BILL OF QUANTITY

brits studio PROJECT:

MAJATI RESIDENCE PROJECT - TYPE 72/90
architecture|interior|landscape
planer & construction
PROJECT ADDRESS:
NO. DOC : BRST/RHP/MJK/I/2020/001
DATE : June 2020 Jl. Ring Road Majalengka Kel. Cijati Kab. Majalengka. Barat Jawa Barat - Indonesia
EMAIL :
TELP :
REVISI : 04
CLIENT:
PT. WALBAR PERSADA PROPERTINDO
ADDRESS:
Jl. Lodaya No. 69 Kota Bandung. Jawa Barat - Indonesia
NO DESCRIPTION QTY UNIT UNIT PRICE AMOUNT WEIGHT (%)
A PEKERJAAN PERSIAPAN
1 Pekerjaan Pengukuran 90.00 m2 Rp 6,000 Rp 540,000 0.17%
2 Pekerjaan Pembersihan lahan 90.00 m2 Rp 90,000 Rp 8,100,000 2.55%
3 Pekerjaan Pasang Bouwplank 42.00 m' Rp 7,500 Rp 315,000 0.10%
4 Pekerjaan Mobilisasi Pegawai 1.00 lot Rp - Rp 0.00%
5 Pekerjaan Air Kerja & Listrik Sementara 1.00 lot Rp 200,000 Rp 200,000 0.06%
6 Pekerjaan Direksi Keet (tukang dan 1.00 lot Rp - Rp 0.00%
7 matrial) buang berangkal
Pekerjaan 1.00 lot Rp 200,000 Rp 200,000 0.06%
TOTAL A. PEKERJAAN PERSIAPAN Rp 9,355,000 2.94%
B PEKERJAAN STRUKTUR
I PEKERJAAN GALIAN & URUGAN
1 Pekerjaan Galian Pondasi 9.72 Rp 45,000 Rp 437,400 0.14%
2 Pekerjaan Urugan Bawah Pondasi 10.80 Rp 38,000 Rp 410,400 0.13%
Sub Total B.I Pekerjaan Galian & Urugan Rp 847,800 0.27%
II PEKERJAAN PONDASI
1 Pekerjaan Pondasi Batu Belah 1PC : 4PP 9.72 m3 Rp 720,000 Rp 6,998,400 2.20%
2 Pekerjaan Pondasi Plat Setempat 800/800 0.86 m3 Rp 3,110,000 Rp 2,674,600 0.84%
3 Pekerjaan Pondasi Cakar Ayam 3.46 m3 Rp 3,110,000 Rp 10,760,600 3.38%
Sub Total B.II Pekerjaan Pondasi Rp 20,433,600 6.43%
III PEKERJAAN BETON
Lantai 1
1 Pekerjaan Sloof Beton Bertulang TB1 200/150 1.22 m3 Rp 3,110,000 Rp 3,794,200 1.19%
2 Column C1 300/150 1.73 m3 Rp 3,110,000 Rp 5,380,300 1.69%
3 Column C2 150/150 0.65 m3 Rp 3,110,000 Rp 2,021,500 0.64%
4 Beam B1 300/1500 1.33 m3 Rp 3,110,000 Rp 4,136,300 1.30%
5 Beam B2 200/150 1.01 m3 Rp 3,110,000 Rp 3,141,100 0.99%
6 Beam B3 150/150 0.50 m3 Rp 3,110,000 Rp 1,555,000 0.49%
Lantai 2
7 Concrete Slab 3.65 m3 Rp 3,110,000 Rp 11,351,500 3.57%
8 Column C1 300/150 1.73 m3 Rp 3,110,000 Rp 5,380,300 1.69%
9 Column C2 150/150 0.95 m3 Rp 3,110,000 Rp 2,954,500 0.93%
10 Beam B2 200/150 0.98 m3 Rp 3,110,000 Rp 3,047,800 0.96%
11 Pekerjaan Talang Concrete Include PVC 0.72 m3 Rp 3,110,000 Rp 2,239,200 0.70%
and Accessories Sub Total B.III Pekerjaan Concrete Rp 45,001,700 14.15%
IV PEKERJAAN ATAP
1 Pekerjaan Rangka Atap Baja Ringan Zyncallum 50.96 m2 Rp 165,000 Rp 8,408,400 2.64%
2 Pekerjaan Genteng Beton Datar 50.96 m2 Rp 95,000 Rp 4,841,200 1.52%
3 Concrete Slab for Canopy 1.07 m3 Rp 3,110,000 Rp 3,327,700 1.05%
Sub Total B.VI Pekerjaan Atap Rp 16,577,300 5.21%

TOTAL B. PEKERJAAN STRUKTUR Rp 82,860,400 26.06%

C PEKERJAAN ARSITEKTUR
I PEKERJAAN PASANGAN DINDING

Lantai 1
1 Pekerjaan Pasangan Dinding - AAC Block 152.25 m2 Rp 115,000 Rp 17,508,750 5.51%
2 Pekerjaan Plesteran + Acian 197.93 m2 Rp 66,500 Rp 13,162,345 4.14%
3 Pekerjaan Dinding Keramik 40/20 - W2 2.70 m2 Rp 98,700 Rp 266,490 0.08%
4 Concrete Slab for Kitchen Table 0.13 m2 Rp 2,650,000 Rp 344,500 0.11%
5 Pekerjaan Pasangan Dinding - Motif Bata Expose 5.88 m2 Rp 135,400 Rp 796,152 0.25%
6 Pekerjaan Finishing Cement Rough Façade - W3 6.16 m2 Rp 650,000 Rp 4,004,000 1.26%
Lantai 2
7 Pekerjaan Pasangan Dinding - AAC Block 152.25 m2 Rp 115,000 Rp 17,508,750 5.51%
8 Pekerjaan Plesteran + Acian 197.93 m2 Rp 66,500 Rp 13,162,345 4.14%
9 Pekerjaan Dinding Keramik 40/20 - W2 2.70 m2 Rp 98,700 Rp 266,490 0.08%
10 Pekerjaan Pasangan Dinding - Bata Expose 10.50 m2 Rp 2,650,000 Rp 27,825,000 8.75%
11 Pekerjaan Dinding Finishing Cement Rough (Façade 2nd Floor) 7.00 m2 Rp 135,400 Rp 947,800 0.30%
12 Pekerjaan Kisi-Kisi Façade Hollow 40x40 14.00 m2 Rp 530,000 Rp 7,420,000 2.33%
Sub Total C.I Pekerjaan Pasangan Dinding Rp 103,212,622 32.46%

II PEKERJAAN KUSEN PINTU & JENDELA

1 Pekerjaan Kusen & Frame Alumunium ex Damai/Alexindo 96.02 m' Rp 135,400 Rp 13,001,108 4.09%
2 Pekerjaan D1 Pintu Teakwood 2.200x900 include acc. 1.00 unit Rp 2,920,000 Rp 2,920,000 0.92%
3 Pekerjaan D2 Pintu Teakwood 2.100x900 include acc. 5.00 unit Rp 1,650,000 Rp 8,250,000 2.59%
4 Pekerjaan D3 Pintu Toilet Alumunium 2.000x800 include acc. 2.00 unit Rp 950,000 Rp 1,900,000 0.60%
5 Pekerjaan DW1 Pintu dan Jendela Kaca 2.100x900 1.00 unit Rp 3,500,000 Rp 3,500,000 1.10%
6 Pekerjaan W1 Jendela Kaca Frame Alumunium W-1.900 H-1.800 Swing 2.00 unit Rp 1,900,000 Rp 3,800,000 1.20%
7 Pekerjaan W2 Jendela Kaca Frame Alumunium W-400 H-2.100 Fix 1.00 unit Rp 1,050,000 Rp 1,050,000 0.33%
8 Pekerjaan W3 Jendela Kaca Frame Alumunium W-600 H-2.100 Swing 2.00 unit Rp 1,200,000 Rp 2,400,000 0.75%
 9 Pekerjaan W4 Jendela Kaca Frame Alumunium W-1.200 H-2.100 Fix 1.00 unit Rp 1,350,000 Rp 1,350,000 0.42%
10 Pekerjaan BV1 Jendela Kaca Frameless W-1.400 H-300 Fix (Bouvenlight) 3.00 unit Rp 650,000 Rp 1,950,000 0.61%
11 Steel Handrail Tangga H-1.200 Top Wooden 4.34 m' Rp 660,000 Rp 2,864,400 0.90%
12 Steel Handrail Balcon H-1.200 with Glass Top Wooden 4.00 m' Rp 660,000 Rp 2,640,000 0.83%
Sub Total C.II Pekerjaan Kusen Pintu & Rp 45,625,508 14.35%
III PEKERJAAN PLAFOND Jendela
III Lantai 1
1 Pekerjaan Plafond Gypsum include rangka ex. Jayaboard 36.25 m2 Rp 90,085 Rp 3,265,581 1.03%
2 Pekerjaan Plafond GRC include rangka KM ex. Jayaboard 5.50 m2 Rp 55,400 Rp 304,700 0.10%
Lantai 2
3 Pekerjaan Plafond Gypsum include rangka ex. Jayaboard 39.30 m2 Rp 90,085 Rp 3,540,340 1.11%
4 Pekerjaan Plafond GRC include rangka KM ex. Jayaboard 2.70 m2 Rp 55,400 Rp 149,580 0.05%
Sub Total C.III Pekerjaan Plafond Rp 7,260,202 2.28%
IV PEKERJAAN PENGECATAN
Lantai 1
1 Pekerjaan Pengecatan Dinding Interior ex. Vinilex 157.97 m2 Rp 34,400 Rp 5,434,168 1.71%
2 Pekerjaan Pengecatan Dinding Exterior ex. Vinilex Waeather Sheild 94.78 m2 Rp 36,500 Rp 3,459,470 1.09%
3 Pekerjaan Pengecatan Plafond ex. Vinilex 41.75 m2 Rp 35,400 Rp 1,477,950 0.46%
Lantai 2
4 Pekerjaan Pengecatan Dinding Interior ex. Vinilex 157.05 m2 Rp 34,400 Rp 5,402,520 1.70%
5 Pekerjaan Pengecatan Dinding Exterior ex. Vinilex Waeather Sheild 109.93 m2 Rp 36,500 Rp 4,012,445 1.26%
6 Pekerjaan Pengecatan Plafond ex. Vinilex 42.00 m2 Rp 35,400 Rp 1,486,800 0.47%
Sub Total C.IV Pekerjaan Pengecatan Rp 21,273,353 6.69%
V PEKERJAAN LANTAI
Lantai 1
1 Pekerjaan Lantai Granite Tile Polish 60/60 (F1) 30.75 m2 Rp 295,400 Rp 9,083,550 2.86%
2 Pekerjaan Lantai Granite Tile Unpolish 60/60 (F3) 5.50 m2 Rp 275,100 Rp 1,513,050 0.48%
3 Pekerjaan Lantai KM 20/20 (F2) & Service Area 2.70 m2 Rp 275,100 Rp 742,770 0.23%
4 Pekerjaan Lantai Carport F4 (Grass Block) 22.00 m2 Rp 125,000 Rp 2,750,000 0.86%
Lantai 2
5 Pekerjaan Lantai Granite Tile Polish 60/60 (F1) 34.80 m2 Rp 295,400 Rp 10,279,920 3.23%
6 Pekerjaan Lantai Granite Tile Unpolish 60/60 (F3) 4.50 m2 Rp 275,100 Rp 1,237,950 0.39%
7 Pekerjaan Lantai KM 20/20 (F2) 2.70 m2 Rp 185,000 Rp 499,500 0.16%
Sub Total C.V Pekerjaan Lantai Rp 26,106,740 8.21%
TOTAL C. PEKERJAAN ARSITEKTUR Rp 203,478,425 63.99%
D PEKERJAAN MECHANICAL & ELECTRICAL
I PEKERJAAN MECHANICAL
Pekerjaan Instalasi Air Bersih
1 Pipa 3/4'' ex. Rucika 35.90 m' Rp 27,100 Rp 972,890 0.31%
2 Pipa 1/2'' ex. Rucika 12.00 m' Rp 25,600 Rp 307,200 0.10%
3 Kran Air ex. Onda 2.00 unit Rp 138,700 Rp 277,400 0.09%
4 Shower Ex. Onda 2.00 unit Rp 550,000 Rp 1,100,000 0.35%
5 Closet Duduk ex. Toto Include Jet Shower 2.00 unit Rp 2,600,000 Rp 5,200,000 1.64%
6 Zink & Accessories 1.00 unit Rp 850,000 Rp 850,000 0.27%
Pekerjaan Instalasi Air Kotor
7 Pipa 4'' ex. Rucika 14.80 m' Rp 55,400 Rp 819,920 0.26%
8 Pipa 3'' ex. Rucika 24.00 m' Rp 40,000 Rp 960,000 0.30%
9 Floor Drain ex. Onda 2.00 unit Rp 98,700 Rp 197,400 0.06%
10 Septic Tank 1.28 m2 Rp 550,000 Rp 704,000 0.22%
11 Roof Drain ex. Onda 4.00 unit Rp 194,250 Rp 777,000 0.24%
Sub Total D.I Pekerjaan Mechanical Rp 12,165,810 3.83%
II PEKERJAAN ELECTRICAL
Lantai 1
1 Instalasi Lighting. Stop Kontak & Saklar 20.00 titik Rp 132,000 2,640,000 0.83%
2 Instalasi Downlight + Lampu PLC-18W LED 8.00 titik Rp 95,000 760,000 0.24%
3 Stop Kontak 5.00 titik Rp 65,000 325,000 0.10%
4 Saklar Single 1.00 titik Rp 65,000 65,000 0.02%
5 Saklar Double 4.00 titik Rp 65,000 260,000 0.08%
6 Stop Kontak Antena TV 2.00 titik Rp 65,000 130,000 0.04%
7 Exhaust Fan Ceiling Mounted 1.00 unit Rp 385,000 385,000 0.12%
8 Outlet Box 50x50 & Accessories 1.00 ea Rp 600,000 600,000 0.19%
Lantai 2
9 Instalasi Lighting. Stop Kontak & Saklar 22.00 titik Rp 132,000 2,904,000 0.91%
10 Instalasi Downlight + Lampu PLC-18W LED 8.00 titik Rp 95,000 760,000 0.24%
11 Stop Kontak 6.00 titik Rp 65,000 390,000 0.12%
12 Saklar Single 2.00 titik Rp 65,000 130,000 0.04%
13 Saklar Double 3.00 titik Rp 65,000 195,000 0.06%
14 Stop Kontak Antena TV 3.00 titik Rp 65,000 195,000 0.06%
15 Exhaust Fan Ceiling Mounted 1.00 unit Rp 385,000 385,000 0.12%
Sub Total D.II Pekerjaan Electrical Rp 10,124,000 3.18%
TOTAL D. MECHANICAL & ELECTRICAL Rp 22,289,810 7.01%

TOTAL Rp 317,983,635 100.00%

SITE EXPENSES Rp -
GRAND TOTAL Rp 317,983,635
ROUNDED Rp 317,983,000