Bill of Quantity

Pembangunan Rumah Kos 2 Lantai

Uk. 9.350 x 12.000
Harga Sub.Jumlah Harga Jumlah Harga
Keterangan Pekerjaan Sat Vol.
Bahan Upah Bahan Upah (Rp)

A PEKERJAAN PERSIAPAN 4,938,000 6,225,120 11,163,120

1 Mob demob, Akomodasi (Ganti) Bedeng. ls 1.0 1,500,000 5,400,000 1,500,000 5,400,000 6,900,000
2 Pekerjaan Bowplank m' 76.4 45,000 10,800 3,438,000 825,120 4,263,120

B PEKERJAAN TANAH 22,720,500 12,819,310 35,539,810

1 Galian Tanah Pondasi Tapak/Cakar Ayam m³ 48.3 - 130,000 - 6,276,270 6,276,270
2 Galian Tanah Pondasi Sloof. m³ 21.4 - 130,000 - 2,780,960 2,780,960
3 Urugan Tanah Bekas Galian. m³ 10.5 - 22,000 - 229,914 229,914
4 Urugan Tanah Tinggi Elv. +0.30. m³ 33.7 190,000 62,000 6,395,400 2,086,920 8,482,320
5 Urugan Pasir Bawah Pondasi & Lantai. m³ 5.6 260,000 115,620 1,458,600 648,626 2,107,226
6 Lantai Kerja tbl. 5 cm. m³ 5.6 950,000 62,000 5,329,500 347,820 5,677,320
7 Pekerjaan Anti Rayap m² 112.2 85,000 4,000 9,537,000 448,800 9,985,800

C PEKERJAAN STRUKTUR 363,996,367 158,948,638 522,945,005

C.I PEKERJAAN BETON
a. Pondasi Setapak/Cakar Ayam
1
Ukuran 80/100/200 (mutu beton K-300)
1 Type P.1
- Bekisiting, playwood 9 mm m² 12.2 195,000 153,000 2,371,200 1,860,480 4,231,680
- Beton K300 m³ 33.4 890,000 260,000 29,761,600 8,694,400 38,456,000
- Besi, ST.37 (290) kg 4,213.4 10,100 3,000 42,555,744 12,640,320 55,196,064

a. Beton Pengikat (Lantai Dasar)

12
Pondasi Sloof.Uk.30/40.
- Bekisiting, playwood 9 mm m² 84.0 195,000 153,000 16,387,800 12,858,120 29,245,920
- Beton K300 m³ 9.2 890,000 260,000 8,159,520 2,383,680 10,543,200
- Besi, ST.37 kg 1,888.6 10,100 3,000 19,074,941 5,665,824 24,740,765

2 Ring Balok. Uk.20/30 (Lantai Atas)

- Bekisiting, playwood 9 mm m² 61.1 195,000 153,000 11,918,400 9,351,360 21,269,760
- Beton K300 m³ 4.6 890,000 260,000 4,079,760 1,191,840 5,271,600
- Besi, ST.37 kg 1,173.5 10,100 3,000 11,852,390 3,520,512 15,372,902

3 Talang Dalam. Uk.100/40 (Talang Atap)

- Bekisiting, playwood 9 mm m² 76.9 195,000 153,000 14,987,700 11,759,580 26,747,280
- Beton K300 m³ 11.5 890,000 260,000 10,260,810 2,997,540 13,258,350
- Besi, ST.37 kg 2,375.0 10,100 3,000 23,987,237 7,124,922 31,112,159

a. Kolom Beton 4 Persegi Panjang.

13 Kolom Lantai Bawah □ 30/60 (KS)

- Bekisiting, playwood 9 mm m² 100.6 195,000 153,000 19,624,800 15,397,920 35,022,720

- Beton K300 m³ 9.0 890,000 260,000 8,034,920 2,347,280 10,382,200
- Besi, ST.37 kg 1,859.8 10,100 3,000 18,783,657 5,579,304 24,362,961

2 Kolom Lantai Atas □ 20/60 (KS)

- Bekisiting, playwood 9 mm m² 96.9 195,000 153,000 18,903,300 14,831,820 33,735,120
- Beton K300 m³ 8.5 890,000 260,000 7,573,900 2,212,600 9,786,500
- Besi, ST.37 kg 2,178.6 10,100 3,000 22,003,456 6,535,680 28,539,136

a. Pelat Beton
14
Lantai Atas
- Bekisiting, playwood 9 mm m² 91.5 195,000 153,000 17,840,550 13,997,970 31,838,520
- Beton K250 m³ 12.6 890,000 260,000 11,234,025 3,281,850 14,515,875
- Besi, ST.37 kg 2,474.0 10,100 3,000 24,987,501 7,422,030 32,409,531

a. Pelat Beton
15
Dak Lantai Atap
 Harga Sub.Jumlah Harga Jumlah Harga
Keterangan Pekerjaan Sat Vol.
Bahan Upah Bahan Upah (Rp)
- Bekisiting, playwood 9 mm m² 16.7 195,000 153,000 3,256,500 2,555,100 5,811,600
- Beton K250 m³ 2.0 890,000 260,000 1,768,875 516,750 2,285,625
- Besi, ST.37 kg 389.6 10,100 3,000 3,934,455 1,168,650 5,103,105

a. Tangga Beton.
6
- Bekisiting, playwood 9 mm m² 11.1 401,000 105,000 4,439,070 1,162,350 5,601,420
- Beton K250 m³ 1.5 251,000 105,000 370,476 154,980 525,456
- Besi, ST.37 kg 578.6 10,100 3,000 5,843,779 1,735,776 7,579,555

D PEKERJAAN ARSITEKTUR 456,675,485 235,639,604 692,315,089

LANTAI BAWAH
a. Pekerjaan Beton
1
- Beton kanopy atap m³ 0.2 2,900,000 305,000 598,125 62,906 661,031
- Beton kolom + balok praktis 10/10 m³ 0.6 2,900,000 305,000 1,740,000 183,000 1,923,000
- Beton plat meja dapur m³ 1.3 2,900,000 305,000 3,697,500 388,875 4,086,375

a. Pekerjaan Pasangan Dinding

2
- Pasang dinding bata merah lokal m² 218.9 85,000 65,000 18,609,900 14,231,100 32,841,000
- Plester dan aci dinding m² 437.9 80,000 55,000 35,030,400 24,083,400 59,113,800
- Exposed beton kanopy+ listplank m² 0.6 55,000 35,000 35,063 22,313 57,375

a. Pekerjaan Kusen dan Daun Pintu Jendela

3
- Kusen, daun pintu Panel Kamper tengah kaca. unit 4.0 4,860,000 250,000 19,440,000 1,000,000 20,440,000
Uk. 199 x 90 cm, Kamar Tidur+Aksesories - - -
- Kusen, daun pintu Alum. 2 daun papan Panel unit 1.0 8,046,000 450,000 8,046,000 450,000 8,496,000
Uk. 199 x 150 cm, Pintu Utama Lantai Bawah - - -
- Kusen, daun Fiber tbl.2 mm. bersilang kaca UV. unit 2.0 1,900,000 250,000 3,800,000 500,000 4,300,000
Uk. 199 x 65 cm, Kamar Mandi Lantai Bawah. - - -
- Kusen,2 daun jendela Kaca Al.Uk.150x140 cm. unit 3.0 3,990,000 200,000 11,970,000 600,000 12,570,000
- Boven Alum.Kaca. Uk.150x40 cm, garasi unit 1.0 1,520,000 200,000 1,520,000 200,000 1,720,000

a. Pekerjaan Plafond
4
- Plafond gypsum 9mm rangka hollow m² 91.5 75,000 45,000 6,861,750 4,117,050 10,978,800
- Lis plafond gypsum m' 160.4 12,000 8,000 1,925,280 1,283,520 3,208,800
- Exposed plafond. m² 22.9 55,000 35,000 1,260,600 802,200 2,062,800

a. Pekerjaan Lantai dan Dinding

5
- Screeding lantai 1 tbl. 5 cm. m² 76.4 20,000 65,000 1,528,000 4,966,000 6,494,000
- Granite lantai utama 60x60 m² 68.4 210,000 65,000 14,364,000 4,446,000 18,810,000
- Keramik lantai carport 40x40 m² 17.9 150,000 65,000 2,690,625 1,165,938 3,856,563
- Keramik lantai Kamar Mandi 30x30 m² 8.0 135,000 65,000 1,080,000 520,000 1,600,000
- Keramik tangga 20x20 m² 5.5 210,000 65,000 1,162,350 359,775 1,522,125
` - Keramik dinding km 20x20 m² 12.4 135,000 65,000 1,674,000 806,000 2,480,000
- Granite meja dapur 60x60 m² 9.0 210,000 65,000 1,890,000 585,000 2,475,000

a. Pekerjaan Pengecatan
6
- Cat dinding luar m² 218.9 36,000 25,000 7,881,840 5,473,500 13,355,340
- Cat dinding dalam m² 218.9 26,000 25,000 5,692,440 5,473,500 11,165,940
- Cat plafond m² 91.5 26,000 25,000 2,378,740 2,287,250 4,665,990
- Cat plafond Exposed m² 22.9 26,000 25,000 595,920 573,000 1,168,920

a. Pekerjaan Sanitair
7
- Closet duduk Toto bh 2.0 2,400,000 450,000 4,800,000 900,000 5,700,000
- Bak mandi fiber bh 2.0 750,000 250,000 1,500,000 500,000 2,000,000
- Watafel bh 2.0 1,800,000 450,000 3,600,000 900,000 4,500,000
- Kitchen zink bh 1.0 1,750,000 250,000 1,750,000 250,000 2,000,000
- Kran air bh 3.0 95,000 25,000 285,000 75,000 360,000
- Floor drain stainles steel bh 2.0 75,000 83,000 150,000 166,000 316,000
- Jet shower bh 2.0 150,000 25,000 300,000 50,000 350,000
- Tempat sabun bh 2.0 45,000 83,000 90,000 166,000 256,000
 Harga Sub.Jumlah Harga Jumlah Harga
Keterangan Pekerjaan Sat Vol.
Bahan Upah Bahan Upah (Rp)
- Pemanas air unit 1.0 1,600,000 350,000 1,600,000 350,000 1,950,000

E LANTAI ATAS 143,563,976 78,851,139 222,415,115

a. Pekerjaan Beton
1
- Beton kanopy atap m³ 1.0 2,900,000 305,000 2,936,250 308,813 3,245,063
- Beton kolom praktis 10/10 m³ 1.3 2,900,000 305,000 3,770,000 396,500 4,166,500

a. Pekerjaan Pasangan Dinding

2
- Pasang dinding Bata Merah Lokal m² 188.1 85,000 65,000 15,988,500 12,226,500 28,215,000
- Plester dan aci dinding dg Gout Tile m² 376.2 80,000 55,000 30,096,000 20,691,000 50,787,000
- Exposed beton kanopy listplank m² 16.3 45,000 25,000 732,656 407,031 1,139,688

a. Pekerjaan Kusen dan Daun Pintu Jendela

3
- Kusen, pintu Double Plywood Coating Melamin. unit 7.0 1,620,000 250,000 11,340,000 1,750,000 13,090,000
Uk. 199 x 90 cm, Gerbang +Kamar Kost - - -
- Kusen, daun Pintu PVC tebal 0,7 mm. unit 6.0 600,000 250,000 3,600,000 1,500,000 5,100,000
Uk. 199 x 65 cm, Kamar Kost - - -
- Kusen, Jendela Nako Kaca tbl.0,5 cm. unit 7.0 399,000 200,000 2,793,000 1,400,000 4,193,000
- - -
a. Pekerjaan Plafond
4
- Plafond gypsum 9mm rangka hollow m² 91.5 75,000 45,000 6,861,750 4,117,050 10,978,800
- Lis plafond gypsum m' 160.4 12,000 8,000 1,925,280 1,283,520 3,208,800
- Exposed Talang Dalam+Dak Depan. m² 93.6 55,000 35,000 5,148,000 3,276,000 8,424,000

a. Pekerjaan Lantai dan Dinding

5
- Screeding lantai 1 tbl. 5 cm. m² 91.5 20,000 65,000 1,829,800 5,946,850 7,776,650
- Granite lantai termasuk Copridor 60x60 m² 80.7 210,000 65,000 16,944,900 5,244,850 22,189,750
- Keramik lantai Kamar Mandi 30x30 m² 10.8 135,000 65,000 1,458,000 702,000 2,160,000
- Keramik tangga 20x20 m² 5.5 210,000 65,000 1,162,350 359,775 1,522,125
` - Keramik dinding KM 20x20 m² 39.0 135,000 65,000 5,265,000 2,535,000 7,800,000

a. Pekerjaan Pengecatan
6
- Cat dinding luar m² 188.1 31,000 25,000 5,831,100 4,702,500 10,533,600
- Cat dinding dalam m² 188.1 21,000 25,000 3,950,100 4,702,500 8,652,600
- Cat plafond m² 91.5 21,000 25,000 1,921,290 2,287,250 4,208,540

a. Pekerjaan Sanitair
7
- Closet duduk bh 6.0 2,400,000 450,000 14,400,000 2,700,000 17,100,000
- Bak mandi fiber bh 6.0 750,000 250,000 4,500,000 1,500,000 6,000,000
- Kran air bh 6.0 95,000 25,000 570,000 150,000 720,000
- Floor drain stainles steel bh 6.0 75,000 83,000 450,000 498,000 948,000
- Tempat sabun bh 2.0 45,000 83,000 90,000 166,000 256,000

H PEKERJAAN ATAP 82,889,400 11,298,480 94,187,880

- Rangka atap baja ringan, bentuk Limasan m² 144.0 135,000 35,000 19,440,000 5,040,000 24,480,000
- Genteng penutup atap Komuri m² 144.0 300,000 20,000 43,200,000 2,880,000 46,080,000
- Alumunium foil m² 90.0 85,000 12,000 7,650,000 1,080,000 8,730,000
- Genteng nok m' 7.7 200,000 12,000 1,544,000 92,640 1,636,640
- Water profing Dak, Talang Dalam dan NOK m² 101.3 95,000 12,000 9,625,400 1,215,840 10,841,240
- Ban - banan atap m' 22.0 65,000 45,000 1,430,000 990,000 2,420,000

I PEKERJAAN PLUMBING 15,941,600 7,324,000 23,265,600

- Psg Pompa pendorong hingga tekanan 8 bar. ls 1.0 760,000 305,000 760,000 305,000 1,065,000
- Instalasi air bersih 1/2" ex Rucika m' 94.6 62,000 33,000 5,865,200 3,121,800 8,987,000
- Instalasi air kotor 4" ex wavin m' 63.4 46,000 33,000 2,916,400 2,092,200 5,008,600
- Septictank + rembesan unit 1.0 4,500,000 1,500,000 4,500,000 1,500,000 6,000,000
- Watertorn / tangki air ex pinguin 1.000 lt unit 1.0 1,900,000 305,000 1,900,000 305,000 2,205,000

J PEKERJAAN ELEKTRIKAL 50,930,865 35,100,000 86,030,865

- Instalasi stop kontak ( NYM 3 x 2.5 mm ex eter m' 159.5 14,050 50,000 2,240,975 7,975,000 10,215,975
 Harga Sub.Jumlah Harga Jumlah Harga
Keterangan Pekerjaan Sat Vol.
Bahan Upah Bahan Upah (Rp)
- Instalasi titik lampu ( NYM 2 x 2.5 mm ex ete m' 203.5 10,540 50,000 2,144,890 10,175,000 12,319,890
- Pas. Armature stop kontak ex broco ttk 29.0 54,000 50,000 1,566,000 1,450,000 3,016,000
- Pas. Fitting lampu down ligt ex taiwan ttk 29.0 75,000 50,000 2,175,000 1,450,000 3,625,000
- Armature saklar tunggal ex broco ttk 8.0 47,000 50,000 376,000 400,000 776,000
- Pas. armature saklar ganda ex broco ttk 7.0 54,000 50,000 378,000 350,000 728,000
- Pas. Box MCB 2 group ex presto unit 2.0 900,000 150,000 1,800,000 300,000 2,100,000
- Pas MCB 1 group ex presto per kost unit 6.0 900,000 150,000 5,400,000 900,000 6,300,000
- Pas. Kabel toufoor NYM 3 x 4 mm m' 8.0 67,000 50,000 536,000 400,000 936,000
- Pas. Instalasi telphon kabel EAA isi 4 m' 24.0 2,500 50,000 60,000 1,200,000 1,260,000
- Pas. Armature telp ex broco ttk 9.0 35,000 50,000 315,000 450,000 765,000
- Pas. Instalasi kabel TV 3.2 v. 75 m' 12.0 4,500 50,000 54,000 600,000 654,000
- Pas. Armature stop kontak TV ex broco ttk 3.0 45,000 50,000 135,000 150,000 285,000
- Pas. Arde ls 1.0 1,750,000 800,000 1,750,000 800,000 2,550,000
- Pas. Penangkal petir ls 1.0 32,000,000 8,500,000 32,000,000 8,500,000 40,500,000

K PEKERJAAN LAIN-LAIN 21,717,628 9,256,556 30,974,184

- Exposed + Finish area bawah tangga beton m² 16.6 101,000 45,000 1,677,105 747,225 2,424,330
- Pas. Rabat beton carport m² 17.9 85,000 40,000 1,524,688 717,500 2,242,188
- Pek. Deker beton carport m² 5.7 220,000 183,000 1,264,725 1,052,021 2,316,746
- Pas. Railing balkon S/S 304 (Monel) Lt.2 m² 3.2 701,000 105,000 2,208,150 330,750 2,538,900
- Pas. Railing tangga S/S 304 (Monel) m² 14.8 701,000 105,000 10,346,760 1,549,800 11,896,560
- Pek Façade Batu Alam m² 21.2 210,000 183,000 4,456,200 3,883,260 8,339,460
- Pembersihan lokasi akhir proyek ls 1.0 240,000 976,000 240,000 976,000 1,216,000

Total 1,019,809,844 476,611,708 1,496,421,553

Dibulatkan 1,019,809,000 476,611,000 1,496,421,000

Sawangan, 06 Desember 2017

Hormat kami,
 Harga Sub.Jumlah Harga Jumlah Harga
Keterangan Pekerjaan Sat Vol.
Bahan Upah Bahan Upah (Rp)

WIYONO

CIPTRO WALI autorized

 PENAWARAN
No. : 009/GNR-CV.CiptroX/2017
Lamp. : 2 (dua) lbr
Hal : Pengajuan Penawaran

Kepada Yth,
Bp.Wisnu
Rafles Hill-Spring Land Block 8.No.2
Tomang-Jakarta Barat

Dengan hormat,
Setelah mempelajari dengan seksama bagian yang akan di renovasi, maka dengan ini kami menyatakan :
1. Telah menetapkan ketentuan dalam rencana kerja dan syarat, termasuk Unweizing yang dikerjakan.

2. Telah menyediakan bahan-bahan, peralatan dan tenaga kerja yang diperlukan untuk melaksanakan :
Proyek : Pembongkaran & Pembangunan Rumah 3 Lantai
Pekerjaan : Renovasi dan Pasang Baru
Lokasi : Kelurahan Tomang

3. Memahami serta telah memperhitungkan dengan seksama kewajiban kami secara teknis dan financial

4. Dengan ini mengajukan Penawaran Kerja. senilai : Rp 1,496,421,000 (Excluded PPN 10 %)

(Satu Milyar Empat Ratus Sembilan Puluh Enam Juta EmpaT Ratus Dua Puluh Satu Ribu Rupiah)
5. Dengan DP Pelaksanaan Awal 40 %,. senilai : Rp 598,568,400 (Excluded PPN 10 %)
(Lima Ratus Sembilan Puluh Delapan Juta Lima Ratus Enam Puluh Delapan Ribu Empat Ratus Rupiah)
6. Harga penawaran adalah fixed / tetap dengan jangka waktu pelaksanaan 130 hari Kalender Sejak
Surat Perintah Kerja dikeluarkan.
7. Kami bersedia menambahkan kerja lembur dan atau penambahan peralatan kerja, bahan dan tenaga
kerja atas biaya sendiri apabila dalam masa pelaksanaan terjadi keterlambatan, yang ditandai dengan
prestasi fisik dibawah prestasi yang ditetapkan dan disetujui pemberi tugas atau wakilnya.

Sawangan, 06 Desember 2017

Hormat kami,

#REF!