BILL OF QUANTITY

Proyek : Renovasi Ruang Fiber Academy - WITEL TANGERANG

Klien : TELKOM AKSES
Lokasi : GEDUNG OPMC & STO LEGOK - Lt.2 gedung OPMC
Luas Area : 133,2 m2

No. Item Of Works

A. PEKERJAAN PERSIAPAN

1 Pekerjaan Bongkar Existing

2 Mobilisasi Alat & Tenaga Kerja

3 HSE Equipment/K3
4 Contractor All Risk Isurance (CAR)

B. PEKERJAAN SIPIL DAN ARSITEKTUR

1 Pek. Bongkar Kanstin dan pasang kembali
2 Pek. Partisi single kamuflase (@shaft)
3 Pek. Pintu kamuflase (@shaft) area panel box & APAR
4 Pek. Pengecatan Dinding
5 Pek. Pengecatan plafond
5 Pek. Pemotongan tiang simulasi + pasang kembali
6 Pek. Pengecatan tiang Simulasi
7 Pek. Pengecatan cansteen
8 Pek. Penutup Acrylic @stage simulasi
9 Pek. Wallpaper @stage simulasi
10 Pek. Kaca Film
11 Channel Letter "Logo Fiber Academy"
uk. 1900cmx610cm
Pek. Bongkar lobang manhole trotoar simulasi indoor
12
eksisting dan buat baru
13 Pek.refinish trotoar simulasi
14 Pek.Manhole ceiling+cat vinylex putih
15 Pek.menutup kembali manhole ceiling eksisting
16 Pek. Pengerokan cat eksisting out door
17 Pek.Cat dinding tembok out door
18 Pek. Kupas lantai paving out door dan screeding elevasi

Pek. Pondasi dan pemasangan ODC out door incl.pengadaan

19
tiang galvanis pengaman
 Pek. Pondasi + pemasangan tiang simulasi out door + pipa
20
galvanis jalur HDPE
21 Pek. Pondasi + pemasangan ODP pedestal
22 Pek.Pengecatan tiang simulasi

C. PEKERJAAN CUSTOME FURNITURE

1 Pek. Backdrop WPC @IKR area
uk. 3250x2900mm
2 Cabinet TV @IKR area
uk. 2000x400x400mm
3 Cabinet Loker adjuster AC
uk.2400x600x400mm
4 Refinish Meja Praktek/pengajar
5 Pek. Partisi Kisi-kisi divider
uk. 3800x230x2800mm

C. PEKERJAAN MEP
1 Pek. Pendant lamp @meja PC
2 Pek. Instalasi Lampu
3 Pek. Stop Kontak Double
4 Pek. Instalasi Stop Kontak
5 Pek. Saklar double switch
6 Pek. Instalasi Saklar single switch
7 Pek. Instalasi LED stripe area simulator trotoar
8 Pek. Spot light
9 Pek. Instalasi lampu spot light

D. PEKERJAAN TATA UDARA

1 Pek. Relokasi AC
2 Pek. Relokasi CCTV
3 Pek. Relokasi Ulang AC
4 Pek. Cuci AC 2PK

E. PEKERJAAN PENGADAAN
1 Kursi Belajar
2 Meja PC IMAC
3 Meja PC metaverse
4 Soffa Double Seater @IKR area
5 Coffee Table @IKR area
6 Bar stool @Meja PC
7 Smart TV LED 65"
8 HDMI Cable support 4K FULL HD
9 Adapter HDMI 4 Port USB
 10 PC Desktop Apple iMac
11 Sound System + speaker +kabel setting
12 Mixer incl.Mic wireless
13 Bracket TV 65"
14 Bracket TV 55" @IKR area
15 Green screen proyektor 305 x 290cm

F. PEKERJAAN SIPIL DAN ARSITEKTUR OUT DOOR BAGIAN DEPAN

1 Pek. Pengerokan dinding
2 Pek. Pengecatan pintu gerbang besi depan
3 Pek. Pengecatan pintu gerbang besi belakang
4 Pek. Pengecatan gapura depan
5 Pek. Pengecatan pagar Tralis besi
6 Pek. Pengecatan dinding pagar depan
7 Pek. Pengecatan dinding Pos Security eksterior
8 Pek. Pengecatan dinding Pos Security interior

TOTAL

SESUDAH KUNJUNGAN
No. Item Of Works

A. PEKERJAAN SIPIL DAN ARSITEKTUR

1 Pek. Walltreatment konten AKHLAK
uk. 11370x2800mm
2 Pek. Kisi-kisi plafond
uk.14760x600mm
3 Pek. Decorative plafond
uk. 2400x1200mm
4 Spot light @ inisde decorative ceiling
5 Instalasi lampu
6 Pek. Backdrop + Lettering Sign age FA
uk. 2640x1200mm

TOTAL
 Qty. Qty.
Spesification
BQ Realisasi

Karpet, partisi, kabel, lampu-lampu, material lain yang tidak

dipergunakan lagi 133.32 m2 133.32 m2

Local 1.00 Ls 1.00 Ls

1.00 Ls 1.00 Ls
1.00 Ls 1.00 Ls

1.00 ls 1.00 ls
Gypsum board 9mm eks.jaya board, hollow 4x4 4.93 m2 4.93 m2
1.00 unit 1.00 unit
ex. Mowilex/Vinilex 99.57 m2 112.22 m2
132.00 m2 133.22 m2
± 50 cm 3.00 Unit 3.00 Unit
cat minyak 3.00 Unit 3.00 Unit
eq. Propan 6.76 m1 6.76 m1
Acrylic clear 5mm incl.Handle penutup manhole, rangka siku
aluminium 1.00 ls 1.00 ls
custom wallpaper 18.93 m2 18.77 m2
one way 40% 18.37 m2 18.76 m2
Acrylic putih susu 5mm , Fin. Sticker Design Custome 1.00 Unit 1.00 Unit

2.00 bh 2.00 bh
Bongkar ODC, perapihan semua lantai (dibobok dan aci) dinding
trotoar simulasi+ coating clear 1.00 ls 1.00 ls
Gypsum board 9mm eks.jaya board, hollow 4x4 3.00 bh 3.00 bh
Gypsum board 9mm eks.jaya board+cat vinylex putih 1.00 ls 1.00 ls
100.80 m2 96.92 m2
mowilex wheather shield white + red 100.80 m2 96.92 m2
mutu beton B=0 31.88 m2 34.50 m2

Pondasi ODC sesuai GBR tertera, pemasangan keramik area kerja,

pemasangan tiang pengaman, cat tiang pengaman 1.00 Ls 1.00 Ls
Pondasi pedestal beton dan tiang simulasi 10 bh, Pipa jalur HDPE
5 bh 10.00 bh 10.00 bh
Pondasi pedestal beton 2.00 bh 2.00 bh
Propan 10.00 bh 10.00 bh

WPC snow white 9.62 m2 9.24 m2

Plywood Fin. HPL col. Woodgrain 1.00 Unit 1.00 Unit

Plywood Fin. HPL col. Woodgrain (check on site) 1.00 ls 1.00 ls

REFINISH 5.00 Unit 5.00 Unit

Plywood Fin. HPL col. Woodgrain 10.83 m2 10.72 m2

2.00 Unit 2.00 Unit

2.00 ttk 2.00 ttk
Eq. Panasonic - (Type Wall) 7.00 bh 8.00 bh
Eq. Extrana 3x2,5mm² 7.00 ttk 8.00 ttk
Eq. Panasonic - (Type Wall) 3.00 bh 7.00 bh
Eq. Extrana 3x2,5mm² 3.00 ttk 7.00 ttk
LED stripe aqua blue, Trafo, Power nym 3x2,5mm 1.00 ls 1.00 ls
LED spot light trek 9.00 bh 9.00 bh
Eq. Extrana 3x2,5mm² 9.00 ttk 9.00 ttk

Bongkar+Pasang unit AC indoor +penambahan pipa refrigant 1.00 unit 1.00 unit
RELOKASI 1.00 unit 1.00 unit
Bongkar+Pasang unit AC indoor +penambahan pipa refrigant 1.00 unit 1.00 unit
1.00 unit 1.00 unit

Kursi Meja Lipat 28.00 Unit 28.00 Unit

RENISIH eksisting 1.00 Unit 1.00 Unit
Custome Fabrication 1.00 Unit 1.00 Unit
eq. INFORMA / setara 1.00 Unit 1.00 Unit
eq. INFORMA / setara 1.00 Unit 1.00 Unit
eq. INFORMA / setara 2.00 Unit 2.00 Unit
eq. SAMSUNG smart TV 4K 1.00 Unit 1.00 Unit
eq. BAFO 15M 1.00 Unit 1.00 Unit
eq. UGREEN 1.00 Unit 1.00 Unit
 Apple iMac 2017 1.00 Unit 1.00 Unit
type. Ceiling, eq. TOA type zs 6.00 bh 6.00 bh
eq. dgnog / SETARA 1.00 Unit 1.00 Unit
STANDING 1.00 Unit 1.00 Unit
WALLMOUNT 1.00 Unit 1.00 Unit
Motorized motorik 1.00 Unit 1.00 Unit

1.00 Ls 1.00 Ls
cat minyak 10.45 m2 10.23 m2
cat minyak 17.90 m2 23.50 m2
Eq. vinilex/Metrolite/setara (Weathershield) 33.51 m2 34.20 m2
cat minyak 13.80 m1 18.72 m1
Eq. vinilex/Metrolite/setara (Weathershield) 43.65 m2 48.25 m2
Eq. vinilex/Metrolite/setara (Weathershield) 51.70 m2 64.57 m2
Eq. vinilex/Metrolite/setara 51.70 m2 53.21 m2

Spesification Qty. Qty.

plat expanded 2mm 31.84 m2 32.00 m2

Plywood Fin. HPL col. Woodgrain, rangka hollow 40x40 14.70 m1 14.40 m1

Plywood Fin. HPL col. Woodgrain, rangka hollow 40x40, 5.76 m2 7.39 m2
expanded col.white, spot light col.white
Eq.Phillips 13 watt 12.00 unit 12.00 unit
NYM 3x2.5mm Extrana/setara 12.00 ttk 12.00 ttk
FYBER ACADEMY WITEL TANGERANG, Neon sign 1.00 Unit 1.00 Unit
 5/7/2024

Unit Price ( Rp. ) Amount ( Rp. ) Total

Material Labour Material Labour ( RP. )

- 55,600 - 7,412,592 7,412,592

- 5,500,000 - 5,500,000 5,500,000

- 850,000 - 850,000 850,000
- 1,250,000 - 1,250,000 1,250,000

250,000 - 250,000 250,000

185,620 78,600 914,735 387,341 1,302,076
1,350,000 405,000 1,350,000 405,000 1,755,000
48,839 25,000 4,862,728 2,489,150 7,351,878
48,839 25,000 6,446,779 3,300,000 9,746,779
325,000 113,750 975,000 341,250 1,316,250
125,000 35,000 375,000 105,000 480,000
115,600 35,000 781,456 236,600 1,018,056
5,750,000 1,725,000 5,750,000 1,725,000 7,475,000
385,000 25,000 7,287,280 473,200 7,760,480
186,300 49,800 3,421,958 914,726 4,336,685
3,260,000 528,000 3,260,000 528,000 3,788,000

1,300,000 455,000 2,600,000 910,000 3,510,000

2,500,000 1,250,000 2,500,000 1,250,000 3,750,000

350,000 85,000 1,050,000 255,000 1,305,000
125,000 90,000 125,000 90,000 215,000
43,600 - 4,394,880 4,394,880
48,839 37,250 4,922,995 3,754,800 8,677,795
139,500 115,000 4,446,841 3,665,855 8,112,696

6,500,000 1,850,000 6,500,000 1,850,000 8,350,000

 1,250,000 255,000 12,500,000 2,550,000 15,050,000
1,650,000 250,000 3,300,000 500,000 3,800,000
235,000 65,000 2,350,000 650,000 3,000,000

597,742 140,323 5,750,277 1,349,903 7,100,181

6,000,000 2,100,000 6,000,000 2,100,000 8,100,000

1,950,000 682,500 1,950,000 682,500 2,632,500

986,300 246,575 4,931,500 1,232,875 6,164,375

2,150,000 645,000 23,284,500 6,985,350 30,269,850

662,500 - 1,325,000 - 1,325,000

325,000 75,000 650,000 150,000 800,000
243,750 - 1,706,250 - 1,706,250
325,000 75,000 2,275,000 525,000 2,800,000
122,320 366,960 - 366,960
325,000 75,000 975,000 225,000 1,200,000
3,650,000 300,000 3,650,000 300,000 3,950,000
359,600 3,236,400 - 3,236,400
325,000 75,000 2,925,000 675,000 3,600,000

- 750,000 - 750,000 750,000

- 250,000 - 250,000 250,000
550,000 350,000 550,000 350,000 900,000
- 225,000 - 225,000 225,000

1,345,600 23,333 37,676,800 653,333 38,330,133

986,300 246,575 986,300 246,575 1,232,875
4,850,000 250,000 4,850,000 250,000 5,100,000
5,980,000 - 5,980,000 - 5,980,000
2,850,000 - 2,850,000 - 2,850,000
2,908,800 - 5,817,600 - 5,817,600
16,950,000 125,000 16,950,000 125,000 17,075,000
652,800 75,000 652,800 75,000 727,800
825,000 825,000 - 825,000
 26,850,000 75,000 26,850,000 75,000 26,925,000
968,000 65,000 5,808,000 390,000 6,198,000
2,100,000 75,000 2,100,000 75,000 2,175,000
2,360,000 65,000 2,360,000 65,000 2,425,000
850,000 65,000 850,000 65,000 915,000
14,900,000 150,000 14,900,000 150,000 15,050,000

325,200 185,001 325,200 185,001 510,201

21,350 9,860 223,107 103,037 326,145
21,350 9,860 382,165 176,494 558,659
47,850 9,860 1,603,587 330,436 1,934,024
21,350 9,860 294,630 136,068 430,698
47,850 9,860 2,088,653 430,389 2,519,042
47,850 9,860 2,473,845 509,762 2,983,607
36,150 9,860 1,868,955 509,762 2,378,717

340,402,183

Unit Price ( Rp. ) Amount ( Rp. ) Total

Material Labour Material Labour ( RP. )

1,310,000 363,750 41,705,160 11,580,345 53,285,505

1,650,000 412,500 24,255,000 6,063,750 30,318,750

2,550,000 765,000 14,688,000 4,406,400 19,094,400

389,000 - 4,668,000 - 4,668,000

325,000 75,000 3,900,000 900,000 4,800,000
16,950,000 4,237,500 16,950,000 4,237,500 21,187,500

133,354,155

Jumlah Total 473,756,338

selisih
Total Realisasi
( RP. )

7,412,592

5,500,000
850,000
1,250,000
-
-
250,000
1,302,076
1,755,000
8,286,239 banyak volume yg belum terhitung
9,836,494
1,316,250
480,000
1,018,056 pembuatan cansteen baru blom termasuk
7,475,000
7,695,700
4,429,236
3,788,000
-
3,510,000

3,750,000
1,305,000
215,000
4,225,712 volume up karena perjanjian awal hanya sebatas tumpukan puing
8,343,769 volume up karena perjanjian awal hanya sebatas tumpukan puing
8,780,250

8,350,000 ada 2 x dibongkar

15,050,000
3,800,000 ada 2 x dibongkar
3,000,000
-
-
-
-
6,819,716
-
8,100,000
-
2,632,500
-
6,164,375 karena anggaran tidak cukup kata erfand, jadi refinish saja
29,973,580
-
-
-
1,325,000
800,000
1,950,000
3,200,000
856,240
2,800,000
3,950,000
3,236,400
3,600,000
-
-
750,000
250,000
900,000
225,000
-
-
38,330,133
1,232,875
5,100,000
5,980,000
2,850,000
5,817,600
17,075,000
727,800
825,000
 26,925,000
6,198,000
2,175,000
2,425,000
915,000
15,050,000
- 328,761,091
-
510,201
319,278
733,435
1,973,682
584,251
2,784,508
3,726,335
2,448,192
11,641,092
345,213,476

Total Realisasi
( RP. )

53,566,695

29,700,000

24,497,850

4,668,000
4,800,000
21,187,500

138,420,045

483,633,521

9,877,182