BIIL OF QUANTITY - OPTION I

PROJECT
LOCATION

: RESIDENCE
: CANGGU KUTA - BALI

No.

Description

Quantity

Total price
Rp.

SUMMARY
I
II
III
IV
V
VI

PRELIMINARIES
STUDIO
KITCHEN
LIVING ROOM
POND AND PUMP ROOM
BOUNDARY WALL

2,500,000.00
85,477,000.00
86,804,000.00
29,566,000.00
16,173,000.00
25,691,000.00
T O TAL

246,211,000.00

Note :
- Roof structure w/ Bengkirai Timber

Denpasar, 9 January 2004

PT. Saka Abiyuda

Bambang Trihana
Direktur Operasional

Summary (RAB)

Page-1

BIIL OF QUANTITY
PROJECT
LOCATION

: RESIDENCE
: CANGGU KUTA - BALI

No.

Description

Quantity

Unit Price

Total price

Rp.

Rp.

PRELIMINARIES

Preliminaries

1 Site office, Storage &

2 Water & Electrical for work

1.00

ls

3 Trasportation material and labour

4 Site cleaning
5 Construction All Risk (CAR) Insurance

1.00
1.00
1.00

ls
ls
ls

by owner
by owner
1,500,000.00
1,000,000.00

1,500,000.00
1,000,000.00
by owner

Total

2,500,000.00

Rounded

2,500,000.00

Page-2

BIIL OF QUANTITY
PROJECT
LOCATION

: RESIDENCE
: CANGGU KUTA - BALI

No.

Description

Quantity

Unit Price
Rp.

STUDIO
A Earth work
B Masonry work
C Concrete Work include terrace
D Roof and Ceiling work
E Door and windows
F Finishing work
G Mechanical Electrical & Plumbing

Total
Dibulatkan

Not include in this cost:

- Landscape
- Main line PLN
- Main line TELKOM dan televisi
- Fix & loose furniture

Studio

Page-3

No.

Description

Quantity

Unit Price
Rp.

A Earth work
1 Excavation to pad footing
2 Back filling
3 Sand filling under plat and foundation

0.81
0.27
0.08

m3
m3
m3

20,350.00
8,650.00
77,120.00

0.58
72.95

m3
m2

199,780.00
45,280.00

145.90
72.95

m2
m2

17,640.00
7,520.00

5.37
Concrete
K175
to
practical
column
15/15
w/
iron

12,

8
150
2
18.00
3 Concrete K175 to practical ring beam 15/20 w/ iron 12, 8 - 150 29.00
4 Concrete K175 to practical beam 10/10 to door & windows
7.90

m3
m1

786,440.00
47,730.00

m1
m1

54,830.00
38,940.00

Subtotal A
B Masonry work
1 Stone Masonry to foundation
2 Brick wall masonry 1 : 5
3 Plaster 1 : 5
4 Smooth plaster (cement rendered), interior only
Subtotal B
C Concrete Work include terrace
1 Concrete slab K225 thickness 8cm w/ iron 8 - 200, 1 layer

Subtotal C
D Roof and Ceiling work
1 Bengkirai timber 8/12 to wall plate non expose
2 Stop bird w/ Bengkirai 3/10

24.00
24.00

m1
m1

45,280.00
14,150.00

3 Bengkirai timber 6/12 to structure non expose

4 Bengkirai timber 6/12 to gording non expose

58.00
42.00

m1
m1

33,960.00
33,960.00

5 Bengkirai timber 6/12 to ridge non expose

6 Bengkirai timber to rafter 5/7 non expose

2.30
54.25

m1
m2

33,960.00
40,020.00

7 Bengkirai timber to Gerantang 5/7 expose

8 Bengkirai timber to Reng Vertikal 3/5 non expose

43.35
97.60

m2
m2

45,230.00
19,330.00

9 Bengkirai timber to Reng Horisontal 2/3 non expose

10 Bengkirai timber to lisplank 6/15 expose

97.60
62.00

m2
m1

13,700.00
44,770.00

11 Bengkirai timber to tatab 3/5 expose

12 Aluminium foil + triplek 6 mm

62.00
97.60

m1
m2

22,690.00
37,310.00

13 Roof covered w/ terracota Plentong Ex. KIA

14 Roof ringde w/ terracota Ex. KIA
15 Ceiling structure w/ Bengkirai timber 5/7

97.60
20.50
35.00

m2
m1
m2

74,350.00
64,450.00
52,780.00

16 Ceiling gypsum 9 mm ex.jayaboard

17 Bengkirai timber cornice 4/3

35.00
34.00

m2
m1

23,560.00
12,250.00

2.00

nos

97,100.00

18 Terracotta Menur
Subtotal D

Studio

Page-4

No.

Description

Quantity

Unit Price
Rp.

E Door and windows

1 Single swing Balinese Door w/ Bengkirai timber
2 Single swing door w/ Bengkirai timber
3 Windows 80 x 130 w/ Bengkirai timber clear glass 5 mm

1.00
1.00
4.00

nos
nos
nos

1,522,000.00
1,281,000.00
598,000.00

4 Windows 340 x 130 w/ Bengkirai timber clear glass 5 mm

5 Accessories

1.00

nos

1,945,000.00

- Hinges door and windows "brass" ex local

22.00

pcs

30,800.00

- Lock case w/ cylinder door single swing "Brass" ex Griff

- Door Handle "brass" ex Griff
- Hak angin "brass" ex local

2.00
2.00
16.00

unit
unit
unit

325,000.00
275,000.00
28,000.00

- Grendel "brass" ex local

16.00

bh

49,225.00

F Finishing work
1 Ceramic tile 50 x 50 ex. Platinum, magna series

63.00

m2

116,310.00

2 Plint ceramic tile 10 x 50 to interior wall

3 Plint ceramic tile 15 x 50 to exterior wall

32.40
23.20

m1
m1

23,300.00
29,100.00

4 Water stop "smooth plaster"

5 Palimanan stone 20 x 50 x 5 to border

32.40
33.80

m1
m1

3,760.00
74,520.00

6 Palimanan stone 15 x 30 x 5 to base frame windows

7 Karang stone pacing base
8 Wall finishing (interior) , ex. Dulux

6.60
6.40
72.95

m1
m2
m2

49,680.00
148,500.00
19,670.00

9 Wall finishing (exterior), ex. Dulux weathershield

10 Ceiling finishing , ex.Dulux

72.95
35.00

m2
m2

27,830.00
19,670.00

11 Timber finishing (labour cost only)

70.97

m2

15,290.00

Subtotal E

Subtotal F

G Mechanical Electrical & Plumbing

Electrical
1 Light installation NYM 3 x 2,5 ex. Supreme

16.00

nos

95,150.00

2 Power socket outlet installation NYY 3 x 2,5 ex. Supreme

3 Telephone installation

8.00
2.00

nos
nos

106,150.00
95,150.00

Fixture Accessories
4 Standart Down light c/w Osram 13 watt (Casing ex. Local)

12.00

nos

95,000.00

5 Timber box lamp w/ Osram PLC 13 watt

6 Single switch ex. Clipsal

4.00
1.00

nos
nos

99,500.00
21,670.00

7 Triple switch ex. Clipsal

8 Double socket outlet ex. Clipsal

1.00
8.00

nos
nos

35,200.00
77,000.00

9 Socket telephone ex. Clipsal

10 Panel DB Box ex. Legran, accessories MG

2.00
1.00

nos
ls

64,240.00
866,500.00

11 A/C split Wall Mounted 21,000 Btu (2,5 PK) ex. SANKEN

1.00

unit

6,059,000.00

Subtotal G

Studio

Page-5

Total price
Rp.

25,065.72
6,540,509.28
6,976,086.60
31,940,322.50
10,253,200.00
17,915,164.30
11,826,750.00

85,477,098.40
85,477,000.00

Studio

Page-6

Total price
Rp.

16,483.50
2,335.50
6,246.72
25,065.72

115,073.28
3,303,176.00
2,573,676.00
548,584.00
6,540,509.28

4,219,250.60
859,140.00
1,590,070.00
307,626.00
6,976,086.60

1,086,720.00
339,600.00
1,969,680.00
1,426,320.00
78,108.00
2,171,085.00
1,960,720.50
1,886,608.00
1,337,120.00
2,775,740.00
1,406,780.00
3,641,456.00
7,256,560.00
1,321,225.00
1,847,300.00
824,600.00
416,500.00
194,200.00
31,940,322.50

Studio

Page-7

Total price
Rp.

1,522,000.00
1,281,000.00
2,392,000.00
1,945,000.00
677,600.00
650,000.00
550,000.00
448,000.00
787,600.00
10,253,200.00

7,327,530.00
754,920.00
675,120.00
121,824.00
2,518,776.00
327,888.00
950,400.00
1,434,926.50
2,030,198.50
688,450.00
1,085,131.30
17,915,164.30

1,522,400.00
849,200.00
190,300.00
1,140,000.00
398,000.00
21,670.00
35,200.00
616,000.00
128,480.00
866,500.00
6,059,000.00
11,826,750.00

Studio

Page-8

BIIL OF QUANTITY
PROJECT
LOCATION

: RESIDENCE
: CANGGU KUTA - BALI

No.

Description

KITCHEN
A Earth work
B Masonry work
C Concrete Work include terrace
D Roof and Ceiling work
E Door and windows, pantry
F Finishing work
G Mechanical Electrical & Plumbing
H Septicktank

Total
Dibulatkan

Not include in this cost:

- Landscape
- Main line PLN
- Main line TELKOM dan televisi
- Fix & loose furniture

Quantity

Unit Price
Rp.

No.

Description

Quantity

Unit Price
Rp.

A Earth work
1 Excavation to pad footing
2 Back filling
3 Sand filling under plat and foundation

0.81
0.27
0.08

m3
m3
m3

20,350.00
8,650.00
77,120.00

0.58
72.95

m3
m2

199,780.00
45,280.00

145.90
44.15

m2
m2

17,640.00
7,520.00

m3

786,440.00

m1
m3

47,730.00
54,830.00

7.90

m1

38,940.00

D Roof and Ceiling work

1 Bengkirai timber 8/12 to wall plate non expose

24.00

m1

45,280.00

2 Stop bird w/ Bengkirai 3/10

3 Bengkirai timber 6/12 to structure non expose

24.00
58.00

m1
m1

14,150.00
33,960.00

4 Bengkirai timber 6/12 to gording non expose

5 Bengkirai timber 6/12 to ridge non expose

42.00
2.30

m1
m1

33,960.00
33,960.00

6 Bengkirai timber to rafter 5/7 non expose

7 Bengkirai timber to Gerantang 5/7 expose

54.25
43.35

m2
m2

40,020.00
45,230.00

8 Bengkirai timber to Reng Vertikal 3/5 non expose

9 Bengkirai timber to Reng Horisontal 2/3 non expose

97.60
97.60

m2
m2

19,330.00
13,700.00

10 Bengkirai timber to lisplank 6/15 expose

11 Bengkirai timber to tatab 3/5 expose

62.00
62.00

m1
m1

44,770.00
22,690.00

12 Aluminium foil + triplek 6 mm

13 Roof covered w/ terracota Plentong Ex. KIA
14 Roof ringde w/ terracota Ex. KIA

97.60
97.60
20.50

m2
m2
m1

37,310.00
74,350.00
64,450.00

15 Ceiling structure w/ Bengkirai timber 5/7

16 Ceiling gypsum 9 mm ex.jayaboard

35.00
35.00

m2
m2

52,780.00
23,560.00

17 Bengkirai timber cornice 4/3

18 Terracotta Menur

34.00
2.00

m1
nos

12,250.00
97,100.00

Subtotal A
B Masonry work
1 Stone Masonry to foundation
2 Brick wall masonry 1 : 5
3 Plaster 1 : 5
4 Smooth plaster (cement rendered), interior only
Subtotal B
C Concrete Work include terrace
1 Concrete slab K225 thickness 8cm w/ iron f 8 - 200, 1 layer
5.37
2 Concrete K175 to practical column 15/15 w/ iron 12, 8 - 150 18.00
3 Concrete K175 to practical ring beam 15/20 w/ iron 12, 8 - 15029.00
4 Concrete K175 to practical beam 10/10 to door & windows
Subtotal C

Subtotal D

No.

Description

Quantity

Unit Price
Rp.

E Door and windows, pantry

1 Single swing Balinese Door w/ Bengkirai timber
2 Single swing door w/ Bengkirai timber

1.00
1.00

nos
nos

1,522,000.00
1,281,000.00

3 Windows 80 x 130 w/ Bengkirai timber clear glass 5 mm +

mosquito net
4 Windows 340 x 130 w/ Bengkirai timber clear glass 5 mm +
mosquito net
5 Accessories

4.00

nos

609,600.00

1.00

nos

1,991,200.00

- Hinges door and windows "brass" ex local

38.00

pcs

30,800.00

2.00
2.00

unit
unit

325,000.00
275,000.00

16.00
16.00

unit
bh

28,000.00
49,225.00

F Finishing work
1 Ceramic tile 50 x 50 ex. Platinum, magna series

63.00

m2

116,310.00

2 Plint ceramic tile 10 x 50 to interior wall

3 Plint ceramic tile 15 x 50 to exterior wall

32.40
23.20

m1
m1

23,300.00
29,100.00

4 Water stop "smooth plaster"

5 Palimanan stone 20 x 25 x 5 to border

32.40
33.80

m1
m1

3,760.00
74,520.00

6.60
6.40

m1
m2

49,680.00
148,500.00

8 Wall finishing (interior) , ex. Dulux

9 Wall finishing (exterior), ex. Dulux weathershield
10 Ceiling finishing , ex.Dulux

72.95
72.95
35.00

m2
m2
m2

19,670.00
27,830.00
19,670.00

11 Timber finishing (labour cost only)

70.97

m2

15,290.00

- Lock case w/ cylinder door single swing "Brass" ex Griff

- Door Handle "brass" ex Griff
- Hak angin "brass" ex local
- Grendel "brass" ex local
Subtotal E

6 Palimanan stone 15 x 30 x 5 to base frame windows

7 Karang stone pacing base

Subtotal F

I Mechanical Electrical & Plumbing

Electrical
1 Light installation NYM 3 x 2,5 ex. Supreme

14.00

nos

95,150.00

2 Power socket outlet installation

3 Telephone installation
Fixture Accessories

13.00
1.00

nos
nos

106,150.00
95,150.00

4 Standart Down light c/w Osram 13 watt (Casing ex. Local)

5 Timber box lamp w/ Osram PLC 13 watt

10.00
4.00

nos
nos

95,000.00
99,500.00

1.00
1.00

nos
nos

21,670.00
35,200.00

11.00
1.00

nos
nos

77,000.00
64,240.00

1.00
1.00

nos
ls

82,500.00
866,500.00

6 Single switch ex. Clipsal

7 Double switch ex. Clipsal
8 Triple socket outlet ex. Clipsal
9 Socket telephone ex. Clipsal
10 Socket outlet water heater ex. Clipsal
11 Panel DB Box ex. Legran, accessories MG

No.

Description
Plumbing
12 Water supply installation copper pipe 3/4"

Quantity

Unit Price
Rp.

2.50

m1

30,250.00

13 Hot water supply installation copper pipe 3/4"

14 Wate water installation
- PVC pipe 65 mm

2.50

m1

30,250.00

2.50

m1

52,800.00

- PVC pipe 100 mm

15 Fitting & accessories

5.00
1.00

m1
ls

72,600.00
1,375,000.00

16 Floor drain ex. San ei

17 Water heater electric cap. 15 lt ex. Ariston

1.00
1.00

nos
unit

121,000.00
1,420,000.00

H Septicktank
1 Excavation
2 Sand filling under slab

4.49
0.37

m3
m3

20,350.00
77,120.00

3 Concrete slab K225 thickness 10cm w/ iron f 8 - 150, 2 layer

4 Concrete wall K225 thickness 10cm w/ iron f 8 - 150, 2 layer

0.37
1.00

m3
m3

1,045,440.00
1,877,740.00

5 Concrete toping K225 thickness 10cm w/ iron f 8 - 150, 2 laye

6 Filter material

0.37
1.00

m3
ls

1,670,640.00
137,500.00

Subtotal G

Subtotal H

Total price
Rp.

25,065.72
6,323,933.28
6,976,086.60
31,940,322.50
10,838,600.00
17,915,164.30
9,634,560.00
3,151,227.60

86,804,960.00
86,804,000.00

Total price
Rp.

16,483.50
2,335.50
6,246.72
25,065.72

115,073.28
3,303,176.00
2,573,676.00
332,008.00
6,323,933.28

4,219,250.60
859,140.00
1,590,070.00
307,626.00
6,976,086.60

1,086,720.00
339,600.00
1,969,680.00
1,426,320.00
78,108.00
2,171,085.00
1,960,720.50
1,886,608.00
1,337,120.00
2,775,740.00
1,406,780.00
3,641,456.00
7,256,560.00
1,321,225.00
1,847,300.00
824,600.00
416,500.00
194,200.00
31,940,322.50

Total price
Rp.

1,522,000.00
1,281,000.00
2,438,400.00
1,991,200.00

1,170,400.00
650,000.00
550,000.00
448,000.00
787,600.00
10,838,600.00

7,327,530.00
754,920.00
675,120.00
121,824.00
2,518,776.00
327,888.00
950,400.00
1,434,926.50
2,030,198.50
688,450.00
1,085,131.30
17,915,164.30

1,332,100.00
1,379,950.00
95,150.00
950,000.00
398,000.00
21,670.00
35,200.00
847,000.00
64,240.00
82,500.00
866,500.00

Total price
Rp.
75,625.00
75,625.00
132,000.00
363,000.00
1,375,000.00
121,000.00
1,420,000.00

9,634,560.00

91,330.80
28,842.88
390,994.56
1,877,740.00
624,819.36
137,500.00
3,151,227.60

BIIL OF QUANTITY
PROJECT
LOCATION

: RESIDENCE
: CANGGU KUTA - BALI

No.

Description

LIVING ROOM
A Earth work
B Masonry work
C Concrete Work
D Roof and Ceiling work
E Door and windows
F Finishing work
G Mechanical Electrical & Plumbing

Total
Dibulatkan

Not include in this cost:

- Landscape
- Main line PLN
- Main line TELKOM dan televisi
- Fix & loose furniture

Quantity

Unit Price
Rp.

No.

Description

Quantity

Unit Price
Rp.

A Earth work
1 Excavation to pad footing
2 Back filling
3 Sand filling under plat and foundation

2.10
0.70
0.21

m3
m3
m3

20,350.00
8,650.00
77,120.00

2.10
6.00

m3
nos

199,780.00
95,000.00

3 Double layer Brick wall masonry 1 : 5

4 Plaster 1 : 5

11.85
23.70

m2
m2

90,560.00
17,640.00

5 Smoot plaster, interior only

11.85

m2

7,520.00

Subtotal A
B Masonry work
1 Stone Masonry to foundation
2 Concrete Block to base column

Subtotal B
C Concrete Work

Subtotal C
D Roof and Ceiling work
1 Column Dolken

7.00

m1

71,500.00

2 Bengkirai timber 8/12 to lambang expose

3 Bengkirai timber 8/12 to sineb expose
4 Bengkirai timber 8/12 to pemucu expose

10.10
10.10
16.80

m1
m1
m1

48,950.00
48,950.00
48,950.00

5 Bengkirai timber 2 x 4/5 to apit-apitexpose

6 Bengkirai timber 6/12 to ridge non expose

11.00
3.50

m1
m1

20,400.00
40,020.00

7 Bengkirai timber to dedeleg 2 x 3/30 expose

8 Bamboo rafter

3.50
38.00

m1
m2

91,780.00
20,670.00

9 Roof covered w/ alang-alang

10 Bengkirai timber to lisplank 50/15 expose

38.00
23.50

m2
m1

81,420.00
44,770.00

11 Bengkirai timber to tatab 3/5 expose

12 Alang-alang to ringde

23.50
11.50

m1
m1

22,690.00
32,568.00

13 Alumunium to talang
14 Alang-alang to ringde (existing)

7.00
29.60

m1
m1

32,225.00
32,568.00

Subtotal D

No.

Description

Quantity

Unit Price
Rp.

E Door and windows

Subtotal E
F Finishing work
1 Palimanan stone 30 x 40 x 5 to wall capping
2 Marble skiring high 150 mm

43.60
43.60

m1
m1

99,360.00
46,100.00

3 Water stop "smooth plaster"

4 Wall finishing (interior) , ex. Dulux

43.60
138.40

m1
m2

29,100.00
19,670.00

5 Wall finishing (exterior), ex. Dulux weathershield

138.40

m2

27,830.00

1 Power socket outlet installation

2 Lighting installation NYM 3 x 2.5 mm ex Supreme

8.00
2.00

nos
nos

106,150.00
95,150.00

Fixture Accessories
3 Coconut Tube light w/ PLC Osram 13 Watt.

2.00

nos

99,500.00

4 Double socket outlet ex. Clipsal

5 Panel DB Box ex. Legran, accessories MG

8.00
1.00

nos
ls

77,000.00
866,500.00

Subtotal F

I Mechanical Electrical & Plumbing

Electrical

Subtotal G

Total price
Rp.

64,985.20
2,569,854.00
10,026,199.80
14,184,816.00
2,721,000.00

29,566,855.00
29,566,000.00

Total price
Rp.

42,735.00
6,055.00
16,195.20
64,985.20

419,538.00
570,000.00
1,073,136.00
418,068.00
89,112.00
2,569,854.00

500,500.00
494,395.00
494,395.00
822,360.00
224,400.00
140,070.00
321,230.00
785,460.00
3,093,960.00
1,052,095.00
533,215.00
374,532.00
225,575.00
964,012.80
10,026,199.80

Total price
Rp.

4,332,096.00
2,009,960.00
1,268,760.00
2,722,328.00
3,851,672.00

14,184,816.00

849,200.00
190,300.00
199,000.00
616,000.00
866,500.00

2,721,000.00

BIIL OF QUANTITY
PROJECT
LOCATION

: RESIDENCE
: CANGGU KUTA - BALI

No.

Description

Quantity

Unit Price

Total price

Rp.

Rp.

POND AND PUMP ROOM

1 Excavation

1.56

m3

20,350.00

31,746.00

2 Sand filling under plat and foundation

3 Brick wall masonry 1 : 5

0.26
2.15

m3
m2

77,120.00
45,280.00

20,051.20
97,352.00

4 Learn concrete thickness 5cm

5 Concrete slab K225 thickness 10cm w/ iron 8 - 150, 2 layer
6 Concrete wall K225 thickness 10cm w/ iron 8 - 150, 2 layer

0.13
3.72

m3
m3

284,580.00
1,001,680.00

36,995.40
3,722,242.88

7 Waterfrooping

1.43
49.27

m3
m2

1,445,180.00
21,136.50

2,060,826.68
1,041,395.36

8 Pilah stone "Jember" random

9 Artificial Paras Kerobokan to Copping

49.27
12.76

m2
m2

99,990.00
140,820.00

4,926,507.30
1,796,863.20

10 Padestal Water feature w/ Pilah Jember 30 x 30 x 50

11 Pot w/ Artificial Palimanan

4.00
1.00

unit
unit

116,216.00
385,000.00

464,864.00
385,000.00

12 Filter material
13 Water supply installation
14 Sumbersible pump KP 350 AI ex. Grounfoss

1.00
1.00
1.00

ls
ls
unit

100,000.00
500,000.00
990,000.00

100,000.00
500,000.00
990,000.00
16,173,844.02

Dibulatkan

16,173,000.00

BOUNDARY WALL
1 Demolish toping boundary
2 Brick wall masonry 1 : 5, high 100mm
3 Concrete K175 to practical column 15/15 w/ iron 12, 8 - 150

100.00
100.00

m1
m2

4,100.00
45,280.00

410,000.00
4,528,000.00

40.00
4 Concrete K175 to practical ring beam 15/20 w/ iron 12, 8 - 150100.00

m1
m1

47,730.00
54,830.00

1,909,200.00
5,483,000.00

5 Plaster 1 : 5
6 Finishing w/ Tanah Taro
7 Topping w/ Artificial Paras Kerobokan

200.00
200.00
100.00

m2
m2
m1

17,640.00
21,000.00
56,328.00

3,528,000.00
4,200,000.00
5,632,800.00
25,691,000.00

Dibulatkan

Pond

25,691,000.00

Page-23