RINGKASAN

RENCANA ANGGARAN BIAYA (RAB)

BHANUSWARI RESORT & SPA - GIANYAR BALI
NO DESCRIPTION UNIT UNIT PRICE GRAND TOTAL
ITEM
A VILLAS
BLOCK 20-1 20 UNIT 903,156,195 18,063,123,900
BLOCK 20-2 20 UNIT 903,156,195 18,063,123,900
BLOCK 10 10 UNIT 903,156,195 9,031,561,950
BLOCK BANQUET 1 UNIT 13,347,000,000 13,347,000,000
ONE BADROOM VILLA 10 UNIT 2,249,796,669 22,497,966,690
TWO BEDROOM VILLA C2 3 UNIT 3,373,307,502 10,119,922,506
TWO BEDROOM VILLA C2B 1 UNIT 3,675,191,006 3,675,191,006
THREE BEDROOM VILLA 1 UNIT 5,465,038,915 5,465,038,915
B PUBLIC FACILITIES : -
TAMAN SARI ART & CULTURE 1 UNIT 12,684,931,680 12,684,931,680
SOFTCASE TAMAN SARI 1 UNIT 1,578,548,100 1,578,548,100
Tennis Court 3 UNIT 1,250,000,000 3,750,000,000
SPA TREATMENT PAVILION 2 UNIT 5,000,000,000 10,000,000,000
HARDSCAPE + LIGHTING 1 UNIT 638,846,000 638,846,000
POOL BAR & RESTO 1 UNIT 3,180,367,340 3,180,367,340
RIVER POOL 1 UNIT 4,207,131,944 4,207,131,944
LAGOON POOL 1 UNIT 6,385,999,500 6,385,999,500
KIDS POOL 1 UNIT 2,974,047,600 2,974,047,600
POOL BLOCK SUITE 1 UNIT 7,366,069,800 7,366,069,800
BRIDGE HOUSE 2 UNIT 1,108,158,800 2,216,317,600
LOVER ISLAND 1 UNIT 14,589,471,450 14,589,471,450
Lobby RESTAURANT 1 UNIT 14,511,360,000 14,511,360,000
BOH AT SUITES 1 UNIT 20,464,613,646 20,464,613,646
LAND SCAPE 1 UNIT 11,130,241,500 11,130,241,500
SPORT CENTER 2 UNIT 3,500,000,000 7,000,000,000
OPEN STAGE 1 UNIT 3,400,000,000 3,400,000,000
MEETING ROOM 1 UNIT 10,000,000,000 10,000,000,000
PEDESTRIAN STAGE 1 UNIT 8,000,000,000 8,000,000,000
10. Main Gate 1 UNIT 2,500,000,000 2,500,000,000
11. Lobby RESTAURANT 1 UNIT 11,511,360,000 11,511,360,000
12. Pura, Mosque, Mushalah 1 UNIT 2,500,000,000 2,500,000,000
C Bhanuswari Villa Renovation 12 UNIT 3,500,000,000 42,000,000,000
D Bhanuswari Class Upgrading 1 UNIT 20,000,000,000 20,000,000,000
E GENERAL & ADMINISTRATIVES :
1. Legal & Operational Licences 1 LS 3,500,000,000 3,500,000,000
2. Power & Electricity 1 UNIT 2,500,000,000 2,500,000,000
3. Buggy Car 6 UNIT 350,000,000 2,100,000,000
4. Vehicles 4 UNIT 300,000,000 1,200,000,000
5. Working Capital 2 MONTH 10,000,000,000 20,000,000,000
(352,152,235,027)