BILL OF QUANTITY (BQ)

Project : Sumitra Hotel

Location : Sanur - Bali
Owner : PT. Sanur Dinamika Mentari
Subject : Summary Structure Works GB #3

NO RINCIAN PEKERJAAN DESCRIPTION AMOUNT (IDR)

REKAPITULASI PEKERJAAN SUMMARY OF WORKS

PEKERJAAN STRUKTUR STRUCTURE WORKS

I PEKERJAAN STRUKTUR MAIN BUILDING MAIN BUILDING STRUCTURAL WORKS

A PEKERJAAN TANAH SOIL WORKS 179,773,560

B PEKERJAAN STRUKTUR BAWAH SUB STRUCTURE WORKS 955,676,638

C PEKERJAAN STRUKTUR ATAS UPPER STRUCTURE WORKS 6,126,624,965

Basement level (+3,150) Basement level (+3,150) 847,810,247
First floor (+7,030) First floor (+7,030) 1,359,675,016
Second floor (+10,780) Second floor (+10,780) 1,410,203,169
Third floor (+14,590) Third floor (+14,590) 1,307,266,089
Roof loor (+18,820) Roof loor (+18,820) 1,104,866,765
Roof deck floor (+22,030) Roof deck floor (+22,030) 96,803,680

D PEKERJAAN DINDING WALL WORKS 949,629,712

E PEKERJAAN ATAP ROOF WORKS 637,390,827

F PEKERJAAN LAIN-LAIN OTHERS WORKS 623,478,985

SUMMARY OF STRUCTURE WORKS 9,472,574,686

Note :
1 If contractor found any additional works that not mentioned in this BQ, contractor can add another
additional works in separate sheet.
2 Some works are noted with "assumed by QS". This note for work item without detail drawing

Denpasar,November 9, 2018
Prepared by,

Simetris Consulting
BILL OF QUANTITY (BQ)
Project : Sumitra Hotel
Location : Sanur - Bali
Owner : PT. Sanur Dinamika Mentari
Subject : Structure works Guest Block #3

UNIT PRICE
NO RINCIAN PEKERJAAN DESCRIPTION QTY. UNIT AMOUNT (IDR)
(IDR)

MAIN BUILDING MAIN BUILDING

A PEKERJAAN TANAH SOIL WORKS
General: all prices must be including all supporting materials, labour cost, accommodation, mobilization, transportation, etc etc
1 Galian tanah basement Basement soil excavation 1,141.57 m3 80,000 91,325,492
2 Galian tanah pondasi setempat single footing soil excavation 15.70 m3 100,000 1,569,750
3 Galian tanah pile cap 1 (PC1) Pile cap 1 (PC1) soil excavation 18.70 m3 100,000 1,870,313
4 Galian tanah pile cap 2 (PC2) Pile cap 2 (PC2) soil excavation 31.17 m3 100,000 3,117,188
5 Galian tanah pile cap 3 (PC3) Pile cap 3 (PC3) soil excavation 42.14 m3 100,000 4,214,438
6 Galian tanah pile cap 4 (PC4) Pile cap 4 (PC4) soil excavation 93.39 m3 100,000 9,338,949
7 Galian tanah pile cap 5 (PC4) Pile cap 5 (PC5) soil excavation 17.30 m3 100,000 1,730,138
8 Galian tanah tie beam Tie beam soil excavation 456.08 m1 80,000 36,486,400
9 Galian tanah pondasi retaining wall Retaining wall foundation soil excavation 41.75 m3 80,000 3,340,292
10 Urug tanah kembali Soil back fill 78.05 m3 35,000 2,731,694
11 Urug pasir bawah pondasi setempat 5 cm 5 cm compacted sand under footing foundation 13.00 m2 25,000 325,000
12 Urug pasir bawah pile cap 1 (PC1) 5 cm 5 cm compacted sand under pile cap 1 (PC1) 17.28 m2 25,000 432,000
13 Urug pasir bawah pile cap 2 (PC2) 5 cm 5 cm compacted sand under pile cap 2 (PC2) 28.80 m2 25,000 720,000
14 Urug pasir bawah pile cap 3 (PC3) 5 cm 5 cm compacted sand under pile cap 3 (PC3) 37.44 m2 25,000 936,000
15 Urug pasir bawah pile cap 4 (PC4) 5 cm 5 cm compacted sand under pile cap 4 (PC4) 56.42 m2 25,000 1,410,453
16 Urug pasir bawah pile cap 5 (PC5) 5 cm 5 cm compacted sand under pile cap 5 (PC5) 21.97 m2 25,000 549,250
17 Urug pasir bawah lantai 5 cm compacted sand under floor 787.05 m2 25,000 19,676,205

179,773,560
B PEKERJAAN STRUKTUR BAWAH SUB STRUCTURE WORKS
General: all prices must be including all supporting materials, labour cost, accommodation, mobilization, transportation, etc etc
all concrete using ready mix include rent pump , integral waterproofing
1 Pondasi Batu Kali River stone foundation 13.00 m3 727,000 9,451,000

2 Pile cap 1 (PC1) Pile cap 1 (PC1)

- Beton K300 + Integral waterproofing (SIKA) - Concrete K300 + Integral waterproofing (SIKA) 13.82 m3 1,393,250 19,260,288
- Besi D16-200 at top, D19-100 at bottom, - Reinforcement D16-200 at top, D19-100 at
1,882.21 kg 15,578 29,321,040
mid stir up 3D16 bottom, mid stir up 3D16
- Bekisting batako - Form work w/ concrete block 23.04 m2 98,850 2,277,504

3 Pile cap 2 (PC2) Pile cap 2 (PC2)

- Beton K300 + Integral waterproofing (SIKA) - Concrete K300 + Integral waterproofing (SIKA) 23.04 m3 1,393,250 32,100,480
- Besi D16-200 at top, D19-100 at bottom, - Reinforcement D16-200 at top, D19-100 at
3,116.96 kg 15,578 48,555,977
mid stir up 3D16 bottom, mid stir up 3D16
- Bekisting batako - Form work w/ concrete block 38.40 m2 98,850 3,795,840

4 Pile cap 3 (PC3) Pile cap 3 (PC3)

- Beton K300 + Integral waterproofing (SIKA) - Concrete K300 + Integral waterproofing (SIKA) 29.95 m3 1,393,250 41,730,624
- Besi D13-100 at top, D19-100 at bottom, - Reinforcement D13-100 at top, D19-100 at
5,221.85 kg 15,578 81,345,884
mid stir up 2D16 bottom, mid stir up 2D16
- Bekisting batako - Form work w/ concrete block 74.88 m2 98,850 7,401,888

5 Pile cap 4 (PC4) Pile cap 4 (PC4)

- Beton K300 + Integral waterproofing (SIKA) - Concrete K300 + Integral waterproofing (SIKA) 45.13 m3 1,393,250 62,883,657
- Besi D16-200 at top, D19-100 at bottom, - Reinforcement D16-200 at top, D19-100 at
2,462.16 kg 15,578 38,355,432
mid stir up 3D16 bottom, mid stir up 3D16
- Bekisting batako - Form work w/ concrete block 86.89 m2 98,850 8,589,037

Structure GB #3, Page 2 of 20

BILL OF QUANTITY (BQ)
Project : Sumitra Hotel
Location : Sanur - Bali
Owner : PT. Sanur Dinamika Mentari
Subject : Structure works Guest Block #3

UNIT PRICE
NO RINCIAN PEKERJAAN DESCRIPTION QTY. UNIT AMOUNT (IDR)
(IDR)

6 Pile cap 5 (PC5) Pile cap 5 (PC5)

- Beton K300 + Integral waterproofing (SIKA) - Concrete K300 + Integral waterproofing (SIKA) 11.23 m3 1,393,250 15,648,984
- Besi D13-100 at top, D19-100 at bottom, - Reinforcement D13-100 at top, D19-100 at
2,682.85 kg 15,578 41,793,475
mid stir up 2D16 bottom, mid stir up 2D16
- Bekisting batako - Form work w/ concrete block 37.44 m2 98,850 3,700,944

7 Kolom pedestal beton C1 250x500 C1 250x500 concrete pedestal column

- Beton K300 + Integral waterproofing (SIKA) - Concrete K300 + Integral waterproofing (SIKA) 1.00 m3 1,393,250 1,393,250
- Besi Re-bar 16D19, stirrup D10-150 - Reinforcement 16D19, stirrup D10-150 349.13 kg 15,578 5,438,821
- Form work w/ plywood 12 mm, including timber
- Bekisting 12.00 m2 160,418 1,925,010
frames support and tools

8 Kolom pedestal beton C2 200x425 C2 200x425 concrete pedestal column

- Beton K300 + Integral waterproofing (SIKA) - Concrete K300 + Integral waterproofing (SIKA) 0.26 m3 1,393,250 355,279
- Besi Re-bar 10D22, stirrup D10-150 - Reinforcement 10D22, stirrup D10-150 104.45 kg 15,578 1,627,130
- Form work w/ plywood 12 mm, including timber
- Bekisting 3.75 m2 160,418 601,566
frames support and tools

9 Kolom pedestal beton C4 250x700 C4 250x700 concrete pedestal column

- Beton K300 + Integral waterproofing (SIKA) - Concrete K300 + Integral waterproofing (SIKA) 2.10 m3 1,393,250 2,925,825
- Besi Re-bar 16D25, stirrup D10-150 - Reinforcement 16D25, stirrup D10-150 854.72 kg 15,578 13,314,868
- Form work w/ plywood 12 mm, including timber
- Bekisting 22.80 m2 160,418 3,657,519
frames support and tools

10 Kolom beton pedestal C7 250x250 C7 250x250 pedestal concrete column

- Beton K300 + Integral waterproofing (SIKA) - Concrete K300 + Integral waterproofing (SIKA) 0.09 m3 1,393,250 130,617
- Besi Re-bar 12D16, stirrup D10-150 - Reinforcement 12D16, stirrup D10-150 34.51 kg 15,578 537,632
- Form work w/ plywood 12 mm, including timber
- Bekisting 1.50 m2 160,418 240,626
frames support and tools

11 Tie beam TB1 250x450 250x450 Tie beam TB1

- Beton K300 + Integral waterproofing (SIKA) - Concrete K300 + Integral waterproofing (SIKA) 34.37 m3 1,393,250 47,882,699
- Besi Re-bar 6D16, stirrup D10-150 - Reinforcement 6D16, stirrup D10-150 3,750.56 kg 15,578 58,426,235
- Bekisting batako - Form work w/ concrete block 261.96 m2 98,850 25,894,598

12 Tie beam TB2 250x500 250x500 Tie beam TB2

- Beton K300 + Integral waterproofing (SIKA) - Concrete K300 + Integral waterproofing (SIKA) 18.71 m3 1,393,250 26,068,855
- Besi Re-bar 6D16, stirrup D10-150 - Reinforcement 6D16, stirrup D10-150 1,922.16 kg 15,578 29,943,462
- Bekisting batako - Bekisting batako 145.11 m2 98,850 14,343,827

13 Tie beam TB4 200x400 200x400 Tie beam TB4

- Beton K300 + Integral waterproofing (SIKA) - Concrete K300 + Integral waterproofing (SIKA) 8.03 m3 1,393,250 11,192,155
- Besi Re-bar 6D16, stirrup D10-150 - Reinforcement 6D16, stirrup D10-150 1,088.96 kg 15,578 16,963,783
- Bekisting batako - Form work w/ concrete block 71.55 m2 98,850 7,073,014

14 Pondasi retaining wall sisi luar Outside retaining wall foundation

- Beton K300 + Integral waterproofing (SIKA) - Concrete K300 + Integral waterproofing (SIKA) 28.83 m3 1,393,250 40,168,944
- Besi Re-bar D13-150 top, D13-100 down - Reinforcement D13-150 top, D13-100 down 6,000.86 kg 15,578 93,481,323
- Form work w/ plywood 12 mm, including timber
- Bekisting 119.15 m2 160,418 19,113,713
frames support and tools

Structure GB #3, Page 3 of 20

BILL OF QUANTITY (BQ)
Project : Sumitra Hotel
Location : Sanur - Bali
Owner : PT. Sanur Dinamika Mentari
Subject : Structure works Guest Block #3

UNIT PRICE
NO RINCIAN PEKERJAAN DESCRIPTION QTY. UNIT AMOUNT (IDR)
(IDR)

15 Pondasi retaining wall pit lift Pit lift retaining wall footing
- Beton K300 + Integral waterproofing (SIKA) - Concrete K300 + Integral waterproofing (SIKA) 5.10 m3 1,393,250 7,112,164
- Besi Re-bar D13-150 top, D13-100 down - Reinforcement D13-150 top, D13-100 down 1,062.49 kg 15,578 16,551,455
- Form work w/ plywood 12 mm, including timber
- Bekisting 21.10 m2 160,418 3,384,203
frames support and tools

16 Lantai kerja bawah pile cap PC1 (site mixed) 5 cm lean concrete under pile cap PC1
- Beton K125 - Concrete K125 0.86 m3 908,833 785,232

17 Lantai kerja bawah pile cap PC2 (site mixed) 5 cm lean concrete under pile cap PC2
- Beton K125 - Concrete K125 1.44 m3 908,833 1,308,720

18 Lantai kerja bawah pile cap PC3 (site mixed) 5 cm lean concrete under pile cap PC3
- Beton K125 - Concrete K125 1.87 m3 908,833 1,701,336

19 Lantai kerja bawah pile cap PC4 (site mixed) 5 cm lean concrete under pile cap PC4
- Beton K125 - Concrete K125 2.82 m3 908,833 2,563,734

20 Lantai kerja bawah pile cap PC5 (site mixed) 5 cm lean concrete under pile cap PC5
- Beton K125 - Concrete K125 0.78 m3 908,833 708,890

21 Lantai kerja bawah pondasi setempat 5 cm lean concrete under single footing
- Beton K125 - Concrete K125 0.65 m3 908,833 590,742

22 Lantai kerja bawah lantai 5 cm lean concrete under floor

- Beton K125 - Concrete K125 39.35 m3 908,833 35,764,782

23 Pipa Perporated Ø4 Perporated pipe Ø4 115.50 m1 92,000 10,626,000

24 Lantai kerja bawah pondasi retaining wall 5 cm lean concrete retaining wall footing
- Beton K125 - Concrete K125 6.24 m3 908,833 5,666,576

955,676,638
C PEKERJAAN STRUKTUR ATAS UPPER STRUCTURE WORKS
General: all prices must be including all supporting materials, labour cost, accommodation, mobilization, transportation, etc etc
all concrete using ready mix include rent pump

I Basement level (+3,150)

Pekerjaan beton Concrete works

1 Pelat lantai tebal 10 cm (lantai basement) (S1) 10 cm concrete floor (basement floor) (S1)
- Beton K300 - Concrete K300 77.01 m3 1,286,250 99,052,919
- Wiremesh M5 satu lapis, termasuk bendrat - Wiremesh M5 single layer , include bendrat & all
770.09 m2 83,529 64,324,829
dan material pendukung supporting materials
- Plastik membran, tebal 0,2 mm - Plastic membrane, 0,2 mm thick 770.09 m2 7,500 5,775,680

2 Pelat lantai tebal 30 cm (lantai pit lift) (S4) 10 cm concrete floor (pit lift floor) (S4)
- Beton K300 - Concrete K300 5.09 m3 1,286,250 6,543,471
- Besi Re-bar D12-100 dua layer, termasuk - Reinforcement D12-100 two layer, include
603.69 kg 15,578 9,404,224
bendrat dan material pendukung bendrat & all supporting materials
- Plastik membran, tebal 0,2 mm - Plastic membrane, 0,2 mm thick 16.96 m2 7,500 127,181

3 Kolom praktis 13/13 CP 13/13 practical concrete column CP 16.75 m1 139,090 2,329,750

Structure GB #3, Page 4 of 20

BILL OF QUANTITY (BQ)
Project : Sumitra Hotel
Location : Sanur - Bali
Owner : PT. Sanur Dinamika Mentari
Subject : Structure works Guest Block #3

UNIT PRICE
NO RINCIAN PEKERJAAN DESCRIPTION QTY. UNIT AMOUNT (IDR)
(IDR)

4 Balok praktis 15/20 litel beam 15/20 practical concrete beam (litel beam) 3.15 m1 161,074 507,382

5 Kolom beton C1 250x500 C1 250x500 concrete column

- Beton K300 - Concrete K300 6.81 m3 1,286,250 8,754,539
- Besi Re-bar 16D19, stirrup 2D10-150 - Reinforcement 16D19, stirrup 2D10-150 2,369.49 kg 15,578 36,911,943
- Form work w/ plywood 12 mm, including timber
- Bekisting 81.68 m2 160,418 13,102,099
frames support and tools

6 Kolom beton C2 200x425 C2 200x425 concrete column

- Beton K300 - Concrete K300 1.61 m3 1,286,250 2,066,361
- Besi Re-bar 10D22, stirrup D10-150 - Reinforcement 10D22, stirrup D10-150 654.72 kg 15,578 10,199,160
- Form work w/ plywood 12 mm, including timber
- Bekisting 23.63 m2 160,418 3,789,863
frames support and tools

7 Kolom beton C4 250x700 C4 250x700 concrete column

- Beton K300 - Concrete K300 13.23 m3 1,286,250 17,017,088
- Besi Re-bar 16D25, stirrup 2D10-150 - Reinforcement 16D25, stirrup 2D10-150 5,377.23 kg 15,578 83,766,506
- Form work w/ plywood 12 mm, including timber
- Bekisting 143.64 m2 160,418 23,042,370
frames support and tools

8 Kolom beton C6 150x400 C6 150x400 concrete column

- Beton K300 - Concrete K300 0.76 m3 1,286,250 972,405
- Besi Re-bar 12D13, stirrup D10-150 - Reinforcement 12D13, stirrup D10-150 209.69 kg 15,578 3,266,596
- Form work w/ plywood 12 mm, including timber
- Bekisting 13.86 m2 160,418 2,223,387
frames support and tools

9 Kolom beton C7 250x250 C7 250x250 concrete column

- Beton K300 - Concrete K300 0.59 m3 1,286,250 759,691
- Besi Re-bar 12D16, stirrup D10-150 - Reinforcement 12D16, stirrup D10-150 214.48 kg 15,578 3,341,236
- Form work w/ plywood 12 mm, including timber
- Bekisting 9.45 m2 160,418 1,515,945
frames support and tools

10 Dinding beton retaining wall sisi luar Concrete retaining wall on outer side
- Beton K300 - Concrete K300 54.57 m3 1,286,250 70,195,486
- Reinforcement Ø10-100 vertikal, Ø10-150
- Besi Re-bar Ø10-100 vertikal, Ø10-150 horizo 12,399.85 kg 15,578 193,164,732
horizontal
- Form work w/ plywood 12 mm, including timber
- Bekisting 727.65 m2 160,418 116,727,794
frames support and tools

11 Dinding beton retaining wall pit lift Concrete retaining wall on pit lift
- Beton K300 - Concrete K300 10.91 m3 1,286,250 14,030,415
- Besi Re-bar Ø10-100 vertikal, Ø10-150 horizo- Reinforcement Ø10-100 vertikal, Ø10-150 horizon 1,562.03 kg 15,578 24,333,258
- Form work w/ plywood 12 mm, including timber
- Bekisting 100.94 m2 160,418 16,191,740
frames support and tools

Structure GB #3, Page 5 of 20

BILL OF QUANTITY (BQ)
Project : Sumitra Hotel
Location : Sanur - Bali
Owner : PT. Sanur Dinamika Mentari
Subject : Structure works Guest Block #3

UNIT PRICE
NO RINCIAN PEKERJAAN DESCRIPTION QTY. UNIT AMOUNT (IDR)
(IDR)

12 Tangga beton basement ke first floor Concrete stair basement floor to first floor

- Beton K300 - Concrete K300 2.43 m3 1,286,250 3,121,565

- Reinforcement Ø8-200 at stepping, D13-100 at
- Besi Ø8-200 at stepping, D13-100 at upper
upper side, D13-150 at lower side, include 488.86 kg 15,578 7,615,495
side,D10-150 at lower side
bendrat & all supporting materials

- Form work w/ plywood 12 mm, including timber

- Bekisting 20.52 m2 177,163 3,635,136
frames support and tools

847,810,247
II First floor (+7,030)
Pekerjaan beton Concrete works

1 Pelat lantai tebal 15 cm (S2) 15 cm concrete floor (S2)

- Beton K300 - Concrete K300 130.82 m3 1,286,250 168,264,248
- Besi Re-bar D10-100 dua layer, termasuk - Reinforcement D10-100 two layer, include
21,523.87 kg 15,578 335,298,642
bendrat dan material pendukung bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 872.12 m2 175,283 152,867,587
frames support and tools

2 Balok B1 250x400 B1 250x400 concrete beam

- Beton K300 - Concrete K300 23.09 m3 1,286,250 29,698,226
- Reinforcement Re-bar 10D19, stirrup D10-150 ,
- Besi Re-bar 10D19, stirrup D10-150 6,294.81 kg 15,578 98,060,420
include bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 242.43 m2 175,283 42,494,687
frames support and tools

3 Balok B1C 250x400 B1C 250x400 concrete beam

- Beton K300 - Concrete K300 1.26 m3 1,286,250 1,620,675
- Reinforcement Re-bar 10D19, stirrup D10-150 ,
- Besi Re-bar 10D19, stirrup D10-150 375.47 kg 15,578 5,849,037
include bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 13.23 m2 175,283 2,318,996
frames support and tools

4 Balok B2 200x400 B2 200x400 concrete beam

- Beton K300 - Concrete K300 10.24 m3 1,286,250 13,166,055
- Reinforcement Re-bar 8D13, stirrup D10-150 ,
- Besi Re-bar 8D13, stirrup D10-150 1,646.97 kg 15,578 25,656,514
include bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 127.95 m2 175,283 22,427,481
frames support and tools

5 Balok B3 250x500 B3 250x500 concrete beam

- Beton K300 - Concrete K300 14.76 m3 1,286,250 18,988,266
- Reinforcement Re-bar 12D16 & 2D13, stirrup
- Besi Re-bar 12D16 & 2D13, stirrup D10-150 D10-150 , include bendrat & all supporting 3,315.73 kg 15,578 51,652,369
materials

- Form work w/ plywood 12 mm, including timber

- Bekisting 147.63 m2 175,283 25,876,177
frames support and tools

Structure GB #3, Page 6 of 20

BILL OF QUANTITY (BQ)
Project : Sumitra Hotel
Location : Sanur - Bali
Owner : PT. Sanur Dinamika Mentari
Subject : Structure works Guest Block #3

UNIT PRICE
NO RINCIAN PEKERJAAN DESCRIPTION QTY. UNIT AMOUNT (IDR)
(IDR)

6 Balok B3A 250x600 B3A 250x600 concrete beam

- Beton K300 - Concrete K300 1.70 m3 1,286,250 2,189,841
- Reinforcement Re-bar 12D16 & 2D13, stirrup
- Besi Re-bar 12D16 & 2D13, stirrup D10-150 D10-150 , include bendrat & all supporting 329.12 kg 15,578 5,126,987
materials

- Form work w/ plywood 12 mm, including timber

- Bekisting 16.46 m2 175,283 2,884,723
frames support and tools

7 Balok B7 250x600 B7 250x600 concrete beam

- Beton K300 - Concrete K300 0.48 m3 1,286,250 617,400
- Reinforcement Re-bar 10D13 & 2Ø12, stirrup
- Besi Re-bar 10D13 & 2Ø12, stirrup D10-150 D10-150 , include bendrat & all supporting 77.85 kg 15,578 1,212,747
materials

- Form work w/ plywood 12 mm, including timber

- Bekisting 4.64 m2 175,283 813,314
frames support and tools

8 Balok praktis 15/20 litel beam 15/20 practical concrete beam (litel beam) 213.33 m1 161,074 34,361,839

9 Kolom praktis 13/13 CP 13/13 practical concrete column CP 585.70 m1 139,090 81,464,750

10 Kolom beton C1 250x500 C1 250x500 concrete column

- Beton K300 - Concrete K300 5.91 m3 1,286,250 7,596,914
- Besi Re-bar 16D19, stirrup 2D10-150 - Reinforcement 16D19, stirrup 2D10-150 2,056.33 kg 15,578 32,033,440
- Form work w/ plywood 12 mm, including timber
- Bekisting 70.88 m2 160,418 11,369,590
frames support and tools

11 Kolom beton C2 200x425 C2 200x425 concrete column

- Beton K300 - Concrete K300 1.61 m3 1,286,250 2,066,361
- Besi Re-bar 10D22, stirrup D10-150 - Reinforcement 10D22, stirrup D10-150 653.77 kg 15,578 10,184,439
- Form work w/ plywood 12 mm, including timber
- Bekisting 23.63 m2 160,418 3,789,863
frames support and tools

12 Kolom beton C4 250x700 C4 250x700 concrete column

- Beton K300 - Concrete K300 13.23 m3 1,286,250 17,017,088
- Besi Re-bar 16D25, stirrup 2D10-150 - Reinforcement 16D25, stirrup 2D10-150 5,408.40 kg 15,578 84,252,005
- Form work w/ plywood 12 mm, including timber
- Bekisting 143.64 m2 160,418 23,042,370
frames support and tools

13 Kolom beton C5 350x350 C5 350x350 concrete column

- Beton K300 - Concrete K300 0.39 m3 1,286,250 496,332
- Besi Re-bar 10D25, stirrup D10-150 - Reinforcement 10D25, stirrup D10-150 139.10 kg 15,578 2,166,922
- Form work w/ plywood 12 mm, including timber
- Bekisting 4.41 m2 160,418 707,441
frames support and tools

14 Tangga first floor ke second floor Concrete stair first floor to second floor

- Beton K300 - Concrete K300 2.43 m3 1,286,250 3,121,565

- Reinforcement Ø8-200 at stepping, D13-100 at
- Besi Ø8-200 at stepping, D13-100 at upper
upper side, D13-150 at lower side, include 488.86 kg 15,578 7,615,495
side,D10-150 at lower side
bendrat & all supporting materials

- Form work w/ plywood 12 mm, including timber

- Bekisting 20.52 m2 177,163 3,635,136
frames support and tools

Structure GB #3, Page 7 of 20

BILL OF QUANTITY (BQ)
Project : Sumitra Hotel
Location : Sanur - Bali
Owner : PT. Sanur Dinamika Mentari
Subject : Structure works Guest Block #3

UNIT PRICE
NO RINCIAN PEKERJAAN DESCRIPTION QTY. UNIT AMOUNT (IDR)
(IDR)

15 Moulding kolom area teras Moulding column terace area 122.60 m1 179,048 21,951,287

16 Penebalan kolom beton cover drain Concrete column thickening for drain cover 1.58 m3 1,286,250 2,025,844

Peninggian lantai area wastafel dan toilet floor raiser in the wastafel and toilet room area, t
17 4.06 m3 908,833 3,691,944
kamar, t = 5 cm = 5 cm

1,359,675,016
II Second floor (+10,780)
Pekerjaan beton Concrete works

1 Balok praktis 15/20 litel beam 15/20 practical concrete beam (litel beam) 239.65 m1 161,074 38,601,297

2 Balok B1 250x400 B1 250x400 concrete beam

- Beton K300 - Concrete K300 21.57 m3 1,286,250 27,744,413
- Reinforcement Re-bar 10D19, stirrup D10-150 ,
- Besi Re-bar 10D19, stirrup D10-150 5,860.45 kg 15,578 91,293,982
include bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 226.49 m2 175,283 39,699,008
frames support and tools

3 Balok B1C 250x400 B1C 250x400 concrete beam

- Beton K300 - Concrete K300 2.34 m3 1,286,250 3,013,684
- Reinforcement Re-bar 10D19, stirrup D10-150 ,
- Besi Re-bar 10D19, stirrup D10-150 637.24 kg 15,578 9,926,915
include bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 24.60 m2 175,283 4,312,229
frames support and tools

4 Balok B2 200x400 B2 200x400 concrete beam

- Beton K300 - Concrete K300 11.09 m3 1,286,250 14,261,940
- Reinforcement Re-bar 8D13, stirrup D10-150 ,
- Besi Re-bar 8D13, stirrup D10-150 1,780.95 kg 15,578 27,743,615
include bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 138.60 m2 175,283 24,294,247
frames support and tools

5 Balok B2C 200x400 B2C 200x400 concrete beam

- Beton K300 - Concrete K300 0.50 m3 1,286,250 637,980
- Reinforcement Re-bar 8D13, stirrup D10-150 ,
- Besi Re-bar 8D13, stirrup D10-150 80.32 kg 15,578 1,251,156
include bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 6.20 m2 175,283 1,086,756
frames support and tools

6 Balok B3 250x500 B3 250x500 concrete beam

- Beton K300 - Concrete K300 15.41 m3 1,286,250 19,824,328
- Reinforcement Re-bar 12D16 & 2D13, stirrup
- Besi Re-bar 12D16 & 2D13, stirrup D10-150 D10-150 , include bendrat & all supporting 3,302.18 kg 15,578 51,441,332
materials

- Form work w/ plywood 12 mm, including timber

- Bekisting 154.13 m2 175,283 27,015,518
frames support and tools

Structure GB #3, Page 8 of 20

BILL OF QUANTITY (BQ)
Project : Sumitra Hotel
Location : Sanur - Bali
Owner : PT. Sanur Dinamika Mentari
Subject : Structure works Guest Block #3

UNIT PRICE
NO RINCIAN PEKERJAAN DESCRIPTION QTY. UNIT AMOUNT (IDR)
(IDR)

7 Pelat lantai tebal 15 cm (S2) 15 cm concrete floor (S2)

- Beton K300 - Concrete K300 129.31 m3 1,286,250 166,318,926
- Besi Re-bar D10-100 dua layer, termasuk - Reinforcement D10-100 two layer, include
21,832.64 m2 15,578 340,108,609
bendrat dan material pendukung bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 862.04 m2 175,283 151,100,268
frames support and tools

8 Janggutan beton (lihat detail 6) Concrete fascia (see detail 6) 10.30 m1 391,547 4,032,932

9 Kolom praktis 13/13 CP 13/13 practical concrete column CP 381.15 m1 139,090 53,013,982

10 Kolom 15/30 (asumsi QS) 15/30 practical concrete column CP (QS assumption)
- Beton K300 - Concrete K300 2.41 m3 1,286,250 3,099,541
- Besi Re-bar 8D13, stirrup D10-150 - Reinforcement 8D13, stirrup D10-150 622.24 kg 15,578 9,693,324
- Form work w/ plywood 12 mm, including timber
- Bekisting 48.20 m2 160,418 7,731,321
frames support and tools

11 Kolom 15/35 (asumsi QS) 15/35 concrete column CP (QS assumption)

- Beton K300 - Concrete K300 0.33 m3 1,286,250 425,427
- Besi Re-bar 8D13, stirrup D10-150 - Reinforcement 8D13, stirrup D10-150 267.31 kg 15,578 4,164,151
- Form work w/ plywood 12 mm, including timber
- Bekisting 6.30 m2 160,418 1,010,630
frames support and tools

12 Kolom beton C1 250x500 C1 250x500 concrete column

- Beton K300 - Concrete K300 5.91 m3 1,286,250 7,596,914
- Besi Re-bar 16D19, stirrup D10-150 - Reinforcement 16D19, stirrup D10-150 2,051.03 kg 15,578 31,951,001
- Form work w/ plywood 12 mm, including timber
- Bekisting 70.88 m2 160,418 11,369,590
frames support and tools

13 Kolom beton C2 200x425 C2 200x425 concrete column

- Beton K300 - Concrete K300 1.61 m3 1,286,250 2,066,361
- Besi Re-bar 10D22, stirrup D10-150 - Reinforcement 10D22, stirrup D10-150 642.52 kg 15,578 10,009,233
- Form work w/ plywood 12 mm, including timber
- Bekisting 23.63 m2 160,418 3,789,863
frames support and tools

14 Kolom beton C4 250x700 C4 250x700 concrete column

- Beton K300 - Concrete K300 13.23 m3 1,286,250 17,017,088
- Besi Re-bar 16D25, stirrup 2D10-150 - Reinforcement 16D25, stirrup 2D10-150 5,377.23 kg 15,578 83,766,506
- Form work w/ plywood 12 mm, including timber
- Bekisting 143.64 m2 160,418 23,042,370
frames support and tools

15 Kolom beton C5 350x350 C5 350x350 concrete column

- Beton K300 - Concrete K300 0.39 m3 1,286,250 496,332
- Besi Re-bar 10D25, stirrup D10-150 - Reinforcement 10D25, stirrup D10-150 139.02 kg 15,578 2,165,585
- Form work w/ plywood 12 mm, including timber
- Bekisting 4.41 m2 160,418 707,441
frames support and tools

16 Penebalan kolom (moulding jendela W4) Concrete thickening (for W4 moulding) 107.22 m1 179,048 19,196,813

Structure GB #3, Page 9 of 20

BILL OF QUANTITY (BQ)
Project : Sumitra Hotel
Location : Sanur - Bali
Owner : PT. Sanur Dinamika Mentari
Subject : Structure works Guest Block #3

UNIT PRICE
NO RINCIAN PEKERJAAN DESCRIPTION QTY. UNIT AMOUNT (IDR)
(IDR)

17 Tangga second floor ke third floor Concrete stair second floor to third floor

- Beton K300 - Concrete K300 2.43 m3 1,286,250 3,121,565

- Reinforcement Ø8-200 at stepping, D13-100 at
- Besi Ø8-200 at stepping, D13-100 at upper
upper side, D13-150 at lower side, include 487.47 kg 15,578 7,593,872
side,D10-150 at lower side
bendrat & all supporting materials

- Form work w/ plywood 12 mm, including timber

- Bekisting 20.52 m2 177,163 3,635,136
frames support and tools

Peninggian lantai area wastafel dan toilet floor raiser in the wastafel and toilet room area, t
18 3.72 m3 908,833 3,379,251
kamar, t = 5 cm = 5 cm

Peninggian lantai teras bawah grill kayu, t = Under wood grill floor raiser in terace area, t = 15
19 3.47 m3 908,833 3,151,152
15 cm cm

20 Dinding planter box Concrete stair second floor to third floor 10.00 unit

- Beton K300 - Concrete K300 7.33 m3 1,286,250 9,428,213

- Reinforcement Ø10-100, include bendrat & all
- Besi Ø10-100 1,476.47 kg 15,578 23,000,405
supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 119.07 m2 175,283 20,870,967
frames support and tools

1,410,203,169
III Third floor (+14,590)
Pekerjaan beton Concrete works

1 Balok praktis 15/20 litel beam 15/20 practical concrete beam (litel beam) 270.35 m1 161,074 43,546,258

2 Balok B1 250x400 B1 250x400 concrete beam

- Beton K300 - Concrete K300 21.57 m3 1,286,250 27,744,413
- Reinforcement Re-bar 10D19, stirrup D10-150 ,
- Besi Re-bar 10D19, stirrup D10-150 5,860.45 kg 15,578 91,293,982
include bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 226.49 m2 175,283 39,699,008
frames support and tools

3 Balok B1C 250x400 B1C 250x400 concrete beam

- Beton K300 - Concrete K300 0.93 m3 1,286,250 1,196,213
- Reinforcement Re-bar 10D19, stirrup D10-150 ,
- Besi Re-bar 10D19, stirrup D10-150 253.38 kg 15,578 3,947,217
include bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 9.77 m2 175,283 1,711,640
frames support and tools

4 Balok B2 200x400 B2 200x400 concrete beam

- Beton K300 - Concrete K300 11.09 m3 1,286,250 14,261,940
- Reinforcement Re-bar 8D13, stirrup D10-150 ,
- Besi Re-bar 8D13, stirrup D10-150 1,780.95 kg 15,578 27,743,615
include bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 138.60 m2 175,283 24,294,247
frames support and tools

Structure GB #3, Page 10 of 20

BILL OF QUANTITY (BQ)
Project : Sumitra Hotel
Location : Sanur - Bali
Owner : PT. Sanur Dinamika Mentari
Subject : Structure works Guest Block #3

UNIT PRICE
NO RINCIAN PEKERJAAN DESCRIPTION QTY. UNIT AMOUNT (IDR)
(IDR)

5 Balok B2C 200x400 B2C 200x400 concrete beam

- Beton K300 - Concrete K300 0.50 m3 1,286,250 637,980
- Reinforcement Re-bar 8D13, stirrup D10-150 ,
- Besi Re-bar 8D13, stirrup D10-150 80.32 kg 15,578 1,251,156
include bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 6.20 m2 175,283 1,086,756
frames support and tools

6 Balok B3 250x500 B3 250x500 concrete beam

- Beton K300 - Concrete K300 15.41 m3 1,286,250 19,824,328
- Reinforcement Re-bar 12D16 & 2D13, stirrup
- Besi Re-bar 12D16 & 2D13, stirrup D10-150 D10-150 , include bendrat & all supporting 710.91 kg 15,578 11,074,509
materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 154.13 m2 175,283 27,015,518
frames support and tools

7 Pelat lantai tebal 15 cm (S2) 15 cm concrete floor (S2)

- Beton K300 - Concrete K300 118.73 m3 1,286,250 152,716,639
- Besi Re-bar D10-100 dua layer, termasuk - Reinforcement D10-100 two layer, include
20,084.21 kg 15,578 312,871,664
bendrat dan material pendukung bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 791.53 m2 175,283 138,742,630
frames support and tools

8 Janggutan beton (lihat detail 6) Concrete fascia (see detail 6) 10.30 m1 391,547 4,032,932

9 Kolom praktis 13/13 CP 13/13 practical concrete column CP 359.10 m1 139,090 49,947,058

10 Kolom 15/30 (asumsi QS) 15/30 practical concrete column CP (QS assumption)
- Beton K300 - Concrete K300 2.41 m3 1,286,250 3,099,541
- Besi Re-bar 8D13, stirrup D10-150 - Reinforcement 8D13, stirrup D10-150 622.24 kg 15,578 9,693,324
- Form work w/ plywood 12 mm, including timber
- Bekisting 48.20 m2 160,418 7,731,321
frames support and tools

11 Kolom 15/35 (asumsi QS) 15/35 concrete column CP (QS assumption)

- Beton K300 - Concrete K300 0.33 m3 1,286,250 425,427
- Besi Re-bar 8D13, stirrup D10-150 - Reinforcement 8D13, stirrup D10-150 76.29 kg 15,578 1,188,506
- Form work w/ plywood 12 mm, including timber
- Bekisting 6.30 m2 160,418 1,010,630
frames support and tools

12 Kolom beton C1 250x500 C1 250x500 concrete column

- Beton K300 - Concrete K300 5.91 m3 1,286,250 7,596,914
- Besi Re-bar 16D19, stirrup D10-150 - Reinforcement 16D19, stirrup D10-150 2,051.03 kg 15,578 31,951,001
- Form work w/ plywood 12 mm, including timber
- Bekisting 70.88 m2 160,418 11,369,590
frames support and tools

13 Kolom beton C2 200x425 C2 200x425 concrete column

- Beton K300 - Concrete K300 1.61 m3 1,286,250 2,066,361
- Besi Re-bar 10D22, stirrup D10-150 - Reinforcement 10D22, stirrup D10-150 981.02 kg 15,578 15,282,367
- Form work w/ plywood 12 mm, including timber
- Bekisting 23.63 m2 160,418 3,789,863
frames support and tools

14 Kolom beton C4 250x700 C4 250x700 concrete column

- Beton K300 - Concrete K300 13.23 m3 1,286,250 17,017,088
- Besi Re-bar 16D25, stirrup 2D10-150 - Reinforcement 16D25, stirrup 2D10-150 5,377.23 kg 15,578 83,766,506
- Form work w/ plywood 12 mm, including timber
- Bekisting 143.64 m2 160,418 23,042,370
frames support and tools
Structure GB #3, Page 11 of 20
BILL OF QUANTITY (BQ)
Project : Sumitra Hotel
Location : Sanur - Bali
Owner : PT. Sanur Dinamika Mentari
Subject : Structure works Guest Block #3

UNIT PRICE
NO RINCIAN PEKERJAAN DESCRIPTION QTY. UNIT AMOUNT (IDR)
(IDR)

15 Kolom beton C5 350x350 C5 350x350 concrete column

- Beton K300 - Concrete K300 0.39 m3 1,286,250 496,332
- Besi Re-bar 10D25, stirrup D10-150 - Reinforcement 10D25, stirrup D10-150 139.02 kg 15,578 2,165,585
- Form work w/ plywood 12 mm, including timber
- Bekisting 4.41 m2 160,418 707,441
frames support and tools

16 Penebalan kolom (moulding jendela W4) Concrete thickening (for W4 moulding) 107.22 m1 179,048 19,196,813

17 Tangga third floor ke fourth floor Concrete stair third floor to fourth floor

- Beton K300 - Concrete K300 2.43 m3 1,286,250 3,121,565

- Reinforcement Ø8-200 at stepping, D13-100 at
- Besi Ø8-200 at stepping, D13-100 at upper
upper side, D13-150 at lower side, include 487.47 kg 15,578 7,593,872
side,D10-150 at lower side
bendrat & all supporting materials

- Form work w/ plywood 12 mm, including timber

- Bekisting 20.52 m2 177,163 3,635,136
frames support and tools

Peninggian lantai area wastafel dan toilet floor raiser in the wastafel and toilet room area, t
18 3.72 m3 908,833 3,379,251
kamar, t = 5 cm = 5 cm

19 Dinding planter box Concrete stair second floor to third floor 10.00 unit

- Beton K300 - Concrete K300 7.33 m3 1,286,250 9,428,213

- Reinforcement Ø10-100, include bendrat & all
- Besi Ø10-100 1,476.47 kg 15,578 23,000,405
supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 119.07 m2 175,283 20,870,967
frames support and tools

1,307,266,089
IV Roof loor (+18,820)
Pekerjaan beton Concrete works

1 Balok praktis 15/20 litel beam 15/20 practical concrete beam (litel beam) 62.70 m1 161,074 10,099,317

2 Kolom praktis 13/13 CP 13/13 practical concrete column CP 100.05 m1 139,090 13,915,910

3 Balok B1 250x400 B1 250x400 concrete beam

- Beton K300 - Concrete K300 20.71 m3 1,286,250 26,638,238
- Reinforcement Re-bar 10D19, stirrup D10-150 ,
- Besi Re-bar 10D19, stirrup D10-150 5,626.82 kg 15,578 87,654,534
include bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 217.46 m2 175,283 38,116,201
frames support and tools

4 Balok B1C 250x400 B1C 250x400 concrete beam

- Beton K300 - Concrete K300 0.93 m3 1,286,250 1,196,213
- Reinforcement Re-bar 10D19, stirrup D10-150 ,
- Besi Re-bar 10D19, stirrup D10-150 253.38 kg 15,578 3,947,217
include bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 9.77 m2 175,283 1,711,640
frames support and tools

Structure GB #3, Page 12 of 20

BILL OF QUANTITY (BQ)
Project : Sumitra Hotel
Location : Sanur - Bali
Owner : PT. Sanur Dinamika Mentari
Subject : Structure works Guest Block #3

UNIT PRICE
NO RINCIAN PEKERJAAN DESCRIPTION QTY. UNIT AMOUNT (IDR)
(IDR)

5 Balok B2 200x400 B2 200x400 concrete beam

- Beton K300 - Concrete K300 11.22 m3 1,286,250 14,426,580
- Reinforcement Re-bar 8D13, stirrup D10-150 ,
- Besi Re-bar 8D13, stirrup D10-150 1,801.50 kg 15,578 28,063,765
include bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 140.20 m2 175,283 24,574,700
frames support and tools

6 Balok B2C 200x400 B2C 200x400 concrete beam

- Beton K300 - Concrete K300 0.50 m3 1,286,250 637,980
- Reinforcement Re-bar 8D13, stirrup D10-150 ,
- Besi Re-bar 8D13, stirrup D10-150 80.32 kg 15,578 1,251,156
include bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 6.20 m2 175,283 1,086,756
frames support and tools

7 Balok B3 250x500 B3 250x500 concrete beam

- Beton K300 - Concrete K300 16.79 m3 1,286,250 21,592,922
- Reinforcement Re-bar 12D16 & 2D13, stirrup
- Besi Re-bar 12D16 & 2D13, stirrup D10-150 D10-150 , include bendrat & all supporting 3,596.70 kg 15,578 56,029,383
materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 167.88 m2 175,283 29,425,662
frames support and tools

8 Pelat lantai tebal 15 cm (S2) 15 cm concrete floor (S2)

- Beton K300 - Concrete K300 122.15 m3 1,286,250 157,110,212
- Besi Re-bar D10-100 dua layer, termasuk - Reinforcement D10-100 two layer, include
20,648.96 m2 15,578 321,669,265
bendrat dan material pendukung bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 814.31 m2 175,283 142,734,178
frames support and tools

9 Tanggulan beton (lihat section C) Concrete blocking (see section C) 56.65 m1 391,547 22,180,735

10 Base column CS1 175x250 Base column CS1 175x250

- Beton K300 - Concrete K300 0.20 m3 1,286,250 253,230
- Besi Re-bar D10, Ø8-50 stirrup - Besi Re-bar D10, Ø8-50 stirrup 11.11 kg 15,578 173,009
- Form work w/ plywood 12 mm, including timber
- Bekisting 3.15 m2 160,418 505,315
frames support and tools

11 End plate base CS1 uk. 25x25 cm, t = 15 mm End plate base CS1 sz. 25x25 cm, thk = 15 mm 132.47 kg 22,500 2,980,547

12 Galvanized anchor bolt 4D16, panjang 22 cm Galvanized anchor bolt 4D16, 22 cm long 72.00 pcs 150,000 10,800,000

13 Kolom CS1 HB 175x175x7,5x11 Column CS1 HB 175x175x7,5x11 933.15 kg 22,500 20,995,920

14 Kolom beton C1 250x500 C1 250x500 concrete column

- Beton K300 - Concrete K300 3.51 m3 1,286,250 4,514,738
- Besi Re-bar 16D19, stirrup D10-150 - Reinforcement 16D19, stirrup D10-150 1,219.38 kg 15,578 18,995,433
- Form work w/ plywood 12 mm, including timber
- Bekisting 42.12 m2 160,418 6,756,785
frames support and tools

Structure GB #3, Page 13 of 20

BILL OF QUANTITY (BQ)
Project : Sumitra Hotel
Location : Sanur - Bali
Owner : PT. Sanur Dinamika Mentari
Subject : Structure works Guest Block #3

UNIT PRICE
NO RINCIAN PEKERJAAN DESCRIPTION QTY. UNIT AMOUNT (IDR)
(IDR)

15 Kolom beton C2 200x425 C2 200x425 concrete column

- Beton K300 - Concrete K300 1.42 m3 1,286,250 1,831,298
- Besi Re-bar 10D22, stirrup D10-150 - Reinforcement 10D22, stirrup D10-150 869.50 kg 15,578 13,544,990
- Form work w/ plywood 12 mm, including timber
- Bekisting 20.94 m2 160,418 3,358,741
frames support and tools

16 Kolom beton C5 350x350 C5 350x350 concrete column

- Beton K300 - Concrete K300 1.72 m3 1,286,250 2,212,221
- Besi Re-bar 10D25, stirrup D10-150 - Reinforcement 10D25, stirrup D10-150 616.84 kg 15,578 9,609,126
- Form work w/ plywood 12 mm, including timber
- Bekisting 19.66 m2 160,418 3,153,166
frames support and tools

Peninggian lantai area bordes tangga, t = 17,4

17 floor raiser in the stair bordes area, t = 17,4 cm 1.23 m3 908,833 1,119,683
cm

1,104,866,765
V Roof deck floor (+22,030)
Pekerjaan beton Concrete works

1 Balok B2 200x400 (lv +21,475) B2 200x400 concrete beam (lv +21,475)

- Beton K300 - Concrete K300 5.49 m3 1,286,250 7,057,911
- Reinforcement Re-bar 8D13, stirrup D10-150 ,
- Besi Re-bar 8D13, stirrup D10-150 881.69 kg 15,578 13,735,027
include bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 68.59 m2 175,283 12,022,672
frames support and tools

2 Balok B2C 200x400 (lv +21,475) B2C 200x400 concrete beam (lv +21,475)
- Beton K300 - Concrete K300 0.08 m3 1,286,250 100,328
- Reinforcement Re-bar 8D13, stirrup D10-150 ,
- Besi Re-bar 8D13, stirrup D10-150 13.20 kg 15,578 205,665
include bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 0.98 m2 175,283 170,901
frames support and tools

3 Balok B5 150x300 (lv +21,475) B5 150x300 concrete beam (lv +21,475)

- Beton K300 - Concrete K300 0.26 m3 1,286,250 332,817
- Reinforcement Re-bar 8D13, stirrup D10-150 ,
- Besi Re-bar 8D13, stirrup D10-150 67.25 kg 15,578 1,047,697
include bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 4.31 m2 175,283 755,909
frames support and tools

4 Pelat lantai tebal 12 cm (lv +21,475) (S3) 12 cm concrete floor (lv +21,475) (S3)
- Beton K300 - Concrete K300 2.67 m3 1,286,250 3,433,207
- Besi Re-bar D10-200 dua layer, termasuk - Reinforcement D10-200 two layer, include
275.81 kg 15,578 4,296,615
bendrat dan material pendukung bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 13.65 m2 175,283 2,392,615
frames support and tools

Structure GB #3, Page 14 of 20

BILL OF QUANTITY (BQ)
Project : Sumitra Hotel
Location : Sanur - Bali
Owner : PT. Sanur Dinamika Mentari
Subject : Structure works Guest Block #3

UNIT PRICE
NO RINCIAN PEKERJAAN DESCRIPTION QTY. UNIT AMOUNT (IDR)
(IDR)

Dinding beton tebal 12 cm (lv +21,475 ke lv 12 cm concrete wall (lv +21,475 to lv +22,030), h
5
+22,030), h = 56 cm = 56 cm
- Beton K300 - Concrete K300 0.92 m3 1,286,250 1,179,851
- Besi Re-bar D10-200 dua layer, termasuk - Reinforcement D10-200 two layer, include
169.26 kg 15,578 2,636,731
bendrat dan material pendukung bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 13.65 m2 160,418 2,189,699
frames support and tools

6 Balok B2 200x400 (lv + 23,080) B2 200x400 concrete beam (lv + 23,080)

- Beton K300 - Concrete K300 2.77 m3 1,286,250 3,565,485
- Reinforcement Re-bar 8D13, stirrup D10-150 ,
- Besi Re-bar 8D13, stirrup D10-150 445.75 kg 15,578 6,943,833
include bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 34.65 m2 175,283 6,073,562
frames support and tools

7 Pelat lantai tebal 12 cm (lv +23,080) (S3) 12 cm concrete floor (lv +23,080) (S3)
- Beton K300 - Concrete K300 4.00 m3 1,286,250 5,147,573
- Besi Re-bar D10-200 dua layer, termasuk - Reinforcement D10-200 two layer, include
413.54 m2 15,578 6,442,122
bendrat dan material pendukung bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 33.35 m2 175,283 5,845,694
frames support and tools

Dinding beton tebal 12 cm (lv +22,030), h =

8 12 cm concrete wall (lv +22,030), h = 65 cm
65 cm
- Beton K300 - Concrete K300 2.65 m3 1,286,250 3,411,868
- Besi Re-bar D10-200 dua layer, termasuk - Reinforcement D10-200 two layer, include
274.10 m2 15,578 4,269,910
bendrat dan material pendukung bendrat & all supporting materials
- Form work w/ plywood 12 mm, including timber
- Bekisting 22.10 m2 160,418 3,545,989
frames support and tools

96,803,680
D PEKERJAAN DINDING WALL WORKS
Basement level (+3,150)
Tebal 100 mm Thick 100 mm
1 Pasangan dinding bata merah Brick wall 34.16 m2 145,600 4,972,968
2 Plester dinding Wall plastered 467.76 m2 51,967 24,308,029
3 Plester dinding perapian kolom Wall plastered for column repair 16.00 nos 363,767 5,820,267

first floor (+7,030)

Tebal 100 mm Thick 100 mm
1 Pasangan dinding bata merah Brick wall 1,014.05 m2 145,600 147,646,117
2 Plester dinding Wall plastered 1,987.76 m2 51,967 103,297,313
Tebal 250 mm Thick 250 mm
1 Pasangan dinding bata merah Brick wall 108.96 m2 254,250 27,702,762
2 Plester dinding Wall plastered 217.92 m2 51,967 11,324,446

Second floor (+10,830)

Tebal 100 mm Thick 100 mm
1 Pasangan dinding bata merah Brick wall 830.63 m2 145,600 120,940,296
2 Plester dinding Wall plastered 1,623.60 m2 51,967 84,373,226
Tebal 250 mm Thick 250 mm
1 Pasangan dinding bata merah Brick wall 176.22 m2 254,250 44,803,948
2 Plester dinding Wall plastered 352.44 m2 51,967 18,315,137

Structure GB #3, Page 15 of 20

BILL OF QUANTITY (BQ)
Project : Sumitra Hotel
Location : Sanur - Bali
Owner : PT. Sanur Dinamika Mentari
Subject : Structure works Guest Block #3

UNIT PRICE
NO RINCIAN PEKERJAAN DESCRIPTION QTY. UNIT AMOUNT (IDR)
(IDR)

Structure GB #3, Page 16 of 20

BILL OF QUANTITY (BQ)
Project : Sumitra Hotel
Location : Sanur - Bali
Owner : PT. Sanur Dinamika Mentari
Subject : Structure works Guest Block #3

UNIT PRICE
NO RINCIAN PEKERJAAN DESCRIPTION QTY. UNIT AMOUNT (IDR)
(IDR)

Third floor (+14,580)

Tebal 100 mm Thick 100 mm
1 Pasangan dinding bata merah Brick wall 830.63 m2 145,600 120,940,296
2 Plester dinding Wall plastered 1,623.60 m2 51,967 84,373,226
Tebal 250 mm Thick 250 mm
1 Pasangan dinding bata merah Brick wall 176.22 m2 254,250 44,803,948
2 Plester dinding Wall plastered 352.44 m2 51,967 18,315,137

Fourth floor (+18,330)

Tebal 100 mm Thick 100 mm
1 Pasangan dinding bata merah Brick wall 323.29 m2 145,600 47,070,398
2 Plester dinding Wall plastered 616.95 m2 51,967 32,060,648

Roof top (+22,080)

Tebal 100 mm Thick 100 mm
1 Pasangan dinding bata merah Brick wall 34.31 m2 145,600 4,995,572
2 Plester dinding Wall plastered 68.62 m2 51,967 3,565,979

949,629,712
E PEKERJAAN ATAP ROOF WORKS
Struktur atap baja
1 Balok baja WF 200.150.6.9 Steel beam WF 200.150.6.9 3,165.01 kg 22,500 71,212,680
2 End plate 15mm thk uk. 30x15,3 cm End plate 15mm thk sz. 30x15,3 cm 166.47 kg 22,500 3,745,474
3 Main structure baja WF 200.150.6.9 Main structure steel WF 200.150.6.9 4,387.96 kg 22,500 98,729,049
4 Nok baja WF 200.150.6.9 Steel roof top WF 200.150.6.9 1,163.67 kg 22,500 26,182,468
5 End plate 15mm thk uk. 30x15,3 cm End plate 15mm thk sz. 30x15,3 cm 30.12 kg 22,500 677,753
6 Galvanizes anchor HTB A 523 D16 Galvanizes anchor HTB A 523 D16 184.00 pcs 120,000 22,080,000
7 Purlin CNP 150.65.20.3,2 Purlin CNP 150.65.20.3,2 3,012.07 kg 22,500 67,771,601
8 Trackstang D12 mm Trackstang D12 mm 97.62 m1 20,500 2,001,128
9 Sekur dan alat bantu Bolt and supporting tools 1.00 ls 14,620,008 14,620,008
10 Stiffener plate 10mm every 1m Stiffener plate 10mm every 1m 255.97 kg 22,500 5,759,398
11 Cat zincromate Zincromate paint 13,246.88 kg 500 6,623,442

Penutup atap sirap

11 Usuk kayu bengkirai 5/7 cm + finishing lazur 5/7 cm bengkirai timber rafter + finishing lazur 327.99 m2 322,423 105,749,856
12 Reng kayu bengkirai 2/3 cm + finishing lazur 2/3 cm bengkirai timber batten + finishing lazur 327.99 m2 248,776 81,594,883
13 Penutup atap sirap kayu besi 5 mm 4 lapis (exp 5 mm ironwood shingles roof (4 layers) 327.99 m2 285,000 93,475,824
14 Bubungan flat atap sirap Flat shingle roof ridge 41.08 m1 125,000 5,135,000
Listplank kayu bengkirai 2.5/8+2.5/16.5+2/5 + 2.5/8+2.5/16.5+2/5 bengkirai timber fascia +
15 83.88 m1 381,882 32,032,262
finishing lazur finishing lazur

637,390,827
F PEKERJAAN LAIN-LAIN OTHERS WORKS
Anti rayap ex. Indofullin Anti termite ex. Indofullin
1 Anti rayap pondasi Foundation anti termite 172.62 m1 20,000 3,452,471
2 Anti rayap lantai Floor anti termite 787.05 m2 25,000 19,676,205

Waterproofing ex. Sika (include cement plaster to protect)

Basement level (+3,150)
Waterproofing membran ex. Sika
1 Waterproofing Lantai Floor waterproofing 787.05 m2 196,967 155,022,262
2 Waterproofing dinding Wall waterproofing 414.29 m2 196,967 81,601,813

Structure GB #3, Page 17 of 20

BILL OF QUANTITY (BQ)
Project : Sumitra Hotel
Location : Sanur - Bali
Owner : PT. Sanur Dinamika Mentari
Subject : Structure works Guest Block #3

UNIT PRICE
NO RINCIAN PEKERJAAN DESCRIPTION QTY. UNIT AMOUNT (IDR)
(IDR)

first floor (+7,030)

Waterproofing cement base ex. Sika
Bathtube kamar typical - 8 rooms
1 Waterproofing Lantai Floor waterproofing 32.11 m2 93,967 3,017,270
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 103.04 m2 93,967 9,682,325
Toilet kamar typical - 8 rooms
1 Waterproofing Lantai Floor waterproofing 12.41 m2 93,967 1,165,938
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 67.84 m2 93,967 6,374,699
Area wastafel kamar typical - 8 rooms
1 Waterproofing Lantai Floor waterproofing 47.49 m2 93,967 4,462,289
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 50.24 m2 93,967 4,720,885
Shower kamar suite - 1 rooms
1 Waterproofing Lantai Floor waterproofing 3.50 m2 93,967 328,554
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 16.21 m2 93,967 1,523,294
Bathtube kamar suite - 1 rooms
1 Waterproofing Lantai Floor waterproofing 3.40 m2 93,967 319,863
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 11.08 m2 93,967 1,041,151
Toilet kamar suite - 1 rooms
1 Waterproofing Lantai Floor waterproofing 2.06 m2 93,967 193,440
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 10.72 m2 93,967 1,007,323
Wastafel kamar suite - 1 rooms
1 Waterproofing Lantai Floor waterproofing 12.41 m2 93,967 1,166,126
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 11.00 m2 93,967 1,033,633
Powder room kamar suite - 1 rooms
1 Waterproofing Lantai Floor waterproofing 2.29 m2 93,967 215,522
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 11.92 m2 93,967 1,120,083
Teras - 9 rooms
1 Waterproofing Lantai Floor waterproofing 165.90 m2 93,967 15,589,070
Parapet sisi luar
1 Waterproofing Lantai Floor waterproofing 17.29 m2 93,967 1,624,684
toilet service area
1 Waterproofing Lantai Floor waterproofing 3.51 m2 93,967 329,823
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 14.00 m2 93,967 1,315,533

Second floor (+10,830)

Waterproofing cement base ex. Sika
Bathtube kamar typical - 8 rooms
1 Waterproofing Lantai Floor waterproofing 32.11 m2 93,967 3,017,270
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 103.04 m2 93,967 9,682,325
Toilet kamar typical - 8 rooms
1 Waterproofing Lantai Floor waterproofing 12.41 m2 93,967 1,165,938
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 67.84 m2 93,967 6,374,699
Area wastafel kamar typical - 8 rooms
1 Waterproofing Lantai Floor waterproofing 47.49 m2 93,967 4,462,289
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 50.24 m2 93,967 4,720,885
Shower kamar suite - 1 rooms
1 Waterproofing Lantai Floor waterproofing 3.50 m2 93,967 328,554
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 16.21 m2 93,967 1,523,294
Bathtube kamar suite - 1 rooms
1 Waterproofing Lantai Floor waterproofing 3.40 m2 93,967 319,863
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 11.08 m2 93,967 1,041,151

Structure GB #3, Page 18 of 20

BILL OF QUANTITY (BQ)
Project : Sumitra Hotel
Location : Sanur - Bali
Owner : PT. Sanur Dinamika Mentari
Subject : Structure works Guest Block #3

UNIT PRICE
NO RINCIAN PEKERJAAN DESCRIPTION QTY. UNIT AMOUNT (IDR)
(IDR)

Toilet kamar suite - 1 rooms

1 Waterproofing Lantai Floor waterproofing 2.06 m2 93,967 193,440
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 10.72 m2 93,967 1,007,323
Wastafel kamar suite - 1 rooms
1 Waterproofing Lantai Floor waterproofing 12.25 m2 93,967 1,150,861
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 10.99 m2 93,967 1,032,694
Powder room kamar suite - 1 rooms
1 Waterproofing Lantai Floor waterproofing 2.29 m2 93,967 215,522
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 11.92 m2 93,967 1,120,083
Teras - 9 rooms
1 Waterproofing Lantai Floor waterproofing 117.05 m2 93,967 10,999,033
Parapet sisi luar
1 Waterproofing Lantai Floor waterproofing 74.27 m2 93,967 6,978,528
Planter - 10 pcs
1 Waterproofing Lantai Floor waterproofing 8.45 m2 93,967 794,018
2 Waterproofing dinding Wall waterproofing 54.60 m2 93,967 5,130,580
toilet service area
1 Waterproofing Lantai Floor waterproofing 2.12 m2 93,967 199,043
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 9.88 m2 93,967 928,015

Third floor (+14,580)

Waterproofing cement base ex. Sika
Bathtube kamar typical - 8 rooms
1 Waterproofing Lantai Floor waterproofing 32.11 m2 93,967 3,017,270
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 103.04 m2 93,967 9,682,325
Toilet kamar typical - 8 rooms
1 Waterproofing Lantai Floor waterproofing 12.41 m2 93,967 1,165,938
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 67.84 m2 93,967 6,374,699
Area wastafel kamar typical - 8 rooms
1 Waterproofing Lantai Floor waterproofing 47.49 m2 93,967 4,462,289
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 50.24 m2 93,967 4,720,885
Shower kamar suite - 1 rooms
1 Waterproofing Lantai Floor waterproofing 3.50 m2 93,967 328,554
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 16.21 m2 93,967 1,523,294
Bathtube kamar suite - 1 rooms
1 Waterproofing Lantai Floor waterproofing 3.40 m2 93,967 319,863
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 11.08 m2 93,967 1,041,151
Toilet kamar suite - 1 rooms
1 Waterproofing Lantai Floor waterproofing 2.06 m2 93,967 193,440
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 10.72 m2 93,967 1,007,323
Wastafel kamar suite - 1 rooms
1 Waterproofing Lantai Floor waterproofing 12.25 m2 93,967 1,150,861
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 10.99 m2 93,967 1,032,694
Powder room kamar suite - 1 rooms
1 Waterproofing Lantai Floor waterproofing 2.29 m2 93,967 215,522
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 11.92 m2 93,967 1,120,083
Teras - 9 rooms
1 Waterproofing Lantai Floor waterproofing 117.05 m2 93,967 10,999,033
Parapet sisi luar
1 Waterproofing Lantai Floor waterproofing 11.46 m2 93,967 1,076,717

Structure GB #3, Page 19 of 20

BILL OF QUANTITY (BQ)
Project : Sumitra Hotel
Location : Sanur - Bali
Owner : PT. Sanur Dinamika Mentari
Subject : Structure works Guest Block #3

UNIT PRICE
NO RINCIAN PEKERJAAN DESCRIPTION QTY. UNIT AMOUNT (IDR)
(IDR)

Planter - 10 pcs
1 Waterproofing Lantai Floor waterproofing 8.45 m2 93,967 794,018
2 Waterproofing dinding Wall waterproofing 54.60 m2 93,967 5,130,580
toilet service area
1 Waterproofing Lantai Floor waterproofing 2.12 m2 93,967 199,043
2 Waterproofing dinding, h = 2m Wall waterproofing, h = 2 m 9.88 m2 93,967 928,015

Fourth floor (+18,330)

Waterproofing PU coating ex. Sika
Tsunami evacuation zone
1 Waterproofing Lantai Floor waterproofing 204.65 m2 221,967 45,425,595
Parapet sisi luar tsunami evacuation zone
1 Waterproofing Lantai Floor waterproofing 59.78 m2 221,967 13,270,070
Koridor
1 Waterproofing Lantai Floor waterproofing 143.51 m2 221,967 31,855,183
Plat bawah atap
1 Waterproofing Lantai Floor waterproofing 243.38 m2 221,967 54,022,346
Parapet sisi luar atap
1 Waterproofing Lantai Floor waterproofing 88.78 m2 221,967 19,706,488

Roof top (+22,080)

Waterproofing PU coating ex. Sika
Atap tangga
1 Waterproofing Lantai Floor waterproofing 23.12 m2 221,967 5,132,058
Atap Service Area
1 Waterproofing Lantai Floor waterproofing 62.46 m2 221,967 13,865,144
2 Waterproofing dinding Wall waterproofing 24.10 m2 221,967 5,348,842

623,478,985
TOTAL STRUCTURE MAIN BUILDING GUEST BLOCK #3 9,472,574,686

Structure GB #3, Page 20 of 20