:
: 5400 M 2
REKAPITULASI BIAYA
No.
Uraian Pekerjaan
BIAYA PHISIK
I.
II.
III.
IV.
V.
VI.
VII
PEKERJAAN PERSIAPAN
STRUKTUR
PEKERJAAN ARSITEKTUR
ME & P
PARKIR DEPAN & RAM
PEMASANGAN 1 Ps LIFT K 20 or + 3 Ps ESCALATOR 3 Lt.
Biaya lainnya
BOBOT
686,751,780.00
11,062,451,697.00
8,465,414,035.00
7,907,104,769.00
450,582,741.00
3,280,000,000.00
47,694,978.00
31,900,000,000.00
2.2%
34.7%
26.5%
24.8%
1.4%
10.3%
0.1%
100.0%
REKAPITULASI BIAYA
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB
LUAS
:
: 5400 M 2
REKAPITULASI BIAYA
No.
Uraian Pekerjaan
BIAYA PHISIK
I.
II.
III.
IV.
V.
VI.
VII
PEKERJAAN PERSIAPAN
STRUKTUR
PEKERJAAN ARSITEKTUR
ME & P
PARKIR DEPAN & RAM
PEMASANGAN 1 Ps LIFT K 20 or + 3 Ps ESCALATOR 3 Lt.
Biaya lainnya
31,900,000,000.00
BOBOT
2.2%
34.7%
26.5%
24.8%
1.4%
10.3%
0.1%
100.0%
REKAPITULASI BIAYA
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB
: REKAPITULASI BIAYA
No.
Uraian Pekerjaan
A.
I.
BIAYA FISIK
PEKERJAAN PERSIAPAN
II.
STRUKTUR
III.
PEKERJAAN ARSITEKTUR
8,013,235,817.67
IV.
ME & P
7,118,153,678.20
V.
VI.
B
I.
II.
602,234,680.00
10,438,786,348.36
340,741,199.68
1,580,000,000.00
TOTAL
28,093,151,723.91
28,093,151,723.91
GRAND TOTAL
DIBULATKAN
Terbilang :
28,093,151,723.91
28,093,000,000.00
: REKAPITULASI BIAYA
Uraian Pekerjaan
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB
No
1
2
3
4
5
6
10
11
12
13
1.00
1.00
ls
ls
25,000,000.00
15,000,000.00
Total Harga
(Rp)
8,575,000.00
32,129,825.00
2,250,000.00
33,406,855.00
25,000,000.00
15,000,000.00
1.00
ls
17,000,000.00
17,000,000.00
90.00
m2
559,700.00
50,373,000.00
1.00
ls
17,000,000.00
17,000,000.00
16.00
bln
2,500,000.00
40,000,000.00
1.00
ls
27,000,000.00
27,000,000.00
1.00
ls
94,500,000.00
94,500,000.00
1.00
ls
240,000,000.00
240,000,000.00
602,234,680.00
Volume
Satuan
1,750.00
852.25
1.00
174.91
m2
m2
unit
m1
Harga Satuan
(Rp)
4,900.00
37,700.00
2,250,000.00
191,000.00
TOTAL PERSIAPAN
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB : STRUKTUR
No.
Uraian Pekerjaan
Spesifikasi
Volume
Unit
HARGA SAT.
JUMLAH
(Rp)
(Rp)
PEKERJAAN TANAH
1.00
ls
8,500,000.00
8,500,000.00
688.20
m3
117,900.00
81,138,780.00
450.24
m3
41,600.00
18,729,984.00
2,527.69
m3
39,300.00
99,338,118.75
Sub. Jumlah
207,706,882.75
II
688.20
m3
3,634,500.00
2,501,262,900.00
98.01
m3
4,029,900.00
394,970,499.00
120.96
m3
4,029,900.00
487,456,704.00
1.26
m3
4,901,400.00
6,153,707.70
Ex Lokal
58.72
m3
172,600.00
10,135,589.80
Ad. 1:2:3
88.25
m3
767,880.00
67,765,410.00
92.28
m3
4,555,800.00
420,409,224.00
109.20
m3
3,551,300.00
387,801,960.00
53.65
m3
4,901,400.00
262,938,053.70
1,313.03
m2
166,050.00
218,028,797.55
13.68
m3
4,669,100.00
63,873,288.00
68.64
m3
4,669,100.00
320,487,024.00
1.90
m3
3,962,700.00
7,542,761.69
Sub Jumlah
###
5,356,532,802.19
PEKERJAAN BETON
53.30
m3
4,901,400.00
261,234,817.20
88.92
m3
5,036,700.00
447,863,364.00
96.14
m3
3,876,200.00
372,643,603.58
Ad. 1 : 4
12.18
m3
549,000.00
6,689,292.15
0.37
m3
4,555,800.00
1,674,256.50
1.34
m3
5,110,100.00
6,828,728.83
17.57
m3
5,138,400.00
90,281,688.00
11.02
m3
4,669,100.00
51,450,213.63
10.11
m3
3,962,700.00
40,068,841.05
Sub Jumlah
###
PEKERJAAN LANTAI 2
Page 8 of 116
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB : STRUKTUR
No.
Uraian Pekerjaan
1 Kolom Struktur 550x550mm
Spesifikasi
K-350 besi U-37
Volume
45.02
Unit
m3
HARGA SAT.
JUMLAH
4,901,400.00
220,651,225.20
55.58
m3
5,036,700.00
279,914,602.50
81.95
m3
3,876,200.00
317,657,497.15
11.50
m3
4,669,100.00
53,687,179.44
Beton Tangga
10.11
m3
3,962,700.00
40,068,841.05
Sub Jumlah
911,979,345.34
PEKERJAAN LANTAI 3
30.00
m3
4,901,400.00
147,042,000.00
55.58
m3
5,036,700.00
279,914,602.50
84.76
m3
3,876,200.00
328,549,619.15
9.74
m3
4,669,100.00
45,484,971.47
Beton Tangga
2.81
m3
3,962,700.00
11,148,660.18
Sub Jumlah
812,139,853.30
PEKERJAAN LANTAI 4
24.30
m3
4,901,400.00
119,104,020.00
55.58
m3
5,036,700.00
279,914,602.50
84.76
m3
3,876,200.00
328,549,619.15
9.74
m3
4,669,100.00
45,484,971.47
Beton Tangga
2.81
m3
3,962,700.00
11,148,660.18
Sub Jumlah
784,201,873.30
PEKERJAAN LANTAI 5
19.20
m3
4,901,400.00
94,106,880.00
55.58
m3
5,036,700.00
279,914,602.50
97.11
m3
3,876,200.00
376,434,527.18
9.74
m3
4,669,100.00
45,484,971.47
Beton Tangga
2.81
m3
3,962,700.00
11,148,660.18
Sub Jumlah
807,089,641.33
0.67
m3
4,901,400.00
3,293,740.80
1.19
m3
5,036,700.00
6,006,264.75
82.85
m3
3,551,300.00
294,235,858.90
31.19
m3
3,876,200.00
120,879,297.00
10.40
m3
3,362,700.00
34,955,266.50
Sub Jumlah
459,370,427.95
5,053,515,946.17
Balok WF 300x150x6,5x9
860.00
Kg
15,300.00
13,158,000.00
Balok WF 200x100x5,5x8
640.00
Kg
15,300.00
9,792,000.00
312.00
Kg
18,550.00
5,787,600.00
Sub Jumlah
28,737,600.00
28,737,600.00
10,410,048,748.36
10,438,786,348.36
Page 9 of 116
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB
: PEKERJAAN ARSITEKTUR
No.
Uraian Pekerjaan
LANTAI BASEMENT
I.
1
Keterangan
Satuan
Volume
H. Satuan
(Rp)
Total Harga
(Rp)
m
m
15.05
882,450.00
13,283,078.63
50.18
259,875.00
13,039,228.13
m
m
9.39
93.89
882,450.00
91,100.00
8,284,934.77
8,552,978.16
m
m
2.33
7.77
882,450.00
91,100.00
2,056,990.95
707,847.00
m
m
1.26
4.20
882,450.00
91,100.00
1,111,887.00
382,620.00
66.54
47,000.00
3,127,203.75
m
m
3.90
41.54
882,450.00
91,100.00
3,442,878.68
3,783,838.50
m
m
3.21
10.69
882,450.00
91,100.00
2,829,355.31
973,631.25
2,170.10
47,000.00
101,994,817.50
m
m
6.87
22.89
882,450.00
91,100.00
6,060,776.91
2,085,620.63
m
m
7.24
24.14
882,450.00
91,100.00
6,391,364.74
2,199,381.75
m
m
6.87
22.89
882,450.00
91,100.00
6,060,776.91
2,085,620.63
m
m
7.24
24.14
882,450.00
91,100.00
6,391,364.74
2,199,381.75
197,045,577.66
Corridor
- Persiapan lantai screed
- Ceramik 300 x 300mm
Toilet
- Persiapan lantai screed
- Ceramik 300 x 300mm
Janitor
- Persiapan lantai screed
- Ceramik 300 x 300mm
Fire Stair
- Smooth Concrete
Plaster +
Granito Step Noosing Ivory Oasis 100x300
Mushola
- Persiapan lantai screed
- Ceramic 300 x 300mm
R. Wudlu
- Persiapan lantai screed
- Ceramik 300 x 300mm
Parking Area
- Natural Aggregate Concrete
Control Room
- Persiapan lantai screed
- Ceramic 300 x 300mm
10 Panel Room
- Persiapan lantai screed
- Ceramic 300 x 300mm
12 Genset Room
- Persiapan lantai screed
- Ceramic 300 x 300mm
II.
1
Page 10 of 116
65.43
259,875.00
17,003,621.25
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB
: PEKERJAAN ARSITEKTUR
No.
2
Uraian Pekerjaan
Keterangan
Satuan
Volume
H. Satuan
(Rp)
Total Harga
(Rp)
Corridor
m
146.64
47,000.00
6,892,080.00
m
m
103.01
142,025.00
14,629,285.13
206.01
29,200.00
6,015,492.00
- Aci
206.01
19,800.00
4,078,998.00
97.87
19,800.00
1,937,853.72
60.20
102,220.00
6,153,286.23
m
m
m
20.50
35.34
11.40
142,025.00
29,200.00
19,800.00
2,911,626.12
1,031,928.00
225,720.00
m
m
9.30
23.94
19,800.00
102,220.00
184,140.00
2,447,146.80
tebal 15 mm ad. 1: 4
m
m
m
96.63
244.41
244.41
142,025.00
29,200.00
19,800.00
13,723,875.75
7,136,772.00
4,839,318.00
Ex. Nippe
m
m
m
60.00
22.92
59.40
29,200.00
625,000.00
625,000.00
1,752,000.00
14,325,000.00
37,125,000.00
tebal 15 mm ad. 1: 4
m
m
m
132.27
132.27
132.27
142,025.00
29,200.00
19,800.00
18,785,646.75
3,862,284.00
2,618,946.00
71.52
102,220.00
7,310,774.40
tebal 15 mm ad. 1: 4
m
m
m
27.30
55.41
55.41
142,025.00
29,200.00
19,800.00
3,877,282.50
1,617,972.00
1,097,118.00
26.16
102,220.00
2,674,075.20
754.67
47,000.00
35,469,353.70
tebal 15 mm ad. 1: 4
m
m
m
40.07
110.75
110.75
142,025.00
29,200.00
19,800.00
5,690,231.63
3,233,754.00
2,192,751.00
110.75
30,700.00
3,399,871.50
m
m
41.46
248.76
142,025.00
29,200.00
5,888,356.50
7,263,792.00
Surface Hardener
LS 100 Degussa Medium Traffic + Paint Finish
Toilet
- Dinding bata
- Plester
tebal 15 mm ad. 1: 4
Janitor
- Dinding bata
- Plester
- Aci
(termasuk tali air)
- Dinding trastram
- Ceramik 250 x 200mm
Fire Stair
- Dinding bata
- Plester
- Aci
(termasuk tali air)
- Smooth Concrete Plaster
- Tiang railing besi hollow 40/40 finish ducco silver
- Hand railing besi hollow 40/40 finish ducco silver
Mushola
- Dinding bata
- Plester
- Aci
(termasuk tali air)
- Ceramic 250 x 200mm
Ex. Nippe
bata hebel 10cm, ad. 1:3
R. Wudlu
- Dinding bata
- Plester
- Aci
(termasuk tali air)
- Ceramic 250 x 200mm
Parking Area
- Natural Aggregate Concrete
Control Room
- Dinding bata
- Plester
- Aci
(termasuk tali air)
- Paint Finish
(termasuk dinding & kolom beton)
10 Panel Room
- Dinding bata
- Plester
(Indoor area)
bata hebel 10cm, ad. 1:3
tebal 15 mm ad. 1: 4
Page 11 of 116
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB
: PEKERJAAN ARSITEKTUR
No.
Uraian Pekerjaan
Keterangan
- Aci
Satuan
Volume
H. Satuan
(Rp)
Total Harga
(Rp)
248.76
19,800.00
4,925,448.00
114.93
30,700.00
3,528,351.00
40.07
142,025.00
5,690,231.63
- Plester
tebal 15 mm ad. 1: 4
110.75
29,200.00
3,233,754.00
110.75
19,800.00
2,192,751.00
110.75
30,700.00
3,399,871.50
m
m
m
41.46
tebal 15 mm ad. 1: 4
114.93
114.93
142,025.00
29,200.00
19,800.00
5,888,356.50
3,355,956.00
2,275,614.00
114.93
30,700.00
3,528,351.00
285,414,036.80
- Aci
(termasuk tali air)
- Paint Finish
(termasuk dinding & kolom beton)
12 Genset Room
- Dinding bata
- Plester
- Aci
(termasuk tali air)
- Paint Finish
(termasuk dinding & kolom beton)
(Indoor area)
150.53
89,556.00
13,480,416.90
150.53
25,300.00
3,808,282.50
281.66
89,556.00
25,224,056.38
281.66
25,300.00
7,125,917.04
23.31
89,556.00
2,087,550.36
23.31
25,300.00
589,743.00
12.60
89,556.00
1,128,405.60
12.60
25,300.00
318,780.00
124.61
89,556.00
11,159,125.38
124.61
25,300.00
3,152,506.50
16.03
89,556.00
1,435,694.63
16.03
25,300.00
405,590.63
6,510.31
46,000.00
299,474,145.00
68.68
46,000.00
3,159,337.50
72.43
46,000.00
3,331,665.00
68.68
46,000.00
3,159,337.50
m
72.43
46,000.00
SubTotal Pekerjaan Ceiling
Total Pekerjaan Finishing Lt. Basement
3,331,665.00
382,372,218.91
864,831,833.36
Page 12 of 116
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB
: PEKERJAAN ARSITEKTUR
No.
Uraian Pekerjaan
LANTAI DASAR
I.
PEKERJAAN LANTAI
Keterangan
Satuan
2.29
882,450.00
2,018,604.38
21.00
347,698.00
7,301,658.00
- Pas. Bata (Parapet tangga kiri-kanan t = 1,5 M) bata hebel 10cm, ad. 1:3
m
m
24.75
142,025.00
3,515,118.75
49.50
29,200.00
1,445,400.00
49.31
10.50
347,698.00
17,146,118.40
14,800.00
155,400.00
18.00
142,025.00
2,556,450.00
65,750.00
1,183,500.00
882,450.00
347,698.00
34,399,004.06
271,074,053.25
882,450.00
347,698.00
3,548,110.84
27,960,134.67
882,450.00
117,200.00
47,500.00
3,634,811.55
14,482,404.00
5,869,575.00
290,575.00
4,968,832.50
882,450.00
347,698.00
37,526,186.25
295,717,149.00
882,450.00
347,698.00
51,615,382.95
406,744,074.36
882,450.00
91,100.00
1,084,089.83
2,238,327.00
882,450.00
91,100.00
1,189,983.83
2,456,967.00
882,450.00
91,100.00
984,814.20
2,033,352.00
882,450.00
91,100.00
1,084,089.83
2,238,327.00
882,450.00
91,100.00
2,188,034.78
4,517,649.00
tebal 15 mm ad. 1: 4
- Pembuatan tanggulan untuk dinding rumput mirin bata hebel 10cm, ad. 1:3
m
m
m
m
Corridor
- Persiapan lantai screed
- Homogeneous tile ukuran 600 x 600mm
m
m
m
m
m
Plaster +
Control Room
- Persiapan lantai screed
- Ceramic 300 x 300mm
m
m
m
m
m
m
Total Harga
(Rp)
H. Satuan
(Rp)
Volume
Panel Room
- Persiapan lantai screed
- Ceramic 300 x 300mm
m
m
m
m
11 IT Room
- Persiapan lantai screed
- Ceramic 300 x 300mm
m
m
Page 13 of 116
m
m
18.00
38.98
779.63
4.02
80.42
4.12
123.57
123.57
17.10
42.53
850.50
58.49
1,169.82
1.23
24.57
1.35
26.97
1.12
22.32
1.23
24.57
2.48
49.59
-
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB
: PEKERJAAN ARSITEKTUR
No.
Uraian Pekerjaan
Keterangan
Satuan
13 PUMP Room
1.18
882,450.00
1,037,430.28
23.51
-
91,100.00
2,141,988.75
1.28
882,450.00
m
25.53
91,100.00
SubTotal Pekerjaan Lantai
1,126,447.43
ex Roman unpolished
12.44
347,698.00
4,325,363.12
207.41
285,750.00
59,267,407.50
347,698.00
12,155,522.08
142,025.00
29,200.00
19,800.00
14,043,432.00
1,684,256.00
1,142,064.00
29,200.00
218,500.00
1,451,240.00
5,928,342.00
116,600.00
7,411,096.00
142,025.00
29,200.00
19,800.00
8,064,747.60
3,316,185.60
2,248,646.40
29,200.00
325,000.00
325,000.00
686,784.00
2,340,000.00
6,435,000.00
425,750.00
625,750.00
375,750.00
6,130,800.00
12,008,298.94
8,011,929.38
142,025.00
29,200.00
19,800.00
18,917,730.00
7,778,880.00
5,274,720.00
25,300.00
6,739,920.00
142,025.00
29,200.00
19,800.00
5,641,233.00
2,319,648.00
1,572,912.00
25,300.00
2,009,832.00
142,025.00
29,200.00
19,800.00
5,385,588.00
2,214,528.00
1,501,632.00
25,300.00
1,918,752.00
Corridor
- Homogeneous tile ukuran 600 x 600mm
m
m
m
m
m
m
2,325,783.00
1,219,509,251.86
PEKERJAAN DINDING
Lift Lobby, ATM Center
Total Harga
(Rp)
14 Pos Jaga
H. Satuan
(Rp)
II.
1
Volume
Fire Stair
- Dinding bata
- Plester
- Aci
(termasuk tali air)
- Smooth Concrete Plaster
- Tiang railing besi hollow 40/40 finish ducco silver
- Hand railing besi hollow 40/40 finish ducco silver
tebal 15 mm ad. 1: 4
m
m
m
Ex. Nippe
m
m
m
Ex. Nippe
m
m
m
tebal 15 mm ad. 1: 4
m
m
m
Lakestone
m
m
m
Lakestone
m
m
m
Lakestone
Page 14 of 116
34.96
98.88
57.68
57.68
49.70
27.13
63.56
56.78
113.57
113.57
23.52
7.20
19.80
14.40
19.19
21.32
133.20
266.40
266.40
266.40
39.72
79.44
79.44
79.44
37.92
75.84
75.84
75.84
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB
: PEKERJAAN ARSITEKTUR
No.
9
Uraian Pekerjaan
Keterangan
Satuan
34.32
142,025.00
4,874,298.00
- Plester
- Aci
tebal 15 mm ad. 1: 4
m
m
68.64
68.64
29,200.00
19,800.00
2,004,288.00
1,359,072.00
68.64
25,300.00
1,736,592.00
142,025.00
29,200.00
19,800.00
528,333.00
217,248.00
147,312.00
25,300.00
188,232.00
142,025.00
29,200.00
19,800.00
4,959,513.00
2,039,328.00
1,382,832.00
25,300.00
1,766,952.00
142,025.00
29,200.00
19,800.00
2,942,758.00
1,210,048.00
820,512.00
25,300.00
1,048,432.00
142,025.00
29,200.00
19,800.00
971,451.00
399,456.00
270,864.00
25,300.00
285,750.00
346,104.00
2,014,537.50
Dinding
249,154,652.11
89,556.00
12,544,288.03
25,300.00
3,543,821.60
89,556.00
2,901,614.40
25,300.00
819,720.00
89,556.00
2,459,207.76
25,300.00
694,738.00
Lakestone
10 IT Room
- Dinding bata
- Plester
- Aci
tebal 15 mm ad. 1: 4
m
m
3.72
7.44
7.44
7.44
Lakestone
m
34.92
m
69.84
m
69.84
m
69.84
m
20.72
m
41.44
m
41.44
m
41.44
m
6.84
m
13.68
m
13.68
m
13.68
m
7.05
SubTotal Pekerjaan
Lakestone
bata hebel 10cm, ad. 1:3
tebal 15 mm ad. 1: 4
Lakestone
bata hebel 10cm, ad. 1:3
tebal 15 mm ad. 1: 4
Lakestone
ex. Alumindo finish coating
warna putih
Brilliant White
Brilliant White
Total Harga
(Rp)
H. Satuan
(Rp)
- Dinding bata
Volume
Brilliant White
Brilliant White
Page 15 of 116
140.07
140.07
32.40
32.40
27.46
27.46
361.86
361.86
89,556.00
25,300.00
89,556.00
32,406,734.16
25,300.00
9,155,058.00
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB
: PEKERJAAN ARSITEKTUR
No.
7
Uraian Pekerjaan
Satuan
Keterangan
Control Room
H. Satuan
(Rp)
Total Harga
(Rp)
Volume
8.19
46,000.00
376,740.00
46,000.00
376,740.00
Panel Room
m
8.19
-
7.44
-
46,000.00
342,240.00
8.19
89,556.00
733,463.64
8.19
25,300.00
m
16.53
46,000.00
m
7.84
46,000.00
m
8.51
89,556.00
m
8.51
25,300.00
SubTotal Pekerjaan Ceiling
Total Pekerjaan Finishing Lt. Dasar
207,207.00
Brilliant White
C
I.
1
LANTAI 2
PEKERJAAN LANTAI
Lift Lobby
- Persiapan lantai screed
- Homogeneous tile ukuran 600 x 600mm
Corridor
- Persiapan lantai screed
- Homogeneous tile ukuran 600 x 600mm
Area Toilet dan servis
- Persiapan lantai screed
- Keramik ukuran 400 x 400mm
- Waterproofing
Fire Stair
- Smooth Concrete
Brilliant White
Plaster +
Granito Step Noosing Ivory Oasis 100x300
II.
1
PEKERJAAN DINDING
Lift Lobby
- Homogeneous tile ukuran 600 x 600mm
ex. Indogress Ivory atau setara
- Dinding kaca clear 8mm frame allumunium
ex. Alumindo finish coating warna putih
(area lift lobby menuju Hall)
- Railing Tempered Glass Rangka Stainless steel
- Hand Railing Stainless Steel
(Void depan lift lobby & Hall)
Corridor
- Homogeneous tile ukuran 600 x 600mm
ex. Indogress Ivory atau setara
Page 16 of 116
m
m
8.37
882,450.00
167.40
347,698.00
m
1.02
882,450.00
m
20.48
347,698.00
m
1.37
882,450.00
m
27.46
117,200.00
m
27.46
47,500.00
m
17.10
290,575.00
m
25.36
882,450.00
m
507.25
347,698.00
SubTotal Pekerjaan Lantai
m
m
m
m
12.44
75.06
20.61
22.90
33.32
760,380.00
360,525.00
762,121.56
215,303.00
68,659,902.15
1,537,323,806.12
7,386,106.50
58,204,645.20
903,408.19
7,119,116.55
1,211,603.85
3,218,312.00
1,304,350.00
4,968,832.50
22,381,138.13
176,369,810.50
283,067,323.41
347,698.00
285,750.00
4,325,363.12
21,448,395.00
625,750.00
375,750.00
12,896,707.50
8,604,675.00
347,698.00
11,585,297.36
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB
: PEKERJAAN ARSITEKTUR
No.
Uraian Pekerjaan
Satuan
Keterangan
Volume
H. Satuan
(Rp)
Total Harga
(Rp)
tebal 15 mm ad. 1: 4
- Aci
98.88
57.68
142,025.00
29,200.00
14,043,432.00
1,684,256.00
57.68
19,800.00
1,142,064.00
- Dinding trastram
49.70
29,200.00
1,451,240.00
27.13
63.56
218,500.00
5,928,342.00
116,600.00
7,411,096.00
142,025.00
29,200.00
19,800.00
8,064,747.60
2,487,139.20
1,686,484.80
29,200.00
325,000.00
325,000.00
686,784.00
2,340,000.00
6,435,000.00
218,500.00
13,116,555.00
Dinding
125,337,578.58
89,556.00
14,991,674.40
25,300.00
4,235,220.00
89,556.00
1,833,659.10
25,300.00
518,017.50
89,556.00
2,459,207.76
25,300.00
694,738.00
89,556.00
47,824,247.34
25,300.00
13,510,579.50
86,067,343.60
494,472,245.59
Fire Stair
- Dinding bata
bata hebel 10cm, ad. 1:3
- Plester
tebal 15 mm ad. 1: 4
- Aci
(termasuk tali air)
- Smooth Concrete Plaster
- Tiang2 railing besi hollow 40/40 finish ducco silve Ex. Nippe
- Hand railing besi hollow 40/40 finish ducco silver Ex. Nippe
Area Office Space
- Dinding parapet tinggi 90 cm
Alumunium composite rangka hollow 40/40mm
m
m
m
56.78
85.18
85.18
m
23.52
m
7.20
m
19.80
m
60.03
SubTotal Pekerjaan
Brilliant White
Brilliant White
Brilliant White
D
I.
1
LANTAI 3
PEKERJAAN LANTAI
Lift Lobby
- Persiapan lantai screed
- Homogeneous tile ukuran 600 x 600mm
Corridor
- Persiapan lantai screed
- Homogeneous tile ukuran 600 x 600mm
Brilliant White
Page 17 of 116
m
m
m
m
167.40
167.40
20.48
20.48
27.46
27.46
534.02
534.02
8.37
167.40
1.02
20.48
882,450.00
347,698.00
7,386,106.50
58,204,645.20
882,450.00
347,698.00
903,408.19
7,119,116.55
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB
: PEKERJAAN ARSITEKTUR
No.
Uraian Pekerjaan
Keterangan
Satuan
Volume
H. Satuan
(Rp)
Total Harga
(Rp)
- Waterproofing
1.14
27.77
882,450.00
117,200.00
1,005,463.53
3,254,937.00
27.77
47,500.00
1,319,193.75
290,575.00
5,807,867.81
26.42
882,450.00
m
528.30
347,698.00
SubTotal Pekerjaan Lantai
183,688,853.40
Fire Stair
- Smooth Concrete
Plaster +
Granito Step Noosing Ivory Oasis 100x300
II.
1
PEKERJAAN DINDING
Lift Lobby
- Homogeneous tile ukuran 600 x 600mm
- Dinding parapet tinggi 90 cm
Alumunium composite rangka hollow 40/40mm
Corridor
- Homogeneous tile ukuran 600 x 600mm
Fire Stair
- Dinding bata
bata hebel 10cm, ad. 1:3
- Plester
tebal 15 mm ad. 1: 4
- Aci
(termasuk tali air)
- Smooth Concrete Plaster
- Tiang2 railing besi hollow 40/40 finish ducco silve Ex. Nippe
- Hand railing besi hollow 40/40 finish ducco silver Ex. Nippe
Area Office Space
- Dinding bata
bata hebel 10cm, ad. 1:3
- Plester
tebal 15 mm ad. 1: 4
- Aci
(termasuk tali air)
- Dinding kaca clear 8mm frame allumunium
ex. Alumindo finish coating warna putih
(area kadin, restauran & UKM)
- Dinding parapet tinggi 90 cm
Alumunium composite rangka hollow 40/40mm
m
m
9.14
20.61
m
31.64
m
103.82
m
64.40
m
64.40
m
50.47
m
38.66
m
51.45
m
33.72
m
67.44
m
67.44
m
23.52
m
7.20
m
19.80
m
10.80
m
10.80
m
10.80
m
63.00
m
60.03
SubTotal Pekerjaan
Brilliant White
Page 18 of 116
19.99
-
137.15
137.15
23,309,916.75
291,999,508.68
347,698.00
218,500.00
3,177,959.72
4,503,285.00
347,698.00
11,001,164.72
142,025.00
29,200.00
19,800.00
14,745,603.60
1,880,480.00
1,275,120.00
29,200.00
218,500.00
1,473,724.00
8,448,084.00
116,600.00
5,999,070.00
142,025.00
29,200.00
19,800.00
4,789,083.00
1,969,248.00
1,335,312.00
29,200.00
325,000.00
325,000.00
686,784.00
2,340,000.00
6,435,000.00
142,025.00
29,200.00
19,800.00
1,533,870.00
315,360.00
213,840.00
285,750.00
18,002,250.00
218,500.00
13,116,555.00
Dinding
103,241,793.04
89,556.00
12,282,605.40
25,300.00
3,469,895.00
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB
: PEKERJAAN ARSITEKTUR
No.
2
Uraian Pekerjaan
Keterangan
Satuan
Corridor
- Plafond Gypsum
- Pengecatan cat ex Dulux Pentalite (Dc)
89,556.00
1,833,659.10
20.48
25,300.00
518,017.50
89,556.00
2,487,194.01
25,300.00
702,644.25
528.30
89,556.00
atau setara rangka hollow 40/40
m
528.30
25,300.00
Brilliant White
SubTotal Pekerjaan Ceiling
SubTotal Pekerjaan Finishing Lantai 3
47,312,434.80
Brilliant White
Brilliant White
27.77
-
Total Harga
(Rp)
20.48
H. Satuan
(Rp)
Volume
27.77
-
E
I.
1
LANTAI 4
PEKERJAAN LANTAI
Lift Lobby
- Persiapan lantai screed
- Homogeneous tile ukuran 600 x 600mm
Corridor
- Persiapan lantai screed
- Homogeneous tile ukuran 600 x 600mm
Area Toilet dan servis
- Persiapan lantai screed
- Keramik ukuran 400 x 400mm
- Waterproofing
Fire Stair
- Smooth Concrete
m
m
2,669,411.25
21,035,729.00
882,450.00
347,698.00
903,408.19
7,119,116.55
882,450.00
117,200.00
47,500.00
1,225,392.13
3,254,937.00
1,319,193.75
290,575.00
5,807,867.81
882,450.00
347,698.00
26,579,394.00
209,453,275.20
279,367,724.88
m
m
m
Plaster +
II.
1
PEKERJAAN DINDING
Lift Lobby
- Homogeneous tile ukuran 600 x 600mm
- Dinding parapet tinggi 90 cm
Alumunium composite rangka hollow 40/40mm
Corridor
- Homogeneous tile ukuran 600 x 600mm
Area Toilet dan servis
- Dinding bata
- Plester
- Aci
(termasuk tali air)
- Dinding trastram
81,972,440.06
477,213,741.78
882,450.00
347,698.00
m
m
m
m
3.03
60.50
1.02
20.48
1.39
27.77
27.77
19.99
30.12
602.40
13,365,990.00
m
m
9.14
16.56
347,698.00
142,025.00
3,177,959.72
2,351,934.00
31.64
347,698.00
11,001,164.72
m
m
m
103.82
64.40
64.40
142,025.00
29,200.00
19,800.00
14,745,603.60
1,880,480.00
1,275,120.00
50.47
29,200.00
1,473,724.00
tebal 15 mm ad. 1: 4
Page 19 of 116
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB
: PEKERJAAN ARSITEKTUR
No.
Uraian Pekerjaan
Satuan
Keterangan
Volume
H. Satuan
(Rp)
Total Harga
(Rp)
38.66
218,500.00
8,448,084.00
51.45
116,600.00
5,999,070.00
Fire Stair
- Dinding bata
33.72
142,025.00
4,789,083.00
- Plester
- Aci
(termasuk tali air)
tebal 15 mm ad. 1: 4
m
m
50.58
50.58
29,200.00
19,800.00
1,476,936.00
1,001,484.00
23.52
29,200.00
686,784.00
m
m
7.20
325,000.00
2,340,000.00
19.80
325,000.00
6,435,000.00
m
m
m
24.61
49.23
49.23
142,025.00
29,200.00
19,800.00
3,495,803.35
1,437,457.60
974,714.40
108.81
285,750.00
31,092,457.50
63.23
218,500.00
13,814,662.50
117,897,522.39
- Hand railing besi hollow 40/40mm finish ducco sil Ex. Nippe
5
145.75
89,556.00
13,052,787.00
Brilliant White
145.75
25,300.00
3,687,475.00
20.48
89,556.00
1,833,659.10
Brilliant White
20.48
25,300.00
518,017.50
27.77
89,556.00
2,487,194.01
Brilliant White
27.77
25,300.00
702,644.25
602.40
89,556.00
53,948,534.40
602.40
25,300.00
15,240,720.00
91,471,031.26
488,736,278.53
F
I.
1
LANTAI 5
PEKERJAAN LANTAI
Lift Lobby
- Persiapan lantai screed
- Homogeneous tile ukuran 600 x 600mm
Corridor
- Persiapan lantai screed
- Homogeneous tile ukuran 600 x 600mm
Brilliant White
Page 20 of 116
m
m
5.78
115.50
882,450.00
347,698.00
5,096,148.75
40,159,119.00
m
m
1.02
20.48
882,450.00
347,698.00
903,408.19
7,119,116.55
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB
: PEKERJAAN ARSITEKTUR
No.
Uraian Pekerjaan
Keterangan
Satuan
Volume
H. Satuan
(Rp)
Total Harga
(Rp)
1.39
27.77
882,450.00
117,200.00
1,225,392.13
3,254,937.00
- Waterproofing
27.77
47,500.00
1,319,193.75
Plaster +
19.99
290,575.00
5,807,867.81
Fire Stair
- Smooth Concrete
II.
1
33.01
882,450.00
29,127,468.38
660.15
347,698.00
229,532,834.70
323,545,486.26
PEKERJAAN DINDING
Lift Lobby
- Homogeneous tile ukuran 600 x 600mm
- Dinding parapet tinggi 90 cm
Alumunium composite rangka hollow 40/40mm
Corridor
- Homogeneous tile ukuran 600 x 600mm
m
m
9.14
16.56
347,698.00
142,025.00
3,177,959.72
2,351,934.00
31.64
347,698.00
11,001,164.72
m
m
m
103.82
64.40
64.40
142,025.00
29,200.00
19,800.00
14,745,603.60
1,880,480.00
1,275,120.00
m
m
50.47
38.66
29,200.00
218,500.00
1,473,724.00
8,448,084.00
51.45
116,600.00
5,999,070.00
m
m
m
33.72
50.58
50.58
142,025.00
29,200.00
19,800.00
4,789,083.00
1,476,936.00
1,001,484.00
m
m
m
23.52
7.20
19.80
29,200.00
325,000.00
325,000.00
686,784.00
2,340,000.00
6,435,000.00
m
m
m
24.61
49.23
49.23
142,025.00
29,200.00
19,800.00
3,495,803.35
1,437,457.60
974,714.40
108.81
285,750.00
31,092,457.50
63.23
218,500.00
13,814,662.50
117,897,522.39
Fire Stair
- Dinding bata
bata hebel 10cm, ad. 1:3
- Plester
tebal 15 mm ad. 1: 4
- Aci
(termasuk tali air)
- Smooth Concrete Plaster
- Tiang2 railing besi hollow 40/40mm finish ducco s Ex. Nippe
- Hand railing besi hollow 40/40mm finish ducco sil Ex. Nippe
Area Office Space
- Dinding bata
bata hebel 10cm, ad. 1:3
- Plester
tebal 15 mm ad. 1: 4
- Aci
(termasuk tali air)
- Dinding kaca clear 8mm frame allumunium
ex. Alumindo finish coating warna putih
(area komuri, ruang setting, ruang produksi & ruang offset)
- Dinding parapet tinggi 90 cm
Alumunium composite rangka hollow 40/40mm
Page 21 of 116
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB
: PEKERJAAN ARSITEKTUR
No.
Uraian Pekerjaan
Satuan
Keterangan
Volume
H. Satuan
(Rp)
Total Harga
(Rp)
Lift Lobby
- Plafond Gypsum
145.75
89,556.00
13,052,787.00
Brilliant White
145.75
25,300.00
3,687,475.00
20.48
89,556.00
1,833,659.10
Brilliant White
20.48
25,300.00
518,017.50
27.77
89,556.00
2,487,194.01
Brilliant White
27.77
25,300.00
702,644.25
660.15
89,556.00
59,120,393.40
660.15
25,300.00
16,701,795.00
98,103,965.26
539,546,973.91
Corridor
- Plafond Gypsum
Brilliant White
F
I
1
unit
1.00
6,275,450.00
6,275,450.00
unit
5.00
3,275,450.00
16,377,250.00
unit
1.00
2,455,450.00
2,455,450.00
25,108,150.00
II
1
LANTAI DASAR
Pintu utama ke area lift lobby & ATM Center (P1)
- Pintu kaca clear 12 mm
- Handle ss, termasuk aksesoris
- Floor Hinge
- Lapis stiker sandblast
- Portal stainless steel hairlaine
Pintu toilet (P4)
- Pintu double teakwood finish Duco
- Kaca intip ukuran 20 x 260cm
- Engsel pivot, handle ss, termasuk aksesoris
- Partisi toilet kaca finish sandblast
unit
2.00
22,575,450.00
45,150,900.00
unit
6.00
2,455,450.00
14,732,700.00
unit
11.00
575,515.00
6,330,665.00
Page 22 of 116
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB
: PEKERJAAN ARSITEKTUR
No.
Uraian Pekerjaan
Keterangan
ex IDKU
- Door closer
ex Dorma
Satuan
Volume
H. Satuan
(Rp)
Total Harga
(Rp)
unit
2.00
1,500,000.00
3,000,000.00
unit
1.00
3,275,450.00
3,275,450.00
unit
2.00
4,875,450.00
9,750,900.00
unit
4.00
3,275,450.00
13,101,800.00
unit
1.00
8,500,000.00
8,500,000.00
103,842,415.00
ex. Nippe
ex. Kend
- Door closer
ex. CISA
ex. CISA
Pintu besi plat rangka hollow 40/40 finish duco dg ex. Nippe
Kusen besi Hollow 50/50 finish duco
ex. Nippe
Engsel pivot, handle ss, termasuk aksesoris
ex. Kend
Door closer
ex. CISA
modul pintu 2 daun
III
1
LANTAI 2
Pintu utama dari lift lobby (P1')
- Pintu kaca clear 12 mm
- Handle ss, termasuk aksesoris
- Floor Hinge
- Lapis stiker sandblast
unit
1.00
9,750,000.00
9,750,000.00
unit
6.00
2,455,450.00
14,732,700.00
unit
11.00
575,515.00
6,330,665.00
unit
2.00
1,500,000.00
3,000,000.00
unit
1.00
3,275,450.00
3,275,450.00
37,088,815.00
Page 23 of 116
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB
: PEKERJAAN ARSITEKTUR
No.
Uraian Pekerjaan
III
LANTAI 3
Keterangan
Satuan
Volume
H. Satuan
(Rp)
Total Harga
(Rp)
unit
1.00
9,750,000.00
9,750,000.00
unit
6.00
2,455,450.00
14,732,700.00
unit
11.00
575,515.00
6,330,665.00
unit
2.00
1,500,000.00
3,000,000.00
unit
1.00
3,275,450.00
3,275,450.00
37,088,815.00
ex Kend
- Floor Hinge
ex. Dorma
ex. Kend
IV LANTAI 4
1 Pintu menuju ruang Komuri & ruang produksi (P7)
- Pintu kaca clear 12 mm
- Handle ss, termasuk aksesoris
- Floor Hinge
- Lapis stiker sandblast
2
ex. Nippe
unit
1.00
9,750,000.00
9,750,000.00
unit
6.00
2,455,450.00
14,732,700.00
unit
11.00
575,515.00
6,330,665.00
unit
2.00
1,500,000.00
3,000,000.00
unit
1.00
3,275,450.00
3,275,450.00
37,088,815.00
LANTAI 5
Pintu menuju ruang Komuri & ruang produksi (P7)
- Pintu kaca clear 12 mm
- Handle ss, termasuk aksesoris
unit
frameless tempered ex Asahi mas
ex Kend
Page 24 of 116
1.00
9,750,000.00
9,750,000.00
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB
: PEKERJAAN ARSITEKTUR
No.
Uraian Pekerjaan
- Floor Hinge
Keterangan
Satuan
Volume
H. Satuan
(Rp)
Total Harga
(Rp)
ex. Dorma
unit
6.00
2,455,450.00
14,732,700.00
unit
11.00
575,515.00
6,330,665.00
unit
2.00
1,500,000.00
3,000,000.00
unit
1.00
3,275,450.00
3,275,450.00
37,088,815.00
277,305,825.00
ex. Nippe
ex. Kend
ex. Glasstone
ex IDKU
ex Dorma
ex. Nippe
G
1
m
m
m
3,386.51
732.00
2,991.25
496,500.00
615,000.00
165,000.00
1,681,403,083.88
450,181,998.75
493,556,250.00
tebal 15 mm ad. 1: 4
m
m
m
379.03
379.03
379.03
142,025.00
29,200.00
19,800.00
53,831,735.75
11,067,676.00
7,504,794.00
Lakestone
379.03
25,300.00
9,589,459.00
PEKERJAAN ATAP
Pekerjaan Dinding Atap Alumunium composite
- Alumunium uv proof
ex. Alucopan white bone atau setara
(nat warna putih tidak lebih dari 1 cm)
ex Dulux
- Pembuatan talang
bahan seng alumunium
- Grill alumunium
- Roof drain
ex San ei
- Rangka baja zincromate untuk dinding rangka atap
Pekerjaan Kanopi kaca
Kaca clear 12 mm laminated
- (rangka baja termasuk ke dlm pekerjaan struktur) Pin pengikat kaca
2,707,134,997.38
267.20
625,000.00
167,000,000.00
44.81
450,000.00
20,164,500.00
187,164,500.00
I
1
AKSESORIS
Pekerjaan Sirif
- Rangka besi hollow 40/40 lapis allumunium comp posisi tegak dari lt. dasar s/d atap
285,000.00
67,034,850.00
m
455.00
350,000.00
SubTotal Pekerjaan Sirif
159,250,000.00
226,284,850.00
m
0.72
400,000.00
SubTotal Pekerjaan Lampu rumput miring
288,000.00
288,000.00
226,572,850.00
- Rangka besi hollow 40/40 lapis allumunium comp posisi vertikal & horizontal di lt. atap
2
235.21
Page 25 of 116
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB
No.
: PEKERJAAN ARSITEKTUR
Uraian Pekerjaan
PEKERJAAN LAIN-LAIN
Pekerjaan Font
- Font Stainless steel tinggi 900cm Font. Arial
Volume
5.88
H. Satuan
(Rp)
Total Harga
(Rp)
65,700.00
386,316.00
m
14.65
750,000.00
m
0.72
400,000.00
SubTotal Pekerjaan rumput Miring
10,987,500.00
Satuan
Keterangan
1.00
288,000.00
11,661,816.00
ls
15,000,000.00
15,000,000.00
m
13.20
275,000.00
SubTotal Pekerjaan Font
18,630,000.00
K
I
II
III
m
1.44
400,000.00
SubTotal Pekerjaan Lampu rumput miring
LANTAI DASAR
- Closet CW 660 J/SW 660 J ex toto
- Eco washer TCW 01 N
- Jet shower ex toto TX 403 SC1
- Liquid soap Dispencer ex toto type TX 728 AE
- Paper holder ex toto TS116R
- Floor drain ex toto type TX 1A
- Urinoir U 57 M ex. Toto
- Kaca cermin 5mm
- Meja
Wastafel
ex. type
Niro LW
Granite
Washtafel
ex toto
524 J dan keran
- TX116 LE ex.toto
LANTAI 2
- Closet CW 660 J/SW 660 J ex toto
- Eco washer TCW 01 N
- Jet shower ex toto TX 403 SC1
- Liquid soap Dispencer ex toto type TX 728 AE
- Paper holder ex toto TS116R
- Floor drain ex toto type TX 1A
- Urinoir U 57 M ex. Toto
- Kaca cermin 5mm
- Meja
Wastafel
ex. type
Niro LW
Granite
Washtafel
ex toto
524 J dan keran
- TX116 LE ex.toto
576,000.00
576,000.00
30,867,816.00
unit
1.00
425,000.00
unit
1.00
374,500.00
unit
4.00
221,000.00
unit
5.00
240,000.00
SubTotal Pekerjaan sanitair Lt. basement
425,000.00
374,500.00
884,000.00
1,200,000.00
2,883,500.00
PEKERJAAN SANITAIR
LANTAI BASEMENT
- Closet Jongkok ex toto Type C 8
- Bak Fiber glass
- Kran 1/2 "
- Floor drain ex toto type TX 1A
3,630,000.00
unit
unit
unit
unit
unit
unit
unit
unit
m
6.00
6.00
6.00
6.00
6.00
6.00
2.00
2.00
1.28
unit
4.00
SubTotal Pekerjaan Sanitair
2,071,800.00
625,450.00
475,555.00
275,750.00
235,455.00
287,500.00
1,470,000.00
925,825.00
2,274,750.00
1,075,975.00
Lt. dasar
12,430,800.00
3,752,700.00
2,853,330.00
1,654,500.00
1,412,730.00
1,725,000.00
2,940,000.00
1,851,650.00
2,911,680.00
4,303,900.00
35,836,290.00
6.00
2,071,800.00
6.00
625,450.00
6.00
475,555.00
6.00
275,750.00
6.00
235,455.00
6.00
287,500.00
2.00
1,470,000.00
2.00
925,825.00
1.28
2,274,750.00
unit
4.00
1,075,975.00
SubTotal Pekerjaan Sanitair Lantai 2
12,430,800.00
3,752,700.00
2,853,330.00
1,654,500.00
1,412,730.00
1,725,000.00
2,940,000.00
1,851,650.00
2,911,680.00
4,303,900.00
35,836,290.00
unit
unit
unit
unit
unit
unit
unit
unit
m
IV LANTAI 3
- Closet CW 660 J/SW 660 J ex toto
- Eco washer TCW 01 N
- Jet shower ex toto TX 403 SC1
- Liquid soap Dispencer ex toto type TX 728 AE
- Paper holder ex toto TS116R
unit
unit
unit
unit
unit
Page 26 of 116
6.00
6.00
6.00
6.00
6.00
2,071,800.00
625,450.00
475,555.00
275,750.00
235,455.00
12,430,800.00
3,752,700.00
2,853,330.00
1,654,500.00
1,412,730.00
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB
: PEKERJAAN ARSITEKTUR
No.
Uraian Pekerjaan
Volume
H. Satuan
(Rp)
Total Harga
(Rp)
unit
6.00
287,500.00
1,725,000.00
unit
2.00
1,470,000.00
2,940,000.00
unit
m
2.00
1.28
925,825.00
2,274,750.00
1,851,650.00
2,911,680.00
unit
4.00
1,075,975.00
SubTotal Pekerjaan Sanitair Lantai 3
35,836,290.00
Satuan
Keterangan
4,303,900.00
LANTAI 4
- Closet CW 660 J/SW 660 J ex toto
- Eco washer TCW 01 N
unit
unit
6.00
6.00
2,071,800.00
625,450.00
12,430,800.00
3,752,700.00
unit
6.00
475,555.00
2,853,330.00
unit
6.00
275,750.00
1,654,500.00
unit
unit
unit
unit
m
6.00
235,455.00
6.00
287,500.00
2.00
1,470,000.00
2.00
925,825.00
1.28
2,274,750.00
unit
4.00
1,075,975.00
SubTotal Pekerjaan Sanitair Lantai 4
1,412,730.00
1,725,000.00
2,940,000.00
1,851,650.00
2,911,680.00
4,303,900.00
35,836,290.00
unit
unit
unit
unit
unit
unit
unit
unit
m
12,430,800.00
3,752,700.00
2,853,330.00
1,654,500.00
1,412,730.00
1,725,000.00
2,940,000.00
1,851,650.00
2,911,680.00
4,303,900.00
35,836,290.00
182,064,950.00
8,013,235,817.67
LANTAI 5
- Closet CW 660 J/SW 660 J ex toto
- Eco washer TCW 01 N
- Jet shower ex toto TX 403 SC1
- Liquid soap Dispencer ex toto type TX 728 AE
- Paper holder ex toto TS116R
- Floor drain ex toto type TX 1A
- Urinoir U 57 M ex. Toto
- Kaca cermin 5mm
- Meja
Wastafel
ex. type
Niro LW
Granite
Washtafel
ex toto
524 J dan keran
- TX116 LE ex.toto
6.00
2,071,800.00
6.00
625,450.00
6.00
475,555.00
6.00
275,750.00
6.00
235,455.00
6.00
287,500.00
2.00
1,470,000.00
2.00
925,825.00
1.28
2,274,750.00
unit
4.00
1,075,975.00
SubTotal Pekerjaan Sanitair Lantai 5
Page 27 of 116
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB : MEKANIKAL ELEKTRIKAL DAN PLUMBING
NO.
A.
1
1.1
1.2
1.3
1
1.4
1.5
a.
Uraian Pekerjaan
PLUMBING
AIR BERSIH
LANTAI ATAP
Peralatan utama
Pompa Boster
Kapasitas : 30 l/min
Head : 30 m
RPM : 1500
Power : 0,75 KW
Pressure Switch
Pemipaan Pompa booster
Pengadaan dan pemasangan pemipaan ruang pompa
lengkap dengan peralatan bantu, support, hanger dll
- header PVC med dia 100
- PVC 50
- Flexible joint dia 50
- Gate valve dia 50
Tanki air kap 2 m3
Pemipaan pompa Transfer
peralatan utama
Pompa Transfer
Kapasitas : 100 l/min
Head : 30 m
RPM : 1500
Power : 1,5 KW
sumur deep well
1 (satu ) unit Submersible pump merk CNP type SJ 8-21
with motor Franklin 4kw5,5hp 2900rpm 380v 3phase 50hz
Capacity
Head
Outlet pipe
sumur bor
Stainless stell sus 304
pengeboran
casing GIP dia 6" dalam 70 m
pipa GIP dia 2" 70 m
panel kabel power
Instalasi pipa Gip 50
Pemipaan dari Ruang Pompa ke roof Tank
Pengadaan dan pemasangan pemipaan ruang pompa
lengkap dengan peralatan bantu, support, hanger dll
- header GIP med dia 80
- GIP dia 32
- GIP dia 40
- Flexible joint dia 32mm
- Flexible joint dia 40mm
- strainer dia 32mm
- Foot valve dia 32mm
- check valve dia 32mm
- check valve dia 40mm
- Gate valve dia 32mm
Satuan
Volume
set
Harga Satuan
(Rp.)
Total Harga
(Rp.)
1.00
16,750,000.00
16,750,000.00
bh
1.00
sub total peralatan utama
875,000.00
875,000.00
17,625,000.00
Lot
1.00
m
37.50
bh
2.00
bh
9.00
set
2.00
sub total pemipaan di ruang pompa
1,292,500.00
44,500.00
1,143,500.00
787,500.00
9,775,000.00
1,292,500.00
1,668,750.00
2,287,000.00
7,087,500.00
19,550,000.00
31,885,750.00
35,000,000.00
174,659,100.00
set
2.00
17,500,000.00
set
1.00
174,659,100.00
50.00
peralatan utama
106,400.00
lot
1.00
m
25.00
m
135.00
bh
6.00
bh
3.00
bh
6.00
bh
6.00
bh
6.00
bh
3.00
bh
6.00
pemipaan di ruang pompa
1,603,000.00
79,700.00
90,700.00
632,900.00
759,300.00
1,596,400.00
1,834,900.00
1,389,000.00
1,589,000.00
1,654,100.00
Pekerjaan Pemipaan
Lantai basement
Pemipaan Air Bersih
Penandaan dan pemasangan pipa PVC AW c/w
material bantu.
termasuk hanger dan support pipa
Page 28 of 116
5,320,000.00
214,979,100.00
1,603,000.00
1,992,500.00
12,244,500.00
3,797,400.00
2,277,900.00
9,578,400.00
11,009,400.00
8,334,000.00
4,767,000.00
9,924,600.00
65,528,700.00
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB : MEKANIKAL ELEKTRIKAL DAN PLUMBING
NO.
Uraian Pekerjaan
15mm
20mm
25mm
50mm
Gate Valve Ex Kitz
Dia 25mm
Pemipaan Air Kotor
150mm
100mm
CO 4"
Pemipaan Air Bekas
80mm
Lantai 1
Pemipaan Air Bersih
15mm
20mm
25mm
50mm
Pemipaan Air Kotor
100mm
CO 4"
Pemipaan Air Bekas
50mm
80mm
Lantai 2
Pemipaan Air Bersih
15mm
20mm
25mm
50mm
Pemipaan Air Kotor
100mm
CO 4"
Pemipaan Air Bekas
50mm
80mm
Lantai 3
Pemipaan Air Bersih
15mm
20mm
25mm
50mm
Pemipaan Air Kotor
100mm
CO 4"
Pemipaan Air Bekas
50mm
80mm
Lantai 4
Pemipaan Air Bersih
15mm
20mm
25mm
50mm
Pemipaan Air Kotor
100mm
CO 4"
Satuan
m
m
m
m
bh
m
m
bh
m
m
m
m
m
m
bh
m
m
m
m
m
m
m
bh
m
m
m
m
m
m
m
bh
m
m
m
m
m
m
m
bh
Page 29 of 116
Volume
37.50
5.00
100.00
15.00
120.00
10.00
4.00
6.00
72.50
15.00
17.50
60.00
22.50
4.00
20.00
30.00
67.50
20.00
15.00
50.00
35.00
8.00
30.00
35.00
67.50
20.00
15.00
50.00
35.00
8.00
30.00
35.00
67.50
20.00
15.00
50.00
35.00
8.00
Harga Satuan
(Rp.)
16,500.00
21,800.00
24,600.00
45,100.00
154,800.00
258,300.00
105,300.00
506,000.00
72,300.00
16,500.00
21,800.00
24,600.00
45,100.00
105,300.00
506,000.00
45,100.00
72,300.00
16,500.00
21,800.00
24,600.00
45,100.00
105,300.00
506,000.00
45,100.00
72,300.00
16,500.00
21,800.00
24,600.00
45,100.00
105,300.00
506,000.00
45,100.00
72,300.00
16,500.00
21,800.00
24,600.00
45,100.00
105,300.00
506,000.00
Total Harga
(Rp.)
618,750.00
109,000.00
2,460,000.00
676,500.00
30,996,000.00
1,053,000.00
2,024,000.00
433,800.00
1,196,250.00
327,000.00
430,500.00
2,706,000.00
2,369,250.00
2,024,000.00
902,000.00
2,169,000.00
1,113,750.00
436,000.00
369,000.00
2,255,000.00
3,685,500.00
4,048,000.00
1,353,000.00
2,530,500.00
1,113,750.00
436,000.00
369,000.00
2,255,000.00
3,685,500.00
4,048,000.00
1,353,000.00
2,530,500.00
1,113,750.00
436,000.00
369,000.00
2,255,000.00
3,685,500.00
4,048,000.00
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB : MEKANIKAL ELEKTRIKAL DAN PLUMBING
NO.
Uraian Pekerjaan
Pemipaan Air Bekas
50mm
80mm
Lantai 5
Pemipaan Air Bersih
15mm
20mm
25mm
50mm
Pemipaan Air Kotor
100mm
CO 4"
Pemipaan Air Bekas
50mm
80mm
Satuan
Volume
30.00
35.00
67.50
20.00
15.00
60.00
35.00
8.00
30.00
35.00
m
m
m
m
m
m
m
bh
m
m
Harga Satuan
(Rp.)
45,100.00
72,300.00
1,353,000.00
2,530,500.00
16,500.00
21,800.00
24,600.00
45,100.00
105,300.00
506,000.00
45,100.00
72,300.00
1,113,750.00
436,000.00
369,000.00
2,706,000.00
3,685,500.00
4,048,000.00
1,353,000.00
2,530,500.00
check valve
Dia 50mm
3.1
3.2
3.3
3.4
AIR HUJAN
Pengadaan dan Pemasangan Pipa air hujan
c/w support, hanger dengan
accessories, PVC Klas AW
Lantai dasar s/d lantai 2
Dia 150mm
Lantai 3 s/d lantai 4
Dia 100mm
Lantai 5
Dia 100mm
Roof Drain dia 100mm
Lantai atap
Dia 100mm
Roof Drain dia 100mm
Sewage Treatment Plan
STP BIOTECH TANK
MATERIAL : FRP FILAMEN WINDING
Tanki STP Dia : 2000 x T . 2300 x P.6500
Total Waste Flow Capacity : 20 M3 / day
Perlengkapan Sistem / Set
* 4 Pcs Manhole Fibreglass
* 2 Set Media HDPE Didalam STP
* 2 Set Media PVC Didalam STP
* 2 Bh Blower Merk Yokohama
* 1 Set Difusser System didalam STP
* 1 Bh Pompa
* 1 Panel On / Off Manual, Type Indoor
* Box Disinfectan Tube Include di tanki STP
1.00
Total Harga
(Rp.)
114,109,050.00
444,127,600.00
14,375,000.00
14,375,000.00
125.00
106,400.00
13,300,000.00
bh
4.00
sub total air kotor, air bekas dan venting
1,589,000.00
6,356,000.00
34,031,000.00
200.00
200.00
80.00
6.00
258,300.00
m
bh
60.00
24.00
sub total air hujan
105,300.00
197,200.00
unit
1.00
437,500,000.00
m
m
bh
Page 30 of 116
105,300.00
105,300.00
197,200.00
51,660,000.00
21,060,000.00
8,424,000.00
1,183,200.00
6,318,000.00
4,732,800.00
93,378,000.00
437,500,000.00
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB : MEKANIKAL ELEKTRIKAL DAN PLUMBING
NO.
Uraian Pekerjaan
Satuan
m3
m3
m3
m3
m
Volume
71.00
21.30
11.41
4.69
125.00
Harga Satuan
(Rp.)
50,000.00
15,000.00
4,513,100.00
4,513,100.00
105,300.00
Total Harga
(Rp.)
3,550,000.00
319,500.00
51,503,497.20
21,166,439.00
13,162,500.00
527,201,936.20
1,098,738,536.20
PEKERJAAN ELEKTRIKAL
PERALATAN UTAMA
- Sub Distribusi Panel Ged A
- Panel Penerangan lt. basement
- Panel Penerangan lt. dasar
- Panel Penerangan lt. Dua
- Panel Penerangan lt. Tiga
- Panel Penerangan lt. empat
- Panel Penerangan lt. lima
- PAC Lt.Dasar
- PAC Lt.dua
- PAC Lt.tiga
- PAC lt.empat
- PAC lt.lima
- P. POMPA boster
- P. POMPA Transfer
- P. POMPA sewage
- P. POMPA Hidrant
- PP. LUAR
- Panel LVMDP
CABLE FEEDER
Pengadaan dan pemasangan kabel feeder lengkap dengan
peralatan bantu
- dari SDP ke PP. lantai basement
NYY 4x25 mm2 + BC 25 mm2 ?? ( 4 X 4 mm )
- dari SDP ke PP. lantai dasar
NYY 4x6 mm2 + BC 6 mm2 ?? ( 4 x 10 mm )
- dari SDP ke PP. lantai dua
NYY 4x6 mm2 + BC 6 mm2 ?? ( 4 x 10 mm )
- dari SDP ke PP. lantai tiga
NYY 4x6 mm2 + BC 6 mm2
- dari SDP ke PP. lantai empat
NYY 4x6 mm2 + BC 6 mm2
- dari SDP ke PP. lantai lima
NYY 4x6 mm2 + BC 6 mm2
- dari SDP ke PAC Lt dasar
NYY 4x16 mm2 + BC 16 mm2
- dari SDP ke PAC Lt dua
NYY 4x16 mm2 + BC 16 mm2
- dari SDP ke PAC Lt tiga
NYY 4x10 mm2 + BC 10 mm2
- dari SDP ke PAC Lt empat
NYY 4x10 mm2 + BC 10 mm2
- dari SDP ke PAC Lt lima
NYY 4x10 mm2 + BC 10 mm2
- dari SDP ke Panel Pompa
NYY 4x4 mm2 + BC 6 mm2
- dari SDP ke PP luar
NYY 4x4 mm2 + BC 6 mm2
set
1.00
set
1.00
set
1.00
set
1.00
set
1.00
set
1.00
set
1.00
set
1.00
set
1.00
set
1.00
set
1.00
set
1.00
set
1.00
set
1.00
set
1.00
set
1.00
set
1.00
set
1.00
sub total pekerjaan peralatan utama
19,712,500.00
11,900,000.00
14,150,000.00
14,150,000.00
13,025,000.00
13,025,000.00
13,025,000.00
16,462,500.00
16,462,500.00
14,962,500.00
14,962,500.00
14,962,500.00
30,512,500.00
17,987,500.00
23,012,500.00
43,512,500.00
14,375,000.00
84,855,000.00
19,712,500.00
11,900,000.00
14,150,000.00
14,150,000.00
13,025,000.00
13,025,000.00
13,025,000.00
16,462,500.00
16,462,500.00
14,962,500.00
14,962,500.00
14,962,500.00
30,512,500.00
17,987,500.00
23,012,500.00
43,512,500.00
14,375,000.00
84,855,000.00
391,055,000.00
9,335,000.00
4,912,500.00
9,301,000.00
9,956,000.00
10,611,000.00
10,611,000.00
6,335,000.00
17,991,400.00
12,692,000.00
13,527,000.00
13,527,000.00
3,825,000.00
7,650,000.00
50.00
186,700.00
75.00
65,500.00
142.00
65,500.00
152.00
65,500.00
162.00
65,500.00
162.00
65,500.00
50.00
126,700.00
142.00
126,700.00
152.00
83,500.00
162.00
83,500.00
162.00
83,500.00
75.00
51,000.00
150.00
51,000.00
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB : MEKANIKAL ELEKTRIKAL DAN PLUMBING
NO.
Uraian Pekerjaan
N2XSY 3 x 1C x 95 mm2 + BC 70 mm2
TRAFO ke LVMDP
5 x ( NYY 4 x 300 mm2) + BC 70 mm
PKG ke LVMDP
5 x ( NYY 4 x 300 mm2) + BC 70 mm
- LVMDP ke SDP
NYFGBY 4x120 mm2
3.1
a
Satuan
m
150.00
Harga Satuan
(Rp.)
887,500.00
50.00
1,776,500.00
50.00
1,776,500.00
150.00
kabel feeder
762,500.00
bh
45.00
bh
33.00
bh
6.00
bh
36.00
bh
36.00
bh
24.00
ttk
84.00
ttk
36.00
total pekerjaan lt. basement
270,000.00
90,200.00
73,000.00
38,500.00
41,000.00
42,200.00
218,100.00
232,700.00
12,150,000.00
2,976,600.00
438,000.00
1,386,000.00
1,476,000.00
1,012,800.00
18,320,400.00
8,377,200.00
46,137,000.00
bh
120.00
bh
120.00
bh
8.00
bh
32.00
bh
136.00
bh
120.00
bh
60.00
ttk
210.00
ttk
102.00
total pekerjaan lt. dasar s/d lt. 2
270,000.00
90,200.00
73,000.00
250,000.00
38,500.00
41,000.00
42,200.00
218,100.00
232,700.00
32,400,000.00
10,824,000.00
584,000.00
8,000,000.00
5,236,000.00
4,920,000.00
2,532,000.00
45,801,000.00
23,735,400.00
134,032,400.00
bh
68.00
bh
24.00
bh
80.00
bh
40.00
bh
48.00
bh
80.00
bh
100.00
ttk
212.00
ttk
48.00
total pekerjaan lt. 3 s/d 4
270,000.00
90,200.00
250,000.00
229,705.60
38,500.00
41,000.00
42,200.00
218,100.00
232,700.00
18,360,000.00
2,164,800.00
20,000,000.00
9,188,224.00
1,848,000.00
3,280,000.00
4,220,000.00
46,237,200.00
11,169,600.00
116,467,824.00
bh
51.00
bh
18.00
bh
60.00
bh
30.00
bh
36.00
bh
60.00
bh
75.00
ttk
159.00
ttk
36.00
total pekerjaan lt. 3 s/d 4
sub total penerangan dan stop kontak
270,000.00
90,200.00
250,000.00
229,705.60
38,500.00
41,000.00
42,200.00
218,100.00
232,700.00
13,770,000.00
1,623,600.00
15,000,000.00
6,891,168.00
1,386,000.00
2,460,000.00
3,165,000.00
34,677,900.00
8,377,200.00
87,350,868.00
1,330,466,992.00
KABEL TRAY
Pengadadaan dan Pemasangan Tray
lengkap dengan peralatan bantu.
Lantai dasar
Page 32 of 116
Volume
Total Harga
(Rp.)
133,125,000.00
88,825,000.00
88,825,000.00
114,375,000.00
555,423,900.00
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB : MEKANIKAL ELEKTRIKAL DAN PLUMBING
NO.
Uraian Pekerjaan
Tray Galvanis L = 300
Tray Galvanis L = 200
Satuan
m
m
Volume
72.00
72.00
sub total kabel tray
lot
1.00
sub total testing dan commisioning
Harga Satuan
(Rp.)
387,000.00
380,000.00
Total Harga
(Rp.)
27,864,000.00
27,360,000.00
55,224,000.00
10,000,000.00
10,000,000.00
10,000,000.00
1,395,690,992.00
1
2
3
4
5
6
unit
3.00
19,575,000.00
bh
set
m
bh
unit
3.00
3.00
45.00
75.00
3.00
1,450,000.00
2,100,000.00
101,300.00
155,000.00
1,750,000.00
58,725,000.00
4,350,000.00
6,300,000.00
4,558,500.00
11,625,000.00
5,250,000.00
-
90,808,500.00
PEKERJAAN ELEKTRONIK
PEKERJAAN FIRE ALARM
1.1
PERALATAN UTAMA
- Master Control Fire Alarm (MCFA) 10 zone
lengkap dengan back up battery, rectifier &
surge arrester serta pengkabelan dari MDF-FA
ke MCFA-FA
unit
3.00
sub total
6,100,000.00
18,300,000.00
18,300,000.00
Lantai Basement
Pengadaan dan Pemasangan Peralatan Fire Alarm
- ROR Heat detector
- Smoke detector
- Manual Push Button c/w outlet intercom
- Alarm Bell
- Indicator lamp
- resistor End Of line
- Box JBFA/1
bh
bh
bh
bh
bh
bh
bh
27.00
6.00
3.00
3.00
3.00
9.00
3.00
33.00
3.00
3.00
3.00
92,500.00
240,000.00
182,500.00
230,000.00
77,500.00
95,000.00
250,000.00
2,497,500.00
1,440,000.00
547,500.00
690,000.00
232,500.00
855,000.00
750,000.00
5,791,500.00
654,300.00
654,300.00
654,300.00
14,766,900.00
1.2
a
ttk
ttk
ttk
ttk
175,500.00
218,100.00
218,100.00
218,100.00
m
sub total
1.3
a
Lantai dasar
Pengadaan dan Pemasangan Peralatan Fire Alarm
- ROR Heat detector
- Smoke detector
- Manual Push Button c/w outlet intercom
- Alarm Bell
- Indicator lamp
- resistor End Of line
- Box JBFA/1
bh
bh
bh
bh
bh
bh
bh
Page 33 of 116
24.00
24.00
8.00
8.00
4.00
12.00
4.00
-
92,500.00
240,000.00
182,500.00
230,000.00
77,500.00
95,000.00
250,000.00
2,220,000.00
5,760,000.00
1,460,000.00
1,840,000.00
310,000.00
1,140,000.00
1,000,000.00
-
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB : MEKANIKAL ELEKTRIKAL DAN PLUMBING
NO.
Uraian Pekerjaan
Satuan
- Instalasi Detector
- Instalasi Manual push buttom
- Instalasi Alarm Bell
- Instalasi Indicator Lamp
ttk
ttk
ttk
ttk
Volume
48.00
8.00
8.00
4.00
Harga Satuan
(Rp.)
175,500.00
218,100.00
218,100.00
218,100.00
Total Harga
(Rp.)
8,424,000.00
1,744,800.00
1,744,800.00
872,400.00
26,516,000.00
92,500.00
240,000.00
182,500.00
230,000.00
77,500.00
95,000.00
250,000.00
1,850,000.00
5,760,000.00
1,460,000.00
1,840,000.00
310,000.00
1,140,000.00
1,000,000.00
7,722,000.00
1,744,800.00
1,744,800.00
872,400.00
25,444,000.00
sub total
1.4
a
Lantai 2
Pengadaan dan Pemasangan Peralatan Fire Alarm
- ROR Heat detector
- Smoke detector
- Manual Push Button c/w outlet intercom
- Alarm Bell
- Indicator lamp
- resistor End Of line
- Box JBFA/1
Instalasi fire alarm
- Instalasi Detector
- Instalasi Manual push buttom
- Instalasi Alarm Bell
- Instalasi Indicator Lamp
Kabel Feeder dari MDF-FA ke JBFA/1
(NYM 14x2x1,5 mm2 + HIC dai 20 mm)
bh
bh
bh
bh
bh
bh
bh
ttk
ttk
ttk
ttk
20.00
24.00
8.00
8.00
4.00
12.00
4.00
44.00
8.00
8.00
4.00
175,500.00
218,100.00
218,100.00
218,100.00
m
sub total
1.5
a
Lantai 3
Pengadaan dan Pemasangan Peralatan Fire Alarm
- ROR Heat detector
- Smoke detector
- Manual Push Button c/w outlet intercom
- Alarm Bell
- Indicator lamp
- resistor End Of line
- Box JBFA/1
Instalasi fire alarm
- Instalasi Detector
- Instalasi Manual push buttom
- Instalasi Alarm Bell
- Instalasi Indicator Lamp
Kabel Feeder dari MDF-FA ke JBFA/1
(NYM 14x2x1,5 mm2 + HIC dai 20 mm)
bh
bh
bh
bh
bh
bh
bh
ttk
ttk
ttk
ttk
48.00
16.00
8.00
8.00
4.00
12.00
4.00
64.00
8.00
8.00
4.00
92,500.00
240,000.00
182,500.00
230,000.00
77,500.00
95,000.00
250,000.00
175,500.00
218,100.00
218,100.00
218,100.00
4,440,000.00
3,840,000.00
1,460,000.00
1,840,000.00
310,000.00
1,140,000.00
1,000,000.00
11,232,000.00
1,744,800.00
1,744,800.00
872,400.00
29,624,000.00
92,500.00
240,000.00
182,500.00
230,000.00
77,500.00
95,000.00
250,000.00
2,960,000.00
2,880,000.00
1,460,000.00
1,840,000.00
310,000.00
1,140,000.00
1,000,000.00
7,722,000.00
1,744,800.00
1,744,800.00
872,400.00
23,674,000.00
m
sub total
1.6
a
Lantai 4
Pengadaan dan Pemasangan Peralatan Fire Alarm
- ROR Heat detector
- Smoke detector
- Manual Push Button c/w outlet intercom
- Alarm Bell
- Indicator lamp
- resistor End Of line
- Box JBFA/1
Instalasi fire alarm
- Instalasi Detector
- Instalasi Manual push buttom
- Instalasi Alarm Bell
- Instalasi Indicator Lamp
Kabel Feeder dari MDF-FA ke JBFA/1
(NYM 14x2x1,5 mm2 + HIC dai 20 mm)
bh
bh
bh
bh
bh
bh
bh
ttk
ttk
ttk
ttk
32.00
12.00
8.00
8.00
4.00
12.00
4.00
44.00
8.00
8.00
4.00
m
sub total
Page 34 of 116
175,500.00
218,100.00
218,100.00
218,100.00
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB : MEKANIKAL ELEKTRIKAL DAN PLUMBING
NO.
1.7
a
Uraian Pekerjaan
Lantai 5
Pengadaan dan Pemasangan Peralatan Fire Alarm
- ROR Heat detector
- Smoke detector
- Manual Push Button c/w outlet intercom
- Alarm Bell
- Indicator lamp
- resistor End Of line
- Box JBFA/1
Instalasi fire alarm
- Instalasi Detector
- Instalasi Manual push buttom
- Instalasi Alarm Bell
- Instalasi Indicator Lamp
Kabel Feeder dari MDF-FA ke JBFA/1
(NYM 14x2x1,5 mm2 + HIC dai 20 mm)
1.8
1.9
Material bantu
Testing & Commisioning
2
2.1
a
b
PEKERJAAN TELEPON
PERALATAN UTAMA
Operator Consule (termasuk dlm PABX)
Main Distribution Frame (MDF-TP)
Kapasitas 20 " lengkap dengan arresster
Sentral Telepon (PABX) Kapasitas 2/30 ( 8 / 32 )ex Panasonic
lengkapi back up battery minimal 2 jam
Instalasi dari Terminal Box Telkom ke MDF- TP
dengan OTC kap 2(2P x 0,6 mm2 + HIC dia 25
Grounding BC 16 mm2 MAX 1 OHM
Satuan
bh
bh
bh
bh
bh
bh
bh
ttk
ttk
ttk
ttk
Volume
32.00
12.00
8.00
8.00
4.00
12.00
4.00
44.00
8.00
8.00
4.00
Harga Satuan
(Rp.)
240,000.00
182,500.00
230,000.00
77,500.00
95,000.00
250,000.00
-
175,500.00
218,100.00
218,100.00
218,100.00
m
lot
lot
sub total
1.00
1.00
875,000.00
10,000,000.00
Total Harga
(Rp.)
7,680,000.00
2,190,000.00
1,840,000.00
620,000.00
380,000.00
3,000,000.00
7,722,000.00
1,744,800.00
1,744,800.00
872,400.00
27,794,000.00
875,000.00
10,000,000.00
176,993,900.00
bh
unit
4.00
4.00
1,592,500.00
1,282,500.00
unit
4.00
8,150,000.00
50.00
115,000.00
lot
4.00
sub total
1,750,000.00
bh
bh
ttk
m
18.00
18.00
18.00
18.00
185,500.00
222,500.00
278,100.00
79,000.00
bh
4.00
sub total
350,000.00
bh
bh
ttk
18.00
18.00
18.00
sub total
185,500.00
222,500.00
278,100.00
3,339,000.00
4,005,000.00
5,005,800.00
12,349,800.00
Lantai 5
- Outlet telepon 4 way, 4 contac
- Pesawat telephon standard single line
- Instalasi dengan ITC 2x2x0,6mm2 dalam PVC dia 3/4"
bh
bh
ttk
185,500.00
222,500.00
278,100.00
2.5
2.6
MATERIAL BANTU
Testing & Commisioning
lot
lot
18.00
18.00
18.00
sub total
1.00
1.00
sub total
3,339,000.00
4,005,000.00
5,005,800.00
12,349,800.00
3,750,000.00
11,250,000.00
15,000,000.00
3
3.1
c
d
e
2.2
2.3
2.4
3,750,000.00
11,250,000.00
Page 35 of 116
1.00
3,339,000.00
4,005,000.00
5,005,800.00
1,422,000.00
1,400,000.00
15,171,800.00
111,721,400.00
unit
6,370,000.00
5,130,000.00
32,600,000.00
5,750,000.00
7,000,000.00
56,850,000.00
125,000,000.00
125,000,000.00
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB : MEKANIKAL ELEKTRIKAL DAN PLUMBING
NO.
Uraian Pekerjaan
AM/FM radio tuner
Tape recorder
DVD player
Paging Microphone
Zone selector 12 channel
Rectifier
Battery lead acid 0,5H
MDF - SS
Car Call
Mixer Power Amplifier 360 watt
Goose neck Paging Microphone
MDF - SS
Instalasi pengabelan di ruang kontrol
3.2
3.3
3.4
3.5
3.6
Satuan
Volume
Harga Satuan
(Rp.)
unit
1.00
23,750,000.00
lot
1.00
sub total
3,750,000.00
bh
unit
ttk
18.00
4.00
8.00
185,000.00
350,000.00
198,300.00
15.00
sub total
12,500.00
bh
ttk
8.00
8.00
sub total
185,000.00
198,300.00
1,480,000.00
1,586,400.00
3,066,400.00
Lantai 5
Ceiling speaker 3 Watt
Instalasi Tata Suara NYMHY 3x1,5 mm2 + HIC 20 mm2
bh
ttk
185,000.00
198,300.00
Material Bantu
Testing Commisioning
lot
lot
8.00
8.00
sub total
1.00
1.00
sub total
1,480,000.00
1,586,400.00
3,066,400.00
2,500,000.00
6,250,000.00
8,750,000.00
2,500,000.00
6,250,000.00
4.1
4.2
4.3
bh
ttk
6.00
6.00
75,000.00
300,000.00
bh
lot
4.00
4.00
825,000.00
750,000.00
bh
ttk
6.00
6.00
75,000.00
300,000.00
lot
lot
4.00
4.00
1,000,000.00
1,000,000.00
bh
ttk
6.00
6.00
75,000.00
300,000.00
lot
1.00
lot
1.00
TOTAL PEKERJAAN DATA
2,500,000.00
2,500,000.00
Page 36 of 116
23,750,000.00
3,750,000.00
152,500,000.00
3,330,000.00
1,400,000.00
1,586,400.00
187,500.00
6,503,900.00
173,886,700.00
Total Harga
(Rp.)
450,000.00
1,800,000.00
3,300,000.00
3,000,000.00
450,000.00
1,800,000.00
4,000,000.00
4,000,000.00
450,000.00
1,800,000.00
2,500,000.00
2,500,000.00
26,050,000.00
1,975,151,492.00
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB : MEKANIKAL ELEKTRIKAL DAN PLUMBING
NO.
1
Uraian Pekerjaan
Peralatan utama
Pengadaan dan pemasangan unit ac Split Duct
c/w support dan hanger, kabel kontrol,pipa refrigerant, freon
, termostat dudukan outdor unit dll
Lantai dasar
AC Sentral Ceiling Casete ex LG
- Kapasitas : 231.000 btuh
- Power
:
Bank Nampan
Pipa Refrigerant c/w insulation
Ducting
- 46"x14"
- 32"x14"
- 28"x14"
- 20"x12"
- 18"x12"
- 14"x12"
- 14"x10"
- Hanger
- Supply Air Diffuser
- Return Grill
- Fresh Air Grill
- Instalasi power AC
Satuan
Volume
Harga Satuan
(Rp.)
set
1.00
248,100,000.00
set
m
1.00
51.00
5.10
13.60
8.50
5.95
5.95
27.20
20.40
1.00
15.00
12.00
8.00
750,000.00
125,000.00
m
m
m
m
m
m
m
lot
bh
bh
bh
ttk
1,425,000.00
1,092,500.00
900,000.00
810,000.00
675,000.00
455,000.00
445,000.00
3,750,000.00
350,000.00
275,000.00
225,000.00
227,600.00
sub total
3
Lantai Dua
AC Sentral Ceiling Casete ex LG
- Kapasitas : 231.000 btuh
- Power
:
Bank Nampan
Pipa Refrigerant c/w insulation
Ducting
- 46"x14"
- 32"x14"
- 28"x14"
- 20"x12"
- 18"x12"
- 14"x12"
- 14"x10"
- Hanger
- Supply Air Diffuser
- Return Grill
- Fresh Air Grill
- Instalasi power AC
set
1.00
set
m
1.00
51.00
m
m
m
m
m
m
m
lot
bh
bh
bh
ttk
5.10
13.60
8.50
5.95
5.95
27.20
20.40
1.00
15.00
12.00
8.00
Lantai Tiga
AC Sentral Ceiling Casete ex LG
- Kapasitas : 231.000 btuh
- Power
:
Bank Nampan
Pipa Refrigerant c/w insulation
Ducting
- 46"x14"
- 32"x14"
- 28"x14"
- 20"x12"
- 18"x12"
- 14"x12"
- 14"x10"
- Hanger
- Supply Air Diffuser
- Return Grill
set
1.00
set
m
1.00
51.00
5.10
13.60
8.50
5.95
5.95
27.20
20.40
1.00
15.00
12.00
m
m
m
m
m
m
m
lot
bh
bh
Page 37 of 116
248,100,000.00
750,000.00
6,375,000.00
7,267,500.00
14,858,000.00
7,650,000.00
4,819,500.00
4,016,250.00
12,376,000.00
9,078,000.00
3,750,000.00
5,250,000.00
3,300,000.00
1,800,000.00
329,390,250.00
248,100,000.00
750,000.00
125,000.00
1,425,000.00
1,092,500.00
900,000.00
810,000.00
675,000.00
455,000.00
445,000.00
3,750,000.00
350,000.00
275,000.00
225,000.00
227,600.00
248,100,000.00
750,000.00
6,375,000.00
7,267,500.00
14,858,000.00
7,650,000.00
4,819,500.00
4,016,250.00
12,376,000.00
9,078,000.00
3,750,000.00
5,250,000.00
3,300,000.00
1,800,000.00
329,390,250.00
248,100,000.00
750,000.00
125,000.00
1,425,000.00
1,092,500.00
900,000.00
810,000.00
675,000.00
455,000.00
445,000.00
3,750,000.00
350,000.00
275,000.00
248,100,000.00
750,000.00
6,375,000.00
7,267,500.00
14,858,000.00
7,650,000.00
4,819,500.00
4,016,250.00
12,376,000.00
9,078,000.00
3,750,000.00
5,250,000.00
3,300,000.00
sub total
4
Total Harga
(Rp.)
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB : MEKANIKAL ELEKTRIKAL DAN PLUMBING
NO.
Uraian Pekerjaan
- Fresh Air Grill
- Instalasi power AC
Satuan
Harga Satuan
(Rp.)
225,000.00
227,600.00
Total Harga
(Rp.)
1,800,000.00
329,390,250.00
248,100,000.00
750,000.00
125,000.00
1,425,000.00
1,092,500.00
900,000.00
810,000.00
675,000.00
455,000.00
445,000.00
3,750,000.00
350,000.00
275,000.00
225,000.00
227,600.00
248,100,000.00
750,000.00
6,375,000.00
7,267,500.00
14,858,000.00
7,650,000.00
4,819,500.00
4,016,250.00
12,376,000.00
9,078,000.00
3,750,000.00
5,250,000.00
3,300,000.00
1,800,000.00
329,390,250.00
248,100,000.00
750,000.00
248,100,000.00
750,000.00
125,000.00
1,425,000.00
1,092,500.00
900,000.00
810,000.00
675,000.00
455,000.00
445,000.00
3,750,000.00
350,000.00
275,000.00
225,000.00
227,600.00
sub total
6,375,000.00
7,267,500.00
14,858,000.00
7,650,000.00
4,819,500.00
4,016,250.00
12,376,000.00
9,078,000.00
3,750,000.00
5,250,000.00
3,300,000.00
1,800,000.00
329,390,250.00
TOTAL PEKERJAAN AC
1,646,951,250.00
bh
ttk
Volume
8.00
sub total
Lantai Empat
AC Sentral Ceiling Casete ex LG
- Kapasitas : 231.000 btuh
- Power
:
Bank Nampan
Pipa Refrigerant c/w insulation
Ducting
- 46"x14"
- 32"x14"
- 28"x14"
- 20"x12"
- 18"x12"
- 14"x12"
- 14"x10"
- Hanger
- Supply Air Diffuser
- Return Grill
- Fresh Air Grill
- Instalasi power AC
set
1.00
set
m
1.00
51.00
5.10
13.60
8.50
5.95
5.95
27.20
20.40
1.00
15.00
12.00
8.00
m
m
m
m
m
m
m
lot
bh
bh
bh
ttk
sub total
5
Lantai Lima
AC Sentral Ceiling Casete ex LG
- Kapasitas : 231.000 btuh
- Power
:
Bank Nampan
Pipa Refrigerant c/w insulation
Ducting
- 46"x14"
- 32"x14"
- 28"x14"
- 20"x12"
- 18"x12"
- 14"x12"
- 14"x10"
- Hanger
- Supply Air Diffuser
- Return Grill
- Fresh Air Grill
- Instalasi power AC
set
1.00
set
1.00
51.00
5.10
13.60
8.50
5.95
5.95
27.20
20.40
1.00
15.00
12.00
8.00
m
m
m
m
m
m
m
lot
bh
bh
bh
ttk
F
1
unit
unit
Page 38 of 116
1.00
1.00
308,750,000.00
308,750,000.00
87,900,000.00
87,900,000.00
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB : MEKANIKAL ELEKTRIKAL DAN PLUMBING
NO.
Uraian Pekerjaan
Satuan
Volume
Harga Satuan
(Rp.)
Kap : 75 GPM
Head : 110 m
RPM : 1450
Power : 11 KW
1.2 Diesel Pump
unit
1(satu) unit Horizontal split casing Pump merk Rotor type SC 80-270 with Diesel
merk Mitsubishi type 6D 17 200 Hp-2000 Rpm 6 Cylinder / Stara
Tipe : Horizontal split casing
Kap : 750 GPM
Head : 110 m
RPM : 2000
Power : 200Hp
1.3 Tanki pancing kap 500 l
unit
2
1
2
3
4
1.00
520,625,000.00
1
2
520,625,000.00
12,500,000.00
929,775,000.00
1.00
Peralatan utama
12,500,000.00
m
8.00
m
20.00
m
4.00
bh
8.00
bh
4.00
bh
4.00
bh
2.00
bh
4.00
bh
4.00
bh
2.00
bh
2.00
pemipaan di ruang pompa
1,153,350.00
608,300.00
142,100.00
1,885,200.00
6,020,400.00
5,039,300.00
315,100.00
4,769,200.00
6,142,500.00
1,757,700.00
2,250,000.00
9,226,800.00
12,166,000.00
568,400.00
15,081,600.00
24,081,600.00
20,157,200.00
630,200.00
19,076,800.00
24,570,000.00
3,515,400.00
4,500,000.00
133,574,000.00
34,550,000.00
55,264,000.00
28,409,400.00
121,660,000.00
239,883,400.00
unit
unit
8.00
8.00
4,318,750.00
6,908,000.00
unit
3.00
9,469,800.00
m
200.00
hydrant box dan hydrant pilar
608,300.00
1,303,232,400.00
Total Harga
(Rp.)
unit
1.00
857,500,000.00
1.00
unit
hydrant box dan hydrant pilar
236,580,000.00
857,500,000.00
236,580,000.00
1,094,080,000.00
6,019,415,142.00
7,118,153,678.20
UNIT
2.00
340,000,000.00
UNIT
4.00
225,000,000.00
680,000,000.00
900,000,000.00
1,580,000,000.00
Page 39 of 116
BILL OF QUANTITY
BANGUNAN GEDUNG RENTAL OFFICE "NIRWANA" SUKABUMI
SUB : AREA PARKIR DEPAN
No
Deskripsi
Volume
Satuan
Harga Satuan
(Rp)
Total Harga
(Rp)
A
1
a
b
c
d
e
65.26
65.26
108.77
239.29
435.08
m
m
m
m
m
65,000.00
94,500.00
69,000.00
22,500.00
26,500.00
Total-1
4,242,030.00
6,167,259.00
7,505,130.00
5,384,115.00
11,529,620.00
34,828,154.00
435.08
85.00
87.02
435.08
m
m
m
m
75,000.00
32,000.00
837,400.00
13,900.00
Total-2
32,631,000.00
2,720,000.00
72,867,198.40
6,047,612.00
114,265,810.40
3
a
b
c
d
4
a
b
c
d
e
20.11
14.11
0.76
m
m
m
540,800.00
540,800.00
172,600.00
10,875,271.68
7,631,769.60
130,485.60
3.02
113.44
20.16
m
kg
m
786,100.00
13,500.00
121,300.00
Total - 1
2,377,166.40
1,531,494.00
2,445,408.00
24,991,595.28
126.00
25.20
299.42
598.84
598.84
bh
m
m
m
m
150,000.00
17,500.00
325,000.00
47,900.00
35,600.00
Total - 2
TOTAL AREA PARKIR DEPAN & RAM
18,900,000.00
441,000.00
97,311,500.00
28,684,436.00
21,318,704.00
166,655,640.00
340,741,199.68
URAIAN
KOEF.
SAT.
: PEKERJAAN PERSIAPAN
1 m2 - Pembersihan Lokasi
Pekerja
Mandor
0.1000
0.0050
hr
hr
JUMLAH
DIBULATKAN
0.0120
0.0070
0.0200
0.1000
0.1000
0.0100
0.0050
m3
lbr
kg
hr
hr
hr
hr
JUMLAH
DIBULATKAN
0.0650
0.9800
0.8160
0.1520
1.4000
0.2000
0.2000
1.0000
0.5000
2.7200
0.1200
1.0000
1.0000
0.0200
m3
m3
zak
m3
kg
bh
lbr
lbr
kg
hr
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1 m2 - Kantor Direksi
Pasir pasang
Pasir beton
Bata merah
Semen PC 50 kg
Koral beton
Kayu klas II
dolken dia. 8-10/ 400
Tripleks 3' x 7, - 4mm
Kaca polos 5 mm
Naco + teralis
0.1500
0.1000
30.0000
0.7000
0.1500
1.2500
0.1800
0.0600
0.0800
0.2000
m3
m3
bh
Zak
m3
btg
m3
lbr
m2
bh
B
B.1
B.2
0.2500
0.8500
0.1500
2.0000
1.0000
2.0000
0.3000
0.0500
lbr
kg
bh
hr
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1.7000
0.3000
3.5000
0.2100
0.0300
0.0500
1.5000
1.0000
2.0000
0.2000
0.0500
btg
kg
btg
kg
m3
m3
lbr
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1.5000
0.5000
0.0050
0.0090
0.0072
0.0600
1.2000
0.4500
0.4000
0.2000
0.0200
0.0200
btg
Zak
m3
m3
m3
kg
lbr
kg
hr
hr
hr
hr
JUMLAH
DIBULATKAN
: PEKERJAAN TANAH
1 m3 - Perataan Tanah
Pekerja
Mandor
Alat bantu
0.1000
0.0050
0.6000
hr
hr
set
JUMLAH
DIBULATKAN
0.5000
0.0400
hr
hr
JUMLAH
DIBULATKAN
B.3
B.4
B.5
B.6
B.7
B.8
B.9
B.10
B.11
0.6260
0.0520
hr
hr
JUMLAH
DIBULATKAN
0.7350
0.0730
hr
hr
JUMLAH
DIBULATKAN
0.8250
0.0620
hr
hr
JUMLAH
DIBULATKAN
1.2500
0.1250
hr
hr
JUMLAH
DIBULATKAN
0.8230
0.0830
hr
hr
JUMLAH
DIBULATKAN
0.5160
0.5000
hr
hr
JUMLAH
DIBULATKAN
0.2920
0.0190
hr
hr
JUMLAH
DIBULATKAN
0.5000
0.0500
hr
hr
JUMLAH
DIBULATKAN
0.5000
hr
Mandor
B.12
B.13
B.14
B.15
B.16
C
C.1
0.0500
hr
JUMLAH
DIBULATKAN
1.2000
0.3000
0.0100
0.6000
m3
hr
hr
set
JUMLAH
DIBULATKAN
0.5000
0.0200
0.6000
hr
hr
set
JUMLAH
DIBULATKAN
1 m3 - Urugan Sirtu
Sirtu
Pekerja
Mandor
Alat bantu
1.2000
0.2500
0.0250
0.6000
m3
hr
hr
set
JUMLAH
DIBULATKAN
2.3520
0.0388
1.0000
hr
hr
set
JUMLAH
DIBULATKAN
1.9600
0.0323
0.1000
0.1000
hr
hr
jam
jam
JUMLAH
DIBULATKAN
0.4270
1.1000
5.3400
1.5000
0.6000
0.0750
0.0600
m3
m3
Zak
hr
hr
hr
hr
JUMLAH
DIBULATKAN
C.2
1.1000
3.5000
0.4850
0.6000
0.0600
1.5000
0.0750
JUMLAH
DIBULATKAN
D
D.1
D.2
D.3
D.4
: PEKERJAAN BETON
1 m3 - Cor beton K.125 ( manual )
Pasir beton
Split pecah mesin 2/3
Semen PC 50 kg
Pekerja
Tukang batu
mandor
Alat bantu
0.5070
0.7160
5.0000
1.8000
0.4750
0.2858
2.5000
m3
m3
zak
hr
hr
hr
set
JUMLAH
DIBULATKAN
0.5070
0.7160
6.0000
1.8000
0.4858
0.2608
2.5000
m3
m3
zak
hr
hr
hr
set
JUMLAH
DIBULATKAN
0.5070
0.7160
8.2500
1.8000
0.2608
0.5858
2.5000
m3
m3
zak
hr
hr
hr
set
JUMLAH
DIBULATKAN
0.4000
0.7400
9.8000
1.8000
0.2620
0.6270
m3
m3
zak
hr
hr
hr
Alat bantu
D.5
D.6
D.7
D.8
D.9
2.5000
set
JUMLAH
DIBULATKAN
1.0000
0.5508
0.1377
0.0688
2.5000
m3
hr
hr
hr
set
JUMLAH
DIBULATKAN
1.0000
0.6885
0.1377
0.0688
0.4819
2.5000
m3
hr
hr
hr
jam
set
JUMLAH
DIBULATKAN
1.0000
0.6885
0.1377
0.0688
0.4819
2.5000
m3
hr
hr
hr
jam
set
JUMLAH
DIBULATKAN
1.0000
0.6885
0.1377
0.0688
0.4819
2.5000
m3
hr
hr
hr
jam
set
JUMLAH
DIBULATKAN
1.0000
0.6885
0.1377
0.0688
0.4819
2.5000
m3
hr
hr
hr
jam
set
JUMLAH
DIBULATKAN
D.10
D.11
D.12
D.13
D.14
D.15
1.0000
0.6885
0.1377
0.0688
0.4819
2.5000
m3
hr
hr
hr
jam
set
JUMLAH
DIBULATKAN
0.0200
1.1000
0.0250
0.0150
0.0100
1.0000
kg
kg
hr
hr
hr
set
JUMLAH
DIBULATKAN
0.0200
1.1000
0.0250
0.0150
0.0100
1.0000
kg
kg
hr
hr
hr
set
JUMLAH
DIBULATKAN
0.0240
0.0280
0.2500
0.1650
0.3940
0.0270
2.5000
m3
m3
kg
hr
hr
hr
set
JUMLAH
DIBULATKAN
lbr
m3
kg
hr
hr
hr
set
JUMLAH
DIBULATKAN
D.16
D.17
D.18
D.19
D.20
Triplex 9 mm
Kayu kaso terentang 5/7-400 cm
Paku
Pekerja
Tukang kayu
Mandor
Alat bantu
3.1500
0.2520
2.2500
1.4850
3.5440
0.2430
2.5000
lbr
m3
kg
hr
hr
hr
set
JUMLAH
DIBULATKAN
2.3500
0.1870
1.6680
1.1010
2.6260
0.1800
2.5000
lbr
m3
kg
hr
hr
hr
set
JUMLAH
DIBULATKAN
2.9050
0.2320
2.0750
1.3700
3.2685
0.2245
2.5000
lbr
m3
kg
hr
hr
hr
set
JUMLAH
DIBULATKAN
0.0608
0.3000
0.6000
0.4200
0.0300
2.5000
m3
kg
hr
hr
hr
set
JUMLAH
DIBULATKAN
0.0851
0.4200
0.8400
0.5880
0.0420
3.5000
m3
kg
hr
hr
hr
set
JUMLAH
DIBULATKAN
D.21
E
E.1
E.2
E.3
E.4
0.1094
0.5400
1.0800
0.7560
0.0540
4.5000
m3
kg
hr
hr
hr
set
JUMLAH
DIBULATKAN
0.1398
0.6900
1.3800
0.9660
0.0690
5.7500
m3
kg
hr
hr
hr
set
JUMLAH
DIBULATKAN
3.9500
0.5500
0.9300
2.0000
0.5000
0.0500
0.0100
0.0750
zak
m
m
org
org
org
org
lot
JUMLAH
DIBULATKAN
1.0000
120.0000
5.0000
4.2000
m3
kg
m2
set
JUMLAH
DIBULATKAN
1.0000
220.0000
5.0000
4.2000
m3
kg
m2
set
JUMLAH
DIBULATKAN
1.0000
176.9347
m
kg
JUMLAH
DIBULATKAN
1 M
1 M3
E.5
E.7
E.8
E.9
E.10
E.11
E.12
1 M3
1.0000
180.0000
2.6670
1.0000
130.0000
13.3333
m3
kg
m2
JUMLAH
DIBULATKAN
m
kg
m
1.0000
170.0000
1.0000
m3
kg
m3
JUMLAH
DIBULATKAN
1.0000
198.0000
8.2000
m3
kg
m2
JUMLAH
DIBULATKAN
1.0000
160.0000
3.3330
1.0000
m3
kg
m2
m3
JUMLAH
DIBULATKAN
1.0000
170.0000
2.5000
1.0000
m3
kg
m2
m3
JUMLAH
DIBULATKAN
1.0000
160.0000
2.5000
1.0000
m3
kg
m2
m3
JUMLAH
DIBULATKAN
E.13
E.14
E.15
E.16
E.17
E.18
E.19
1.0000
170.0000
2.2200
1.0000
m3
kg
m2
m3
JUMLAH
DIBULATKAN
1.0000
170.0000
2.0000
1.0000
m3
kg
m2
m3
JUMLAH
DIBULATKAN
1.0000
150.0000
3.3300
1.0000
m3
kg
m2
m3
JUMLAH
DIBULATKAN
1.0000
81.0000
1.0000
1.0000
m3
kg
m2
m3
JUMLAH
DIBULATKAN
1 M3
1 M3
1.0000
140.0000
1.0000
m
kg
m
m
JUMLAH
DIBULATKAN
m
kg
m
m
JUMLAH
DIBULATKAN
m3
kg
m3
JUMLAH
DIBULATKAN
E.20
E.21
E.22
E.23
F
F.1
F.2
1.0000
100.0000
1.0000
m3
kg
m3
JUMLAH
DIBULATKAN
1.0000
123.5236
8.0800
m
kg
m
JUMLAH
DIBULATKAN
1.0000
176.9347
8.7500
m
kg
m
JUMLAH
DIBULATKAN
1.0000
123.0000
13.3333
m
kg
m
JUMLAH
DIBULATKAN
: PEKERJAAN DIDINDING
1 m2 - Pas. Batu bata, t = 1/2 bata ad. 1 : 2
Pasir pasang
Bata merah
Semen PC ( 50 kg )
Pekerja
Tukang batu
Mandor
Kepala Tukang
0.0380
75.0000
0.3790
0.3200
0.1000
0.0150
0.0100
m3
bh
Zak
hr
hr
hr
hr
JUMLAH
DIBULATKAN
0.0400
75.0000
0.2874
0.3200
0.1000
0.0150
0.0100
m3
bh
Zak
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1 M3
1 M3
1 M3
F.3
F.4
F.5
F.6
F.7
0.0430
75.0000
0.2300
0.3200
0.1000
0.0150
0.0100
m3
bh
Zak
hr
hr
hr
hr
JUMLAH
DIBULATKAN
0.0450
75.0000
0.1936
0.3200
0.1000
0.0150
0.0100
m3
bh
Zak
hr
hr
hr
hr
JUMLAH
DIBULATKAN
0.1000
0.2900
0.0460
0.1800
0.5200
0.0180
0.0260
m3
zak
m
org
org
org
org
JUMLAH
DIBULATKAN
0.0170
8.5200
0.2000
0.1500
0.0100
0.0150
m3
kg
hr
hr
hr
hr
JUMLAH
DIBULATKAN
0.0190
6.4800
0.2000
0.1500
0.0100
0.0150
m3
kg
hr
hr
hr
hr
JUMLAH
DIBULATKAN
F.8
F.9
F.10
0.0200
5.2000
0.2000
0.1500
0.0100
0.0150
m3
kg
hr
hr
hr
hr
JUMLAH
DIBULATKAN
0.0220
4.3200
0.2000
0.1500
0.0100
0.0150
m3
kg
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1 m2 - Pekerjaan Acian
Semen PC ( 50 kg )
Pekerja
Tukang batu
Mandor
Kepala Tukang
0.0800
0.1530
0.1123
0.0063
0.0095
zak
hr
hr
hr
hr
JUMLAH
DIBULATKAN
G
G.1
: PEKERJAAN ATAP
1 kg - Konstruksi baja H - beam / WF ( termasuk plat simpul, las & zinkchromate)
Zinkcromate
0.0400
m2
Besi WF ex. DN SII
1.0500
kg
Pekerja
0.0600
hr
Tukang besi
0.0045
hr
Mandor
0.0025
hr
Erection
1.0000
kg
JUMLAH
DIBULATKAN
G.2
G.3
m2
kg
hr
hr
hr
kg
JUMLAH
DIBULATKAN
m2
G.4
G.5
G.6
G.7
H
H.1
1.0200
0.0600
0.0045
0.0025
1.0000
kg
hr
hr
hr
kg
JUMLAH
DIBULATKAN
1.0500
0.0200
0.1500
0.7500
0.0080
0.0060
lbr
kg
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1.2000
0.0200
0.1500
0.0060
0.7500
0.0080
lbr
kg
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1.0500
0.1500
0.0080
0.0050
0.0500
m2
hr
hr
hr
hr
JUMLAH
DIBULATKAN
0.0096
1.0250
0.0150
0.0500
0.1200
0.0120
m3
m
kg
hr
hr
hr
JUMLAH
DIBULATKAN
: PEKERJAAN LANTAI
1 m2 - Lantai keramik 20 x 20 ad. 1 : 3
Pasir pasang
Semen PC 50 kg
Semen warna ( cor nat )
Keramik 20 x 20 standar
0.0230
8.7600
0.9000
1.0500
m3
kg
kg
m2
Pekerja
Tukang batu
Mandor
Kepala Tukang
H.2
H.3
H.4
H.5
0.2700
0.0130
0.0135
0.0130
hr
hr
hr
hr
JUMLAH
DIBULATKAN
0.0230
8.3600
0.9000
1.0500
0.2500
0.1200
0.0125
0.0120
m3
kg
kg
m2
hr
hr
hr
hr
JUMLAH
DIBULATKAN
0.0230
8.1600
0.9000
1.0500
0.2500
0.1200
0.0125
0.0120
m3
kg
kg
m2
hr
hr
hr
hr
JUMLAH
DIBULATKAN
0.0230
8.1600
0.9000
1.0500
0.2500
0.1200
0.0125
0.0120
m3
kg
kg
m2
hr
hr
hr
hr
JUMLAH
DIBULATKAN
0.0230
8.1600
0.9000
1.0500
0.2500
0.1200
0.0125
0.0120
m3
kg
kg
m2
hr
hr
hr
hr
JUMLAH
DIBULATKAN
H.6
H.7
H.8
H.9
H.9
1 m2 - Keramik dinding 20 x 20
Pasir pasang
Semen PC 50 kg
Semen warna ( cor nat )
Keramik 20 x 20 standar
Pekerja
Tukang batu
Mandor
Kepala Tukang
0.0230
8.7600
0.9000
1.0500
0.2900
0.1500
0.0137
0.0150
m3
kg
kg
m2
hr
hr
hr
hr
JUMLAH
DIBULATKAN
0.0030
1.2000
0.1000
0.1100
0.0800
0.0400
0.0040
0.0040
m3
kg
kg
m2
hr
hr
hr
hr
JUMLAH
DIBULATKAN
0.0030
0.0353
0.0500
1.0000
0.0600
0.0300
0.0030
0.0030
m3
kg
kg
m1
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1 m2 - Keramik dinding 20 x 25
Pasir pasang
Semen PC 50 kg
Semen warna ( cor nat )
Keramik 20 x 25 standar
Pekerja
Tukang batu
Mandor
Kepala Tukang
0.0230
8.7600
0.9000
1.0500
0.2900
0.1500
0.0137
0.0150
m3
kg
kg
m2
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1 m2 - Keramik dinding 33 x 50
Pasir pasang
0.0230
m3
Semen PC 50 kg
Semen warna ( cor nat )
Keramik 33 x 50
Pekerja
Tukang batu
Mandor
Kepala Tukang
H.10
H.11
H.12
H.13
I
I.1
8.7600
0.9000
1.0500
0.2900
0.1500
0.0137
0.0150
kg
kg
m2
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1.0500
0.6000
0.6500
0.3500
0.0325
0.0320
m2
kg
hr
hr
hr
hr
JUMLAH
DIBULATKAN
0.1800
1.0000
0.1000
0.2816
0.1320
0.0203
0.6000
m3
m2
jam
hr
hr
hr
bh
JUMLAH
DIBULATKAN
1 m2 - Pas. Wiremesh 7 cm
Wiremesh dia 7 mm
Besi Kromo dia. 6 mm ( cakar ayam )
Pekerja
Tukang
Mandor
Alat bantu
1.0500
0.1100
0.2816
0.1320
0.0203
0.6000
m2
kg
hr
hr
hr
bh
JUMLAH
DIBULATKAN
0.0016
0.1000
0.4000
0.1300
0.0260
0.6000
m3
kg
hr
hr
hr
set
JUMLAH
DIBULATKAN
: PEKERJAAN CAT
1 m2 - Cat dinding dalam ( Dulux )
I.2
I.3
I.4
I.5
0.1000
0.2600
0.1000
0.0200
0.0630
0.0025
0.0063
kg
kg
kg
hr
hr
hr
hr
JUMLAH
DIBULATKAN
0.1000
0.2600
0.1000
0.0200
0.0630
0.0025
0.0063
kg
kg
kg
hr
hr
hr
hr
JUMLAH
DIBULATKAN
0.1000
0.2600
0.1000
0.0200
0.0630
0.0025
0.0063
kg
kg
kg
hr
hr
hr
hr
JUMLAH
DIBULATKAN
0.1200
0.2800
0.1200
0.0240
0.0650
0.0025
0.0063
kg
kg
kg
hr
hr
hr
hr
JUMLAH
DIBULATKAN
0.1000
0.2600
0.1000
0.0200
0.0630
0.0025
0.0036
kg
kg
kg
hr
hr
hr
hr
JUMLAH
DIBULATKAN
I.6
I.7
J
J.1
J.2
J.3
0.2000
0.1500
0.1700
0.2600
0.0700
0.0900
0.0025
0.0060
kg
kg
kg
kg
hr
hr
hr
hr
JUMLAH
DIBULATKAN
0.2000
0.1500
0.1700
0.2600
0.0700
0.0900
0.0025
0.0060
kg
kg
kg
kg
hr
hr
hr
hr
JUMLAH
DIBULATKAN
: PEKERJAAN SANITAIR
1 unit - Closet jongkok standar ex. TOTO
Pasir pasang
Semen PC 50 kg
closet jongkok standar
Pekerja
Tukang batu
Mandor
Kepala tukang
0.0100
6.0000
1.0000
1.0000
1.5000
0.1600
0.3000
m
kg
bh
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1.0000
0.0600
3.3000
1.1000
0.1600
0.0010
bh
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1.0000
2.3421
0.2000
0.8000
bh
hr
hr
hr
JUMLAH
DIBULATKAN
J.4
J.5
J.6
K
K.1
K.2
K.3
0.0100
6.0000
1.0000
0.3000
1.0000
1.0000
0.1000
0.1000
m
kg
bh
hr
hr
hr
hr
JUMLAH
DIBULATKAN
0.3500
0.5000
1.0000
1.2000
1.0000
0.7000
m
Zak
bh
hr
hr
hr
JUMLAH
DIBULATKAN
1.0000
0.9825
0.4142
bh
hr
hr
JUMLAH
DIBULATKAN
: PEKERJAAN LAIN-LAIN
1 m' - Saluran buis beton 1/2 dia. 30 cm
Buis beton dia 30
Pasir urug
Pasir Pasang
Semen PC 50 kg
Pekerja
Tukang batu
Mandor
1.0500
0.4200
0.0250
0.0270
0.0750
0.0500
0.0188
m'
m
m
zak
hr
hr
hr
JUMLAH
DIBULATKAN
1 m2 - Paving block t = 6 cm
Paving block t = 6 cm K. 250
Pasir pasang
Pekerja
Tukang batu
Mandor
1.0250
0.0250
0.1500
0.0500
0.0030
m
m
hr
hr
hr
JUMLAH
DIBULATKAN
1 m2 - Paving block t = 8 cm
K.4
1.0250
0.0250
0.1500
0.0500
0.0030
m
m
hr
hr
hr
JUMLAH
DIBULATKAN
1.0000
0.0100
0.0500
0.0175
0.0087
m
m
hr
hr
hr
JUMLAH
DIBULATKAN
K.5
1 m2 - Partisi double gypsum 9 mm + rangka kayu meranti + list kayu papan diprofil + finish cat
Kayu Meranti
0.0200
m
Gypsum 9 mm
0.7656
lbr
Paku
0.3500
kg
List papan diprofil 1.6 x 9 cm ( atas partisi 3 muka bwh 2
3.5714
m
Cat dinding partisi (cat tembok)
2.0000
m
m
Cat kayu
0.3571
Pekerja
0.2200
hr
Tukang kayu
0.3500
hr
mandor
0.0460
hr
Alat bantu
1.0000
set
JUMLAH
DIBULATKAN
K.6
L
L.1
1.0000
0.0100
0.0500
0.0175
0.0087
m
m
hr
hr
hr
JUMLAH
DIBULATKAN
10.2000
12.4000
5.9000
3.6000
7.5000
15.0000
0.3404
0.1434
0.0262
m
m
m
m
m
m
hr
hr
hr
JUMLAH
DIBULATKAN
L.2
L.3
L.4
L.5
L.6
9.6000
11.6000
5.1000
2.7400
7.1000
13.4400
0.3404
0.1434
0.0262
7.2000
2.6000
1.0000
0.3000
6.2500
1.9600
0.3404
0.1434
0.0262
1Bh - Kusen Pintu Alumunium (pintu panel tekawood lapis formika) (K5)
Kusen allumunium warna Uk. 4" x 1 3/4"
7.2000
Pintu double teakwood lapis formika
1.0000
Sealent ( 300ml )
6.2500
Pekerja
0.3404
Tukang
0.1434
Mandor
0.0262
4.9000
1.0000
m
m
m
m
m
m
hr
hr
hr
JUMLAH
DIBULATKAN
m
m
unit
m
m
m
hr
hr
hr
JUMLAH
DIBULATKAN
m
m
unit
m
m
m
hr
hr
hr
JUMLAH
DIBULATKAN
m
unit
m
hr
hr
hr
JUMLAH
DIBULATKAN
m
unit
Sealent ( 300ml )
Pekerja
Tukang
Mandor
L.7
L.8
L.9
L.10
L.11
5.0000
0.3404
0.1434
0.0262
m
hr
hr
hr
JUMLAH
DIBULATKAN
11.5500
14.6000
2.7000
7.7000
12.4000
0.3404
0.1434
0.0262
m
m
m
m
m
hr
hr
hr
JUMLAH
DIBULATKAN
6.7000
2.0000
6.8000
6.4000
0.3404
0.1434
0.0262
m
m
m
m
hr
hr
hr
JUMLAH
DIBULATKAN
6.8000
7.1000
1.2000
5.8000
4.0000
0.3404
0.1434
0.0262
m
m
m
m
m
hr
hr
hr
JUMLAH
DIBULATKAN
11.5500
10.8000
2.7000
7.7000
12.4000
0.3404
0.1434
0.0262
m
m
m
m
m
hr
hr
hr
JUMLAH
DIBULATKAN
3.2000
3.0000
m
m
L12
L.13
L.14
L.15
L.16
L.17
0.4000
3.4000
2.2000
0.3404
0.1434
0.0262
m
m
m
hr
hr
hr
JUMLAH
DIBULATKAN
4.7000
10.8000
0.4000
6.8000
4.4000
0.3404
0.1434
0.0262
m
m
m
m
m
hr
hr
hr
JUMLAH
DIBULATKAN
1.0000
0.0600
0.6000
0.0030
0.0600
bh
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1.0000
0.0100
0.0050
0.5000
0.0100
bh
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1.0000
0.0050
0.0025
0.5000
0.0050
bh
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1.0000
0.0150
0.0008
0.1500
0.0150
bh
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1.0000
bh
L.18
L.19
L.20
M
M.1
M.2
M.3
Pekerja
Mandor
Tukang kayu
Kepala Tukang kayu
0.0150
0.0008
0.1500
0.0150
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1.0000
0.0500
0.0025
0.5000
0.0500
bh
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1.0000
0.0500
0.0025
0.5000
0.0500
bh
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1.0000
0.0100
0.0005
0.1000
0.0100
bh
hr
hr
hr
hr
JUMLAH
DIBULATKAN
0.0274
10.0000
1.0000
0.0041
5.0000
0.3714
0.1065
0.2306
bh
m
bh
bh
m
hr
hr
hr
JUMLAH
DIBULATKAN
1.0000
0.3123
0.1045
0.2326
bh
hr
hr
hr
JUMLAH
DIBULATKAN
1.0000
0.1045
0.1050
bh
hr
hr
Pembantu instalatir
M.4
M.4
M.5
M.6
M.7
M.8
M.9
0.2274
hr
JUMLAH
DIBULATKAN
1.0000
0.1045
0.1050
0.2321
bh
hr
hr
hr
JUMLAH
DIBULATKAN
1.0000
0.1045
0.1050
0.2321
bh
hr
hr
hr
JUMLAH
DIBULATKAN
1.0000
0.1052
0.1055
0.2336
bh
hr
hr
hr
JUMLAH
DIBULATKAN
1.0000
0.1052
0.1055
0.2336
bh
hr
hr
hr
JUMLAH
DIBULATKAN
1.0000
0.1052
0.1055
0.2336
bh
hr
hr
hr
JUMLAH
DIBULATKAN
1.0000
0.1052
0.1055
0.2336
bh
hr
hr
hr
JUMLAH
DIBULATKAN
1.0000
1.0000
4.0000
8.0000
1.0000
6.0000
6.0000
bh
bh
bh
bh
bh
bb
bh
N
N.1
N.2
N.2
N.3
N.4
1.0000
1.0000
4.0000
1.0000
1.0000
1.0000
0.5000
0.0500
0.5000
bh
bh
m
set
set
bh
hr
hr
hr
JUMLAH
DIBULATKAN
1.2000
0.3500
0.0360
0.0018
0.0600
0.0060
m
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1.2000
0.3500
0.0360
0.0018
0.0600
0.0060
m
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1.2000
0.3500
0.0360
0.0018
0.0600
0.0060
m
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1.2000
0.3500
0.0360
0.0018
0.0600
0.0060
m
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1.2000
0.3500
0.0540
0.0027
1 M' -
1 M' -
1 M' -
1 M' -
m
hr
hr
N.5
N.6
N.7
N.8
O.1
1 M' -
1 M' -
1 M' -
1 M' -
0.0900
0.0090
hr
hr
JUMLAH
DIBULATKAN
1.2000
0.3500
0.0540
0.0027
0.0900
0.0090
m
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1.2000
0.3500
0.0810
0.0041
0.1350
0.0135
m
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1.2000
0.3500
0.0810
0.0041
0.1350
0.0135
m
hr
hr
hr
hr
JUMLAH
DIBULATKAN
1.2000
0.3500
0.0810
0.0041
0.1350
0.0135
m
hr
hr
hr
hr
JUMLAH
DIBULATKAN
m
kg
buah
lembar
org
org
org
org
JUMLAH
DIBULATKAN
Memasang 1 m2 langit-langit gypsum board ukuran (120x240x9) mm, tebal 9 mm
Gypsum board
Rangka Metalfuring
Skrup
Pekerja
Tukang kayu
Kepala tukang
Mandor
0.3640
1.0000
0.2600
0.3000
0.3500
0.0350
0.0150
m
m
kg
org
org
org
org
JUMLAH
DIBULATKAN
HARGA SAT.
JUMLAH
45,000.00
85,000.00
4,500.00
425.00
4,925.00
4,900.00
1,300,000.00
1,450,000.00
13,000.00
45,000.00
60,000.00
75,000.00
85,000.00
15,600.00
10,150.00
260.00
4,500.00
6,000.00
750.00
425.00
37,685.00
37,700.00
160,000.00
185,000.00
62,000.00
2,100,000.00
34,000.00
8,500.00
3,500.00
52,000.00
13,000.00
45,000.00
60,000.00
60,000.00
60,000.00
85,000.00
10,400.00
181,300.00
50,592.00
319,200.00
47,600.00
1,700.00
700.00
52,000.00
6,500.00
122,400.00
7,200.00
60,000.00
60,000.00
1,700.00
921,292.00
921,300.00
140,000.00
160,000.00
500.00
62,000.00
185,000.00
61,764.71
17,000.00
52,000.00
75,000.00
125,000.00
21,000.00
16,000.00
15,000.00
43,400.00
27,750.00
77,205.88
3,060.00
3,120.00
6,000.00
25,000.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
42,000.00
13,000.00
45,000.00
45,000.00
60,000.00
60,000.00
75,000.00
85,000.00
10,500.00
11,050.00
6,750.00
90,000.00
60,000.00
120,000.00
22,500.00
4,250.00
562,585.88
562,600.00
17,000.00
13,000.00
61,764.71
62,000.00
185,000.00
160,000.00
45,000.00
45,000.00
60,000.00
75,000.00
85,000.00
28,900.00
3,900.00
216,176.47
13,020.00
5,550.00
8,000.00
67,500.00
45,000.00
120,000.00
15,000.00
4,250.00
527,296.47
527,300.00
17,000.00
62,000.00
160,000.00
185,000.00
61,764.71
13,000.00
45,000.00
47,500.00
45,000.00
60,000.00
75,000.00
85,000.00
25,500.00
31,000.00
800.00
1,665.00
444.71
780.00
54,000.00
21,375.00
18,000.00
12,000.00
1,500.00
1,700.00
168,764.71
168,800.00
45,000.00
85,000.00
738.75
4,500.00
425.00
443.25
5,368.25
5,400.00
45,000.00
85,000.00
22,500.00
3,400.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
25,900.00
25,900.00
DIBULATKAN
45,000.00
85,000.00
28,170.00
4,420.00
32,590.00
32,600.00
45,000.00
85,000.00
33,075.00
6,205.00
39,280.00
39,300.00
45,000.00
85,000.00
37,125.00
5,270.00
42,395.00
42,400.00
45,000.00
85,000.00
56,250.00
10,625.00
66,875.00
66,900.00
45,000.00
85,000.00
37,035.00
7,055.00
44,090.00
44,100.00
45,000.00
85,000.00
23,220.00
42,500.00
65,720.00
65,700.00
45,000.00
85,000.00
13,140.00
1,615.00
14,755.00
14,800.00
45,000.00
85,000.00
22,500.00
4,250.00
26,750.00
26,800.00
45,000.00
22,500.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
85,000.00
4,250.00
26,750.00
26,800.00
120,000.00
45,000.00
85,000.00
23,752.50
144,000.00
13,500.00
850.00
14,251.50
172,601.50
172,600.00
45,000.00
85,000.00
3,630.00
22,500.00
1,700.00
2,178.00
26,378.00
26,400.00
120,000.00
45,000.00
85,000.00
23,606.25
144,000.00
11,250.00
2,125.00
14,163.75
171,538.75
171,500.00
45,000.00
85,000.00
16,370.70
105,840.00
3,298.00
16,370.70
125,508.70
125,500.00
45,000.00
85,000.00
75,000.00
50,000.00
88,200.00
2,745.50
7,500.00
5,000.00
103,445.50
103,400.00
140,000.00
135,000.00
62,000.00
45,000.00
60,000.00
85,000.00
75,000.00
59,780.00
148,500.00
331,080.00
67,500.00
90,000.00
51,000.00
4,500.00
752,360.00
752,400.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
135,000.00
62,000.00
140,000.00
62,000.00
75,000.00
45,000.00
85,000.00
148,500.00
217,000.00
67,900.00
37,200.00
4,500.00
67,500.00
6,375.00
548,975.00
549,000.00
160,000.00
185,000.00
62,000.00
45,000.00
60,000.00
85,000.00
32,868.65
81,120.00
132,460.00
310,000.00
81,000.00
28,500.00
24,293.00
82,171.63
739,544.63
739,500.00
160,000.00
185,000.00
62,000.00
45,000.00
60,000.00
85,000.00
35,894.80
81,120.00
132,460.00
372,000.00
81,000.00
29,148.00
22,168.00
89,737.00
807,633.00
807,600.00
160,000.00
185,000.00
62,000.00
45,000.00
60,000.00
85,000.00
43,576.05
81,120.00
132,460.00
511,500.00
81,000.00
15,648.00
49,793.00
108,940.13
980,461.13
980,500.00
160,000.00
185,000.00
62,000.00
45,000.00
60,000.00
85,000.00
64,000.00
136,900.00
607,600.00
81,000.00
15,720.00
53,295.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
47,925.75
119,814.38
1,078,329.38
1,078,300.00
550,000.00
45,000.00
60,000.00
85,000.00
29,444.80
550,000.00
24,786.00
8,262.00
5,848.00
73,612.00
662,508.00
662,500.00
680,000.00
45,000.00
60,000.00
85,000.00
40,000.00
37,218.43
680,000.00
30,982.50
8,262.00
5,848.00
19,276.00
93,046.06
837,414.56
837,400.00
720,000.00
45,000.00
60,000.00
85,000.00
40,000.00
39,218.43
720,000.00
30,982.50
8,262.00
5,848.00
19,276.00
98,046.06
882,414.56
882,400.00
760,000.00
45,000.00
60,000.00
85,000.00
40,000.00
41,218.43
760,000.00
30,982.50
8,262.00
5,848.00
19,276.00
103,046.06
927,414.56
927,400.00
800,000.00
45,000.00
60,000.00
85,000.00
40,000.00
43,218.43
800,000.00
30,982.50
8,262.00
5,848.00
19,276.00
108,046.06
972,414.56
972,400.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
840,000.00
45,000.00
60,000.00
85,000.00
40,000.00
45,218.43
840,000.00
30,982.50
8,262.00
5,848.00
19,276.00
113,046.06
1,017,414.56
1,017,400.00
11,000.00
9,550.00
45,000.00
60,000.00
85,000.00
1,360.00
220.00
10,505.00
1,125.00
900.00
850.00
1,360.00
14,960.00
15,000.00
11,000.00
9,700.00
45,000.00
60,000.00
85,000.00
1,376.50
220.00
10,670.00
1,125.00
900.00
850.00
1,376.50
15,141.50
15,100.00
1,450,000.00
1,300,000.00
13,000.00
45,000.00
60,000.00
85,000.00
5,390.50
34,800.00
36,400.00
3,250.00
7,425.00
23,640.00
2,295.00
13,476.25
121,286.25
121,300.00
110,000.00
1,300,000.00
13,000.00
45,000.00
60,000.00
85,000.00
7,805.70
38,500.00
36,400.00
3,250.00
7,425.00
23,640.00
2,295.00
19,514.25
131,024.25
131,000.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
110,000.00
1,300,000.00
13,000.00
45,000.00
60,000.00
85,000.00
50,173.50
346,500.00
327,600.00
29,250.00
66,825.00
212,640.00
20,655.00
125,433.75
1,128,903.75
1,128,900.00
110,000.00
1,300,000.00
13,000.00
45,000.00
60,000.00
85,000.00
111,853.35
258,500.00
243,100.00
21,684.00
49,545.00
157,560.00
15,300.00
279,633.38
1,025,322.38
1,025,300.00
110,000.00
1,300,000.00
13,000.00
45,000.00
60,000.00
85,000.00
46,248.38
319,550.00
301,600.00
26,975.00
61,650.00
196,110.00
19,082.50
115,620.94
1,040,588.44
1,040,600.00
1,300,000.00
13,000.00
45,000.00
60,000.00
85,000.00
6,884.50
79,040.00
3,900.00
27,000.00
25,200.00
2,550.00
17,211.25
154,901.25
154,900.00
1,300,000.00
13,000.00
45,000.00
60,000.00
85,000.00
9,637.00
110,630.00
5,460.00
37,800.00
35,280.00
3,570.00
33,729.50
226,469.50
226,500.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
1,300,000.00
13,000.00
45,000.00
60,000.00
85,000.00
12,389.50
142,220.00
7,020.00
48,600.00
45,360.00
4,590.00
55,752.75
303,542.75
303,500.00
1,300,000.00
13,000.00
45,000.00
60,000.00
85,000.00
15,831.75
181,740.00
8,970.00
62,100.00
57,960.00
5,865.00
91,032.56
407,667.56
407,700.00
62,000.00
160,000.00
185,000.00
45,000.00
60,000.00
75,000.00
85,000.00
137,500.00
244,900.00
88,000.00
172,050.00
90,000.00
30,000.00
3,750.00
850.00
10,312.50
639,862.50
639,900.00
807,600.00
15,000.00
121,300.00
80,352.50
807,600.00
1,800,000.00
606,500.00
337,480.50
3,551,580.50
3,551,600.00
807,600.00
15,000.00
121,300.00
94,282.00
807,600.00
3,300,000.00
606,500.00
395,984.40
5,110,084.40
5,110,100.00
980,500.00
15,000.00
980,500.00
2,654,020.50
3,634,520.50
3,634,500.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
980,500.00
15,000.00
131,000.00
980,500.00
2,700,000.00
349,377.00
4,029,877.00
4,029,900.00
972,400.00
15,000.00
131,000.00
972,400.00
1,950,000.00
1,746,662.30
4,669,062.30
4,669,100.00
980,500.00
15,000.00
1,025,300.00
980,500.00
2,550,000.00
1,025,300.00
4,555,800.00
4,555,800.00
837,400.00
15,100.00
131,000.00
837,400.00
2,989,800.00
1,074,200.00
4,901,400.00
4,901,400.00
837,400.00
15,100.00
303,500.00
1,025,300.00
837,400.00
2,416,000.00
1,011,565.50
1,025,300.00
5,290,265.50
5,290,300.00
837,400.00
15,100.00
303,500.00
1,025,300.00
837,400.00
2,567,000.00
758,750.00
1,025,300.00
5,188,450.00
5,188,500.00
837,400.00
15,100.00
303,500.00
1,025,300.00
837,400.00
2,416,000.00
758,750.00
1,025,300.00
5,037,450.00
5,037,500.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
837,400.00
15,100.00
303,500.00
1,025,300.00
837,400.00
2,567,000.00
673,770.00
1,025,300.00
5,103,470.00
5,103,500.00
837,400.00
15,100.00
303,500.00
1,025,300.00
837,400.00
2,567,000.00
607,000.00
1,025,300.00
5,036,700.00
5,036,700.00
837,400.00
15,100.00
303,500.00
1,025,300.00
837,400.00
2,265,000.00
1,010,655.00
1,025,300.00
5,138,355.00
5,138,400.00
837,400.00
15,000.00
303,500.00
1,025,300.00
837,400.00
1,215,000.00
303,500.00
1,025,300.00
3,381,200.00
3,381,200.00
837,400.00
15,000.00
303,500.00
1,025,300.00
837,400.00
1,710,000.00
303,500.00
1,025,300.00
3,876,200.00
3,876,200.00
837,400.00
15,000.00
303,500.00
1,025,300.00
837,400.00
1,385,082.00
303,500.00
1,025,300.00
3,551,282.00
3,551,300.00
837,400.00
15,000.00
1,025,300.00
837,400.00
2,100,000.00
1,025,300.00
3,962,700.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
3,962,700.00
837,400.00
15,000.00
1,025,300.00
837,400.00
1,500,000.00
1,025,300.00
3,362,700.00
3,362,700.00
837,400.00
15,000.00
131,000.00
837,400.00
1,852,854.00
1,058,480.00
3,748,734.00
3,748,700.00
837,400.00
15,000.00
131,000.00
837,400.00
2,654,020.50
1,146,250.00
4,637,670.50
4,637,700.00
837,400.00
15,000.00
131,000.00
837,400.00
1,845,000.00
1,746,662.30
4,429,062.30
4,429,100.00
140,000.00
500.00
62,000.00
45,000.00
60,000.00
75,000.00
85,000.00
5,320.00
37,500.00
23,498.00
14,400.00
6,000.00
1,125.00
850.00
88,693.00
88,700.00
140,000.00
500.00
62,000.00
45,000.00
60,000.00
75,000.00
85,000.00
5,600.00
37,500.00
17,818.80
14,400.00
6,000.00
1,125.00
850.00
83,293.80
83,300.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
140,000.00
500.00
62,000.00
45,000.00
60,000.00
75,000.00
85,000.00
6,020.00
37,500.00
14,260.00
14,400.00
6,000.00
1,125.00
850.00
80,155.00
80,200.00
140,000.00
500.00
62,000.00
45,000.00
60,000.00
75,000.00
85,000.00
6,300.00
37,500.00
12,003.20
14,400.00
6,000.00
1,125.00
850.00
78,178.20
78,200.00
870,000.00
62,000.00
140,000.00
62,000.00
45,000.00
75,000.00
85,000.00
87,000.00
17,980.00
6,440.00
11,160.00
23,400.00
1,350.00
2,210.00
149,540.00
149,500.00
140,000.00
1,240.00
45,000.00
60,000.00
85,000.00
75,000.00
2,380.00
10,564.80
9,000.00
9,000.00
850.00
1,125.00
32,919.80
32,900.00
140,000.00
1,240.00
45,000.00
60,000.00
85,000.00
75,000.00
2,660.00
8,035.20
9,000.00
9,000.00
850.00
1,125.00
30,670.20
30,700.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
140,000.00
1,240.00
45,000.00
60,000.00
85,000.00
75,000.00
2,800.00
6,448.00
9,000.00
9,000.00
850.00
1,125.00
29,223.00
29,200.00
140,000.00
1,240.00
45,000.00
60,000.00
85,000.00
75,000.00
3,080.00
5,356.80
9,000.00
9,000.00
850.00
1,125.00
28,411.80
28,400.00
62,000.00
45,000.00
60,000.00
85,000.00
75,000.00
4,960.00
6,885.00
6,738.00
535.50
708.75
19,827.25
19,800.00
4,500.00
9,500.00
45,000.00
60,000.00
85,000.00
2,000.00
180.00
9,975.00
2,700.00
270.00
212.50
2,000.00
15,337.50
15,300.00
4,500.00
9,500.00
45,000.00
60,000.00
85,000.00
2,000.00
180.00
9,975.00
2,700.00
270.00
212.50
2,000.00
15,337.50
15,300.00
4,500.00
180.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
9,500.00
45,000.00
60,000.00
85,000.00
2,000.00
9,690.00
2,700.00
270.00
212.50
2,000.00
15,052.50
15,100.00
47,000.00
12,000.00
45,000.00
60,000.00
75,000.00
85,000.00
49,350.00
240.00
6,750.00
45,000.00
600.00
510.00
102,450.00
102,500.00
37,500.00
12,000.00
45,000.00
85,000.00
60,000.00
75,000.00
45,000.00
240.00
6,750.00
510.00
45,000.00
600.00
98,100.00
98,100.00
7,500.00
45,000.00
60,000.00
75,000.00
85,000.00
7,875.00
6,750.00
480.00
375.00
4,250.00
19,730.00
19,700.00
2,200,000.00
44,000.00
12,000.00
45,000.00
60,000.00
85,000.00
21,120.00
45,100.00
180.00
2,250.00
7,200.00
1,020.00
76,870.00
76,900.00
140,000.00
1,240.00
4,000.00
55,000.00
3,220.00
10,862.40
3,600.00
57,750.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
45,000.00
60,000.00
85,000.00
75,000.00
12,150.00
780.00
1,147.50
975.00
90,484.90
90,500.00
140,000.00
1,240.00
4,000.00
51,000.00
45,000.00
60,000.00
85,000.00
75,000.00
3,220.00
10,366.40
3,600.00
53,550.00
11,250.00
7,200.00
1,062.50
900.00
91,148.90
91,100.00
140,000.00
1,240.00
4,000.00
76,000.00
45,000.00
60,000.00
85,000.00
75,000.00
3,220.00
10,118.40
3,600.00
79,800.00
11,250.00
7,200.00
1,062.50
900.00
117,150.90
117,200.00
1,240.00
4,000.00
76,000.00
120,000.00
45,000.00
60,000.00
85,000.00
75,000.00
28.52
32,640.00
68,400.00
126,000.00
11,250.00
7,200.00
1,062.50
900.00
247,481.02
247,500.00
1,240.00
4,000.00
76,000.00
180,500.00
45,000.00
60,000.00
85,000.00
75,000.00
28.52
32,640.00
68,400.00
189,525.00
11,250.00
7,200.00
1,062.50
900.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
311,006.02
311,000.00
DIBULATKAN
140,000.00
1,240.00
4,000.00
76,000.00
45,000.00
60,000.00
85,000.00
75,000.00
3,220.00
10,862.40
3,600.00
79,800.00
13,050.00
9,000.00
1,164.50
1,125.00
121,821.90
121,800.00
140,000.00
1,240.00
4,000.00
76,000.00
45,000.00
60,000.00
85,000.00
75,000.00
420.00
1,488.00
400.00
8,360.00
3,600.00
2,400.00
340.00
300.00
17,308.00
17,300.00
140,000.00
1,240.00
4,000.00
62,500.00
45,000.00
60,000.00
85,000.00
75,000.00
420.00
43.77
200.00
62,500.00
2,700.00
1,800.00
255.00
225.00
68,143.77
68,100.00
140,000.00
1,240.00
4,000.00
62,500.00
45,000.00
60,000.00
85,000.00
75,000.00
3,220.00
10,862.40
3,600.00
65,625.00
13,050.00
9,000.00
1,164.50
1,125.00
107,646.90
107,600.00
140,000.00
3,220.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
1,240.00
4,000.00
71,000.00
45,000.00
60,000.00
85,000.00
75,000.00
10,862.40
3,600.00
74,550.00
13,050.00
9,000.00
1,164.50
1,125.00
116,571.90
116,600.00
225,000.00
15,000.00
45,000.00
60,000.00
85,000.00
75,000.00
236,250.00
9,000.00
29,250.00
21,000.00
2,762.50
2,400.00
300,662.50
300,700.00
837,400.00
91,837.00
40,000.00
45,000.00
60,000.00
85,000.00
40,332.98
150,732.00
91,837.00
4,000.00
12,672.00
7,920.00
1,725.50
24,199.79
293,086.29
293,100.00
77,950.00
15,100.00
45,000.00
60,000.00
85,000.00
15,873.90
81,847.50
1,661.00
12,672.00
7,920.00
1,725.50
9,524.34
115,350.34
115,400.00
4,180,000.00
13,000.00
45,000.00
60,000.00
85,000.00
5,399.70
6,688.00
1,300.00
18,000.00
7,800.00
2,210.00
3,239.82
39,237.82
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
45,000.00
45,000.00
14,000.00
45,000.00
60,000.00
85,000.00
75,000.00
4,500.00
11,700.00
1,400.00
900.00
3,780.00
212.50
472.50
22,965.00
23,000.00
80,000.00
80,000.00
14,000.00
45,000.00
60,000.00
85,000.00
75,000.00
8,000.00
20,800.00
1,400.00
900.00
3,780.00
212.50
472.50
35,565.00
35,600.00
45,000.00
45,000.00
14,000.00
45,000.00
60,000.00
85,000.00
75,000.00
4,500.00
11,700.00
1,400.00
900.00
3,780.00
212.50
472.50
22,965.00
23,000.00
45,000.00
45,000.00
14,000.00
45,000.00
60,000.00
85,000.00
75,000.00
5,400.00
12,600.00
1,680.00
1,080.00
3,900.00
212.50
472.50
25,345.00
25,300.00
45,000.00
45,000.00
14,000.00
45,000.00
60,000.00
85,000.00
75,000.00
4,500.00
11,700.00
1,400.00
900.00
3,780.00
212.50
270.00
22,762.50
22,800.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
47,000.00
45,000.00
47,000.00
95,000.00
45,000.00
60,000.00
85,000.00
75,000.00
9,400.00
6,750.00
7,990.00
24,700.00
3,150.00
5,400.00
212.50
450.00
58,052.50
58,100.00
29,700.00
23,100.00
42,900.00
85,800.00
45,000.00
60,000.00
85,000.00
75,000.00
5,940.00
3,465.00
7,293.00
22,308.00
3,150.00
5,400.00
212.50
450.00
48,218.50
48,200.00
140,800.00
1,240.00
1,760,000.00
45,000.00
60,000.00
85,000.00
75,000.00
1,408.00
7,440.00
1,760,000.00
45,000.00
90,000.00
13,600.00
22,500.00
1,939,948.00
1,939,900.00
1,837,000.00
110,220.00
45,000.00
60,000.00
85,000.00
75,000.00
1,837,000.00
6,613.20
148,500.00
66,000.00
13,600.00
75.00
2,071,788.20
2,071,800.00
465,000.00
45,000.00
85,000.00
75,000.00
465,000.00
105,394.50
17,000.00
60,000.00
647,394.50
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
647,400.00
140,000.00
1,240.00
1,020,600.00
306,180.00
45,000.00
60,000.00
75,000.00
85,000.00
1,400.00
7,440.00
1,020,600.00
91,854.00
45,000.00
60,000.00
7,500.00
8,500.00
1,242,294.00
1,242,300.00
140,000.00
62,000.00
121,000.00
45,000.00
60,000.00
85,000.00
49,000.00
31,000.00
121,000.00
54,000.00
60,000.00
59,500.00
374,500.00
374,500.00
192,500.00
45,000.00
85,000.00
192,500.00
44,212.50
35,207.00
271,919.50
271,900.00
93,500.00
120,000.00
140,000.00
62,000.00
45,000.00
60,000.00
85,000.00
98,175.00
50,400.00
3,500.00
1,674.00
3,375.00
3,000.00
1,598.00
161,722.00
161,700.00
40,700.00
140,800.00
45,000.00
60,000.00
85,000.00
41,717.50
3,520.00
6,750.00
3,000.00
255.00
55,242.50
55,200.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
46,800.00
140,800.00
45,000.00
60,000.00
85,000.00
47,970.00
3,520.00
6,750.00
3,000.00
255.00
61,495.00
61,500.00
26,460.00
430,000.00
45,000.00
60,000.00
85,000.00
26,460.00
4,300.00
2,250.00
1,050.00
739.50
34,799.50
34,800.00
DIBULATKAN
DIBULATKAN
26,460.00
430,000.00
45,000.00
60,000.00
85,000.00
26,460.00
4,300.00
2,250.00
1,050.00
1,251.25
35,311.25
35,300.00
85,000.00
225,750.00
125,000.00
85,000.00
3,300.00
5,500.00
45,000.00
60,000.00
85,000.00
867,000.00
2,799,300.00
737,500.00
306,000.00
24,750.00
82,500.00
15,318.00
8,604.00
2,227.00
4,843,199.00
4,843,200.00
DIBULATKAN
DIBULATKAN
38,300.00
45,170.40
10,150.00
339,283.00
83,600.00
12,141.40
9,900.00
21,000.00
3,910.00
84,518.22
647,973.02
648,000.00
93,800.00
225,750.00
125,000.00
85,000.00
3,300.00
5,500.00
45,000.00
60,000.00
85,000.00
900,480.00
2,618,700.00
637,500.00
232,900.00
23,430.00
73,920.00
15,318.00
8,604.00
2,227.00
4,513,079.00
4,513,100.00
93,800.00
225,750.00
1,384,000.00
85,000.00
3,300.00
5,500.00
45,000.00
60,000.00
85,000.00
675,360.00
586,950.00
1,384,000.00
25,500.00
20,790.00
10,780.00
15,318.00
8,604.00
2,227.00
2,729,529.00
2,729,500.00
93,800.00
225,750.00
544,500.00
85,000.00
3,300.00
5,500.00
45,000.00
60,000.00
85,000.00
675,360.00
586,950.00
544,500.00
25,500.00
20,625.00
10,780.00
15,318.00
8,604.00
2,227.00
1,889,864.00
1,889,900.00
93,800.00
225,750.00
3,300.00
45,000.00
60,000.00
85,000.00
675,360.00
225,750.00
20,625.00
15,318.00
8,604.00
2,227.00
947,884.00
947,900.00
93,800.00
225,750.00
459,620.00
225,750.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
3,300.00
45,000.00
60,000.00
85,000.00
16,500.00
15,318.00
8,604.00
2,227.00
728,019.00
728,000.00
93,800.00
225,750.00
85,000.00
3,300.00
5,500.00
45,000.00
60,000.00
85,000.00
1,083,390.00
3,295,950.00
229,500.00
25,410.00
68,200.00
15,318.00
8,604.00
2,227.00
4,728,599.00
4,728,600.00
93,800.00
85,000.00
3,300.00
5,500.00
45,000.00
60,000.00
85,000.00
628,460.00
170,000.00
22,440.00
35,200.00
15,318.00
8,604.00
2,227.00
882,249.00
882,200.00
637,840.00
1,602,825.00
102,000.00
19,140.00
22,000.00
15,318.00
8,604.00
2,227.00
2,409,954.00
2,410,000.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
93,800.00
225,750.00
85,000.00
3,300.00
5,500.00
45,000.00
60,000.00
85,000.00
DIBULATKAN
93,800.00
31,266.67
85,000.00
3,300.00
5,500.00
45,000.00
60,000.00
85,000.00
1,083,390.00
337,680.00
229,500.00
25,410.00
68,200.00
15,318.00
8,604.00
2,227.00
1,770,329.00
1,770,300.00
93,800.00
225,750.00
300,160.00
677,250.00
DIBULATKAN
85,000.00
3,300.00
5,500.00
45,000.00
60,000.00
85,000.00
34,000.00
11,220.00
12,100.00
15,318.00
8,604.00
2,227.00
1,060,879.00
1,060,900.00
93,800.00
31,266.67
85,000.00
3,300.00
5,500.00
45,000.00
60,000.00
85,000.00
440,860.00
337,680.00
34,000.00
22,440.00
24,200.00
15,318.00
8,604.00
2,227.00
885,329.00
885,300.00
85,000.00
45,000.00
60,000.00
85,000.00
75,000.00
85,000.00
2,700.00
36,000.00
255.00
4,500.00
128,455.00
128,500.00
74,100.00
45,000.00
85,000.00
60,000.00
75,000.00
74,100.00
450.00
425.00
30,000.00
750.00
105,725.00
105,700.00
74,100.00
45,000.00
85,000.00
60,000.00
75,000.00
74,100.00
225.00
212.50
30,000.00
375.00
104,912.50
104,900.00
29,700.00
45,000.00
85,000.00
60,000.00
75,000.00
29,700.00
675.00
68.00
9,000.00
1,125.00
40,568.00
40,600.00
26,700.00
26,700.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
45,000.00
85,000.00
60,000.00
75,000.00
675.00
68.00
9,000.00
1,125.00
37,568.00
37,600.00
170,000.00
45,000.00
85,000.00
60,000.00
75,000.00
170,000.00
2,250.00
212.50
30,000.00
3,750.00
206,212.50
206,200.00
164,560.00
45,000.00
85,000.00
60,000.00
75,000.00
164,560.00
2,250.00
212.50
30,000.00
3,750.00
200,772.50
200,800.00
25,000.00
45,000.00
85,000.00
60,000.00
75,000.00
25,000.00
450.00
42.50
6,000.00
750.00
32,242.50
32,200.00
2,200.00
7,100.00
500.00
14,500.00
2,000.00
33,000.00
75,000.00
60,000.00
60.28
71,000.00
500.00
59.45
10,000.00
12,256.20
7,987.50
13,836.00
115,699.43
115,700.00
273,400.00
45,000.00
75,000.00
60,000.00
273,400.00
14,053.50
7,837.50
13,956.00
309,247.00
309,200.00
353,040.00
45,000.00
75,000.00
353,040.00
4,702.50
7,875.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
60,000.00
13,644.00
379,261.50
379,300.00
70,720.00
45,000.00
75,000.00
60,000.00
70,720.00
4,702.50
7,875.00
13,926.00
97,223.50
97,200.00
49,504.00
45,000.00
75,000.00
60,000.00
49,504.00
4,702.50
7,875.00
13,926.00
76,007.50
76,000.00
125,000.00
45,000.00
75,000.00
60,000.00
125,000.00
4,734.00
7,912.50
14,016.00
151,662.50
151,700.00
22,300.00
45,000.00
75,000.00
60,000.00
22,300.00
4,734.00
7,912.50
14,016.00
48,962.50
49,000.00
10,500.00
45,000.00
75,000.00
60,000.00
10,500.00
4,734.00
7,912.50
14,016.00
37,162.50
37,200.00
14,500.00
45,000.00
75,000.00
60,000.00
14,500.00
4,734.00
7,912.50
14,016.00
41,162.50
41,200.00
1,375,000.00
2,090,000.00
1,700.00
2,800.00
29,000.00
25,000.00
16,500.00
1,375,000.00
2,090,000.00
6,800.00
22,400.00
29,000.00
150,000.00
99,000.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
2,200.00
21,500.00
109,900.00
235,050.00
93,500.00
203,500.00
45,000.00
85,000.00
75,000.00
2,200.00
21,500.00
439,600.00
235,050.00
93,500.00
203,500.00
22,500.00
4,250.00
37,500.00
4,831,800.00
4,831,800.00
3,400.00
1,190.00
45,000.00
85,000.00
60,000.00
75,000.00
4,080.00
416.50
1,620.00
153.00
3,600.00
450.00
10,319.50
10,300.00
16,400.00
5,740.00
45,000.00
85,000.00
60,000.00
75,000.00
19,680.00
2,009.00
1,620.00
153.00
3,600.00
450.00
27,512.00
27,500.00
20,700.00
7,245.00
45,000.00
85,000.00
60,000.00
75,000.00
24,840.00
2,535.75
1,620.00
153.00
3,600.00
450.00
33,198.75
33,200.00
11,000.00
3,850.00
45,000.00
85,000.00
60,000.00
75,000.00
13,200.00
1,347.50
1,620.00
153.00
3,600.00
450.00
20,370.50
20,400.00
14,200.00
4,970.00
45,000.00
85,000.00
17,040.00
1,739.50
2,430.00
229.50
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
60,000.00
75,000.00
5,400.00
675.00
27,514.00
27,500.00
21,000.00
7,350.00
45,000.00
85,000.00
60,000.00
75,000.00
25,200.00
2,572.50
2,430.00
229.50
5,400.00
675.00
36,507.00
36,500.00
86,200.00
30,170.00
45,000.00
85,000.00
60,000.00
75,000.00
103,440.00
10,559.50
3,645.00
348.50
8,100.00
1,012.50
127,105.50
127,100.00
120,000.00
42,000.00
45,000.00
85,000.00
60,000.00
75,000.00
144,000.00
14,700.00
3,645.00
348.50
8,100.00
1,012.50
171,806.00
171,800.00
312,000.00
109,200.00
45,000.00
85,000.00
60,000.00
75,000.00
374,400.00
38,220.00
3,645.00
348.50
8,100.00
1,012.50
425,726.00
425,700.00
35,000.00
12,500.00
2,500.00
55,000.00
45,000.00
60,000.00
75,000.00
85,000.00
126,035.00
1,887.50
2,627.50
82,555.00
6,795.00
30,060.00
3,825.00
765.00
128,515.00
128,500.00
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
DIBULATKAN
mm, tebal 9 mm
56,000.00
22,500.00
25,000.00
45,000.00
60,000.00
75,000.00
85,000.00
DIBULATKAN
20,384.00
22,500.00
6,500.00
13,500.00
21,000.00
2,625.00
1,275.00
87,784.00
87,800.00
JENIS MATERIAL
SAT
HARGA SAT.
Bahan
bh
500.00
bh
450.00
M3
870,000.00
M3
870,000.00
kg
1,500.00
SmartPlas MP (Plester)
kg
750.00
kg
1,500.00
4
5
zak
kg
62,000.00
4,000.00
Pasir pasang
140,000.00
7
8
Pasir urug
Tanah urug
m
m
120,000.00
40,000.00
160,000.00
10
185,000.00
11
12
550,000.00
640,000.00
13
680,000.00
14
720,000.00
15
16
m
m
760,000.00
800,000.00
17
840,000.00
18
19
m
m
185,000.00
120,000.00
20
135,000.00
21
kg
9,550.00
22
23
kg
kg
9,700.00
10,200.00
24
kg
10,200.00
25
Kawat beton
kg
11,000.00
26
27
Paku biasa
Paku tripleks
kg
kg
13,000.00
16,000.00
28
lbr
37,000.00
29
30
lbr
lbr
39,000.00
52,000.00
31
Multipleks 4 mm
lbr
52,000.00
32
Multipleks9 mm
lbr
110,000.00
33
Multipleks 12 mm
lbr
135,000.00
34
Multipleks 18 mm
35
36
5,500,000.00
37
6,000,000.00
38
2,100,000.00
39
2,200,000.00
40
1,300,000.00
41
1,450,000.00
42
set
125,000.00
43
bh
60,000.00
44
kg
8,000.00
45
Gypsumboard, t : 9 mm
lbr
59,000.00
46
Kalsiboard, t : 6.0 mm
lbr
67,000.00
47
48
Paku skrup
HPL, t : 0.80 mm
kg
lbr
29,000.00
-
49
50
lbr
185,000.00
btng
17,000.00
Keramik lantai 30 x 30 cm
Keramik lantai 40 x 40 cm Polos
Ex - Roman
Ex - Roman
m2
m2
51,000.00
76,000.00
Ex - Roman
m2
79,000.00
Ex - Indo Gress
Ex - Indo Gress
m2
m2
120,000.00
180,500.00
Ex - Indo Gress
m2
198,000.00
Keramik dinding 20 x 25 cm
Ex - Roman
m2
55,000.00
Keramik dinding 33 x 50 cm
Marmer, t : 2 cm
Ex - Roman
m2
m
71,000.00
125,000.00
bh
2,600.00
bh
26,460.00
Cat (Emulsion)
Cat (Weathershield)
kg
kg
16,400.00
72,000.00
Plamur tembok
kg
13,500.00
kg
34,000.00
Cat duco
Dempul kayu
kg
kg
45,000.00
15,000.00
Alkaly primer
kg
22,000.00
kg
12,000.00
kg
kg
4,800.00
15,500.00
Tinner
ltr
17,500.00
Cat zinkchromate
kg
24,000.00
Bahan cat :
Amplas
lbr
3,500.00
Kwas 3"
bh
8,500.00
Rol cat
bh
27,500.00
85,000.00
125,000.00
225,750.00
75,000.00
Kaca polos, t. 5 mm
85,000.00
Kaca Es (buram), t. 5 mm
62,500.00
set
900,000.00
bh
27,500.00
bh
set
25,000.00
12,500.00
set
50,000.00
set
150,000.00
set
set
150,000.00
170,000.00
bh
6,000.00
52
Rambuncis
Kawat las listrik
bh
kg
60,000.00
20,000.00
53
Minyak solar
ltr
4,500.00
54
Minyak pelumas
ltr
12,000.00
55
Bahan atap :
Genteng metal berlapis batu
lbr
39,200.00
bh
40,000.00
bh
43,000.00
bh
kg
31,000.00
24,000.00
Kalsiplank 8/200 mm
34,000.00
Kalsiplank 8/300 mm
51,000.00
Ukuran , 100 mm
120,000.00
Ukuran, 75 mm
Ukuran, 65 mm
m
m
86,200.00
61,100.00
Ukuran, 50 mm
48,900.00
Ukuran, 40 mm
42,300.00
Ukuran, 32 mm
Ukuran, 25 mm
m
m
28,000.00
20,700.00
Ukuran, 20 mm
16,400.00
Ukuran, 15 mm
15,000.00
51
Kunci pintu (Mortise with roller latch + cylinder lock & handle)
Spring knip (Whitco)
56
57
58
59
1 btg = 4 m
425,000.00
1 btg = 4 m
370,000.00
1 btg = 4 m
312,000.00
1 btg = 4 m
110,000.00
Pipa PVC 75 mm
1 btg = 4 m
86,000.00
Pipa PVC 65 mm
1 btg = 4 m
65,000.00
Pipa PVC 50 mm
1 btg = 4 m
48,000.00
Pipa PVC 40 mm
1 btg = 4 m
40,000.00
1 btg = 4 m
610,000.00
1 btg = 4 m
1 btg = 4 m
352,000.00
220,000.00
1 btg = 4 m
100,900.00
Pipa PVC 75 mm
1 btg = 4 m
48,900.00
Pipa PVC 50 mm
1 btg = 4 m
30,000.00
Bahan partisi :
Zincalume, U 92 x 30 mm, t : 0.5 mm
Zincalume metal stud 92 x 34 mm, t : 0.5 mm
m
m2
80,000.00
120,000.00
lbr
Corner bead
25,000.00
Kalsi kompon
Textile tape
kg
m
48,000.00
Paku rivet
bh
55,000.00
Skrup gypsum
bh
38,000.00
Upah
Pekerja
/hari
45,000.00
/hari
60,000.00
3
4
/hari
/hari
75,000.00
85,000.00
/hari
100,000.00
/hari
75,000.00
Mandor
Operator alat berat
PERSIAPAN
No
Deskripsi
Pembersihan Lokasi
Dokumentasi proyek
Pembuatan foto-foto berwarna yang memperlihatkan progress
pekerjaan tiap bulan mulai dari serah terima lahan sampai dengan
serah terima pertama
Fasilitas proyek
Penyediaan alat- alat yang dibutuhkan selama proyek
P3K dan Pemadam Kebakaran
Penyedian peralatan P3K dan Tabung Pemadam Kebakaran
10
11
12
Asuransi
Astek
13
(m)
(m)
26.00
35.00
STRUKTUR
No.
Uraian Pekerjaan
Spesifikasi
Volume
PEKERJAAN TANAH
1.00
124.26
37.28
1,232.27
Sub. Jumlah
II
117.48
177.06
297.60
8.71
Ex Lokal
58.72
Ad. 1:2:3
88.25
52.11
140.65
53.65
10
11
13.68
12
68.64
13
1.90
1,313.03
Sub Jumlah
TOTAL PEKERJAAN STRUKTUR BAWAH
PEKERJAAN STRUKTUR ATAS
I
PEKERJAAN BETON
31.11
52.11
105.59
Ad. 1 : 4
12.18
0.37
1.34
1.36
11.02
10.11
Sub Jumlah
B
PEKERJAAN LANTAI 2
31.11
52.11
105.59
11.02
Beton Tangga
10.11
Sub Jumlah
C
PEKERJAAN LANTAI 3
20.50
43.43
100.65
9.74
Beton Tangga
2.81
Sub Jumlah
D
PEKERJAAN LANTAI 4
20.50
43.43
100.65
9.74
Beton Tangga
2.81
Sub Jumlah
E
PEKERJAAN LANTAI 5
20.50
43.43
100.65
9.74
Beton Tangga
2.81
Sub Jumlah
F
0.67
1.19
82.85
31.19
10.40
Sub Jumlah
TOTAL PEKERJAAN BETON LANTAI 1 s/d 5 & ATAP
G
Balok WF 300x150x6,5x9
860.00
Balok WF 200x100x5,5x8
640.00
312.00
(m)
Volume
1,750.00
57.75
852.25
1.00
174.91
1.00
1.00
1.00
90.00
1.00
16.00
1.00
1.00
1.00
390.60
10,155.60
297.60
8.3025
0.405
8.7075
44.125
6.534
8.064
91
2.75
88.25
289.5
0.18
52.11
@
@
@
@
177.06
@
58.723
140.6479
53.6455
403.031
3.8
910 1313.031
3.6
13.68
13.68
181.85
68.64
1.90344
29.47388
289.5
1.64025 31.11413
0.18
52.11
879.902
0.12 105.5882
0.2881
30.63 8.824503
0.03
12.25
0.3675
0.336
10
3.36
0.0144
92.8
1.33632
0.03
45.3
1.359
3.194
3.45
11.0193
30.71925
0.74925
31.4685
1.8
289.5
521.1
20.008
0.488
20.496
0.15
289.5
43.425
838.75
0.12
100.65
3.194
3.05
9.7417
20.008
0.488
20.496
0.15
289.5
43.425
838.75
0.12
100.65
2.3955
3.05 7.306275
10.1115
2.8134
2.8134
20.008
0.488
20.496
0.15
289.5
43.425
838.75
0.12
100.65
2.3955
3.05 7.306275
2.8134
0.112
0.672
0.045
26.5
1.1925
828.53
0.1
82.853
259.875
0.12
31.185
259.875
0.04
10.395
2.355
1.57
3.925