RAB GLAMPING

44 ARE

TOTAL
No. Description Detail/Spesification Volume UNIT UNIT RATE (Rp)
( Rp)

1. Preliminaries
Work Note: -Persiapan_Perijinan

Cost Of Installation

- Persiapan - Persiapan lokasi dan Pengukuran Ulang 1.00 Set 27,435,750 Rp 27,435,750

- Site Office - Sewa Bangunan 6.00 Bln 8,230,725 Rp 49,384,350

- SITE Management - Logistik, Safety, PAM (3 Pax) 18.00 Bln 9,145,250 Rp 164,614,500
- Accomodation - Bedeng/ Sewa Rumah 6.00 Bln 9,145,250 Rp 54,871,500
- Air Kerja - PDAM / BELI 6.00 Bln 9,145,250 Rp 54,871,500
- Listrik Kerja - Estimated 6.00 Bln 18,290,500 Rp 109,743,000
- Mobilisasi dan Demobilisasi Pekerja - Transportasi 50.00 Pax 640,168 Rp 32,008,375
Carried To Collected Work Item Rp 492,928,975
2. Pekerjaan Persiapan Lahan ( Cut And Fill )
Work Note: -Penyiapan Lahan, Pengaturan lahan, Pekerjaan Beton Pondasi

Cost Of Installation
- Parking Areal - Penyiapan Lahan 250.00 M3 457,263 Rp 114,315,625
- Swimming Pool - Penyiapan Lahan 450.00 M3 457,263 Rp 205,768,125
- Restaurant/Office/Kitchen - Penyiapan Lahan 350.00 M3 457,263 Rp 160,041,875
- Glamping Areal - Penyiapan Lahan 2375.00 M3 457,263 Rp 1,085,998,438
- STP - Penyiapan Lahan 250.00 M2 457,263 Rp 114,315,625
- Plumbing - Penyiapan Lahan 250.00 M3 457,263 Rp 114,315,625
Carried To Collected Work Item Rp 1,794,755,313
3. Pekerjaan Pondasi, Beton Strukture, PLUMBING dan Retaining Wall
Work Note: -Penyiapan Lahan, Pengaturan lahan, Pekerjaan Beton Pondasi

Cost Of Installation
- Retaining Wall Parking Areal - Penyiapan Lahan 70.00 M3 2,286,313 Rp 160,041,875
- Finishing Parking Areal - Paving Blok 250.00 M2 640,168 Rp 160,041,875
- Swimming Pool - Retaining Wall 80.00 M2 3,385,313 Rp 270,825,000
- Swimming Pool - Infinity Pool/3 Level Water 300.00 M2 4,938,435 Rp 1,481,530,500
- Swimming Pool - Foot Plat 21.00 Point 4,729,625 Rp 99,322,125

- Swimming Pool - Sukabumi / Candi Karangasem / 20x20 CM 460.00 M2 2,286,313 Rp 1,051,703,750

- Restaurant/Office/Kitchen - Retaining Wall 150.00 M3 3,385,313 Rp 507,796,875

- Restaurant/Office/Kitchen - Foot Plat D13 16.00 Point 4,729,625 Rp 75,674,000
- Restaurant/Office/Kitchen - Pondasi Terusan Limestone 80.00 M3 3,856,313 Rp 308,505,000
- Restaurant/Office/Kitchen - Sloof Beton Terusan O10 80.00 M3 3,319,765 Rp 265,581,200
- Restaurant/Office/Kitchen - Rabatan Lantai Kerja 350.00 M2 1,005,978 Rp 352,092,125
- Glamping Areal - Retaining Wall 1025.00 M3 3,385,313 Rp 3,469,945,313
- Glamping Areal - Injection Stack 150.00 Point 457,263 Rp 68,589,375
- Glamping Areal - Pondasi Terusan Limestone 725.00 M1 3,306,813 Rp 2,397,439,063
- Glamping Areal - Rabatan Lantai 2375.00 M3 1,633,978 Rp 3,880,696,563
- STP - Retaining Wall 60.00 M3 3,385,313 Rp 203,118,750
- STP - Kolom Praktis 21.00 Point 2,508,860 Rp 52,686,060
- STP - SLOOF / RING BALK 110.00 M1 3,022,250 Rp 332,447,500
- STP - SLAB DINDING PENAHAN 275.00 M2 1,648,500 Rp 453,337,500
- PLAMBING - SET ( AIR KOTOR / AIR BERSIH ) 8500.00 M1 111,470 Rp 947,495,000
Carried To Collected Work Item Rp 16,538,869,448
4. Pekerjaan Sruktur Dan Finishing Arsitektur Bangunan
 Work Note: -suply and build

Cost Of Installation
- Restaurant/Office/Kitchen - Bata Expose Wall 196.00 M2 715,601 Rp 140,257,845
- Restaurant/Office/Kitchen - Kolom Praktis 40.00 Point 2,293,594 Rp 91,743,750
- Restaurant/Office/Kitchen - Ceiling 125.00 M2 642,206 Rp 80,275,781
- Restaurant/Office/Kitchen - Bammbu Strukture ex AMOK 350.00 M2 6,422,063 Rp 2,247,721,875
- Restaurant/Office/Kitchen - Finishing Lantai Andesit Polish 60x60 350.00 M2 889,914 Rp 311,470,031
- Glamping Areal - Bambbu Glamping 500x500 2 Level 1875.00 M2 11,103,906 Rp 20,819,824,219
Carried To Collected Work Item Rp 23,691,293,501
5. Pekerjaan MEP Dan Sanitary
Work Note: -Penyiapan Lahan, Pengaturan lahan, Pekerjaan Beton Pondasi

Cost Of Installation
- Parking Areal - Electrical ( Lightning + Socket Terminal ) 25.00 Point 229,359 Rp 5,733,984
- Parking Areal - Plumbing 4.00 Point 1,376,156 Rp 5,504,625
- Swimming Pool - Pool Accesoris ( Inlet, Vakum, Drain ) 20.00 Point 1,376,156 Rp 27,523,125
- Swimming Pool - Pool Light 12.00 Point 4,587,188 Rp 55,046,250
- Swimming Pool - Pool Pump SET ( Filter ex DAB/ LEO ) 4.00 Point 64,220,625 Rp 256,882,500
- Swimming Pool - Balancing + Pump ROOM 1.00 Set 45,871,875 Rp 45,871,875
- Restaurant/Office/Kitchen - Electrical ( Lightning + Socket Terminal ) 100.00 Point 229,359 Rp 22,935,938
- Restaurant/Office/Kitchen - Electrical Material 1.00 Set 91,743,750 Rp 91,743,750
- Restaurant/Office/Kitchen - Plumbing ( DISTRIBUSI ) 100.00 M1 82,569 Rp 8,256,938
- Restaurant/Office/Kitchen - Sanitary ( Installation ) 25.00 Point 458,719 Rp 11,467,969
- Restaurant/Office/Kitchen - Sanitary ( Material ) 1.00 Set 64,220,625 Rp 64,220,625
- Glamping Areal - Electrical ( Lightning + Socket Terminal ) 750.00 Point 229,359 Rp 172,019,531
- Glamping Areal - Electrical Material 30.00 Set 26,562,000 Rp 796,860,000
- Glamping Areal - Sanitary ( Installation ) 180.00 Point 458,719 Rp 82,569,375
- Glamping Areal - Sanitary ( Material ) 30.00 Set 44,415,625 Rp 1,332,468,750
Carried To Collected Work Item Rp 2,979,105,234
6. Furniture Installation Estimate / AS PER OWNER
Work Note: - ( Need Approval Owner )

Cost Of Installation
- Parkir Areal - Enterance Server or Security Section 1.00 Set 27,435,750 Rp 27,435,750
- Swimming Pool - Sun Bed/Day Bed 24.00 Set 8,854,000 Rp 212,496,000
- Restaurant/Office/Kitchen - Kitchen Equipment - Kompor Tanam 2.00 Set 33,945,188 Rp 67,890,375
- Kitchen Equipment - Oven Panggang 3
- Restaurant/Office/Kitchen 1.00 Set 69,725,250 Rp 69,725,250
Level
- Restaurant/Office/Kitchen - Kitchen Equipment - Dishwasher 1.00 Set 15,596,438 Rp 15,596,438
- Restaurant/Office/Kitchen - Kitchen Equipment - Pelengkap 1.00 Set 640,167,500 Rp 640,167,500
- Restaurant/Office/Kitchen - Restaurant - Catelaris 1.00 Set 265,620,000 Rp 265,620,000
- Restaurant/Office/Kitchen - Restaurant - Table Set 30.00 Set 10,624,800 Rp 318,744,000
- Restaurant/Office/Kitchen - Restaurant Bar - Mesin kopi 2.00 Set 132,810,000 Rp 265,620,000
- Restaurant/Office/Kitchen - Restaurant Bar - Coll Storage 2.00 Set 10,624,800 Rp 21,249,600
- Restaurant/Office/Kitchen - Restaurant Bar - Bar Table Set Chair 1.00 Set 62,181,875 Rp 62,181,875
- Restaurant/Office/Kitchen - Office - Table Set Waiting List 2.00 Set 26,649,375 Rp 53,298,750
- Restaurant/Office/Kitchen - Office - ATK 1.00 Set 44,415,625 Rp 44,415,625
- Glamping Deluxe - BED - ex King Koil SET 25.00 Set 31,874,400 Rp 796,860,000

- Living Room Set _ Teak Wood/ Bambbo

- Glamping Deluxe 25.00 Set 44,270,000 Rp 1,106,750,000
CUSTOM ( Wardrobe ETC)

- Glamping Deluxe - BED - ex King Koil SET 5.00 Set 44,270,000 Rp 221,350,000

- Living Room Set _ Teak Wood/ Bambbo

- Glamping Deluxe 5.00 Set 53,124,000 Rp 265,620,000
CUSTOM ( Wardrobe ETC)
 Carried To Collected Work Item Rp 4,455,021,163
7. Support Areal Energy
Work Note: - Supply Order

Cost Of Installation
- PLN 43 KV 1.00 set 796,860,000 Rp 796,860,000
- PDAM Connection 1.00 set 265,620,000 Rp 265,620,000
- Deep Well 90.00 M1 7,968,600 Rp 717,174,000
- Ground Tank 1.00 set 247,912,000 Rp 247,912,000
Carried To Collected Rp 2,027,566,000
8. Pekerjaan Taman / Areal
Work Note: -Penyiapan Lahan, Pengaturan lahan, Penanaman

Cost Of Installation
- Parking Areal - Bambu Cina/ Ketapang Biola 100.00 M2 885,400 Rp 88,540,000
- Jepun Bali / Ketapang Biola/ Ornamen
- Swimming Pool 80.00 M2 1,239,560 Rp 99,164,800
Graas
- Ketapang Kencana / Morning Glory / Lee
- Restaurant/Office/Kitchen 150.00 M2 796,860 Rp 119,529,000
Kwan you
Poho
- Glamping Areal - Ketapang Kencana / Pucuk Merah 100.00 885,400 Rp 88,540,000
n
- Glamping Areal - Sukabumi Pathway 350.00 M1 885,400 Rp 309,890,000
- Glamping Areal - Gajah Mini 1480.00 M2 265,620 Rp 393,117,600
- STP - Lemon Grass 150.00 M2 132,810 Rp 19,921,500
Carried To Collected Work Item Rp 1,118,702,900

GRAND TOTAL Rp 53,098,242,533