REKAPITULA
PROYEK
RENOVASI SHOWROOM
LOKASI
TANGGAL
No.
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
Keamanan
Pekerjaan lantai
Pekerjaan dinding
LANTAI 1
Lantai 1
Pintu kaca double swing tebal 10mm tempered (main entrance)
2
3
4
4
kusen
kusen
kusen
kusen
5
6
6
7
7
8
8
9
9
10
10
11
11
12
12
13
13
14
14
15
PEKERJAAN PLAFOND
LANTAI 1
PEKERJAAN ATAP
Pasang atap zincalume + rangka CNP
PEKERJAAN PENGECATAN
PEKERJAAN SANITAIR
Pasang kloset duduk monoblok CW420J/S516STD ex.TOTO
Closet jongkok ex ina
Closet duduk ex ina
Jetwasher
Shower mandi ex onda
Kran air
Wastafel ex Ina
Cermin
Pipa air bersih ex wavin
Pipa air kotor ex wavin
Pasang septictank biofil uk 1m3
Pasang Sumur resapan
Pembuatan oil trap
TOTAL - PEKERJAAN SANITAIR ( J )
PEKERJAAN ELEKTRIKAL ( K )
Instalasi + Lampu PLC 18 watt Downlight
Instalasi + lampu TKI 1x36watt with armature
Instalasi + lampu industri / merkuri Philip 125 Watt + rangka
PEKERJAAN LAINNYA
Pekerjaan pondasi postlift
1
2
3
4
5
Terbilang : Lima Ratus Sembilan Puluh Tujuh Juta Delapan Ratus Sembilan Ribu Empat Rat
Demikian penawaran saya ajukan semoga bisa menjadi pertimbangan dan saya ucapkan trimakasih.
Semarang,03 Februari 2015
Hormat saya,
BILL OF QUANTITY
REKAPITULASI TOTAL PEKERJAAN RENOVASI
AWA TENGAH
URAIAN PEKERJAAN
UNIT
VOLUME
ls
1.00
ls
1.00
ls
1.00
ls
1.00
13.35
unit
1.00
unit
2.00
ls
1.00
ls
1.00
unit
2.00
ls
1.00
m3
5.40
m3
2.48
m2
77.16
RJAAN PERSIAPAN ( A )
m2
21.10
m2
99.30
4.80
5.04
86.15
4.80
12.00
51.00
158.76
49.8
47.51
7.35
bh
1.00
bh
2.00
bh
3.00
bh
1.00
RJAAN LANTAI ( C )
Rangka Holo
Rangka Holo
RJAAN DINDING ( D )
parepart)
bh
1.00
R. Sparepart) + meja
bh
1.00
bh
1.00
bh
1.00
er (R kasir)
bh
1.00
bh
1.00
bh
1.00
bh
1.00
bh
1.00
bh
1.00
bh
3.00
bh
1.00
bh
1.00
bh
1.00
bh
1.00
m2
198.54
140.60
aca (R.sales)
RJAAN PLAFOND ( F )
RJAAN ATAP ( G )
mpak depan
17.28
342.81
143.08
153.30
170.58
82.40
RJAAN PENGECATAN ( I )
/S516STD ex.TOTO
Unit
4.00
unit
1.00
unit
1.00
unit
1.00
unit
1.00
unit
1.00
unit
1.00
unit
1.00
17.00
20.00
Unit
1.00
unit
2.00
unti
1.00
titik
15.00
titik
3.00
titik
4.00
RJAAN SANITAIR ( J )
titik
8.00
el NYM 3x2,5
titik
7.00
el NYY 3x2,5
titik
5.00
28.00
28.00
3.20
2.60
kg
203.00
kg
184.00
kg
110.40
ls
1.00
RJAAN ELEKTRIKAL ( K )
75 dimensi 1.00mX1.00mX0.30m
m2
30.50
m
m
m
5.38
151.68
79.52
m
m
2.60
129.08
RJAAN LAINNYA ( L )
Showroom
n belakang (tebal 8 cm) Termasuk Ruang Tunggu & Kasir
40 x 40 warna abu-abu (Roman/setara) Termasuk R.Tunggu & Kasir
75 dimensi 1.00mX1.00mX0.30m
0 Kliling Bagian Blakang Gedung
RJAAN TAMBAHAN LAINYA SESUAI SURVEY ( M )
elapan Ratus Sembilan Ribu Empat Ratus Sembilan Puluh Delapan Rupiah.
HARGA SATUAN
TOTAL
(Rp)
(Rp)
Rp
7,000,000
Rp
7,000,000
Rp
3,000,000
Rp
3,000,000
Rp
3,500,000
Rp
3,500,000
Rp
4,000,000
Rp
4,000,000
Rp
17,500,000
Rp
45,000
Rp
600,750
Rp
200,000
Rp
200,000
Rp
300,000
Rp
600,000
Rp
500,000
Rp
500,000
Rp
2,500,000
Rp
2,500,000
Rp
3,000,000
Rp
6,000,000
Rp
500,000
Rp
500,000
Rp
10,900,750
Rp
180,000
Rp
28,274,400
Rp
1,800,000
Rp
4,455,000
Rp
185,000
Rp
29,059,800
Rp
Rp
145,000
Rp
3,059,500
145,000
Rp
14,398,500
Rp
79,247,200
Rp
160,000
Rp
768,000
Rp
160,000
Rp
806,400
Rp
160,000
Rp
13,784,000
Rp
160,000
Rp
768,000
Rp
180,000
Rp
2,160,000
Rp
150,000
Rp
7,650,000
Rp
150,000
Rp
23,814,000
Rp
150,000
Rp
7,470,000
Rp
160,000
Rp
7,600,800
Rp
160,000
Rp
1,176,000
Rp
65,997,200
Rp
6,600,000
Rp
6,600,000
Rp
1,110,000
Rp
2,220,000
Rp
1,050,000
Rp
3,150,000
Rp
600,000
Rp
600,000
Rp
2,500,000
Rp
2,500,000
Rp
2,750,000
Rp
2,750,000
Rp
1,600,000
Rp
1,600,000
Rp
2,500,000
Rp
2,500,000
Rp
1,650,000
Rp
1,650,000
Rp
6,600,000
Rp
6,600,000
Rp
1,850,000
Rp
1,850,000
Rp
3,500,000
Rp
3,500,000
Rp
2,500,000
Rp
2,500,000
Rp
2,500,000
Rp
2,500,000
Rp
550,000
Rp
1,650,000
Rp
2,500,000
Rp
2,500,000
Rp
2,500,000
Rp
2,500,000
Rp
2,500,000
Rp
2,500,000
Rp
550,000
Rp
550,000
Rp
50,220,000
Rp
23,824,800
Rp
23,824,800
Rp
63,270,000
Rp
Rp
120,000
450,000
Rp
1,100,000
Rp
63,270,000
Rp
19,008,000
Rp
19,008,000
Rp
60,000
Rp
20,568,600
Rp
65,000
Rp
9,299,875
Rp
30,000
Rp
4,599,000
Rp
60,000
Rp
10,234,800
Rp
20,000
Rp
1,648,000
Rp
46,350,275
Rp
2,550,000
Rp
10,200,000
Rp
750,000
Rp
750,000
Rp
1,850,000
Rp
1,850,000
Rp
350,000
Rp
350,000
Rp
230,000.00
Rp
230,000
Rp
90,000.00
Rp
90,000
Rp
750,000.00
Rp
750,000
Rp
850,000.00
Rp
850,000
Rp
30,000.00
Rp
510,000
Rp
60,000.00
Rp
1,200,000
Rp
4,800,000.00
Rp
4,800,000
Rp
2,350,000
Rp
4,700,000
Rp
25,500,000
Rp
25,500,000
Rp
51,780,000
Rp
320,000
Rp
4,800,000
Rp
350,000
Rp
1,050,000
Rp
455,000
Rp
1,820,000
Rp
125,000
Rp
1,000,000
Rp
120,000
Rp
840,000
Rp
185,000
Rp
925,000
Rp
300,000
Rp
8,400,000
Rp
300,000
Rp
8,400,000
Rp
27,235,000
Rp
180,000
Rp
576,000
Rp
1,500,000
Rp
3,900,000
Rp
34,500
Rp
7,003,500
Rp
34,500
Rp
6,348,000
Rp
45,000
Rp
4,968,000
Rp
15,000
Rp
15,000
Rp
250,000
Rp
7,625,000
Rp
30,435,500
Rp
Rp
Rp
850,000
180,000
185,000
Rp
Rp
Rp
4,568,750
27,302,400
14,711,200
Rp
Rp
1,500,000
65,000
Jumlah
Ppn 10%
Rp
Rp
Rp
Rp
Rp
3,900,000
8,390,200
58,872,550
544,641,275
53,168,223
Grand Total
Rp
597,809,498