Project - Bali Chambre Go: BTDC Nusa Dua - Bali

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
0.046
m3

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

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

Light Brick ex. Citicon
Sand ex Super
Cement

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
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
Ceramic 30x60 roman
Lava rock
Lava rock
red brick
Sand & cement
cement and mill
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
- 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
- toilet
- entrance
4 Store
- Wall finishing
- plaster brickwall
- 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

Cement screed finished
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
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

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
- Aluminiun ventilation, 2200x600
unit
unit
unit
Rp
Rp
4,750,000
1,750,000
2 Toilet
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

VOL
UNIT PRICE
m2
unit
Rp
1,500,000
Rp
4,750,000
TOTAL III
m2
m2
Rp
Rp
32,400
62,200
2 Toilet
- calsiboard ceiling 6mm + hollow frame
- shadowline
- painted ceiling
m2
m1
m2
Rp
Rp
Rp
138,500
26,200
62,200
3 Store
- calsiboard ceiling 6mm + hollow frame
- shadowline
- painted ceiling
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
- excavation soil
- steel anchor D16
m3
kg
m'
m3
Rp
Rp
Rp
Rp
71,700
15,600
313,500
933,850
4 Poer cap P2 800x 800x400

- formwork bataco
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
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
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
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

- excavation soil
- steel anchor D16
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
kg
kg
m3
Rp
Rp
Rp
Rp
155,600
15,600
15,600
1,076,800

- formwork bataco
- steel rebar8D16
- steel rebar2D13
- steel rebar d8-100/150/100
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
m3
kg
m3
m2
Rp
Rp
Rp
Rp
699,600
15,600
1,076,800
113,500
5 Column C1 250x250
- steel rebar8D16
- steel rebar d10-100/150/100
m2
kg
kg
m3
Rp
Rp
Rp
Rp
235,600
15,600
15,600
1,076,800
6 Column C1a 300x300

- steel rebar8D16
- steel rebar d10-100/150/100
m2
kg
kg
m3
Rp
Rp
Rp
Rp
235,600
15,600
15,600
1,076,800
7 Concrete Wall
- formwork bataco
- steel rebar d13-150, vertical
- steel rebar d10-150, horizontal
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
- 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
- steel rebar8D16
- steel rebar d10-100/150/100
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

c.
VOL
Deck 1 and 10
1 Stone foundation in cement and sand mortar (1:5)
- excavation soil
- 200mm Riprap Riverstone Foundation
- riverstone foundation
- steel rebar8D16
- steel rebar2D13
- steel rebar d100-100/150/100
Page 26 of 44
STRUCTURE BUILDING
NO
ITEM WORKS
UNIT
m3
Page 27 of 44
VOL
Rp
1,076,800
sub total
STRUCTURE BUILDING
NO
d.
ITEM WORKS
UNIT
VOL
Deck 9
- 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
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
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 bataco
- steel rebar8D16
- steel rebar2D13
- steel rebar d100-100/150/100
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
- back fill soil 400 mm
m2
m3
m3
kg
m3
Rp
Rp
Rp
Rp
Rp
196,900
51,800
699,600
15,600
1,076,800

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

- steel rebar8D16
- steel rebar2D13
- steel rebar d100-100/150/100
e.
Deck 8

- excavation soil
- steel rebar8D16
- steel rebar d10-100/150/100
f.
71,700
375,440
629,600
Deck 7
1 Beam B1 350x200
- steel rebar8D16
- steel rebar d10-100/150/100
Page 28 of 44
STRUCTURE BUILDING
NO
g.
ITEM WORKS
UNIT
VOL
Deck 7A
- 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
- excavation soil
- steel anchor D16
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
kg
kg
m3
Rp
Rp
Rp
Rp
155,600
15,600
15,600
1,076,800
3 Column C1 250x250
- steel rebar8D16
- steel rebar d10-100/150/100
m2
kg
kg
m3
Rp
Rp
Rp
Rp
235,600
15,600
15,600
1,076,800
4 Beam B1 350x200
- steel rebar8D16
- steel rebar d100-100/150/100
m2
kg
kg
m3
Rp
Rp
Rp
Rp
200,600
15,600
15,600
1,076,800
5 Beam B1a 600x200

- steel rebar8D16
- steel rebar 2D13
- steel rebar d100-100/150/100
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
- excavation soil
- steel anchor D16
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
kg
kg
m3
Rp
Rp
Rp
Rp
155,600
15,600
15,600
1,076,800
3 Beam B1 350x200
- steel rebar8D16
- steel rebar d100-100/150/100
m2
kg
kg
m3
Rp
Rp
Rp
Rp
200,600
15,600
15,600
1,076,800
4 Column C1 250x250
- steel rebar8D16
- steel rebar d10-100/150/100
m2
kg
kg
m3
Rp
Rp
Rp
Rp
235,600
15,600
15,600
1,076,800


- steel rebar8D16
- steel rebar2D13
- steel rebar d100-100/150/100
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
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
- excavation soil
- steel anchor D16
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
kg
kg
m3
Rp
Rp
Rp
Rp
155,600
15,600
15,600
1,076,800
3 Beam B1 350x200
m2
Rp
200,600
- steel rebar8D16
- steel rebar d100-100/150/100
kg
kg
Rp
Rp
15,600
15,600
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
- excavation soil
- steel anchor D16
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
kg
kg
m3
Rp
Rp
Rp
Rp
155,600
15,600
15,600
1,076,800
3 Beam B1 350x200
- steel rebar8D16
- steel rebar d100-100/150/100
m2
kg
kg
m3
Rp
Rp
Rp
Rp
200,600
15,600
15,600
1,076,800
4 Concrete Slab
m2
m2
m3
Rp
Rp
Rp
196,900
15,600
1,076,800
5 Column C1 250x250
- steel rebar8D16
- steel rebar d10-100/150/100
m2
kg
kg
m3
Rp
Rp
Rp
Rp
235,600
15,600
15,600
1,076,800

m2
Rp
235,600
kg
kg
m3
Rp
15,600
Rp
15,600
Rp
1,076,800
sub total
Deck 2
- excavation soil
- steel anchor D16
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
- steel rebar8D16
- steel rebar d10-100/150/100
- steel rebar8D16
- steel rebar d10-100/150/100
- steel rebar8D16
- steel rebar d10-100/150/100
Page 31 of 44
STRUCTURE BUILDING
NO
ITEM WORKS
UNIT

kg
kg
m3
Page 32 of 44
VOL
Rp
Rp
Rp
15,600
15,600
1,076,800
STRUCTURE BUILDING
NO
ITEM WORKS
UNIT

- excavation soil
m3
Rp
71,700
m3
m3
Rp
Rp
375,440
629,600

- steel rebar8D16
- steel rebar2D13
- steel rebar d100-100/150/100
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
- steel rebar8D16
- steel rebar d8-100/150/100
m2
kg
kg
m3
Rp
Rp
Rp
Rp
235,600
15,600
15,600
1,076,800
2 Ring Beam BR1 200 x 300

- steel rebar8D13
- steel rebar d8-100/150/100
m2
kg
kg
m3
Rp
Rp
Rp
Rp
200,600
15,600
15,600
1,076,800
3 Concrete roof
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
- steel rebar8D16
- steel rebar d8-100/150/100
m2
kg
kg
m3
Rp
Rp
Rp
Rp
235,600
15,600
15,600
1,076,800
2 Ring Beam BR1 200 x 300

- steel rebar8D13
- steel rebar d8-100/150/100
m2
kg
kg
m3
Rp
Rp
Rp
Rp
200,600
15,600
15,600
1,076,800
3 Concrete roof
m2
kg
m3
m2
Rp
200,600
Rp
15,600
Rp
1,076,800
Rp
113,500
sub total
Entrance
- excavation soil
- steel anchor D16
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
kg
kg
m3
Rp
Rp
Rp
Rp
155,600
15,600
15,600
1,076,800


l.
VOL
4 Concrete Slab toilet

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
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

- steel rebar d10-125 2 layer
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
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
m2
kg
kg
m3
Rp
Rp
Rp
Rp
155,600
15,600
15,600
1,076,800
2.3 Column C1 250x250

- steel rebar8D16
- steel rebar d10-100/150/100
m2
kg
kg
m3
Rp
Rp
Rp
Rp
235,600
15,600
15,600
1,076,800
2.4 Beam B1 350x200

- steel rebar8D16
- steel rebar d100-100/150/100
m2
kg
kg
m3
Rp
Rp
Rp
Rp
200,600
15,600
15,600
1,076,800
2.5 Concrete Slab

- steel rebar d12-125
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

3 Stair Entrance
3.1 Stone foundation in cement and sand mortar (1:5)
- excavation soil
3.2 Concrete Stair
3.3 Tie beam TB1 400x250
- steel rebar8D16
- steel rebar d8-100/150/100
4 Water Feature
4.1 Concrete Water feature
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

Project - Bali Chambre Go: BTDC Nusa Dua - Bali

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Project - Bali Chambre Go: BTDC Nusa Dua - Bali

Uploaded by

Copyright:

Available Formats

PROJECT - BALI CHAMBRE GO

BTDC NUSA DUA - BALI

UNIT PRICE ANALYSES MATERIAL

1m3 Backfilling for foundation / leveling with ex cut

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

SUBSTRUCTURE AND CONCRETE WORK

1m2 Formwork Bataco wall 100 mm thick

1m2 Formwork to foot plate, practice & ground slab

Timber 50x70mm Meranti

Timber 60x120mm Meranti

1m2 Formwork to column and wall

1m2 Formwork to suspended structure

1kg Steel rebar

1m3 Concrete ready-mix K-250

1m3 Concrete site mix K-225

1m3 Concrete site mix K-175

1m' ring beam practice (lintel)

1m' Concrete table washbasin

THERMAL AND MOISTURE PROTECTION

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

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

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

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

Steel rebar d10,stek

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

1m2 Plaster work 1:5, 25 mm thick

1m2 Cement smooth plaster with cement and mill

1m2 Acrylic Emulsion Paint, Internal

1m2 Acrylic Emulsion Paint, Internal

1m2 Acrylic Emulsion Paint, External

Tools (alkali resisting primer)

1m2 Ceramic niro granito megalito 300x600

1m2 Ceramic Asia tile 300x300

1m2 Ceramic Asia tile 300x300

1m2 anti slip Ceramic Roman D Serena Grigio 300x600

anti slip Ceramic roman D Serena Grigio 300x600

1m2 concrete block 100x200

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

1m' Shadow line / corner beet

ADMINISTRATION & MOB / DEMOD

TEMPORARY SITE OFFICE, WORKER SHEEDS, STORE & FENCE

ELECTRICAL, WATER & EQUIPMENT FOR WORK

WALL FINISHING WORK

- cement and mill

3 Toilet and entrance

- red brick double layer

FLOOR FINISHING WORK

Anti Slip ceramic tile 300x600 roman

- Anti Slip ceramic tile 300x600 roman

- Anti Slip ceramic tile 300x600 roman

6 Stair and ramp entrance

- Anti Slip ceramic tile 300x600 roman

- Filler for sun deck

III. DOOR AND WINDOW WORK

- Fixs glass 8+8mm Tempered Laminated Glass

4 Carry out soil

2 Poer cap P1 800x 800x400

4 Poer cap P2 800x 800x400

3 Tie beam TB1 400x250

Pump Room and Balancing Tank

2 Poer cap P1 800x 800x400

3 Tie beam TB1 400x250

6 Column C1a 300x300