BILL OF QUANTITY

HOUSING TYPE D FOR MINERAL SOIL

AREA LIVING ROOM M2 103.50

TERRACE M2 10.50
KITCHEN VERANDAH M2 6.00
GARAGE 3 20.00
TOTAL 121.75
3

Unit Price (Rp.) Amount (Rp.)

No Description Unit Qty Remark
Material Labour Material Labour Total

II PEKERJAAN PERSIAPAN
1 Pembersihan Site M2 270.00 - 17,402 - 4,698,540 4,698,540
2 Mob Demob material, manpower, tools Ls 1.00 incl 80,000,000 incl 80,000,000 80,000,000
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' 58.00 47,514 26,275 2,755,826 1,523,962 4,279,788

Sub Total Pekerjaan Persiapan 2,755,826 95,222,502 97,978,328

III PEKERJAAN TANAH
1 Galian Tanah untuk pondasi M3 7.08 - 85,932 - 608,399 608,399
2 Urugan tanah kembali M3 4.25 - 28,644 - 121,809 121,809
3 Urugan tanah peninggian ( padat ) M3 42.36 By Estate 34,373 By Estate 1,455,960 1,455,960

Sub Total Pekerjaan tanah - 2,186,167 2,186,167

V PEKERJAAN PONDASI
1 Lantai Kerja 1:3:5 M3 0.50 1,546,159 210,333 769,987 104,746 874,733
2 Beton Tapak + Sloof ukuran 15cmx27.5cm 1:2:3+Besi+Bekisting M3 4.89 2,289,701 292,060 11,206,941 1,429,486 12,636,427
3 Pondasi Pasangan bata 1/2 batu dan Material Mortar 1 PC : 2 Psr t=0.275m untuk M2 14.72
153,510 45,584 2,259,994 671,093 2,931,088
Teras Belakang, Depan, Lantai Tempat Sandal
2
4 Plesteran transram 1 PC: 2 Psr tebal 1.5 cm + Aci M 14.72 37,163 71,037 547,119 1,045,817 1,592,937

Sub Total Pekerjaan Pondasi 14,784,042 3,251,142 18,035,185

VI PEKERJAAN DINDING
Pasangan Dinding Trasram dan mortar 1 PC : 2 Psr kamar mandi + Meja Dapur
1 M2 18.74 153,510 45,584 2,876,011 854,016 3,730,027
t=1.5m
2
a. Pasangan dinding bata dan material mortar 1 PC : 4 Psr M 229.91 152,935 45,584 35,160,965 10,480,141 45,641,106
b. Pasangan Dinding dan material Mortar 1 PC : 4 Psr untuk pembatas teras depan M2 1.85 152,935 45,584 283,312 84,444 367,756
 Unit Price (Rp.) Amount (Rp.)
No Description Unit Qty Remark
Material Labour Material Labour Total
c. Cor Beton Kolom praktis 10cm x 15cm 1:2:3 +Besi + Bekisting M3 1.75 3,663,522 467,295 6,423,985 819,402 7,243,387
3 c. Cor Beton Ring Balok 10cm x 18cm 1:2:3 +Besi + Bekisting Kg 2.18 3,663,522 340,736 7,981,128 742,307 8,723,436
b. Balok lintel beton diatas pasangan bata beton 1:2:3+besi+bekisting + Canopy
M3 0.37 3,663,522 340,736 1,354,038 125,936 1,479,974
Beton di atas jendela kamar belakang
2
4 Plesteran transram 1 PC: 2 Psr tebal 1.5 cm + Aci M 13.09 40,542 77,495 530,874 1,014,765 1,545,639
5 Plesteran 1 PC: 4 Psr tebal 1.5 cm + Aci M2 427.50 33,422 52,686 14,288,120 22,523,497 36,811,617
6 Keramik Dinding 20 x 25 kamar mandi ex Ikad/Mulia (Warna Material Approval) M2 18.37 173,236 133,006 3,182,161 2,443,167 5,625,327
Sub Total Pekerjaan Dinding 72,080,594 39,087,676 111,168,270
VII PEKERJAAN ATAP DAN LANGIT-LANGIT
1 Light steel structure ex Taso Az 150 trus C.75.75 & TR 40.45 M2 225.70 477,741 150,000 107,828,024 33,855,600 141,683,624
2 Listplank GRC 9mmx20cm M' 221.60 13,556 64,249 3,003,938 14,237,534 17,241,472
3 Perabung dilapisi karpet talang M' 17.20 170,077 64,249 2,925,329 1,105,079 4,030,408
4 Flashing tepi atap M' 12.14 300,000 71,500 3,642,000 868,010 4,510,010
5 Atap "Aluzinc Spanrib" (termasuk kanopy jendela dan garasi); brand Kencana KR5- M2 225.70 100,201 33,504
22,615,839 7,562,041 30,177,880
750; tebal 0.30 mm; Warna Biru
3
6 Rangka plafond kayu 4x6 dikolter M - - -
Rangka Plafond Baja Ringan M2 154.67 206,769 219,414 31,980,893 33,936,729 65,917,621
7 Gypsum Board Ceiling 9mm thk M2 88.84 68,040 17,417 6,044,381 1,547,287 7,591,668
Plafond GRC Board 6 mm M2 65.83 40,320 17,417 2,654,425 1,146,656 3,801,081
8 Plywood 5.2mm-6mm Ceiling 6mm thk (selasar) M2 - - - -
9 List profil K3 M' 255.59 30,000 12,000 7,667,700 3,067,080 10,734,780

Sub Total Pekerjaan Atap dan Langit-langit 188,362,529 97,326,016 285,688,546

VIII PEKERJAAN LANTAI
1 Plastik hitam bawah lantai M2 141.19 21,000 9,000 2,965,054 1,270,737 4,235,792
2 a. Lantai beton 1 PC: 2 Psr: 3 Krkl tebal 7.5 cm untuk lantai utama dan teras M3 8.42 82,821 118,669 697,693 999,684 1,697,378
3 b. Lantai beton 1 PC: 3 Psr: 5 Krkl tebal 7 cm diaci untuk Tempat Sandal M3 2.02 82,821 118,669 167,381 239,831 407,212
4 keramik anti slip "Ikad/Mulia" kamar mandi (ukuran dan warna material : Approval) M2 4.00
173,236 133,006 693,604 532,528 1,226,131
2
5 keramik 40 x 40 "Ikad" Untuk lantai utama dan Teras (Warna Material Approval) M 106.77 206,143 133,006 22,009,296 14,200,645 36,209,942

Sub Total Pekerjaan Lantai 26,533,029 17,243,426 43,776,455

IX PEKERJAAN SANITARY
1 Closet jongkok "Toto CE7" Bh 2.00 562,500 150,000 1,125,000 300,000 1,425,000
2 Bak sudut Plastik (Material Approval) Bh 2.00 800,000 200,000 1,600,000 400,000 2,000,000
3 Kran air Toto T 23/B13 V7N Bh 4.00 287,500 10,000 1,150,000 40,000 1,190,000
4 Floor drain Toto TX1EB Bh 2.00 450,000 50,000 900,000 100,000 1,000,000
6 Meja dapur dan meja kitchen sink lebar 60cm tinggi 60cm untuk meja kompor dan
- - -
tinggi 80cm untuk cucian pring
 Unit Price (Rp.) Amount (Rp.)
No Description Unit Qty Remark
Material Labour Material Labour Total
a. Pasangan bata dan Material Mortar 1:4 M2 0.72 152,935 45,584 110,113 32,820 142,933
b. Plasteran 1:4 M2 1.56 33,422 52,686 52,139 82,190 134,329
c. Bekisting M2 4.31 509,616 114,955 2,195,426 495,225 2,690,651
d. Besi Ø8mm~150 c/c Kg 24.33 31,141 8,923 757,734 217,119 974,853
e. Beton 1Pc:2Psr:3Krkl M3 0.36 1,621,983 210,333 576,453 74,752 651,205
f. Keramik meja dapur dan dinding sepanjang meja dapur 60 x 60 ex Ikad/Mulia M2 7.80 483,281 41,802 3,769,010 326,004 4,095,014
(Warna Material Approval)
g. Kitchen Sink 1 lubang "ROYAL" Bh 2.00 1,327,500 100,000 2,655,000 200,000 2,855,000
h. Kran air Leher angsa Toto T30 AR13V7N Bh 2.00 605,000 10,000 1,210,000 20,000 1,230,000

Sub Total Pekerjaan Sanitary 16,100,874 2,288,111 18,388,985

X PEKERJAAN PINTU DAN JENDELA
1 Kusen Pintu + Jendela + Jalusi (Rumah dan Dapur) M3 0.98 2,926,660 3,553,088 2,868,515 3,482,497 6,351,012
2 Pintu Panel kayu finishing halus Bh 6.00 630,000 270,000 3,780,000 1,620,000 5,400,000
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 2.00 595,000 255,000 1,190,000 510,000 1,700,000
5 Jendela kaca bingkai lengkap dengan @2 Engsel 3" @2 hak angin 1 grendel @1 set 18.00 450,000 150,000
8,100,000 2,700,000 10,800,000
handle
6 Kunci Pintu engkol "SES" (Material Approval) Bh 10.00 250,000 30,000 2,500,000 300,000 2,800,000
7 Engsel 4" SS (Stainless Steal) Pcs 30.00 30,000 10,000 900,000 300,000 1,200,000
8 Kawat nyamuk anti karat (Kawat Parabola) Ventilasi M2 12.14 50,000 10,000 607,000 121,400 728,400

Sub Total Pekerjaan Pintu dan Jendela 22,325,515 10,053,897 32,379,412

XI INSTALASI AIR
1 a. Instalasi air bersih 1/2" PVC AW Wavin/Rucika Inlet ke kamar mandi, pipa M' 15.35 55,000 25,000
ujungminimal 15cm ,nipple dan socket yang berhubungan dengan kran harus dari 844,250 383,750 1,228,000
pipa galvanis.
b. Instalasi air bersih 3/4" PVC AW Wavin/Rucika. M' 13.60 41,250 18,750 561,000 255,000 816,000
c. Instalasi air bersih 2" PVC AW pipa ke jalur induk 2" Wavin/Rucika M' 14.00 34,059 34,680 476,833 485,520 962,353
Stop kran 2" PVC KITZ + Box Control pasangan batu bata 1/2 bata di plaster luar Unit 1.00 350,000 175,000
350,000 175,000 525,000
dalam 20cmx20cmx20cm
2 a. Air Kotor 4" PVC AW ex Wavin/Rucika dari closet ke septic tank M' 12.00 71,180 34,680 854,156 416,160 1,270,316
b. Air Kotor 4" PVC AW ex Wavin/Rucika dari cucian piring ke saluran pembuangan M'
- - -
3 Buangan 2.5" PVC AW ex Wavin/Rucika air Kamar Mandi M' 8.00 37,844 34,680 302,751 277,440 580,191
4 Parit saluran buangan ukuran lebar bersih 30 cm dalam 30cm dicor dengan
- - -
wiremesh M6 dan skor concrete 10 x 10 per 3m (total = 50 m)
3
a. Galian tanah M 11.25 85,932 966,735 966,735
b. Beton 1Pc:2Psr: 3Krkl, tebal 10 cm M3 6.00 1,621,983 210,333 9,731,900 1,261,999 10,993,899
c. BRC M6 - 150 M2 60.00 307,200 120,000 18,432,000 7,200,000 25,632,000
 Unit Price (Rp.) Amount (Rp.)
No Description Unit Qty Remark
Material Labour Material Labour Total
d. Bekisting M2 80.00 509,616 114,955 40,769,280 9,196,387 49,965,667
5 Septic tank (concrete) Bh 1.00 4,000,000 1,000,000 4,000,000 1,000,000 5,000,000

76,322,170 21,617,991 97,940,161

XII PEKERJAAN PENGECATAN
1 Cat air dinding "Maxilite / Jotun Jotaplast" M² 373.14 100,000 20,000 37,313,725 7,462,745 44,776,470
2 Cat air plafond "Maxilite / Jotun Jotaplast" M² 154.67 100,000 20,000 15,466,965 3,093,393 18,560,358
Cat Air Warna Hijau ex Dulux Weather shield "Palm Tree Green" untuk dinding luar
3 M² 45.39 125,000 20,000 5,673,894 907,823 6,581,717
tinggi 1 meter
4 Cat minyak kosen, pintu dan jendela "Platone/Setara" M² 103.88 65,000 15,000 6,752,333 1,558,231 8,310,564
5 Cat minyak list plank "Platone/Setara" M² 49.86 65,000 15,000 3,240,900 747,900 3,988,800

Sub Total Pekerjaan Pengecatan 68,447,817 13,770,092 82,217,909

XIII PEKERJAAN INSTALASI LISTRIK
1 Instalasi lampu kabel LMK/SPLN Eterna NYA 2x2.5 mm with conduit 20 mm Ttk 16.00 150,000 70,000 2,400,000 1,120,000 3,520,000
2 Instalasi stop kontak kabel LMK/SPLN Eterna NYA 3x2.5 mm with conduit 20 mm Ttk 12.00 175,000 70,000
2,100,000 840,000 2,940,000
3 Box panel Presto uk 15x20 cm with 2x MCB 6A/220 V Unit 2.00 750,000 30,000 1,500,000 60,000 1,560,000
Box panel Presto uk 15x20 cm with 2x MCB 25A Unit 1.00 250,000 30,000 250,000 30,000 280,000
4 Lampu SL 23 watt Philips + Fitting ruangan utama Bh 10.00 150,000 10,000 1,500,000 100,000 1,600,000
5 Lampu SL 18 watt Philips + Fitting kamar tidur, toilet dan teras Bh 6.00 135,000 10,000 810,000 60,000 870,000
6 Stop Kontak dinding Brocco New Gee 5511U Bh 8.00 25,000 10,000 200,000 80,000 280,000
7 Saklar tunggal New Gee 6621U Bh 8.00 25,000 10,000 200,000 80,000 280,000
8 Saklar ganda New Gee 6622U Bh 4.00 35,000 10,000 140,000 40,000 180,000
9 Stop Kontact AC ex. Broco (Material Approval) Bh 4.00 80,000 10,000 320,000 40,000 360,000
Sub Total Pekerjaan Instalasi Listrik 9,420,000 2,450,000 11,870,000
TOTAL 497,132,395 304,497,021 801,629,416

Malinau, 27 Juli 2022

Dibuat Oleh :
CV. MANDIRI PERMAI

SUPARYADI
DIREKTUR
TIME SCHEDULE
HOUSING TYPE D FOR MINERAL SOIL

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 3.00 0.90 0.90 0.90 0.30

III PEKERJAAN TANAH 1.00 0.05 0.10 0.10

V PEKERJAAN PONDASI 2.25 0.56 0.56 0.56 0.56

VI PEKERJAAN DINDING 13.87 3.50 3.50 3.50 3.50 0.97

VII PEKERJAAN ATAP DAN LANGIT-LANGIT 35.64 5.94 5.94 5.94 5.94 5.94 5.94

VIII PEKERJAAN LANTAI 5.46 0.80 1.55 1.55 1.55

IX PEKERJAAN SANITARY 2.29 0.13 0.75 0.75 0.75

X PEKERJAAN PINTU DAN JENDELA 4.04 1.35 2.69

XI INSTALASI AIR 12.22 4.07 4.07 4.07

XII PEKERJAAN PENGECATAN 10.26 3.42 3.42 3.42

XIII PEKERJAAN INSTALASI LISTRIK 1.48 1.00 0.48

JUMLAH 91.50 0.95 0.10 0.56 0.66 0.56 4.06 5.75 9.44 10.24 7.07 6.91 6.84 7.49 2.30 6.38 4.82 10.18 3.42 3.90 0.30
BOBOT KUMULATIF 0.95 1.05 1.61 2.27 2.84 6.90 12.65 22.09 32.33 39.40 46.31 53.14 60.64 62.94 69.32 74.14 84.32 87.74 91.64 91.94
ORGANISASI CHART PROJECT

DIREKTUR
SUPARYADI

SITE MANAGER
SUNOFRI, ST

PELAKSANA ADMINISTRASI LOGISTIK

MAN POWER
HOUSING TYPE D FOR MINERAL SOIL

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