BILL OF QUANTITY

KAN-WIKA OFFICE
DAN MUSHOLLA

QTY UNIT PRICE

MATERIAL /
NO. DESCRIPTION UNIT
TOOLS /
TOTAL
CONSUMABLE

INSTALLATION PREFAB BUILDING

1 SITE OFFICE WIKA SEDIN 16 mx 36 m (Tinggi Plapon 2.85m) 637.5 M2
Man power for install prefab and electrical
Ijin ( ID card, Biaya restibusi kendaraan )
HSE ( APD, Test kesehatan )
Tools & Consumable
Scaffolding
2 MUSHOLA 8 x 8 M (Tinggi Plapon 2.85m) & WUDHU 98 M2
Man power for install prefab and electrical
Ijin ( ID card, Biaya restibusi kendaraan )
HSE ( APD, Test kesehatan )
Tools & Consumable
Scaffolding
3 Unloading Material dari container 1 Ls

INSTALLATION ELECTRICAL
1 Lampu TL-2x36W 45 Ea Rp 318,500
2 Lampu TL-1x36W 8 Ea Rp 234,000
3 Downlight 36W 31 Ea Rp 624,000
4 Exhaust Fan (Ceiling Mounted) 12 Ea Rp 624,000
5 AC Indoor 2 PK 16 Ea Rp 7,150,000
6 AC Indoor 1 PK 8 Ea Rp 4,550,000
7 Receptacle Outbow 16A 38 Ea Rp 49,400
8 Receptacle Outbow 16A (Exhaust Fan) 10 Ea Rp 49,400
9 Receptacle AC 27 Ea Rp 49,400
10 Single Switch 13 Ea Rp 23,400
11 Double Switch 14 Ea Rp 31,200
12 Kabel NYY 2C x 1.5 Sqmm 606 Mtr Rp 11,700
13 Kabel NYY 2C x 2.5 Sqmm 511 Mtr Rp 16,250
14 Kabel NYY 3C x 4 Sqmm 532 Mtr Rp 27,950
15 Panel LV Distribution Panel DB01 (Panel Schedule Terlampir) 2 Ea Rp 5,351,450
16 Grounding Rod, Long 3 mtr 4 Ea Rp 1,092,000
17 Earthing Cable Yellow Green, Size 50mm 60 Mtr Rp 84,500
18 Connector Clamp U Bolt Type 4 Ea Rp 35,100

TOTAL
 KONSORSIUM WIKA – SEDIN

TOTAL PRICE UNIT PRICE TOTAL PRICE

TOTAL Remarks
MATERIAL JASA JASA

Rp 14,332,500 Rp 60,000 Rp 2,700,000 Rp 17,032,500

Rp 1,872,000 Rp 60,000 Rp 480,000 Rp 2,352,000
Rp 19,344,000 Rp 60,000 Rp 1,860,000 Rp 21,204,000
Rp 7,488,000 Rp 80,000 Rp 960,000 Rp 8,448,000
Rp 114,400,000 Rp 280,000 Rp 4,480,000 Rp 118,880,000
Rp 36,400,000 Rp 280,000 Rp 2,240,000 Rp 38,640,000
Rp 1,877,200 Rp 40,000 Rp 1,520,000 Rp 3,397,200
Rp 494,000 Rp 40,000 Rp 400,000 Rp 894,000
Rp 1,333,800 Rp 40,000 Rp 1,080,000 Rp 2,413,800
Rp 304,200 Rp 20,000 Rp 260,000 Rp 564,200
Rp 436,800 Rp 20,000 Rp 280,000 Rp 716,800
Rp 7,090,200 Rp 2,000 Rp 1,212,000 Rp 8,302,200
Rp 8,303,750 Rp 2,500 Rp 1,277,500 Rp 9,581,250
Rp 14,869,400 Rp 5,000 Rp 2,660,000 Rp 17,529,400
Rp 10,702,900 Rp 1,500,000 Rp 3,000,000 Rp 13,702,900
Rp 4,368,000 Rp 150,000 Rp 600,000 Rp 4,968,000
Rp 5,070,000 Rp 10,000 Rp 600,000 Rp 5,670,000
Rp 140,400 Rp 15,000 Rp 60,000 Rp 200,400

Rp 248,827,150 Rp 25,669,500 Rp 274,496,650

Box Panel 1 1,350,000
Box Panel 1 800,000
MCB 3 Phase 30 A 2 286,000
MCB 1 Phase 2 A 4 45,000
mcb 4 amp 4 55,000
mcb 6 amp 3 62,000
Mcb 10 a 4 85,000
mcb 16 a 1 130,000
mcb 30a 6 220,000
indikator 6 35,000
terminal 1 120,000
Rel omega 1 55,000
ELCB 5 450,000
Dutch Chanal 1 180,000
bar 2 160,000

Profit 30%
Total
 245,000 30% 73,500 318,500
180,000 30% 54,000 234,000
480,000 30% 144,000 624,000
480,000 30% 144,000 624,000
5,500,000 30% 1,650,000 7,150,000
3,500,000 30% 1,050,000 4,550,000
38,000 30% 11,400 49,400
38,000 30% 11,400 49,400
38,000 30% 11,400 49,400
18,000 30% 5,400 23,400
24,000 30% 7,200 31,200
9,000 30% 2,700 11,700
12,500 30% 3,750 16,250
21,500 30% 6,450 27,950
- 30% - -
840,000 30% 252,000 1,092,000
65,000 30% 19,500 84,500
27,000 30% 8,100 35,100
-
11,516,000
 1,350,000
800,000
572,000
180,000
220,000
186,000
340,000
130,000
1,320,000
210,000
120,000
55,000
2,250,000
180,000
320,000

8,233,000
2,469,900
10,702,900
5,351,450