Progress Palm Park Hotel Surabaya Final Pt.innotek.xls

REKAPITULASI PEKERJAAN MEKANIKAl ELEKTRIKAL & PLUMBING Proyek Lokasi Tanggal

: PALM PARK Hotel Surabaya : Surabaya : 30 NOVEMBER 2017 PROGRESS

NO.

URAIAN PEKERJAAN

II

PEKERJAAN PRELIMINARIES

1

PEKERJAAN PRELIMINARIES

MATERIAL

PEKERJAAN PRELIMINARIES

UPAH

-

TOTAL

BOBOT

PERIODE LALU

PERIODE INI

KOMULATIF

250,000,000

250,000,000

2.78%

0.00%

0.00%

0.00%

250,000,000

250,000,000

2.78%

0.00%

0.00%

0.00%

II

PEKERJAAN ELEKTRIKAL & ELEKTRONIK

1

PEKERJAAN LISTRIK

3,335,163,200

441,698,100

3,776,861,300

41.97%

0.00%

0.00%

0.00%

2

PEKERJAAN TELEPHONE & PABX

446,253,100

41,764,800

488,017,900

5.42%

0.00%

0.00%

0.00%

3

PEKERJAAN INSTALASI DATA

806,498,200

44,513,200

851,011,400

9.46%

0.00%

0.00%

0.00%

4

PEKERJAAN MATV

53,977,300

16,583,600

70,560,900

0.78%

0.00%

0.00%

0.00%

5

PEKERJAAN TATA SUARA

145,723,300

28,000,100

173,723,400

1.93%

0.00%

0.00%

0.00%

6

PEKERJAAN FIRE ALARM

306,760,200

33,128,000

339,888,200

3.78%

0.00%

0.00%

0.00%

7

PEKERJAAN CCTV

250,645,500

22,220,000

272,865,500

3.03%

0.00%

0.00%

0.00%

5,345,020,800

627,907,800

1,370,598,800

343,448,900

875,172,700

187,851,000

TOTAL PEK. ELEKTRIKAL & ELEKTRONIK

III

PEKERJAAN MAKANIKAL & PLUMBING

1

PEKERJAAN PLUMBING

2

PEKERJAAN PEMADAM KEBAKARAN

3

PEKERJAAN TATA UDARA

5

PEKERJAAN POOL

CATATAN

-

5,972,928,600

66.37%

1,714,047,700

19.04%

0.00%

0.00%

0.00%

1,063,023,700

11.81%

0.00%

0.00%

0.00%

-

By Specialis

-

By Specialis

TOTAL PEK. MAKANIKAL & PLUMBING

2,245,771,500

531,299,900

2,777,071,400

30.86%

0.00%

0.00%

0.00%

TOTAL

7,590,792,300

1,409,207,700

9,000,000,000

100.00%

0.00%

0.00%

0.00%

: AC untuk Area Hotel & Office mengunankan sistem VRV By Specialist AC untuk Area Ball Room & Pre Fuction Mengunakan sistem Konfensional By Specialist Swimming Pool By Specialist

BILL OF QUANTITY - PERSIAPAN Proyek PALM : PARK Hotel Surabaya : Surabaya Lokasi : 30 NOVEMBER 2017 Tanggal

NO.

URAIAN

SAT

QTY

HARGA SATUAN

VOLUME JUMLAH

BOBOT

PERIODE LALU

PERIODE INI

PROGRESS KOMULATIF

PERIODE LALU

PERIODE INI

KOMULATIF

PEKERJAAN PERSIAPAN, PRASARANA DAN PENUNJANG

1

Biaya Manajemen dan Koordinasi Lapangan Biaya-biaya untuk mengadakan staff di lapangan yang akan mengelola pelaksanaan pekerjaan dan mengurus segala hal yang berhubungan dengan tanggung jawabnya terhadap kontrak

2

Akomudasi Rapat Lapangan

bln

7.00

23,300,000

163,100,000

1.81%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

ls

1.00

2,800,000

2,800,000

0.03%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

Pengadaan akomudasi untuk rapat - rapat lapangan 3

Biaya Pembuatan Dokumen Kontrak Pembuatan dan pencetakan Dokumen Kontrak rangkap 5 (lima), 2 asli dan 3 Salinan lengkap dengan gambar-gambar

ls

1.00

1,000,000

1,000,000

0.01%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

4

Photo -Photo Kemajuan Pekerjaan Pembuatan photo-photo berwarna atas kemajuan pekerjaan sebanyak 5 set dan diserahkan pada Konsultan MK setiap bulan hingga masa penyerahan pertama. Setiap set minimal terdiri dari 10 lembar sesuai keperluan / pengarahan Konsultan MK

ls

1.00

2,100,000

2,100,000

0.02%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

5

Gambar Kerja (Shop Drawing) Pembuatan dan pencetakan gambar - gambar pelaksanaan menjadi tanggung jawab kontraktor sampai dengan disetujuinya gambar yang diajukan ke konsultan manajemen Konstruksi.

ls

1.00

2,000,000

2,000,000

0.02%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

6

Gambar Terlaksana (As Built Drawing) Pembuatan dan Pencetakan gambar-gambar terlaksana , gambar harus dan sesuai dengan apa yang telah dilaksanakan, gambar harus jelas dan gambar terlaksana tersebut harus diserahkan dalam rangkap 6 (enam), terdiri dari 1 (satu) asli , 3 (tiga) Copy, 2 (dua) gambar A3 dan 1 (satu) soft copy.

ls

1.00

4,000,000

4,000,000

0.04%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

7

Kantor Pemborong di Lapangan Pembuatan kantor sementara pemborong di lapangan berikut semua fasilitas yang diperlukan termasuk toilet untuk pekerja berikut pemeliharaan selama pelaksanaan pekerjaan.

ls

1.00

4,200,000

4,200,000

0.05%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

8

Gudang Bahan dan Los Kerja Pengadaan gudang sementara dan los kerja dilapangan berikut pemeliharaan.

ls

1.00

8,400,000

8,400,000

0.09%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

9

Contoh - Contoh Bahan

ls

1.00

1,000,000

1,000,000

0.01%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

Pengadaan contoh - contoh bahan yang dikehendaki oleh Pemberi Tugas atau Wakilnya harus segera disediakan

2 of 17

PERSIAPAN

BILL OF QUANTITY - PERSIAPAN Proyek PALM : PARK Hotel Surabaya : Surabaya Lokasi : 30 NOVEMBER 2017 Tanggal

VOLUME JUMLAH

SAT

10

Program K3 Pemborong wajib mengikuti Program K3: menyediakan peralatan P3K, peralatan pencegahan terhadap bahaya kebakaran yang sesuai dengan ketentuan yang berlaku. Pemborong Wajib untuk menjaga keselamatan pekerjanya dengan menyediakan helm, safety shoes, safety belt, dll

ls

1.00

13,650,000

13,650,000

0.15%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

11

Kebersihan dan Kerapian Pemborong harus mengangkut semua sampah secara teratur jika sudah bertumpuk dan pada waktu penyelesaian pekerjaan harus bersih dan rapi (Catatan : dalam pengangkutan keluar proyek, tidak mengotori jalan umum)

ls

1.00

3,500,000

3,500,000

0.04%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

12

Keamanan dan Perlindungan Pekerjaan Pengadaan tenaga keamanan, menyediakan penerangan dan perlindungan pekerjaan. Pemborong bertanggung jawab penuh atas keselamatan pekerja K-3, resiko kehilangan serta kerusakan maupaun peralatan.

ls

1.00

5,250,000

5,250,000

0.06%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

13

Pengadaan Tenaga Listrik, Air Kerja Pengadaan Tenaga Listrik & Air kerja sementara/ Temporary selama pekerjaan berlangsung untuk keperluan sendiri.

ls

1.00

14,000,000

14,000,000

0.16% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

14

Asuransi CAR, TPL, Personal Acciden ( deductable saja), Biaya Pengurusan

ls

1.00

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

15

Asuransi Astek Pemborong Wajib mengasuransikan Tenaga Kerja Yang terlibat dalam proyek.

ls

1.00

25,000,000

0.28%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

250,000,000

2.78%

0.00%

0.00%

0.00%

By Owner

25,000,000

3 of 17

BOBOT

PROGRESS

URAIAN

TOTAL PEKERJAAN PERSIAPAN, PRASARANA DAN PENUNJANG

QTY

HARGA SATUAN

NO.

PERIODE LALU

PERIODE INI

KOMULATIF

PERIODE LALU

PERIODE INI

KOMULATIF

PERSIAPAN

BILL OF QUANTITY Proyek : PALM PARK Hotel Surabaya Lokasi : Surabaya Tanggal : 30 NOVEMBER 2017 Pekerjaan : Instalasi Elektrikal

VOLUME NO.

A

URAIAN PEKERJAAN

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34

PEKERJAAN TEGANGAN RENDAH PERALATAN UTAMA Panel LVMDP + ATS + Capasitor Bank 350 KVAR Panel MDP Hotel Panel SDP Ground Floor Panel SDP Upper Ground Floor Panel SDP 2nd Floor Panel SDP 3rd Floor Panel PD Unit Kamar 2nd Floor Zone 01 Panel PD Unit Kamar 2nd Floor Zone 02 Panel PD Unit Kamar 3rd Floor Panel PD Kantor 2nd Floor Panel PD Kantor 3rd Floor Panel SDP Pompa Basement Panel SDP Pompa Atas Panel PD Cafe Shop 3rd Floor Panel PD Kitchen 3rd Floor Panel PD Pool 3rd Floor Panel SDP Ballroom 3rd Floor Panel PD Pre Function 3rd Floor Panel PD Ball Room 3rd Floor Panel PD Meeting Room 3rd Floor Panel PD AC Ball Room 3rd Floor Panel PD AC Pre Function 3rd Floor Panel EC + UPS 10 KVA ( 30 Menit ) Panel PF ( Pressurized Fan ) 1 Panel PF ( Pressurized Fan ) 2 Panel TK 1,2 ( Tangga Kebakaran 1,2 ) Panel TK 3,4 ( Tangga Kebakaran 3,4 ) Panel PP Sumppit Pump 1 S/D 3 Panel PP Sumppit Pump Ground Tank Panel PP Lift 1 Panel PP Lift 2 Panel PC BP ( Booster Pump ) Panel PC TP ( Transfer Pump ) Panel SDP Emergency

B

PEKERJAAN INSTALASI KABEL FEEDER

1

VOL.

SAT.

BOBOT

PERIODE LALU

PROGRESS

PERIODE PERIODE KOMULATIF INI LALU

PERIODE KOMULATIF INI

1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 2.00 2.00 3.00 1.00 1.00 1.00 1.00 1.00 1.00

unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit

0.00% 0.95% 0.06% 0.06% 0.19% 0.19% 0.14% 0.11% 0.14% 0.10% 0.11% 0.14% 0.09% 0.07% 0.07% 0.06% 0.33% 0.07% 0.13% 0.17% 0.16% 0.14% 0.84% 0.13% 0.13% 0.05% 0.05% 0.35% 0.12% 0.07% 0.07% 0.15% 0.14% 0.09%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Kabel dari LVMDP ke Panel MDP Hotel NYY 12 x 1C x 240 mm2 + BC 120 mm2

75.00

mtr

3.37%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

2

Kabel dari MDP Hotel ke Panel SDP Pompa Basement NYY 4 x 50 mm2 + BC 25 mm2

41.00

mtr

0.14%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

3

Kabel dari MDP Hotel ke Panel SDP Pompa Atas NYY 4 x 10 mm2 + BC 6 mm2

40.00

mtr

0.03%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

4

Kabel dari MDP Hotel ke SDP GR Floor NYY 4 x 6 mm2 + BC 4 mm

77.00

mtr

0.04%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

5

Kabel dari MDP Hotel ke Panel SDP 2nd Floor NYY 4 x 1C x 300 mm2 + BC 150 mm2

9.00

mtr

0.18%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

6

Kabel dari MDP Hotel ke Panel SDP 3rd Floor NYY 4 x 1C x 300 mm2 + BC 150 mm2

14.00

mtr

0.27%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

7

Kabel dari MDP Hotel ke Panel Ball Room NYY 8 x 1C x 240 mm2 + BC 120 mm2

42.00

mtr

1.28%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

8

Kabel dari MDP Hotel ke Panel SDP Emergency FRC 4 x 1C x 16 mm2 + BC 10 mm2

11.00

mtr

0.03%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

9

Kabel dari SDP 2nd Floor ke PP Kamar 2nd Floor Zone 1 NYY 4 x 1C x 120 mm2 + BC 70 mm2

9.00

mtr

0.07%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

10

Kabel dari SDP 2nd Floor ke PP Kamar 2nd Floor Zone 2 NYY 4 x 50 mm2 + BC 25 mm2

95.00

mtr

0.32%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

11

Kabel dari SDP 2nd Floor ke PP Kantor 2nd Floor NYY 4 x 35 mm2 + BC 25 mm2

96.00

mtr

0.25%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

12

Kabel dari SDP Emergency ke PP EC 2nd Floor FRC 4 x 1C x 10 mm2 + BC 6 mm2

107.00

mtr

0.18%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

13

Kabel dari PP Kantor 2nd Floor ke SDP Upper GR Floor NYY 4 x 6 mm2 + BC 4 mm2

72.00

mtr

0.04%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

14

Kabel dari SDP 3rd Floor ke PP Kamar 3rd Floor NYY 4 x 1C x 120 mm2 + BC 70 mm2

9.00

mtr

0.07%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

15

Kabel dari SDP 3rd Floor ke PP Cafe 3rd Floor NYY 4 x 16 mm2 + BC 10 mm2

67.00

mtr

0.08%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

16

Kabel dari SDP 3rd Floor ke PP Kitchen 3rd Floor NYY 4 x 16 mm2 + BC 10 mm2

65.00

mtr

0.08%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

17

Kabel dari SDP 3rd Floor ke PP Pool 3rd Floor NYY 4 x 6 mm2 + BC 4 mm2

39.00

mtr

0.02%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

18

Kabel dari SDP 3rd Floor ke PP Kantor 3rd Floor NYY 4 x 35 mm2 + BC 25 mm2

97.00

mtr

0.25%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

19

Kabel dari SDP Ball Room 3rd FL ke PP Ball Room 3rd FL NYY 4 x 35 mm2 + BC 25 mm2

10.00

mtr

0.03%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

20

Kabel dari SDP Ball Room 3rd FL ke PP Function Room 3rd FL NYY 4 x 35 mm2 + BC 25 mm2

10.00

mtr

0.03%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

21

Kabel dari SDP Ball Room 3rd FL ke PP Meeting Room 3rd FL NYY 4 x 50 mm2 + BC 25 mm2

117.00

mtr

0.40%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

22

Kabel dari SDP Ball Room 3rd FL ke PP AC Ball Room 3rd FL NYY 4 x 1C x 120 mm2 + BC 70 mm2

53.00

mtr

0.42%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

23

Kabel dari SDP Ball Room 3rd FL ke PP AC Prefuction 3rd FL NYY 4 x 1C x 120 mm2 + BC 70 mm2

54.00

mtr

0.43%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

24

Kabel dari Panel SDP Pompa Atas ke PC Booster Pump NYY 4 x 6 mm2 + BC 4 mm2

54.00

mtr

0.03%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

25

Kabel dari Panel SDP Emenrgency ke PP PF.1 FRC 4 x 4 mm2 + BC 4 mm2

11.00

mtr

0.01%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

26

Kabel dari Panel SDP Emenrgency ke PP PF.2 FRC 4 x 4 mm2 + BC 4 mm2

11.00

mtr

0.01%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

27

Kabel dari Panel SDP Emenrgency ke PP TK 1 FRC 3 x 2,5 mm2

62.00

mtr

0.02%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

28

Kabel dari Panel SDP Emenrgency ke PP TK 2 FRC 3 x 2,5 mm2

113.00

mtr

0.04%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

29

Kabel dari Panel SDP Emenrgency ke PP TK 3 FRC 3 x 2,5 mm2

165.00

mtr

0.06%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

30

Kabel dari Panel SDP Emenrgency ke PP TK 4 FRC 3 x 2,5 mm2

129.00

mtr

0.05%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

31

Kabel dari Panel MDP Hotel ke PP LIFT 1 FRC 4 x 1C x 35 mm2 + BC 25 mm2

65.00

mtr

0.28%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

32

Kabel dari Panel MDP Hotel ke PP LIFT 2 FRC 4 x 1C x 35 mm2 + BC 25 mm2

168.00

mtr

0.71%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

33

Kabel dari Panel SDP Pompa ke PC Transfer Pump NYY 4 x 6 mm2 + BC 4 mm2

21.00

mtr

0.01%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

34

Kabel dari Panel SDP Pompa ke PC STP NYY 4 x 6 mm2 + BC 4 mm2

31.00

mtr

0.02%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

35

Kabel dari Panel SDP Pompa ke PC Sumppit Pump 1 NYY 4 x 10 mm2 + BC 6 mm2

212.00

mtr

0.19%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

BILL OF QUANTITY Proyek : PALM PARK Hotel Surabaya Lokasi : Surabaya Tanggal : 30 NOVEMBER 2017 Pekerjaan : Instalasi Elektrikal

VOLUME NO.

URAIAN PEKERJAAN

VOL.

SAT.

BOBOT

PERIODE LALU

PROGRESS

PERIODE PERIODE KOMULATIF INI LALU

PERIODE KOMULATIF INI

36

Kabel dari Panel SDP Pompa ke PC Sumppit Pump 2 NYY 4 x 10 mm2 + BC 6 mm2

164.00

mtr

0.14%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

37

Kabel dari Panel SDP Pompa ke PC Sumppit Pump 3 NYY 4 x 10 mm2 + BC 6 mm2

159.00

mtr

0.14%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

38

Kabel dari Panel SDP Pompa ke PC Sumppit Pump GT NYY 4 x 10 mm2 + BC 6 mm2

69.00

mtr

0.06%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

39

Kabel dari Panel PP PF ke Pressurized Fan 1 FRC 4 x 4 mm2 + NYA 4 mm2

15.00

mtr

0.01%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

40

Kabel dari Panel PP PF ke Pressurized Fan 2 FRC 4 x 4 mm2 + NYA 4 mm2

15.00

mtr

0.01%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

41

Kabel dari Panel PP PF ke Pressurized Fan 3 FRC 4 x 4 mm2 + NYA 4 mm2

15.00

mtr

0.01%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

42

Kabel dari Panel PP PF ke Pressurized Fan 4 FRC 4 x 4 mm2 + NYA 4 mm2

15.00

mtr

0.01%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

43

Kabel dari Panel PP LIFT 1 ke PC LIFT 1 FRC 4 x 1C x 10 mm2 + BC 10 mm2

13.00

mtr

0.02%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

44

Kabel dari Panel PP LIFT 1 ke PC LIFT 2 FRC 4 x 1C x 10 mm2 + BC 10 mm2

16.00

mtr

0.03%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

45

Kabel dari Panel PP LIFT 2 ke PC LIFT 1 FRC 4 x 1C x 10 mm2 + BC 10 mm2

18.00

mtr

0.03%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

46

Kabel dari Panel PP LIFT 2 ke PC LIFT 2 FRC 4 x 1C x 6 mm2 + BC 6 mm2

21.00

mtr

0.03%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

47 48 49 50

Kabel dari Panel SDP 2nd Floor ke MCB Box Unit Smart Room NYY 3 x 4 mm2 Dalam Pipa Conduit dia. 20 mm Kabel dari Panel SDP 2nd Floor ke MCB Box Unit Deluxe Room NYY 3 x 6 mm2 Dalam Pipa Conduit dia. 20 mm Kabel dari Panel SDP 3rd Floor ke MCB Box Unit Deluxe Room NYY 3 x 6 mm2 Dalam Pipa Conduit dia. 20 mm Kabel dari Panel SDP 3rd Floor ke MCB Box Unit Suite Room NYY 3 x 6 mm2 Dalam Pipa Conduit dia. 20 mm EC EC EC EC EC EC

ke ke ke ke ke ke

Telephone NYM 3 x 2,5 mm2 Data/WIFI NYM 3 x 2,5 mm2 MATV NYM 3 x 2,5 mm2 Tata Udara NYM 3 x 2,5 mm2 Fire Alarm NYM 3 x 2,5 mm2 CCTV NYM 3 x 2,5 mm2

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

1.05%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

1,541.00

mtr

0.70%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

253.00

mtr

0.11%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

10.00 10.00 10.00 10.00 10.00 10.00

mtr mtr mtr mtr mtr mtr

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

C

PEKERJAAN INSTALASI KABEL TRAY DAN KABEL LADDER ( ELEKTRIKAL & ELEKTRONIK ) ELEKRTIKAL Kabel Ladder 600 mm x 100 mm x 1.2 mm 22.00 mtr 0.08% Kabel Ladder 400 mm x 100 mm x 1.2 mm 5.00 mtr 0.01% Kabel Tray 300 mm x 100 mm x 1.2 mm 473.00 mtr 1.76% Kabel Tray 200 mm x 100 mm x 1.2 mm 543.00 mtr 1.47% ELEKTRONIK Kabel Ladder 600 mm x 100 mm x 1.2 mm 26.00 mtr 0.09% Kabel Tray 300 mm x 100 mm x 1.2 mm 361.00 mtr 1.35% Kabel Tray 200 mm x 100 mm x 1.2 mm 264.00 mtr 0.72%

D

PP. PP. PP. PP. PP. PP.

0.31%

mtr

Kabel Kabel Kabel Kabel Kabel Kabel

1 2 3

dari dari dari dari dari dari

mtr

51 52 53 54 55 56

1 2 3 4

Power Power Power Power Power Power

882.00 2,318.00

1 2 3 4 5

PEKERJAAN INSTALASI PENERANGAN & POWER LISTRIK LANTAI GROUND FLOOR Lampu DL PL-C 2 x 13 W ESS 18 W Stop Kontak Dinding 1 Phase Saklar Seri Instalasi Lampu Penerangan Instalasi Stop Kontak 1 Phase

19.00 buah 3.00 buah 2.00 buah 19.00 ttk 3.00 ttk

0.03% 0.00% 0.00% 0.07% 0.02%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

1 2 3 4 5 6 7

LANTAI UPPER GROUND FLOOR Lampu TL TKO T5 1 x 28 W Lampu DL PL-C 2 x 13 W ESS 18 W Stop Kontak Dinding 1 Phase Saklar tunggal Saklar Seri Instalasi Lampu Penerangan Instalasi Stop Kontak 1 Phase

7.00 14.00 6.00 6.00 2.00 21.00 6.00

buah buah buah buah buah ttk ttk

0.02% 0.02% 0.00% 0.00% 0.00% 0.08% 0.04%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

I 1 2 3 4 5 6 7 8 9 10 11

LANTAI 2 Instalasi Listrik Lobby, Coridor & Office Lampu DL PL-C 2 x 13 W ESS 18 W Lampu TL TKO T5 1 x 28 W Lampu TL TKO T5 1 x 28 W + Battery lampu TKI Mirror Louvre T5 2 x 28 W lampu TKI Mirror Louvre T5 2 x 28 W + Battery Lampu Exit Stop Kontak Dinding 1 Phase Saklar tunggal Saklar Seri Instalasi Lampu Penerangan Instalasi Stop Kontak 1 Phase

115.00 4.00 2.00 19.00 10.00 6.00 57.00 1.00 19.00 156.00 57.00

buah buah buah buah buah buah buah buah buah ttk ttk

0.15% 0.01% 0.02% 0.11% 0.13% 0.06% 0.02% 0.00% 0.01% 0.58% 0.33%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

II 1 2 3 4 5 6 7 8 9 10 11 12 13

Instalasi Listrik Unit Kamar Hotel Lampu Down Light 13 Watt ESS 14 W Lampu Down Light 13 Watt ESS 14 W Cover Lampu Halogen 40 Watt Lampu LED Strip Stop Kontak Dinding 1 Phase Saklar tunggal Saklar Seri Frame 2 Gang Frame 3 Gang Box MCB Instalasi Lampu Penerangan Instalasi Stop Kontak 1 Phase Instalasi Key Card Switch

121.00 71.00 213.00 263.00 384.00 234.00 121.00 149.00 21.00 71.00 476.00 384.00 71.00

buah buah buah buah buah buah buah buah buah buah ttk ttk ttk

0.14% 0.13% 0.29% 0.89% 0.16% 0.08% 0.05% 0.03% 0.00% 2.23% 1.12% 1.13% 0.13%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

I 1 2 3 4 5 6 7 8 9 10 11

LANTAI 3 Instalasi Listrik Lobby Café/Resto, Office & Public Area Lampu DL PL-C 1 x 13 W ESS 14 W Lampu DL PL-C 2 x 13 W ESS 18 W Lampu TL TKO T5 1 x 28 W lampu TKI Mirror Louvre T5 2 x 28 W lampu TKI Mirror Louvre T5 2 x 28 W + Battery Lampu Exit Stop Kontak Dinding 1 Phase Saklar tunggal Saklar Seri Instalasi Lampu Penerangan Instalasi Stop Kontak 1 Phase

24.00 214.00 71.00 25.00 7.00 6.00 104.00 3.00 43.00 347.00 104.00

buah buah buah buah buah buah buah buah buah ttk ttk

0.03% 0.28% 0.22% 0.15% 0.09% 0.06% 0.04% 0.00% 0.02% 1.28% 0.61%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

II 1 2 3 4 5 6 7

Instalasi Listrik Ballroom Prefunction Lampu DL PL-C 1 x 13 W ESS 14 W Lampu DL PL-C 2 x 13 W ESS 18 W Lampu TL TKO T5 1 x 28 W Stop Kontak Dinding 1 Phase Grid Switch 6 gang Saklar tunggal Saklar Seri

33.00 590.00 0.00 63.00 8.00 1.00 16.00

buah buah buah buah buah buah buah

0.04% 0.78% 0.00% 0.03% 0.01% 0.00% 0.01%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

BILL OF QUANTITY Proyek : PALM PARK Hotel Surabaya Lokasi : Surabaya Tanggal : 30 NOVEMBER 2017 Pekerjaan : Instalasi Elektrikal

VOLUME NO. 8 9

URAIAN PEKERJAAN Instalasi Lampu Penerangan Instalasi Stop Kontak 1 Phase

III 1 2 3 4 5 6

Instalasi Listrik Meeting Room Lampu DL PL-C 2 x 13 W ESS 18 W Stop Kontak Dinding 1 Phase Saklar tunggal Saklar Seri Instalasi Lampu Penerangan Instalasi Stop Kontak 1 Phase

IV 1 2 3 4 5 6 7 8 9 10 11 12 13

Instalasi Listrik Unit Kamar Hotel Lampu Down Light 13 Watt ESS 14 W Lampu Down Light 13 Watt ESS 14 W Cover Lampu Halogen 40 Watt Lampu LED Strip Stop Kontak Dinding 1 Phase Saklar tunggal Saklar Seri Frame 2 Gang Frame 3 Gang Box MCB Instalasi Lampu Penerangan Instalasi Stop Kontak 1 Phase Instalasi Key Card Switch

V 1 2 3

LANTAI ATAP Instalasi Listrik Tangga Kebakaran Lampu TKO Fire Stair T5 28W Lampu TKO Fire Stair T5 28W + Battery Instalasi Lampu Penerangan

E

F

VOL.

SAT.

BOBOT

PERIODE LALU

PROGRESS

PERIODE PERIODE KOMULATIF INI LALU

PERIODE KOMULATIF INI

623.00 63.00

ttk ttk

2.30% 0.37%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

92.00 22.00 0.00 10.00 92.00 22.00

buah buah buah buah ttk ttk

0.12% 0.01% 0.00% 0.00% 0.34% 0.13%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

65.00 30.00 95.00 140.00 190.00 105.00 55.00 55.00 5.00 30.00 225.00 190.00 30.00

buah buah buah mtr buah buah buah buah buah buah ttk ttk ttk

0.07% 0.05% 0.13% 0.47% 0.08% 0.03% 0.02% 0.01% 0.00% 0.94% 0.53% 0.56% 0.06%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

24.00 buah 24.00 buah 48.00 ttk

0.07% 0.25% 0.18%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

GROUNDING Grounding Elektrikal TR Grounding Elektronik

1.00 1.00

ls ls

0.07% 0.07%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

LAIN - LAIN Testing dan comissioning

1.00

ls

0.06%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

TOTAL PEKERJAAN ELEKTRIKAL

41.97%

BILL OF QUANTITY Proyek Lokasi Tanggal Pekerjaan

: : : :

PALM PARK Hotel Surabaya Surabaya 30 NOVEMBER 2017 Instalasi Elektronik HARGA SATUAN

NO.

URAIAN PEKERJAAN

A I 1

PEKERJAAN TELEPHONE PERALATAN UTAMA PABX dengan kapasitas 16 Line dan 250 Extention lengkap dengan receiver, battery surge protection. Operator Console, Desktop Computer untuk Billing system ( Monitor, CPU P4, RAM 258, HDD 80 GB, dan Keyboard )

2 3 4 5

MDF - T 1100 Pair Telephone Outlet Pesawat Telephone Digital Pesawat Faxcimili

II

PEKERJAAN INSTALASI KABEL UTAMA

1

MDF ke PABX

2 3 4 5 6 7 8 9

III

VOL. SAT.

1.00 unit

1.00 3.00 1.00 2.00

ITC 120 x 2 x 0,6 mm2 MDF ke TB. Hotel Zone 01 2nd Floor ITC 50 x 2 x 0,6 mm2 MDF ke TB. Hotel Zone 02 2nd Floor ITC 40 x 2 x 0,6 mm2 MDF ke TB. Office 2nd Floor ITC 20 x 2 x 0,6 mm2 MDF ke TB. Hotel 3rd Floor ITC 100 x 2 x 0,6 mm2 TB. Hotel 2nd ke TB. Upper Ground Floor ITC 10 x 2 x 0,6 mm2 TB. Hotel 3rd ke TB. Office 3rd Floor ITC 40 x 2 x 0,6 mm2 TB. Hotel 3rd ke TB. Coffe Shop 3rd Floor ITC 40 x 2 x 0,6 mm2 TB. Hotel 3rd ke TB. Meeting 3rd Floor ITC 40 x 2 x 0,6 mm2

buah buah buah buah

MATERIAL

JUMLAH HARGA

UPAH

MATERIAL

VOLUME

UPAH

TOTAL

BOBOT

PERIODE LALU

PROGRESS

PERIODE PERIODE KOMULATIF INI LALU

PERIODE KOMULATIF INI

229,708,000

2,400,000

229,708,000

2,400,000

232,108,000

2.58%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

27,830,300 53,500 2,105,300 2,945,300

4,200,000 18,000 12,000 12,000

27,830,300 160,500 2,105,300 5,890,600

4,200,000 54,000 12,000 24,000

32,030,300 214,500 2,117,300 5,914,600

0.36% 0.00% 0.02% 0.07%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

11.00 mtr

231,000

48,000

2,541,000

528,000

3,069,000

0.03%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

106.00 mtr

107,400

22,300

11,384,400

2,363,800

13,748,200

0.15%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

9.00 mtr

80,200

16,700

721,800

150,300

872,100

0.01%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

10.00 mtr

45,300

9,400

453,000

94,000

547,000

0.01%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

117.00 mtr

214,700

44,600

25,119,900

5,218,200

30,338,100

0.34%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

67.00 mtr

25,200

5,300

1,688,400

355,100

2,043,500

0.02%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

97.00 mtr

80,200

16,700

7,779,400

1,619,900

9,399,300

0.10%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

67.00 mtr

80,200

16,700

5,373,400

1,118,900

6,492,300

0.07%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

118.00 mtr

80,200

16,700

9,463,600

1,970,600

11,434,200

0.13%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

1 2

PEKERJAAN INSTALASI TELPHONE GROUND FLOOR Fixture Telephone set Outlet Telephone

1.00 buah 1.00 buah

252,100 53,500

12,000 18,000

252,100 53,500

12,000 18,000

264,100 71,500

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

1

Instalasi Instalasi Outlet Telephone

1.00 titik

391,800

66,000

391,800

66,000

457,800

0.01%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

1 2 3

UPPER GROUND FLOOR Fixture Telephone set Outlet Telephone Terminal Box GR FL ( Kap : 10 Pair )

3.00 buah 3.00 buah 1.00 buah

252,100 53,500 273,600

12,000 18,000 60,000

756,300 160,500 273,600

36,000 54,000 60,000

792,300 214,500 333,600

0.01% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

1

Instalasi Instalasi Outlet Telephone

3.00 titik

391,800

66,000

1,175,400

198,000

1,373,400

0.02%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

1 2 3 4 5

2ND FLOOR Fixture Telephone set Outlet Telephone Terminal Box 2nd FL Office ( Kap : 20 Pair ) Terminal Box 2nd FL Zone 1 ( Kap : 50 Pair ) Terminal Box 2nd FL Zone 2 ( Kap : 40 Pair )

84.00 84.00 1.00 1.00 1.00

buah buah buah buah buah

252,100 53,500 526,100 1,283,700 1,031,100

12,000 18,000 120,000 300,000 240,000

21,176,400 4,494,000 526,100 1,283,700 1,031,100

1,008,000 1,512,000 120,000 300,000 240,000

22,184,400 6,006,000 646,100 1,583,700 1,271,100

0.25% 0.07% 0.01% 0.02% 0.01%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

1

Instalasi Instalasi Outlet Telephone

84.00 titik

391,800

66,000

32,911,200

5,544,000

38,455,200

0.43%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

1 2 3 4 5 6

3RD FLOOR Fixture Telephone set Outlet Telephone Terminal Box 3rd FL ( Kap : 100 Pair ) Terminal Box 3rd FL Office ( Kap : 20 Pair ) Terminal Box 3rd FL Meeting Room ( Kap : 20 Pair ) Terminal Box 3rd FL Cefe Shop ( Kap : 20 Pair )

68.00 68.00 1.00 1.00 1.00 1.00

buah buah buah buah buah buah

252,100 53,500 2,546,300 526,100 526,100 526,100

12,000 18,000 600,000 120,000 120,000 120,000

17,142,800 3,638,000 2,546,300 526,100 526,100 526,100

816,000 1,224,000 600,000 120,000 120,000 120,000

17,958,800 4,862,000 3,146,300 646,100 646,100 646,100

0.20% 0.05% 0.03% 0.01% 0.01% 0.01%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

1

Instalasi Instalasi Outlet Telephone

68.00 titik

391,800

66,000

26,642,400

4,488,000

31,130,400

0.35%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0

5,000,000

0

5,000,000

5,000,000

0.06%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

446,253,100

41,764,800

488,017,900

5.42%

0.00%

0.00%

0.00%

IV

LAIN - LAIN Testing dan comissioning

1.00

Total Pekerjaan Telephon

ls

BILL OF QUANTITY Proyek Lokasi Tanggal Pekerjaan

: : : :

PALM PARK Hotel Surabaya Surabaya 30 NOVEMBER 2017 Instalasi Elektronik HARGA SATUAN

NO.

B I 1

URAIAN PEKERJAAN

PEKERJAAN DATA PERALATAN UTAMA Core Switch Manageable 16 Port c/w Rack For Switch 24 x RJ-45 10/100/1000

2

Manageable Switches 16 Port c/w Rack For Switch 24 x RJ-45 10/100/1000

3 4 5 6 7 8 9 4 5 6

PC Server ( Core i7 2600, HDD500GB+2TB, 4GB DDR3 Memory) Patch Panel 24 Port Patch Cord 1,5 Mtr, Cat 6 Patch Cord 3 Mtr, Cat 6 Wiring Management 1U Rack 19" Double Door 15 U Rack 42U Printer UPS 1500 VA ( Standby 30 menit ) Instalasi Power Listrik

II

PEKERJAAN INSTALASI JARINGAN DATA GROUND FLOOR Access Point ( Wirles N150 High Power Broadband Router, Access Point & Bridge support WDS) Instalasi Outlet Data & Access Point dengan Kabel UTP Cat 6 dalam Pipa conduit PVC Hi dia. 20 mm

1 2 3

Instalasi Power Listrik untuk Switches & Access Point

1

UPPER GROUND FLOOR Outlet Data + Modular Jack UTP Cat 6

VOL. SAT.

MATERIAL

VOLUME

JUMLAH HARGA

UPAH

MATERIAL

BOBOT

TOTAL

UPAH

PERIODE LALU

PROGRESS

PERIODE PERIODE KOMULATIF INI LALU

PERIODE KOMULATIF INI

2.00 unit

29,763,100

180,000

59,526,200

360,000

59,886,200

0.67%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

7.00 unit

12,661,700

180,000

88,631,900

1,260,000

89,891,900

1.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

unit unit buah buah buah unit unit unit unit ls

25,924,500 2,583,000 95,600 102,900 304,500 2,950,500 16,222,500 4,714,500 15,802,500 374,000

780,000 60,000 24,000 30,000 240,000 600,000 1,800,000 240,000 300,000 96,000

51,849,000 18,081,000 12,428,000 3,292,800 4,263,000 17,703,000 16,222,500 9,429,000 31,605,000 374,000

1,560,000 420,000 3,120,000 960,000 3,360,000 3,600,000 1,800,000 480,000 600,000 96,000

53,409,000 18,501,000 15,548,000 4,252,800 7,623,000 21,303,000 18,022,500 9,909,000 32,205,000 470,000

0.59% 0.21% 0.17% 0.05% 0.08% 0.24% 0.20% 0.11% 0.36% 0.01%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

1.00 unit

5,720,500

60,000

5,720,500

60,000

5,780,500

0.06%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

1.00 titik

931,500

78,000

931,500

78,000

1,009,500

0.01%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0

0

0

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

2.00 7.00 130.00 32.00 14.00 6.00 1.00 2.00 2.00 1.00

titik

bh

128,200

18,000

512,800

72,000

584,800

0.01%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

2

Access Point ( Wirles N150 High Power Broadband Router, Access Point & Bridge support WDS)

4.00

1.00 unit

5,720,500

60,000

5,720,500

60,000

5,780,500

0.06%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

3

Instalasi Outlet Data & Access Point dengan Kabel UTP Cat 6 dalam Pipa conduit PVC Hi dia. 20 mm

5.00 titik

931,500

78,000

4,657,500

390,000

5,047,500

0.06%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

4

Instalasi Switches to Core Switch dengan Kabel UTP 2 x Cat 6 dalam Pipa conduit PVC Hi dia. 20 mm

24,800

4,600

1,661,600

308,200

1,969,800

0.02%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

6

Instalasi Power Listrik untuk Switches & Access Point

0

0

0

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

1

2ND FLOOR Outlet Data + Modular Jack UTP Cat 6

67.00

m' titik

82.00

bh

128,200

18,000

10,512,400

1,476,000

11,988,400

0.13%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

2

Access Point ( Wirles N150 High Power Broadband Router, Access Point & Bridge support WDS)

16.00 unit

5,720,500

60,000

91,528,000

960,000

92,488,000

1.03%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

3

Instalasi Outlet Data & Access Point dengan Kabel UTP Cat 6 dalam Pipa conduit PVC Hi dia. 20 mm

98.00 titik

931,500

78,000

91,287,000

7,644,000

98,931,000

1.10%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

4

Instalasi Switches to Core Switch dengan Kabel UTP 2 x Cat 6 dalam Pipa conduit PVC Hi dia. 20 mm

24,800

4,600

3,224,000

598,000

3,822,000

0.04%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

5

Instalasi Power Listrik untuk Switches & Access Point

0

0

0

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

1

3RD FLOOR Outlet Data + Modular Jack UTP Cat 6

130.00

m' titik

bh

128,200

18,000

6,410,000

900,000

7,310,000

0.08%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

2

Access Point ( Wirles N150 High Power Broadband Router, Access Point & Bridge support WDS)

33.00 unit

5,720,500

60,000

188,776,500

1,980,000

190,756,500

2.12%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

3

Instalasi Outlet Data & Access Point dengan Kabel UTP Cat 6 dalam Pipa conduit PVC Hi dia. 20 mm

83.00 titik

931,500

78,000

77,314,500

6,474,000

83,788,500

0.93%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

4

Instalasi Switches to Core Switch dengan Kabel UTP 2 x Cat 6 dalam Pipa conduit PVC Hi dia. 20 mm

24,800

4,600

4,836,000

897,000

5,733,000

0.06%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

5

Instalasi Power Listrik untuk Switches & Access Point

0

0

0

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0

5,000,000

5,000,000

0.06%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

806,498,200

44,513,200

851,011,400

9.46%

0.00%

0.00%

0.00%

III

50.00

195.00

m' titik

LAIN - LAIN Testing dan comissioning

1.00

Total Pekerjaan Data

ls

0

5,000,000

BILL OF QUANTITY Proyek Lokasi Tanggal Pekerjaan

: : : :

PALM PARK Hotel Surabaya Surabaya 30 NOVEMBER 2017 Instalasi Elektronik HARGA SATUAN

NO.

URAIAN PEKERJAAN

B I 1 2 3 4 5 6 7 8 9 10

PEKERJAAN MATV PERALATAN UTAMA VHF antena BT 451 type UHF antena BU 539 type Receiver Active Combiner Coupler 2 way TV Monitor 21 " Rack Cabinet System MATV Dish Parabola 12 feet, Fixed Dish Parabola ODU 80 cm untuk TV Kabel ( By Specialist ) IRD Decoder untuk TV Kabel ( By Specialist )

II

PEKERJAAN INSTALASI KABEL UTAMA

1 2 3

Coaxial cable RG-11 75 ohm dari Active Combiner ke TB.2ND Coaxial cable RG-11 75 ohm dari Active Combiner ke TB.3RD Coaxial cable RG-11 75 ohm dari Active Combiner ke Dish Parabola

III

VOL. SAT.

1.00 1.00 3.00 1.00 1.00 1.00 1.00 1.00 1.00 2.00

unit unit unit unit unit unit unit unit unit unit

12.00 mtr 120.00 mtr 132.00 mtr

1 2 3 4

PEKERJAAN INSTALASI MATV 2ND FLOOR Fixture Outlet TV Coupler 4 Way Coupler 2 Way Terminal Box TB.1

76.00 23.00 1.00 1.00

1 2

Instalasi Instalasi RG6 75 ohm dari TBTV ke Coupler Instalasi RG6 50 ohm dari Spliter ke outlet TV

24.00 titik 76.00 titik

3

3RD FLOOR Outlet TV Coupler 4 Way Coupler 2 Way Terminal Box TB.1

37.00 10.00 1.00 1.00

1 2

Instalasi Instalasi RG6 75 ohm dari TBTV ke Coupler Instalasi RG6 50 ohm dari Spliter ke outlet TV

11.00 titik 37.00 titik

1 2

IV

LAIN - LAIN Testing dan comissioning

1.00

Total Pekerjaan MATV

buah buah buah buah

buah buah buah buah

ls

MATERIAL

JUMLAH HARGA

UPAH

140,700 3,727,500 4,882,500

12,000 180,000 180,000

MATERIAL

VOLUME

UPAH

0 0 0 0 140,700 3,727,500 4,882,500 0 0 0

0 0 0 0 12,000 180,000 180,000 0 0 0

TOTAL

By Owner By Owner By Owner By Owner 152,700 3,907,500 5,062,500 By Owner By Owner By Owner

BOBOT

PERIODE LALU

PROGRESS

PERIODE PERIODE KOMULATIF INI LALU

PERIODE KOMULATIF INI

0.00% 0.00% 0.00% 0.00% 0.00% 0.04% 0.06% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

18,500 18,500 18,500

3,400 3,400 3,400

222,000 2,220,000 2,442,000

40,800 408,000 448,800

262,800 2,628,000 2,890,800

0.00% 0.03% 0.03%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

53,500 180,000 140,700 2,547,100

18,000 12,000 12,000 240,000

4,066,000 4,140,000 140,700 2,547,100

1,368,000 276,000 12,000 240,000

5,434,000 4,416,000 152,700 2,787,100

0.06% 0.05% 0.00% 0.03%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

236,900 130,000

60,000 60,000

5,685,600 9,880,000

1,440,000 4,560,000

7,125,600 14,440,000

0.08% 0.16%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

53,500 180,000 140,700 2,547,100

18,000 12,000 12,000 240,000

1,979,500 1,800,000 140,700 2,547,100

666,000 120,000 12,000 240,000

2,645,500 1,920,000 152,700 2,787,100

0.03% 0.02% 0.00% 0.03%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

236,900 130,000

60,000 60,000

2,605,900 4,810,000

660,000 2,220,000

3,265,900 7,030,000

0.04% 0.08%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0

3,500,000

0

3,500,000

3,500,000

0.04%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

53,977,300

16,583,600

70,560,900

0.78%

0.00%

0.00%

0.00%

BILL OF QUANTITY Proyek Lokasi Tanggal Pekerjaan

: : : :

PALM PARK Hotel Surabaya Surabaya 30 NOVEMBER 2017 Instalasi Elektronik HARGA SATUAN

NO.

URAIAN PEKERJAAN

C I 1 2 3 4 5 6 7 8 9

PEKERJAAN TATA SUARA PERALATAN UTAMA Sound Repeater DVD / VCD / CD / Mp - 3 player/ Radio Tuner AM / FM C/W antena Mixer frame C/W modul Equaliser modul V 1501 B Power amplifier 240 Watt Speaker selector Cabinet rack c/w Acc. Grounding BC 16 mm2 + Arester Paging Microphone

II 1

PEKERJAAN INSTALASI KABEL UTAMA Kabel NYMHY 3x 1.5 mm2

III

1

PEKERJAAN INSTALASI TATA SUARA GROUND FLOOR Fixture Ceiling Speaker 3W

1

Instalasi Instalasi ke Ceilling Speaker NYMHY 2 x 1.5 mm2

1

UPPER GROUND FLOOR Fixture Ceiling Speaker 3W

1

Instalasi Instalasi ke Ceilling Speaker NYMHY 2 x 1.5 mm2

1 2 3 4 5

2ND FLOOR Fixture MDF-SS JB-SS Ceiling Speaker 3W Coloum Speaker 10W Volume Control

1.00 1.00 120.00 4.00 8.00

1 2

Instalasi Instalasi ke Ceilling Speaker NYMHY 2 x 1.5 mm2 Instalasi ke Volume Control

1 2 3 4 5

1 2 IV

VOL. SAT.

JUMLAH HARGA

UPAH

MATERIAL

VOLUME

UPAH

TOTAL

BOBOT

PERIODE LALU

PROGRESS

PERIODE PERIODE KOMULATIF INI LALU

PERIODE KOMULATIF INI

unit unit unit unit unit unit unit unit unit

8,540,000 2,835,100 17,328,300 1,864,600 2,944,200 2,580,900 13,973,100 122,500 3,925,100

60,000 60,000 60,000 120,000 180,000 60,000 300,000 28,100 30,000

8,540,000 2,835,100 17,328,300 1,864,600 11,776,800 2,580,900 13,973,100 122,500 7,850,200

60,000 60,000 60,000 120,000 720,000 60,000 300,000 28,100 60,000

8,600,000 2,895,100 17,388,300 1,984,600 12,496,800 2,640,900 14,273,100 150,600 7,910,200

0.10% 0.03% 0.19% 0.02% 0.14% 0.03% 0.16% 0.00% 0.09%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

239.00 mtr

27,300

6,000

6,524,700

1,434,000

7,958,700

0.09%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

3.00 buah

96,600

18,000

289,800

54,000

343,800

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

3.00 titik

138,700

60,000

416,100

180,000

596,100

0.01%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

7.00 buah

96,600

18,000

676,200

126,000

802,200

0.01%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

7.00 titik

138,700

60,000

970,900

420,000

1,390,900

0.02%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

1,848,000 798,000 96,600 404,300 109,400

60,000 60,000 18,000 18,000 18,000

1,848,000 798,000 11,592,000 1,617,200 875,200

60,000 60,000 2,160,000 72,000 144,000

1,908,000 858,000 13,752,000 1,689,200 1,019,200

0.02% 0.01% 0.15% 0.02% 0.01%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

124.00 titik 8.00 titik

138,700 136,500

60,000 60,000

17,198,800 1,092,000

7,440,000 480,000

24,638,800 1,572,000

0.27% 0.02%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

3RD FLOOR Fixture JB-SS Ceiling Speaker 3W Coloum Speaker 10W Wall Speaker 6 W Volume Control

1.00 121.00 4.00 2.00 12.00

798,000 96,600 404,300 141,700 109,400

60,000 18,000 18,000 18,000 18,000

798,000 11,688,600 1,617,200 283,400 1,312,800

60,000 2,178,000 72,000 36,000 216,000

858,000 13,866,600 1,689,200 319,400 1,528,800

0.01% 0.15% 0.02% 0.00% 0.02%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

Instalasi Instalasi ke Ceilling Speaker NYMHY 2 x 1.5 mm2 Instalasi ke Volume Control

127.00 titik 12.00 titik

138,700 136,500

60,000 60,000

17,614,900 1,638,000

7,620,000 720,000

25,234,900 2,358,000

0.28% 0.03%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0

3,000,000

0

3,000,000

3,000,000

0.03%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

145,723,300

28,000,100

173,723,400

1.93%

0.00%

0.00%

0.00%

LAIN - LAIN Testing dan comissioning

1.00 1.00 1.00 1.00 4.00 1.00 1.00 1.00 2.00

MATERIAL

1.00

Total Pekerjaan Tata Suara

unit unit buah buah buah

unit buah buah buah buah

ls

BILL OF QUANTITY Proyek Lokasi Tanggal Pekerjaan

: : : :

PALM PARK Hotel Surabaya Surabaya 30 NOVEMBER 2017 Instalasi Elektronik HARGA SATUAN

NO.

URAIAN PEKERJAAN

D I 1 2 3 4

PEKERJAAN FIRE ALARM PERALATAN UTAMA Master Control Fire Alarm ( MCFA Kap : 1 Loop ) Anounciator panel Kabel Loop UTP 2 Pair AWG#16 dalam konduit NYA 2 x 1,5 dalam konduit PVC 20 mm

II

VOL. SAT.

UPAH

JUMLAH HARGA MATERIAL

VOLUME

UPAH

TOTAL

BOBOT

PERIODE LALU

PROGRESS

PERIODE PERIODE KOMULATIF INI LALU

PERIODE KOMULATIF INI

unit unit mtr mtr

48,615,000 10,636,500 19,000 16,100

600,000 360,000 3,500 3,000

48,615,000 21,273,000 9,120,000 7,728,000

600,000 720,000 1,680,000 1,440,000

49,215,000 21,993,000 10,800,000 9,168,000

0.55% 0.24% 0.12% 0.10%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

1 2

PEKERJAAN INSTALASI FIRE ALARM GROUND FLOOR Fixture Smoke detector End of line

2.00 buah 1.00 buah

487,800 10,500

12,000 6,000

975,600 10,500

24,000 6,000

999,600 16,500

0.01% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

1

Instalasi Instalasi Smoke detector ( NYA 2 x 1.5mm2 )

2.00 titik

114,600

48,000

229,200

96,000

325,200

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

1 2 3 4 5 6 7

UPPER GROUND FLOOR Fixture Rate off rise heat detector Smoke detector Indicator Lamp Manual Push button Alarm bell End of line TBFA

5.00 3.00 0.00 0.00 0.00 1.00 1.00

buah buah buah buah buah buah buah

196,800 487,800 180,100 268,300 356,500 10,500 11,197,200

12,000 12,000 12,000 12,000 12,000 6,000 180,000

984,000 1,463,400 0 0 0 10,500 11,197,200

60,000 36,000 0 0 0 6,000 180,000

1,044,000 1,499,400 0 0 0 16,500 11,377,200

0.01% 0.02% 0.00% 0.00% 0.00% 0.00% 0.13%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

1 2 3 4 5

Instalasi Instalasi Rate off rise heat detector ( NYA 2 x 1.5mm2 ) Instalasi Smoke detector ( NYA 2 x 1.5mm2 ) Instalasi Manual Push button ( NYA 2 x 1.5 mm2 ) Instalasi Indicator lamp ( NYA 2 x 1.5 mm2) Instalasi Alarm bell ( NYA 2 x 1.5 mm2)

5.00 3.00 0.00 0.00 0.00

titik titik titik titik titik

114,600 114,600 168,200 427,700 427,700

48,000 48,000 60,000 60,000 60,000

573,000 343,800 0 0 0

240,000 144,000 0 0 0

813,000 487,800 0 0 0

0.01% 0.01% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

1 2 3 4 5 6 7 8

2ND FLOOR Fixture Rate off rise heat detector Smoke detector Indicator Light Indicator Lamp Manual Push button Alarm bell End of line TBFA

33.00 73.00 71.00 6.00 6.00 6.00 6.00 1.00

buah buah buah buah buah buah buah buah

196,800 487,800 180,100 180,100 268,300 356,500 10,500 7,114,800

12,000 12,000 12,000 12,000 12,000 12,000 6,000 180,000

6,494,400 35,609,400 12,787,100 1,080,600 1,609,800 2,139,000 63,000 7,114,800

396,000 876,000 852,000 72,000 72,000 72,000 36,000 180,000

6,890,400 36,485,400 13,639,100 1,152,600 1,681,800 2,211,000 99,000 7,294,800

0.08% 0.41% 0.15% 0.01% 0.02% 0.02% 0.00% 0.08%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

1 2 3 4 5 6 7 8

Instalasi Instalasi Rate off rise heat detector ( NYA 2 x 1.5mm2 ) Instalasi Smoke detector ( NYA 2 x 1.5mm2 ) Instalasi Indicator light ( NYA 2 x 1.5 mm2) Instalasi Manual Push button ( NYA 2 x 1.5 mm2 ) Instalasi Indicator lamp ( NYA 2 x 1.5 mm2) Instalasi Alarm bell ( NYA 2 x 1.5 mm2) Instalasi Flow Switch ( NYA 2 x 1.5 mm2) Instalasi Tamper Switch ( NYA 2 x 1.5 mm2)

33.00 73.00 71.00 6.00 6.00 6.00 1.00 1.00

titik titik titik titik titik titik titik titik

114,600 114,600 52,700 168,200 427,700 427,700 105,100 105,100

48,000 48,000 30,000 60,000 60,000 60,000 60,000 60,000

3,781,800 8,365,800 3,741,700 1,009,200 2,566,200 2,566,200 105,100 105,100

1,584,000 3,504,000 2,130,000 360,000 360,000 360,000 60,000 60,000

5,365,800 11,869,800 5,871,700 1,369,200 2,926,200 2,926,200 165,100 165,100

0.06% 0.13% 0.07% 0.02% 0.03% 0.03% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

1 2 3 4 5 6 7 8 9

3RD FLOOR Fixture Rate off rise heat detector Smoke detector Fix Detetor Indicator Light Indicator Lamp Manual Push button Alarm bell End of line TBFA

7.00 134.00 0.00 30.00 8.00 8.00 8.00 9.00 1.00

buah buah buah buah buah buah buah buah buah

196,800 487,800 1,502,100 180,100 180,100 268,300 356,500 10,500 10,069,500

12,000 12,000 12,000 12,000 12,000 12,000 12,000 6,000 180,000

1,377,600 65,365,200 0 5,403,000 1,440,800 2,146,400 2,852,000 94,500 10,069,500

84,000 1,608,000 0 360,000 96,000 96,000 96,000 54,000 180,000

1,461,600 66,973,200 0 5,763,000 1,536,800 2,242,400 2,948,000 148,500 10,249,500

0.02% 0.74% 0.00% 0.06% 0.02% 0.02% 0.03% 0.00% 0.11%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

1 2 3 4 5 6 7 8

Instalasi Instalasi Rate off rise heat detector ( NYA 2 x 1.5mm2 ) Instalasi Smoke detector ( NYA 2 x 1.5mm2 ) Instalasi Indicator light ( NYA 2 x 1.5 mm2) Instalasi Manual Push button ( NYA 2 x 1.5 mm2 ) Instalasi Indicator lamp ( NYA 2 x 1.5 mm2) Instalasi Alarm bell ( NYA 2 x 1.5 mm2) Instalasi Flow Switch ( NYA 2 x 1.5 mm2) Instalasi Tamper Switch ( NYA 2 x 1.5 mm2)

7.00 134.00 30.00 8.00 8.00 8.00 2.00 2.00

titik titik titik titik titik titik titik titik

114,600 114,600 52,700 168,200 427,700 427,700 105,100 105,100

48,000 48,000 30,000 60,000 60,000 60,000 60,000 60,000

802,200 15,356,400 1,581,000 1,345,600 3,421,600 3,421,600 210,200 210,200

336,000 6,432,000 900,000 480,000 480,000 480,000 120,000 120,000

1,138,200 21,788,400 2,481,000 1,825,600 3,901,600 3,901,600 330,200 330,200

0.01% 0.24% 0.03% 0.02% 0.04% 0.04% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0

5,000,000

0

5,000,000

5,000,000

0.06%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

306,760,200

33,128,000

339,888,200

3.78%

0.00%

0.00%

0.00%

III

LAIN - LAIN Testing dan comissioning

1.00 2.00 480.00 480.00

MATERIAL

1.00

Total Pekerjaan Fire Alarm

ls

BILL OF QUANTITY Proyek Lokasi Tanggal Pekerjaan

: : : :

PALM PARK Hotel Surabaya Surabaya 30 NOVEMBER 2017 Instalasi Elektronik HARGA SATUAN

NO.

URAIAN PEKERJAAN

D I 1 2 3 4 5 6

PEKERJAAN CCTV PERALATAN UTAMA DVR Analog Stand alone 16 Chanel UPS 1500 VA ( Standby 30 menit ) LCD 32" Rack Cabinet Instalasi Power Listrik Grounding System

II

PEKERJAAN INSTALASI CCTV GROUND FLOOR Fixture

1 2

1 2

VOL. SAT.

4.00 1.00 3.00 1.00 1.00 1.00

MATERIAL

UPAH

unit unit unit unit ls ls

12,169,500 15,802,500 3,727,500 5,407,500 278,400 85,200

Dome Camera Colour Fixed ( Indoor Type)

1.00 buah

CCD Camera Colour Fixed c/w Housing Outdoor Type

1.00 buah

Instalasi Instalasi Kamera CCTV Kabel Coaxial RG.6 + pipa conduit dia. 20 m Instalasi Power Kamera NYM 3 x 2.5 mm conduit 20 mm

JUMLAH HARGA MATERIAL

VOLUME

UPAH

1,800,000 300,000 120,000 540,000 44,500 19,500

48,678,000 15,802,500 11,182,500 5,407,500 278,400 85,200

1,349,100

60,000

2,325,000

180,000

2.00 titik 2.00 titik

1,660,500 270,000

TOTAL

BOBOT

PERIODE LALU

PROGRESS

PERIODE PERIODE KOMULATIF INI LALU

PERIODE KOMULATIF INI

7,200,000 300,000 360,000 540,000 44,500 19,500

55,878,000 16,102,500 11,542,500 5,947,500 322,900 104,700

0.62% 0.18% 0.13% 0.07% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

1,349,100

60,000

1,409,100

0.02%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

2,325,000

180,000

2,505,000

0.03%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

78,000 78,000

3,321,000 540,000

156,000 156,000

3,477,000 696,000

0.04% 0.01%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

UPPER GROUND FLOOR Fixture 1

Dome Camera Colour Fixed ( Indoor Type)

2.00 buah

1,349,100

60,000

2,698,200

120,000

2,818,200

0.03%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

2

CCD Camera Colour Fixed c/w Housing Outdoor Type

1.00 buah

2,325,000

180,000

2,325,000

180,000

2,505,000

0.03%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

1 2

Instalasi Instalasi Kamera CCTV Kabel Coaxial RG.6 + pipa conduit dia. 20 m Instalasi Power Kamera NYM 3 x 2.5 mm conduit 20 mm

3.00 titik 3.00 titik

1,660,500 270,000

78,000 78,000

4,981,500 810,000

234,000 234,000

5,215,500 1,044,000

0.06% 0.01%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

2nd FLOOR Fixture 1

Dome Camera Colour Fixed ( Indoor Type)

13.00 buah

1,349,100

60,000

17,538,300

780,000

18,318,300

0.20%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

1 2

Instalasi Instalasi Kamera CCTV Kabel Coaxial RG.6 + pipa conduit dia. 20 m Instalasi Power Kamera NYM 3 x 2.5 mm conduit 20 mm

13.00 titik 13.00 titik

1,660,500 270,000

78,000 78,000

21,586,500 3,510,000

1,014,000 1,014,000

22,600,500 4,524,000

0.25% 0.05%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

3rd FLOOR Fixture 1

Dome Camera Colour Fixed ( Indoor Type)

33.00 buah

1,349,100

60,000

44,520,300

1,980,000

46,500,300

0.52%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

1 2

Instalasi Instalasi Kamera CCTV Kabel Coaxial RG.6 + pipa conduit dia. 20 m Instalasi Power Kamera NYM 3 x 2.5 mm conduit 20 mm

33.00 titik 33.00 titik

1,660,500 270,000

78,000 78,000

54,796,500 8,910,000

2,574,000 2,574,000

57,370,500 11,484,000

0.64% 0.13%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0

2,500,000

0

2,500,000

2,500,000

0.03%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

250,645,500

22,220,000

272,865,500

3.03%

0.00%

0.00%

0.00%

III

LAIN - LAIN Testing dan comissioning

1.00

Total Pekerjaan CCTV

ls

BILL OF QUANTITY Proyek Lokasi Tanggal Pekerjaan

: : : :

PALM PARK Hotel Surabaya Surabaya 24 JULI 2017 Instalasi Plumbing HARGA SATUAN

NO.

URAIAN PEKERJAAN

I 1

1

2

2

3

3

4

4

5

5

6 6 7 8 8 9 10 II 1 2 3

PEKERJAAN PLUMBING PERALATAN UTAMA Pompa Transfer Kap. : 12 m3/jam Head. : 35 m Putaran : 1500 Rpm Type : Centrifugal End Suction Pompa Transfer Kap. : 15 m3/jam Head. : 35 m Putaran : 1500 Rpm Type : Vertikal Multi Stage Pompa Filtrasi Kap. : 15 m3/jam Head. : 15 m Putaran : 1500 Rpm Type : Centrifugal End Suction Pompa Filtrasi Kap. : 12 m3/jam Head. : 20 m Putaran : 1500 Rpm Type : Vertikal Multi Stage Pompa Booster ( VSD ) Kap. : 300 l/menit ( 2 x 150 l/menit ) Head. : 50 meter Putaran : 2900 Rpm Type : Packaged Booster Pompa Booster ( VSD ) Kap. : ( 3 x 250 l/menit ) Head. : 2,5 bar Putaran : 2900 Rpm Type : Packaged Booster Sand Filter (SF-01) Type : Manual Backwash Kapasitas : 15 m3/jam Material : Mild Steel Operasi : Manual Backwash Sand Filter (SF-01) Type : Manual Backwash Kapasitas : 12 m3/jam Material : Mild Steel Operasi : Manual Backwash Carbon Filter (CF-01) Type : Manual Backwash Kapasitas : 15 m3/jam Material : Mild Steel Operasi : Manual Backwash Carbon Filter (CF-01) Type : Manual Backwash Kapasitas : 12 m3/jam Material : Mild Steel Operasi : Manual Backwash Electric Water Heater Kap. 15 liter (SMART ROOM) Electric Water Heater Kap. 30 liter (DELUXE ROOM) Electric Water Heater Kap. 50 liter (SUITE ROOM) Heat Pump kap: 22 Kw Heat Pump kap: 32 Kw Storege Tank Kap : 2000 liter Stenlis c/w Isolasi Pompa Sirkulasi Q: 50 lpm, head: 20 Pompa Sirkulasi Q: 100 lpm, head: 15 m Pompa Distribusi Q: 150 lpm, head: 30 m Pompa Return Q: 50 lpm, head: 20 m Roof Tank Kap : 24000 liter FRP dengan sekat PERALATAN BANTU POMPA TRANSFER Gate Valve dia. 2 1/2" Gate Valve dia. 2" Check Valve dia. 2 1/2""

VOL.

SAT.

0.00

unit

2.00

unit

0.00

unit

0.00

unit

0.00

set

1.00

set

0.00

MATERIAL

UPAH

VOLUME

JUMLAH HARGA MATERIAL

UPAH

TOTAL

BOBOT

PROGRESS

PERIODE PERIODE KOMULATIF INI LALU

PERIODE KOMULATIF INI

0.00% 0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.61% 0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00% 0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00% 0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00% 0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

1.87% 0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

unit

0.00% 0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00

unit

0.00% 0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00

unit

0.00% 0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00

unit

0.00% 0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

21.00 75.00 5.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00

unit unit unit unit unit unit unit unit unit unit unit

0.44% 1.92% 0.16% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.04%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.10% 0.00% 0.00% 0.00% 0.05% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

4.00 buah 0.00 buah 2.00 buah

0

PERIODE LALU

25,034,800

2,376,900

50,069,600

4,753,800

54,823,400

0

0

162,125,300

6,562,500

162,125,300

6,562,500

168,687,800

1,774,800 2,175,700 2,805,700

125,000 125,000 125,000

37,270,800 163,177,500 14,028,500

2,625,000 9,375,000 625,000

39,895,800 172,552,500 14,653,500

90,591,900

3,125,000

90,591,900

3,125,000

93,716,900

2,268,700

46,900

9,074,800

187,600

9,262,400

2,320,100

46,900

4,640,200

93,800

4,734,000

BILL OF QUANTITY Proyek Lokasi Tanggal Pekerjaan

: : : :

PALM PARK Hotel Surabaya Surabaya 24 JULI 2017 Instalasi Plumbing HARGA SATUAN

NO.

URAIAN PEKERJAAN

4 5 6 7 8 9 10 11 12 13 14 15 16 17 III 1 2 3 4 5 6 7 8 9 10 11 11 12 13 14 15 16 17 18 19 III

IV

Flexible Connection dia. 2 1/2" Flexible Connection dia. 2" Strainer dia. 2 1/2" Foot valve dia. 2 1/2" Pressure Gauge (range 1 - 10 bar) Header dia.6" Header dia.4" Water Level Control (WLC) + kabel ke Tandon Atas Instalasi pipa GIP dia. 2 1/2" prov. sum Instalasi pipa GIP dia. 2" Pipa GIP Medium class dia. 2 1/2" ( Transfer ke Roof Tank Panel Pompa Transfer Kabel Power Pompa Transfer Fitting dan material bantu

VOL. 4.00 0.00 2.00 2.00 2.00 0.00 1.00 1.00 15.00 9.00 71.00 1.00 1.00 1.00

SAT.

MATERIAL

UPAH

VOLUME

JUMLAH HARGA MATERIAL

TOTAL

UPAH

BOBOT

PERIODE LALU

PROGRESS

PERIODE PERIODE KOMULATIF INI LALU

PERIODE KOMULATIF INI

buah 4,459,600 187,600 4,647,200 1,114,900 46,900 buah buah 3,966,400 93,800 4,060,200 1,983,200 46,900 buah 3,680,200 93,800 3,774,000 1,840,100 46,900 buah 253,000 37,600 290,600 126,500 18,800 unit unit 2,579,200 500,000 3,079,200 2,579,200 500,000 buah 1,815,000 312,500 2,127,500 1,815,000 312,500 mtr 2,836,500 798,000 3,634,500 189,100 53,200 mtr 1,249,200 382,500 1,631,700 138,800 42,500 m' 13,426,100 3,777,200 17,203,300 189,100 53,200 unit Include pump Include pump Include pump Include pump Include pump Ls Include pump Include pump Include pump Include pump Include pump Ls Include pipe Include pipe Include pipe Include pipe Include pipe

0.05% 0.00% 0.05% 0.04% 0.00% 0.00% 0.03% 0.02% 0.04% 0.02% 0.19% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.01% 0.03% 0.09% 0.08% 0.04% 0.01% 0.09% 0.05% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.64% 0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.64% 0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.64% 0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.51% 0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.90% 0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.17% 0.00% 0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

PERALATAN BANTU POMPA FILTRASI Gate Valve dia. 2" Gate Valve dia. 2 1/2" Gate Valve dia. 1 1/2" Check Valve dia. 1 1/2" Check Valve dia. 2 1/2" Flexible Connection dia. 2" Flexible Connection dia. 2 1/2" Flexible Connection dia. 1 1/2" Strainer dia. 2" Strainer dia. 2 1/2" Foot valve dia. 2 1/2" Pressure Gauge (range 1 - 10 bar) Header dia.6" Water Level Control (WLC) + kabel ke GWT Instalasi pipa GIP dia. 2" Instalasi pipa GIP dia. 2 1/2" prov. sum Instalasi pipa GIP dia. 1 1/2" Panel Pompa Filtrasi Kabel Power Pompa Filtrasi Fitting dan material bantu

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

buah buah buah buah buah buah buah buah buah buah buah buah unit buah mtr mtr mtr unit Include pump Include pump Include pump Ls Include pump Include pump Include pump Ls Include pipe Include pipe Include pipe

PERALATAN BANTU POMPA BOOSTER Gate Valve dia. 2" Gate Valve dia. 2 1/2" Gate Valve dia. 3" suction booster pump Strainer dia. 3" suction booster pump Flexibel Joint dia. 3" suction booster pump Butterfly Valve dia. 2 1/2" Gate Valve dia. 4" Header dia.6" @4m Pipa GIP Medium class dia. 2" ( Suction pompa booster) Pipa GIP Medium class dia. 2 1/2" ( dari Header Roof Ta Pipa GIP Medium class dia. 4" ( dari Roof tank ke header)

2.00 1.00 3.00 3.00 3.00 1.00 2.00 1.00 1.00 1.00 1.00

buah buah buah buah buah buah buah unit mtr mtr mtr

-

-

-

-

-

-

-

-

-

-

-

-

-

Include pump Include pump Include pipe

Include pump Include pump Include pipe

418,000 2,268,700 2,764,400 2,340,600 1,251,800 853,200 3,862,700 3,680,800 138,800 189,100 335,400

37,500 46,900 56,300 56,300 56,300 46,900 75,000 750,000 42,500 53,200 85,000

836,000 2,268,700 8,293,200 7,021,800 3,755,400 853,200 7,725,400 3,680,800 138,800 189,100 335,400

75,000 46,900 168,900 168,900 168,900 46,900 150,000 750,000 42,500 53,200 85,000

911,000 2,315,600 8,462,100 7,190,700 3,924,300 900,100 7,875,400 4,430,800 181,300 242,300 420,400

GROUND FLOOR Pekerjaan Utama Instalasi Air Kotor 1

Pompa Sumpit Kap: 150 Lpm, Head : 20 meter ( include Panel, Valve, Check Valve & Asesories)

0.00

set

1

Pompa Sumpit Kap: 2 x 400 Lpm, Head : 20 meter ( include Panel, Valve, Check Valve & Asesories) SWP-01

1.00

set

53,391,600

4,200,000

53,391,600

4,200,000

57,591,600

1

Pompa Sumpit Kap: 2 x 300 Lpm, Head : 20 meter ( include Panel, Valve, Check Valve & Asesories) SWP-02

1.00

set

53,391,600

4,200,000

53,391,600

4,200,000

57,591,600

1

Pompa Sumpit Kap: 2 x 180 Lpm, Head : 20 meter ( include Panel, Valve, Check Valve & Asesories) SWP-03

1.00

set

53,391,600

4,200,000

53,391,600

4,200,000

57,591,600

2

Pompa Sumpit ( Main Greastrap) Kap: 150 Lpm, Head : 20 meter ( include Panel, Valve, Check Valve & Asesories)

1.00

set

41,556,000

4,200,000

41,556,000

4,200,000

45,756,000

3

Pipa PVC class AW dia. 100 ( Pipa Transfer dari Sumpit ke STP)

376.00

m'

115,500

98,800

43,428,000

37,148,800

80,576,800

LANTAI LOWER GROUND Pekerjaan Air Kotor, Buangan Pipa PVC class AW dia. 150 ( Riser & Main Line ) Fitting dan material bantu

56.00 1.00

m' ls

216,500 63,800 12,124,000 3,572,800 15,696,800 Include pipe Include pipe Include pipe Include pipe Include pipe

BILL OF QUANTITY Proyek Lokasi Tanggal Pekerjaan

: : : :

PALM PARK Hotel Surabaya Surabaya 24 JULI 2017 Instalasi Plumbing HARGA SATUAN

NO.

URAIAN PEKERJAAN Pekerjaan Venting Pipa PVC class D dia. 80 Pipa PVC class D dia. 65 Fitting dan material bantu

VOL.

SAT.

MATERIAL

VOLUME

JUMLAH HARGA

UPAH

MATERIAL

TOTAL

UPAH

BOBOT

PERIODE LALU

PROGRESS

PERIODE PERIODE KOMULATIF INI LALU

PERIODE KOMULATIF INI

9.00 5.00 1.00

m' m' ls

55,700 31,900 501,300 287,100 788,400 46,700 26,600 233,500 133,000 366,500 Include pipe Include pipe Include pipe Include pipe Include pipe

0.00% 0.01% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

31.00 9.00 11.00 16.00 1.00

m' m' m' m' ls

216,500 63,800 6,711,500 1,977,800 8,689,300 115,500 42,500 1,039,500 382,500 1,422,000 61,500 26,600 676,500 292,600 969,100 35,700 21,300 571,200 340,800 912,000 Include pipe Include pipe Include pipe Include pipe Include pipe

0.10% 0.02% 0.01% 0.01% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

9.00 5.00 1.00

m' m' ls

55,700 31,900 501,300 287,100 788,400 46,700 26,600 233,500 133,000 366,500 Include pipe Include pipe Include pipe Include pipe Include pipe

0.01% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

3.00

bh

34,500

0.00% 0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

30.00 9.00 1.00

m' m' ls

216,500 63,800 6,495,000 1,914,000 8,409,000 115,500 42,500 1,039,500 382,500 1,422,000 Include pipe Include pipe Include pipe Include pipe Include pipe

0.09% 0.00% 0.02% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

9.00 5.00 1.00

m' m' ls

55,700 31,900 501,300 287,100 788,400 46,700 26,600 233,500 133,000 366,500 Include pipe Include pipe Include pipe Include pipe Include pipe

0.01% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

30.00 9.00 1.00

m' m' ls

216,500 63,800 6,495,000 1,914,000 8,409,000 115,500 42,500 1,039,500 382,500 1,422,000 Include pipe Include pipe Include pipe Include pipe Include pipe

0.09% 0.00% 0.02% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

9.00 5.00 1.00

m' m' ls

55,700 31,900 501,300 287,100 788,400 46,700 26,600 233,500 133,000 366,500 Include pipe Include pipe Include pipe Include pipe Include pipe

0.01% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

258.00 24.00 5.00 143.00 285.00 446.00 546.00 1.00

m' m' m' m' m' m' m' m'

175,800 37,500 45,356,400 9,675,000 55,031,400 94,300 30,000 2,263,200 720,000 2,983,200 62,000 22,500 310,000 112,500 422,500 43,600 18,800 6,234,800 2,688,400 8,923,200 31,300 15,000 8,920,500 4,275,000 13,195,500 22,500 15,000 10,035,000 6,690,000 16,725,000 18,800 15,000 10,264,800 8,190,000 18,454,800 Include pipe Include pipe Include pipe Include pipe Include pipe

0.61% 0.03% 0.00% 0.10% 0.15% 0.19% 0.21% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.15% 0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00% 0.00% 0.00% 0.06% 0.28% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.19% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.78% 0.80% 0.15% 0.13% 0.18% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

501,300 287,100 788,400 4,343,100 2,473,800 6,816,900 1,946,200 1,576,200 3,522,400 8,221,800 6,176,000 14,397,800 7,761,000 5,187,000 12,948,000 pipe Include pipe Include pipe

0.01% 0.08% 0.04% 0.16% 0.14% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

1,621,500

0.00% 0.00% 0.02% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.27% 0.15% 0.08% 0.09% 0.11% 0.14% 0.16% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

137,600 5,897,600 2,240,100 918,900 455,500

0.00% 0.07% 0.02% 0.01% 0.01%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00%

31,000 15,000 1,953,000 945,000 2,898,000 24,200 15,000 5,904,800 3,660,000 9,564,800 Include pipe Include pipe Include pipe Include pipe Include pipe

0.00% 0.03% 0.11% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00%

0.08% 0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.09% 0.48% 0.09% 0.14% 0.20% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.12% 0.13% 0.02% 0.12% 0.12% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

LANTAI GROUND Pekerjaan Air Kotor, Buangan Pipa PVC class AW dia. 150 ( Riser & Main Line ) Pipa PVC class AW dia. 100 Pipa PVC class AW dia. 65 Pipa PVC class AW dia. 50 Fitting dan material bantu Pekerjaan Venting Pipa PVC class D dia. 80 Pipa PVC class D dia. 65 Fitting dan material bantu Pekerjaan Asesories Instalasi Air Kotor P-trap PVC 50 mm

11,500

-

34,500

-

LANTAI UPPER GROUND Pekerjaan Air Kotor, Buangan Pipa PVC class AW dia. 150 ( Riser & Main Line ) Pipa PVC class AW dia. 100 Fitting dan material bantu Pekerjaan Venting Pipa PVC class D dia. 80 Pipa PVC class D dia. 65 Fitting dan material bantu LANTAI 1 Pekerjaan Air Kotor, Buangan Pipa PVC class AW dia. 150 ( Riser & Main Line ) Pipa PVC class AW dia. 100 Fitting dan material bantu Pekerjaan Venting Pipa PVC class D dia. 80 Pipa PVC class D dia. 65 Fitting dan material bantu V a 1 2 2 2 3 4 5 6

LANTAI 02 Pekerjaan Pemipaan Air Bersih Pipa PPR PN10 dia.65 ( Ring ) Pipa PPR PN10 dia. 50 Pipa PPR PN10 dia. 40 Pipa PPR PN10 dia. 32 ( Riser ) Pipa PPR PN10 dia. 25 Pipa PPR PN10 dia. 20 Pipa PPR PN10 dia. 15 Fitting dan material bantu

b 1

Pekerjaan Valve & Asesories Instalasi Air Bersih Gate Valve dia. 25

72.00

bh

c 1

2 3 4

Instalasi Air Panas Pipa PPR PN 20 dia. 50 ( Ring) Pipa PPR PN 20 dia. 40 Pipa PPR PN 20 dia. 25 ( Riser) Pipa PPR PN 20 dia. 20 Pipa PPR PN 20 dia. 15 Fitting dan material bantu

0.00 0.00 0.00 125.00 647.00 1.00

m' m' m' m' m' ls

d 1 2

Pekerjaan Valve & Asesories Instalasi Air Panas Gate Valve dia. 20 Gate Valve dia. 15

0.00 142.00

bh bh

e 1 2 3 3 4 5

Pekerjaan Air Kotor, Buangan Pipa PVC class AW dia. 150 ( Riser & Main Line ) Pipa PVC class AW dia. 100 Pipa PVC class AW dia. 80 Pipa PVC class AW dia. 65 Pipa PVC class AW dia. 50 Pipa PVC class AW dia. 40 Fitting dan material bantu

250.00 453.00 120.00 135.00 291.00 0.00 1.00

m' m' m' m' m' m' ls

Include pipe

f 1 1 1 2 3 4

Pekerjaan Venting Pipa PVC class D dia. 80 Pipa PVC class D dia. 65 Pipa PVC class D dia. 50 Pipa PVC class D dia. 40 Pipa PVC class D dia. 32 Fitting dan material bantu

9.00 93.00 74.00 386.00 390.00 1.00

m' m' m' m' m' ls

55,700 31,900 46,700 26,600 26,300 21,300 21,300 16,000 19,900 13,300 Include pipe Include pipe Include

g 1 1

Pekerjaan Asesories Instalasi Air Kotor U trap PVC 50 mm P-trap PVC 50 mm

0.00 141.00

bh bh

3 4 5 6 7

LANTAI 03 Pekerjaan Pemipaan Air Bersih Pipa PPR PN10 dia. 65 Pipa PPR PN10 dia. 50 Pipa PPR PN10 dia. 40 Pipa PPR PN10 dia. 32 Pipa PPR PN10 dia. 25 Pipa PPR PN10 dia. 20 Pipa PPR PN10 dia. 15 Fitting dan material bantu

112.00 106.00 87.00 124.00 211.00 327.00 437.00 1.00

m' m' m' m' m' m' m' m'

b 1 1 2 2 2

Pekerjaan Valve & Asesories Instalasi Air Bersih Gate Valve dia. 20 Gate Valve dia. 25 Gate Valve dia. 32 Gate Valve dia. 40 Gate Valve dia. 50

1.00 32.00 9.00 3.00 1.00

bh bh bh bh bh

0.00 63.00 244.00 1.00

m' m' m' ls

0.00 62.00

bh bh

VI a 1 2

165,500

18,800

11,916,000

1,353,600

13,269,600

31,000 15,000 3,875,000 1,875,000 5,750,000 24,200 15,000 15,657,400 9,705,000 25,362,400 Include pipe Include pipe Include pipe Include pipe Include pipe

99,200

18,800

14,086,400

2,669,600

16,756,000

216,500 115,500 79,600 61,500 35,700

63,800 42,500 31,900 26,600 21,300

54,125,000 52,321,500 9,552,000 8,302,500 10,388,700

15,950,000 19,252,500 3,828,000 3,591,000 6,198,300

70,075,000 71,574,000 13,380,000 11,893,500 16,587,000

11,500

Include pipe

Include pipe

-

Include pipe

Include pipe

-

1,621,500

175,800 37,500 19,689,600 4,200,000 23,889,600 94,300 30,000 9,995,800 3,180,000 13,175,800 62,000 22,500 5,394,000 1,957,500 7,351,500 43,600 18,800 5,406,400 2,331,200 7,737,600 31,300 15,000 6,604,300 3,165,000 9,769,300 22,500 15,000 7,357,500 4,905,000 12,262,500 18,800 15,000 8,215,600 6,555,000 14,770,600 Include pipe Include pipe Include pipe Include pipe Include pipe

118,800 165,500 225,400 278,100 418,000

18,800 18,800 23,500 28,200 37,500

118,800 5,296,000 2,028,600 834,300 418,000

c

Instalasi Air Panas

1 2 3 4

Pipa PPR PN 20 dia. 40 ( Riser) Pipa PPR PN 20 dia. 20 Pipa PPR PN 20 dia. 15 Fitting dan material bantu

d 1 2

Pekerjaan Valve & Asesories Instalasi Air Panas Gate Valve dia. 20 Gate Valve dia. 15

e 1 2 3 3 4 5

Pekerjaan Air Kotor, Buangan Pipa PVC class AW dia. 150 ( Riser & Main Line ) Pipa PVC class AW dia. 100 Pipa PVC class AW dia. 80 Pipa PVC class AW dia. 65 Pipa PVC class AW dia. 50 Pipa PVC class AW dia. 40 Fitting dan material bantu

29.00 275.00 69.00 143.00 322.00 0.00 1.00

m' m' m' m' m' m' ls

Include pipe

f 1 1 1 2 3 4

Pekerjaan Venting Pipa PVC class D dia. 80 Pipa PVC class D dia. 65 Pipa PVC class D dia. 50 Pipa PVC class D dia. 40 Pipa PVC class D dia. 32 Fitting dan material bantu

127.00 160.00 47.00 278.00 320.00 1.00

m' m' m' m' m' ls

55,700 31,900 46,700 26,600 26,300 21,300 21,300 16,000 19,900 13,300 Include pipe Include pipe Include

g 1

Pekerjaan Asesories Instalasi Air Kotor U trap PVC 50 mm

0.00

bh

99,200 216,500 115,500 79,600 61,500 35,700

18,800

6,150,400

63,800 42,500 31,900 26,600 21,300 Include pipe

6,278,500 31,762,500 5,492,400 8,794,500 11,495,400 Include pipe

18,800 601,600 211,500 84,600 37,500

1,165,600 1,850,200 11,687,500 2,201,100 3,803,800 6,858,600 Include pipe

7,316,000 8,128,700 43,450,000 7,693,500 12,598,300 18,354,000 Include pipe

7,073,900 4,051,300 11,125,200 7,472,000 4,256,000 11,728,000 1,236,100 1,001,100 2,237,200 5,921,400 4,448,000 10,369,400 6,368,000 4,256,000 10,624,000 pipe Include pipe Include pipe

BILL OF QUANTITY Proyek Lokasi Tanggal Pekerjaan

: : : :

PALM PARK Hotel Surabaya Surabaya 24 JULI 2017 Instalasi Plumbing HARGA SATUAN

NO.

URAIAN PEKERJAAN

VOL.

SAT.

1

P-trap PVC 50 mm

97.00

bh

a 1 2 3

LANTAI ATAP Pekerjaan Pemipaan Air Bersih Pipa PPR PN10 dia. 80 prov. sum Pipa PPR PN10 dia. 40 prov. sum Fitting dan material bantu

17.00 21.00 1.00

m' m' m'

b 1 2 3 c 1

Instalasi Air Panas Pipa PPR PN 20 dia. 50 prov. sum Pipa PPR PN 20 dia. 32 Return prov. sum Fitting dan material bantu Pekerjaan Valve & Asesories Instalasi Air Panas Pemipaan dan aksessories Sistem Heat pump

0.00 0.00 0.00

m' m' ls

0.00

ls

d 1 2

Pekerjaan Corring & Grouting Corring Grouting

1

TESTING DAN COMMISIONING Testing & Commisioning

VII

VIII

644.00 titik 473.00 titik

1.00

ls

MATERIAL

VOLUME

JUMLAH HARGA

UPAH

MATERIAL

TOTAL

UPAH

BOBOT

PERIODE LALU

PROGRESS

PERIODE PERIODE KOMULATIF INI LALU

PERIODE KOMULATIF INI

238,800 45,000 4,059,600 765,000 4,824,600 62,000 22,500 1,302,000 472,500 1,774,500 Include pipe Include pipe Include pipe Include pipe Include pipe

0.01% 0.00% 0.00% 0.00% 0.05% 0.02% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Include pipe

0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00% 0.00%

0.00% 0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

11,500

30,000

-

-

Include pipe

62,500 6,300

7,000,000

TOTAL PEKERJAAN INSTALASI PLUMBING Rp.

1,115,500

Include pipe

-

Include pipe

14,190,000

1,370,598,800

1,115,500

Include pipe

40,250,000 2,979,900

40,250,000 17,169,900

0.45% 0.00% 0.19% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

0.00% 0.00%

7,000,000

7,000,000

0.08% 0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

343,448,900

1,714,047,700

19.04%

BILL OF QUANTITY Proyek Lokasi Tanggal Pekerjaan

: : : :

PALM PARK Hotel Surabaya Surabaya 24 JULI 2017 Instalasi Hydrant HARGA SATUAN

NO.

URAIAN PEKERJAAN

VOL.

SAT.

MATERIAL

UPAH

VOLUME

JUMLAH HARGA MATERIAL

UPAH

TOTAL

BOBOT

PERIODE LALU

PROGRESS

PERIODE PERIODE KOMULATIF INI LALU

PERIODE KOMULATIF INI

PEKERJAAN PEMADAM KEBAKARAN

1 2 3

LANTAI LOWER GROUND Valve & Asesories Hydrant Pemadam api Ringan Dry Powder (2,5 Kg) MCV dia. 6" Gate Valve dia. 6" Header BS Sch.40 dia. 200 mm @ 1m Instalasi Pemipaan Sprinkler Pipa BSP sch-40 dia. 1 " Pipa BSP Sch-40 dia. 1 1/2" Fitting dan material bantu

1

Valve & Asesories Springkler Head Springkler Pendent Type

II 1 2 3 4 III

IV

1.00 1.00 2.00 1.00

unit buah buah buah

239,600

75,200

314,800

3.00 unit

976,600

18,800

2,929,800

56,400

2,986,200

Valve & Asesories Springkler Head Springkler Pendent Type

12.00 pcs

1 2 3 4 5 6

LANTAI 02 Instalasi Pemipaan Hydrant Pipa BSP Sch-40 dia. 1 1/2" Pipa BSP Sch-40 dia. 2 1/2" Pipa BSP Sch-40 dia. 3" Pipa BSP Sch-40 dia. 4" Pipa BSP Sch-40 dia. 6" Fitting dan material bantu

1 3 4 5

Valve & Asesories Hydrant Gate Valve dia. 4" Indoor Hydrant Box Pemadam api Ringan (3 Kg) Pemadam api Ringan Dry Powder (2,5 Kg)

1 2 3 4 5 6 7 8

Instalasi Pemipaan Sprinkler Pipa BSP sch-40 dia. 1 " Pipa BSP Sch-40 dia. 1 1/4" Pipa BSP Sch-40 dia. 2" Pipa BSP Sch-40 dia. 2 1/2" Pipa BSP Sch-40 dia. 3" Pipa BSP Sch-40 dia. 4" Pipa BSP Sch-40 dia. 6" Fitting dan material bantu

1 2 3 4 5 6

Valve & Asesories Springkler BCV dia. 3" BCV dia. 6" GV dia. 1" (DRAIN) GV dia. 1 1/4" (DRAIN) Head Springkler Pendent Type Head Springkler Side Wall Type

1 2 3 4 5 5

LANTAI 03 Instalasi Pemipaan Hydrant Pipa BSP Sch-40 dia. 1 1/2" Pipa BSP Sch-40 dia. 2 1/2" Pipa BSP Sch-40 dia. 3" Pipa BSP Sch-40 dia. 4" Pipa BSP Sch-40 dia. 6" Fitting dan material bantu

1 2 2

Valve & Asesories Hydrant Indoor Hydrant Box Pemadam api Ringan (3 Kg) Pemadam api Ringan Dry Powder (2,5 Kg)

1 2 2 3 3 4 5 5 6

Instalasi Pemipaan Sprinkler Pipa BSP sch-40 dia. 1 " Pipa BSP Sch-40 dia. 1 1/4" Pipa BSP Sch-40 dia. 1 1/2" Pipa BSP Sch-40 dia. 2" Pipa BSP Sch-40 dia. 2 1/2" Pipa BSP Sch-40 dia. 3" Pipa BSP Sch-40 dia. 4" Pipa BSP Sch-40 dia. 6" Fitting dan material bantu

1,343.00 8.00 135.00 163.00 35.00 43.00 442.00 17.00 1.00

1 1 2 3 4

Valve & Asesories Springkler BCV dia. 3" BCV dia. 4" GV dia. 1" (DRAIN) GV dia. 1 1/4" (DRAIN) GV dia. 2" (DRAIN) Head Springkler Pendent Type Head Springkler Side Wall Type Automatic air vent dia. 25

0.00 2.00 4.00 1.00 0.00 351.00 35.00 5.00

1

LANTAI ATAP Pemadam api Ringan CO2 (5 Kg)

3.00 unit

1

TESTING DAN COMMISIONING Testing & Commisioning

1.00

I

II

III

IV

E I

II

III

IV 1 1

F

VIII

493,200 17,693,100 13,794,200 4,368,300

18,800

1

IV

18,800 187,500 225,000 250,000

59,900

39.00 2.00 2.00 13.00 1.00

1

474,400 17,505,600 13,569,200 4,118,300

4.00 pcs

1 2 3 4 5

II

18,800 187,500 112,500 250,000

20.00 mtr 1,316,000 426,000 1,742,000 65,800 21,300 3.00 mtr 317,700 95,700 413,400 105,900 31,900 1.00 lot Include pipe Include pipe Include pipe Include pipe Include pipe

LANTAI GROUND Valve & Asesories Hydrant Pemadam api Ringan CO2 (5 Kg) Instalasi Pemipaan Sprinkler Pipa BSP sch-40 dia. 1 " Pipa BSP Sch-40 dia. 1 1/4" Pipa BSP Sch-40 dia. 1 1/2" Pipa BSP Sch-40 dia. 2" Fitting dan material bantu

III

474,400 17,505,600 6,784,600 4,118,300

2.00 23.00 80.00 132.00 34.00 1.00

2.00 6.00 0.00 8.00

481.00 11.00 99.00 60.00 66.00 53.00 43.00 1.00

mtr 65,800 mtr 86,700 mtr 105,900 mtr 132,100 lot Include pipe Include

18,800

718,800

225,600

944,400

mtr 211,800 63,800 105,900 31,900 mtr 5,034,700 1,223,600 218,900 53,200 mtr 22,400,000 5,104,000 280,000 63,800 mtr 51,242,400 11,220,000 388,200 85,000 mtr 22,480,800 4,335,000 661,200 127,500 ls Include pipe Include pipe Include pipe Include pipe Include

buah unit unit unit

275,600 6,258,300 27,504,000 62,462,400 26,815,800 pipe

3,862,700 5,191,500

75,000 187,500

7,725,400 31,149,000

150,000 1,125,000

7,875,400 32,274,000

474,400

18,800

3,795,200

150,400

3,945,600

mtr 31,649,800 10,245,300 65,800 21,300 mtr 953,700 292,600 86,700 26,600 mtr 13,077,900 4,207,500 132,100 42,500 mtr 13,134,000 3,192,000 218,900 53,200 mtr 18,480,000 4,210,800 280,000 63,800 mtr 20,574,600 4,505,000 388,200 85,000 mtr 28,431,600 5,482,500 661,200 127,500 lot Include pipe Include pipe Include pipe Include pipe Include

0.00 pcs 1.00 set 4.00 bh 1.00 bh 85.00 pcs 71.00 pcs

3.00 23.00 72.00 208.00 10.00 1.00

59,900

2,566,200 830,700 3,396,900 21,300 173,400 53,200 226,600 26,600 211,800 63,800 275,600 31,900 1,717,300 552,500 2,269,800 42,500 pipe Include pipe Include pipe Include pipe

6,724,500 311,900 477,900 59,900 77,200

187,500 18,800 23,500 18,800 18,800

6,724,500 1,247,600 477,900 5,091,500 5,481,200

187,500 75,200 23,500 1,598,000 1,334,800

41,895,100 1,246,300 17,285,400 16,326,000 22,690,800 25,079,600 33,914,100 pipe

6,912,000 1,322,800 501,400 6,689,500 6,816,000

mtr 317,700 95,700 413,400 105,900 31,900 mtr 5,034,700 1,223,600 6,258,300 218,900 53,200 mtr 20,160,000 4,593,600 24,753,600 280,000 63,800 mtr 80,745,600 17,680,000 98,425,600 388,200 85,000 mtr 6,612,000 1,275,000 7,887,000 661,200 127,500 ls Include pipe Include pipe Include pipe Include pipe Include pipe

8.00 unit 0.00 unit 19.00 unit

5,191,500

187,500

41,532,000

1,500,000

43,032,000

474,400

18,800

9,013,600

357,200

9,370,800

mtr 88,369,400 28,605,900 116,975,300 65,800 21,300 mtr 693,600 212,800 906,400 86,700 26,600 mtr 14,296,500 4,306,500 18,603,000 105,900 31,900 mtr 21,532,300 6,927,500 28,459,800 132,100 42,500 mtr 7,661,500 1,862,000 9,523,500 218,900 53,200 mtr 12,040,000 2,743,400 14,783,400 280,000 63,800 mtr 171,584,400 37,570,000 209,154,400 388,200 85,000 mtr 11,240,400 2,167,500 13,407,900 661,200 127,500 lot Include pipe Include pipe Include pipe Include pipe Include pipe

pcs set bh bh bh pcs pcs unit

ls

5,924,800 311,900 477,900

125,000 18,800 23,500

11,849,600 1,247,600 477,900

250,000 75,200 23,500

12,099,600 1,322,800 501,400

59,900 77,200 1,777,100

18,800 18,800 56,300

21,024,900 2,702,000 8,885,500

6,598,800 658,000 281,500

27,623,700 3,360,000 9,167,000

976,600

18,800

2,929,800

56,400

2,986,200

7,000,000

7,000,000

-

7,000,000

TOTAL PEKERJAAN INSTALASI HYDRANT Rp.

875,172,700

187,851,000

1,063,023,700

0.01% 0.20% 0.15% 0.05% 0.00% 0.02% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.03% 0.00% 0.04% 0.00% 0.00% 0.03% 0.00% 0.00% 0.00% 0.01% 0.00% 0.00% 0.00% 0.00% 0.07% 0.31% 0.69% 0.30% 0.00% 0.00% 0.00% 0.09% 0.36% 0.00% 0.04% 0.00% 0.00% 0.47% 0.01% 0.19% 0.18% 0.25% 0.28% 0.38% 0.00% 0.00% 0.00% 0.00% 0.08% 0.01% 0.01% 0.07% 0.08% 0.00% 0.00% 0.00% 0.00% 0.07% 0.28% 1.09% 0.09% 0.00% 0.00% 0.00% 0.48% 0.00% 0.10% 0.00% 0.00% 1.30% 0.01% 0.21% 0.32% 0.11% 0.16% 2.32% 0.15% 0.00% 0.00% 0.00% 0.00% 0.13% 0.01% 0.01% 0.00% 0.31% 0.04% 0.10% 0.00% 0.00% 0.03% 0.00% 0.00% 0.08% 11.81%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

0.00%

0.00%

0.00%