.35 1,674,166.35
indicated in drawing to Sunken Tub
0.00 0.00
6 Polished Marble 30x30 cm, 2 cm thick as indicated in drawing M2 10.05 190,650.50 1,915,084.30
to Walk in closet wall
0.00 0.00
7 Ditto to Toilet wall M2 10.39 190,650.50 1,980,858.72
0.00 0.00
8 Marmo marble, 2 cm thick façade as indicated in drawing to M2 11.20 227,695.34 2,550,187.81
Walk in closet wall
0.00 0.00
9 Ditto to Toilet wall M2 0.00 227,695.34 0.00
0.00 0.00
10 Singaraja stone (batu pilah) as indicated in drawing to Entry M2 6.60 218,634.57 1,442,988.18
gate

PT. WIETASHA PUTRINDO WISATA 6.00 BILL 3 - 22 ALAM KULKUL RESORT PROJECT
 AREA : 6.00 BILL NO. 3 JAVA VILLA 120

NO. DESCRIPTION UNIT QTY RATE AMOUNT

0.00 0.00

PT. WIETASHA PUTRINDO WISATA 6.00 BILL 3 - 23 ALAM KULKUL RESORT PROJECT
 AREA : 6.00 BILL NO. 3 JAVA VILLA 120

NO. DESCRIPTION UNIT QTY RATE AMOUNT

11 Paras kerobokan stone coping as indicated indrawing to wall M1 33.35 116,600.29 3,888,619.81
fence
0.00 0.00
12 Ditto to roof plate M1 10.30 116,600.29 1,200,983.03
0.00
Sub Total 0.00 17,798,305.19
0.00
X Fix Furniture and Furniture work 0.00
0.00
1 Polished marble slab top table and burned marble façade c/ Unit 1.00 1,311,660.83 1,311,660.83
with demolish wall, concrete, rebars and other necessary to
Vanity table
0.00 0.00
2 Polished marble slab top table and burned marble façade c/ Unit 1.00 419,625.74 419,625.74
with demolish wall, concrete, rebars and other necessary to
small table
0.00 0.00
3 Cabinet bellow vanity top table as detail in drawing c/w Unit 1.00 1,125,515.35 1,125,515.35
hardware and finishing Lasur to Vanity table
0.00 0.00
4 Make up timber table as detail in drawing c/ finishing Lasur Unit 1.00 930,321.50 930,321.50
0.00 0.00
5 Make up timber chair as detail in drawing c/ chusion, finishing Unit 1.00 310,107.17 310,107.17
Lasur
0.00 0.00
6 Timber wardrobe as detail in drawing c/w hardware, SAG, RAG, Unit 1.00 5,581,928.98 5,581,928.98
tray and finishing Lasur to Bathroom
0.00 0.00
7 Bevelled mirror c/ marble slab frame as indicated drawing and Unit 1.00 446,298.98 446,298.98
finishing polished to Make up
0.00 0.00
8 Bevelled mirror c/ marble slab frame as indicated drawing and Unit 2.00 446,298.98 892,597.97
finishing polished to Vanity
0.00 0.00
9 Bevelled mirror c/ bingkirai timber frame as indicated drawing Unit 1.00 403,800.14 403,800.14
and finishing lasur to Toilet
0.00 0.00
10 Bingkirai timber blind c/ finishing lasur as described in drawing Unit 3.00 628,153.07 1,884,459.22
to Walk in closet & Toilet window (W1 & W ex.)
0.00 0.00
11 Robe hook chrome color TX 704 AC by Toto product Unit 4.00 142,318.48 569,273.94
0.00
12 Toilet roll holder chrome color TX 703 AC by Toto product Unit 2.00 255,778.63 511,557.26
0.00 0.00
13 Towel ring chrome color TX 702 AC by Toto product Unit 2.00 214,341.01 428,682.02
0.00 0.00
14 Dobel towel rail chrome color TX 5 WAC by Toto product Unit 1.00 756,976.48 756,976.48
0.00 0.00
15 Towel rack chrome color TX 4 WAC by Toto product Unit 1.00 963,177.96 963,177.96
0.00 0.00

PT. WIETASHA PUTRINDO WISATA 6.00 BILL 3 - 24 ALAM KULKUL RESORT PROJECT
 AREA : 6.00 BILL NO. 3 JAVA VILLA 120

NO. DESCRIPTION UNIT QTY RATE AMOUNT

16 Sun long chair with bingkirai timber c/ finishing lasur Unit 2.00 930,321.50 1,860,642.99
0.00 0.00
17 Round table bingkirai timber c/ with unbrella pool and finishing Unit 1.00 1,674,578.69 1,674,578.69
lasur as described in drawing
0.00 0.00
18 Singaraja stone (batu pilah) finished to pedestal water fall c/w Unit 1.00 543,444.03 543,444.03
brick masonry, stone slab, granite slab as indicated in drawing
to Sunken tub
0.00 0.00
19 Fixed Make up / beauty mirror Unit 1.00 2,054,149.86 2,054,149.86
0.00 0.00
20 Fixed Hair dryer Unit 0.00 215,820.93 0.00
0.00
Sub Total 0.00 22,668,799.11
0.00
XI Pekerjaan Sanitary 0.00
0.00
1 Colonial top assembly deck type set taps hot and cold w/ Set 1.00 1,922,313.77 1,922,313.77
Caroma product c/ fitting and other necessary fittings to Sunken
Tub
0.00 0.00
2 Colonial Vanity Basin Set Taps w/ Caroma product c/ fittings, Set 2.00 1,709,063.95 3,418,127.91
drain, Dorf plug, P trap, stop valve, durable flexible hose and
other necessary fittings to Vanity
0.00 0.00
3 Colonial top assembly wall type set taps c/ diverter hot and cold Set 1.00 2,111,498.33 2,111,498.33
w/ Caroma product c/ fitting and other necessary fittings to
Hand and Head Shower ( Non Diverter )
0.00 0.00
4 Colonial shower set (Gooseneck Shower Head) c/ hot and cold Set 1.00 1,932,780.72 1,932,780.72
taps w/ Caroma product c/ fitting and other necessary fittings to
Fixed Shower
0.00 0.00
5 Colonial Bidette Set Taps w/ Caroma Product c/ fittings, Plug, P Set 1.00 4,571,559.78 4,571,559.78
trap, stop valve, durable flexible hose and other necessary
fittings
0.00 0.00
6 Totema rail and Shower set w/ Dorf Product c/ accessories Set 1.00 1,698,106.30 1,698,106.30
0.00 0.00
7 Toilet bowl Lexington type American Standard c/ fittings, p trap, Unit 1.00 2,965,996.14 2,965,996.14
stop valve, durable flexible hose and other necessary fittings as
indicated in drawing and specification
0.00 0.00
8 Bidet bowl Aero type American Standard c/ fittings, p trap, stop Unit 1.00 912,614.20 912,614.20
valve, durable flexible hose and other necessary fittings as
indicated in drawing and specification
0.00 0.00
9 Head shower ceiling mounted with dia. 8" Enware 1080 c/w Unit 1.00 2,813,429.89 2,813,429.89
modification
0.00 0.00

PT. WIETASHA PUTRINDO WISATA 6.00 BILL 3 - 25 ALAM KULKUL RESORT PROJECT
 AREA : 6.00 BILL NO. 3 JAVA VILLA 120

NO. DESCRIPTION UNIT QTY RATE AMOUNT

10 Floor drain Sunken tub DORF plug & waste c/w p trap Unit 1.00 410,503.73 410,503.73
0.00
11 Wash basin Ideal Standard Ovalyn 21" c/ with bracket and Unit 2.00 348,116.35 696,232.70
other necessary fittings as indicated in drawing and
specification 0.00 0.00
12 Floor drain Sanwell FD 50 MM CP c/w P-trap to Toilet Set 1.00 246,701.82 246,701.82
0.00
Sub Total 0.00 23,699,865.29
0.00
XII Plunge Pool 0.00
0.00
Civil work 0.00
0.00
1 Excavation soil c/ back fill M3 9.49 24,932.62 236,610.53
0.00 0.00
2 Rabat concrete 5 cm thickness M3 0.37 404,469.28 147,631.29
0.00 0.00
3 Concrete K225, 15 cm thickness c/ with rebars to floor & wall M3 3.08 1,370,823.76 4,215,283.08
Pool
0.00 0.00
4 Waterproofing coating c/ with wiremesh and plaster to floor & M2 20.50 66,112.54 1,355,306.99
wall Pool
0.00 0.00
5 Andesite stone 10x10 cm to floor & wall Pool M2 20.50 149,170.57 3,057,996.64
0.00 0.00
6 Palimanan stone chisel 30x30x5 cm to coping Pool M1 11.00 87,678.49 964,463.36
0.00 0.00
7 Palimanan stone chisel 30x30x5 cm to stair Pool M2 0.50 289,339.01 144,669.50
0.00 0.00
Mechanical 0.00 0.00
0.00 0.00
1 Wall inlet 3/4" c/w eye ball/nozzle, swivelling, required valve, Unit 4.00 221,987.24 887,948.95
fitting, bracket and other necessary fittings
0.00 0.00
2 Main drain hayward SP 1154 AV c/w required valve, fitting, Unit 1.00 303,135.91 303,135.91
bracket and other necessary fittings
0.00 0.00
3 Skimmer hayward SP 1082 - 1 c/w required valve, fitting, Unit 1.00 1,202,924.17 1,202,924.17
bracket and other necessary fittings
0.00 0.00
4 Vacuum hayward c/w required valve, fitting, bracket and other Unit 1.00 248,132.40 248,132.40
necessary fittings
0.00 0.00
5 Circulation Pump ex Hayward SP-2605X7-51 c/w sand filter ex Unit 1.00 7,429,172.88 7,429,172.88
Hayward S-180T, multi port valve and other required equipment
or fitting
0.00 0.00

PT. WIETASHA PUTRINDO WISATA 6.00 BILL 3 - 26 ALAM KULKUL RESORT PROJECT
 AREA : 6.00 BILL NO. 3 JAVA VILLA 120

NO. DESCRIPTION UNIT QTY RATE AMOUNT

6 Salt water chlorinator ex clearwater 140 series c/w all Unit 1.00 6,984,520.11 6,984,520.11
necessary fitting, bracket, volt regulator, transformer and other
required items
0.00 0.00
7 Commisioning test c/w water, salt and other required chemical Ls 1.00 616,631.21 616,631.21
material
0.00 0.00
Plumbing work 0.00 0.00
0.00 0.00
1 PVC AW class 3/4" diameter to wall inlet M1 5.00 6,782.94 33,914.72
0.00 0.00
2 Ditto 1.5" to ring circulation system M1 14.00 13,195.91 184,742.71
0.00 0.00
3 Ditto 1.5" diameter to main drain & vacuum M1 8.00 13,195.91 105,567.26
0.00 0.00
4 Ditto 1.5" diameter to pump, sand filter and salt water M1 2.60 13,195.91 34,309.36
0.00 0.00
5 Gate valve Kitazawa 1.5" diameter Unit 8.00 169,511.92 1,356,095.37
0.00 0.00
6 Check valve Kitazawa 1.5" diameter Unit 2.00 222,295.55 444,591.11
0.00 0.00
7 Over flow with Sanwell FD 80 JIS CP c/w combination S & P Unit 1.00 265,694.06 265,694.06
trap
0.00 0.00
8 Fitting & Acessories Ls 1.00 431,641.85 431,641.85
0.00 0.00
9 Miscellaneous Material Ls 1.00 493,304.97 493,304.97
0.00
Sub Total 0.00 31,144,288.42
0.00
XIII Mechanical, Electrical and Plumbing 0.00
0.00
Scope for MEP work included demolish, repair and finishing 0.00
according existing or new design to existing installation, wall,
floor, pathway, or ceiling, etc.
0.00
Electrical work 0.00
0.00
1 Panel Pump as described in drawing and specification c/w Unit 1.00 1,751,602.63 1,751,602.63
Ampere meter, Volt meter and lights control
0.00 0.00
2 New Panel Room as described in drawing and specification c/w Unit 1.00 986,609.94 986,609.94
Ampere meter, Volt meter and lights control
0.00 0.00
3 NYFGbY 3 x 4 mm2 Cable power installation c/w connection, M1 17.30 24,517.90 424,159.64
conduit cable, joint boxes, 3M rubber insulation, clamps, cable's
glands & other necessary equipment to Panel Pump room

0.00 0.00

PT. WIETASHA PUTRINDO WISATA 6.00 BILL 3 - 27 ALAM KULKUL RESORT PROJECT
 AREA : 6.00 BILL NO. 3 JAVA VILLA 120

NO. DESCRIPTION UNIT QTY RATE AMOUNT

4 NYY Cable lighting installation c/w connection, conduit cable, Point 24.00 109,512.71 2,628,305.09
joint boxes, 3M rubber insulation, clamps, cable's glands &
other necessary equipment to Lamp
0.00 0.00
5 NYY Cable outlet installation c/w connection, conduit cable, Point 6.00 118,630.49 711,782.92
joint boxes, 3M rubber insulation, clamps, cable's glands &
other necessary equipment to Standard Outlet
0.00 0.00
6 NYY Cable power installation c/w connection, conduit cable, Point 7.00 118,630.49 830,413.41
joint boxes, 3M rubber insulation, clamps, cable's glands &
other necessary equipment to Power Outlet
0.00 0.00
7 Timber box lamp c/w lumascape star fitting halogen Osram 50 Unit 3.00 163,407.27 490,221.82
W/ 12 V/ 41 - 827 and other necessary
0.00 0.00
8 Eyeball recessed downlight halogen Osram, 24 W/12 V /41-827 Unit 6.00 126,409.40 758,456.39
c/ fitting and other necessary
0.00 0.00
9 Small E14 light fitting c/w small softone bulb 25W and Micro Unit 3.00 67,829.43 203,488.30
switches to Wardrobe Bathroom
0.00 0.00
10 Timber box lamp with fluorescent light Osram lumilux 11 W/ 41 - Unit 3.00 220,753.97 662,261.92
827 and other necessary as indicated in drawing
0.00 0.00
11 Lumascape star fitting w/ halogen Osram 50 W/ 12 V/ 41 - 827 Unit 2.00 163,407.27 326,814.54
and other required fittings
0.00 0.00
12 Under water swimming pool light 300 W/ 12 V equal Astral c/w Unit 1.00 1,749,999.39 1,749,999.39
fitting and other necessary
0.00 0.00
13 Paras krobokan box lamp c/w eyeball recessed downlight Unit 2.00 311,398.76 622,797.53
halogen Osram 24 W/12 V/41-827
0.00 0.00
14 Fluorescent light Osram lumilux TL 1 x 18 W/41 - 827 Unit 1.00 97,427.73 97,427.73
0.00 0.00
15 Palimanan stone Balinese lamp c/ with Osram Dulux EL ECO Unit 1.00 860,200.54 860,200.54
13 W/41-827 cover with acrilyc glass as inidcated in drawing
0.00 0.00
16 Under water light 50 W/ 12 V ex Mega Bay c/w fitting and other Unit 2.00 642,529.73 1,285,059.45
necessary
0.00 0.00
17 One gang one way switch ex. Legrand Unit 2.00 28,858.34 57,716.68
0.00 0.00
18 One gang two way switch ex. Legrand Unit 2.00 96,441.12 192,882.24
0.00 0.00
19 Two gang one way switch ex. Legrand Unit 1.00 34,728.67 34,728.67
0.00 0.00
20 Standard outlet ex. Legrand Unit 4.00 36,356.58 145,426.31
0.00 0.00

PT. WIETASHA PUTRINDO WISATA 6.00 BILL 3 - 28 ALAM KULKUL RESORT PROJECT
 AREA : 6.00 BILL NO. 3 JAVA VILLA 120

NO. DESCRIPTION UNIT QTY RATE AMOUNT

21 Standard outlet with trafo 110 V, 500 W ex. Legrand Unit 2.00 307,674.31 615,348.62
0.00 0.00
22 Power outlet with switch and indicator lamp c/ fitting ex. MK to Unit 7.00 67,829.43 474,806.04
pump, Water Heater and AC
0.00
Plumbing work 0.00
0.00
1 PVC AW class 3/4" diameter to clean water M1 24.50 6,782.94 166,182.11
0.00 0.00
2 Ditto 1" to clean water M1 3.00 7,707.89 23,123.67
0.00 0.00
3 Ditto 2" to main clean water M1 20.73 18,868.92 391,058.27
0.00 0.00
4 Ditto 2" to sewerage water M1 15.80 18,868.92 298,034.52
0.00 0.00
5 Ditto 4" to sewerage water M1 2.60 46,247.34 120,243.09
0.00 0.00
6 Gate valve Kitazawa 2" c/ w box Unit 1.00 112,226.88 112,226.88
0.00 0.00
7 Thermaflex insulated copper pipe for hot water 3/4" diameter M1 26.50 67,418.35 1,786,586.17
c/w fittings, hanger, bracket and other necessary fittings on
water heater installation
0.00 0.00
8 Gate valve Kitazawa 3/4" Unit 2.00 70,203.46 140,406.93
0.00 0.00
9 Check valve Kitazawa 3/4" Unit 1.00 72,916.64 72,916.64
0.00 0.00
10 Floor clean out Sanwell CO 100 CP Unit 1.00 237,033.04 237,033.04
0.00 0.00
11 Over flow with Sanwell FD 80 JIS CP and S & P trap Unit 1.00 265,694.06 265,694.06
combination to pond
0.00
12 Fitting & Acessories Ls 1.00 431,641.85 431,641.85
0.00 0.00
13 Miscellaneous Material Ls 1.00 431,641.85 431,641.85
0.00 0.00
Telephone work 0.00 0.00
0.00 0.00
1 Indoor telephone R-VV 0.4 mm2 cable ex Supreme or equal Point 2.00 113,730.54 227,461.07
approved c/ with cable conduit, cable gland, terminal cable and
other necessary supporting material as indicated in drawing
and specification
0.00 0.00
2 Telephone outlet standard Legrand Mosaic 45 c/ w box, based Unit 2.00 111,610.25 223,220.50
plate, covered plate, connector and other supporting material
as indicated in drawing
0.00
3 Telephone hand set w/ non extension Unit 2.00 320,648.23 641,296.46
0.00 0.00

PT. WIETASHA PUTRINDO WISATA 6.00 BILL 3 - 29 ALAM KULKUL RESORT PROJECT
 AREA : 6.00 BILL NO. 3 JAVA VILLA 120

NO. DESCRIPTION UNIT QTY RATE AMOUNT

Mechanical work 0.00 0.00
0.00 0.00
1 A/C multi split duct type 9000 BTU c/w FCU, insulated flexible Unit 1.00 7,169,982.22 7,169,982.22
duct, insulation, plenum, thermostat, bracket, cooper pipe,
insulated drain pipe, power cable, connection, cble's and pipe
glands and other necessary fitting as indicated in drawing &
specific
0.00 0.00
2 Removed position water heater existing Unit 1.00 184,989.36 184,989.36
0.00 0.00
3 Water circulation pump ex. DAB submersible and natural filter Unit 1.00 1,603,241.16 1,603,241.16
(sand & coral) c/w pipe circulation, drain and valve for Pond
0.00
Sub Total 0.00 30,437,489.68
XIV Landscape 0.00
0.00
1 Top soil and grading level to Garden w/ 40 cm thick (by Owner) M2 21.18 71,324.65 1,510,656.05
0.00
Sub Total 0.00 1,510,656.05
0.00
XV Additional 1 ( by Contractor ) 0.00
0.00
1 Demolish timber frame c/ timber door to wardrobe unit 1.00 31,010.72 31,010.72
0.00 0.00
2 Concrete K225, coloumn 15/15 cm M3 0.07 1,829,671.66 123,502.84
0.00 0.00
3 Plaster 1 PC : 5 sand to wall M2 74.35 19,099.16 1,420,022.70
0.00 0.00
4 Cement rendered painted Walk in closet m2 8.88 37,705.59 334,825.66
0.00 0.00
5 Cement rendered painted sunken tub m2 19.52 37,705.59 736,013.16
0.00 0.00
6 Concrete K225, 15 cm thickness c/ with rebars to steping stairs M3 0.23 1,370,823.76 308,435.35
0.00 0.00
7 Excavation soil c/ back fill to skimer M3 0.57 24,932.62 14,136.79
0.00 0.00
8 Compacted sand bed 10 cm to skimer M3 0.06 102,399.27 6,451.15
0.00 0.00
9 Concrete bed 5 cm to skimer M3 0.03 404,469.28 12,740.78
0.00 0.00
10 Concrete K225, 15 cm thickness c/ with rebars to skimer M3 0.45 1,370,823.76 623,039.40
0.00 0.00
11 Cover to skimer unit 1.00 115,663.26 115,663.26
0.00 0.00
ELECTRICAL 0.00 0.00
12 Cable power from SDP to Panel Room with cable m1 30.00 58,513.37 1,755,401.08
NYFGby 2 x 35 mm2 0.00 0.00
13 Grounding to Panel Room unit 1.00 616,631.21 616,631.21

Sub Total 6,097,874.09

PT. WIETASHA PUTRINDO WISATA 6.00 BILL 3 - 30 ALAM KULKUL RESORT PROJECT
 AREA : 6.00 BILL NO. 3 JAVA VILLA 120

NO. DESCRIPTION UNIT QTY RATE AMOUNT

XVI Additional 2

Room

1 Brick masonry mortar 1 PC : 4 sands c/ with replace existing M2 6.05 74,229.32 449,087.41
window and frame to new entrance
0.00 0.00
2 Plaster 1 PC : 5 sand to new entrance wall M2 12.10 19,099.16 231,099.86
0.00 0.00
3 Painted to new entrance wall M2 12.10 18,606.43 225,137.80
0.00 0.00
4 Repainted to Mini Bar wall M2 20.10 21,087.29 423,854.47
0.00 0.00
5 Repainted to window wall outside M2 6.20 21,087.29 130,741.18
0.00 0.00
6 Bingkirai timber panel door with existing frame c/ hardware, Unit 1.00 3,443,914.97 3,443,914.97
finishing Lasur as described in drawing D5 to Entrance
0.00 0.00
7 Javanesse bingkirai timber panel door c/ bingkirai timber frame, Unit 1.00 3,231,890.36 3,231,890.36
hardware, finishing Lasur as described in drawing D6 to Entry
gate
0.00 0.00
8 Bingkirai timber louvre door with existing frame c/ hardware, Unit 1.00 1,311,007.81 1,311,007.81
finishing Lasur as described in drawing D4' to Water heater
0.00 0.00
9 Modified existing glass window become fix window c/w repair Unit 1.00 1,652,126.94 1,652,126.94
and maintain with additional timber wedge, glued, sealant as
necessary to avoid any leakage
0.00 0.00
10 Bingkirai timber palmate c/ with finishing Lasur as described in M1 10.00 89,186.82 891,868.21
drawing to Room
0.00 0.00
11 Timber blind 1.00x3.00 M c/ finishing Lasur as described in Unit 4.00 1,339,662.96 5,358,651.82
drawing to existing window Bedroom
0.00 0.00
12 Install top table golddesk granite c/ fascia, refinishing lasur to Unit 1.00 2,121,133.01 2,121,133.01
existing Mini Bar
0.00 0.00
Landscape 0.00 0.00
0.00 0.00
1 Brick masonry mortar 1 PC : 4 sands to wall fence M2 7.80 50,651.57 395,082.28
0.00 0.00
2 Plaster 1 PC : 5 sand to wall fence M2 15.60 19,099.16 297,946.93
0.00 0.00
3 Weathershield paint to wall fence M2 15.60 18,606.43 290,260.31
0.00 0.00
4 Paras kerobokan stone coping as indicated indrawing to wall M1 6.50 116,600.29 757,901.91
fence
0.00 0.00

PT. WIETASHA PUTRINDO WISATA 6.00 BILL 3 - 31 ALAM KULKUL RESORT PROJECT
 AREA : 6.00 BILL NO. 3 JAVA VILLA 120

NO. DESCRIPTION UNIT QTY RATE AMOUNT

5 Palimanan name and number room as described in drawing to Unit 2.00 68,223.58 136,447.15
Entry gate
0.00 0.00
MEP 0.00 0.00
0.00 0.00
1 NYY Cable lighting installation c/w connection, conduit cable, Point 4.00 142,366.53 569,466.10
joint boxes, 3M rubber insulation, clamps, cable's glands &
other necessary equipment to Garden Lamp
0.00
2 Paras Jogja box lamp c/ with Osram Dulux EL ECO 13 W/41- Unit 2.00 305,167.50 610,335.00
827 as inidcated in drawing to wall fence
0.00
3 Osram Dulux EL ECO 13 W/41-827 c/w fittings to name and Unit 2.00 58,567.50 117,135.00
number
0.00
4 Up lighter halogen 50W/12V w/ Tile box Unit 1.00 642,529.73 642,529.73
0.00
5 Electric bell with water resistant push button bell c/ cable and Unit 1.00 351,898.20 351,898.20
other necessary

Sub Total 23,639,516.46

I Demolish work 2,364,207.41

II Soil and sand work 1,510,005.90
III Concrete work 17,135,355.65
IV Masonry work 7,275,285.52
V Floor work 4,954,006.60
VI Ceiling work 1,824,887.64
VII Door and Window work 15,331,375.86
VIII Roof work 12,627,703.15
IX Finished work 17,798,305.19
X Fix Furniture and Furniture work 22,668,799.11
XI Pekerjaan Sanitary 23,699,865.29
XII Plunge Pool 31,144,288.42
XIII Mechanical, Electrical and Plumbing 30,437,489.68
XIV Landscape 1,510,656.05
XV Additional 1 6,097,874.09
XVI Additional 2 23,639,516.46

6.00 BILL NO. 3 JAVA VILLA 120 Rp. 220,019,622.03

PT. WIETASHA PUTRINDO WISATA 6.00 BILL 3 - 32 ALAM KULKUL RESORT PROJECT
 AREA : 7.00 BILL NO. 4 RESORT STANDARD

NO. DESCRIPTION UNIT QTY RATE AMOUNT

I Demolish work

1 Demolish Vanity table c/ lavatory bowl dan taps Unit 1.00 93,032.15 93,032.15

2 Demolish Bidet existing c/ assesorie Unit 1.00 31,010.72 31,010.72

0.00 0.00
3 Demolish Closet existing c/ assesorie Unit 1.00 31,010.72 31,010.72
0.00 0.00
4 Demolish Shower area existing c/ taps and levelling M2 2.85 80,627.86 229,789.41
0.00 0.00
5 Demolish floor existing Bathroom c/ with levelling M2 9.80 24,808.57 243,124.02
0.00 0.00
6 Demolish finishing wall Bathroom and shower area existing M2 37.75 18,606.43 702,318.30
0.00 0.00
7 Demolish existing alang-alang roof as described drawing M2 5.49 21,707.50 119,174.18
0.00 0.00
8 Demolish existing pergola roof as described drawing M2 3.75 24,808.57 93,032.15
0.00 0.00
9 Demolish wall existing M2 9.45 24,808.57 234,441.02
0.00
Sub Total 0.00 1,776,932.66
0.00
II Soil and sand work 0.00
0.00
1 Excavation soil c/ back fill to Sunken tub M3 1.20 24,932.62 29,919.14
0.00 0.00
2 Compacted sand bed 10 cm to concrete slab Walk in closet & M3 1.25 102,399.27 127,999.08
Toilet
0.00 0.00
3 Ditto Sunken tub M3 0.24 102,399.27 24,575.82
0.00 0.00
4 Polyethelane sheet damp proof membrane bed 0.5 mm to M2 12.50 4,118.22 51,477.79
concrete slab Walk in closet & Toilet
0.00 0.00
5 Ditto Sunken tub M2 2.40 4,118.22 9,883.74
0.00
Sub Total 0.00 243,855.57
0.00
III Concrete work 0.00
0.00
1 Concrete K175, 8 cm thickness with rebars dia. 8 mm - 200 mm M3 1.00 565,261.32 565,261.32
single layer to floor Walk in closet & Toilet
0.00 0.00
2 Ditto to floor and wall Sunken tub M3 0.44 565,261.32 248,714.98
0.00 0.00
3 Concrete K175, practical ring beam 15/15 cm M3 0.11 1,381,583.21 158,536.67
0.00 0.00
4 Waterproofing coating c/ with wiremesh and plaster to floor M2 12.50 109,527.54 1,369,094.24
Walk in closet & Toilet

PT. WIETASHA PUTRINDO WISATA 7.00 BILL 4 - 33 ALAM KULKUL RESORT PROJECT
 AREA : 7.00 BILL NO. 4 RESORT STANDARD

NO. DESCRIPTION UNIT QTY RATE AMOUNT

0.00 0.00
5 Ditto to wall inside Walk in closet & Toilet M2 40.84 67,352.96 2,750,695.08
0.00 0.00
6 Ditto to floor & wall Sunken Tub M2 5.40 78,516.82 423,990.84
0.00
Sub Total 0.00 5,516,293.13
0.00
IV Masonry work 0.00
0.00
1 Brick masonry with mortar 1 PC : 4 sands to wall M2 12.00 50,651.57 607,818.89
0.00 0.00
2 Plaster 1 PC : 5 sand to wall M2 12.25 19,099.16 233,964.73
0.00
Sub Total 0.00 841,783.62
0.00
V Floor work 0.00
0.00
1 Polished Marble 30x30 cm, 2 cm thick with tumbled marble M2 8.75 187,774.77 1,643,029.24
border 10x10 cm as indicated in drawing to Walk in closet
0.00 0.00
2 Polished Marble 30x30 cm, 2 cm thick as indicated in drawing M2 3.75 190,650.50 714,939.38
to Toilet
0.00 0.00
3 Loose peable with dia. 2 cm M2 4.35 47,136.29 204,807.18
0.00
Sub Total 0.00 2,562,775.80
0.00
VI Ceiling work 0.00
0.00
1 GRC 6 mm thickness c/ with bingkirai timber frame, hanger and M2 3.75 106,552.82 399,573.08
galvanized nails (screw) as indicated in drawing and
specification to ceiling Toilet
0.00 0.00
2 Bingkirai timber 4/6 cm profile to cornice Walk in closet & Toilet M1 8.00 18,606.43 148,851.44
0.00 0.00
3 Bingkirai timber palmet 3/25 cm c/ with bingkirai timber frame, M1 13.60 95,717.68 1,301,760.42
hanger and galvanized nails (screw) as indicated in drawing
and specification to ceiling Walk in closet
0.00
Sub Total 0.00 1,850,184.94
0.00
VII Door and Window work 0.00
0.00
1 Frameless tempered glass door 10 mm c/ hardware and other Unit 1.00 3,369,412.35 3,369,412.35
necessary as described in drawing D2 to Walk in closet
0.00 0.00
2 Tempered glass partition 10 mm c/ alluminium and other Unit 1.00 2,382,379.07 2,382,379.07
necessary as described in drawing P1 to Toilet
0.00 0.00
3 Refinish existing window W ex. w/ finishing Lasur to Entry Unit 1.00 198,344.54 198,344.54

PT. WIETASHA PUTRINDO WISATA 7.00 BILL 4 - 34 ALAM KULKUL RESORT PROJECT
 AREA : 7.00 BILL NO. 4 RESORT STANDARD

NO. DESCRIPTION UNIT QTY RATE AMOUNT

0.00 0.00
4 Relocate existing ventilation V ex. c/w brick wall, plaster, glass Unit 1.00 341,117.88 341,117.88
change overand finishing Lasur to Walk in closet
0.00 0.00
5 Bingkirai timber panel door with existing frame c/ hardware, Unit 1.00 3,358,443.86 3,358,443.86
finishing Lasur as described in drawing D1 to Walk in closet
0.00
Sub Total 0.00 9,649,697.70
0.00
VIII Roof work 0.00
0.00
1 Pergola wafer bingkirai timber beam 6/12 cm c/ finishing lasur M2 5.00 521,549.82 2,607,749.08
as described in drawing
0.00 0.00
2 Bingkirai timber beam 8/15 cm profile c/ finishing lasur to M1 5.00 76,100.30 380,501.49
support pergola
0.00 0.00
3 Bingkirai timber beam 3/3 cm profile c/ finishing lasur M1 7.60 17,502.45 133,018.61
0.00 0.00
4 Multiplex 18 mm thickness c/w finishing lasur to cover water M2 0.83 198,468.59 163,736.58
pipe on pergola
0.00 0.00
5 Laminated glass 5+5 mm c/ with galvanize screw, alluminium M2 5.00 1,096,928.64 5,484,643.19
glass closer, alluminium gutter and other necessary
0.00 0.00
6 Bingkirai timber beam with dimension as timber eave beam 1st M1 5.70 54,777.33 312,230.78
existing c/ finishing Lasur
0.00 0.00
7 Bingkirai timber tatab with dimension as tatab timber existing c/ M1 5.70 54,777.33 312,230.78
finishing Lasur
0.00 0.00
8 Tatched (alang-alang) roof w/ ate as described in drawing M2 5.13 105,436.44 540,888.92
0.00
Sub Total 0.00 9,934,999.43
0.00
IX Finished work 0.00
0.00
1 Weathershield paint to wall inside M2 32.50 18,606.43 604,708.97
0.00 0.00
2 Ditto Ceiling M2 3.75 18,606.43 69,774.11
0.00 0.00
3 Lasur to cornice M1 8.00 9,303.21 74,425.72
0.00 0.00
4 Ditto Timber palmet M1 13.60 9,303.21 126,523.72
0.00 0.00
5 Tumbled marble and polished marble slab coping/façade as M2 1.00 1,674,166.35 1,674,166.35
indicated in drawing to Sunken Tub
0.00 0.00
6 Polished Marble 30x30 cm, 2 cm thick as indicated in drawing M2 10.05 190,650.50 1,915,084.30
to Walk in closet wall

PT. WIETASHA PUTRINDO WISATA 7.00 BILL 4 - 35 ALAM KULKUL RESORT PROJECT
 AREA : 7.00 BILL NO. 4 RESORT STANDARD

NO. DESCRIPTION UNIT QTY RATE AMOUNT

0.00 0.00
7 Marmo marble, 2 cm thick façade as indicated in drawing to M2 11.20 227,695.34 2,550,187.81
Walk in closet wall
0.00 0.00
8 Ditto to Toilet wall M2 0.00 227,695.34 0.00
0.00 0.00
9 Marmo marble, 2 cm thick façade as indicated in drawing to M2 0.00 227,695.34 0.00
Walk in closet wall
0.00 0.00
10 Ditto to Toilet wall M2 0.00 227,695.34 0.00
0.00 0.00
11 Paras kerobokan stone coping as indicated indrawing to wall M1 5.10 116,600.29 594,661.50
fence
0.00 0.00
12 Polished Marble 30x30 cm, 2 cm thick as indicated in drawing M2 10.39 190,650.50 1,980,858.72
to Toilet wall
0.00 0.00
13 Polished marble slab top table and burned marble façade c/ unit 1.00 434,582.96 434,582.96
with demolish wall, concrete, rebars and other necessary to
Toilet Pedestal (console or pedestal wit top marble slab)
0.00
Sub Total 0.00 10,024,974.17
0.00
X Fix Furniture and Furniture work 0.00
0.00
1 Polished marble slab top table and burned marble façade c/ Unit 1.00 1,311,660.83 1,311,660.83
with demolish wall, concrete, rebars and other necessary to
Vanity table
0.00 0.00
2 Polished marble slab top table and burned marble façade c/ Unit 1.00 419,625.74 419,625.74
with demolish wall, concrete, rebars and other necessary to
small table
0.00 0.00
3 Cabinet bellow vanity top table as detail in drawing c/w Unit 1.00 1,125,515.35 1,125,515.35
hardware and finishing Lasur to Vanity table
0.00 0.00
4 Make up timber table as detail in drawing c/ finishing Lasur Unit 1.00 930,321.50 930,321.50
0.00 0.00
5 Make up timber chair as detail in drawing c/ chusion, finishing Unit 1.00 310,107.17 310,107.17
Lasur
0.00 0.00
6 Timber wardrobe as detail in drawing c/w hardware, SAG, RAG, Unit 1.00 5,581,928.98 5,581,928.98
tray and finishing Lasur to Bathroom
0.00 0.00
7 Bevelled mirror c/ marble slab frame as indicated drawing and Unit 1.00 446,298.98 446,298.98
finishing polished to Make up
0.00 0.00
8 Bevelled mirror c/ marble slab frame as indicated drawing and Unit 2.00 446,298.98 892,597.97
finishing polished to Vanity
0.00 0.00

PT. WIETASHA PUTRINDO WISATA 7.00 BILL 4 - 36 ALAM KULKUL RESORT PROJECT
 AREA : 7.00 BILL NO. 4 RESORT STANDARD

NO. DESCRIPTION UNIT QTY RATE AMOUNT

9 Bevelled mirror c/ bingkirai timber frame as indicated drawing Unit 3.00 403,800.14 1,211,400.43
and finishing lasur to Walk in closet & Toilet
0.00 0.00
10 Bingkirai timber blind c/ finishing lasur as described in drawing Unit 1.00 628,153.07 628,153.07
to Entry (W ex.)
0.00 0.00
11 Robe hook chrome color TX 704 AC by Toto product Unit 2.00 142,318.48 284,636.97
0.00
12 Toilet roll holder chrome color TX 703 AC by Toto product Unit 2.00 255,778.63 511,557.26
0.00
13 Towel ring chrome color TX 702 AC by Toto product Unit 2.00 214,341.01 428,682.02
0.00
14 Dobel towel rail chrome color TX 5 WAC by Toto product Unit 1.00 756,976.48 756,976.48
0.00
15 Towel rack chrome color TX 4 WAC by Toto product Unit 1.00 963,177.96 963,177.96
0.00 0.00
16 Singaraja stone (batu pilah) finished to pedestal water fall c/w Unit 1.00 543,444.03 543,444.03
brick masonry, stone slab, granite slab as indicated in drawing
to Sunken tub
0.00 0.00
17 Fixed Make up / beauty mirror Unit 1.00 2,054,149.86 2,054,149.86
0.00 0.00
18 Niece c/w multiplex, timber hanger, wall and finishing as Unit 1.00 2,053,546.81 2,053,546.81
described in drawing
0.00 0.00
19 Fixed Hair dryer Unit 0.00 215,820.93 0.00
0.00
Sub Total 0.00 20,453,781.41
0.00
XI Pekerjaan Sanitary 0.00
0.00
1 Colonial top assembly deck type set taps hot and cold w/ Set 1.00 1,922,313.77 1,922,313.77
Caroma product c/ fitting and other necessary fittings to Sunken
Tub
0.00 0.00
2 Colonial Vanity Basin Set Taps w/ Caroma product c/ fittings, Set 2.00 1,709,063.95 3,418,127.91
drain, DORF plug, P trap, stop valve, durable flexible hose and
other necessary fittings to Vanity
0.00 0.00
3 Colonial top assembly wall type set taps c/ diverter hot and cold Set 1.00 2,111,498.33 2,111,498.33
w/ Caroma product c/ fitting and other necessary fittings to
Hand and Head Shower ( Non Diverter )
0.00 0.00
4 Colonial Bidette Set Taps w/ Caroma Product c/ fittings, Plug, P Set 0.00 4,571,559.78 0.00
trap, stop valve, durable flexible hose and other necessary
fittings
0.00 0.00
5 Totema rail and Shower set w/ Dorf Product c/ accessories Set 1.00 1,698,106.30 1,698,106.30
0.00 0.00

PT. WIETASHA PUTRINDO WISATA 7.00 BILL 4 - 37 ALAM KULKUL RESORT PROJECT
 AREA : 7.00 BILL NO. 4 RESORT STANDARD

NO. DESCRIPTION UNIT QTY RATE AMOUNT

6 Toilet bowl Lexington type American Standard c/ fittings, p trap, Unit 1.00 2,965,996.14 2,965,996.14
stop valve, durable flexible hose and other necessary fittings as
indicated in drawing and specification
0.00 0.00
7 Bidet bowl Aero type American Standard c/ fittings, p trap, stop Unit 0.00 912,614.20 0.00
valve, durable flexible hose and other necessary fittings as
indicated in drawing and specification
0.00 0.00
8 Head shower ceiling mounted with dia. 8" Enware 1080 c/w Unit 0.00 2,813,429.89 0.00
modification
0.00 0.00
9 Floor drain Sunken tub DORF plug & waste c/w p trap 1.00 410,503.73 410,503.73
0.00 0.00
10 Wash basin Ideal Standard Ovalyn 21" c/ with bracket and Unit 2.00 348,116.35 696,232.70
other necessary fittings as indicated in drawing and
specification 0.00 0.00
11 Floor drain Sanwell FD 50 MM CP c/w P-trap to Toilet Set 1.00 246,701.82 246,701.82
0.00
Sub Total 0.00 13,469,480.70
0.00
XII Mechanical, Electrical and Plumbing 0.00
0.00
Scope for MEP work included demolish, repair and finishing 0.00
according existing or new design to existing installation, wall,
floor, pathway, or ceiling, etc.
0.00
Electrical work 0.00
0.00
1 MCB Lighting 10A Unit 2.00 95,577.84 191,155.68
0.00 0.00
2 MCB Outlet 16A Unit 1.00 95,577.84 95,577.84
0.00 0.00
3 NYY Cable lighting installation c/w connection, conduit cable, Point 15.00 109,512.71 1,642,690.68
joint boxes, 3M rubber insulation, clamps, cable's glands &
other necessary equipment to Lamp
0.00 0.00
4 NYY Cable outlet installation c/w connection, conduit cable, Point 6.00 118,630.49 711,782.92
joint boxes, 3M rubber insulation, clamps, cable's glands &
other necessary equipment to Standard Outlet
0.00 0.00
5 NYY Cable power installation c/w connection, conduit cable, Point 1.00 118,630.49 118,630.49
joint boxes, 3M rubber insulation, clamps, cable's glands &
other necessary equipment to Power Outlet
0.00 0.00
6 Timber box lamp c/w lumascape star fitting halogen Osram 50 Unit 2.00 163,407.27 326,814.54
W/ 12 V/ 41 - 827 and other necessary
0.00 0.00
7 Eyeball recessed downlight halogen Osram, 24 W/12 V /41-827 Unit 2.00 126,409.40 252,818.80
c/ fitting and other necessary
0.00 0.00

PT. WIETASHA PUTRINDO WISATA 7.00 BILL 4 - 38 ALAM KULKUL RESORT PROJECT
 AREA : 7.00 BILL NO. 4 RESORT STANDARD

NO. DESCRIPTION UNIT QTY RATE AMOUNT

8 Small E14 light fitting c/w small softone bulb 25W and Micro Unit 3.00 67,829.43 203,488.30
switches to Wardrobe Bathroom
0.00 0.00
9 Timber box lamp with fluorescent light Osram lumilux 11 W/ 41 - Unit 3.00 220,753.97 662,261.92
827 and other necessary as indicated in drawing
0.00 0.00
10 Paras krobokan box lamp c/w eyeball recessed downlight Unit 1.00 311,398.76 311,398.76
halogen Osram 24 W/12 V/41-827
0.00 0.00
11 One gang one way switch ex. Legrand Unit 1.00 28,858.34 28,858.34
0.00 0.00
12 One gang two way switch ex. Legrand Unit 2.00 96,441.12 192,882.24
0.00 0.00
13 Standard outlet ex. Legrand Unit 4.00 36,356.58 145,426.31
0.00 0.00
14 Standard outlet with trafo 110 V, 500 W ex. Legrand Unit 2.00 307,674.31 615,348.62
0.00 0.00
15 Power outlet with switch and indicator lamp c/ fitting ex. MK to Unit 1.00 66,596.17 66,596.17
AC
0.00 0.00
16 Timber box lamp w/ double lighting up & bottom c/ lumascape Unit 4.00 326,814.54 1,307,258.18
star fitting halogen Osram 50 W/ 12 V/ 41 - 827 and other
necessary
0.00 0.00
Plumbing work 0.00 0.00
0.00 0.00
1 PVC AW class 3/4" diameter to clean water M1 13.90 6,782.94 94,282.91
0.00 0.00
2 Ditto 1" to main clean water M1 7.80 7,707.89 60,121.54
0.00 0.00
3 Ditto 2" to sewerage water M1 7.80 18,868.92 147,177.54
0.00 0.00
4 Ditto 4" to sewerage water M1 6.50 46,247.34 300,607.72
0.00 0.00
5 Gate valve Kitazawa 1" c/ w box Unit 1.00 112,226.88 112,226.88
0.00 0.00
6 Thermaflex insulated copper pipe for hot water 3/4" diameter M1 15.60 67,418.35 1,051,726.20
c/w fittings, hanger, bracket and other necessary fittings on
water heater installation
0.00 0.00
7 Gate valve Kitazawa 3/4" Unit 2.00 73,132.46 146,264.92
0.00 0.00
8 Check valve Kitazawa 3/4" Unit 1.00 72,916.64 72,916.64
0.00 0.00
9 Floor clean out Sanwell CO 100 CP Unit 1.00 237,033.04 237,033.04
0.00 0.00
10 Fitting & Acessories Ls 1.00 431,641.85 431,641.85
0.00 0.00
11 Miscellaneous Material Ls 1.00 493,304.97 493,304.97
0.00 0.00

PT. WIETASHA PUTRINDO WISATA 7.00 BILL 4 - 39 ALAM KULKUL RESORT PROJECT
 AREA : 7.00 BILL NO. 4 RESORT STANDARD

NO. DESCRIPTION UNIT QTY RATE AMOUNT

Telephone work 0.00 0.00
0.00 0.00
1 Indoor telephone R-VV 0.4 mm2 cable ex Supreme or equal Point 2.00 113,730.54 227,461.07
approved c/ with cable conduit, cable gland, terminal cable and
other necessary supporting material as indicated in drawing
and specification
0.00 0.00
2 Telephone outlet standard Legrand Mosaic 45 c/ w box, based Unit 2.00 111,610.25 223,220.50
plate, covered plate, connector and other supporting material
as indicated in drawing
0.00
3 Telephone hand set w/ non extension Unit 2.00 320,648.23 641,296.46
0.00 0.00
Mechanical work 0.00 0.00
0.00 0.00
1 A/C multi split duct type 9000 BTU c/w FCU, insulated flexible Unit 1.00 7,169,982.22 7,169,982.22
duct, insulation, plenum, thermostat, bracket, cooper pipe,
insulated drain pipe, power cable, connection, cble's and pipe
glands and other necessary fitting as indicated in drawing &
specific

Sub Total 18,282,254.28

XIII Additional

Room

1 Modified existing glass window become fix window c/w repair Unit 1.00 1,652,126.94 1,652,126.94
and maintain with additional timber wedge, glued, sealant as
necessary to avoid any leakage
0.00 0.00
2 Bingkirai timber palmate c/ with finishing Lasur as described in M1 10.00 89,186.82 891,868.21
drawing to Room
0.00 0.00
3 Timber blind 1.00x3.00 M c/ finishing Lasur as described in Unit 4.00 1,339,662.96 5,358,651.82
drawing to existing window Bedroom

Sub Total 7,902,646.96

PT. WIETASHA PUTRINDO WISATA 7.00 BILL 4 - 40 ALAM KULKUL RESORT PROJECT
 AREA : 7.00 BILL NO. 4 RESORT STANDARD

NO. DESCRIPTION UNIT QTY RATE AMOUNT

COLLECTION

I Demolish work 1,776,932.66

II Soil and sand work 243,855.57
III Concrete work 5,516,293.13
IV Masonry work 841,783.62
V Floor work 2,562,775.80
VI Ceiling work 1,850,184.94
VII Door and Window work 9,649,697.70
VIII Roof work 9,934,999.43
IX Finished work 10,024,974.17
X Fix Furniture and Furniture work 20,453,781.41
XI Pekerjaan Sanitary 13,469,480.70
XII Mechanical, Electrical and Plumbing 18,282,254.28
XIII Additional 7,902,646.96

7.00 BILL NO. 4 RESORT STANDARD Rp. 102,509,660.37

PT. WIETASHA PUTRINDO WISATA 7.00 BILL 4 - 41 ALAM KULKUL RESORT PROJECT
 AREA : 8.00 BILL NO. 5 RESORT VILLA

NO. DESCRIPTION UNIT QTY RATE AMOUNT

I Demolish work

1 Demolish Vanity table c/ lavatory bowl dan taps Unit 1.00 93,032.15 93,032.15

2 Demolish Bidet existing c/ assesorie Unit 1.00 31,010.72 31,010.72

0.00 0.00
3 Demolish Closet existing c/ assesorie Unit 1.00 31,010.72 31,010.72
0.00 0.00
4 Demolish Shower area existing c/ taps and levelling M2 2.85 80,627.86 229,789.41
0.00 0.00
5 Demolish floor existing Bathroom c/ with levelling M2 5.90 24,808.57 146,370.58
0.00 0.00
6 Demolish finishing wall Bathroom and shower area existing M2 24.00 18,606.43 446,554.32
0.00 0.00
7 Demolish existing alang-alang roof as described drawing M2 4.50 21,707.50 97,683.76
0.00 0.00
8 Demolish existing pergola roof as described drawing M2 2.85 24,808.57 70,704.43
0.00 0.00
9 Demolish wall existing M2 14.40 24,808.57 357,243.45
0.00
Sub Total 0.00 1,503,399.54
0.00
II Soil and sand work 0.00
0.00
1 Excavation soil c/ demolish wall, tie beam, foundation existing M3 2.25 72,769.75 163,731.93
and back fill to footplate foundation
0.00 0.00
2 Excavation soil c/ back fill to Sunken tub M3 0.88 24,932.62 21,940.70
0.00 0.00
3 Compacted sand bed 10 cm to concrete slab Bathroom M3 0.66 102,399.27 67,071.52
0.00 0.00
4 Ditto Sunken Tub M3 0.22 102,399.27 22,527.84
0.00 0.00
5 Polyethelane sheet damp proof membrane bed 0.5 mm to M2 6.55 4,118.22 26,974.36
concrete slab Bathroom
0.00 0.00
6 Ditto Sunken tub M2 2.20 4,118.22 9,060.09
0.00
Sub Total 0.00 311,306.44
0.00
III Concrete work 0.00
0.00
1 Concrete bed 5 cm to footplate foundation M3 0.11 404,469.28 45,502.79
0.00 0.00
2 Concrete K175, 8 cm thickness with rebars dia. 8 mm - 200 mm M3 0.52 565,261.32 296,196.93
single layer to floor Bathroom
0.00 0.00
3 Ditto to floor and wall Sunken tub M3 0.42 565,261.32 237,409.75
0.00 0.00

PT. WIETASHA PUTRINDO WISATA 8.00 BILL 5 - 42 ALAM KULKUL RESORT PROJECT
 AREA : 8.00 BILL NO. 5 RESORT VILLA

NO. DESCRIPTION UNIT QTY RATE AMOUNT

4 Concrete K225, footplate foundation 75x75 cm with rebars dia. M3 0.57 1,706,539.81 967,608.07
13 - 150 mm
0.00 0.00
5 Concrete K225, coloumn 15/15 cm with rebars 4 dia. 16 dan M3 0.23 2,318,238.30 521,603.62
beugel dia. 8 - 200
0.00 0.00
6 Concrete K225, beam 15/25 cm with rebars 2x 3 dia. 16 dan M3 0.45 1,691,244.44 761,060.00
beugel dia. 8 - 200
0.00 0.00
7 Concrete K225, roof plate 10 cm thickness with rebars dia. 10 - M3 0.88 1,409,504.33 1,233,316.29
200 mm
0.00 0.00
8 Waterproofing coating c/ with wiremesh and plaster to roof plate M2 8.75 109,527.54 958,365.97
0.00 0.00
9 Ditto concrete slab Bathroom M2 6.55 109,527.54 717,405.38
0.00 0.00
10 Ditto wall inside Bathroom M2 22.32 67,352.96 1,503,318.17
0.00 0.00
11 Ditto Sunken Tub M2 4.20 78,516.82 329,770.65
0.00
Sub Total 0.00 7,571,557.63
0.00
IV Masonry work 0.00
0.00
1 Brick masonry with mortar 1 PC : 4 sands to wall 16.45 279,592.62 4,599,298.61
0.00 0.00
2 Plaster 1 PC : 5 sand to wall 8.00 19,099.16 152,793.30
0.00
Sub Total 0.00 4,752,091.90
0.00
V Floor work 0.00
0.00
1 Polished Marble 30x30 cm, 2 cm thick with tumbled marble M2 6.55 187,774.77 1,229,924.74
border 10x10 cm as indicated in drawing to Walk in closet
0.00
Sub Total 0.00 1,229,924.74
0.00
VI Ceiling work 0.00
0.00
1 GRC 6 mm thickness c/ with bingkirai timber frame, hanger and M2 8.75 106,552.82 932,337.19
galvanized nails (screw) as indicated in drawing and
specification to ceiling Bathroom
0.00 0.00
2 Bingkirai timber 4/6 cm profile to cornice Bathroom M1 12.00 18,606.43 223,277.16
0.00
Sub Total 0.00 1,155,614.35
0.00

PT. WIETASHA PUTRINDO WISATA 8.00 BILL 5 - 43 ALAM KULKUL RESORT PROJECT
 AREA : 8.00 BILL NO. 5 RESORT VILLA

NO. DESCRIPTION UNIT QTY RATE AMOUNT

VII Door and Window work 0.00
0.00
1 Bingkirai timber panel door with existing frame c/ removed Unit 0.00 3,358,443.86 0.00
frame existing, hardware, finishing Lasur as described in
drawing D1 to Bathroom
0.00 0.00
2 Bingkirai timber louvre c/ Bingkirai frame, plastered frame, Unit 3.00 684,044.72 2,052,134.17
demolish wall, steel stack, finishing Lasur as described in
drawing V1 to Bathroom
0.00 0.00
3 Glass window c/ Bingkirai frame, hardware, glass 5 mm, Unit 1.00 685,106.05 685,106.05
demolish wall, steel stack, finishing Lasur as described in
drawing W1' to Bathroom
0.00
Sub Total 0.00 2,737,240.22
0.00
VIII Roof work 0.00
0.00
1 Pergola wafer bingkirai timber beam 6/12 cm c/ finishing lasur M2 3.00 521,549.82 1,564,649.45
as described in drawing
0.00 0.00
2 Bingkirai timber beam 8/15 cm profile c/ finishing lasur to M1 3.00 76,100.30 228,300.90
support pergola
0.00 0.00
3 Bingkirai timber beam 3/3 cm profile c/ finishing lasur M1 7.00 17,502.45 122,517.14
0.00 0.00
4 Laminated glass 5+5 mm c/ with galvanize screw, alluminium M2 3.00 1,096,928.64 3,290,785.92
glass closer, alluminium gutter and other necessary
0.00 0.00
5 Bingkirai timber beam with dimension as timber eave beam 1st M1 5.00 54,777.33 273,886.65
existing c/ finishing Lasur
0.00 0.00
6 Bingkirai timber tatab with dimension as tatab timber existing c/ M1 5.00 54,777.33 273,886.65
finishing Lasur
0.00 0.00
7 Tatched (alang-alang) roof w/ ate as described in drawing M2 4.50 105,436.44 474,463.96
0.00
Sub Total 0.00 6,228,490.66
0.00
IX Finished work 0.00
0.00
1 Weathershield paint to wall outside M2 16.75 18,606.43 311,657.70
0.00 0.00
2 Ditto Ceiling M2 8.75 18,606.43 162,806.26
0.00 0.00
3 Lasur to cornice M1 12.00 9,303.21 111,638.58
0.00 0.00
4 Tumbled marble and polished marble slab coping/façade as M2 1.00 1,674,166.35 1,674,166.35
indicated in drawing to Sunken Tub
0.00 0.00

PT. WIETASHA PUTRINDO WISATA 8.00 BILL 5 - 44 ALAM KULKUL RESORT PROJECT
 AREA : 8.00 BILL NO. 5 RESORT VILLA

NO. DESCRIPTION UNIT QTY RATE AMOUNT

5 Polished Marble 30x30 cm, 2 cm thick as indicated in drawing M2 19.57 190,650.50 3,731,030.33
to Bathroom wall
0.00 0.00
6 Marmo marble, 2 cm thick façade as indicated in drawing to M2 8.75 227,695.34 1,992,334.23
Walk in closet wall
0.00 0.00
7 Paras kerobokan stone coping as indicated indrawing to roof M1 8.50 116,600.29 991,102.50
plate
0.00
Sub Total 0.00 8,974,735.96
0.00
X Fix Furniture and Furniture work 0.00
0.00
1 Polished marble slab top table and burned marble façade c/ M1 2.50 1,311,660.83 3,279,152.08
with demolish wall, concrete, rebars and other necessary to
Vanity table
0.00 0.00
2 Polished marble slab top table and burned marble façade c/ Unit 1.00 419,625.74 419,625.74
with demolish wall, concrete, rebars and other necessary to
small table
0.00 0.00
2a Cabinet bellow vanity top table as detail in drawing c/w Unit 1.00 1,125,515.35 1,125,515.35
hardware and finishing Lasur to Vanity table
0.00 0.00
3 Bevelled mirror c/ marble slab frame as indicated drawing and Unit 3.00 446,298.98 1,338,896.95
finishing polished to Bathroom
0.00 0.00
4 Marble slab frame finishing polish to Window W1' Unit 1.00 217,338.91 217,338.91
0.00 0.00
5 Bingkirai timber blind c/ finishing lasur as described in drawing Unit 1.00 628,153.07 628,153.07
to Window (W1)
0.00 0.00
6 Robe hook chrome color TX 704 AC by Toto product Unit 2.00 142,318.48 284,636.97
0.00
7 Toilet roll holder chrome color TX 703 AC by Toto product Unit 2.00 255,778.63 511,557.26
0.00 0.00
8 Towel ring chrome color TX 702 AC by Toto product Unit 2.00 214,341.01 428,682.02
0.00 0.00
9 Dobel towel rail chrome color TX 5 WAC by Toto product Unit 1.00 756,976.48 756,976.48
0.00 0.00
10 Towel rack chrome color TX 4 WAC by Toto product Unit 1.00 963,177.96 963,177.96
0.00
Sub Total 0.00 9,953,712.79
0.00
XI Pekerjaan Sanitary 0.00
0.00
1 Colonial top assembly deck type set taps hot and cold w/ Set 1.00 1,922,313.77 1,922,313.77
Caroma product c/ fitting and other necessary fittings to Sunken
Tub
0.00 0.00

PT. WIETASHA PUTRINDO WISATA 8.00 BILL 5 - 45 ALAM KULKUL RESORT PROJECT
 AREA : 8.00 BILL NO. 5 RESORT VILLA

NO. DESCRIPTION UNIT QTY RATE AMOUNT

2 Colonial Vanity Basin Set Taps w/ Caroma product c/ fittings, Set 1.00 1,709,063.95 1,709,063.95
drain, plug, P trap, stop valve, durable flexible hose and other
necessary fittings to Vanity
0.00 0.00
3 Colonial top assembly wall type set taps c/ hot and cold w/ Set 1.00 2,111,498.33 2,111,498.33
Caroma product c/ fitting and other necessary fittings to Hand
and Head Shower ( Non Diverter )
0.00 0.00
4 Totema rail and Shower set w/ Dorf Product c/ accessories Set 1.00 1,698,106.30 1,698,106.30
0.00 0.00
5 Toilet bowl Lexington type American Standard c/ fittings, p trap, Unit 1.00 2,965,996.14 2,965,996.14
stop valve, durable flexible hose and other necessary fittings as
indicated in drawing and specification
0.00 0.00
6 Floor drain Sunken tub DORF plug & waste c/w p trap Unit 1.00 410,503.73 410,503.73
0.00 0.00
7 Wash basin Ideal Standard Ovalyn 21" c/ with bracket and Unit 1.00 348,116.35 348,116.35
other necessary fittings as indicated in drawing and
specification 0.00 0.00
8 Floor drain Sanwell FD 50 MM CP c/w P-trap to Toilet Set 1.00 246,701.82 246,701.82
0.00
Sub Total 0.00 11,412,300.40
0.00
XII Mechanical, Electrical and Plumbing 0.00
0.00
Scope for MEP work included demolish, repair and finishing 0.00
according existing or new design to existing installation, wall,
floor, pathway, or ceiling, etc.
0.00
Electrical work 0.00
0.00
1 MCB Lighting 10A Unit 2.00 95,577.84 191,155.68
0.00 0.00
2 MCB Outlet 16A Unit 1.00 95,577.84 95,577.84
0.00 0.00
3 NYY Cable lighting installation c/w connection, conduit cable, Point 8.00 109,512.71 876,101.70
joint boxes, 3M rubber insulation, clamps, cable's glands &
other necessary equipment to Lamp
0.00 0.00
4 NYY Cable outlet installation c/w connection, conduit cable, Point 3.00 118,630.49 355,891.46
joint boxes, 3M rubber insulation, clamps, cable's glands &
other necessary equipment to Standard Outlet
0.00 0.00
5 Eyeball recessed downlight halogen Osram, 24 W/12 V /41-827 Unit 5.00 126,409.40 632,047.00
c/ fitting and other necessary
0.00 0.00
6 Timber box lamp with fluorescent light Osram lumilux 11 W/ 41 - Unit 3.00 220,753.97 662,261.92
827 and other necessary as indicated in drawing
0.00 0.00

PT. WIETASHA PUTRINDO WISATA 8.00 BILL 5 - 46 ALAM KULKUL RESORT PROJECT
 AREA : 8.00 BILL NO. 5 RESORT VILLA

NO. DESCRIPTION UNIT QTY RATE AMOUNT

7 One gang one way switch ex. Legrand Unit 1.00 28,858.34 28,858.34
0.00 0.00
8 Standard outlet ex. Legrand Unit 2.00 36,356.58 72,713.15
0.00 0.00
9 Standard outlet with trafo 110 V, 500 W ex. Legrand Unit 1.00 307,674.31 307,674.31
0.00 0.00
Plumbing work 0.00 0.00
0.00 0.00
1 PVC AW class 3/4" diameter to clean water M1 13.80 6,782.94 93,604.62
0.00 0.00
2 Ditto 1" to clean water M1 4.80 7,707.89 36,997.87
0.00 0.00
3 Ditto 2" to sewerage water M1 12.60 18,868.92 237,748.33
0.00 0.00
4 Ditto 4" to sewerage water M1 4.20 46,247.34 194,238.83
0.00 0.00
5 Gate valve Kitazawa 1" c/ w box Unit 1.00 112,226.88 112,226.88
0.00 0.00
6 Thermaflex insulated copper pipe for hot water 3/4" diameter M1 13.80 67,418.35 930,373.18
c/w fittings, hanger, bracket and other necessary fittings on
water heater installation
0.00 0.00
7 Gate valve Kitazawa 3/4" Unit 1.00 70,203.46 70,203.46
0.00 0.00
8 Check valve Kitazawa 3/4" Unit 1.00 72,916.64 72,916.64
0.00 0.00
9 Fitting & Acessories Ls 1.00 431,641.85 431,641.85
0.00 0.00
10 Miscellaneous Material Ls 1.00 493,304.97 493,304.97
0.00 0.00
Telephone work 0.00 0.00
0.00 0.00
1 Indoor telephone R-VV 0.4 mm2 cable ex Supreme or equal Point 1.00 113,730.54 113,730.54
approved c/ with cable conduit, cable gland, terminal cable and
other necessary supporting material as indicated in drawing
and specification
0.00 0.00
2 Telephone outlet standard Legrand Mosaic 45 c/ w box, based Unit 1.00 111,610.25 111,610.25
plate, covered plate, connector and other supporting material
as indicated in drawing
0.00
3 Telephone hand set w/ non extension Unit 1.00 320,648.23 320,648.23
0.00 0.00
Mechanical work 0.00 0.00
0.00 0.00
1 Exhaust fan 250 CFM capacity Unit 1.00 339,147.17 339,147.17

Sub Total 6,780,674.22

PT. WIETASHA PUTRINDO WISATA 8.00 BILL 5 - 47 ALAM KULKUL RESORT PROJECT
 AREA : 8.00 BILL NO. 5 RESORT VILLA

NO. DESCRIPTION UNIT QTY RATE AMOUNT

XIII Additional

Room

1 Modified existing glass door & window become fix window c/w Unit 1.00 1,776,169.80 1,776,169.80
repair and maintain with additional timber wedge, glued, sealant
as necessary to avoid any leakage
0.00
2 Bingkirai timber palmate c/ with finishing Lasur as described in M1 5.00 89,186.82 445,934.10
drawing to Room
0.00 0.00
3 Timber blind 1.00x3.00 M c/ finishing Lasur as described in Unit 4.00 1,339,662.96 5,358,651.82
drawing to existing window Bedroom
0.00 0.00
Bathroom 0.00 0.00
0.00 0.00
1 Make up timber chair as detail in drawing c/ chusion, finishing Unit 1.00 310,107.17 310,107.17
Lasur
0.00 0.00
2 Bingkirai timber panel door with existing frame c/ mirror Unit 1.00 3,369,633.76 3,369,633.76
removed frame existing, hardware, finishing Lasur as described
in drawing D1' to Bathroom

Sub Total 11,260,496.65

COLLECTION

I Demolish work 1,503,399.54

II Soil and sand work 311,306.44
III Concrete work 7,571,557.63
IV Masonry work 4,752,091.90
V Floor work 1,229,924.74
VI Ceiling work 1,155,614.35
VII Door and Window work 2,737,240.22
VIII Roof work 6,228,490.66
IX Finished work 8,974,735.96
X Fix Furniture and Furniture work 9,953,712.79
XI Pekerjaan Sanitary 11,412,300.40
XII Mechanical, Electrical and Plumbing 6,780,674.22
XIII Additional 11,260,496.65

8.00 BILL NO. 5 RESORT VILLA Rp. 73,871,545.51

PT. WIETASHA PUTRINDO WISATA 8.00 BILL 5 - 48 ALAM KULKUL RESORT PROJECT
 AREA : 9.00 BILL NO. 6 RESORT STANDARD (109 & 110)

NO. DESCRIPTION UNIT QTY RATE AMOUNT

I Demolish work

1 Demolish Vanity table c/ lavatory bowl dan taps Unit 1.00 93,032.15 93,032.15

2 Demolish Bidet existing c/ assesorie Unit 1.00 31,010.72 31,010.72

0.00 0.00
3 Demolish Closet existing c/ assesorie Unit 1.00 31,010.72 31,010.72
0.00 0.00
4 Demolish Shower area existing c/ taps and levelling M2 2.85 80,627.86 229,789.41
0.00 0.00
5 Demolish floor existing Bathroom c/ with levelling M2 9.80 24,808.57 243,124.02
0.00 0.00
6 Demolish finishing wall Bathroom and shower area existing M2 37.75 18,606.43 702,318.30
0.00 0.00
7 Demolish existing alang-alang roof as described drawing M2 8.88 21,707.50 192,762.61
0.00 0.00
8 Demolish existing pergola roof as described drawing M2 3.75 24,808.57 93,032.15
0.00 0.00
9 Demolish wall existing M2 9.45 24,808.57 234,441.02
0.00
Sub Total 0.00 1,850,521.10
0.00
II Soil and sand work 0.00
0.00
1 Excavation soil c/ back fill to Sunken tub M3 1.20 24,932.62 29,919.14
0.00 0.00
2 Compacted sand bed 10 cm to concrete slab Walk in closet & M3 1.25 102,399.27 127,999.08
Toilet
0.00 0.00
3 Ditto Sunken tub M3 0.24 102,399.27 24,575.82
0.00 0.00
4 Polyethelane sheet damp proof membrane bed 0.5 mm to M2 12.50 4,118.22 51,477.79
concrete slab Walk in closet & Toilet
0.00 0.00
5 Ditto Sunken tub M2 2.40 4,118.22 9,883.74
0.00 0.00
6 Excavation soil c/ demolish wall, tie beam, foundation existing M3 3.24 72,769.75 235,773.98
and back fill to footplate foundation
0.00
Sub Total 0.00 479,629.55
0.00
III Concrete work 0.00
0.00
1 Concrete K175, 8 cm thickness with rebars dia. 8 mm - 200 mm M3 1.00 565,261.32 565,261.32
single layer to floor Walk in closet & Toilet
0.00 0.00
2 Ditto to floor and wall Sunken tub M3 0.44 565,261.32 248,714.98
0.00 0.00
3 Concrete K175, practical ring beam 15/15 cm M3 0.11 1,381,583.21 158,536.67

PT. WIETASHA PUTRINDO WISATA 7.00 BILL 4 - 49 ALAM KULKUL RESORT PROJECT
 AREA : 9.00 BILL NO. 6 RESORT STANDARD (109 & 110)

NO. DESCRIPTION UNIT QTY RATE AMOUNT

0.00 0.00
4 Waterproofing coating c/ with wiremesh and plaster to floor M2 12.50 109,527.54 1,369,094.24
Walk in closet & Toilet
0.00 0.00
5 Ditto to wall inside Walk in closet & Toilet M2 40.84 67,352.96 2,750,695.08
0.00 0.00
6 Ditto to floor & wall Sunken Tub M2 5.40 109,527.54 591,448.71
0.00 0.00
7 Concrete bed 5 cm to footplate foundation M3 0.16 404,469.28 65,524.02
0.00 0.00
8 Concrete K225, footplate foundation 75x75 cm M3 0.57 1,706,539.81 967,608.07
0.00 0.00
9 Concrete K225, coloumn 15/15 cm M3 0.45 1,829,671.66 823,352.24
0.00 0.00
10 Concrete K225, beam 15/25 cm M3 0.88 1,691,244.44 1,480,895.91
0.00 0.00
11 Concrete K225, roof plate 10 cm thickness to Walk in closet & M3 1.33 1,409,504.33 1,867,593.24
Toilet
0.00 0.00
12 Waterproofing coating c/ with wiremesh and plaster to roof plate M2 13.25 109,527.54 1,451,239.89
0.00
Sub Total 0.00 12,339,964.39
0.00
IV Masonry work 0.00
0.00
1 Brick masonry with mortar 1 PC : 4 sands to wall M2 12.00 50,651.57 607,818.89
0.00 0.00
2 Plaster 1 PC : 5 sand to wall M2 12.25 19,099.16 233,964.73
0.00
Sub Total 0.00 841,783.62
0.00
V Floor work 0.00
0.00
1 Polished Marble 30x30 cm, 2 cm thick with tumbled marble M2 8.75 187,774.77 1,643,029.24
border 10x10 cm as indicated in drawing to Walk in closet
0.00 0.00
2 Polished Marble 30x30 cm, 2 cm thick as indicated in drawing M2 3.75 187,774.77 704,155.39
to Toilet
0.00 0.00
3 Loose peable with dia. 2 cm M2 4.35 47,136.29 204,807.18
0.00
Sub Total 0.00 2,551,991.80
0.00

PT. WIETASHA PUTRINDO WISATA 7.00 BILL 4 - 50 ALAM KULKUL RESORT PROJECT
 AREA : 9.00 BILL NO. 6 RESORT STANDARD (109 & 110)

NO. DESCRIPTION UNIT QTY RATE AMOUNT

VI Ceiling work 0.00
0.00
1 GRC 6 mm thickness c/ with bingkirai timber frame, hanger and M2 13.25 106,552.82 1,411,824.89
galvanized nails (screw) as indicated in drawing and
specification to ceiling Toilet
0.00 0.00
2 Bingkirai timber 4/6 cm profile to cornice Walk in closet & Toilet M1 22.20 18,606.43 413,062.74
0.00
Sub Total 0.00 1,824,887.64
0.00
VII Door and Window work 0.00
0.00
1 Frameless tempered glass door 10 mm c/ hardware and other Unit 1.00 3,369,412.35 3,369,412.35
necessary as described in drawing D2 to Walk in closet
0.00 0.00
2 Tempered glass partition 10 mm c/ alluminium and other Unit 1.00 2,382,379.07 2,382,379.07
necessary as described in drawing P1 to Toilet
0.00 0.00
3 Refinish existing window W ex. w/ finishing Lasur to Entry Unit 1.00 198,344.54 198,344.54
0.00 0.00
4 Bingkirai timber panel door with existing frame c/ hardware, Unit 1.00 3,358,443.86 3,358,443.86
finishing Lasur as described in drawing D1 to Walk in closet
0.00
Sub Total 0.00 9,308,579.82
0.00
VIII Roof work 0.00
0.00
1 Pergola wafer bingkirai timber beam 6/12 cm c/ finishing lasur M2 5.00 521,549.82 2,607,749.08
as described in drawing
0.00 0.00
2 Bingkirai timber beam 8/15 cm profile c/ finishing lasur to M1 5.00 76,100.30 380,501.49
support pergola
0.00 0.00
3 Bingkirai timber beam 3/3 cm profile c/ finishing lasur M1 7.60 17,502.45 133,018.61
0.00 0.00
4 Multiplex 18 mm thickness c/w finishing lasur to cover water M2 0.83 198,468.59 163,736.58
pipe on pergola
0.00 0.00
5 Laminated glass 5+5 mm c/ with galvanize screw, alluminium M2 5.00 1,096,928.64 5,484,643.19
glass closer, alluminium gutter and other necessary
0.00 0.00
6 Bingkirai timber beam with dimension as timber eave beam 1st M1 5.70 54,777.33 312,230.78
existing c/ finishing Lasur
0.00 0.00
7 Bingkirai timber tatab with dimension as tatab timber existing c/ M1 5.70 54,777.33 312,230.78
finishing Lasur
0.00 0.00
8 Tatched (alang-alang) roof w/ ate as described in drawing M2 5.13 105,436.44 540,888.92
0.00
Sub Total 0.00 9,934,999.43

PT. WIETASHA PUTRINDO WISATA 7.00 BILL 4 - 51 ALAM KULKUL RESORT PROJECT
 AREA : 9.00 BILL NO. 6 RESORT STANDARD (109 & 110)

NO. DESCRIPTION UNIT QTY RATE AMOUNT

0.00
IX Finished work 0.00
0.00
1 Weathershield paint to wall inside M2 32.50 18,606.43 604,708.97
0.00 0.00
2 Ditto Ceiling M2 13.25 18,606.43 246,535.20
0.00 0.00
3 Lasur to cornice M1 22.20 9,303.21 206,531.37
0.00 0.00
4 Tumbled marble and polished marble slab coping/façade as M2 1.00 1,674,166.35 1,674,166.35
indicated in drawing to Sunken Tub
0.00 0.00
5 Polished Marble 30x30 cm, 2 cm thick as indicated in drawing M2 10.05 190,650.50 1,915,084.30
to Walk in closet wall
0.00 0.00
6 Marmo marble, 2 cm thick façade as indicated in drawing to M2 11.20 227,695.34 2,550,187.81
Walk in closet wall
0.00 0.00
7 Ditto to Toilet wall M2 0.00 227,695.34 0.00
0.00 0.00
8 Marmo marble, 2 cm thick façade as indicated in drawing to M2 0.00 227,695.34 0.00
Walk in closet wall
0.00 0.00
9 Ditto to Toilet wall M2 0.00 227,695.34 0.00
0.00 0.00
10 Paras kerobokan stone coping as indicated indrawing to wall M1 5.10 116,600.29 594,661.50
fence
0.00 0.00
11 Polished Marble 30x30 cm, 2 cm thick as indicated in drawing M2 10.39 190,650.50 1,980,858.72
to Toilet wall
0.00 0.00
12 Polished marble slab top table and burned marble façade c/ unit 1.00 434,582.96 434,582.96
with demolish wall, concrete, rebars and other necessary to
Toilet Pedestal (console or pedestal wit top marble slab)
0.00
Sub Total 0.00 10,207,317.18
0.00
X Fix Furniture and Furniture work 0.00
0.00
1 Polished marble slab top table and burned marble façade c/ Unit 1.00 1,311,660.83 1,311,660.83
with demolish wall, concrete, rebars and other necessary to
Vanity table
0.00 0.00
2 Polished marble slab top table and burned marble façade c/ Unit 1.00 419,625.74 419,625.74
with demolish wall, concrete, rebars and other necessary to
small table
0.00 0.00
3 Cabinet bellow vanity top table as detail in drawing c/w Unit 1.00 1,125,515.35 1,125,515.35
hardware and finishing Lasur to Vanity table
0.00 0.00

PT. WIETASHA PUTRINDO WISATA 7.00 BILL 4 - 52 ALAM KULKUL RESORT PROJECT
 AREA : 9.00 BILL NO. 6 RESORT STANDARD (109 & 110)

NO. DESCRIPTION UNIT QTY RATE AMOUNT

4 Make up timber table as detail in drawing c/ finishing Lasur Unit 1.00 930,321.50 930,321.50
0.00 0.00
5 Make up timber chair as detail in drawing c/ chusion, finishing Unit 1.00 310,107.17 310,107.17
Lasur
0.00 0.00
6 Timber wardrobe as detail in drawing c/w hardware, SAG, RAG, Unit 1.00 5,581,928.98 5,581,928.98
tray and finishing Lasur to Bathroom
0.00 0.00
7 Bevelled mirror c/ marble slab frame as indicated drawing and Unit 1.00 446,298.98 446,298.98
finishing polished to Make up
0.00 0.00
8 Bevelled mirror c/ marble slab frame as indicated drawing and Unit 2.00 446,298.98 892,597.97
finishing polished to Vanity
0.00 0.00
9 Bevelled mirror c/ bingkirai timber frame as indicated drawing Unit 3.00 403,800.14 1,211,400.43
and finishing lasur to Walk in closet & Toilet
0.00 0.00
10 Bingkirai timber blind c/ finishing lasur as described in drawing Unit 1.00 628,153.07 628,153.07
to Entry (W ex.)
0.00 0.00
11 Robe hook chrome color TX 704 AC by Toto product Unit 2.00 142,318.48 284,636.97
0.00
12 Toilet roll holder chrome color TX 703 AC by Toto product Unit 2.00 255,778.63 511,557.26
0.00 0.00
13 Towel ring chrome color TX 702 AC by Toto product Unit 2.00 214,341.01 428,682.02
0.00 0.00
14 Dobel towel rail chrome color TX 5 WAC by Toto product Unit 1.00 756,976.48 756,976.48
0.00 0.00
15 Towel rack chrome color TX 4 WAC by Toto product Unit 1.00 963,177.96 963,177.96
0.00 0.00
16 Singaraja stone (batu pilah) finished to pedestal water fall c/w Unit 1.00 543,444.03 543,444.03
brick masonry, stone slab, granite slab as indicated in drawing
to Sunken tub
0.00 0.00
17 Fixed Make up / beauty mirror Unit 1.00 2,054,149.86 2,054,149.86
0.00 0.00
18 Niece c/w multiplex, timber hanger, wall and finishing as Unit 1.00 2,053,546.81 2,053,546.81
described in drawing
0.00 0.00
19 Fixed Hair dryer Unit 0.00 215,820.93 0.00
0.00
Sub Total 0.00 20,453,781.41
0.00

PT. WIETASHA PUTRINDO WISATA 7.00 BILL 4 - 53 ALAM KULKUL RESORT PROJECT
 AREA : 9.00 BILL NO. 6 RESORT STANDARD (109 & 110)

NO. DESCRIPTION UNIT QTY RATE AMOUNT

XI Pekerjaan Sanitary 0.00
0.00
1 Colonial top assembly deck type set taps hot and cold w/ Set 1.00 1,922,313.77 1,922,313.77
Caroma product c/ fitting and other necessary fittings to Sunken
Tub
0.00 0.00
2 Colonial Vanity Basin Set Taps w/ Caroma product c/ fittings, Set 2.00 1,709,063.95 3,418,127.91
drain, Dorf plug, P trap, stop valve, durable flexible hose and
other necessary fittings to Vanity
0.00 0.00
3 Colonial top assembly wall type set taps c/ diverter hot and cold Set 1.00 2,111,498.33 2,111,498.33
w/ Caroma product c/ fitting and other necessary fittings to
Hand and Head Shower ( Non Diverter)
0.00 0.00
4 Colonial Bidette Set Taps w/ Caroma Product c/ fittings, Plug, P Set 0.00 4,571,559.78 0.00
trap, stop valve, durable flexible hose and other necessary
fittings
0.00 0.00
5 Totema rail and Shower set w/ Dorf Product c/ accessories Set 1.00 1,698,106.30 1,698,106.30
0.00 0.00
6 Toilet bowl Lexington type American Standard c/ fittings, p trap, Unit 1.00 2,965,996.14 2,965,996.14
stop valve, durable flexible hose and other necessary fittings as
indicated in drawing and specification
0.00 0.00
7 Bidet bowl Aero type American Standard c/ fittings, p trap, stop Unit 0.00 912,614.20 0.00
valve, durable flexible hose and other necessary fittings as
indicated in drawing and specification
0.00 0.00
8 Head shower ceiling mounted with dia. 8" Enware 1080 c/w Unit 0.00 2,813,429.89 0.00
modification
0.00 0.00
9 Floor drain Sunken tub DORF plug & waste c/w p trap Unit 1.00 410,503.73 410,503.73
0.00 0.00
10 Wash basin Ideal Standard Ovalyn 21" c/ with bracket and Unit 2.00 348,116.35 696,232.70
other necessary fittings as indicated in drawing and
specification 0.00 0.00
11 Floor drain Sanwell FD 50 MM CP c/w P-trap to Toilet Set 1.00 246,701.82 246,701.82
0.00
Sub Total 0.00 13,469,480.70
0.00
XII Mechanical, Electrical and Plumbing 0.00
0.00
Scope for MEP work included demolish, repair and finishing 0.00
according existing or new design to existing installation, wall,
floor, pathway, or ceiling, etc.
0.00

PT. WIETASHA PUTRINDO WISATA 7.00 BILL 4 - 54 ALAM KULKUL RESORT PROJECT
 AREA : 9.00 BILL NO. 6 RESORT STANDARD (109 & 110)

NO. DESCRIPTION UNIT QTY RATE AMOUNT

Electrical work 0.00
0.00
1 MCB Lighting 10A Unit 2.00 95,577.84 191,155.68
0.00 0.00
2 MCB Outlet 16A Unit 1.00 95,577.84 95,577.84
0.00 0.00
3 NYY Cable lighting installation c/w connection, conduit cable, Point 15.00 109,512.71 1,642,690.68
joint boxes, 3M rubber insulation, clamps, cable's glands &
other necessary equipment to Lamp
0.00 0.00
4 NYY Cable outlet installation c/w connection, conduit cable, Point 6.00 118,630.49 711,782.92
joint boxes, 3M rubber insulation, clamps, cable's glands &
other necessary equipment to Standard Outlet
0.00 0.00
5 NYY Cable power installation c/w connection, conduit cable, Point 1.00 118,630.49 118,630.49
joint boxes, 3M rubber insulation, clamps, cable's glands &
other necessary equipment to Power Outlet
0.00 0.00
6 Timber box lamp c/w lumascape star fitting halogen Osram 50 Unit 2.00 163,407.27 326,814.54
W/ 12 V/ 41 - 827 and other necessary
0.00 0.00
7 Eyeball recessed downlight halogen Osram, 24 W/12 V /41-827 Unit 2.00 126,409.40 252,818.80
c/ fitting and other necessary
0.00 0.00
8 Small E14 light fitting c/w small softone bulb 25W and Micro Unit 3.00 67,829.43 203,488.30
switches to Wardrobe Bathroom
0.00 0.00
9 Timber box lamp with fluorescent light Osram lumilux 11 W/ 41 - Unit 3.00 220,753.97 662,261.92
827 and other necessary as indicated in drawing
0.00 0.00
10 Paras krobokan box lamp c/w eyeball recessed downlight Unit 1.00 311,398.76 311,398.76
halogen Osram 24 W/12 V/41-827
0.00 0.00
11 One gang one way switch ex. Legrand Unit 1.00 28,858.34 28,858.34
0.00 0.00
12 One gang two way switch ex. Legrand Unit 2.00 96,441.12 192,882.24
0.00 0.00
13 Standard outlet ex. Legrand Unit 4.00 36,356.58 145,426.31
0.00 0.00
14 Standard outlet with trafo 110 V, 500 W ex. Legrand Unit 2.00 307,674.31 615,348.62
0.00 0.00
15 Power outlet with switch and indicator lamp c/ fitting ex. MK to Unit 1.00 67,829.43 67,829.43
AC
0.00
16 Timber box lamp w/ double lighting up & bottom c/ lumascape Unit 4.00 326,814.54 1,307,258.18
star fitting halogen Osram 50 W/ 12 V/ 41 - 827 and other
necessary
0.00

PT. WIETASHA PUTRINDO WISATA 7.00 BILL 4 - 55 ALAM KULKUL RESORT PROJECT
 AREA : 9.00 BILL NO. 6 RESORT STANDARD (109 & 110)

NO. DESCRIPTION UNIT QTY RATE AMOUNT

Plumbing work 0.00
0.00
1 PVC AW class 3/4" diameter to clean water M1 13.90 6,782.94 94,282.91
0.00 0.00
2 Ditto 1" to main clean water M1 7.80 7,707.89 60,121.54
0.00 0.00
3 Ditto 2" to sewerage water M1 7.80 18,868.92 147,177.54
0.00 0.00
4 Ditto 4" to sewerage water M1 6.50 46,247.34 300,607.72
0.00 0.00
5 Gate valve Kitazawa 1" c/ w box Unit 1.00 112,226.88 112,226.88
0.00 0.00
6 Thermaflex insulated copper pipe for hot water 3/4" diameter M1 15.60 67,418.35 1,051,726.20
c/w fittings, hanger, bracket and other necessary fittings on
water heater installation
0.00
7 Gate valve Kitazawa 3/4" Unit 2.00 70,203.46 140,406.93
0.00 0.00
8 Check valve Kitazawa 3/4" Unit 1.00 72,916.64 72,916.64
0.00 0.00
9 Floor clean out Sanwell CO 100 CP Unit 1.00 237,033.04 237,033.04
0.00 0.00
10 Fitting & Acessories Ls 1.00 246,652.49 246,652.49
0.00 0.00
11 Miscellaneous Material Ls 1.00 246,652.49 246,652.49
0.00 0.00
Telephone work 0.00 0.00
0.00 0.00
1 Indoor telephone R-VV 0.4 mm2 cable ex Supreme or equal Point 2.00 113,730.54 227,461.07
approved c/ with cable conduit, cable gland, terminal cable and
other necessary supporting material as indicated in drawing
and specification
0.00 0.00
2 Telephone outlet standard Legrand Mosaic 45 c/ w box, based Unit 2.00 111,610.25 223,220.50
plate, covered plate, connector and other supporting material
as indicated in drawing
0.00
3 Telephone hand set w/ non extension Unit 2.00 320,648.23 641,296.46
0.00 0.00
Mechanical work 0.00 0.00
0.00 0.00
1 A/C multi split duct type 9000 BTU c/w FCU, insulated flexible Unit 1.00 7,169,982.22 7,169,982.22
duct, insulation, plenum, thermostat, bracket, cooper pipe,
insulated drain pipe, power cable, connection, cble's and pipe
glands and other necessary fitting as indicated in drawing &
specific

Sub Total 17,845,987.69

PT. WIETASHA PUTRINDO WISATA 7.00 BILL 4 - 56 ALAM KULKUL RESORT PROJECT
 AREA : 9.00 BILL NO. 6 RESORT STANDARD (109 & 110)

NO. DESCRIPTION UNIT QTY RATE AMOUNT

XIII Additional

Room

1 Modified existing glass window become fix window c/w repair Unit 1.00 1,652,126.94 1,652,126.94
and maintain with additional timber wedge, glued, sealant as
necessary to avoid any leakage
0.00 0.00
2 Bingkirai timber palmate c/ with finishing Lasur as described in M1 10.00 89,186.82 891,868.21
drawing to Room
0.00 0.00
3 Timber blind 1.00x3.00 M c/ finishing Lasur as described in Unit 4.00 1,339,662.96 5,358,651.82
drawing to existing window Bedroom

Sub Total 7,902,646.96

COLLECTION

I Demolish work 1,850,521.10

II Soil and sand work 479,629.55
III Concrete work 12,339,964.39
IV Masonry work 841,783.62
V Floor work 2,551,991.80
VI Ceiling work 1,824,887.64
VII Door and Window work 9,308,579.82
VIII Roof work 9,934,999.43
IX Finished work 10,207,317.18
X Fix Furniture and Furniture work 20,453,781.41
XI Pekerjaan Sanitary 13,469,480.70
XII Mechanical, Electrical and Plumbing 17,845,987.69
XIII Additional 7,902,646.96

7.00 BILL NO. 4 RESORT STANDARD Rp. 109,011,571.29

PT. WIETASHA PUTRINDO WISATA 7.00 BILL 4 - 57 ALAM KULKUL RESORT PROJECT