Sie sind auf Seite 1von 44

PROJECT - BALI CHAMBRE GO

BTDC NUSA DUA - BALI

JUNI 2013

E GO

UNIT PRICE ANALYSES MATERIAL


EARTH WORK
1m1 Measurement and bowplank
Local timber 4x6
Local timber 2x20
Nails
Labor

0.012
0.004
0.020
1.000

m3
m3
kg
m1

Labour pay

1.000

m3

Tools

1.000

ls

1.000
1.000
1.000

m3
m3
ls

SITE WORKS
1m3 Excavation for foundation

1m3 Backfilling for foundation / leveling with ex cut


Labour pay
Compaction
Tools

1m3 River stone foundation, stone set in mortar 1 : 5


River stone
Sand ex Concrete
Cement
Labour pay
Tools

1.100
0.544
135.000
1.000
1.000

m3
m3
kg
m3
ls

1.150
155.000
1.000
1.000

m3
kg
m3
ls

16.000
0.050

bh
m3

SUBSTRUCTURE AND CONCRETE WORK


1m3 Lean concrete in 50mm thick
Sand ex Concrete
Cement
Labour pay
Tools

1m2 Formwork Bataco wall 100 mm thick


Bataco 'with hole'
Sand ex Concrete

Cement
Labour pay
Tools

11.000
1.000
1.000

kg
m2
ls

1m2 Formwork to foot plate, practice & ground slab


Timber 50x70mm Meranti
Multiplex 9mm
Nails
Labour pay
Tools

0.048
0.360
0.225
1.000
1.000

m3
sheet
kg
m2
ls

Timber 50x70mm Meranti

0.046

m3

Timber 60x120mm Meranti


Multiplex 9mm
Nails
Labour pay
Tools Perancah/support

0.018
0.360
0.300
1.000
1.000

m3
sheet
kg
m2
ls

0.040
0.009
0.360
0.305
1.000
1.000

m3
m3
sheet
kg
m2
ls

1.100
0.028
1.000
1.000

kg
kg
kg
ls

1.050
1.000
1.000
1.000
1.000

m3
m3
ls
m3
ls

1m2 Formwork to column and wall

1m2 Formwork to suspended structure


Timber 50x70mm Meranti
Timber 60x120mm Meranti
Multiplex 9mm
Nails
Labour pay
Tools Perancah/support

1kg Steel rebar


Steel rebar Deform
Beindraat
Labour pay
Tools

1m3 Concrete ready-mix K-250


Ready-mix K-250
Rental pump
bitaplas super
Labour pay
Tools

1m3 Concrete site mix K-225


Cement
Sand ex Concrete
Coral 2/3 split
bitaplas super
Labour pay
Tools

320.000
0.540
0.650
1.000
1.000
1.000

kg
m3
m3
ls
m3
ls

200.000
0.540
0.650

kg
m3
m3

1.000
1.000
1.000

ls
m3
ls

0.400
0.030
3.040

m2
m3
kg

0.800
7.373
0.060

m2
kg
m3

1m3 Concrete site mix K-175


Cement
Sand ex Concrete
Coral 2/3 split
bitaplas super
Labour pay
Tools

1m' ring beam practice (lintel)


Formwork
Concrete site mix K-175
Steel rebar d8 & begel d6-150

1m' Concrete table washbasin


Formwork
Steel rebar d8-150, 1 layer
Concrete site mix K-225

THERMAL AND MOISTURE PROTECTION


1m2 Waterproofing Bitachem 120 + bitaforce and screed
Waterproofing Bitachem 120 + bitaforce 3x
Labour pay
Tools
Sand ex Super smooth
Cement
Labour pay
Tools

1.100
1.000
1.000
0.038
10.000
1.000
1.000

m2
m2
ls
m3
kg
m2
ls

WALLS FINISHING
1m2 concrete brick wall 100 mm thick (1:5) single
Concrete brick ex, Rien
Sand ex Super
Cement
Steel rebar d10,stek
Labour pay
Tools

60.000
0.064
13.100
0.617
1.000
1.000

bh
m3
kg
kg
m2
ls

1m2 concrete brick wall 100 mm thick (1:5) double layer


Concrete brick ex, Rien
Sand ex Super
Cement
Steel rebar d10,stek
Labour pay
Tools

120.000
0.127
26.200
1.234
1.000
1.000

bh
m3
kg
kg
m2
ls

1m2 red brick wall 100 mm thick (1:5) double layer


red brick
Sand ex Super
Cement
Steel rebar d10,stek
Labour pay
Tools

120.000
0.127
26.200
1.234
1.000
1.000

bh
m3
kg
kg
m2
ls

9.000
0.064
1.000
0.015
1.000
1.000

bh
m3
kg
kg
m2
ls

9.000
0.064
1.000

bh
m3
kg

1m2 light brick wall 75 mm thick (1:5)


Light Brick ex. Citicon
Sand ex Super
Cement
Steel rebar d10,stek
Labour pay
Tools

1m2 light brick wall 100 mm thick (1:5)


Light Brick ex. Citicon
Sand ex Super
Cement

Steel rebar d10,stek


Labour pay
Tools

0.015
1.000
1.000

kg
m2
ls

60.000
0.064
13.100
0.617
1.000
1.000

bh
m3
kg
kg
m2
ls

0.038
10.000
1.000
1.000

m3
kg
m2
ls

6.000
0.800
1.000
1.000

kg
m'
m2
ls

1.000
1.000
1.000

m2
m2
ls

1.000
1.000
1.000

m2
m2
ls

1.000
1.000

m2
m2

1m2 red brick wall 100 mm thick (1:5)


red brick
Sand ex Super
Cement
Steel rebar d10,stek
Labour pay
Tools

1m2 Plaster work 1:5, 25 mm thick


Sand ex Super smooth
Cement
Labour pay
Tools

1m2 Cement smooth plaster with cement and mill


Cement and mill
Perpendicular edge wall
Labour pay
Tools

1m2 Acrylic Emulsion Paint, Internal


Dulux ICI Pentalite
Labour pay
Tools

1m2 Acrylic Emulsion Paint, Internal


Vinilex
Labour pay
Tools

1m2 Acrylic Emulsion Paint, External


Dulux weather shields
Labour pay

Tools (alkali resisting primer)

1.000

ls

FLOOR FINISHING
1m2 Ceramic niro granito cementum 300x600
Ceramic niro granito cemento 300x600
Cement
Sand ex Super
Grout nat (AM)
Labour pay
Tools

1.100
10.000
0.028
0.182
1.000
1.000

m2
kg
m3
kg
m2
ls

1.100
10.000
0.028
0.182
1.000
1.000

m2
kg
m3
kg
m2
ls

1.100
10.000
0.028
0.182
1.000
1.000

m2
kg
m3
kg
m2
ls

1.100
10.000
0.028
0.182
1.000
1.000

m2
kg
m3
kg
m2
ls

1m2 Ceramic niro granito megalito 300x600


Ceramic niro granito megalito 300x600
Cement
Sand ex Super
Grout nat (AM)
Labour pay
Tools

1m2 Ceramic Asia tile 300x300


Ceramic niro granito megalito 300x600
Cement
Sand ex Super
Grout nat (AM)
Labour pay
Tools

1m2 Ceramic Asia tile 300x300


Ceramic Roman D mohave lite
Cement
Sand ex Super
Grout nat (AM)
Labour pay
Tools

1m2 anti slip Ceramic Roman D Serena Grigio 300x600

anti slip Ceramic roman D Serena Grigio 300x600


Cement
Sand ex Super
Grout nat (AM)
Labour pay
Tools

1.100
10.000
0.028
0.182
1.000
1.000

m2
kg
m3
kg
m2
ls

1.100
0.050
1.000
1.000

m2
m3
m2
ls

1m2 concrete block 100x200


Paving block 100x200
Sand ex Concrete
Labour pay
Tools

CEILING FINISHING
1m2 Gypsum board 9mm thick, with Hollow 40 x 40 suspension frame
Gypsum board 9mm thick ex Knauf
Hollow 4x4 & 4x2 frame
Compound
Labour pay
Tools

1.000
1.000
1.000
1.000
1.000

m2
m2
m2
m2
ls

1m2 calciboard 6mm thick, with Hollow 40 x 40 suspension frame


Calciboard 6mm thick
Hollow 4x4 & 4x2 frame
Compound
Labour pay
Tools

1.000
1.000
1.000
1.000
1.000

m2
m2
m2
m2
ls

1.100
0.050
1.000
1.000

m'
m2
m'
ls

1m' Shadow line / corner beet


List Z
Compound
Labour pay
Tools

Rp
Rp
Rp
Rp

2,755,000.00
2,755,000.00
16,625.00
33,250.00

Rp
Rp
Rp
Rp
Rp

33,060
11,020
333
33,250
77,663

Rp

77,700.00

Rp
Rp

69,350.00
2,375.00

Rp

69,350.00

Rp
Rp
Rp

2,375.00
71,725.00
71,700.00

Rp
Rp
Rp

16,150.00
33,250.00
2,375.00

Rp
Rp
Rp
Rp
Rp

16,150.00
33,250.00
2,375.00
51,775.00
51,800.00

Rp
Rp
Rp
Rp
Rp

213,750.00
166,250.00
1,425.00
109,250.00
2,375.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp

235,125.00
90,440.00
192,375.00
109,250.00
2,375.00
629,565.00
629,600.00

Rp
Rp
Rp
Rp

166,250.00
1,425.00
285,000.00
2,500.00

Rp
Rp
Rp
Rp
Rp
Rp

191,187.50
220,875.00
285,000.00
2,500.00
699,562.50
699,600.00

Rp

2,565.00

Rp

166,250.00

Rp
Rp

41,040.00
8,312.50

Rp
Rp
Rp

1,425.00
29,750.00
950.00

Rp
Rp
Rp
Rp
Rp

15,675.00
29,750.00
950.00
95,727.50
95,700.00

Rp
Rp
Rp
Rp
Rp

2,375,000.00
123,500.00
16,625.00
33,250.00
1,425.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp

114,000.00
44,460.00
3,740.63
33,250.00
1,425.00
196,875.63
196,900.00

Rp

2,375,000.00

Rp

108,775.00

Rp
Rp
Rp
Rp
Rp

2,375,000.00
123,500.00
16,625.00
33,250.00
1,425.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp

42,750.00
44,460.00
4,987.50
33,250.00
1,425.00
235,647.50
235,600.00

Rp
Rp
Rp
Rp
Rp
Rp

2,375,000.00
2,375,000.00
123,500.00
16,625.00
33,250.00
1,425.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

95,000.00
21,375.00
44,460.00
5,070.63
33,250.00
1,425.00
200,580.63
200,600.00

Rp
Rp
Rp
Rp

10,307.50
15,675.00
2,850.00
950.00

Rp
Rp
Rp
Rp
Rp
Rp

11,338.25
438.90
2,850.00
950.00
15,577.15
15,600.00

Rp
Rp
Rp
Rp
Rp

836,000.00
118,750.00
14,250.00
64,600.00
1,425.00

Rp
Rp
Rp
Rp
Rp

877,800.00
118,750.00
14,250.00
64,600.00
1,425.00

Rp
Rp

1,076,825.00
1,076,800.00

Rp
Rp
Rp
Rp
Rp
Rp

1,425.00
166,250.00
175,750.00
23,750.00
137,750.00
5,225.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

456,000.00
89,775.00
114,237.50
23,750.00
137,750.00
5,225.00
826,737.50
826,700.00

Rp
Rp
Rp

1,425.00
166,250.00
175,750.00

Rp
Rp
Rp

285,000.00
89,775.00
114,237.50

Rp
Rp
Rp

23,750.00
137,750.00
5,225.00

Rp
Rp
Rp
Rp
Rp

23,750.00
137,750.00
5,225.00
655,737.50
655,700.00

Rp
Rp
Rp

196,900.00
655,700.00
15,600.00

Rp
Rp
Rp
Rp
Rp

78,760.00
19,671.00
47,430.24
145,861.24
145,900.00

Rp
Rp
Rp

196,900.00
15,600.00
826,700.00

Rp
Rp
Rp
Rp
Rp

157,520.00
115,024.00
49,602.00
322,146.00
322,100.00

Rp
Rp
Rp

45,600.00
11,400.00
1,425.00

Rp
Rp
Rp
Rp

232,750.00
1,425.00
25,650.00
1,900.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

50,160.00
11,400.00
1,425.00
8,728.13
14,250.00
25,650.00
1,900.00
113,513.13
113,500.00

Rp
Rp

1,757.50
232,750.00

Rp
Rp
Rp
Rp

1,425.00
15,600.00
28,500.00
475.00

Rp
Rp
Rp
Rp
Rp
Rp

Rp
Rp
Rp
Rp
Rp
Rp

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

105,450.00
14,779.63
18,667.50
9,625.20
28,500.00
475.00
177,497.33
177,500.00

1,757.50
232,750.00
1,425.00
15,600.00
57,000.00
475.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

210,900.00
29,559.25
37,335.00
19,250.40
57,000.00
475.00
354,519.65
354,500.00

1,300.00
232,750.00
1,425.00
15,600.00
57,000.00
475.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

156,000.00
29,559.25
37,335.00
19,250.40
57,000.00
475.00
299,619.65
299,600.00

Rp

15,390.00

Rp
Rp
Rp
Rp

232,750.00
1,425.00
15,600.00
19,000.00

Rp

475.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

138,510.00
14,779.63
142.50
234.00
19,000.00
475.00
173,141.13
173,100.00

Rp
Rp
Rp

158,175.00
14,779.63
142.50

Rounded

Rp

17,575.00

Rp
Rp

232,750.00
1,425.00

Rp
Rp
Rp

15,600.00
19,000.00
475.00

Rp
Rp
Rp
Rp
Rp

234.00
19,000.00
475.00
192,806.13
192,800.00

Rp

1,300.00

Rp
Rp
Rp
Rp
Rp

232,750.00
1,425.00
15,600.00
28,500.00
475.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

78,000.00
14,779.63
1,866.75
9,625.20
28,500.00
475.00
133,246.58
133,200.00

Rounded

Rounded

Rp
Rp
Rp
Rp

232,750.00
1,425.00
25,650.00
1,900.00

Rp
Rp
Rp
Rp
Rp
Rp

8,728.13
14,250.00
25,650.00
1,900.00
50,528.13
50,500.00

Rp
Rp
Rp
Rp

1,425.00
11,400.00
14,250.00
475.00

Rp
Rp
Rp
Rp
Rp
Rp

8,550.00
9,120.00
14,250.00
475.00
32,395.00
32,400.00

Rp
Rp
Rp

31,350.00
15,200.00
7,125.00

Rp
Rp
Rp
Rp
Rp

31,350.00
15,200.00
7,125.00
53,675.00
53,700.00

Rp
Rp
Rp

20,500.00
15,200.00
7,125.00

Rp
Rp
Rp
Rp
Rp

20,500.00
15,200.00
7,125.00
42,825.00
42,800.00

Rp

39,900.00

Rp

15,200.00

Rp
Rp

39,900.00
15,200.00

Rp

7,125.00

Rp
Rp
Rp

7,125.00
62,225.00
62,200.00

Rp

256,500.00

Rp
Rp
Rp
Rp
Rp

1,425.00
232,750.00
21,850.00
80,750.00
1,425.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

282,150.00
14,250.00
6,400.63
3,976.70
80,750.00
1,425.00
388,952.33
389,000.00

Rp

220,400.00

Rp
Rp
Rp
Rp

1,425.00
232,750.00
21,850.00
80,750.00

Rp

1,425.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

242,440.00
14,250.00
6,400.63
3,976.70
80,750.00
1,425.00
349,242.33
349,200.00

Rp

65,000.00

Rp
Rp
Rp
Rp

1,425.00
232,750.00
21,850.00
80,750.00

Rp

1,425.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

71,500.00
14,250.00
6,400.63
3,976.70
80,750.00
1,425.00
178,302.33
178,300.00

Rp

135,000.00

Rp
Rp
Rp
Rp
Rp

1,425.00
232,750.00
21,850.00
80,750.00
1,425.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

148,500.00
14,250.00
6,400.63
3,976.70
80,750.00
1,425.00
255,302.33
255,300.00

Rp

170,000.00

Rp
Rp
Rp
Rp

1,425.00
232,750.00
21,850.00
80,750.00

Rp

1,425.00

Rp

91,675.00

Rp
Rp
Rp

166,250.00
23,750.00
950.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

187,000.00
14,250.00
6,400.63
3,976.70
80,750.00
1,425.00
293,802.33
293,800.00

Rp
Rp
Rp
Rp
Rp
Rp

100,842.50
8,312.50
23,750.00
950.00
133,855.00
133,900.00

ension frame
Rp
Rp
Rp
Rp
Rp

33,250.00
49,400.00
11,400.00
19,950.00
712.50

Rp
Rp
Rp
Rp
Rp
Rp
Rp

33,250.00
49,400.00
11,400.00
19,950.00
712.50
114,712.50
114,700.00

Rp

52,250.00

Rp
Rp
Rp

49,400.00
11,400.00
24,700.00

Rp

712.50

Rp
Rp
Rp
Rp
Rp
Rp
Rp

52,250.00
49,400.00
11,400.00
24,700.00
712.50
138,462.50
138,500.00

Rp
Rp
Rp
Rp

14,250.00
6,650.00
9,975.00
237.50

Rp
Rp
Rp
Rp
Rp
Rp

15,675.00
332.50
9,975.00
237.50
26,220.00
26,200.00

on frame

BILL OF QUANTITY
PROJECT : ZEN POOLCLUB MED
NUSA DUA, BALI

PRELIMINARY
NO
I
1
2
3
4
5
6
7
8

II

ITEM WORKS

UNIT

ADMINISTRATION & MOB / DEMOD


Document & Administration
Site Manager
Supervisor project (2 person)
Surveyor project
Retribution to local government "KIPEM"
Logistic
Transportation
Asbuild drawing civil

month
month
month
month
times
month
ls
set

TEMPORARY SITE OFFICE, WORKER SHEEDS, STORE & FENCE


1 Land to temporary building & storage
ls
2 Temporary fence in front
m'
2 Temporary building for worker & storage (civil)
m2

III
1
2
3
4

ELECTRICAL, WATER & EQUIPMENT FOR WORK


Electric and water for project
Telephone
Transportation
Equipment (molen, stamper etc).

month
month
month
month

VOL

UNIT PRICE
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

950,000
4,500,000
3,300,000
3,300,000
3,500,000
3,000,000
2,500,000
3,000,000

Rp
Rp

300,000
700,000

Rp
Rp
Rp

1,500,000
1,500,000
3,000,000

PRELIMINARY

Page 19 of 44

TOTAL PRICE

Page 20 of 44

BILL OF QUANTITY
PROJECT : BALI CHAMBRE GO
NUSA DUA, BALI

FINISHING BUILDING
NO
I.

ITEM WORKS

UNIT

VOL

UNIT PRICE

WALL FINISHING WORK


1 Pool
- Wall finishing
- coping overflow

m2
m1

by other
by other

- Overflow wall

m2

by other

2 Pump Room
- brick wall 1pc : 5ps single layer
- plaster brickwall
- smooth plaster brickwall
- painted outdoor wall
- Balancing tank

red brick
Sand & cement
cement and mill
Dulux weathershields
Ceramic asia tile 300x300

m2
m2
m2
m2
m2

red brick
Sand & cement
cement and mill
Dulux weathershields
Ceramic 30x60 roman
Lava rock
Lava rock

red brick
Sand & cement
cement and mill
Dulux weathershields
Ceramic 30x60 roman
Waterproofing bitachem 120, bitaforce
Lava rock

Rp
Rp

50,500
32,400

m2
m2
m2
m2
m2
m2
m2

Rp
Rp
Rp
Rp
Rp
Rp

133,200
50,500
32,400
62,200
389,500
850,000

m2
m2
m2
m2
m2
m2
m2

Rp
Rp
Rp
Rp

133,200
50,500
32,400
62,200

Rp

850,000

- Lava rock

m2
m1
m2

Rp
Rp
Rp

299,600
149,900
850,000

6 Water feature
- Wall finishing
- Cladding

- lava rock

m2
m2

by other
Rp
850,000

7 Planter box
- smooth plaster brickwall
- painted outdoor wall

- cement and mill


- Dulux weathershields

m2
m2

Rp
32,400
Rp
62,200
TOTAL I

3 Toilet and entrance


- brick wall 1pc : 5ps single layer
- plaster brickwall
- smooth plaster brickwall
- painted outdoor wall
- toilet
- entrance
4 Store
- Wall finishing
- plaster brickwall
- smooth plaster brickwall
- painted outdoor wall
- shower
Outside
5 Outdoor Shower
- Wall finishing
- Column & beam practice
- Outside

II.

- red brick double layer

FLOOR FINISHING WORK


1 Pool
- Floor Finish
- Filler for stair

TBA
Light brick

m2
m3

by other
Rp
1,650,000

Light brick
Light brick

m3
m3

Rp
Rp

1,650,000
1,650,000

Anti Slip ceramic tile 300x600 roman


Anti Slip ceramic tile 300x600 roman
Cement screed finished
Anti Slip ceramic tile 300x600 roman

m2
m2
m2
m2

Rp
Rp
Rp
Rp

389,500
389,500
65,800
389,500

3 Toilet
- Toilet

- Anti Slip ceramic tile 300x600 roman

m2

Rp

389,500

4 Store
- Store

- Anti Slip ceramic tile 300x600 roman

m2

Rp

389,500

5 Deck 3, 3A and 8
- Deck 3 and 3A
- Deck 8

- Natural stone
- Natural stone

m2
m2

Rp
Rp

1,000,000
1,000,000

6 Stair and ramp entrance


- Stair
- Ramp

- Anti Slip ceramic tile 300x600 roman


- Anti Slip ceramic tile 300x600 roman

m2
m2

Rp
389,500
Rp
389,500
TOTAL II

- Filler for sun deck


- Filler for jaccuzi bench
2 Pump room
- acid and chlorin room
- Pump room
- Balncing tank
- Stair

III. DOOR AND WINDOW WORK


1 Pump room
- D04, 1080x2100, Ply wood door
- D05, 600x2100, Ply wood door
- Aluminiun ventilation, 2200x600

unit
unit
unit

Rp
Rp

4,750,000
1,750,000

2 Toilet
- D01, 1000x2100, Ply wood door
- D02, 600x2100, Ply wood door

unit
unit

Rp
Rp

5,500,000
4,750,000

3 Storage
Page 21 of 44

FINISHING BUILDING
NO

ITEM WORKS

UNIT

- Fixs glass 8+8mm Tempered Laminated Glass


- D02, 600x2100, Ply wood door

VOL

UNIT PRICE

m2
unit

Rp
1,500,000
Rp
4,750,000
TOTAL III

- Dulux weathershields

m2
m2

Rp
Rp

32,400
62,200

2 Toilet
- calsiboard ceiling 6mm + hollow frame
- shadowline
- painted ceiling
- Dulux weathershields

m2
m1
m2

Rp
Rp
Rp

138,500
26,200
62,200

3 Store
- calsiboard ceiling 6mm + hollow frame
- shadowline
- painted ceiling
- Dulux weathershields

m2
m1
m2

Rp
138,500
Rp
26,200
Rp
62,200
TOTAL IV

m1
m1
m1
m1
unit

Rp
2,500,000
Rp
1,450,000
Rp
650,000
Rp
375,000
Rp
800,000
by other
Rp 5,000,000

IV.

Ceiling Work
1 Pump room
- smooth plaster concrete
- painted concrete ceiling

V.
1
1
2
3
4
5
6
7
8
9
10

OTHER WORK
Glass railing
- Laminating 8 + 8mm tempered
wooden railing entrance ramp
Railing entrace stair
- brick wall 40 cm thick with extrenal paint
Brick kerb
- brick wall with extrenal paint
Coversheet R.C column base
Pabric Canopy
Stair & reiling balancing tank
Stainless steel railing to pool
Steel grill cover for overflow gutter
Loose pable for cover overflow gutter
Steel suport for wood installation side area

ls
unit
m1
m1
ls

Rp
650,000
Rp
150,000
Rp 15,000,000
TOTAL V

FINISHING BUILDING

Page 22 of 44

TOTAL PRICE

Page 23 of 44

TOTAL PRICE

Page 24 of 44

BILL OF QUANTITY
PROJECT : ZEN POOL CLUB MED
NUSA DUA, BALI

STRUCTURE BUILDING
NO
I

ITEM WORKS

UNIT

SOIL WORK
1 Measurement & bowplank
2 Exavation soil pool
3 Exavation soil pump room

m'
m3
m3

4 Carry out soil

II
a.

VOL

ls

Rp
Rp
Rp

77,700
71,700
71,700

Rp 45,000,000
TOTAL I

STRUCTURE WORK
Pool
1 Cycloop foundation P1
- excavation soil
- steel anchor D16
- concerete buis D 800
- readymix concrete K-250 and river stone (60:40)

m3
kg
m'
m3

Rp
Rp
Rp
Rp

71,700
15,600
313,500
933,850

2 Poer cap P1 800x 800x400


- formwork bataco
- steel rebar D10 - 125 top
- steel rebar D13 - 100 bottom
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

95,700
15,600
15,600
1,076,800

3 Cycloop foundation P2
- excavation soil
- steel anchor D16
- concerete buis D 800
- readymix concrete K-250 and river stone (60:40)

m3
kg
m'
m3

Rp
Rp
Rp
Rp

71,700
15,600
313,500
933,850

4 Poer cap P2 800x 800x400


- formwork bataco
- steel rebar D10 - 125 top
- steel rebar D13 - 125 bottom
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

95,700
15,600
15,600
1,076,800

3 Tie beam TB1 400x250


- lean concrete 50mm thick
- formwork bataco
- steel rebar8D16
- steel rebar2D13
- steel rebar d8-100/150/100
- readymix concrete K-250

m3
m2
kg
kg
kg
m3

Rp
Rp
Rp
Rp
Rp
Rp

699,600
95,700
15,600
15,600
15,600
1,076,800

5 Concrete Slab
- lean concrete 50 mm thick
- steel rebar d10-125, 2 layer
- concrete ready-mix K-250, 200mm thick
- cement base waterproofing include cement protection

m3
kg
m3
m2

Rp
Rp
Rp
Rp

699,600
15,600
1,076,800
113,500

4 Concrete Wall
- formwork bataco
- formwork multiplex
- steel rebar d10-150, 2 layer horizontal
- steel rebar d13-150, 2 layer vertical
- concrete ready mix K-250, 200mm thick
- cement base waterproofing include cement protection

m2
m2
m2
m2
m3
m2

Rp
Rp
Rp
Rp
Rp
Rp

155,600
235,600
15,600
15,600
1,076,800
113,500

5 Concrete Overflow
- formwork multiplex
- steel rebar d10-125, 2 layer
- concrete ready mix K-250, 200mm thick
- cement base waterproofing include cement protection

m2
kg
m3
m2

Rp
235,600
Rp
15,600
Rp
1,076,800
Rp
113,500
sub total

Page 25 of 44

STRUCTURE BUILDING
NO
b.

ITEM WORKS

UNIT

Pump Room and Balancing Tank


1 Cycloop foundation P1
- excavation soil
- steel anchor D16
- concerete buis D 800
- readymix concrete K-250 and river stone (60:40)

m3
kg
m'
m3

Rp
Rp
Rp
Rp

71,700
15,600
313,500
933,850

2 Poer cap P1 800x 800x400


- formwork bataco
- steel rebar D10 - 125 top
- steel rebar D13 - 100 bottom
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

155,600
15,600
15,600
1,076,800

3 Tie beam TB1 400x250


- lean concrete 50mm thick
- formwork bataco
- steel rebar8D16
- steel rebar2D13
- steel rebar d8-100/150/100
- readymix concrete K-250

m3
m2
kg
kg
kg
m3

Rp
Rp
Rp
Rp
Rp
Rp

699,600
155,600
15,600
15,600
15,600
1,076,800

4 Concrete Slab
- lean concrete 50 mm thick
- steel rebar d10-125, 2 layer
- concrete ready-mix K-250, 200mm thick
- cement base waterproofing include cement protection

m3
kg
m3
m2

Rp
Rp
Rp
Rp

699,600
15,600
1,076,800
113,500

5 Column C1 250x250
- formwork multiplex
- steel rebar8D16
- steel rebar d10-100/150/100
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

235,600
15,600
15,600
1,076,800

6 Column C1a 300x300


- formwork multiplex
- steel rebar8D16
- steel rebar d10-100/150/100
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

235,600
15,600
15,600
1,076,800

7 Concrete Wall
- formwork bataco
- formwork multiplex
- steel rebar d13-150, vertical
- steel rebar d10-150, horizontal
- concrete ready mix K-250, 200mm thick
- cement base waterproofing include cement protection

m2
m2
kg
kg
m3
m2

Rp
Rp
Rp
Rp
Rp
Rp

155,600
235,600
15,600
15,600
1,076,800
113,500

8 Stair
- formwork multiplex
- steel rebar D12-125
- steel rebar D8-150
- concrete ready mix K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

235,600
15,600
15,600
1,076,800

9 Beam B1 350x200
- formwork multiplex
- steel rebar8D16
- steel rebar d10-100/150/100
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

200,600
15,600
15,600
1,076,800

m2
kg
m3
m2

Rp
200,600
Rp
15,600
Rp
1,076,800
Rp
113,500
sub total

m3
m3
m3

Rp
Rp
Rp

71,700
375,440
629,600

m2
m3
kg
kg
kg

Rp
Rp
Rp
Rp
Rp

196,900
699,600
15,600
15,600
15,600

10 Concrete top slab


- formwork multiplex
- steel rebar d10-125, 2 layer
- concrete ready-mix K-250, 150mm thick
- cement base waterproofing include cement protection

c.

VOL

Deck 1 and 10
1 Stone foundation in cement and sand mortar (1:5)
- excavation soil
- 200mm Riprap Riverstone Foundation
- riverstone foundation
2 Tie beam TB1 400x250
- formwork multiplex
- lean concrete 50mm thick
- steel rebar8D16
- steel rebar2D13
- steel rebar d100-100/150/100
Page 26 of 44

STRUCTURE BUILDING
NO

ITEM WORKS

UNIT

- readymix concrete K-250

m3

Page 27 of 44

VOL
Rp
1,076,800
sub total

STRUCTURE BUILDING
NO
d.

ITEM WORKS

UNIT

VOL

Deck 9
1 Stone foundation in cement and sand mortar (1:5)
- excavation soil

m3
m3
m3

Rp
Rp
Rp

m2
m3
kg
kg
kg
m3

Rp
196,900
Rp
699,600
Rp
15,600
Rp
15,600
Rp
15,600
Rp
1,076,800
sub total

1 Cycloop foundation P1 (10 point)


- excavation soil
- steel anchor D16
- concerete buis D 800
- readymix concrete K-250 and river stone (60:40)

m3
kg
m'
m3

Rp
Rp
Rp
Rp

71,700
15,600
313,500
933,850

2 Poer cap P1 800x 800x400


- formwork bataco
- steel rebar D10 - 125 top
- steel rebar D13 - 100 bottom
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

155,600
15,600
15,600
1,076,800

m3
m3
m3

Rp
Rp
Rp

71,700
375,440
629,600

4 Beam B1 350x200
- formwork multiplex
- formwork bataco
- steel rebar8D16
- steel rebar2D13
- steel rebar d100-100/150/100
- readymix concrete K-250

m2
m2
kg
kg
kg
m3

Rp
Rp
Rp
Rp
Rp
Rp

200,600
155,600
15,600
15,600
15,600
1,076,800

5 Concrete Slab
- formwork multiplex
- back fill soil 400 mm
- lean concrete 50 mm thick
- steel rebar d10-125, 2 layer
- concrete ready-mix K-250, 150mm thick

m2
m3
m3
kg
m3

Rp
Rp
Rp
Rp
Rp

196,900
51,800
699,600
15,600
1,076,800

6 Column C1a 300x300


- formwork multiplex

m2

Rp

235,600

kg
kg
m3

Rp
15,600
Rp
15,600
Rp
1,076,800
sub total

m2
kg
kg
m3

Rp
200,600
Rp
15,600
Rp
15,600
Rp
1,076,800
sub total

- 200mm Riprap Riverstone Foundation


- riverstone foundation
2 Tie beam TB1 400x250
- formwork multiplex
- lean concrete 50mm thick
- steel rebar8D16
- steel rebar2D13
- steel rebar d100-100/150/100
- readymix concrete K-250

e.

Deck 8

3 Stone foundation in cement and sand mortar (1:5)


- excavation soil
- 200mm Riprap Riverstone Foundation
- riverstone foundation

- steel rebar8D16
- steel rebar d10-100/150/100
- readymix concrete K-250

f.

71,700
375,440
629,600

Deck 7
1 Beam B1 350x200
- formwork multiplex
- steel rebar8D16
- steel rebar d10-100/150/100
- readymix concrete K-250

Page 28 of 44

STRUCTURE BUILDING
NO
g.

ITEM WORKS

UNIT

VOL

Deck 7A
1 Stone foundation in cement and sand mortar (1:5)
- excavation soil

m3
m3
m3

Rp
Rp
Rp

m2
kg
kg
kg
m3

Rp
196,900
Rp
15,600
Rp
15,600
Rp
15,600
Rp
1,076,800
sub total

1 Cycloop foundation P1
- excavation soil
- steel anchor D16
- concerete buis D 800
- readymix concrete K-250 and river stone (60:40)

m3
kg
m'
m3

Rp
Rp
Rp
Rp

71,700
15,600
313,500
933,850

2 Poer cap P1 800x 800x400


- formwork bataco
- steel rebar D10 - 125 top
- steel rebar D13 - 100 bottom
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

155,600
15,600
15,600
1,076,800

3 Column C1 250x250
- formwork multiplex
- steel rebar8D16
- steel rebar d10-100/150/100
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

235,600
15,600
15,600
1,076,800

4 Beam B1 350x200
- formwork multiplex
- steel rebar8D16
- steel rebar d100-100/150/100
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

200,600
15,600
15,600
1,076,800

5 Beam B1a 600x200


- formwork multiplex
- steel rebar8D16
- steel rebar 2D13
- steel rebar d100-100/150/100
- readymix concrete K-250

m2
kg
kg
kg
m3

Rp
200,600
Rp
15,600
Rp
15,600
Rp
15,600
Rp
1,076,800
sub total

Deck 5 and 5A
1 Cycloop foundation P1 (19 point)
- excavation soil
- steel anchor D16
- concerete buis D 800
- readymix concrete K-250 and river stone (60:40)

m3
kg
m'
m3

Rp
Rp
Rp
Rp

71,700
15,600
313,500
933,850

2 Poer cap P1 800x 800x400


- formwork bataco
- steel rebar D10 - 100 top
- steel rebar D13 - 100 bottom
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

155,600
15,600
15,600
1,076,800

3 Beam B1 350x200
- formwork multiplex
- steel rebar8D16
- steel rebar d100-100/150/100
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

200,600
15,600
15,600
1,076,800

4 Column C1 250x250
- formwork multiplex
- steel rebar8D16
- steel rebar d10-100/150/100
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

235,600
15,600
15,600
1,076,800

5 Column C1a 300x300


- formwork multiplex

- 200mm Riprap Riverstone Foundation


- riverstone foundation
2 Tie beam TB1 400x250
- formwork multiplex
- steel rebar8D16
- steel rebar2D13
- steel rebar d100-100/150/100
- readymix concrete K-250

h.

h.

71,700
375,440
629,600

Deck 6

m2

Rp

235,600

- steel rebar8D16
- steel rebar d10-100/150/100

kg
kg

Rp
Rp

15,600
15,600

- readymix concrete K-250

m3

Rp
1,076,800
sub total

Page 29 of 44

STRUCTURE BUILDING
NO

ITEM WORKS

UNIT

Page 30 of 44

VOL

STRUCTURE BUILDING
NO
i.

ITEM WORKS

UNIT

VOL

Deck 4
1 Cycloop foundation P1 (12 point)
- excavation soil
- steel anchor D16
- concerete buis D 800
- readymix concrete K-250 and river stone (60:40)

m3
kg
m'
m3

Rp
Rp
Rp
Rp

71,700
15,600
313,500
933,850

2 Poer cap P1 800x 800x400


- formwork bataco
- steel rebar D10 - 100 top
- steel rebar D13 - 100 bottom
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

155,600
15,600
15,600
1,076,800

3 Beam B1 350x200
- formwork multiplex

m2

Rp

200,600

- steel rebar8D16
- steel rebar d100-100/150/100

kg
kg

Rp
Rp

15,600
15,600

- readymix concrete K-250

m3

Rp

1,076,800

m2

Rp

235,600

kg
kg
m3

Rp
Rp
Rp

15,600
15,600
1,076,800

m2
kg
kg
m3

Rp
235,600
Rp
15,600
Rp
15,600
Rp
1,076,800
sub total

Deck 3 and 3A
1 Cycloop foundation P1 (26 point)
- excavation soil
- steel anchor D16
- concerete buis D 800
- readymix concrete K-250 and river stone (60:40)

m3
kg
m'
m3

Rp
Rp
Rp
Rp

71,700
15,600
313,500
933,850

2 Poer cap P1 800x 800x400


- formwork bataco
- steel rebar D10 - 100 top
- steel rebar D13 - 100 bottom
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

155,600
15,600
15,600
1,076,800

3 Beam B1 350x200
- formwork multiplex
- steel rebar8D16
- steel rebar d100-100/150/100
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

200,600
15,600
15,600
1,076,800

4 Concrete Slab
- formwork multiplex
- steel rebar d10-125, 2 layer
- concrete ready-mix K-250, 150mm thick

m2
m2
m3

Rp
Rp
Rp

196,900
15,600
1,076,800

5 Column C1 250x250
- formwork multiplex
- steel rebar8D16
- steel rebar d10-100/150/100
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

235,600
15,600
15,600
1,076,800

6 Column C1a 300x300


- formwork multiplex

m2

Rp

235,600

kg
kg
m3

Rp
15,600
Rp
15,600
Rp
1,076,800
sub total

Deck 2
1 Cycloop foundation P1 (6 point)
- excavation soil
- steel anchor D16
- concerete buis D 800
- readymix concrete K-250 and river stone (60:40)

m3
kg
m'
m3

Rp
Rp
Rp
Rp

71,700
15,600
313,500
933,850

2 Poer cap P1 800x 800x400


- formwork bataco

m2

Rp

155,600

4 Column C1 250x250
- formwork multiplex
- steel rebar8D16
- steel rebar d10-100/150/100
- readymix concrete K-250
5 Column C1a 300x300
- formwork multiplex
- steel rebar8D16
- steel rebar d10-100/150/100
- readymix concrete K-250

- steel rebar8D16
- steel rebar d10-100/150/100
- readymix concrete K-250

Page 31 of 44

STRUCTURE BUILDING
NO

ITEM WORKS

UNIT

- steel rebar D10 - 125 top


- steel rebar D13 - 100 bottom
- readymix concrete K-250

kg
kg
m3

Page 32 of 44

VOL
Rp
Rp
Rp

15,600
15,600
1,076,800

STRUCTURE BUILDING
NO

ITEM WORKS

UNIT

3 Stone foundation in cement and sand mortar (1:5)


- excavation soil

m3

Rp

71,700

m3
m3

Rp
Rp

375,440
629,600

4 Tie beam TB1 400x250


- formwork multiplex
- steel rebar8D16
- steel rebar2D13
- steel rebar d100-100/150/100
- readymix concrete K-250

m2
kg
kg
kg
m3

Rp
196,900
Rp
15,600
Rp
15,600
Rp
15,600
Rp
1,076,800
sub total

Toilet
1 Column C2 200x200
- formwork multiplex
- steel rebar8D16
- steel rebar d8-100/150/100
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

235,600
15,600
15,600
1,076,800

2 Ring Beam BR1 200 x 300


- formwork multiplex
- steel rebar8D13
- steel rebar d8-100/150/100
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

200,600
15,600
15,600
1,076,800

3 Concrete roof
- formwork multiplex
- steel rebar d10-125, 2 layer
- concrete ready-mix K-250, 100mm thick
- cement base waterproofing include cement protection

m2
kg
m3
m2

Rp
Rp
Rp
Rp

200,600
15,600
1,076,800
113,500

m2
m2
m3

Rp
196,900
Rp
15,600
Rp
1,076,800
sub total

1 Column C2 200x200
- formwork multiplex
- steel rebar8D16
- steel rebar d8-100/150/100
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

235,600
15,600
15,600
1,076,800

2 Ring Beam BR1 200 x 300


- formwork multiplex
- steel rebar8D13
- steel rebar d8-100/150/100
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

200,600
15,600
15,600
1,076,800

3 Concrete roof
- formwork multiplex
- steel rebar d10-125, 2 layer
- concrete ready-mix K-250, 100mm thick
- cement base waterproofing include cement protection

m2
kg
m3
m2

Rp
200,600
Rp
15,600
Rp
1,076,800
Rp
113,500
sub total

Entrance
1 Cycloop foundation P1 (2 point)
- excavation soil
- steel anchor D16
- concerete buis D 800
- readymix concrete K-250 and river stone (60:40)

m3
kg
m'
m3

Rp
Rp
Rp
Rp

71,700
15,600
313,500
933,850

2 Poer cap P1 800x 800x400


- formwork bataco
- steel rebar D10 - 125 top
- steel rebar D13 - 100 bottom
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

155,600
15,600
15,600
1,076,800

3 Column C1a 300x300


- formwork multiplex

- 200mm Riprap Riverstone Foundation


- riverstone foundation

l.

VOL

4 Concrete Slab toilet


- formwork multiplex
- steel rebar d10-125, 2 layer
- concrete ready-mix K-250, 150mm thick

m. Shower and store

n.

m2

Rp

235,600

- steel rebar8D16
- steel rebar d10-100/150/100

kg
kg

Rp
Rp

15,600
15,600

- readymix concrete K-250

m3

Rp
1,076,800
sub total

Page 33 of 44

STRUCTURE BUILDING
NO

ITEM WORKS

UNIT

VOL

o.

Other work
1 Planter box
1.1 Stone foundation in cement and sand mortar (1:5)
- excavation soil

m3

Rp

71,700

m3
m3

Rp
Rp

375,440
629,600

1.2 Concrete wall


- formwork multiplex
- steel rebar d10-125 2 layer
- readymix concrete K-250

m2
kg
m3

Rp
235,600
Rp
15,600
Rp
1,076,800
sub total

2 Ramp entrance
2.1 Cycloop foundation P1
- excavation soil
- steel anchor D16
- concerete buis D 800
- readymix concrete K-250 and river stone (60:40)

m3
kg
m'
m3

Rp
Rp
Rp
Rp

71,700
15,600
313,500
933,850

2.2 Poer cap P1 800x 800x400


- formwork bataco
- steel rebar D10 - 125 top
- steel rebar D13 - 100 bottom
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

155,600
15,600
15,600
1,076,800

2.3 Column C1 250x250


- formwork multiplex
- steel rebar8D16
- steel rebar d10-100/150/100
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

235,600
15,600
15,600
1,076,800

2.4 Beam B1 350x200


- formwork multiplex
- steel rebar8D16
- steel rebar d100-100/150/100
- readymix concrete K-250

m2
kg
kg
m3

Rp
Rp
Rp
Rp

200,600
15,600
15,600
1,076,800

2.5 Concrete Slab


- formwork multiplex
- steel rebar d12-125
- steel rebar d10-150
- concrete ready-mix K-250, 150mm thick

m2
m2
m2
m3

Rp
196,900
Rp
15,600
Rp
15,600
Rp
1,076,800
sub total

m3
m3
m3

Rp
Rp
Rp

71,700
375,440
629,600

m2
m2
m2
m3

Rp
Rp
Rp
Rp

235,600
15,600
15,600
1,076,800

m2
kg
kg
m3

Rp
196,900
Rp
15,600
Rp
15,600
Rp
1,076,800
sub total

m2
m2
m3

Rp
Rp
Rp

- 200mm Riprap Riverstone Foundation


- riverstone foundation

3 Stair Entrance
3.1 Stone foundation in cement and sand mortar (1:5)
- excavation soil
- 200mm Riprap Riverstone Foundation
- riverstone foundation
3.2 Concrete Stair
- formwork multiplex
- steel rebar d8-150
- steel rebar d12-125
- concrete ready-mix K-250, 150mm thick
3.3 Tie beam TB1 400x250
- formwork multiplex
- steel rebar8D16
- steel rebar d8-100/150/100
- readymix concrete K-250
4 Water Feature
4.1 Concrete Water feature
- formwork multiplex
- steel rebar d10-125, 2 layer
- concrete ready-mix K-250, 150mm thick
4.2 Concrete for statue

ls

Page 34 of 44

235,600
15,600
1,076,800

Rp
2,500,000
sub total
TOTAL II
STRUCTURE BUILDING

Page 35 of 44

Page 36 of 44

Page 37 of 44

Page 38 of 44

Page 39 of 44

Page 40 of 44

Page 41 of 44

Page 42 of 44

Page 43 of 44

Page 44 of 44