BILL OF QUANTITIES

NEW 3R / MANAGER HOUSE

PERMANENT
AREA : 122.50 M2

Bill of Unit Price (Rp.) Amount (Rp.)

No Description Unit Remarks
Quantity
Material Labour Material Labour Total

II PEKERJAAN PERSIAPAN
1 Pembersihan Site M2 342.00 - by estate - by estate by estate
2 Mob Demob material, manpower, tools Ls 1.00 incl 75,000,000 incl 75,000,000 75,000,000
3 Temporary facilities incl. Bedeng, Direksi Kit, gudang Ls 1.00 incl 8,000,000 incl 8,000,000 8,000,000
4 Safety requirement, APD, others Ls 1.00 incl 1,000,000 incl 1,000,000 1,000,000
5 Pengukuran / Bouwplank M' 62.00 47,514 26,275 2,945,883 1,629,062 4,574,945

Sub Total Pekerjaan Persiapan 2,945,883 85,629,062 88,574,945

III PEKERJAAN TANAH
1 Galian Tanah untuk pondasi M3 15.05 - 78,771 - 1,185,346 1,185,346
2 Urugan tanah kembali M3 12.47 - 26,257 - 327,392 327,392
3 Urugan tanah peninggian ( padat ) M3 34.25 By Estate 31,508 - 1,079,138 1,079,138

Sub Total Pekerjaan tanah - 2,591,876 2,591,876

IV PEKERJAAN CERUCUK
1 Cerucuk kayu ex kayu dolken/bakau/samak Ø p 4m, dibawah pondasi setempat Btg - - -
2 Cerucuk kayu ex kayu dolken/bakau/Samak Ø p 4m, dibawah sloof dan pondasi batu bata Btg - - -
3 Cerucuk kayu ex kayu dolken/bakau/Samak Ø p 4m, dibawah lantai Btg - - - Optional
4 Cerucuk kayu ex kayu dolken/bakau/Samak Ø p 4m, dibawah lantai selasar Btg - - -
5 Cerucuk kayu ex kayu dolken/bakau/Samak Ø p 4m, dibawah septictank Btg - - -

Sub Total Pekerjaan Cerucuk - - -

 Bill of Unit Price (Rp.) Amount (Rp.)
No Description Unit Remarks
Quantity
Material Labour Material Labour Total
V PEKERJAAN PONDASI .
1 Lantai Kerja 1:3:5 M3 0.85 1,483,697 210,333 1,255,207 177,942 1,433,149
2 Beton Tapak + Sloof sz 15cmx20cm 1:2:3+Besi+Bekisting M3 4.69 2,054,062 272,589 9,633,038 1,278,374 10,911,413
3 Pondasi Pasangan bata 1/2 batu 1 PC : 2 Psr t=0.2m untuk rabat/selasar M2 1.75 129,146 45,584 226,005 79,772 305,777
4 Plesteran transram 1 PC: 2 Psr tebal 1.5 cm + Aci M2 7.94 34,761 71,037 275,913 563,857 839,770

Sub Total Pekerjaan Pondasi 11,390,163 2,099,945 13,490,108

VI PEKERJAAN DINDING
1 Pasangan Transram 1 PC : 2 Psr kamar mandi 2.8m, dan dapur t=1.5m dari atas sloof M2 51.37 129,146 45,584 6,633,920 2,341,550 8,975,470
2 Pasangan batu bata 1 PC : 4 Psr dinding utama M2 219.56 125,700 45,584 27,599,101 10,008,571 37,607,672
3 Cor Beton 1:2:3 +Besi + Bekisting Sz 20cmx20cm (Kolom expose) teras+Pagar M3 0.26 3,521,250 467,295 901,440 119,628 1,021,068
Cor Beton 1:2:3 +Besi + Bekisting Sz 10cmx15cm (Kolom praktis termasuk kolom ikat tombak
4 M3 1.79 3,521,250 467,295 6,292,297 835,033 7,127,330
layar)
3
5 Cor Beton 1:2:3 +Besi + Bekisting Sz 15cmx20cm (Ring Balok Expose untuk teras+Pagar) M 0.66 3,521,250 340,736 2,330,363 225,499 2,555,862
Cor Beton 1:2:3 +Besi + Bekisting (Sz 10cmx18cm Ring Balok keliling, lintel beam sz dan dak 3
6 M 2.03 3,521,250 340,736 7,143,383 691,234 7,834,617
beton )
2
7 Plesteran transram 1 PC: 2 Psr tebal 1.5 cm + Aci M 103.02 34,761 71,037 3,581,043 7,318,244 10,899,287
8 Plesteran 1 PC: 4 Psr tebal 1.5 cm + Aci M2 414.53 30,277 52,686 12,550,688 21,839,719 34,390,408
9 Keramik Dinding 20 x 25 kamar mandi tinggi 2.75m M2 31.55 153,395 121,922 4,839,598 3,846,633 8,686,231
10 Cor Beton Selasar Selasar Bangunan + Besi + Bekisting M3 0.48 3,521,250 467,295 1,685,974 223,741 1,909,715

Sub Total Pekerjaan Dinding 73,557,807 47,449,853 121,007,661

VII PEKERJAAN ATAP DAN LANGIT-LANGIT

1 Rangka atap baja ringan ex TASO Truss "Tangguh" (termasuk kanopy jendela dan garasi) M2 201.06 418,023 125,000 84,047,756 25,132,500 109,180,256

3 Listplank GRC 9mm x 20cm M' 131.24 11,296 58,408 1,482,539 7,665,466 9,148,005
4 Perabung dilapisi karpet talang M' 13.90 141,731 58,408 1,970,062 811,871 2,781,933
5 Flashing tepi atap M' 9.6 300,000 71,500 2,880,000 686,400 3,566,400
Atap "Aluzinc Spanrib" (termasuk kanopy jendela dan garasi); brand Kencana KR5-750; tebal 0.30
6 M2 201.06 80,257 33,504 16,136,484 6,736,362 22,872,847
mm; Warna Merah Maroon
7 Rangka plafond kayu 4x6 dikolter M3 - - - -
Rangka Plafond Baja Ringan M2 156.27 146,652 29,876 22,917,499 4,668,761 27,586,260
8 a. Plafond gypsum 9mm M2 108.22 68,040 17,417 7,362,969 1,884,829 9,247,798
 Bill of Unit Price (Rp.) Amount (Rp.)
No Description Unit Remarks
Quantity
Material Labour Material Labour Total
b. Plafond plywood 5.2mm s/d 6mm M2 - - - -
c. Plafond GRC board 6 mm M2 48.06 40,320 17,417 1,937,618 837,011 2,774,628
9 a. List profil kayu K5 (Interior dan teras depan) M' 126.76 30,000 12,000 3,802,800 1,521,120 5,323,920
b. List profil K3 (Selasar) M' 120.82 30,000 12,000 3,624,600 1,449,840 5,074,440

Sub Total Pekerjaan Atap dan Langit-langit 146,162,327 51,394,161 197,556,488

VIII PEKERJAAN LANTAI
1 Plastik hitam alas cor M2 121.00 20,000 5,000 2,420,082 605,021 3,025,103
2 BRC M6-150 M2 - - - -
3 Lantai beton 1 PC: 3 Psr: 5 Krkl tebal 7 cm termasuk selasar (selasar finish acian halus) M3 7.99 79,414 118,669 634,635 948,344 1,582,979
4 keramik 20 x 20 "Mulia/Ikad/Setara" kamar mandi M2 6.19 167,340 133,006 1,036,514 823,847 1,860,360
5 keramik 40 x 40 "Mulia/Ikad/Setara" untuk lantai utama dan teras M2 101.48 203,784 133,006 20,679,206 13,496,890 34,176,095

Sub Total Pekerjaan Lantai 24,770,436 15,874,101 40,644,537

IX PEKERJAAN SANITARY
1 Meja dapur lebar 60cm tinggi 60cm dan Tinggi 80cm Untuk Cucian Piring - - -
a. Pasangan bata dan Material Mortar 1:4 M2 - - - -
b. Plasteran 1:4 M2 - - - -
c. Bekisting M2 2.18 424,680 114,955 924,104 250,142 1,174,245
d. Besi Ø8mm~150 c/c Kg 10.74 31,141 8,923 334,584 95,871 430,454
e. Beton 1Pc:2Psr:3Krkl M3 0.12 1,553,843 210,333 190,936 25,846 216,782
f. Keramik 60/60 cm Kitchen Zink M2 4.22 477,384 41,802 2,014,560 176,403 2,190,964
g. Kitchen Sink 1 lubang "ROYAL" Bh 1.00 1,000,000 100,000 1,000,000 100,000 1,100,000
2 Closet duduk/mono block TOTO CW 420J/SW 420 JP Bh 2.00 2,130,000 400,000 4,260,000 800,000 5,060,000
Closet jongkok TOTO CE7 Bh 1.00 540,000 150,000 540,000 150,000 690,000
3 Wastafel Toto LW 230 J +kran Bh 2.00 972,000 150,000 1,944,000 300,000 2,244,000
Meja, kaca, dan lampu area wastafel Bh 2.00 1,200,000 100,000 2,400,000 200,000 2,600,000
4 Kran air Toto T 23/B13 V7N Bh 3.00 276,000 10,000 828,000 30,000 858,000
5 Kran air Leher angsa Toto T30 AR13V7N Bh 1.00 580,800 10,000 580,800 10,000 590,800
6 Shower set hot and cold water TX474SFMBR Bh 1.00 2,700,000 550,000 2,700,000 550,000 3,250,000
8 Cermin Toto TS119AS5 Bh 2.00 1,500,000 25,000 3,000,000 50,000 3,050,000
9 Floor drain Toto TX1EB Bh 5.00 432,000 50,000 2,160,000 250,000 2,410,000
10 Toilet Paper Holder TOTO TS 116 R Bh 2.00 614,400 10,000 1,228,800 20,000 1,248,800
11 Gantungan handuk TOTO TS 113 W Bh 2.00 1,620,000 10,000 3,240,000 20,000 3,260,000
Rak tempat sabun + aksesories Bh 4.00 732,000 10,000 2,928,000 40,000 2,968,000
12 Pipa buangan PVC 4" AW Wavin M' 12.00 71,180 34,680 854,156 416,160 1,270,316
13 Pipa buangan PVC 2.5" AW Wavin M' 18.00 37,844 34,680 681,189 624,240 1,305,429
 Bill of Unit Price (Rp.) Amount (Rp.)
No Description Unit Remarks
Quantity
Material Labour Material Labour Total
Instalasi air bersih 1/2" dan 3/4" Rucika Inlet ke kamar mandi, pipa ujungminimal 15cm, nipple dan
14 M' 24.00 55,000 20,000 1,320,000 480,000 1,800,000
socket yang berhubungan dengan kran harus dari pipa galvanis.
15 Supply dan Instalasi piipa water heater westpex 16mm (1/2") lengkap dengan accessories fitting. M' 3.00 75,000 20,000 225,000 60,000 285,000
16 Flexible hose including double nipple and accessories untuk air panas dingin Pcs - - - - - -
Stop kran 1" PVC ex Rucika + Box Control pasangan batu bata 1/2 bata di plaster luar dalam
17 Lot 1.00 350,000 100,000 350,000 100,000 450,000
20cmx20cmx20cm
18 Bak mandi fiber sudut (portable uk 50cmx50cmx60cm ) Bh 1.00 1,250,000 150,000 1,250,000 150,000 1,400,000
19 Septic tank (concrete) Unit 1.00 4,000,000 1,000,000 4,000,000 1,000,000 5,000,000
Parit saluran buangan ukuran lebar bersih 30 cm dalam 30cm dicor dengan wiremesh M6 dan
20 -
skor concrete 10 x 10 per 3m (total = 46 m)
a. Galian tanah 3
M 10.35 78,771 - 815,280 815,280
b. Beton 1Pc:2Psr: 3Krkl, tebal 10 cm M3 5.52 1,553,843 210,333 8,577,211 1,161,039 9,738,250
c. BRC M6 - 150 M2 55.20 281,600 120,000 15,544,320 6,624,000 22,168,320
d. Bekisting M2 73.60 424,680 114,955 31,256,448 8,460,676 39,717,124

Sub Total Pekerjaan Sanitary 94,332,108 22,959,657 117,291,765

X PEKERJAAN PINTU DAN JENDELA
Pekerjaan kosen pintu, jendela, ventilasi, dan jalusi kayu keras bangkirai kualitas baik diketam
1 M3 0.91 2,660,600 3,230,080 2,422,915 2,941,521 5,364,436
halus

2 Pintu Panel kayu (Kualitas kayu bangkirai/setara halus, tidak lapuk, berkutu dan tidak menyusut) Bh 3.00 630,000 270,000 1,890,000 810,000 2,700,000
3 Pintu Double plywood Bh 4.00 595,000 255,000 2,380,000 1,020,000 3,400,000
4 Pintu WC (Kayu Ulin) 0.7mx2.1m, lengkap dengan engsel, tarikan, dan grendel Bh 3.00 595,000 255,000 1,785,000 765,000 2,550,000
5 Jendela kaca bingkai lengkap dengan @2 Engsel 3" @2 hak angin @2 grendel @1 handle Set 16.00 450,000 150,000 7,200,000 2,400,000 9,600,000
6 Engsel Pintu 4" SS Bh 30.00 25,000 10,000 750,000 300,000 1,050,000
7 Kunci pintu engkol ex SES Bh 10.00 250,000 30,000 2,500,000 300,000 2,800,000
8 Kawat nyamuk galvanis anti karat (kawat parabola) M² 11.26 50,000 10,000 562,933 112,587 675,519

Sub Total Pekerjaan Pintu dan Jendela 19,490,848 8,649,107 28,139,955

XI PEKERJAAN PENGECATAN
1 Cat air dinding "Jotun jotaplast/maxilite" M² 438.36 42,285 20,000 18,535,970 8,767,101 27,303,071
2 Cat Air Warna Hijau ex Dulux Weathershield "Palm Tree Green" untuk dinding luar tinggi 1 meter M² 47.64 42,285 20,000 2,014,514 952,820 2,967,334
3 Cat air plafond "Jotun jotaplast/maxilite" M² 156.27 85,000 20,000 13,283,061 3,125,426 16,408,487
4 Cat minyak kosen, pintu dan jendela "Platone" M² 88.06 47,273 15,000 4,162,733 1,320,867 5,483,600
5 Cat minyak list plank "Platone" M² 29.53 47,273 15,000 1,395,917 442,935 1,838,852

Sub Total Pekerjaan Pengecatan 39,392,195 14,609,149 54,001,343

 Bill of Unit Price (Rp.) Amount (Rp.)
No Description Unit Remarks
Quantity
Material Labour Material Labour Total
XII PEKERJAAN INSTALASI LISTRIK
1 Instalasi lampu kabel LMK/SPLN Eterna NYA 2x2.5 mm with conduit 20 mm Ttk 15.00 150,000 80,000 2,250,000 1,200,000 3,450,000
2 Instalasi stop kontak kabel LMK/SPLN Eterna NYA 3x2.5 mm with conduit 20 mm Ttk 12.00 100,000 80,000 1,200,000 960,000 2,160,000
3 Instalasi stop kontak AC kabel LMK/SPLN Eterna NYA 3x2.5 mm with conduit 20 mm Ttk 4.00 100,000 80,000 400,000 320,000 720,000
4 Instalasi stop kontak Water Heater kabel LMK/SPLN Eterna NYA 3x2.5 mm with conduit 20 mm Ttk 1.00 100,000 80,000 100,000 80,000 180,000
5 Lampu SL 23 watt Philips + Fitting ex Brocco Bh 8.00 150,000 10,000 1,200,000 80,000 1,280,000
6 Lampu SL 18 watt Philips + Fitting ex Brocco Bh 7.00 135,000 10,000 945,000 70,000 1,015,000
7 Stop Kontak dinding type sudut ellips Bh 12.00 25,000 10,000 300,000 120,000 420,000
8 Stop Kontak AC Bh 4.00 80,000 10,000 320,000 40,000 360,000
9 Stop Kontak Water Heater Bh 1.00 80,000 10,000 80,000 10,000 90,000
10 Saklar tunggal type sudut ellips Bh 6.00 25,000 10,000 150,000 60,000 210,000
11 Saklar ganda type sudut ellips Bh 4.00 35,000 10,000 140,000 40,000 180,000
Exhaust fan 6 inch, brand panasonic Bh 2.00 850,000 100,000 1,700,000 200,000 1,900,000
12 Box Presto with MCB ex MG 4x10A/220V, 1x6A/220, Unit 1.00 750,000 30,000 750,000 30,000 780,000
13 Box Presto with MCB ex MG 1x32A/220V Unit 1.00 250,000 30,000 250,000 30,000 280,000

Sub Total Pekerjaan Instalasi Listrik 9,785,000 3,240,000 13,025,000

TOTAL 421,826,767 254,496,912 676,323,679

Malinau, 27 Juli 2022

Dibuat Oleh :
CV. MANDIRI PERMAI

SUPARYADI
DIREKTUR
TIME SCHEDULE
NEW 3R / MANAGER HOUSE

BOBOT MINGGU KE - …
No DESCRIPTION KET.
PEKERJAAN I II III IV V VI VII VIII IX X XI XII XIII XIV XV XVI XVII XVIII XIX XX

II PEKERJAAN PERSIAPAN 13.10 3.93 3.93 3.93 1.31

III PEKERJAAN TANAH 0.38 0.10 0.12 0.10

V PEKERJAAN PONDASI 1.99 0.50 0.50 0.50 0.50

VI PEKERJAAN DINDING 17.89 4.00 4.00 4.00 4.00 1.81

VII PEKERJAAN ATAP DAN LANGIT-LANGIT 29.21 4.87 4.87 4.87 4.87 4.87 4.87

VIII PEKERJAAN LANTAI 6.01 0.80 1.74 1.74 1.74

IX PEKERJAAN SANITARY 17.34 0.20 5.78 5.78 5.12

X PEKERJAAN PINTU DAN JENDELA 4.16 0.30 1.65 1.65

XI PEKERJAAN PENGECATAN 7.98 3.60 2.66 2.66

XII PEKERJAAN INSTALASI LISTRIK 1.93 1.00 0.31 0.30

JUMLAH 100.00 4.03 0.12 0.50 0.60 0.50 4.50 8.23 8.87 9.67 5.07 7.68 8.80 6.60 7.52 7.52 6.77 5.25 2.97 2.96 1.31
BOBOT KUMULATIF 4.03 4.15 4.65 5.25 5.74 10.24 18.47 27.34 37.01 42.08 49.76 58.55 65.16 72.68 80.19 86.96 92.21 95.18 98.15 99.46
ORGANISASI CHART PROJECT

DIREKTUR
SUPARYADI

SITE MANAGER
SUNOFRI, ST

PELAKSANA ADMINISTRASI LOGISTIK

MAN POWER
NEW 3R / MANAGER HOUSE

JUMLAH MINGGU KE - …
No DESCRIPTION
(orang) I II III IV V VI VII VIII IX X XI XII XIII XIV XV XVI XVII XVIII XIX XX

1 PEKERJA 3
2 TUKANG 3
3 KEPALA TUKANG 1
4 PELAKSANA / MANDOR 1
5 ADMINISTRASI 1
6 LOGISTIK 1
7 SITE MANAGER 1