Anda di halaman 1dari 60

PT.

PARAMOUNT ENTERPRISE INTERNATIONAL


REKAPITULASI
Bill Of Quantity
Proyek : Ruko Bavaria L-3,5X21 Type BREMEN
Lokasi : Paramount Land
Konraktor : PT Anugerah Berkat Mandiri

No. Uraian Pekerjaan

I PEKERJAAN PERSIAPAN

II PEKERJAAN TANAH & PONDASI

III PEKERJAAN STRUKTUR

IV PEKERJAAN KAP / KUDA - KUDA + ATAP.

V PEKERJAAN PASANGAN DAN PLESTERAN

PEKERJAAN PINTU DAN JENDELA Finish Semi Duco, harga


VI include hardware dan biaya install

VII PEKERJAAN PLAFOND

VIII PEKERJAAN PENGECATAN.

IX PEKERJAAN FINISHING LANTAI DAN DINDING

X PEKERJAAN LISTRIK.

XI PEKERJAAN SANITARY & PLUMBING

XII PEK. LAIN-LAIN

XIII PEK TAMBAHAN

Total I
Dibulatkan
Ppn 10 %
Grand Total
Luas Bangunan (m2)
Harga Dasar Per m2 Bangunan
Harga Dasar + Jasa 10% Per m2 Bangunan
Harga Dasar + Jasa 10% + Ppn 10% Per m2 Bangunan
Total Harga

2,776,700

5,765,287

56,235,370

13,519,948

29,875,703

10,557,550

2,402,341

3,255,627

14,891,960

6,872,837

12,801,211

16,735,753

5,679,997

181,370,283
181,300,000
18,130,000
199,430,000
35
5,182,008
5,180,000
5,698,000
PT. PARAMOUNT ENTERPRISE INTERNATIONAL
Bill Of Quantity
Proye: Ruko Bavaria L-5X21 Type BREMEN
Lokas: Paramount Land
Vol
No. Uraian Pekerjaan Sat
I PEKERJAAN PERSIAPAN
1 Pekerjaan pembersihan m2 73.50
2 Gudang bahan ls 1.00
3 Air kerja/Listrik kerja ls 1.00
4 As built drawing ls 1.00
5 Keamanan Proyek ls 1.00
Sub.Total Pek.Persiapan :
II PEKERJAAN TANAH & PONDASI
1 Pasang bouwplank papan 2/20 kaso 5/7 kayu borneo m' 39.00
2 Galian tanah untuk pondasi termasuk pembuangan di lokasi & - m3 9.72
3 Pemadatan tanah pondasi dengan stamper m2 14.88
4 Urugan pasir bawah pondasi tebal 5 cm m3 0.62
5 Lantai Kerja bawah pondasi tebal 5 cm m3 0.62
6 Pondasi rollag pada teras m3 0.19
7 Pek. Batu kali 1 : 5 m3 2.27
Sub.Total Pek.Tanah & Pondasi :
III PEKERJAAN STRUKTUR
1 Beton Pondasi strauss
- Beton K225 m3 6.03
- Besi dia. 13 mm kg 450.00
- Besi dia. 8 mm kg 318.77
2 Beton Pile cap/ Tapak
- Beton K225 m3 5.27
- Besi dia. 16 mm kg 339.52
- Besi dia. 13 mm kg 217.60
- Begisting m2 11.97
3 Beton Tie Beam/sloof
- Beton K225 m3 1.23
- Besi dia. 13 mm kg 330.08
- Besi 8 mm kg 87.11
- Begisting m2 12.79
4 Beton kolom lt. 1
- Beton K225 m3 2.92
- Besi dia. 13 mm kg 250.00
- Besi 8 mm kg 168.39
- Besi 6 mm kg 30.02
- Begisting m2 15.86
5 Beton kolom lt. 2
- Beton K225 m3
- Besi dia. 13 mm kg
- Besi 8 mm kg
Halaman5
Proye: Ruko Bavaria L-5X21 Type BREMEN
Lokas: Paramount Land
Vol
No. Uraian Pekerjaan Sat
- Besi 8 mm kg
- Begisting m2
6 Beton balok lt. 2
- Beton K225 m3
- Besi dia. 13 mm kg
- Besi dia. 10 mm kg
- Besi 8 mm kg
- Begisting m2
7 Beton plat lantai t = 12 cm
- Beton K225 m3
- Besi 8 mm kg
- Begisting m2
8 Beton balok dak atap + ring balok
- Beton K225 m3 2.32
- Besi dia. 13 mm kg 197.45
- Besi dia. 10 mm kg 124.41
- Besi 8 mm kg 55.62
- Begisting m2 29.14
9 Beton plat dak atap, t = 10 cm ( tidak Ada pada lt. 2 )
- Beton K225 m3
- Besi 8 mm kg
- Begisting m2
10 Beton tangga lt. dasar ke lt. atas, K225
- Beton K225 m3
- Besi beton Dia. 13- 200 kg
- Besi beton Dia. 10 - 200 kg
- Besi beton Dia. 8 - 200 kg
- Begisting m2
- Pas. Bata trap tangga m3
11 Beton pet K225 m3
12 Balok latei (perkuatan) m3
13 Jangkutan beton m3
14 Beton meja dapur K225 tebal 100 mm m3 -
15 Balok kongliong diatas kusen alumunium dan kusen kayu > 1.1 m3 0.09
16 Kolom kongliong samping kusen alumunium dan kusen m3 0.28
Sub.Total Pek.Beton/Struktur :
IV PEKERJAAN KAP / KUDA - KUDA + ATAP.
1 Rangka atap baja CNP m2 38.08
2 Atap metal trimdek m2 38.08
3 Lapisan bawah atap genteng/Alumunium foil m2 38.08
4 Rangka + listplank GRC board lt. atap m' 3.50
5 Flasing seng/talang upet untuk pertemuan tepi atap dan dindi m' 28.76
6 Ban-banan atap m' 28.76
Halaman6
Proye: Ruko Bavaria L-5X21 Type BREMEN
Lokas: Paramount Land
Vol
No. Uraian Pekerjaan Sat
Sub.Total Pek.Kap/Kuda - Kuda + Atap :
V PEKERJAAN PASANGAN DAN PLESTERAN
1 Pas. Bata 1 : 3 m2 36.31
2 Pas. Bata Ringan m2 120.17
3 Plester bata + Acian 1 : 3 m2 62.20
4 Plesteran ex. Semen instan + acian m2 139.13
5 Plesteran ex. Sement instan atas plafond + sopi2 m2 37.20
6 Hand kayu kamper 40/60mm fin.cat + plat strip +plat dudukan m' -
A Finish Tampak Depan Type - BREMEN
1 Pek Tali air m' 57.30
2 Ban-banan penebalan 300 mm pada tampak depan lantai 2 m' 3.50
3 Penebalan dinding tampak muka m2 10.31

B Finish Tampak Depan Type - HAMBURG


1 Pek Tali air m'
2 Ban-banan penebalan 300-400 mm pada tampak depan lanta m'
3 Penebalan dinding tampak muka m2

C Finish Tampak Depan Type - HANNOVER


1 Pek Tali air m'
2 Ban-banan penebalan 300-400 mm pada tampak depan lanta m'
3 Penebalan dinding tampak muka m2
Sub.Total Pek.Pasangan & Plesteran :
VI PEKERJAAN PINTU DAN JENDELA Finish Semi Duco, harga include hardware dan biaya
Lantai 1
1 Kusen dan pintu PJ1 unit 1.00
2 Kusen dan pintu PG unit 1.00
3 Kusen dan pintu P1 (PVC) unit 1.00
4 Bouvenlight BV1 unit 1.00
5 Openingan Pintu & Jendela Alumunium m1 21.90
Lantai 2
1 Kusen dan pintu P unit
2 Kusen dan jendela J1 unit
3 Kusen dan jendela J4 unit
4 Bouvenlight BV2 unit
Sub.Total Pek.Pintu dan Jendela :
VII PEKERJAAN PLAFOND
1 Plafond Gypsum 9 mm + rangka metal furing t=0.4 mm ( C1 ) m2 31.94
2 Plafond WR 9 mm + rangka metal furing t=0.4 mm km/wc ( C2 ) m2 3.06
3 Plafond WR 9 mm + rangka metal furing t=0.4 mm pada tritisan m2 1.46
4 Plafon Exposed lantai 1 dan 2 skim coat ( C3 ) m2
5 Expose beton canopy + tali air m2 0.46
6 List plafond profil gypsum ( L1 ) finish cat m' 17.00
Halaman7
Proye: Ruko Bavaria L-5X21 Type BREMEN
Lokas: Paramount Land
Vol
No. Uraian Pekerjaan Sat
7 List plafond profil kayu ( L2 ) finish cat m' 11.75
8 List plafond profil kayu ( L3 ) finish cat m'
9 Manhole 60 x 60cm bh 1.00
Sub.Total Pek.Plafond :
VIII PEKERJAAN PENGECATAN.
1 Cat dinding Eksterior m2 27.60
2 Cat dinding Interior m2 101.81
3 Cat lisplank ex. Mowilex - weathercoat m' 3.50
4 Cat plafond ex. Mowilex Cendana - Emulsion paint m2 31.94
5 Cat plafond area basah ex. Mowilex - weathercoat m2 4.52
6 Cat plafond expose ex. Mowilex - weathercoat m2 0.46
Sub.Total Pek.Pengecatan :
IX PEKERJAAN FINISHING LANTAI DAN DINDING
1 Pemadatan Tanah Lantai Dasar m2 35.00
2 Urug pasir padat bawah lantai dasar t = 10 cm m3 3.64
3 Lantai kerja 8 cm - readymix K175 m3 2.91
4 Keramik Lantai Homogenius Tile uk. 60 x 60 cm ( F1 ) m2 31.94
5 Keramik Lantai Homogenius Tile uk. 60 x 60 cm pada tangga + m2
6 Keramik lantai uk. 40x40 cm, pada teras m2 1.75
7 Paving block lantai pada ruang workshop m2 17.50
8 Keramik lantai uk. 25x25 cm pada km/wc m2 3.06
9 Keramik dinding uk. 25x50 cm, km/wc m2 9.30
10 Plint Keramik utama m' 49.40
11 Plint Keramik teras m' 1.75
12 Keramik meja & dinding dapur uk. 25x50 cm m2
13 Waterproofing coating + screed pelindung dak atap m2 4.62
14 Waterproofing coating KM m2
15 Waterproofing coating Canopy m2
Sub.Total Pek.Finishing Lantai & Dinding :
X PEKERJAAN LISTRIK.
1 Instalasi penerangan - NYM 2x2.5mm + pipa conduit clipsal + Fi titik 5.00
2 Instalasi penerangan - NYM 2x2.5mm + pipa conduit clipsal + Fit titik
3 Instalasi penerangan - NYM 2x2.5mm + pipa conduit clipsal un titik 1.00
3 Instalasi stop kontak dinding - NYM 3x2.5mm + pipa conduit titik 4.00
4 Instalasi stop kontak AC + WH - NYM 3x2.5mm + pipa conduit titik 2.00
5 Instalasi lampu signage - NYM 2x2.5mm + pipa conduit titik 1.00
6 Saklar tunggal bh 1.00
7 Saklar seri bh 2.00
8 Saklar hotel bh -
9 Outlet stop kontak bh 4.00
10 Outlet stop kontak AC + water heater bh 2.00
11 Outlet stop kontak waterproof bh
12 Panel listrik (Hager isi 10 group, MCB ) bh 1.00
Halaman8
Proye: Ruko Bavaria L-5X21 Type BREMEN
Lokas: Paramount Land
Vol
No. Uraian Pekerjaan Sat
13 Kabel toevour dari meter PLN menuju panel listrik - NYY 4x6mm m' 4.90
14 Kartu jaminan listrik ls 1.00
15 Pantekan Arde + kabel BC 5 mm ttk 1.00
16 Sparing kabel SR PLN dia 2 1/2" (Unilon D) m' 12.50
17 Outlet stop kontak antena TV + instalasi kabel bh
18 Outlet stop kontak telepon + instalasi kabel bh 1.00
19 Instalasi roset optic (NYA 2x1.5 mm)+ Inbow duss kotak ttk 1.00
20 Sparing Kabel Kabel optic dia 1" ( unilon AW ) + inbowduss m' 12.50
21 Lampu TL 1x36w bh 1.00
Sub.Total Pek.Listrik :
XI PEKERJAAN SANITARY & PLUMBING
Pekerjaan instalasi pipa PVC lengkap fitting, klem, alat bantu, dll
1 Instalasi air bersih ex. Wavin - 1/2" m' 5.10
2 Instalasi air bersih ex. Wavin - 3/4" m' 42.20
3 Instalasi air panas m'
4 Instalasi air kotor dari wastafel dan kitchen D 1.1/4" m' 2.55
5 Instalasi air kotor dari CL/WT/FD D 3" m' 4.25
6 Instalasi air kotor dari AC dia 1" m' 19.63
7 Instalasi air kotor dari Closet dia 4" m' 14.00
8 Instalasi air kotor dari saluran air hujan FD dia 3" (D) m' 5.15
9 Instalasi air kotor menuju saluran dia 4" m' 20.40
10 Instalasi pipa vent dia 1 1/4" (Unilon D) m' 2.20
11 Gate valve + check valve ex. Kitz 3/4'' di area GWT+ DaK bh 3.00
Pekerjaan Sanitary Fixtures
1 Closed duduk Monoblock bh 1.00
2 Hand shower lengkap kran dan head bh 1.00
3 Lavatory lengkap kran bh 1.00
4 Jet washer bh 1.00
5 kran dinding bh 1.00
6 Floor drain bh 1.00
7 Roof drain 3" cast iron bh 1.00
8 Kran taman bh
9 Kitchen sink stainless steel 1 lubang bh
10 Kran Kitchen Zink bh
11 Bak kontrol uk. 30x30 cm, pasangan bata diplester tutup plat b bh 1.00
12 Bio Septitank kap. 6-8 orang unit 1.00
13 Torn air kap. 520 liter bh 1.00
Sub.Total Pek.Sanitary & Plumbing :
XII PEK. LAIN-LAIN
1 Pekerjaan pagar
- Galian tanah pondasi m3 3.80
- Urugan pasir tebal 5 cm m3 0.51
- Pondasi bata rollag m3
Halaman9
Proye: Ruko Bavaria L-5X21 Type BREMEN
Lokas: Paramount Land
Vol
No. Uraian Pekerjaan Sat
- Pasangan bata 1:5 m2 47.28
- Plester aci 1:5 m2 49.60
- Pengecatan m2 49.60
2 Canopi ruang workshop eks. Besi CNP + atap metal trimdeck m2 17.50
3 Bak meter air pam + tutup finish cat unit 1.00
4 Antirayap dasar pondasi / lantai ls 1.00
5 Pembersihan akhir sisa material / puing ls 1.00
Sub.Total Pek.Lain-Lain :

XIII PEK TAMBAHAN


1 Galian tanah pondasi bor pile m1 48.00
2 Pemadatan Tanah Work shop CBR 7% m2 17.50
3 Base Course (Sirtu) t=15 cm CBR 80% m3 2.63
Sub.Total Pek.Tambahan :

Total I
Dibulatkan
Ppn 10 %
Grand Total
Luas Bangunan (m2) 35
Harga Dasar Per m2 Bangunan
Harga Dasar + Jasa 10% Per m2 Bangunan
Harga Dasar + Jasa 10% + Ppn 10% Per m2 Bangunan

Tangerang, 08 Pebruari 2017


Di buat : Mengetahui :

Halaman10
Harga Sat Tot Harga

73.50 5,000 367,500


1.00 813,500 813,500
1.00 875,200 875,200
1.00 280,500 280,500
1.00 440,000 440,000
- 2,776,700
-
34.80 26,000 904,800
18.01 45,749 824,095
29.14 11,000 320,568
0.87 230,000 199,151
0.87 727,210 629,673
0.46 750,000 345,000
3.88 656,000 2,542,000
- 5,765,287
-
-
8.04 925,500 7,439,539
222.22 8,632 1,918,170
158.58 8,632 1,368,876
- -
6.23 925,500 5,764,940
324.15 8,632 2,798,085
8,632 -
26.24 92,400 2,424,576
- -
2.71 925,500 2,509,378
339.37 8,632 2,929,455
130.90 8,632 1,129,888
30.55 92,400 2,822,358
- -
2.05 949,500 1,944,101
323.19 8,632 2,789,800
132.10 8,632 1,140,276
8,632 -
28.08 119,000 3,341,520
- -
- -
- -
- -
Halaman11
Harga Sat Tot Harga

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
2.69 925,500 2,493,066
402.84 8,632 3,477,357
8,632 -
254.71 8,632 2,198,641
32.26 115,000 3,709,900
- -
-
-
-
- -
- -
- -
- -
- -
- -
- -
-
- -

0.18 - -
0.24 3,795,465 915,276
0.82 3,795,465 3,120,168
- 56,235,370
-
35.46 249,300 8,840,178
35.50 38,500 1,366,750
35.46 12,000 425,520
3.50 76,000 266,000
22.00 45,000 990,000
25.10 65,000 1,631,500
Halaman12
Harga Sat Tot Harga

- 13,519,948
-
23.92 96,692 2,312,873
97,900 11,764,154
32.27 70,000 2,258,900
197.68 80,400 11,186,052
33.75 69,740 2,353,725
9.80 - -
- -
35,000 -
381,150 -
97,900 -
-
-
- -
- -
- -
-
-
- -
- -
- -
- 29,875,703
ware dan biaya inst -
-
1.00 2,839,000 2,839,000
1.00 4,174,000 4,174,000
1.00 2,739,000 2,739,000
1.00 367,550 367,550
21.90 20,000 438,000
-
- -
- -
- -
- -
- 10,557,550
-
17.98 75,350 1,354,887
3.06 100,000 306,250
1.07 100,000 145,688
- -
2.28 96,250 44,516
27.03 16,500 280,500
Halaman13
Harga Sat Tot Harga

7.00 16,000 188,000


4.75 - -
1.00 82,500 82,500
- 2,402,341
-
95.83 28,600 789,217
173.57 16,830 1,713,378
3.48 20,869 73,042
17.98 16,830 537,508
3.06 28,600 129,254
43.00 28,600 13,228
- 3,255,627
-
35.00 11,000 385,000
3.50 230,000 837,200
2.80 799,931 2,329,399
62.94 185,100 5,911,631
10.29 - -
1.28 131,330 229,828
17.50 40,100 701,750
3.06 165,000 505,313
9.08 169,010 1,571,793
57.19 40,100 1,980,940
0.70 33,000 57,750
2.70 - -
3.80 82,500 381,356
3.80 - -
1.75 - -
- 14,891,960
-
8.00 235,400 1,177,000
1.00 - -
1.00 198,550 198,550
11.00 187,550 750,200
4.00 187,550 375,100
1.00 187,550 187,550
22,089 22,089
4.00 32,880 65,760
- -
11.00 30,943 123,772
5.00 61,502 123,004
- -
2.00 936,987 936,987
Halaman14
Harga Sat Tot Harga

8.00 88,000 431,200


1.00 385,000 385,000
1.00 385,000 385,000
9.00 54,450 680,625
- -
2.00 246,000 246,000
1.00 302,500 302,500
10.00 29,000 362,500
1.00 120,000 120,000
6,872,837

10.00 18,954 96,668


52.75 20,880 881,128
2.00 - -
4.00 26,200 66,810
15.00 53,100 225,675
33.00 28,000 549,500
45.50 60,600 848,400
9.00 53,100 273,465
3.00 60,600 1,236,240
2.00 26,200 57,640
2.00 140,800 422,400
-
1.00 1,287,550 1,287,550
1.00 553,740 553,740
1.00 951,225 951,225
1.00 180,840 180,840
128,920 128,920
1.00 192,500 192,500
1.00 99,000 99,000
1.00 - -
1.00 - -
1.00 - -
2.00 495,000 495,000
1.00 3,260,000 3,260,000
1.00 994,510 994,510
12,801,211

8.14 45,749 173,789


0.54 230,000 117,300
- -
Halaman15
Harga Sat Tot Harga

42.47 96,692 4,571,114


42.47 80,400 3,987,840
42.47 28,600 1,418,560
17.50 249,300 4,362,750
1.00 500,000 500,000
1.00 554,400 554,400
1.00 1,050,000 1,050,000
16,735,753

95,000 4,560,000
25,000 437,500
259,999 682,497
5,679,997

181,370,283
181,300,000
18,130,000
199,430,000
35
5,182,008
5,180,000
5,698,000

Halaman16
PT. PARAMOUNT ENTERPRISE INTERNATIONAL
REKAPITULASI
Bill Of Quantity
Proyek : Ruko Bavaria L-5X21 Type SAXSONY
Lokasi : Paramount Land
Konraktor : PT Anugerah Berkat Mandiri

No. Uraian Pekerjaan

I PEKERJAAN PERSIAPAN

II PEKERJAAN TANAH & PONDASI

III PEKERJAAN STRUKTUR

IV PEKERJAAN KAP / KUDA - KUDA + ATAP.

V PEKERJAAN PASANGAN DAN PLESTERAN

PEKERJAAN PINTU DAN JENDELA Finish Semi Duco, harga


VI include hardware dan biaya install

VII PEKERJAAN PLAFOND

VIII PEKERJAAN PENGECATAN.

IX PEKERJAAN FINISHING LANTAI DAN DINDING

X PEKERJAAN LISTRIK.

XI PEKERJAAN SANITARY & PLUMBING

XII PEK. LAIN-LAIN

XIII PEK TAMBAHAN


Total I
Dibulatkan
Ppn 10 %
Grand Total
Luas Bangunan (m2)
Harga Dasar Per m2 Bangunan
Harga Dasar + Jasa 10% Per m2 Bangunan
Harga Dasar + Jasa 10% + Ppn 10% Per m2 Bangunan
Total Harga

3,038,700 2,776,700 262,000

5,607,452 5,765,287 (157,834)


-
50,145,892 56,235,370 (6,089,478)
-
20,543,710 13,519,948 7,023,762
-
41,038,136 29,875,703 11,162,432
-

10,677,550 10,557,550 120,000


-
4,673,804 2,402,341 2,271,463
-
3,815,580 3,255,627 559,953
-
19,694,971 14,891,960 4,803,011
-
7,093,774 6,872,837 220,937
-
13,403,649 12,801,211 602,438
-
20,499,554 16,735,753 3,763,801
-
5,779,996 5,679,997 99,999
206,012,768 181,370,283 24,642,485
206,000,000
20,600,000
226,600,000
50.70 35
4,063,368 5,182,008 704,071
4,063,116
4,469,428
PT. PARAMOUNT ENTERPRISE INTERNATIONAL
Bill Of Quantity
Proy: Ruko Bavaria L-5X21 Type SAXSONY
Loka: Paramount Land

No. Uraian Pekerjaan Sat


I PEKERJAAN PERSIAPAN
1 Pekerjaan pembersihan m2
2 Gudang bahan ls
3 Air kerja/Listrik kerja ls
4 As built drawing ls
5 Keamanan Proyek ls
Sub.Total Pek.Persiapan :
II PEKERJAAN TANAH & PONDASI
1 Pasang bouwplank papan 2/20 kaso 5/7 kayu borneo m'
2 Galian tanah untuk pondasi termasuk pembuangan di lokasi & - 0 m3
3 Pemadatan tanah pondasi dengan stamper m2
4 Urugan pasir bawah pondasi tebal 5 cm m3
5 Lantai Kerja bawah pondasi tebal 5 cm m3
6 Pondasi rollag pada teras m3
7 Pek. Batu kali 1 : 5 m3
Sub.Total Pek.Tanah & Pondasi :
III PEKERJAAN STRUKTUR
1 Beton Pondasi strauss
- Beton K225 m3
- Besi dia. 13 mm kg
- Besi dia. 8 mm kg
2 Beton Pile cap/ Tapak
- Beton K225 m3
- Besi dia. 16 mm kg
- Besi dia. 13 mm kg
- Begisting m2
3 Beton Tie Beam/sloof
- Beton K225 m3
- Besi dia. 13 mm kg
- Besi 8 mm kg
- Begisting m2
4 Beton kolom lt. 1
- Beton K225 m3
- Besi dia. 13 mm kg
- Besi 8 mm kg
- Besi 6 mm kg
- Begisting m2
5 Beton kolom lt. 2
- Beton K225 m3
- Besi dia. 13 mm kg
- Besi 8 mm kg
- Besi 8 mm kg
- Begisting m2
6 Beton balok lt. 2
- Beton K225 m3
- Besi dia. 13 mm kg
- Besi dia. 10 mm kg
- Besi 8 mm kg
- Begisting m2
7 Beton plat lantai t = 12 cm
- Beton K225 m3
- Besi 8 mm kg
- Begisting m2
8 Beton balok dak atap + ring balok
- Beton K225 m3
- Besi dia. 13 mm kg
- Besi dia. 10 mm kg
- Besi 8 mm kg
- Begisting m2
9 Beton plat dak atap, t = 10 cm ( tidak Ada pada lt. 2 )
- Beton K225 m3
- Besi 8 mm kg
- Begisting m2
10 Beton tangga lt. dasar ke lt. atas, K225
- Beton K225 m3
- Besi beton Dia. 13- 200 kg
- Besi beton Dia. 10 - 200 kg
- Besi beton Dia. 8 - 200 kg
- Begisting m2
- Pas. Bata trap tangga m3
11 Beton pet K225 m3
12 Balok latei (perkuatan) m3
13 Jangkutan beton m3
14 Beton meja dapur K225 tebal 100 mm m3
15 Balok kongliong diatas kusen alumunium dan kusen kayu > 1.10 m3
16 Kolom kongliong samping kusen alumunium dan kusen m3
Sub.Total Pek.Beton/Struktur :
IV PEKERJAAN KAP / KUDA - KUDA + ATAP.
1 Rangka atap baja CNP m2
2 Atap metal trimdek m2
3 Lapisan bawah atap genteng/Alumunium foil m2
4 Rangka + listplank GRC board lt. atap m'
5 Flasing seng/talang upet untuk pertemuan tepi atap dan dindin m'
6 Ban-banan atap m'
Sub.Total Pek.Kap/Kuda - Kuda + Atap :
V PEKERJAAN PASANGAN DAN PLESTERAN
1 Pas. Bata 1 : 3 m2
2 Pas. Bata Ringan m2
3 Plester bata + Acian 1 : 3 m2
4 Plesteran ex. Semen instan + acian m2
5 Plesteran ex. Sement instan atas plafond + sopi2 m2
6 Hand kayu kamper 40/60mm fin.cat + plat strip +plat dudukan m'
A Finish Tampak Depan Type - BREMEN
### 1 Pek Tali air m'
2 Ban-banan penebalan 300 mm pada tampak depan lantai 2 m'
### 3 Penebalan dinding tampak muka m2

B Finish Tampak Depan Type - SAXONY


### 1 Pek Tali air m'
2 Ban-banan penebalan 300-400 mm pada tampak depan lantai m'
### 3 Penebalan dinding tampak muka m2

C Finish Tampak Depan Type - HANNOVER


### 1 Pek Tali air m'
2 Ban-banan penebalan 300-400 mm pada tampak depan lantai m'
### 3 Penebalan dinding tampak muka m2
Sub.Total Pek.Pasangan & Plesteran :
VI PEKERJAAN PINTU DAN JENDELA Finish Semi Duco, harga include hardware dan b
Lantai 1
1 Kusen dan pintu PJ1 unit
2 Kusen dan pintu PG (Uk 5,00X3,00 m) unit
3 Kusen dan pintu P1 (PVC) unit
4 Bouvenlight BV1 unit
5 Openingan Pintu & Jendela Alumunium m1
Lantai 2
1 Kusen dan pintu P unit
2 Kusen dan jendela J1 unit
3 Kusen dan jendela J4 unit
4 Bouvenlight BV2 unit
Sub.Total Pek.Pintu dan Jendela :
VII PEKERJAAN PLAFOND
1 Plafond Gypsum 9 mm + rangka metal furing t=0.4 mm ( C1 ) m2
2 Plafond WR 9 mm + rangka metal furing t=0.4 mm km/wc ( C2 ) m2
3 Plafond WR 9 mm + rangka metal furing t=0.4 mm pada tritisan atm2
4 Plafon Exposed lantai 1 dan 2 skim coat ( C3 ) m2
5 Expose beton canopy + tali air m2
6 List plafond profil gypsum ( L1 ) finish cat m'
7 List plafond profil kayu ( L2 ) finish cat m'
8 List plafond profil kayu ( L3 ) finish cat m'
9 Manhole 60 x 60cm bh
Sub.Total Pek.Plafond :
VIII PEKERJAAN PENGECATAN.
1 Cat dinding Eksterior m2
2 Cat dinding Interior m2
3 Cat lisplank ex. Mowilex - weathercoat m'
4 Cat plafond ex. Mowilex Cendana - Emulsion paint m2
5 Cat plafond area basah ex. Mowilex - weathercoat m2
6 Cat plafond expose ex. Mowilex - weathercoat m2
Sub.Total Pek.Pengecatan :
IX PEKERJAAN FINISHING LANTAI DAN DINDING
1 Pemadatan Tanah Lantai Dasar m2
2 Urug pasir padat bawah lantai dasar t = 10 cm m3
3 Lantai kerja 8 cm - readymix K175 m3
4 Keramik Lantai Homogenius Tile uk. 60 x 60 cm ( F1 ) m2
5 Keramik Lantai Homogenius Tile uk. 60 x 60 cm pada tangga + s m2
6 Keramik lantai uk. 40x40 cm, pada teras m2
7 Paving block lantai pada ruang workshop m2
8 Keramik lantai uk. 25x25 cm pada km/wc m2
9 Keramik dinding uk. 25x50 cm, km/wc m2
10 Plint Keramik utama m'
teras 11 Plint Keramik teras m'
12 Keramik meja & dinding dapur uk. 25x50 cm m2
13 Waterproofing coating + screed pelindung dak atap m2
14 Waterproofing coating KM m2
15 Waterproofing coating Canopy m2
Sub.Total Pek.Finishing Lantai & Dinding :
X PEKERJAAN LISTRIK.
1 Instalasi penerangan - NYM 2x2.5mm + pipa conduit clipsal + Fit titik
2 Instalasi penerangan - NYM 2x2.5mm + pipa conduit clipsal + Fitt titik
3 Instalasi penerangan - NYM 2x2.5mm + pipa conduit clipsal untutitik
3 Instalasi stop kontak dinding - NYM 3x2.5mm + pipa conduit titik
4 Instalasi stop kontak AC + WH - NYM 3x2.5mm + pipa conduit titik
5 Instalasi lampu signage - NYM 2x2.5mm + pipa conduit titik
6 Saklar tunggal bh
7 Saklar seri bh
8 Saklar hotel bh
9 Outlet stop kontak bh
10 Outlet stop kontak AC + water heater bh
11 Outlet stop kontak waterproof bh
12 Panel listrik (Hager isi 10 group, MCB ) bh
13 Kabel toevour dari meter PLN menuju panel listrik - NYY 4x6mm + m'
14 Kartu jaminan listrik ls
15 Pantekan Arde + kabel BC 5 mm ttk
16 Sparing kabel SR PLN dia 2 1/2" (Unilon D) m'
17 Outlet stop kontak antena TV + instalasi kabel bh
18 Outlet stop kontak telepon + instalasi kabel bh
19 Instalasi roset optic (NYA 2x1.5 mm)+ Inbow duss kotak ttk
20 Sparing Kabel Kabel optic dia 1" ( unilon AW ) + inbowduss m'
21 Lampu TL 1x36w bh
Sub.Total Pek.Listrik :
XI PEKERJAAN SANITARY & PLUMBING
Pekerjaan instalasi pipa PVC lengkap fitting, klem, alat bantu, dll
1 Instalasi air bersih ex. Wavin - 1/2" m'
2 Instalasi air bersih ex. Wavin - 3/4" m'
3 Instalasi air panas m'
4 Instalasi air kotor dari wastafel dan kitchen D 1.1/4" m'
5 Instalasi air kotor dari CL/WT/FD D 3" m'
6 Instalasi air kotor dari AC dia 1" m'
7 Instalasi air kotor dari Closet dia 4" m'
8 Instalasi air kotor dari saluran air hujan FD dia 3" (D) m'
9 Instalasi air kotor menuju saluran dia 4" m'
10 Instalasi pipa vent dia 1 1/4" (Unilon D) m'
11 Gate valve + check valve ex. Kitz 3/4'' di area GWT+ DaK bh
Pekerjaan Sanitary Fixtures
1 Closed duduk Monoblock bh
2 Hand shower lengkap kran dan head bh
3 Lavatory lengkap kran bh
4 Jet washer bh
5 kran dinding bh
6 Floor drain bh
7 Roof drain 3" cast iron bh
8 Kran taman bh
9 Kitchen sink stainless steel 1 lubang bh
10 Kran Kitchen Zink bh
11 Bak kontrol uk. 30x30 cm, pasangan bata diplester tutup plat be bh
12 Bio Septitank kap. 6-8 orang unit
13 Torn air kap. 520 liter bh
Sub.Total Pek.Sanitary & Plumbing :
XII PEK. LAIN-LAIN
1 Pekerjaan pagar
- Galian tanah pondasi m3
- Urugan pasir tebal 5 cm m3
- Pondasi bata rollag m3
- Pasangan bata 1:5 m2
- Plester aci 1:5 m2
- Pengecatan m2
2 Canopi ruang workshop eks. Besi CNP + atap metal trimdeck m2
3 Bak meter air pam + tutup finish cat unit
4 Antirayap dasar pondasi / lantai ls
5 Pembersihan akhir sisa material / puing ls
Sub.Total Pek.Lain-Lain :

XIII PEK TAMBAHAN


1 Galian tanah pondasi bor pile m1
2 Pemadatan Tanah Work shop CBR 7% m2
3 Base Course (Sirtu) t=15 cm CBR 80% m3
Sub.Total Pek.Tambahan :

Total I
Dibulatkan
Ppn 10 %
Grand Total
Luas Bangunan (m2) 51
Harga Dasar Per m2 Bangunan
Harga Dasar + Jasa 10% Per m2 Bangunan
Harga Dasar + Jasa 10% + Ppn 10% Per m2 Bangunan

Tangerang, 08 Pebruari 2017


Di buat : Mengetahui :
Vol Harga Sat Tot Harga Vol
Klarifikasi

105.00 5,000 525,000 0.25%


1.00 813,500 813,500 0.39%
1.00 875,200 875,200 0.42%
1.00 385,000 385,000 0.19%
1.00 440,000 440,000 0.21%
- 3,038,700 1.48%
-
42.00 26,000 1,092,000 0.53%
13.72 45,749 627,676 0.30%
15.28 11,000 168,051 0.08%
1.88 230,000 432,400 0.21%
1.88 727,210 1,367,155 0.66%
0.20 750,000 152,250 0.07%
2.70 656,000 1,767,920 0.86%
- 5,607,452 2.72%
-
-
5.53 925,500 5,114,683 2.48%
412.50 8,632 3,560,700 1.73%
292.21 8,632 2,522,343 1.22%
- 0.00%
4.63 925,500 4,288,443 2.08%
324.62 8,632 2,802,084 1.36%
214.11 8,632 1,848,237 0.90%
6.52 92,400 602,494 0.29%
- 0.00%
1.84 925,500 1,702,920 0.83% 1.84
338.65 8,632 2,923,227 1.42%
96.15 8,632 829,967 0.40%
19.45 92,400 1,797,180 0.87%
- - 0.00%
2.92 949,500 2,772,540 1.35% 2.92
250.00 8,632 2,158,000 1.05%
138.34 8,632 1,194,151 0.58%
21.21 8,632 183,085 0.09%
14.97 119,000 1,781,430 0.86%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
2.76 925,500 2,556,462 1.24% 2.76
208.52 8,632 1,799,907 0.87%
41.96 8,632 362,181 0.18%
123.15 8,632 1,063,029 0.52%
37.58 115,000 4,321,700 2.10%
- - 0.00%
0.14 925,500 129,570 0.06% 0.14
16.42 8,632 141,737 0.07%
3.06 115,000 351,900 0.17%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
0.20 3,795,465 740,116 0.36%
- - 0.00%
0.00%
- - 0.00%
0.14 3,795,465 532,883 0.26%
0.54 3,795,465 2,064,923 1.00%
- 50,145,892 24.34% 7.66
-
55.45 249,300 13,823,685 6.71%
55.45 38,500 2,134,825 1.04%
55.45 12,000 665,400 0.32%
5.00 76,000 380,000 0.18%
32.18 45,000 1,448,100 0.70%
32.18 65,000 2,091,700 1.02%
- 20,543,710 9.97%
-
37.36 96,692 3,612,413 1.75%
132.18 97,900 12,940,422 6.28%
64.30 70,000 4,501,000 2.18%
158.49 80,400 12,742,596 6.19%
41.86 69,740 2,919,316 1.42%
- - 0.00%
- 0.00%
- 0.00%
- 0.00%
- 0.00%
- 0.00%
- 0.00%
20.88 35,000 730,800 0.35%
5.00 381,150 1,905,750 0.93%
17.22 97,900 1,685,838 0.82%
- 0.00%
- 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- 41,038,136 19.92%
lude hardware dan b -
-
1.00 2,839,000 2,839,000 1.38%
1.00 4,174,000 4,174,000 2.03%
1.00 2,739,000 2,739,000 1.33%
1.00 367,550 367,550 0.18%
27.90 20,000 558,000 0.27%
- 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- 10,677,550 5.18%
-
46.94 75,350 3,536,929 1.72%
3.06 100,000 306,000 0.15%
2.39 100,000 239,000 0.12%
- - 0.00%
0.70 96,250 67,375 0.03%
20.00 16,500 330,000 0.16%
7.00 16,000 112,000 0.05%
7.85 - - 0.00%
1.00 82,500 82,500 0.04%
- 4,673,804 2.27%
-
33.52 28,600 958,672 0.47%
106.16 16,830 1,786,673 0.87%
5.00 20,869 104,345 0.05%
46.94 16,830 790,000 0.38%
5.45 28,600 155,870 0.08%
0.70 28,600 20,020 0.01%
- 3,815,580 1.85% 206,012,768
-
51.40 11,000 565,400 0.27%
5.14 230,000 1,182,200 0.57%
4.11 799,931 3,289,316 1.60%
46.94 185,100 8,688,594 4.22%
- - 0.00%
1.75 131,330 229,828 0.11%
25.00 40,100 1,002,500 0.49%
3.06 165,000 504,900 0.25%
9.30 169,010 1,571,793 0.76%
55.40 40,100 2,221,540 1.08%
1.75 33,000 57,750 0.03%
- - 0.00%
4.62 82,500 381,150 0.19%
- - 0.00%
- - 0.00%
- 19,694,971 9.56%
-
5.00 235,400 1,177,000 0.57%
- - 0.00%
1.00 198,550 198,550 0.10%
4.00 187,550 750,200 0.36%
2.00 187,550 375,100 0.18%
2.00 187,550 375,100 0.18%
4.00 22,089 88,356 0.04%
1.00 32,880 32,880 0.02%
- - - 0.00%
4.00 30,943 123,772 0.06%
2.00 61,502 123,004 0.06%
- - 0.00%
1.00 936,987 936,987 0.45%
4.90 88,000 431,200 0.21%
1.00 385,000 385,000 0.19%
1.00 385,000 385,000 0.19%
12.50 54,450 680,625 0.33%
- - 0.00%
1.00 246,000 246,000 0.12%
1.00 302,500 302,500 0.15%
12.50 29,000 362,500 0.18%
1.00 120,000 120,000 0.06%
7,093,774 3.44%

6.90 18,954 130,786 0.06%


43.70 20,880 912,448 0.44%
- 0.00%
2.55 26,200 66,810 0.03%
4.25 53,100 225,675 0.11%
21.13 28,000 591,500 0.29%
14.00 60,600 848,400 0.41%
5.15 53,100 273,465 0.13%
20.40 60,600 1,236,240 0.60%
2.20 26,200 57,640 0.03%
3.00 140,800 422,400 0.21%
0.00%
1.00 1,287,550 1,287,550 0.62%
1.00 553,740 553,740 0.27%
1.00 951,225 951,225 0.46%
1.00 180,840 180,840 0.09%
1.00 128,920 128,920 0.06%
1.00 192,500 192,500 0.09%
1.00 99,000 99,000 0.05%
- - 0.00%
- - 0.00%
- - 0.00%
2.00 495,000 990,000 0.48%
1.00 3,260,000 3,260,000 1.58%
1.00 994,510 994,510 0.48%
13,403,649 6.51%

4.61 45,749 210,674 0.10%


0.31 230,000 71,300 0.03%
- - 0.00%
51.85 96,692 5,013,480 2.43%
54.40 80,400 4,373,760 2.12%
54.40 28,600 1,555,840 0.76%
25.00 249,300 6,232,500 3.03%
1.00 500,000 500,000 0.24%
1.00 792,000 792,000 0.38%
1.00 1,750,000 1,750,000 0.85%
20,499,554 9.95%

44.00 95,000 4,180,000 2.03%


25.00 25,000 625,000 0.30%
3.75 259,999 974,996 0.47%
5,779,996 2.81%

206,012,768 100.00%
206,000,000
20,600,000
226,600,000 Luas bangunan
51 Bangunan 1 50.00
4,063,368 teras 1/2 0.70
4,063,116 work shop 1/2
4,469,428 50.70

Mengetahui :
PT. PARAMOUNT ENTERPRISE INTERNATIONAL
Bill Of Quantity
Proy: Ruko Bavaria L-3,5X21 Type DORTMUND
Loka: Paramount Land

No. Uraian Pekerjaan Sat


I PEKERJAAN PERSIAPAN
1 Pekerjaan pembersihan m2
2 Gudang bahan ls
3 Air kerja/Listrik kerja ls
4 As built drawing ls
5 Keamanan Proyek ls
Sub.Total Pek.Persiapan :
II PEKERJAAN TANAH & PONDASI
1 Pasang bouwplank papan 2/20 kaso 5/7 kayu borneo m'
2 Galian tanah untuk pondasi termasuk pembuangan di lokasi & - 0 m3
3 Pemadatan tanah pondasi dengan stamper m2
4 Urugan pasir bawah pondasi tebal 5 cm m3
5 Lantai Kerja bawah pondasi tebal 5 cm m3
6 Pondasi rollag pada teras m3
7 Pek. Batu kali 1 : 5 m3
Sub.Total Pek.Tanah & Pondasi :
III PEKERJAAN STRUKTUR
1 Beton Pondasi strauss
- Beton K225 m3
- Besi dia. 13 mm kg
- Besi dia. 8 mm kg
2 Beton Pile cap/ Tapak
- Beton K225 m3
- Besi dia. 13 mm kg
- Begisting m2
3 Beton Tie Beam/sloof
- Beton K225 m3
- Besi dia. 13 mm kg
- Besi 8 mm kg
- Begisting m2
4 Beton kolom lt. 1
- Beton K225 m3
- Besi dia. 13 mm kg
- Besi 8 mm kg
- Besi 6 mm kg
- Begisting m2
5 Beton kolom lt. 2
- Beton K225 m3
- Besi dia. 13 mm kg
- Besi 8 mm kg
- Besi 6 mm kg
- Begisting m2
6 Beton balok lt. 2
- Beton K225 m3
- Besi dia. 13 mm kg
- Besi dia. 10 mm kg
- Besi 8 mm kg
- Begisting m2
7 Beton plat lantai t = 12 cm
- Beton K225 m3
- Besi 8 mm kg
- Begisting m2
8 Beton balok dak atap + ring balok
- Beton K225 m3
- Besi dia. 13 mm kg
- Besi dia. 10 mm kg
- Besi 8 mm kg
- Begisting m2
9 Beton plat dak atap, t = 10 cm ( tidak Ada pada lt. 2 )
- Beton K225 m3
- Besi 8 mm kg
- Begisting m2
10 Beton tangga lt. dasar ke lt. atas, K225
- Beton K225 m3
- Besi beton Dia. 13- 200 kg
- Besi beton Dia. 10 - 200 kg
- Besi beton Dia. 8 - 200 kg
- Begisting m2
- Pas. Bata trap tangga m3
11 Beton pet K225 m3
12 Balok latei (perkuatan) m3
13 Jangkutan beton m3
14 Beton meja dapur K225 tebal 100 mm m3
15 Balok kongliong diatas kusen alumunium dan kusen kayu > 1.10 m3
16 Kolom kongliong samping kusen alumunium dan kusen m3
Sub.Total Pek.Beton/Struktur :
IV PEKERJAAN KAP / KUDA - KUDA + ATAP.
1 Rangka atap baja CNP m2
2 Atap metal trimdek m2
3 Lapisan bawah atap genteng/Alumunium foil m2
4 Rangka + listplank GRC board lt. atap m'
5 Flasing seng/talang upet untuk pertemuan tepi atap dan dindin m'
6 Ban-banan atap m'
Sub.Total Pek.Kap/Kuda - Kuda + Atap :
V PEKERJAAN PASANGAN DAN PLESTERAN
1 Pas. Bata 1 : 3 m2
2 Pas. Bata Ringan m2
3 Plester bata + Acian 1 : 3 m2
4 Plesteran ex. Semen instan + acian m2
5 Plesteran ex. Sement instan atas plafond + sopi2 m2
6 Hand kayu kamper 40/60mm fin.cat + plat strip +plat dudukan m'
A Finish Tampak Depan Type - BREMEN
### 1 Pek Tali air m'
2 Ban-banan penebalan 300 mm pada tampak depan lantai 2 m'
### 3 Penebalan dinding tampak muka m2

B Finish Tampak Depan Type - SAXONY


### 1 Pek Tali air m'
2 Ban-banan penebalan 300-400 mm pada tampak depan lantai m'
### 3 Penebalan dinding tampak muka m2

C Finish Tampak Depan Type - DORTMUND


### 1 Pek Tali air m'
2 Ban-banan penebalan 300-400 mm pada tampak depan lantai m'
### 3 Penebalan dinding tampak muka m2
Sub.Total Pek.Pasangan & Plesteran :
VI PEKERJAAN PINTU DAN JENDELA Finish Semi Duco, harga include hardware dan b
Lantai 1
1 Kusen dan pintu PJ1 unit
2 Kusen dan pintu PG (Uk 3,5,00X3,00 m) unit
3 Openingan Pintu & Jendela Alumunium m1
Lantai 2
1 Kusen dan pintu P1 (PVC) unit
2 Kusen dan jendela J1 unit
3 Kusen dan jendela J2 unit
4 Bouvenlight BV unit
Sub.Total Pek.Pintu dan Jendela :
VII PEKERJAAN PLAFOND
1 Plafond Gypsum 9 mm + rangka metal furing t=0.4 mm ( C1 ) m2
2 Plafond WR 9 mm + rangka metal furing t=0.4 mm km/wc ( C2 ) m2
3 Plafond WR 9 mm + rangka metal furing t=0.4 mm pada tritisan atm2
4 Plafon Exposed lantai 1 dan 2 skim coat ( C3 ) m2
5 Expose beton canopy + tali air m2
6 List plafond profil gypsum ( L1 ) finish cat m'
7 List plafond profil kayu ( L2 ) finish cat m'
8 List plafond profil kayu ( L3 ) finish cat m'
9 Manhole 60 x 60cm bh
Sub.Total Pek.Plafond :
VIII PEKERJAAN PENGECATAN.
1 Cat dinding Eksterior m2
2 Cat dinding Interior m2
3 Cat lisplank ex. Mowilex - weathercoat m'
4 Cat plafond ex. Mowilex Cendana - Emulsion paint m2
5 Cat plafond area basah ex. Mowilex - weathercoat m2
6 Cat plafond expose ex. Mowilex - weathercoat m2
Sub.Total Pek.Pengecatan :
IX PEKERJAAN FINISHING LANTAI DAN DINDING
1 Pemadatan Tanah Lantai Dasar m2
2 Urug pasir padat bawah lantai dasar t = 10 cm m3
3 Lantai kerja 8 cm - readymix K175 m3
4 Keramik Lantai Homogenius Tile uk. 60 x 60 cm ( F1 ) m2
5 Keramik Lantai Homogenius Tile uk. 60 x 60 cm pada tangga + s m2
6 Keramik lantai uk. 40x40 cm, pada teras m2
7 Paving block lantai pada ruang workshop m2
8 Keramik lantai uk. 25x25 cm pada km/wc m2
9 Keramik dinding uk. 25x50 cm, km/wc m2
10 Plint Keramik utama m'
teras 11 Plint Keramik teras m'
12 Keramik meja & dinding dapur uk. 25x50 cm m2
13 Waterproofing coating + screed pelindung dak atap m2
14 Waterproofing coating KM m2
15 Waterproofing coating Canopy m2
Sub.Total Pek.Finishing Lantai & Dinding :
X PEKERJAAN LISTRIK.
1 Instalasi penerangan - NYM 2x2.5mm + pipa conduit clipsal + Fit titik
2 Instalasi penerangan - NYM 2x2.5mm + pipa conduit clipsal + Fitt titik
3 Instalasi penerangan - NYM 2x2.5mm + pipa conduit clipsal untutitik
3 Instalasi stop kontak dinding - NYM 3x2.5mm + pipa conduit titik
4 Instalasi stop kontak AC + WH - NYM 3x2.5mm + pipa conduit titik
5 Instalasi lampu signage - NYM 2x2.5mm + pipa conduit titik
6 Saklar tunggal bh
7 Saklar seri bh
8 Saklar hotel bh
9 Outlet stop kontak bh
10 Outlet stop kontak AC + water heater bh
11 Outlet stop kontak waterproof bh
12 Panel listrik (Hager isi 10 group, MCB ) bh
13 Kabel toevour dari meter PLN menuju panel listrik - NYY 4x6mm + m'
14 Kartu jaminan listrik ls
15 Pantekan Arde + kabel BC 5 mm ttk
16 Sparing kabel SR PLN dia 2 1/2" (Unilon D) m'
17 Outlet stop kontak antena TV + instalasi kabel bh
18 Outlet stop kontak telepon + instalasi kabel bh
19 Instalasi roset optic (NYA 2x1.5 mm)+ Inbow duss kotak ttk
20 Sparing Kabel Kabel optic dia 1" ( unilon AW ) + inbowduss m'
21 Lampu TL 1x36w bh
Sub.Total Pek.Listrik :
XI PEKERJAAN SANITARY & PLUMBING
Pekerjaan instalasi pipa PVC lengkap fitting, klem, alat bantu, dll
1 Instalasi air bersih ex. Wavin - 1/2" m'
2 Instalasi air bersih ex. Wavin - 3/4" m'
3 Instalasi air panas m'
4 Instalasi air kotor dari wastafel dan kitchen D 1.1/4" m'
5 Instalasi air kotor dari CL/WT/FD D 3" m'
6 Instalasi air kotor dari AC dia 1" m'
7 Instalasi air kotor dari Closet dia 4" m'
8 Instalasi air kotor dari saluran air hujan FD dia 3" (D) m'
9 Instalasi air kotor menuju saluran dia 4" m'
10 Instalasi pipa vent dia 1 1/4" (Unilon D) m'
11 Gate valve + check valve ex. Kitz 3/4'' di area GWT+ DaK bh
Pekerjaan Sanitary Fixtures
1 Closed duduk Monoblock bh
2 Hand shower lengkap kran dan head bh
3 Lavatory lengkap kran bh
4 Jet washer bh
5 kran dinding bh
6 Floor drain bh
7 Roof drain 3" cast iron bh
8 Kran taman bh
9 Kitchen sink stainless steel 1 lubang bh
10 Kran Kitchen Zink bh
11 Bak kontrol uk. 30x30 cm, pasangan bata diplester tutup plat be bh
12 Bio Septitank kap. 6-8 orang unit
13 Torn air kap. 520 liter bh
Sub.Total Pek.Sanitary & Plumbing :
XII PEK. LAIN-LAIN
1 Pekerjaan pagar
- Galian tanah pondasi m3
- Urugan pasir tebal 5 cm m3
- Pondasi bata rollag m3
- Pasangan bata 1:5 m2
- Plester aci 1:5 m2
- Pengecatan m2
2 Canopi ruang workshop eks. Besi CNP + atap metal trimdeck m2
3 Bak meter air pam + tutup finish cat unit
4 Antirayap dasar pondasi / lantai ls
5 Pembersihan akhir sisa material / puing ls
Sub.Total Pek.Lain-Lain :

XIII PEK TAMBAHAN


1 Galian tanah pondasi bor pile m1
2 Pemadatan Tanah Work shop CBR 7% m2
3 Base Course (Sirtu) t=15 cm CBR 80% m3
Sub.Total Pek.Tambahan :

Total I
Dibulatkan
Ppn 10 %
Grand Total
Luas Bangunan (m2) 70
Harga Dasar Per m2 Bangunan
Harga Dasar + Jasa 10% Per m2 Bangunan
Harga Dasar + Jasa 10% + Ppn 10% Per m2 Bangunan

Tangerang, 08 Pebruari 2017


Di buat : Mengetahui :
Vol Harga Sat Tot Harga Vol
Klarifikasi

73.50 5,000 367,500 0.16%


1.00 813,500 813,500 0.36%
1.00 875,200 875,200 0.39%
1.00 385,000 385,000 0.17%
1.00 440,000 440,000 0.20%
- 2,881,200 1.29%
-
34.80 26,000 904,800 0.40%
18.01 45,749 823,939 0.37%
29.14 11,000 320,540 0.14%
0.87 230,000 200,100 0.09%
0.87 727,210 632,673 0.28%
0.46 750,000 345,000 0.15%
3.88 656,000 2,545,280 1.14%
- 5,772,332 2.58%
-
-
8.038 925,500 7,439,539 3.32%
222.216 8,632 1,918,170 0.86%
158.582 8,632 1,368,876 0.61%
- 0.00%
6.23 925,500 5,765,865 2.58%
290.12 8,632 2,504,316 1.12%
26.24 92,400 2,424,576 1.08%
- 0.00%
2.71 925,500 2,508,105 1.12% 2.71
339.37 8,632 2,929,442 1.31%
130.90 8,632 1,129,929 0.50%
30.55 92,400 2,822,820 1.26%
- - 0.00%
2.05 949,500 1,946,475 0.87% 2.05
323.19 8,632 2,789,776 1.25%
132.10 8,632 1,140,287 0.51%
8,632 - 0.00%
28.08 119,000 3,341,520 1.49%
- - 0.00%
1.71 - - 0.00%
235.67 - - 0.00%
92.33 - - 0.00%
- - 0.00%
23.40 - - 0.00%
- - 0.00%
1.85 - - 0.00%
317.06 - - 0.00%
- - 0.00%
195.37 - - 0.00%
52.23 - - 0.00%
- - 0.00%
3.69 - - 0.00%
242.65 - - 0.00%
30.75 - - 0.00%
- - 0.00%
2.69 925,500 2,489,595 1.11% 2.69
402.84 8,632 3,477,315 1.55%
8,632 - 0.00%
254.71 8,632 2,198,657 0.98%
32.26 115,000 3,709,900 1.66%
- - 0.00%
0.37 925,500 342,435 0.15% 0.37
24.17 8,632 208,635 0.09%
3.06 115,000 351,900 0.16%
- - 0.00%
2.36 - - 0.00%
323.19 - - 0.00%
- - 0.00%
76.64 - - 0.00%
12.19 - - 0.00%
- - 0.00%
0.78 3,795,465 2,960,463 1.32%
0.32 - - 0.00%
0.04 0.00%
0.04 - - 0.00%
0.24 3,795,465 910,912 0.41%
0.82 3,795,465 3,112,281 1.39%
- 59,791,789 26.71% 7.82
-
35.46 249,300 8,840,178 3.95%
35.50 38,500 1,366,750 0.61%
35.46 12,000 425,520 0.19%
3.50 76,000 266,000 0.12%
22.00 45,000 990,000 0.44%
25.10 65,000 1,631,500 0.73%
- 13,519,948 6.04%
-
23.92 96,692 2,312,873 1.03%
227.35 97,900 22,257,565 9.94%
32.27 70,000 2,258,900 1.01%
197.68 80,400 15,893,472 7.10%
33.75 69,740 2,353,725 1.05%
9.80 - - 0.00%
- 0.00%
- 0.00%
- 0.00%
- 0.00%
- 0.00%
- 0.00%
- 0.00%
- 0.00%
- 0.00%
- 0.00%
- 0.00%
31.45 35,000 1,100,750 0.49%
10.50 381,150 4,002,075 1.79%
6.48 97,900 633,903 0.28%
- 50,813,262 22.70%
lude hardware dan b -
-
1.00 2,839,000 2,839,000 1.27%
1.00 4,174,000 4,174,000 1.86%
36.40 20,000 728,000
- 0.00%
1.00 2,739,000 2,739,000 1.22%
1.00 560,000 560,000 0.25%
1.00 834,000 834,000 0.37%
1.00 367,550 367,550 0.16%
- 12,241,550 5.14%
-
17.98 75,350 1,354,887 0.61%
3.06 100,000 306,250 0.14%
1.07 100,000 106,500 0.05%
35.78 - - 0.00%
2.28 96,250 219,450 0.10%
27.03 16,500 445,995 0.20%
7.00 16,000 112,000 0.05%
4.75 - - 0.00%
1.00 82,500 82,500 0.04%
- 2,627,582 1.17%
-
95.83 28,600 2,740,738 1.22%
173.57 16,830 2,921,183 1.30%
3.48 20,869 72,624 0.03%
17.98 16,830 302,603 0.14%
3.06 28,600 87,516 0.04%
43.00 28,600 1,229,800 0.55%
- 7,354,465 3.29% 223,871,520
-
35.00 11,000 385,000 0.17%
3.50 230,000 805,000 0.36%
2.80 799,931 2,239,807 1.00%
63.11 185,100 11,682,124 5.22%
10.29 - - 0.00%
1.28 131,330 168,102 0.08%
17.50 40,100 701,750 0.31%
3.06 165,000 504,900 0.23%
9.08 169,010 1,534,611 0.69%
57.19 40,100 2,293,319 1.02%
0.70 33,000 23,100 0.01%
2.70 - - 0.00%
3.80 82,500 313,500 0.14%
3.80 - - 0.00%
1.75 - - 0.00%
- 20,651,213 9.22%
-
8.00 235,400 1,883,200 0.84%
1.00 - - 0.00%
1.00 198,550 198,550 0.09%
11.00 187,550 2,063,050 0.92%
4.00 187,550 750,200 0.34%
1.00 187,550 187,550 0.08%
22,089 - 0.00%
4.00 32,880 131,520 0.06%
- - - 0.00%
11.00 30,943 340,373 0.15%
5.00 61,502 307,510 0.14%
- - 0.00%
2.00 936,987 1,873,973 0.84%
8.00 88,000 704,000 0.31%
1.00 385,000 385,000 0.17%
1.00 385,000 385,000 0.17%
9.00 54,450 490,050 0.22%
- - 0.00%
2.00 246,000 492,000 0.22%
1.00 302,500 302,500 0.14%
10.00 29,000 290,000 0.13%
1.00 120,000 120,000 0.05%
10,904,476 4.87%

10.00 18,954 189,545 0.08%


52.75 20,880 1,101,410 0.49%
2.00 - 0.00%
4.00 26,200 104,800 0.05%
15.00 53,100 796,500 0.36%
33.00 28,000 924,000 0.41%
45.50 60,600 2,757,300 1.23%
9.00 53,100 477,900 0.21%
3.00 60,600 181,800 0.08%
2.00 26,200 52,400 0.02%
2.00 140,800 281,600 0.13%
0.00%
1.00 1,287,550 1,287,550 0.58%
1.00 553,740 553,740 0.25%
1.00 951,225 951,225 0.42%
1.00 180,840 180,840 0.08%
128,920 - 0.00%
1.00 192,500 192,500 0.09%
1.00 99,000 99,000 0.04%
1.00 - - 0.00%
1.00 - - 0.00%
1.00 - - 0.00%
2.00 495,000 990,000 0.44%
1.00 3,260,000 3,260,000 1.46%
1.00 994,510 994,510 0.44%
15,376,620 6.87%

8.14 45,749 372,397 0.17%


0.54 230,000 124,200 0.06%
- - 0.00%
42.47 96,692 4,106,509 1.83%
42.47 80,400 3,414,588 1.53%
42.47 28,600 1,214,642 0.54%
17.50 249,300 4,362,750 1.95%
1.00 500,000 500,000 0.22%
1.00 792,000 792,000 0.35%
1.00 1,750,000 1,750,000 0.78%
16,637,086 7.43%

44.00 95,000 4,180,000 1.87%


17.50 25,000 437,500 0.20%
2.63 259,999 682,497 0.30%
5,299,997 2.37%

223,871,520 99.67%
223,800,000
22,380,000
246,180,000 Luas bangunan
70 Bangunan 1 50.00
3,198,165 teras 1/2 0.70
3,197,143 work shop 1/2
3,516,857 50.70

Mengetahui :
PT. PARAMOUNT ENTERPRISE INTERNATIONAL
Bill Of Quantity
Proy: Ruko Bavaria L-5X21 Type STUTTGART
Loka: Paramount Land
Vol Harga Sat
No. Uraian Pekerjaan Sat
I PEKERJAAN PERSIAPAN
1 Pekerjaan pembersihan m2 105.00 5,000
2 Gudang bahan ls 1.00 813,500
3 Air kerja/Listrik kerja ls 1.00 875,200
4 As built drawing ls 1.00 385,000
5 Keamanan Proyek ls 1.00 440,000
Sub.Total Pek.Persiapan : -
II PEKERJAAN TANAH & PONDASI -
1 Pasang bouwplank papan 2/20 kaso 5/7 kayu bom' 36.00 26,000
2 Galian tanah untuk pondasi termasuk pembuangan m3 17.41 45,749
3 Pemadatan tanah pondasi dengan stamper m2 29.34 11,000
4 Urugan pasir bawah pondasi tebal 10 cm m3 2.61 230,000
5 Lantai Kerja bawah pondasi tebal 5 cm m3 0.86 727,210
6 Pondasi rollag pada teras m3 0.14 750,000
7 Pek. Batu kali 1 : 5 m3 3.88 656,000
Sub.Total Pek.Tanah & Pondasi : -
III PEKERJAAN STRUKTUR -
1 Beton Pondasi strauss -
- Beton K225 m3 8.04 925,500
- Besi dia. 13 mm kg 222.22 8,632
- Besi dia. 8 mm kg 158.58 8,632
2 Beton Pile cap/ Tapak -
- Beton K225 m3 5.51 925,500
- Besi dia. 16 mm kg 284.80 8,632
- Besi dia. 13 mm kg
- Begisting m2 23.80 92,400
3 Beton Tie Beam/sloof -
- Beton K225 m3 1.36 925,500
- Besi dia. 13 mm kg 286.10 8,632
- Besi 8 mm kg 184.95 8,632
- Begisting m2 18.50 92,400
4 Beton kolom lt. 1 -
- Beton K225 m3 3.26 949,500
- Besi dia. 13 mm kg 452.47 8,632
- Besi 8 mm kg 176.13 8,632
- Besi 6 mm kg
- Begisting m2 37.44 119,000
5 Beton kolom lt. 2 -
- Beton K225 m3 2.28 949,500
- Besi dia. 13 mm kg 329.94 8,632
- Besi 8 mm kg 123.10 8,632
- Besi 8 mm kg -
- Begisting m2 31.20 119,000
6 Beton balok lt. 2 -
- Beton K225 m3 3.48 925,500
- Besi dia. 13 mm kg 360.27 8,632
- Besi dia. 10 mm kg -
- Besi 8 mm kg 223.72 8,632
- Begisting m2 62.19 115,000
7 Beton plat lantai t = 12 cm -
- Beton K225 m3 5.49 925,500
- Besi 8 mm kg 361.02 8,632
- Begisting m2 49.35 115,000
8 Beton balok dak atap + ring balok -
- Beton K225 m3 2.58 925,500
- Besi dia. 13 mm kg 298.51 8,632
- Besi dia. 10 mm kg
- Besi 8 mm kg 181.99 8,632
- Begisting m2 36.75 115,000
9 Beton plat dak atap, t = 10 cm ( tidak Ada pada lt. 2 ) -
- Beton K225 m3 0.37 925,500
- Besi 8 mm kg 24.17 8,632
- Begisting m2 3.90 115,000
10 Beton tangga lt. dasar ke lt. atas, K225 -
- Beton K225 m3 2.36 925,500
- Besi beton Dia. 13- 200 kg 323.19 8,632
- Besi beton Dia. 10 - 200 kg -
- Besi beton Dia. 8 - 200 kg 76.64 8,632
- Begisting m2 12.19 115,000
- Pas. Bata trap tangga m3 -
11 Beton pet K225 m3 0.70 3,795,465
12 Balok latei (perkuatan) m3 0.19 3,795,465
13 Jangkutan beton m3 0.39 3,795,465
14 Beton meja dapur K225 tebal 100 mm m3 0.11 3,795,465
15 Balok kongliong diatas kusen alumunium dan kusm3 0.18 3,795,465
16 Kolom kongliong samping kusen alumunium dan km3 0.24 3,795,465
Sub.Total Pek.Beton/Struktur : -
IV PEKERJAAN KAP / KUDA - KUDA + ATAP. -
1 Rangka atap baja CNP m2 48.42 249,300
2 Atap metal trimdek m2 50.28 38,500
3 Lapisan bawah atap genteng/Alumunium foil m2 48.42 12,000
4 Rangka + listplank GRC board lt. atap m' 7.28 76,000
5 Flasing seng/talang upet untuk pertemuan tepi a m' 22.00 45,000
6 Ban-banan atap m' 26.60 65,000
Sub.Total Pek.Kap/Kuda - Kuda + Atap : -
V PEKERJAAN PASANGAN DAN PLESTERAN -
1 Pas. Bata 1 : 3 m2 23.92 96,692
2 Pas. Bata Ringan m2 243.40 97,900
3 Plester bata + Acian 1 : 3 m2 32.27 70,000
4 Plesteran ex. Semen instan + acian m2 233.75 80,400
5 Plesteran ex. Sement instan atas plafond + sopi2 m2 37.50 69,740
6 Hand kayu kamper 40/60mm fin.cat + plat strip + m' 9.80 726,000
A Finish Tampak Depan Type - STUTTGART -
### 1 Pek Tali air m' 27.00 35,000
2 Ban-banan penebalan 300 mm pada tampak dep
m' 5.00 381,150
### 3 Penebalan dinding tampak muka m2 22.88 97,900
-
B Finish Tampak Depan Type - SAXONY -
### 1 Pek Tali air m'
2 Ban-banan penebalan 300-400 mm pada tampak
m'
### 3 Penebalan dinding tampak muka m2
-
C Finish Tampak Depan Type - HANNOVER -
### 1 Pek Tali air m' -
2 Ban-banan penebalan 300-400 mm pada tampak m' -
### 3 Penebalan dinding tampak muka m2 -
Sub.Total Pek.Pasangan & Plesteran : -
VI PEKERJAAN PINTU DAN JENDELA Finish Semi Duco, harga include -
Lantai 1 -
1 Kusen dan pintu PJ1 unit 1.00 2,839,000
2 Kusen dan pintu PG (Uk 5,00X3,00 m) unit 1.00 4,174,000
3 Openingan Pintu & Jendela Alumunium m1 37.90 20,000
Lantai 2 -
1 Kusen dan pintu P1 PVC unit 1.00 2,739,000
2 Kusen dan jendela J1 unit 1.00 4,174,000
3 Kusen dan jendela J2 unit 1.00 1,967,000
4 Bouvenlight BV unit 1.00 367,550
Sub.Total Pek.Pintu dan Jendela : -
VII PEKERJAAN PLAFOND -
1 Plafond Gypsum 9 mm + rangka metal furing t=0. m2 24.36 75,350
2 Plafond WR 9 mm + rangka metal furing t=0.4 mmm2 3.06 100,000
3 Plafond WR 9 mm + rangka metal furing t=0.4 mmm2 p 2.00 100,000
4 Plafon Exposed lantai 1 dan 2 skim coat ( C3 ) m2 52.50 96,250
5 Expose beton canopy + tali air m2 3.25 96,250
6 List plafond profil gypsum ( L1 ) finish cat m' 28.53 16,500
7 List plafond profil kayu ( L2 ) finish cat m' 7.00 16,000
8 List plafond profil kayu ( L3 ) finish cat m' 7.85 16,000
9 Manhole 60 x 60cm bh 1.00 82,500
Sub.Total Pek.Plafond : -
VIII PEKERJAAN PENGECATAN. -
1 Cat dinding Eksterior m2 129.02 28,600
2 Cat dinding Interior m2 173.57 16,830
3 Cat lisplank ex. Mowilex - weathercoat m' 3.48 20,869
4 Cat plafond ex. Mowilex Cendana - Emulsion pai m2 24.36 16,830
5 Cat plafond area basah ex. Mowilex - weathercom2 3.06 28,600
6 Cat plafond expose ex. Mowilex - weathercoat m2 43.00 28,600
Sub.Total Pek.Pengecatan : -
IX PEKERJAAN FINISHING LANTAI DAN DINDING -
1 Pemadatan Tanah Lantai Dasar m2 50.00 11,000
2 Urug pasir padat bawah lantai dasar t = 10 cm m3 5.00 230,000
3 Lantai kerja 8 cm - readymix K175 m3 4.00 799,931
4 Keramik Lantai Homogenius Tile uk. 60 x 60 cm ( F1m2 92.94 185,100
5 Keramik Lantai Homogenius Tile uk. 60 x 60 cm p m2 10.29 185,100
6 Keramik lantai uk. 40x40 cm, pada teras m2 0.96 131,330
7 Paving block lantai pada ruang workshop m2 25.00 40,100
8 Keramik lantai uk. 25x25 cm pada km/wc m2 3.06 165,000
9 Keramik dinding uk. 25x50 cm, km/wc m2 9.08 169,010
10 Plint Keramik utama m' 46.48 40,100
teras 11 Plint Keramik teras m' 1.30 33,000
12 Keramik meja & dinding dapur uk. 25x50 cm m2 1.05 169,010
13 Waterproofing coating + screed pelindung dak m2 4.20 82,500
14 Waterproofing coating KM m2 3.80 45,000
15 Waterproofing coating Canopy m2 6.20 45,000
Sub.Total Pek.Finishing Lantai & Dinding : -
X PEKERJAAN LISTRIK. -
1 Instalasi penerangan - NYM 2x2.5mm + pipa condui titik 8.00 235,400
2 Instalasi penerangan - NYM 2x2.5mm + pipa conduit titik 1.00 235,400
3 Instalasi penerangan - NYM 2x2.5mm + pipa condui titik 1.00 198,550
4 Instalasi stop kontak dinding - NYM 3x2.5mm + pi titik 11.00 187,550
5 Instalasi stop kontak AC + WH - NYM 3x2.5mm + ptitik 4.00 187,550
6 Instalasi lampu signage - NYM 2x2.5mm + pipa c titik 1.00 187,550
7 Saklar tunggal bh
8 Saklar seri bh 4.00 32,880
9 Saklar hotel bh - -
10 Outlet stop kontak bh 11.00 30,943
11 Outlet stop kontak AC + water heater bh 5.00 61,502
12 Outlet stop kontak waterproof bh -
13 Panel listrik (Hager isi 10 group, MCB ) bh 2.00 936,987
14 Kabel toevour dari meter PLN menuju panel listrik m' 8.00 88,000
15 Kartu jaminan listrik ls 1.00 385,000
16 Pantekan Arde + kabel BC 5 mm ttk 1.00 385,000
17 Sparing kabel SR PLN dia 2 1/2" (Unilon D) m' 9.00 54,450
18 Outlet stop kontak antena TV + instalasi kabel bh -
19 Outlet stop kontak telepon + instalasi kabel bh 2.00 246,000
20 Instalasi roset optic (NYA 2x1.5 mm)+ Inbow duss ttk 1.00 302,500
21 Sparing Kabel Kabel optic dia 1" ( unilon AW ) + m' 10.00 29,000
22 Lampu TL 1x36w bh 1.00 120,000
Sub.Total Pek.Listrik :
XI PEKERJAAN SANITARY & PLUMBING
Pekerjaan instalasi pipa PVC lengkap fitting, klem, alat bantu, dll
1 Instalasi air bersih ex. Wavin - 1/2" m' 10.00 18,954
2 Instalasi air bersih ex. Wavin - 3/4" m' 52.75 20,880
3 Instalasi air panas m' 2.00 84,200
4 Instalasi air kotor dari wastafel dan kitchen D 1 m' 4.00 26,200
5 Instalasi air kotor dari CL/WT/FD D 3" m' 15.00 53,100
6 Instalasi air kotor dari AC dia 1" m' 36.00 28,000
7 Instalasi air kotor dari Closet dia 4" m' 45.50 60,600
8 Instalasi air kotor dari saluran air hujan FD dia 3" m' 9.00 53,100
9 Instalasi air kotor menuju saluran dia 4" m' 5.00 60,600
10 Instalasi pipa vent dia 1 1/4" (Unilon D) m' 2.00 26,200
11 Gate valve + check valve ex. Kitz 3/4'' di area bh 2.00 140,800
Pekerjaan Sanitary Fixtures
1 Closed duduk Monoblock bh 1.00 1,287,550
2 Hand shower lengkap kran dan head bh 1.00 553,740
3 Lavatory lengkap kran bh 1.00 951,225
4 Jet washer bh 1.00 180,840
5 kran dinding bh
6 Floor drain bh 1.00 192,500
7 Roof drain 3" cast iron bh 1.00 99,000
8 Kran taman bh 1.00 128,920
9 Kitchen sink stainless steel 1 lubang bh 1.00 261,250
10 Kran Kitchen Zink bh 1.00 175,560
11 Bak kontrol uk. 30x30 cm, pasangan bata diplestebh 2.00 495,000
12 Bio Septitank kap. 6-8 orang unit 1.00 3,260,000
13 Torn air kap. 520 liter bh 1.00 994,510
Sub.Total Pek.Sanitary & Plumbing :
XII PEK. LAIN-LAIN
1 Pekerjaan pagar
- Galian tanah pondasi m3 8.14 45,749
- Urugan pasir tebal 5 cm m3 0.54 230,000
- Pondasi bata rollag m3 -
- Pasangan bata 1:5 m2 42.47 96,692
- Plester aci 1:5 m2 42.47 80,400
- Pengecatan m2 42.47 28,600
2 Canopi ruang workshop eks. Besi CNP + atap metm2 25.00 249,300
3 Bak meter air pam + tutup finish cat unit 1.00 500,000
4 Antirayap dasar pondasi / lantai ls 1.00 792,000
5 Pembersihan akhir sisa material / puing ls 1.00 1,750,000
Sub.Total Pek.Lain-Lain :

XIII PEK TAMBAHAN


1 Galian tanah pondasi bor pile m1 44.00 95,000
2 Pemadatan Tanah Work shop CBR 7% m2 25.00 25,000
3 Base Course (Sirtu) t=15 cm CBR 80% m3 3.75 259,999
Sub.Total Pek.Tambahan :

Total I
Dibulatkan
Ppn 10 %
Grand Total
Luas Bangunan (m2) 70
Harga Dasar Per m2 Bangunan
Harga Dasar + Jasa 10% Per m2 Bangunan
Harga Dasar + Jasa 10% + Ppn 10% Per m2 Bangunan

Tangerang, 08 Pebruari 2017


Di buat : Mengetahui :
Tot Harga Vol
Klarifikasi

525,000 0.17%
813,500 0.26%
875,200 0.28%
385,000 0.12%
440,000 0.14%
3,038,700 0.98%

936,000 0.30%
796,490 0.26%
322,740 0.10%
600,300 0.19%
625,401 0.20%
105,000 0.03%
2,545,280 0.82%
5,931,211 1.91%

7,441,020 2.40%
1,918,203 0.62%
1,368,863 0.44%
0.00%
5,099,505 1.65%
2,458,394 0.79%
- 0.00%
2,199,120 0.71%
0.00%
1,258,680 0.41% 1.36
2,469,615 0.80%
1,596,488 0.52%
1,709,400 0.55%
- 0.00%
3,095,370 1.00% 3.26
3,905,721 1.26%
1,520,354 0.49%
- 0.00%
4,455,360 1.44%
- 0.00%
2,164,860 0.70%
2,848,042 0.92%
1,062,599 0.34%
- 0.00%
3,712,800 1.20%
- 0.00%
3,220,740 1.04%
3,109,851 1.00%
- 0.00%
1,931,151 0.62%
7,151,850 2.31%
- 0.00%
5,080,995 1.64%
3,116,325 1.01%
5,675,250 1.83%
- 0.00%
2,387,790 0.77% 2.58
2,576,738 0.83%
- 0.00%
1,570,938 0.51%
4,226,250 1.36%
- 0.00%
342,435 0.11% 0.37
208,635 0.07%
448,500 0.14%
- 0.00%
2,184,180 0.71%
2,789,776 0.90%
- 0.00%
661,556 0.21%
1,401,850 0.45%
- 0.00%
2,656,826 0.86%
721,138 0.23%
1,480,231 0.48%
417,501 0.13%
683,184 0.22%
910,912 0.29%
105,238,996 33.97% 7.57

12,071,106 3.90%
1,935,780 0.62%
581,040 0.19%
553,280 0.18%
990,000 0.32%
1,729,000 0.56%
17,860,206 5.76%

2,312,873 0.75%
23,828,860 7.69%
2,258,900 0.73%
18,793,500 6.07%
2,615,250 0.84%
7,114,800 2.30%
0.00%
945,000 0.31%
1,905,750 0.62%
2,239,952 0.72%
0.00%
0.00%
- 0.00%
- 0.00%
- 0.00%
0.00%
0.00%
- 0.00%
- 0.00%
- 0.00%
62,014,885 20.02%

2,839,000 0.92%
4,174,000 1.35%
758,000 0.24%
0.00%
2,739,000 0.88%
4,174,000 1.35%
1,967,000 0.63%
367,550 0.12%
17,018,550 5.49%

1,835,243 0.59%
306,250 0.10%
199,500 0.06%
5,053,125 1.63%
312,813 0.10%
470,663 0.15%
112,000 0.04%
125,600 0.04%
82,500 0.03%
8,497,693 2.74%

3,689,972 1.19%
2,921,183 0.94%
72,624 0.02%
409,979 0.13%
87,516 0.03%
1,229,800 0.40%
8,411,074 2.71% 309,809,522

550,000 0.18%
1,150,000 0.37%
3,199,724 1.03%
17,203,194 5.55%
1,904,679 0.61%
126,077 0.04%
1,002,500 0.32%
504,900 0.16%
1,533,766 0.50%
1,863,848 0.60%
42,900 0.01%
177,461 0.06%
346,500 0.11%
171,000 0.06%
279,000 0.09%
30,055,548 9.70%

1,883,200 0.61%
235,400 0.08%
198,550 0.06%
2,063,050 0.67%
750,200 0.24%
187,550 0.06%
- 0.00%
131,520 0.04%
- 0.00%
340,373 0.11%
307,510 0.10%
- 0.00%
1,873,973 0.60%
704,000 0.23%
385,000 0.12%
385,000 0.12%
490,050 0.16%
- 0.00%
492,000 0.16%
302,500 0.10%
290,000 0.09%
120,000 0.04%
11,139,876 3.60%

189,545 0.06%
1,101,410 0.36%
168,400 0.05%
104,800 0.03%
796,500 0.26%
1,008,000 0.33%
2,757,300 0.89%
477,900 0.15%
303,000 0.10%
52,400 0.02%
281,600 0.09%
0.00%
1,287,550 0.42%
553,740 0.18%
951,225 0.31%
180,840 0.06%
- 0.00%
192,500 0.06%
99,000 0.03%
128,920 0.04%
261,250 0.08%
175,560 0.06%
990,000 0.32%
3,260,000 1.05%
994,510 0.32%
16,315,950 5.27%

372,397 0.12%
124,200 0.04%
- 0.00%
4,106,509 1.33%
3,414,588 1.10%
1,214,642 0.39%
6,232,500 2.01%
500,000 0.16%
792,000 0.26%
1,750,000 0.56%
18,506,836 5.97%

4,180,000 1.35%
625,000 0.20%
974,996 0.31%
5,779,996 1.87%

309,809,522 100.00%
309,800,000
30,980,000
340,780,000 Luas bangunan
70 Bangunan 1 50.00
4,425,850 teras 1/2 0.70
4,425,714 work shop 1/2
4,868,286 50.70