BILL OF QUANTITY

Project : Roof Renovation

Location : Jl. Raya Ubud
Client : Bpk Jefri
Subject : Main Works

No. DESCRIPTION UNIT PRICE PRICE (Rp.)

PEKERJAAN UTAMA MAIN WORKS 141,281,230.10

A Pekerjaan Persiapan & Akhir Preliminary Complition Works 18,817,500.00
B Pekerjaan Perkuatan Struktur Struktur Reinforcement Works 3,428,029.39
C Pekerjaan Atap Roof Works 78,288,534.83
D Pekerjaan Finishing Finishing Works 40,747,165.88

TOTAL Rp. 141,281,230.10

CONSTRUCTION FEE 5% 7,064,061.51
GRAND TOTAL Rp. 148,345,291.61
ROUNDED Rp. 148,345,000.00

Exclude in this quotation:

- all of interior, furniture and landscape works
- all of finishing works
- any MEP works
- any work item which not include in this quotation (will be additional work)

Note :
BILL OF QUANTITY
Project : Roof Renovation
Location : Jl. Raya Ubud
Client : Bpk Jefri
Subject : Main Works

No. DESCRIPTION UNIT QTY. UNIT PRICE PRICE

BANGUNAN UTAMA MAIN BUILDING

A PEKERJAAN PERSIAPAN & AKHIR PRELIMINARY & COMPLITION WORKS
1 Ijin tenaga kerja Worker permit person 8.00 by owner -
2 Survey lokasi Location survey ls 1.00 150,000.00 150,000.00
3 Pembersihan site (terakhir) Site cleaning (final) ls 1.00 300,000.00 300,000.00
4 Air bersih Clean water ls 1.00 by owner -
5 Sambungan listrik Electricity connection to site ls 1.00 by owner -
6 Pemakaian listrik kerja Monthly use electricity for working month 1.00 by owner -
7 Pemakaian air kerja Monthly use water for working month 1.00 by owner -
8 Penutupan area depan dgn paranet Front area closed by paranet m² 74.75 by owner -
9 Sewa scaffolding rent scaffolding set 30.00 95,000.00 2,850,000.00
10 Pengiriman scaffolding Deliver scaffolding ls 1.00 400,000.00 400,000.00
11 Pengangkutan tenaga kerja ke site transportat labor to site month 2.00 include -
12 Bongkaran atap genteng, bubungan, listplank Demolation tile roof, ridge, flashing and roof m² 228.50 55,000.00 12,567,500.00
dan struktur atap truss
13 Buang bongkaran puing ke luar site Take out debris out of site rit 3.00 850,000.00 2,550,000.00
Subtotal 18,817,500.00
B PEKERJAAN PERKUATAN STRUKTUR ATAP ROOF STRUCTURE REINFOCE WORKS
1 Balok beton atap lantai 3 top roof concrete beam
• balok beton ring praktis Bp uk. 15/20 • concrete practical beam Bp uk. 15/20 m' 27.95 122,648.64 3,428,029.39
*pembesian 2Ø10 + 2Ø10 + Ø8 - 100/200 *reinforcement 2Ø10 + 2Ø10 + Ø8 -
100/200
Subtotal 3,428,029.39
C PEKERJAAN ATAP ROOF WORKS
atap lantai 3 top roof
1 struktur kuda-kuda baja ringan steel truss structure m² 80.65 181,900.00 14,670,235.00
2 pas. alumunium foil double double alumunium foil work m² 100.10 34,730.42 3,476,514.71
3 penutup atap genteng plentong (MSBO) plentong roof tile (MSBO) m² 100.10 24,200.00 2,422,420.00
4 bubungan nok genteng plentong (MSBO) plentong roof top ridge (MSBO) m' 9.10 58,300.00 530,530.00
5 list plank ex. Kalsiplank kalsiplank fascia m' 40.20 84,262.50 3,387,352.50
finishing: finishing:
6 polituran listplank ex. Impra fascia varnish ex. Impra m' 40.20 50,400.00 2,026,080.00
7 cat genteng ex. Aga roof tile paint ex. Aga m² 100.10 15,750.00 1,576,575.00
atap lantai 2 upper roof
1 struktur kuda-kuda baja ringan steel truss structure m² 109.25 181,900.00 19,872,575.00
2 pas. alumunium foil double double alumunium foil work m² 134.37 34,730.42 4,666,788.60
3 penutup atap genteng plentong (MSBO) plentong roof tile (MSBO) m² 134.37 24,200.00 3,251,797.56
4 bubungan nok genteng plentong (MSBO) plentong roof top ridge (MSBO) m' 16.47 58,300.00 960,201.00
5 list plank ex. Kalsiplank kalsiplank fascia m' 39.15 84,262.50 3,298,876.88
6 pek. Talang seng atap zinc roof ridge m' 7.40 70,620.00 522,588.00
finishing: finishing:
7 polituran listplank ex. Impra fascia varnish ex. Impra m' 39.15 50,400.00 1,973,160.00
8 cat genteng ex. Aga roof tile paint ex. Aga m² 134.37 15,750.00 2,116,355.85
atap konsol cantilever roof
1 struktur kuda-kuda baja ringan steel truss structure m² 38.60 181,900.00 7,021,340.00
2 penutup atap genteng plentong (MSBO) plentong roof tile (MSBO) m² 50.79 24,200.00 1,229,105.26
3 bubungan nok genteng plentong (MSBO) plentong roof top ridge (MSBO) m' 10.26 58,300.00 598,342.11
4 list plank ex. Kalsiplank kalsiplank fascia m' 40.00 84,262.50 3,370,500.00
finishing: finishing:
5 polituran listplank ex. Impra fascia varnish ex. Impra m' 10.26 50,400.00 517,263.16
6 cat genteng ex. Aga roof tile paint ex. Aga m² 50.79 15,750.00 799,934.21
Subtotal 78,288,534.83
D PEKERJAAN FINISHING FINISHING WORKS
atap lantai 3 top roof
finishing plafond ceiling finishing
plafond gypsum 9 mm + rangka hollow 9 mm gypsum ceiling + hollow steel m² 89.74 100,045.00 8,978,518.52
structure
cat plafond interior ex. Vinilex interior ceiling paint ex. Vinilex m² 89.74 49,434.00 4,436,444.44
list plafond gypsum, 10 cm ceiling gypsum border, 10 cm m' 91.22 24,200.00 2,207,524.00
atap lantai 2 upper roof
finishing plafond ceiling finishing
plafond gypsum 9 mm + rangka hollow 9 mm gypsum ceiling + hollow steel m² 143.48 100,045.00 14,354,456.60
structure
cat plafond interior ex. Vinilex interior ceiling paint ex. Vinilex m² 143.48 49,434.00 7,092,790.32

main villa/ page 1 - 2

No. DESCRIPTION UNIT QTY. UNIT PRICE PRICE
list plafond gypsum, 10 cm ceiling gypsum border, 10 cm m' 151.96 24,200.00 3,677,432.00
Subtotal 40,747,165.88

TOTAL 141,281,230.10

main villa/ page 2 - 2

BILL OF QUANTITY
Project : Wall Paint Renovation
Location : Jl. Raya Ubud
Client : Maybank Ubud
Subject : Summary

WEEK
LOAD
No. DESCRIPTION
(%) 1st week 2nd week 3rd week 4th week 5th week 6th week 7th week 8th week 9th week

BANGUNAN UTAMA MAIN BUILDING

A PEKERJAAN PERSIAPAN & AKHIR PRELIMINARY & COMPLITION WORKS
1
Ijin tenaga kerja Worker permit - 100%
2
Survey lokasi Location survey 0.001 0.001 94%
3
Pembersihan site (terakhir) Site cleaning (final) 0.002 0.002
4
Air bersih Clean water -
5
Sambungan listrik Electricity connection to site -
6
Pemakaian listrik kerja Monthly use electricity for working -
85%
7
Pemakaian air kerja Monthly use water for working -
8
Penutupan area depan dgn paranet Front area closed by paranet -
9
Sewa scaffolding rent scaffolding 0.020 0.010 0.010
10
Pengiriman scaffolding Deliver scaffolding 0.003 0.001 0.001
11
Pengangkutan tenaga kerja ke site transportat labor to site -
12
Bongkaran atap genteng, bubungan, Demolation tile roof, ridge, flashing and 0.089 0.044 0.044
listplank dan struktur atap roof truss
13 Buang bongkaran puing ke luar site Take out debris out of site 0.018 0.018
B PEKERJAAN PERKUATAN STRUKTUR ATAP ROOF STRUCTURE REINFOCE WORKS
1 Balok beton atap lantai 3 top roof concrete beam
• balok beton ring praktis Bp uk. 15/20 • concrete practical beam Bp uk. 15/20 0.024 0.012 0.012
*pembesian 2Ø10 + 2Ø10 + Ø8 - 100/200 *reinforcement 2Ø10 + 2Ø10 + Ø8 -
100/200
C PEKERJAAN ATAP ROOF WORKS 74%
atap lantai 3 top roof
1 struktur kuda-kuda baja ringan steel truss structure 0.104 0.104
2 pas. alumunium foil double double alumunium foil work 0.025 0.025
3 penutup atap genteng plentong (MSBO) plentong roof tile (MSBO) 0.017 0.017

4 bubungan nok genteng plentong (MSBO) plentong roof top ridge (MSBO) 0.004 0.004

5 list plank ex. Kalsiplank kalsiplank fascia 0.024 0.024

finishing: finishing:
6 polituran listplank ex. Impra fascia varnish ex. Impra 0.014 0.014
7 cat genteng ex. Aga roof tile paint ex. Aga 0.011 0.011
atap lantai 2 upper roof
1 struktur kuda-kuda baja ringan steel truss structure 0.141 0.070 0.070 61%
2 pas. alumunium foil double double alumunium foil work 0.033 0.017 0.017
3 penutup atap genteng plentong (MSBO) plentong roof tile (MSBO) 0.023 0.012 0.012

4 bubungan nok genteng plentong (MSBO) plentong roof top ridge (MSBO) 0.007 0.007

5 list plank ex. Kalsiplank kalsiplank fascia 0.023 0.012 0.012

6 pek. Talang seng atap zinc roof ridge 0.004 0.004
finishing: finishing:
7 polituran listplank ex. Impra fascia varnish ex. Impra 0.014 0.014
8 cat genteng ex. Aga roof tile paint ex. Aga 0.015 0.015
atap konsol cantilever roof
1 struktur kuda-kuda baja ringan steel truss structure 0.050 0.025
45%
0.025
2 penutup atap genteng plentong (MSBO) plentong roof tile (MSBO) 0.009 0.009

3 bubungan nok genteng plentong (MSBO) plentong roof top ridge (MSBO) 0.004 0.004

4 list plank ex. Kalsiplank kalsiplank fascia 0.024 0.024

finishing: finishing:
5 polituran listplank ex. Impra fascia varnish ex. Impra 0.004 0.004
6 cat genteng ex. Aga roof tile paint ex. Aga 0.006 0.006
D PEKERJAAN FINISHING FINISHING WORKS
atap lantai 3 top roof
finishing plafond ceiling finishing
plafond gypsum 9 mm + rangka hollow 9 mm gypsum ceiling + hollow steel 0.064 0.064
structure
28%
cat plafond interior ex. Vinilex interior ceiling paint ex. Vinilex 0.031 0.031
list plafond gypsum, 10 cm ceiling gypsum border, 10 cm 0.016 0.016
atap lantai 2 upper roof
finishing plafond ceiling finishing
plafond gypsum 9 mm + rangka hollow 9 mm gypsum ceiling + hollow steel 0.102 0.051 0.051
structure
13%
cat plafond interior ex. Vinilex interior ceiling paint ex. Vinilex 0.050 0.050
list plafond gypsum, 10 cm ceiling gypsum border, 10 cm 0.026 - 6% 0.026

MONTHLY PROGRESS PLAN 1.000 6% 7% 15% 17% 16% 13% 11% 9% 6%

COMULATIVE PROGRESS PLAN - 6% 13% 28% 45% 61% 74% 85% 94% 100%

main villa/ page 1 - 1