BILL OF QUANTITY

Tanadewa Resort & SPA Ubud, Bali Project

Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.1 : CUT AND FILL

Item Description Quantity Unit Rate Total

I CUT AND FILL

1 Site clearance incl. removal of grass, trees, dispose off site. 1,510.00 m2 12,500 18,875,000

2 Cut and Fill Soil Work

Cutting Soil
Excavation for Leveling Building Floor 3,020.00 m3 85,000 256,700,000

Filling Soil
Filling up at Villa Building 240.35 m3 165,000 39,658,130

Remove ex excavation 3,020.00 m3 35,000 105,700,000

3 Stone Masonsry works

River Stone Foundation (1 pc : 5 sand) 80.32 m3 485,000 38,955,200

SUB BILL NO. 2.1 : CUT AND FILL TOTAL 459,888,330

Bill No.2.1/3
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.2 : MAIN BUILDING

Item Description Quantity Unit Rate Total

I STRUCTURE

I.1 SUBSTRUCTURE
1 Bowplank 210.00 m 49,000 10,290,000
2 Bored pile
-MOB-DEMOB 1.00 ls
-PDA test 1.00 ls Already included in Already included in the
-Kentledge test 1.00 ls the main building main building
-Lateral Loading test 1.00 ls
-Boring, 400mm diameter from bottom level to proposed bored
196.00 m 295,000 57,820,000
pile level including blind boring, lining.
-Concrete filling K-300 (fc' = 25 Mpa), to 300mm diameter pile 24.62 m 3
1,075,000 26,466,500
-General reinforcing bar; deformed high tensile steel BJTS 40, D-16mm
2,027.96 kg 12,500 25,349,500
-Spiral stirrups; high tensile steel BJTD 24, ø-8mm 909.34 kg 12,500 11,366,750
-Remove surplus excavated material/soil disposal from site 24.62 m3 49,500 1,218,690
3 Excavation
-Excavation for continuous fondation 958.65 m3 34,000 32,594,100
-Excavation for footing foundation 450.02 m3 34,000 15,300,680
-Excavation for tiebeam 101.79 m3 34,000 3,460,860
4 Soil disposal and backfilling
-Back fill Beside Of Foundation, Tiebeam 606.03 m3 26,500 16,059,795
-Remove surplus excavated material/soil disposal from site 904.43 m3 49,500 44,769,285
5 Compacted sand bedding
-100 mm thick compacted sand layer under footing foundation 25.86 m3 243,000 6,283,980
-100 mm thick compacted sand layer under slab&beam 120.64 m3 243,000 29,315,520
6 Termite prevention
-Termiban or Prevail 100EC or equal approved termite protection m2
applied to building platform and surfaces of excavation 1,265.72 11,000 13,922,920

7 Vapour barrier
-Plastic sheet 0.2mm thick under floor slab 1,206.43 m2 6,200 7,479,866
8 Lean concrete
-50 mm thick concrete under footing foundation 12.93 m3 720,000 9,309,600
-50 mm thick concrete under slab and beam 60.32 m3 720,000 43,430,400
9 River stone foundation 659.21 m3 750,000 494,407,500
10 Supply and install formwork as specified :
-Concrete block formwork including cement mortar
-To sides of pile cap 323.24 m2 85,000 27,475,400
-To Sides and soffits of tie beam 476.76 m2 85,000 40,524,600
-Formwork w/ plywood 9 mm, including timber frames support
- To sides of retaining wall 576.61 m2 142,000 81,878,620
- To sides of coloumn 456.71 m2 92,000 42,017,320
- To sides of slab 100mm high 180.95 m' 24,450 4,424,228
- To sides of Wall Lift 200mm thk 315.92 m2 142,000 44,860,640
- To sides of Wall pond 88.22 m2 142,000 12,527,240

Sub Total 1,102,553,994

Bill No.2.2/4
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.2 : MAIN BUILDING

Item Description Quantity Unit Rate Total

SUBSTRUCTURE

Supply and install grade BJTD-40 (fy = 400 Mpa) hot rolled deformed
10 bar, reinforcement and BJTD -24 (fy = 240 Mpa) plain bar
reinforcement in the following
-General reinforcing bars in pile caps 12,251.95 kg 12,500 153,149,375
-General reinforcing bars in tie beam 13,991.29 kg 12,500 174,891,125
-Wiremesh M9 for 3rd terrace slab (2 layer) 729.74 m2 95,000 69,325,300
-General reinforcing bars in retaining wall 6,371.44 kg 12,500 79,643,000
-General reinforcing bars in coloumn 10,237.63 kg 12,500 127,970,375
-General reinforcing bars in wall lift 4,086.72 kg 12,500 51,084,000
-General reinforcing bars in wall pond 714.58 kg 12,500 8,932,250
11 K-300 (fc' = 25 Mpa) reinforced concrete to :
-Concrete Pilecaps 149.89 m3 1,075,000 161,131,750
-Concrete Tie beam 50.93 m3 1,075,000 54,749,750
-Concrete 2nd Terrace slab 200mm thk with integral waterprofing 72.97 m3 1,325,000 96,685,250
-Concrete retaining wall with integral waterprofing 41.64 m3 1,325,000 55,173,000
-Concrete coloumn 39.75 m3 1,075,000 42,731,250
-Concrete wall lift 29.43 m3 1,075,000 31,637,250
3
-Concrete wall pond 5.29 m 1,075,000 5,686,750

Sub Total 1,112,790,425

Bill No.2.2/5
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.2 : MAIN BUILDING

Item Description Quantity Unit Rate Total

I.2 UPPER STRUCTURE

Supply and install Formwork w/ plywood 9 mm, including timber
frames support
b. 1st Terrace Floor
- To sides of coloumn 542.55 m2 92,000 49,914,600
- To Sides and soffits of stair 35.28 m2 147,000 5,185,499
- To Sides of suspended beam 277.65 m2 156,500 43,452,225
- To soffits of slab 1,130.78 m2 147,000 166,224,660
- To sides of slab 100 ~ 120mm high 272.02 m' 19,560 5,320,711
- To sides of wall pond 98.08 m' 156,500 15,349,520
c. Lobby Floor
- To sides of coloumn 624.20 m2 92,000 57,426,400
- To Sides and soffits of stair 35.28 m2 147,000 5,185,499
- To Sides of suspended beam 496.30 m2 156,500 77,670,950
- To soffits of slab 1,137.38 m2 147,000 167,194,860
- To sides of slab 120 ~ 200mm high 328.76 m' 32,600 10,717,576
- To sides of Wall pond 218.02 m2 142,000 30,958,840
d. 1st Upper Floor
- To sides of coloumn 428.64 m2 92,000 39,434,880
- To Sides and soffits of stair 35.28 m2 147,000 5,185,499
- To Sides of suspended beam 554.76 m2 156,500 86,819,940
- To soffits of slab 1,191.95 m2 147,000 175,216,650
- 'To sides of slab 120 ~ 150mm high 367.91 m' 24,450 8,995,400
- To sides of Wall pond 22.72 m' 142,000 3,226,240
e. 2nd Upper Floor
- To sides of coloumn 228.74 m2 92,000 21,044,080
- To Sides and soffits of stair 35.28 m2 147,000 5,185,499
- To Sides of suspended beam 259.67 m2 156,500 40,637,585
- To soffits of slab 572.42 m2 147,000 84,145,740
- To sides of slab 1200mm high 189.67 m' 32,600 6,183,242
f. Top Roof Floor
- To sides of coloumn 168.99 m2 92,000 15,547,080
- To Sides and soffits of stair 35.28 m2 147,000 5,185,499
- To Sides of suspended beam 194.89 m2 156,500 30,500,285
- To soffits of slab 280.74 m2 147,000 41,268,780
- To sides of slab 120 mm high 103.16 m' 19,560 2,017,810
g. Roof Beam Floor
- To Sides of suspended beam 44.72 m2 156,500 6,998,680
- To soffits of slab 46.84 m2 147,000 6,885,480
- To sides of slab 120 mm high 71.10 m' 19,560 1,390,716

Sub Total 1,220,470,422

Bill No.2.2/6
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.2 : MAIN BUILDING

Item Description Quantity Unit Rate Total

UPPER STRUCTURE
Supply and install grade BJTD-40 (fy = 400 Mpa) hot rolled
deformed bar, reinforcement and BJTD -24 (fy = 240 Mpa) plain bar
reinforcement in the following
b. 1st Terrace Floor
- General reinforcing bars in coloumn 17,979.39 kg 12,500 224,742,375
- General reinforcing bars in stair 461.30 kg 12,500 5,766,277
- General reinforcing bars in beam 10,152.90 kg 12,500 126,911,250
- Wiremesh M7 for 1st terrace slab (2 layer) 334.94 m2 72,000 24,115,680
- Wiremesh M6 for 1st terrace slab (1 layer) 1,434.90 m2 54,000 77,484,600
- Wiremesh M9 for 1st terrace slab (2 layer) 156.78 m2 92,000 14,423,760
- General reinforcing bars in wall pond 794.45 m2 12,500 9,930,625
c. Lobby Floor
- General reinforcing bars in coloumn 17,104.83 kg 12,500 213,810,375
- General reinforcing bars in stair 461.30 kg 12,500 5,766,277
- General reinforcing bars in beam 18,904.52 kg 12,500 236,306,500
- Wiremesh M6 for Lobby floor slab (1 layer) 141.75 m2 72,000 10,206,000
- Wiremesh M7 for Lobby floor slab (2 layer) 1,957.77 m2 77,000 150,748,290
- Wiremesh M8 for Lobby floor slab (2 layer) 80.00 m2 85,000 6,800,000
- Wiremesh M9 for Lobby floor slab (2 layer) 147.44 m2 92,000 13,564,480
- Wiremesh M10 for lobby slab (2 layer) 89.54 m2 105,000 9,401,700
- General reinforcing bars in Wall pond 1,765.93 kg 12,500 22,074,125
d. 1st Upper Floor
- General reinforcing bars in coloumn 12,025.18 kg 12,500 150,314,750
- General reinforcing bars in stair 461.30 kg 12,500 5,766,277
- General reinforcing bars in beam 20,961.64 kg 12,500 262,020,500
- Wiremesh M7 for 1st upper floor slab (2 layer) 1,537.99 m2 72,000 110,735,280
- Wiremesh M9 for 1st upper floor slab (2 layer) 845.90 m2 92,000 77,822,800
- General reinforcing bars in Wall pond 3,066.83 kg 12,500 38,335,375
e. 2nd Upper Floor
- General reinforcing bars in coloumn 6,684.84 kg 12,500 83,560,500
- General reinforcing bars in stair 461.30 kg 12,500 5,766,277
- General reinforcing bars in beam 11,815.56 kg 12,500 147,694,500
- Wiremesh M7 for 2nd upper floor slab (2 layer) 1,144.84 m2 72,000 82,428,480
f. Top Roof Floor
- General reinforcing bars in coloumn 247.98 kg 12,500 3,099,726
- General reinforcing bars in stair 461.30 kg 12,500 5,766,277
- General reinforcing bars in beam 5,935.66 kg 12,500 74,195,750
- Wiremesh M7 for top roof floor slab (2 layer) 561.48 m2 72,000 40,426,560
g. Roof Beam Floor
- General reinforcing bars in beam 1,251.38 kg 12,500 15,642,250
- Wiremesh M7 for top roof floor slab (2 layer) 93.68 m2 72,000 6,744,960

Sub Total 2,262,372,578

Bill No.2.2/7
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.2 : MAIN BUILDING

Item Description Quantity Unit Rate Total

K-300 (fc' = 25 Mpa) reinforced concrete to :

a. 1st Terrace Floor
- Concrete coloumn 67.85 m3 1,075,000 72,938,750
- Concrete stair 4.85 m3 1,075,000 5,212,809
- Concrete beam 27.22 m3 1,075,000 29,261,500
- Concrete 1st terrace slab 100mm thk 33.49 m3 1,075,000 36,001,750
- Concrete 1st terrace slab 120mm thk 86.09 m3 1,075,000 92,546,750
- Concrete 1st terrace slab 150mm thk 11.76 m3 1,075,000 12,642,000
- Concrete Wall pond 120mm thk 5.88 m3 1,075,000 6,321,000
b. Lobby Floor
- Concrete coloumn 76.75 m3 1,075,000 82,506,250
- Concrete stair 4.85 m3 1,075,000 5,212,809
- Concrete beam 54.91 m3 1,075,000 59,028,250
- Concrete Lobby floor slab 100mm thk 14.18 m3 1,075,000 15,243,500
- Concrete Lobby floor slab 120mm thk 122.27 m3 1,075,000 131,440,250
- Concrete Lobby floor slab 200mm thk 7.37 m3 1,075,000 7,922,750
- Concrete Lobby floor slab 250mm thk 11.19 m3 1,075,000 12,029,250
- Concrete Wall pond 120mm thk 13.08 m3 1,075,000 14,061,000
d. 1st Upper Floor
- Concrete coloumn 35.76 m3 1,075,000 38,442,000
- Concrete stair 4.85 m3 1,075,000 5,212,809
- Concrete beam 60.67 m3 1,075,000 65,220,250
- Concrete 1st Upper floor slab 120mm thk 92.28 m3 1,075,000 99,201,000
- Concrete 1st Upper floor slab 150mm thk 63.44 m3 1,075,000 68,198,000
- Concrete Wall pond 120mm thk 22.72 m3 1,075,000 24,424,000
e. 2nd Upper Floor
- Concrete coloumn 19.30 m3 1,075,000 20,746,640
- Concrete stair 4.85 m3 1,075,000 5,212,809
- Concrete beam 32.66 m3 1,075,000 35,109,500
- Concrete 2nd upper floor slab 120mm thk 68.69 m3 1,075,000 73,841,750
f. Top Roof Floor
- Concrete coloumn 0.86 m3 1,075,000 928,800
- Concrete stair 4.85 m3 1,075,000 5,212,809
- Concrete beam 18.41 m3 1,075,000 19,790,750
- Concrete top floor slab 120mm thk 33.69 m3 1,075,000 36,216,750
g. Roof Beam Floor
- Concrete beam 3.82 m3 1,075,000 4,106,500
- Concrete roof floor slab 120mm thk 5.62 m3 1,075,000 6,041,500

Sub Total 1,090,274,487

Bill No.2.2/8
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.2 : MAIN BUILDING

Item Description Quantity Unit Rate Total

Steel structure including installation accessories and treatment as

specified to :
a 1st Terrace Floor
Beam WF1 (450x225x8x13mm) 1,375.60 kg 23,500 32,326,600
Beam WF2 (350x175x7x11mm) 840.72 kg 23,500 19,756,920
Beam WF3 (250x125x6x9mm) 1,494.95 kg 23,500 35,131,325
Beam WF4 (200x250x5.5x8mm) 678.41 kg 23,500 15,942,635
Column HB1 (250x250x9x14mm) 1,969.28 kg 23,500 46,278,080
Plates, bracket, flanges, stifners, gussets and cleats 1.00 ls 16,000,000 16,000,000
Cat zincromate 6,358.95 kg 1,750 11,128,163
b Lobby Floor
Beam WF2 (350x175x7x11mm) 746.48 kg 23,500 17,542,280
Beam WF3 (250x125x6x9mm) 331.52 kg 23,500 7,790,720
Beam WF4 (200x250x5.5x8mm) 422.06 kg 23,500 9,918,410
Plates, bracket, flanges, stifners, gussets and cleats 1.00 ls 4,500,000 4,500,000
Cat zincromate 1,500.06 kg 1,750 2,625,105
c 1st Upper Floor
Beam WF1 (450x225x8x13mm) 2,280.00 kg 23,500 53,580,000
Beam WF2 (350x175x7x11mm) 238.08 kg 23,500 5,594,880
Plates, bracket, flanges, stifners, gussets and cleats 1.00 ls 6,500,000 6,500,000
Cat zincromate 2,518.08 kg 1,750 4,406,640

Sub Total 289,021,758

Bill No.2.2/9
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.2 : MAIN BUILDING

Item Description Quantity Unit Rate Total

I.3 ROOF STRUCTURE

Roof structure with Bengkirai Wood, including installation accessories

and treatment as specified to :
a. Roof A (2 unit)
Timber Lambang Bangkiray 80x150mm 83.20 m' 234,700 19,527,040
Timber Pemucu & Pemade Bangkiray 50/110mm 105.62 m' 117,400 12,399,954
Timber Rafter Bangkiray 40/60mm 169.13 m2 235,000 39,744,636
Timber batten Bangkiray 20/30mm jarak 140mm 131.60 m2 197,700 26,017,221
Timber fascia Bangkiray 50/140mm and 30/140mm 112.70 m' 273,800 30,857,260
Timber tatab Bangkiray 25/100mm 59.64 m' 48,900 2,916,396
Bird stop 15/150 mm 41.60 m' 58,700 2,441,920
Timber ridge Bangkiray 50/110 mm 72.23 m' 117,400 8,479,332
Dedeleg Bangkiray 25/250mm 5.70 m' 61,500 350,550
Apit-apit Bangkiray 50/110mm 44.70 m' 117,400 5,247,310
Tugeh Bangkiray 100/100mm 5.00 m' 195,600 978,000

b. Roof Drop Off

Timber Lambang Bangkiray 80x150mm 83.20 m' 234,700 19,527,040
Timber Pemucu & Pemade Bangkiray 50/110mm 105.62 m' 117,400 12,399,954
Timber Rafter Bangkiray 40/60mm 169.13 m2 235,000 39,744,636
Timber batten Bangkiray 30/50mm jarak 140mm 131.60 m2 197,700 26,017,221
Timber fascia Bangkiray 50/140mm and 30/140mm 112.70 m' 273,800 30,857,260
Timber tatab Bangkiray 15/136mm 59.64 m' 73,400 4,377,576
Timber ridge Bangkiray 50/110 mm 41.60 m' 117,400 4,883,840
Dedeleg Bangkiray 25/250mm 72.23 m' 61,500 4,441,899
Apit-apit Bangkiray 50/110mm 5.70 m' 117,400 669,180
Tugeh Bangkiray 100/100mm 44.70 m' 195,600 8,742,538

c Prepare and apply lasur finishes to

Timber roof structure 992.74 m2 95,000 94,310,300

1.4 WALL STRUCTURE

1 100 mm thick light brick masonry ex "Hebel", laid in stretcher bond with
mortar including lintel beams,practical column, and control joints.

-Wall at 2rd Terrace floor 912.95 m2 185,700 169,535,186

-Wall at 1st Terrace floor 1,226.54 m2 185,700 227,768,478
-Wall at Lobby floor 784.63 m2 185,700 145,706,200
-Wall at 1st Upper floor 669.86 m2 185,700 124,393,745
-Wall at 2nd Upper floor 401.19 m2 185,700 74,500,983
-Wall at Top Roof floor 82.95 m2 185,700 15,403,815

2 Wall Plaster to light brick masonry 10,574.27 m2 48,500 512,851,854

3 Cement smooth rendered finish 10,574.27 m2 20,500 216,772,433

Sub Total 1,881,863,760

Bill No.2.2/10
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.2 : MAIN BUILDING

Item Description Quantity Unit Rate Total

Recapitulation

Page No. 1 Rp. 1,102,553,994

Page No. 2 Rp. 1,112,790,425

Page No. 3 Rp. 1,220,470,422

Page No. 4 Rp. 2,262,372,578

Page No. 5 Rp. 1,090,274,487

Page No. 6 Rp. 289,021,758

Page No. 7 Rp. 1,881,863,760

SUB BILL NO. 2.2 : MAIN BUILDING TOTAL 8,959,347,422

Bill No.2.2/11
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.3 : BACK OF HOUSE (BOH)

Item Description Quantity Unit Rate Total

I STRUCTURE

I.1 SUBSTRUCTURE

1 Bowplank 71.41 m 49,000 3,499,100.00

2 Excavation
-Excavation for footing foundation 77.62 m3 34,000 2,639,000.00
-Excavation for river stone foundation 151.48 m3 34,000 5,150,300.00
3 Loose River Stone Foundation 28.85 m3 603,000 17,398,431.36
4 River Stone Foundation 79.35 m3 603,000 47,845,700.00
5 Soil disposal and backfilling
-Backfilling with excavated material 89.23 m3 26,500 2,364,700.00
-Remove surplus excavated material/soil disposal from site 139.86 m3 49,500 6,923,200.00
6 Compacted sand bedding
-100 mm thick compacted sand layer under footing foundation 4.45 m3 243,000 1,080,900.00
-100 mm thick compacted sand layer under river stone foundation 14.43 m3 243,000
3,505,700.00
-100 mm thick compacted sand layer under slab and beam 26.19 m3 243,000 6,363,700.00
7 Termite prevention
-Termiban or Prevail 100EC or equal approved termite protection
applied to building platform and surfaces of excavation 264.76 m2 11,000 2,912,400.00

8 Vapour barrier
-Plastic sheet 0.2mm thick under floor slab 264.76 m2 6,200 1,641,500.00
9 Lean concrete
-50 mm thick concrete under footing foundation 2.22 m3 720,000 1,601,300.00
-50 mm thick concrete under slab and beam 13.09 m3 720,000 9,427,700.00
10 Supply and install formwork as specified :
-Concrete block formwork including cement mortar
-To sides of pile cap 53.76 m2 85,000 4,569,600.00
-To Sides of tie beam 75.64 m2 85,000 6,429,300.00
-Formwork w/ plywood 9 mm, including timber frames support
-To sides of pedestal coloumn 41.75 m2 92,000 3,841,000.00
-To sides of slab 100 ~120mm high 71.40 m' 19,560 1,396,600.00
-To sides of coloumn 105.30 m2 92,000 9,687,500.00
Supply and install grade BJTD-40 (fy = 400 Mpa) hot rolled deformed
11 bar, reinforcement and BJTD -24 (fy = 240 Mpa) plain bar
reinforcement in the following
-General reinforcing bars in pile caps 1,344.55 kg 12,500 16,806,900.00
-General reinforcing bars in tie beam 1,839.67 kg 12,500 22,995,900.00
-General reinforcing bars in pedestal coloumn 693.35 kg 12,500 8,666,800.00
-Wiremesh M6 for ground slab (1 layer) 261.88 m2 55,000 14,403,600.00
-General reinforcing bars in coloumn 1,434.57 kg 12,500 17,932,100.00

Sub Total 219,082,931

Bill No.2.3/12
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.3 : BACK OF HOUSE (BOH)

Item Description Quantity Unit Rate Total

SUBSTRUCTURE

12 K-300 (fc' = 25 Mpa) reinforced concrete to :

-Concrete Pilecaps 15.57 m3 1,075,000 16,735,600.00
-Concrete Tie Beam 7.17 m3 1,075,000 7,703,700.00
-Concrete Pedestal Coloumn 2.22 m3 1,075,000 2,385,200.00
-Concrete ground slab 100mm thk 26.19 m3 1,075,000 28,152,500.00
-Concrete Coloumn 5.47 m3 1,075,000 5,882,100.00

Sub Total 60,859,100

Bill No.2.3/13
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.3 : BACK OF HOUSE (BOH)

Item Description Quantity Unit Rate Total

I.2 UPPER STRUCTURE

1 Supply and install Formwork w/ plywood 9 mm, including timber frames support
-To Sides and soffits of suspended beam 167.01 m2 156,500 26,136,700.00
-To soffits of slab 142.99 m2 147,000 21,019,500.00
-To sides of slab 100 ~120mm high 110.00 m' 19,560 2,151,600.00
Supply and install grade BJTD-40 (fy = 400 Mpa) hot rolled deformed
2 bar, reinforcement and BJTD -24 (fy = 240 Mpa) plain bar
reinforcement in the following
-General reinforcing bars in beam 2,850.73 kg 12,500 35,634,100.00
-Wiremesh M6 for ground slab (2 layer) 285.98 m2 55,000 15,728,900.00
3 K-300 (fc' = 25 Mpa) reinforced concrete to :
-Concrete Beam 11.21 m3 1,075,000 12,048,900.00
-Concrete Roof Slab 100mm 14.30 m3 1,075,000 15,371,400.00

Sub Total 128,091,100

Bill No.2.3/14
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.3 : BACK OF HOUSE (BOH)

Item Description Quantity Unit Rate Total

I.3 ROOF STRUCTURE

Roof structure with Bengkirai Wood, including installation accessories

and treatment as specified to :
1 Timber Lambang Bangkiray 80x150mm 90.80 m' 234,700 21,311,000
2 Timber Pemucu & Pemade Bangkiray 50/110mm 77.40 m' 117,400 9,086,000
3 Timber Gording Bangkiray 50/100mm 73.34 m' 117,400 8,610,000
4 Timber Rafter Bangkiray 40/60mm 246.11 m2 235,000 57,835,000
5 Timber batten Bangkiray 20/30mm jarak 140mm 204.48 m2 197,700 40,426,000
6 Timber fascia Bangkiray 50/140mm and 30/140mm 105.56 m' 273,800 28,902,000
7 Timber tatab Bangkiray 25/100mm 54.43 m' 48,900 2,662,000
8 Bird stop 15/150 mm 45.40 m' 58,700 2,665,000
9 Timber ridge Bangkiray 50/110 mm 77.59 m' 117,400 9,109,000
10 Dedeleg Bangkiray 25/250mm 8.65 m' 146,700 1,269,000
11 Apit-apit Bangkiray 50/110mm 39.50 m' 117,400 4,637,000
12 Tugeh Bangkiray 100/100mm 2.50 m' 195,600 489,000

Prepare and apply lasur finishes to

13 Timber roof structure 469.67 m2 95,000 44,619,000

I.4 WALL STRUCTURE

1 100 mm thick light brick masonry ex "Hebel", laid in stretcher bond with
mortar including lintel beams,practical column, and control joints.
-Wall at Ground floor 545.46 m2 185,736 101,310,600

2 Wall Plaster to light brick masonry 1,090.91 m2 48,500 52,909,000

3 Cement smooth rendered finish 112.03 m2 20,500 2,297,000

Sub Total 388,136,600

Bill No.2.3/15
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.3 : BACK OF HOUSE (BOH)

Item Description Quantity Unit Rate Total

Recapitulation

Page No. 1 Rp. 219,082,931

Page No. 2 Rp. 60,859,100

Page No. 3 Rp. 128,091,100

Page No. 4 Rp. 388,136,600

SUB BILL NO. 2.3 : BACK OF HOUSE (BOH) TOTAL 796,169,731

Bill No.2.3/16
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.4 : COURTYARD VILLA (7 UNIT)

Item Description Quantity Unit Rate Total

I STRUCTURE
I.1 SUBSTRUCTURE
I.1.1 CONCRETE STRUCTURE
1 Bowplank 48.00 m 49,000 2,352,000.00
2 Bored pile
-MOB-DEMOB 1.00 ls
-PDA test 1.00 ls Already included in Already included in the
-Kentledge test 1.00 ls the main building main building
-Lateral Loading test 1.00 ls
-Boring, 300mm diameter from bottom level to proposed bored
49.00 m 145,000 7,105,000.00
pile level including blind boring, lining.
-Concrete filling K-300 (fc' = 25 Mpa), to 300mm diameter pile 3.46 m3 1,075,000 3,721,500.00
-General reinforcing bar; deformed high tensile steel BJTD 40, D-13mm 328.47 kg 12,500 4,105,900.00
-Spiral stirrups; high tensile steel BJTP 24, ø-8mm 173.09 kg 12,500 2,163,600.00
-Remove surplus excavated material/soil disposal from site 3.46 m3 49,500 171,400.00
3 Excavation
-Excavation for footing foundation 27.97 m3 34,000 950,900.00
-Excavation for river stone foundation 11.52 m3 34,000 391,700.00
4 River Stone Foundation 19.20 m3 603,000 11,577,600.00
5 Soil disposal and backfilling
-Back Fill Beside Of Foundation 16.53 m3 26,500 438,000.00
-Backfilling with excavated material to build up platform 46.58 m3 49,500 2,305,700.00
6 Compacted sand bedding
-100 mm thick compacted sand layer under footing foundation 2.18 m3 243,000 528,800.00
-100 mm thick compacted sand layer under river stone foundation 1.44 m3 243,000
349,900.00
-100 mm thick compacted sand layer under slab beam 5.48 m3 243,000 1,331,600.00
6 Termite prevention
-Termiban or Prevail 100EC or equal approved termite protection m2
applied to building platform and surfaces of excavation 57.16 11,000 628,700.00

7 Vapour barrier
-Plastic sheet 0.2mm thick under floor slab 57.16 m2 6,200 354,400.00
8 Lean concrete
-50 mm thick concrete under footing foundation 1.09 m3 720,000 783,400.00
-50 mm thick concrete under slab and beam 2.74 m3 720,000 1,972,800.00
9 Supply and install formwork as specified :
-Concrete block formwork including cement mortar
-To sides of pile cap 28.28 m2 85,000 2,403,800.00
-To Sides and soffits of beam 66.96 m2 85,000 5,691,500.00
-Formwork w/ plywood 9 mm, including timber frames support
-To sides of pedestal coloumn 39.55 m2 92,000 3,638,600.00
-To sides of slab 120 ~ 200mm high 24.20 m' 32,600 788,900.00
-To sides of coloumn 28.02 m2 92,000 2,577,800.00
-To sides of concrete retaining wall 36.00 m2 142,000 5,112,000.00

Sub Total 61,445,500

Bill No.2.4/17
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.4 : COURTYARD VILLA (7 UNIT)

Item Description Quantity Unit Rate Total

Supply and install grade BJTD-40 (fy = 400 Mpa) hot rolled deformed
10 bar reinforcement and BJTP -24 (fy = 240 Mpa) plain bar
reinforcement in the following :
-General reinforcing bars in pile caps 696.31 kg 12,500 8,703,900
-General reinforcing bars in beam 1,582.04 kg 12,500 19,775,600
-General reinforcing bars in pedestal coloumn 821.36 kg 12,500 10,267,000
-Wiremesh M7 for ground slab (2 layer) 109.74 m2 72,000 7,901,300
-General reinforcing bars in coloumn 325.48 kg 12,500 4,068,500
-Concrete retaining wall 315.90 kg 12,500 3,948,800
11 K-300 (fc' = 25 Mpa) reinforced concrete to :
-Concrete Pilecaps 7.84 m3 1,075,000 8,428,000
-Concrete Beam 5.20 m3 1,075,000 5,586,500
-Concrete Pedestal Coloumn 2.47 m3 1,075,000 2,657,300
-Concrete ground slab 120mm thk 6.58 m3 1,075,000 7,078,200
-Concrete Coloumn 1.01 m3 1,075,000 1,085,500
-Concrete retaining wall 2.34 m3 1,075,000 2,515,500

I.1.2 WALL STRUCTURE

100 mm thick light brick masonry ex "Hebel", laid in stretcher bond with
1
mortar including lintel beams,practical column, and control joints.
-Wall at 1st floor 123.46 m2 185,736 22,930,000

Sub Total 104,946,100

Bill No.2.4/18
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.4 : COURTYARD VILLA (7 UNIT)

Item Description Quantity Unit Rate Total

I.2 ROOF STRUCTURE

I.2.1 CONCRETE ROOF STRUCTURE
1 Supply and install formwork as specified :
-Formwork w/ plywood 9 mm, including timber frames support
-To Sides and soffits of suspended beam 34.83 m2 156,500 5,451,000
-To soffits of slab 18.73 m2 156,500 2,931,000
-To sides of slab 120 ~ 200mm high 23.75 m' 32,600 774,000
Supply and install grade BJTD-40 (fy = 400 Mpa) hot rolled deformed
2 bar reinforcement and BJTP -24 (fy = 240 Mpa) plain bar
reinforcement in the following :
-General reinforcing bars in ring beam 346.41 kg 12,500 4,330,000
-Wiremesh M6 for roof slab (2 layer) 37.46 m2 54,000 2,023,000
3 K-300 (fc' = 25 Mpa) reinforced concrete to :
-Concrete Ring Beam 2.06 m3 1,075,000 2,216,000
-Concrete Roof Slab 120mm 2.25 m3 1,075,000 2,416,000

I.2.2 WOOD TRUSS STRUCTURE

1 2x10cm size bengkirai wood to ridge board 10.00 m' 38,090 381,000
2 5x11cm size bengkirai wood to ridge beam 10.00 m' 118,404 1,184,000
3 5x11cm size bengkirai wood to beam 28.00 m' 118,404 3,315,000
4 With a distance 30cm bengkirai wood 4x6 cm size to rafter 78.69 m2 154,570 12,163,000
5 2,5x30cm size bengkirai wood as cover ceiling corner (dedeleg) 10.00 m' 154,500 1,545,000
6 2x20cm size bengkirai wood as cover ceiling corner (dedeleg) 10.00 m' 105,500 1,055,000
7 2,5x12cm size bengkirai wood as cover ceiling corner 14.00 m' 69,300 970,000
8 2x12cm size bengkirai wood to pascia 47.00 m' 69,300 3,257,000
9 2x10cm size bengkirai wood to pascia 47.00 m' 61,500 2,891,000
10 2.5x10cm size bengkirai wood to pascia 47.00 m' 61,500 2,891,000

Sub Total 49,793,000

Bill No.2.4/19
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.4 : COURTYARD VILLA (7 UNIT)

Item Description Quantity Unit Rate Total

Recapitulation

Page No. 1 Rp. 61,445,500

Page No. 2 Rp. 104,946,100

Page No. 3 Rp. 49,793,000

SUB TOTAL 1 UNIT VILLA 216,184,600

TOTAL 7 UNIT VILLA 1,513,292,200

SUB BILL NO. 2.4 : COURTYARD VILLA (7 UNIT) TOTAL FOR 4 NO VILLA 1,513,292,200

Bill No.2.4/20
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.6 : SPA AND SALOON

Item Description Quantity Unit Rate Total

I STRUCTURE
I.1 SUBSTRUCTURE
I.1.1 CONCRETE STRUCTURE
1 Bowplank 95.00 m 49,000 4,655,000
2 River stone retaining wall
-Excavation for river stone masonry 1.00 ls
Already included in
-100 mm thick compacted sand layer under river stone masonry 1.00 Already included in the
ls the land gradding
land gradding work
work
-River Stone masonry 1.00 ls
3 Bored pile
-MOB-DEMOB 1.00 ls
Already included in
-PDA test 1.00 ls Already included in the
the main building
-Kentledge test 1.00 ls main building work
work
-Lateral Loading test 1.00 ls
-Boring, 300mm diameter from bottom level to proposed bored
203.00 m 145,000 29,435,000
pile level including blind boring, lining.
-Concrete filling K-300 (fc' = 25 Mpa), to 300mm diameter pile 3
14.34 m 1,075,000 15,418,000
-General reinforcing bar; deformed high tensile steel BJTD 40, D-13mm
1,360.82 kg 12,500 17,010,000
-Spiral stirrups; high tensile steel BJTP 24, ø-8mm 717.09 kg 12,500 8,964,000
-Remove surplus excavated material/soil disposal from site 14.34 m3 49,500 710,000
4 Excavation
-Excavation for footing foundation 44.18 m3 34,000 1,502,000
-Excavation for river stone foundation 21.60 m3 34,000 735,000
5 River Stone Foundation 29.70 m3 603,000 17,911,000
6 Soil disposal and backfilling
-Back Fill Beside Of Foundation 3.51 m3 26,500 93,000
-Backfilling with excavated material to build up platform 65.10 m3 26,500 1,725,000
-Remove surplus excavated material/soil disposal from site 127.38 m3 49,500 6,305,000
7 Compacted sand bedding
-100 mm thick compacted sand layer under footing foundation 9.49 m3 243,000 2,305,000
-100 mm thick compacted sand layer under river stone foundation 1.35 m3 243,000
328,000
6 Termite prevention
-Termiban or Prevail 100EC or equal approved termite protection
applied to building platform and surfaces of excavation 254.76 m2 11,000 2,802,000

-Termiban or Prevail 100EC or equal approved termite protection

106.88 m2 11,000 1,176,000
applied to retaining wall
7 Vapour barrier
-Plastic sheet 0.2mm thick under floor slab 254.76 m2 6,200 1,580,000
8 Lean concrete
-50 mm thick lean concrete under footing foundation 4.74 m3 720,000 3,415,000
-50 mm thick lean concrete under slab

Sub Total 116,069,000

Bill No.2.6/24
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.6 : SPA AND SALOON

Item Description Quantity Unit Rate Total

9 Supply and install formwork on the Ground Floor as specified :

-Concrete block formwork including cement mortar
-To sides of pile cap 3.36 m2 85,000 286,000
-Formwork w/ plywood 9 mm, including timber frames support
-To Sides and soffits of beam & tie beam 25.89 m2 156,500 4,052,000
-To sides of pedestal coloumn 6.68 m2 92,000 615,000
-To sides of slab 120 ~ 200mm high 54.19 m' 32,600 1,767,000
-To sides of coloumn 21.85 m2 92,000 2,011,000
10 Supply and install formwork on the Basement 1 as specified :
-Concrete block formwork including cement mortar
-To sides of pile cap 13.62 m2 85,000 1,158,000
-Formwork w/ plywood 9 mm, including timber frames support
-To Sides and soffits of beam & tie beam 24.02 m2 156,500 3,759,000
-To soffits of slab 10.67 m2 147,000 1,568,000
-To sides of slab 120 ~ 200mm high 13.27 m' 32,600 432,000
-To sides of coloumn 21.85 m2 92,000 2,011,000
-To retaining wall 59.60 m2 142,000 8,463,000
11 Supply and install formwork on the Basement 2 as specified :
-Concrete block formwork including cement mortar
-To sides of pile cap 15.52 m2 85,000 1,319,000
-Formwork w/ plywood 9 mm, including timber frames support
-To Sides and soffits of beam & tie beam 31.60 m2 156,500 4,945,000
-To sides of slab 120 ~ 200mm high 19.21 m' 32,600 626,000
-To sides of coloumn 19.21 m2 92,000 1,767,000
-To retaining wall 124.96 m2 142,000 17,744,000
12 Supply and install formwork on the Basement 3 as specified :
-Concrete block formwork including cement mortar
-To sides of pile cap 15.52 m2 85,000 1,319,000
-Formwork w/ plywood 9 mm, including timber frames support
-To Sides and soffits of beam & tie beam 31.60 m2 156,500 4,945,000
-To sides of slab 120 ~ 200mm high 19.21 m' 32,600 626,000
-To sides of coloumn 6.69 m2 92,000 616,000
-To retaining wall 124.96 m2 142,000 17,744,000
13 Supply and install on the Ground Floor with grade BJTD-40 (fy = 400
Mpa) hot rolled deformed bar reinforcement and BJTP -24 (fy = 240
Mpa) plain bar reinforcement in the following :
-General reinforcing bars in pile caps 80.86 kg 12,500 1,011,000
-General reinforcing bars in beam & tie beam 601.08 kg 12,500 7,514,000
-Wiremesh M6 for ground slab (1 layer) 66.73 m2 55,000 3,670,000
-General reinforcing bars in coloumn 250.13 kg 12,500 3,127,000

Sub Total 93,095,000

Bill No.2.6/25
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.6 : SPA AND SALOON

Item Description Quantity Unit Rate Total

14 Supply and install on the Basement 1 with grade BJTD-40 (fy = 400
Mpa) hot rolled deformed bar reinforcement and BJTP -24 (fy = 240
Mpa) plain bar reinforcement in the following :
-General reinforcing bars in pile caps 354.14 kg 12,500 4,427,000
-General reinforcing bars in beam & tie beam 523.84 kg 12,500 6,548,000
-Wiremesh M7 for ground slab (2 layer) 55.46 m2 72,000 3,993,000
-General reinforcing bars in coloumn 72.16 kg 12,500 902,000
-General reinforcing bars in retaining wall 695.42 kg 12,500 8,693,000
15 Supply and install on the Basement 2 with grade BJTD-40 (fy = 400
Mpa) hot rolled deformed bar reinforcement and BJTP -24 (fy = 240
Mpa) plain bar reinforcement in the following :
-General reinforcing bars in pile caps 421.71 kg 12,500 5,271,000
-General reinforcing bars in beam & tie beam 648.74 kg 12,500 8,109,000
-Wiremesh M7 for ground slab (2 layer) 55.46 m2 72,000 3,993,000
-General reinforcing bars in coloumn 175.02 kg 12,500 2,188,000
-General reinforcing bars in retaining wall 1,445.97 kg 12,500 18,075,000
16 Supply and install on the Basement 3 with grade BJTD-40 (fy = 400
Mpa) hot rolled deformed bar reinforcement and BJTP -24 (fy = 240
Mpa) plain bar reinforcement in the following :
-General reinforcing bars in pile caps 714.20 kg 12,500 8,928,000
-General reinforcing bars in beam & tie beam 710.38 kg 12,500 8,880,000
-Wiremesh M6 for ground slab (1 layer) 27.72 m2 55,000 1,525,000
-Wiremesh M9 for ground slab (2 layer) 17.30 m2 95,000 1,644,000
-General reinforcing bars in coloumn 82.74 kg 12,500 1,034,000
-General reinforcing bars in retaining wall 1,088.01 kg 12,500 13,600,000
17 K-300 (fc' = 25 Mpa) reinforced concrete on the Ground Floor to :
-Concrete pilecaps 0.67 m3 1,075,000 722,000
-Concrete beam & tie beam 2.34 m3 1,075,000 2,515,000
-Concrete ground slab 120mm thk 6.67 m3 1,075,000 7,173,000
-Concrete coloumn 1.09 m3 1,075,000 1,175,000
18 K-300 (fc' = 25 Mpa) reinforced concrete on the Basement 1 to :
-Concrete pilecaps 3.91 m3 1,075,000 4,205,000
-Concrete beam & tie beam 2.29 m3 1,075,000 2,460,000
-Concrete ground slab 120mm thk 3.33 m3 1,075,000 3,577,000
-Concrete coloumn 0.33 m3 1,075,000 360,000
-Concrete retaining wall 4.57 m3 1,075,000 4,912,000
19 K-300 (fc' = 25 Mpa) reinforced concrete on the Basement 2 to :
-Concrete pilecaps 5.12 m3 1,075,000 5,504,000
-Concrete beam & tie beam 2.91 m3 1,075,000 3,132,000
-Concrete ground slab 120mm thk 3.33 m3 1,075,000 3,577,000
-Concrete coloumn 0.55 m3 1,075,000 591,000
-Concrete retaining wall 10.21 m3 1,075,000 10,974,000

Sub Total 148,687,000

Bill No.2.6/26
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.6 : SPA AND SALOON

Item Description Quantity Unit Rate Total

20 K-300 (fc' = 25 Mpa) reinforced concrete on the Basement 3 to :

-Concrete pilecaps 7.39 m3 1,075,000 7,947,000
-Concrete beam & tie beam 3.43 m3 1,075,000 3,689,000
-Concrete ground slab 100mm thk 2.77 m3 1,075,000 2,980,000
-Concrete ground slab 120mm thk 1.04 m4 1,075,000 1,116,000
-Concrete coloumn 0.34 m3 1,075,000 365,000
-Concrete retaining wall 7.30 m3 1,075,000 7,848,000
I.1.2 WALL STRUCTURE

1 100 mm thick light brick masonry ex "Hebel", laid in stretcher bond with
mortar including lintel beams,practical column, and control joints.
-Lobby area 45.01 m2 185,736 8,360,000
-Salon & meni pedi area 48.72 m2 185,736 9,049,000
-Spa 1 8.28 m3 185,736 1,538,000
-Spa 2 8.28 m3 185,736 1,538,000
-Spa 3 8.28 m3 185,736 1,538,000

Sub Total 45,968,000

Bill No.2.6/27
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.6 : SPA AND SALOON

Item Description Quantity Unit Rate Total

I.2 ROOF STRUCTURE

I.2.1 CONCRETE ROOF STRUCTURE
1 Supply and install formwork as specified :
-Formwork w/ plywood 9 mm, including timber frames support
-To Sides and soffits of suspended beam 7.50 m2 156,500 1,174,000
-To soffits of slab 7.34 m2 147,000 1,079,000
-To sides of slab 120 ~ 200mm high 10.89 m' 32,600 355,000
2 Supply and install grade BJTD-40 (fy = 400 Mpa) hot rolled deformed
bar, reinforcement and BJTD -24 (fy = 240 Mpa) plain bar
reinforcement in the following
-General reinforcing bars in ring beam 96.28 kg 12,500 1,203,000
-Wiremesh M6 for roof slab (2 layer) 14.68 m2 55,000 807,000
3 K-300 (fc' = 25 Mpa) reinforced concrete to :
-Concrete Ring Beam 0.56 m3 1,075,000 605,000
-Concrete Roof Slab 120mm 0.73 m3 1,075,000 789,000
I.2.2 WOOD TRUSS STRUCTURE
a Lobby Area
1 ø-200mmx3400mmsize bengkirai wood to timber post 4.00 unit 3,666,663 14,667,000
2 5x10cm size bengkirai wood to ring beam 11.50 m' 118,404 1,362,000
3 6x12cm size bengkirai wood to rafter 12.00 m 118,404 1,421,000
4 Round bamboo ø-50mm with termite protection treatment to rafter 29.20 m2 99,450 2,904,000
5 25mm thk bengkirai wood as cover ceiling corner (dedeleg) 1.00 ls 250,000 250,000
b Salon & Meni Pedi Area
6 ø-150mmx2500mmsize bengkirai wood to timber post 4.00 unit 1,290,656 5,163,000
7 100X100x1000mm size bengkirai wood to balinese timber post
2.00 unit 229,450 459,000
(tugeh)
8 5x15cm size bengkirai wood to ridge beam 5.40 m' 148,005 799,000
8 5x12cm size bengkirai wood to beam (balinese T beams at the
45.80 m' 118,404 5,423,000
bottom "lambang" )
9 5x14cm size bengkirai wood to beam (balinese T beams at the top
45.80 m' 148,005 6,779,000
"sineb")
10 5x11cm size bengkirai wood to beam (balinese expose rafter located
25.60 m' 118,404 3,031,000
in the middle of truss "Pemade")
11 5x11cm size bengkirai wood to beam (balinese expose rafter located
12.80 m' 118,404 1,516,000
in the corner of truss "Pemucu")
11 Round bamboo ø-50mm with termite protection treatment to rafter 128.96 m 2
99,450 12,825,000
12 2x35cm size bengkirai wood as cover ceiling corner (dedeleg) 10.80 m' 128,500 1,388,000
13 2,5x25cm size bengkirai wood as cover ceiling corner (dedeleg) 5.40 m' 125,000 675,000
14 2,5x15cm size bengkirai wood as cover ceiling corner (dedeleg) 10.80 m' 81,000 875,000
14 3x5cm size bengkirai wood to (balinese wooden trim located in the
61.70 m' 31,000 1,913,000
middle of the rafter "Apit-apit")
15 1,5x5cm size bengkirai wood to (balinese wooden trim located in the
61.70 m' 21,500 1,327,000
middle of the rafter "Apit-apit")
16 5x14cm size bengkirai wood to pascia 26.80 m' 148,005 3,967,000
17 3x7cm size bengkirai wood to pascia 26.80 m' 44,800 1,201,000

Sub Total 73,957,000

Bill No.2.6/28
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.6 : SPA AND SALOON

Item Description Quantity Unit Rate Total

c Spa 1
18 100X100x1800mm size bengkirai wood to balinese timber post
1.00 unit 353,000 353,000
(tugeh)
19 5x10cm size bengkirai wood to ring beam 13.10 m' 118,404 1,551,000
20 5x12cm size bengkirai wood to beam (balinese T beams at the
12.50 m' 118,404 1,480,000
bottom "lambang" )
21 5x14cm size bengkirai wood to beam (balinese T beams at the top
12.50 m' 148,005 1,850,000
"sineb")
22 5x11cm size bengkirai wood to beam (balinese expose rafter located
15.60 m' 118,404 1,847,000
in the middle of truss "Pemade")
23 5x11cm size bengkirai wood to beam (balinese expose rafter located
15.60 m' 118,404 1,847,000
in the corner of truss "Pemucu")
23 Round bamboo ø-50mm with termite protection treatment to rafter 56.34 m2 99,450 5,603,000
24 2x35cm size bengkirai wood as cover ceiling corner (dedeleg) 2.40 m' 128,500 308,000
25 2,5x25cm size bengkirai wood as cover ceiling corner (dedeleg) 2.40 m' 125,000 300,000
26 2,5x15cm size bengkirai wood as cover ceiling corner (dedeleg) 2.40 m' 81,000 194,000
26 3x5cm size bengkirai wood to (balinese wooden trim located in the
29.20 m' 31,000 905,000
middle of the rafter "Apit-apit")
27 1,5x5cm size bengkirai wood to (balinese wooden trim located in the
29.20 m' 21,500 628,000
middle of the rafter "Apit-apit")
28 5x11cm size bengkirai wood to pascia 18.60 m' 118,404 2,202,000
29 3x7cm size bengkirai wood to pascia 18.60 m' 44,800 833,000
c Spa 2
30 5x10cm size bengkirai wood to ring beam 12.70 m' 118,404 1,504,000
31 5x12cm size bengkirai wood to beam (balinese T beams at the
12.20 m' 118,404 1,445,000
bottom "lambang" )
32 5x14cm size bengkirai wood to beam (balinese T beams at the top
12.20 m' 148,005 1,806,000
"sineb")
33 Round bamboo ø-50mm with termite protection treatment to rafter 51.75 m2 99,450 5,147,000
d Spa 3
34 100X100x1800mm size bengkirai wood to balinese timber post
1.00 unit 353,000 353,000
(tugeh)
35 5x10cm size bengkirai wood to ring beam 13.10 m' 118,404 1,551,000
36 5x12cm size bengkirai wood to beam (balinese T beams at the
20.20 m' 118,404 2,392,000
bottom "lambang" )
37 5x14cm size bengkirai wood to beam (balinese T beams at the top
20.20 m' 148,005 2,990,000
"sineb")
38 5x11cm size bengkirai wood to beam (balinese expose rafter located
15.60 m' 118,404 1,847,000
in the middle of truss "Pemade")
39 5x11cm size bengkirai wood to beam (balinese expose rafter located
15.60 m' 118,404 1,847,000
in the corner of truss "Pemucu")
39 Round bamboo ø-50mm with termite protection treatment to rafter 56.34 m2 99,450 5,603,000
40 2x35cm size bengkirai wood as cover ceiling corner (dedeleg) 2.40 m' 128,500 308,000
41 2,5x25cm size bengkirai wood as cover ceiling corner (dedeleg) 2.40 m' 125,000 300,000
42 2,5x15cm size bengkirai wood as cover ceiling corner (dedeleg) 2.40 m' 81,000 194,000
42 3x5cm size bengkirai wood to (balinese wooden trim located in the
29.20 m' 31,000 905,000
middle of the rafter "Apit-apit")
43 1,5x5cm size bengkirai wood to (balinese wooden trim located in the
29.20 m' 21,500 628,000
middle of the rafter "Apit-apit")
44 5x11cm size bengkirai wood to pascia 18.60 m' 118,404 2,202,000
45 3x7cm size bengkirai wood to pascia 18.60 m' 44,800 833,000

Sub Total 51,756,000

Bill No.2.6/29
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.6 : SPA AND SALOON

Item Description Quantity Unit Rate Total

Recapitulation

Page No. 1 Rp. 116,069,000

Page No. 2 Rp. 93,095,000

Page No. 3 Rp. 148,687,000

Page No. 4 Rp. 45,968,000

Page No. 5 Rp. 73,957,000

Page No. 6 Rp. 51,756,000

SUB BILL NO. 2.6 : SPA AND SALOON TOTAL 529,532,000

Bill No.2.6/30
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.7 : YOGA

Item Description Quantity Unit Rate Total

I STRUCTURE
I.1 SUBSTRUCTURE
I.1.1 CONCRETE STRUCTURE
1 Bowplank 42.00 m 49,000 2,058,000
2 River stone retaining wall
-Excavation for river stone masonry 1.00 ls Already included in
Already included in the
-100 mm thick compacted sand layer under river stone masonry 1.00 ls the land gradding
land gradding work
-River Stone masonry 1.00 ls work
3 Bored pile
-MOB-DEMOB 1.00 ls
Already included in
-PDA test 1.00 ls Already included in the
the main building
-Kentledge test 1.00 ls main building work
work
-Lateral Loading test 1.00 ls
-Boring, 300mm diameter from bottom level to proposed bored
56.00 m 145,000 8,120,000
pile level including blind boring, lining.
-Concrete filling K-300 (fc' = 25 Mpa), to 300mm diameter pile 3
3.96 m 1,075,000 4,253,000
-General reinforcing bar; deformed high tensile steel BJTD 40, D-13mm 375.40 kg 12,500 4,692,000
-Spiral stirrups; high tensile steel BJTP 24, ø-8mm 197.82 kg 12,500 2,473,000
-Remove surplus excavated material/soil disposal from site 3.96 m3 49,500 196,000
4 Excavation
-Excavation for footing foundation 13.43 m3 34,000 456,000
-Excavation for river stone foundation 4.26 m3 34,000 145,000
5 River Stone Foundation 6.75 m3 603,000 4,067,000
6 Soil disposal and backfilling
-Back Fill Beside Of Foundation 9.04 m3 26,500 240,000
-Backfilling with excavated material to build up platform to 4.83 m3 26,500 128,000
bathroom area
-Remove surplus excavated material/soil disposal from site 3.81 m3 49,500 189,000
7 Compacted sand bedding
-100 mm thick compacted sand layer under footing foundation 6.56 m3 243,000 1,594,000
-100 mm thick compacted sand layer under river stone foundation 0.36 m3 243,000
86,000
6 Termite prevention
-Termiban or Prevail 100EC or equal approved termite protection
applied to building platform and surfaces of excavation 18.66 m2 11,000 205,000

-Termiban or Prevail 100EC or equal approved termite protection

8.00 m2 11,000 88,000
applied to yoga room
-Termiban or Prevail 100EC or equal approved termite protection
97.80 m2 11,000 1,076,000
applied to retaining wall
7 Vapour barrier
-Plastic sheet 0.2mm thick under floor slab 18.66 m2 6,200 116,000
8 Lean concrete
-50 mm thick lean concrete under footing foundation 3.28 m3 720,000 2,362,000

Sub Total 32,544,000

Bill No.2.7/31
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.7 : YOGA

Item Description Quantity Unit Rate Total

9 Supply and install formwork as specified :

-Concrete block formwork including cement mortar
-To sides of pile cap 9.36 m2 85,000 796,000
-Formwork w/ plywood 9 mm, including timber frames support
-To Sides and soffits of beam 45.86 m2 92,000 4,219,000
-To sides of pedestal coloumn 11.95 m2 92,000 1,100,000
-To soffits of slab 57.88 m2 147,000 8,508,000
-To sides of slab 120 ~ 200mm high 29.23 m' 32,600 953,000
-To sides of coloumn 10.56 m2 92,000 972,000
-To 30 cm thk concrete wall ("shear wall") 97.80 m2 142,000 13,888,000

10 Supply and install grade BJTD-40 (fy = 400 Mpa) hot rolled deformed
bar reinforcement and BJTP -24 (fy = 240 Mpa) plain bar
reinforcement in the following :
-General reinforcing bars in pile caps 331.37 kg 12,500 4,142,000
-General reinforcing bars in beam 1,057.14 kg 12,500 13,214,000
-General reinforcing bars in pedestal coloumn 246.42 kg 12,500 3,080,000
-Wiremesh M7 for ground slab (2 layer) 131.76 m2 72,000 9,487,000
-General reinforcing bars in coloumn 135.57 kg 12,500 1,695,000
-General reinforcing bars in 30 cm thk concrete wall ("shear wall") 6,601.50 kg 12,500 82,519,000
11 K-300 (fc' = 25 Mpa) reinforced concrete to :
-Concrete Pilecaps 2.88 m3 1,075,000 3,096,000
-Concrete Beam 3.82 m3 1,075,000 4,112,000
-Concrete Pedestal Coloumn 0.88 m3 1,075,000 943,000
-Concrete ground slab 120mm thk 7.91 m3 1,075,000 8,499,000
-Concrete Coloumn 0.58 m33 1,075,000 619,000
-30 cm thk concrete wall ("shear wall") 29.34 m 1,075,000 31,541,000
I.1.2 WALL STRUCTURE

1 100 mm thick light brick masonry ex "Hebel", laid in stretcher bond with
mortar including lintel beams,practical column, and control joints.
-Wall at 1st floor 21.30 m2 185,736 3,956,000

Sub Total 197,339,000

Bill No.2.7/32
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.7 : YOGA

Item Description Quantity Unit Rate Total

I.2 ROOF STRUCTURE

I.2.1 CONCRETE ROOF STRUCTURE
1 Supply and install formwork as specified :
-Formwork w/ plywood 9 mm, including timber frames support
-To Sides and soffits of suspended beam 9.60 m2 156,500 1,502,000
-To soffits of slab 8.00 m2 147,000 1,176,000
-To sides of slab 120 ~ 200mm high 11.00 m' 32,600 359,000
2 Supply and install grade BJTD-40 (fy = 400 Mpa) hot rolled deformed
bar reinforcement and BJTP -24 (fy = 240 Mpa) plain bar
reinforcement in the following :
-General reinforcing bars in ring beam 78.48 kg 12,500 981,000
-Wiremesh M6 for roof slab (2 layer) 16.00 m2 55,000 880,000
3 K-300 (fc' = 25 Mpa) reinforced concrete to :
-Concrete Ring Beam 0.58 m3 1,075,000 619,000
-Concrete Roof Slab 120mm 0.96 m3 1,075,000 1,032,000

I.2.2 WOOD TRUSS STRUCTURE -

1 5x15cm size bengkirai wood to ridge beam 1.30 m' 148,005 192,000
2 5x12cm size bengkirai wood to beam (balinese T beams at the
17.10 m' 118,404 2,025,000
bottom "lambang" )
3 5x14cm size bengkirai wood to beam (balinese T beams at the top
17.10 148,005 2,531,000
"sineb")
4 4x14cm size bengkirai wood to beam (balinese expose rafter located
21.30 m' 142,838 3,042,000
in the middle of truss "Pemade")
5 With a distance 30cm, 4x6cm size bengkirai wood to rafter (balinese
72.20 m2 154,570 11,161,000
expose Rafter 'Iga-iga")
6 2,5x20cm size bengkirai wood as cover ceiling corner (dedeleg) 3.00 m' 105,500 317,000
7 3x5cm size bengkirai wood to (balinese wooden trim located in the
19.80 m' 31,000 614,000
middle of the rafter "Apit-apit")
8 1,5x5cm size bengkirai wood to (balinese wooden trim located in the
19.80 m' 21,500 426,000
middle of the rafter "Apit-apit")
9 5x15cm size bengkirai wood to pascia 20.00 m' 148,005 2,960,000
10 3x7cm size bengkirai wood to pascia 20.00 m' 44,800 896,000

Sub Total 30,713,000

Bill No.2.7/33
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.7 : YOGA

Item Description Quantity Unit Rate Total

Recapitulation

Page No. 1 Rp. 32,544,000

Page No. 2 Rp. 197,339,000

Page No. 3 Rp. 30,713,000

SUB BILL NO. 2.7 : YOGA TOTAL 260,596,000

Bill No.2.7/34
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.8 : POOL & DINNING BAR

Item Description Quantity Unit Rate Total

I STRUCTURE
I.1 SUBSTRUCTURE

1 Bowplank 70.00 m 49,000 3,430,000

2 Excavation
-Excavation for Pilecaps & tiebeam 201.05 m3 34,000 6,835,600
-Excavation for river stone foundation 8.78 m3 34,000 298,500
3 River Stone Foundation 14.96 m3 603,000 9,022,400
4 Soil disposal and backfilling
-Backfilling with excavated material 120.20 m3 26,500 3,185,300
-Remove surplus excavated material/soil disposal from site 89.63 m3 49,500 4,436,400
5 Compacted sand bedding
-100 mm thick compacted sand layer under Pilecaps 9.84 m3 243,000 2,392,100
-100 mm thick compacted sand layer under river stone foundation m3 243,000
-
-100 mm thick compacted sand layer under slab and tie beam 21.37 m3 243,000 5,192,200
6 Termite prevention
-Termiban or Prevail 100EC or equal approved termite protection
applied to building platform and surfaces of excavation 385.51 m2 11,000 4,240,600

7 Vapour barrier
-Plastic sheet 0.2mm thick under floor slab 385.51 m2 6,200 2,390,200
8 Lean concrete
-50 mm thick concrete under pilecaps 4.92 m3 720,000 3,543,900
-50 mm thick concrete under slab and beam 10.68 m3 720,000 7,692,100
9 Supply and install formwork as specified :
-Concrete block formwork including cement mortar
-To sides of pile cap 136.54 m2 85,000 11,606,100
-To Sides of tie beam 103.49 m2 85,000 8,796,300
-Formwork w/ plywood 9 mm, including timber frames support
-To sides of pedestal coloumn 85.20 m2 92,000 7,838,100
-To sides of Retaining Wall 98.56 m2 156,500 15,424,600
Supply and install grade BJTD-40 (fy = 400 Mpa) hot rolled deformed
10 bar, reinforcement and BJTD -24 (fy = 240 Mpa) plain bar
reinforcement in the following
-General reinforcing bars in pile caps 4,185.41 kg 12,500 52,317,600
-General reinforcing bars in tie beam 4,256.68 kg 12,500 53,208,600
-General reinforcing bars in pedestal coloumn 1,743.26 kg 12,500 21,790,800
-Wiremesh M6 for ground slab (1 layer) 213.68 m2 55,000 11,752,400
-Wiremesh M10 for ground slab (2 layer) 442.32 m2 55,000 24,327,600
-General reinforcing bars in retaining wall 1,574.85 kg 12,500 19,685,600
11 K-300 (fc' = 25 Mpa) reinforced concrete to :
-Concrete Pilecaps 41.77 m3 1,075,000 44,905,500
-Concrete Tie Beam 11.71 m3 1,075,000 12,590,800
-Concrete Pedestal Coloumn 5.54 m3 1,075,000 5,953,400
-Concrete Pool Dinning slab 100mm thk 21.37 m3 1,075,000 22,970,600
-Concrete Pool Slab 200 mm thk 88.46 m3 1,075,000 95,098,800
-Concrete Retaining Wall 200 mm thk 9.86 m3 1,075,000 10,595,200

Sub Total 471,521,300

Bill No.2.8/35
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.8 : POOL & DINNING BAR

Item Description Quantity Unit Rate Total

I.2 UPPER STRUCTURE

Supply and install Formwork w/ plywood 9 mm, including timber
1 frames support
-To Sides of coloumn 43.78 m2 92,000 4,027,800.00
-To Sides and soffits of suspended beam 26.94 m2 156,500 4,216,000.00
-To soffits of slab 51.60 m2 147,000 7,585,200.00
-To sides of slab 150mm high 35.86 m' 24,450 876,800.00
-To Sides of Wall 233.23 m2 147,000 34,284,100.00
Supply and install grade BJTD-40 (fy = 400 Mpa) hot rolled deformed
2 bar, reinforcement and BJTD -24 (fy = 240 Mpa) plain bar
reinforcement in the following
-General reinforcing bars in coloumn 552.02 kg 12,500 6,900,200.00
-General reinforcing bars in beam 943.39 kg 12,500 11,792,300.00
-Wiremesh M6 for ground slab (2 layer) 103.20 m2 55,000 5,676,000.00
-General reinforcing bars in wall 2,938.89 kg 12,500 36,736,200.00
3 K-300 (fc' = 25 Mpa) reinforced concrete to :
-Concrete Coloumn 2.39 m3 1,075,000 2,567,100.00
-Concrete Beam 2.65 m3 1,075,000 2,847,600.00
-Concrete Roof Slab 150mm 7.74 m3 1,075,000 8,320,500.00
-Concrete Wall 150mm 17.49 m3 1,075,000 18,803,800.00

I.3 WALL STRUCTURE

1 100 mm thick light brick masonry ex "Hebel", laid in stretcher bond with
mortar including lintel beams,practical column, and control joints.
-Wall at Dinning Bar & Toilet 51.12 m2 185,736 9,494,100

2 Wall Plaster to light brick masonry 102.23 m2 48,500 4,958,000

3 Cement smooth rendered finish 47.91 m2 20,500 982,000

Sub Total 160,067,700

Bill No.2.8/36
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUB BILL NO. 2.8 : POOL & DINNING BAR

Item Description Quantity Unit Rate Total

Recapitulation

Page No. 1 Rp. 471,521,300

Page No. 2 Rp. 160,067,700

SUB BILL NO. 2.8 : POOL & DINNING BAR TOTAL 631,589,000

Bill No.2.8/37
 BILL OF QUANTITY
Tanadewa Resort & SPA Ubud, Bali Project
Package 01 : Structure & Architecture Works

BILL NO.2 : STRUCTURE WORKS

SUMMARY

Item Description TOTAL

SUMMARY

SUB BILL NO. 2.1 : CUT AND FILL Rp. 459,888,330

SUB BILL NO. 2.2 : MAIN BUILDING Rp. 8,959,347,422

SUB BILL NO. 2.3 : BACK OF HOUSE (BOH) Rp. 796,169,731

SUB BILL NO. 2.4 : COURTYARD VILLA (7 UNIT) Rp. 1,513,292,200

SUB BILL NO. 2.5 : WEDDING VENUE Rp. AT MAIN BUILDING

SUB BILL NO. 2.6 : SPA AND SALOON Rp. 529,532,000

SUB BILL NO. 2.7 : YOGA Rp. 260,596,000

SUB BILL NO. 2.8 : POOL & DINNING BAR Rp. 631,589,000

BILL NO.2 : STRUCTURE WORKS TOTAL 13,150,414,683

Summary Bill 2/38