QUOTATION

BILL OF QUANTITY
Project : Mrs.Maycita
Location : Cibubur , East jakarta
No. : Jl. Ikan Paus I Blok E No. 18 ,
Date : 14 April 2023 JatIbening AL - Bekasi Barat

BOQ RECAPITULATION

DESCRIPTION PRICE DISCOUNT FINAL PRICE

PRELIMINARY WORKS Rp 9,500,000 Rp 9,500,000
CIVIL WORK Rp 54,266,100 Rp 54,266,100
CUSTOM BUILTIN & LOOSE FURNITURE Rp 90,330,150 Rp 90,330,150
ACCESORIS Rp 6,350,000 Rp 6,350,000
MECHANICAL AND ELECTRICAL Rp 10,682,500 Rp 10,682,500
SUB-TOTAL
DISCOUNT
Down Payment Rp 850,000 Rp 171,128,750
GRAND TOTAL Rp 170,278,750
Nett TOTAL Rp 170,000,000

TERMS & CONDITIONS

I Harga tidak termasuk pajak.
II Pemakaian listrik dan air kerja suplly by owner .
III Bila terjadi perubahan design yang telah di sepakati , maka akan di kenakan biaya tambahan.
IV Bila ada biaya deposit akan di limpahkan ke owner.
V Jika terdapat Pekerjaan electrical di luar BOQ akan di kenakan biaya tambahan

VI Pengiriman akan di lakukan mulai pukul 10.00 Pagi

VII Material Furniture mengunakan Plywood dan blokboard.

VIII Jika tidak ada produksi tetap akan di kenakan biaya desain.

TERM OF PAYMENT DATE OF PAYMENT AMOUNT

I DOWN PAYMENT (50% to be paid) Rp 85,000,000
II TERM 2 - 50% PROGRESS (30% to be paid) Rp 51,000,000
III FINAL PAYMENT (20% to be paid) Rp 34,000,000

Bill of Quantity
Project : Mrs.Maycita
Location : Cibubur , East jakarta
No. :
Date : 14 April 2023

PRICE SCHEDULE
No. DESCRIPTION QTY. UNIT
DISCOUNT PER
UNIT PRICE AMOUNT
UNIT

A PRELIMINARY WORKS Rp 9,500,000

a.1 Preliminary Works 1 Ls Rp 2,500,000 Rp - Rp 2,500,000

a.2 Mobilization and demobilization 1 Ls Rp 5,500,000 Rp - Rp 5,500,000

a.3 Cleaning 1 Ls Rp 1,500,000 Rp - Rp 1,500,000

A.1 CIVIL WORK Rp 54,266,100

Lantai vinyl
a.1.1
lantai vinyl ; t.3 mm ; Vinyl Ex.Taco
33.22 m² Rp 475,000 Rp - Rp 15,779,500

Pekerjaan cat dinding

a.1.2
Cat dinding Ex.Jotun
25.2 m² Rp 125,000 Rp - Rp 3,150,000

Pekerjaan Cat texture

a.1.3
Cat texture dinding ; Ex.Jotun
10.79 m² Rp 465,000 Rp - Rp 5,017,350

Janggutan atas hambalan

a.1.4
Rangka hollow ; Gypsum board 9 mm ; Fin.Cat Ex.jotun
1.25 m' Rp 480,000 Rp - Rp 600,000

a.1.5 Pekerjaan bongkaran dinding exising 7.65 m² Rp 345,000 Rp - Rp 2,639,250

Pekerjaan penambahan dinding

a.1.6
Dinding hebel 10 cm , Plester aci , Fin.cat ex.Jotun
7 m² Rp 1,050,000 Rp - Rp 7,350,000

Pekerjaan penambahan atap dak

a.1.7
Dak beton ; Site mix ; Fin. Cat Aquaproof
3.5 m² Rp 1,770,000 Rp - Rp 6,195,000

Box panel cover gas

a.1.8 1 unit Rp 710,000 Rp - Rp 710,000
Plywood ; Fin.Hpl

a.1.9 Pekerjaan pintu kamuflase 1 unit Rp 6,075,000 Rp - Rp 6,075,000

a.1.10 Jendela - ( Area outdoor ) 1 unit Rp 5,400,000 Rp - Rp 5,400,000

CONFIDENTIAL DOCUMENT
 a.1.11 Pembuatan rumah lampu area living room 1 unit Rp 1,350,000 Rp - Rp 1,350,000

B CUSTOM BUILTIN & LOOSE FURNITURE Rp 90,330,150

Wall panel
b.1.1 Uk.1,630 x 2,780 mm
Plywood ; taco sheet ; Fin.Hpl Ex.Taco
4.53 m ² Rp 2,755,000 Rp - Rp 12,480,150

Kabinet kulkas
b.1.2 Uk.1,100 x 1,650 mm
Plywood ; taco sheet ; Fin.Hpl Ex.Taco
1.82
m ² Rp 3,120,000 Rp - Rp 5,678,400

Top cabinet kitchen 1 - (Area sebelah kanan )

b.1.3 Uk.1,350 x 800 mm
Plywood ; taco sheet ; Fin.Hpl Ex.Taco
1.08 m ² Rp 3,120,000 Rp - Rp 3,369,600

Top cabinet kitchen 2 - (Area sebelah kanan )

b.1.4 Uk.1,350 x 550 mm 1 Unit 4,320,000 Rp - Rp 4,320,000
Plywood ; taco sheet ; Fin.Hpl Ex.Taco
Base cabinet kitchen - (Area sebelah kanan )
b.1.5 Uk.1,350 x 750 mm
Plywood ; taco sheet ; Fin.Hpl Ex.Taco
1.1 m ² Rp 3,375,000 Rp - Rp 3,712,500

b.1.6
Top table Base cabinet kitchen - (Area sebelah kanan )
Top table fin.Quadra laminate
1
m ² Rp 2,450,000 Rp - Rp 2,450,000

b.1.7
Backsplash
Subway tile 100 x 75 mm ; Tile Ex.Mulia
1.8 m ² Rp 325,000 Rp - Rp 585,000

Bar table table - ( 2 Muka )

b.1.8 Uk.2,180 x 1,000 mm 1 Unit Rp 10,200,000 Rp - Rp 10,200,000
Plywood ; taco sheet ; Fin.Hpl Ex.Taco

b.1.9
Top table island
Top table fin.Quadra
1.2
m ² Rp 2,450,000 Rp - Rp 2,940,000

b.1.10
Backsplash
Subway tile 100 x 75 mm ; Tile Ex.Mulia
3
m ² Rp 325,000 Rp - Rp 975,000

Rack hambalan
b.1.11
Plywood ; taco sheet ; Fin.Hpl Ex.Taco
1 Unit Rp 2,300,000 Rp - Rp 2,300,000

Folding table
b.1.12
Plywood ; Fin.Hpl Ex.Taco
1 Unit Rp 2,970,000 Rp - Rp 2,970,000

Chair
b.1.13
Solid wood ; Fin.Clear coating ; Inc.Puff
2 Unit Rp 1,900,000 Rp - Rp 3,800,000

Bench
b.1.14
Solid wood ; Fin.Clear coating ; Inc.Puff
1 Unit Rp 2,160,000 Rp - Rp 2,160,000

b.1.15 Sofa single seat 1 Unit Rp 3,000,000 Rp - Rp 3,000,000

Credenza
b.1.16 Uk.1,250 x 550 mm 1 Unit Rp 3,500,000 Rp - Rp 3,500,000
Plywood ; taco sheet ; Fin.Hpl Ex.Taco

Hambalan - ( Meja rias )

b.1.17
Plywood ; Fin.Hpl Ex.Taco
1 Unit Rp 1,200,000 Rp - Rp 1,200,000

Wall panel
b.1.18 Uk.1,300 x 3,050 mm
Plywood ; taco sheet ; Fin.Hpl Ex.Taco
3.97
m ² Rp 2,850,000 Rp - Rp 11,314,500

Credenza tv - ( living room )

b.1.19 Uk.2,200 x 500 mm
Plywood ; taco sheet ; Fin.Hpl Ex.Taco
2.2
m ² Rp 3,500,000 Rp - Rp 7,700,000

Meja hambalan - ( Outdoor area )

b.1.20
Solid wood jati ; Fin.clear coating
1 Unit Rp 3,175,000 Rp - Rp 3,175,000

b.1.21 Bar stool type - ( Outdoor area ) 2 Unit Rp 1,250,000 Rp - Rp 2,500,000

C ACCESORIS Rp 6,350,000

c.1.1 Mirror - ( Meja rias ) 1 unit Rp 2,000,000 Rp - Rp 2,000,000

c.1.2 Ceiling fan 52 inch 1 unit Rp 2,450,000 Rp - Rp 2,450,000

c.1.3 Carpet coffie table 1 unit Rp 1,900,000 Rp - Rp 1,900,000

d MECHANICAL AND ELECTRICAL Rp 10,682,500

d.1.1 Instlasi stop kontak 7 ttk Rp 320,000 Rp - Rp 2,240,000

d.1.2 Instlasi Lampu gantung 1 ttk Rp 785,000 Rp - Rp 785,000

d.1.3 Instlasi wall lamp 3 ttk Rp 610,000 Rp - Rp 1,830,000

Instlasi Led stripe backdrobe

d.1.4 7.95 m' Rp 250,000 Rp - Rp 1,987,500
Led stripe 3000 k ; Trafo 5A ; warm white

d.1.5 Instlasi spotlight 12 ttk Rp 320,000 Rp - Rp 3,840,000

CONFIDENTIAL DOCUMENT
 PEKERJAAN MEKANIKAL, ELEKTRIKAL & PLUMBING Rp -
Mekanikal Rp -
a.1.1
a.1.1
a.1.2
a.1.3
a.1.4
a.1.5

Elektrikal Rp -
b.1.1
b.1.2
b.1.3
b.1.4
b.1.5
b.1.6
b.1.7
b.1.8

b.1.9

b.1.10

b.1.11
b.1.12
b.1.13
b.1.14
b.1.15

Plumbing Rp -
c.1.1
c.1.2
c.1.3
Rp - Rp -

PEKERJAAN FURNITURE INTERIOR Rp -

Custom builtin & Loose Furniture Rp -

a.1.1
a.1.2
a.1.3
a.1.4

a.1.5
a.1.4
a.1.5
a.1.6

a.1.7
a.1.8
a.1.9
a.1.10
a.1.11

a.1.12

a.1.13
a.1.14
a.1.15

a.1.16

CONFIDENTIAL DOCUMENT
 a.1.17
a.1.18
a.1.19
a.1.20
a.1.21

a.1.22
a.1.23
a.1.24

a.1.25
a.1.26
a.1.27
a.1.28

a.1.28
a.1.29
a.1.30
a.1.10

a.1.31
a.1.32
a.1.33
a.1.10

a.1.34
a.1.35
a.1.36
a.1.10

a.1.37
a.1.38
a.1.39
a.1.10

a.1.37
a.1.38
a.1.39
a.1.10

a.1.37
a.1.38
a.1.39
a.1.10

a.1.40
a.1.41

a.1.46

LANTAI 4
PEKERJAAN SIPIL Rp -
Dinding Rp -
a.1.1
a.1.2
a.1.3
a.1.4
a.1.5
a.1.6
a.1.7
a.1.8

Pintu, Jendela & Jendela Rp -

b.1.1
b.1.1
b.1.2
b.1.5

Lantai Rp -
b.2.1
b.2.2
b.2.3
b.2.4
b.2.5

b.2.6

b.2.7

Atap & Plafon Rp -

c.2.1
c.2.2

PEKERJAAN MEKANIKAL, ELEKTRIKAL & PLUMBING Rp -

Mekanikal Rp -
a.1.1

CONFIDENTIAL DOCUMENT
 a.1.2
a.1.3
a.1.5

Elektrikal Rp -
b.1.1
b.1.2
b.1.3
b.1.4
b.1.5
b.1.6
b.1.7
b.1.8

b.1.9

b.1.10

b.1.11
b.1.12
b.1.13
Rp - Rp -
Plumbing Rp -
c.1.1
c.1.2
c.1.3

PEKERJAAN FURNITURE INTERIOR Rp -

Custome builtin & Loose Furniture Rp -

a.1.1
a.1.2
a.1.3
a.1.4

a.1.4
a.1.5
a.1.6
a.1.7

a.1.8
a.1.9
a.1.10
a.1.11

a.1.12
a.1.13
a.1.14

a.1.15
a.1.16

a.1.17
a.1.18
a.1.19
a.1.20
a.1.21
a.1.22
a.1.23
a.1.24
a.1.25
a.1.26
a.1.27
a.1.28

CONFIDENTIAL DOCUMENT