SUMMARY

Location : Warehouse Jakarta_Semper

Project Name : Office & Warehouse Renovation
Owner Name : AMT
OWNER ESTIMATE
NO DESCRIPTION
TOTAL Material Jasa
1 PEKERJAAN INTERIOR Rp 230.443.934 Rp 153.575.754 Rp 76.868.180
2 PEKERJAAN MEKANIKAL - ELEKTRIKAL Rp 113.799.585 Rp 77.559.710 Rp 36.239.876
3 PEKERJAAN FURNITURE Rp 10.130.000 Rp 7.091.000 Rp 3.039.000
4 PEKERJAAN GENERAL Rp 29.950.680 Rp 29.350.680 Rp 600.000
5 PEKERJAAN TAMBAH DAYA PLN Rp - - -
6 PEKERJAAN ADDWORK Rp 84.358.320 Rp 51.274.600 Rp 33.083.720
TOTAL CONSTRUCTION Rp 468.682.519 Rp 318.851.744 Rp 149.830.776
 Bill of Quantity ( Owner Estimate )
CME Works_Interior
Location : Warehouse Jakarta_Semper
Project Name : Office & Warehouse Renovation
Owner Name : AMT
Volume Opnam Amount
No Code Description Specification Satuan Remark
Unit Qty Vol (+/-) (Material + Total Material Jasa
Jasa)
A PEKERJAAN INTERIOR
A.1 PEKERJAAN PEMBONGKARAN DAN PEMBERSIHAN
Pembongkaran Partisi gypsum,kaca, alumunium, partisi kayu, cornice, skirting &
1 BONG-01 Pembongkaran Partisi m2 1,00 1,00 0,00 1.000.000 Rp 1.000.000 Rp - Rp 1.000.000
wallpaper pada partisi
Pembongkaran & pemasangan kembali pintu dan jendela (kayu/kaca) dan
2 BONG-03 Bongkar dan pasang Pintu & Jendela (Kayu/Kaca) eksisting set 10,00 10,00 0,00 825.000 Rp 8.250.000 Rp - Rp 8.250.000
kusen eksisting
Pembersihan area proyek pada saat selesai, dan pembuangan semua sampah
3 BONG-06 Pembersihan akhir bekas proyek keluar dari area proyek incld pemindahan material existing ke ls 1,00 1,00 0,00 1.800.000 Rp 1.800.000 Rp - Rp 1.800.000
pihak gedung
TOTAL. A1 Rp 11.050.000 Rp - Rp 11.050.000
A.2 PEKERJAAN DINDING
A.2.1 PEKERJAAN PARTISI
Jayaboard 12mm; rangka besi hollow 40/40 & tebal 0,4 mm galvanize ( design
1 PAR-05 Supply & install partisi gypsum dua sisi thk.12mm + rangka m2 216,30 265,84 49,54 173.000 Rp 45.989.974 Rp 32.192.982 Rp 13.796.992
by approval ) / setara
Stiker sandblast ex. Taiwan, h=1500, cutting sticker motif (design by approval ) /
2 PAR-25 Supply & install sticker sanblast m2 14,40 16,26 1,86 Rp 130.000 Rp 2.113.800 Rp 1.479.660 Rp 634.140
setara
3 GRC-01 Supply & install panel BRC Panel BRC dim. 2400 x 2400 hot dep galvanized, ø 8mm, terpasang / setara m' 150,00 0,00 -150,00 Rp 620.000 Rp - Rp - Rp -
Tiang pagar BRC TP 240 HD dim, ø 2", terpasang / setara (termasuk Pondasi Rp
4 GRC-02 Supply & install ; Tiang partisi/pagar pemisah pcs 63,00 0,00 -63,00 420.000 Rp - Rp - Rp -
untuk tiang)
A.2.2 PEKERJAAN WALLPAPER & PENGECATAN
ex. Mowilex/setara ( colour by approval ), minimal 3 lapis atau sampai tertutup
1 CAT-03 Supply & install ; Pengecatan dinding interior m2 648,90 987,92 339,02 30.000 Rp 29.637.600 Rp 20.746.320 Rp 8.891.280
/ setara
ex. Nippon paint/setara ( colour by approval ), minimal 3 lapis atau sampai
2 CAT-04 Supply & install ; Pengecatan dinding interior (cat minyak) m2 148,00 0,00 -148,00 Rp 40.000 Rp - Rp - Rp -
tertutup / setara Solvent base
3 CAT-02 Supply & install ; Pengecatan dinding eksterior ex.Mowilex weathercoat,type W.0953-coal grey & W.0955-kuta / setara m2 340,00 62,31 -277,69 Rp 42.000 Rp 2.617.062 Rp 1.831.943 Rp 785.119
TOTAL. A2 Rp 80.358.436 Rp 56.250.905 Rp 24.107.531
A.3 PEKERJAAN PLAFOND
Jayaboard ; incl. rangka hollow 40/40 & tebal 0,4 mm galvanize, area sesuai
1 PLA-05 Supply & install ; Pemasangan plafond gypsum thk.9mm + rangka m2 378,00 162,94 -215,06 Rp 121.000 Rp 19.715.498 Rp 13.800.849 Rp 5.914.649
layout/setara.
2 PLA-13 Supply & install ; Pemasangan List alumunium Aluminium L 1 x 1 cm ( material by approval ) m1 150,00 0,00 -150,00 Rp 31.500 Rp - Rp - Rp -
TOTAL. A3 Rp 19.715.498 Rp 13.800.849 Rp 5.914.649
A.4 PEKERJAAN LANTAI
Supply & Install flooring hardener dengan top finish flooring epoxy 1000 mikron
1 LAT-01 Supply & install floor hardener m2 501,00 0,00 -501,00 Rp 218.700 Rp - Rp - Rp -
/ setara, termasuk Perbaikan Screeding lantai dengan hardener
TOTAL. A4 Rp - Rp - Rp -
A.5 PEKERJAAN PINTU & JENDELA

Multiplek 12mm fin hpl, Engsel kupu type Ball Bearing EK 07 ex. Solid, Handle
Supply & install ; Pintu uk. 2200 x 900 x 40; double multipleks +
1 PIJEN-03 ex. Solid type HRE 61.41 US 32D+key+Door Stop ex. Solid, kusen alumunium set 7,00 6,00 -1,00 Rp 3.900.000 Rp 23.400.000 Rp 16.380.000 Rp 7.020.000
kusen Alumuniium, fin. HPL (swing/sliding)
coating powder ( design by approval ) / setara
Supply & install ; Jendela Kaca uk. 900 x 800 x 2; frame Alumunium Jendela kaca 5mm, frame alumunium Ex. Alexindo ( material & colour by
2 PIJEN-02 set 7,00 15,00 8,00 900.000 Rp 13.500.000 Rp 9.450.000 Rp 4.050.000
colour 4" approval ) / setara
Supply & install ; Jendela Kaca uk. 3000 x 800 x 5; frame Jendela kaca 5mm, frame alumunium Ex. Alexindo ( material & colour by
3 PIJEN-02 set 12,00 4,00 -8,00 Rp 3.500.000 Rp 14.000.000 Rp 9.800.000 Rp 4.200.000
Alumunium colour 4" approval ) / setara
Supply & install ; Jendela Kaca uk. 1800 x 800 x 2; frame Jendela kaca 5mm, frame alumunium Ex. Alexindo ( material & colour by
4 PIJEN-02 set 10,00 7,00 -3,00 Rp 3.050.000 Rp 21.350.000 Rp 14.945.000 Rp 6.405.000
Alumunium colour 4" approval ) / setara
Frame aluminium uk. 40 x 80; clear glass thk. 8mm; sealent kaca; engsel; door
5 PIJEN-12 Supply & install ; Daun pintu shop front, 2200 x 900 set 10,00 9,00 -1,00 Rp 5.230.000 Rp 47.070.000 Rp 32.949.000 Rp 14.121.000
closer ex. Dorma / setara

6 PIJEN-15 Supply & install ; Pintu BRC sliding uk. 3000 electo plating HDG Pintu BRC single rel, hotdip galvanize, uk. 2000x3000x Ø8mm / setara set 4,00 0,00 -4,00 Rp 2.750.000 Rp - Rp - Rp -

TOTAL. A5 Rp 119.320.000 Rp 83.524.000 Rp 35.796.000

TOTAL. A (PEKERJAAN INTERIOR) Rp 230.443.934 Rp 153.575.754 Rp 76.868.180
 Bill of Quantity ( Owner Estimate )
CME Works_Interior
Location : Warehouse Jakarta_Semper
Project Name : Office & Warehouse Renovation
Owner Name : AMT
Volume Opnam Amount
No Code Description Specification Satuan Remark
Unit Qty Vol (+/-) (Material + Total Material Jasa
Jasa)
B PEKERJAAN MEKANIKAL - ELEKTRIKAL
B.1 PEKERJAAN PANEL DAN GROUNDING
Box panel steel indoor uk. 40x60x20cm thk.2mm fin. powder coating, include
MCB ex.merlin gerlin/scheneider, sesuai kapasitas daya dan grouping M/E (
1 GRD-01 Supply & install ; Main Panel listrik set 1,00 1,00 0,00 3.342.000 Rp 3.342.000 Rp 2.339.400 Rp 1.002.600
AC,Lampu, Saklar ), cover panel (acrylic) untuk label grouping MCB & wiring
M/E / setara
Box panel steel indoor uk. 40x30x20cm thk.2mm fin. powder coating, include
MCB ex.merlin gerlin/scheneider, sesuai kapasitas daya dan grouping M/E (
2 GRD-02 Supply & install Sub panel set 1,00 1,00 0,00 Rp 2.165.000 Rp 2.165.000 Rp 1.515.500 Rp 649.500
AC,Lampu, Saklar ), cover panel (acrylic) untuk label grouping MCB & wiring
M/E / setara
kabel ex.4 besar ukuran 4x35 include accessories terpasang, dari panel gedung
3 SOLAM-01 Supply & install kabel toefoer m' 30,00 35,43 5,43 Rp 190.400 Rp 6.745.491 Rp 4.721.844 Rp 2.023.647
ke panel distribusi ruangan / setara
4 GRD-03 Supply & install kabel grounding Cable grounding type NYA 1x16 mm, terpasang include accesories / setara m' 30,00 35,43 5,43 Rp 59.052 Rp 2.092.094 Rp 1.464.466 Rp 627.628
TOTAL B.1 Rp 14.344.585 Rp 10.041.210 Rp 4.303.376
B.2 PEKERJAAN INSTALASI STOP KONTAK & LAMPU
kabel ex.supreme 3x2,5mm, conduit clipsal 20mm (dalam partisi) dan cable
1 SOLAM-01 Supply & instalasi stop kontak (inbow/outbow) duct TC3 (luar partisi) , termasuk T Dus Cross Dus, claim dan accecoriesnya. / ttk 50,00 45,00 -5,00 Rp 375.000 Rp 16.875.000 Rp 11.812.500 Rp 5.062.500
setara
2 SOLAM-02 Supply & install ; Outlet stop kontak (inbow/outbow) ex. UTICON , 4 Gang / setara ttk 50,00 45,00 -5,00 Rp 65.000 Rp 2.925.000 Rp 2.047.500 Rp 877.500
kabel ex.supreme 3x2,5mm, conduit clipsal 20mm termasuk T Dus Cross Dus,
3 SOLAM-04 Supply & instalasi penerangan ttk 40,00 40,00 0,00 Rp 385.000 Rp 15.400.000 Rp 10.780.000 Rp 4.620.000
claim dan accesoriesnya / setara
4 SOLAM-07 Supply & install ; Lampu Downlight 14watt ex. Zetalux 5 dan lampu 14 W LED ex. Philips essential / setara unit 40,00 40,00 0,00 Rp 219.000 Rp 8.760.000 Rp 6.132.000 Rp 2.628.000
kabel ex.supreme 3x2,5mm, conduit clipsal 20mm termasuk T Dus Cross Dus,
5 SOLAM-04 Supply & instalasi saklar ttk 15,00 take out
claim dan accesoriesnya / setara
6 SOLAM-06 Supply & install ; double switch ex. Clipsal E32/1/2A Classic /setara / setara unit 12,00 10,00 -2,00 79.000 Rp 790.000 Rp 553.000 Rp 237.000
TOTAL B.2 Rp 44.750.000 Rp 31.325.000 Rp 13.425.000
B.3 PEKERJAAN TATA UDARA
ex. DAIKIN THAILAND 1 PK FTC25NV14; terpasang termasuk pipa tembaga, pipa
1 AC-03 Supply & install; AC Split Wall 2.0 PK pvc,bracket, kabel ex. Supreme 3x3,5mm ,MCB MG dan outlet (kaki tiga) ex. unit 3,00 3,00 0,00 Rp 9.900.000 Rp 29.700.000 Rp 20.790.000 Rp 8.910.000
Clipsal, incld.freon sesuai kapasitas, incld bak buangan drain / setara
ex. DAIKIN THAILAND 1 PK FTC25NV14; terpasang termasuk pipa tembaga, pipa
2 AC-01 Supply & install ; AC Split Wall 1.0 PK pvc,bracket, kabel ex. Supreme 3x3,5mm ,MCB MG dan outlet (kaki tiga) ex. unit 3,00 3,00 0,00 Rp 7.335.000 Rp 22.005.000 Rp 15.403.500 Rp 6.601.500
Clipsal, incld.freon sesuai kapasitas, incld bak buangan drain / setara
TOTAL B.3 Rp 51.705.000 Rp 36.193.500 Rp 15.511.500
B.4 PEKERJAAN ADMINISTRASI
Penggambaran as build drawing by vendor meliputi : gambar Interior,ME
1 DOK-01 As built drawing
(wiring diagram) ,Utilitas,Sanitary,Potongan dan Tampak
Pengiriman foto proyek dan progress 1 minggu sekali; foto minimal 10 view
2 DOK-03 Dokumentasi proyek ls 1,00 1,00 0,00 Rp 3.000.000 Rp 3.000.000 Rp 3.000.000
resolusi 800x600; kirim by email
Mobilisasi & Demobilisasi termasuk dalam perizinan dan deposit fitting Out
3 Mob-01 Mobilisasi & Demobilisasi
Gedung
TOTAL B.4 Rp 3.000.000 Rp - Rp 3.000.000
TOTAL. B (PEKERJAAN MEKANIKAL ELEKTRIKAL) Rp 113.799.585 Rp 77.559.710 Rp 36.239.876
C PEKERJAAN FURNITURE
C.1 KURSI & SOFA
1 Supply & install kursi kerja Ex. Chairman Visitor Chair Series Oscar VC-01 EXH D40 / setara unit 52,00 1.053.000
TOTAL C.1 Rp - Rp - Rp -
C.2 MEJA
1 Supply & install meja kerja UNO series Ex. Uno New Modern series UOD 7061N 120cm / setara unit 40,00 Rp 1.784.400
2 Supply & install meja bulat UNO Series Ex. Uno Platinum series UCT 2751/2761 / setara unit 1,00 Rp 2.686.200
3 Supply & install drawer/Laci dorong UNO Series Ex. Uno Laci Dorong Modern Series UMP 7165 Maple-White / setara unit 40,00 Rp 1.687.134
TOTAL C.2 Rp - Rp - Rp -
C.3 BUILD IN FURNITURE
Kitchen set cabinet atas dan bawah, tinggi = 80cm, dalam = 60cm. Multipleks
1 Supply & install kitchen Set m' 2,00 2,00 0,00 Rp 5.065.000 Rp 10.130.000 Rp 7.091.000 Rp 3.039.000
finish melamin / setara
TOTAL C.3 Rp 10.130.000 Rp 7.091.000 Rp 3.039.000
TOTAL. C (FURNITURE) Rp 10.130.000 Rp 7.091.000 Rp 3.039.000
 Bill of Quantity ( Owner Estimate )
CME Works_Interior
Location : Warehouse Jakarta_Semper
Project Name : Office & Warehouse Renovation
Owner Name : AMT
Volume Opnam Amount
No Code Description Specification Satuan Remark
Unit Qty Vol (+/-) (Material + Total Material Jasa
Jasa)
D PEKERJAAN GENERAL
D.1 GENERAL
1 Supply & install ; APAR ex. Servvo APAR, ABC Powder 5Kg / setara unit 10,00 10,00 0,00 Rp 2.795.068 Rp 27.950.680 Rp 27.950.680 Rp -
ex. Existing, pembersihan dan perbaikan/pergantian meliputi, FD, jetshower,
2 Pekerjaan toilet ls 1,00 1,00 0,00 Rp 2.000.000 Rp 2.000.000 Rp 1.400.000 Rp 600.000
washtafel dan saluran air bersih dan kotor
TOTAL D.1 Rp 29.950.680 Rp 29.350.680 Rp 600.000
TOTAL. D (GENERAL) Rp 29.950.680 Rp 29.350.680 Rp 600.000
E PEKERJAAN TAMBAH DAYA PLN
1 PLN-01 Tambah daya dari 3500 VA ke 10600 VA incl : BP; UJL; JIL; SLO,dll sesuai standard PLN VA 15300 0,00 -15300,00 Rp 1.243 Rp - Rp - Rp -

TOTAL PEKERJAANTAMBAH DAYA PLN Rp -

WORKING FEE 10% Rp -
GRAND TOTAL PEKERJAAN TAMBAH DAYA PLN Rp -
 Bill of Quantity ( Owner Estimate )
CME Works_Interior
Location : Warehouse Jakarta_Semper
Project Name : Office & Warehouse Renovation
Owner Name : AMT
Volume Opnam Amount
No Code Description Specification Satuan Remark
Unit Qty Vol (+/-) (Material + Total Material Jasa
Jasa)
F ADDWORK
F.1 ADDWORK
1 Pekerjaan Keramik
1.1 Pekerjaan Keramik dan Spesi KIA Ukuran 400x400 m2 0,00 282,35 282,35 Rp 175.000 Rp 49.411.600 Rp 28.235.200 Rp 21.176.400
1.2 Pekerjaan Pembobokan dan Pengurugan m2 0,00 282,35 282,35 Rp 35.000 Rp 9.882.320 Rp 9.882.320
2 Pekerjaan Single Swicth Unit 0,00 5,00 5,00 Rp 68.000 Rp 340.000 Rp 265.000 Rp 75.000
3 Pekerjaan Pemasangan KWH Baru 10600 VA VA 0,00 10600,00 10600,00 Rp 1.974 Rp 20.924.400 Rp 19.924.400 Rp 1.000.000
4 Pekerjaan Instalasi Pipa air Bersih Ls 0,00 1,00 1,00 Rp 2.500.000 Rp 2.500.000 Rp 1.850.000 Rp 650.000
5 Pengadaan Pompa Air ( Distribusi ) Shimizu 130 Watt Unit 0,00 1,00 1,00 Rp 1.300.000 Rp 1.300.000 Rp 1.000.000 Rp 300.000
TOTAL F.1 Rp 84.358.320 Rp 51.274.600 Rp 33.083.720
TOTAL. F (ADDWORK) Rp 84.358.320 Rp 51.274.600 Rp 33.083.720