SCHEDULE

REKAPITULASI BIAYA
BANGUNAN D'CODE HERITAGE HOTEL JOGJA

SUB : REKAPITULASI BIAYA
Total Harga Lama

No. Uraian Pekerjaan
(Rp)
A. BIAYA FISIK
I. PEKERJAAN PERSIAPAN 801,638,875.00
II. STRUKTUR 80,677,894,040.66
III. PEKERJAAN ARSITEKTUR 10,004,748,207.48
IV. ME & P 1 Ps LIFT K 20 0r + 4 ps ESCALATOR 11,734,947,448.20
V. PARKIR DEPAN, SAMPING & RAM 400,569,025.56
VI. BIAYA LAIN-LAIN 12,871,398.12
TOTAL BIAYA PHISIK ###
TOTAL BIAYA PHISIK ###

Terbilang : Tiga Puluh Tujuh Milyar Lima Ratus Juta Rupiah
SUB : PERSIAPAN LAHAN DAN ARSITEKTUR
Harga Satuan Total Harga

No Deskripsi Volume Satuan
(Rp) (Rp)
1 Pembersihan Lokasi 1,890.57 m2 10,900.00 20,607,213.00
2 Pengukuran, Pematokan dan Pas. Bowpalnk 1,890.57 m2 63,600.00 120,240,252.00
3 Papan Nama Proyek 1.00 unit 2,250,000.00 2,250,000.00
4 Pembuatan Pagar Keliling Area Bangunan 179.60 m1 217,000.00 38,973,200.00
(area bangunan)
5 Mobilisasi dan de mobilisasi
Alat Boring 5.00 Unit 50,000,000.00 250,000,000.00
Tower Carne 2.00 Unit 75,000,000.00 150,000,000.00
Exavator 3.00 Unit 7,500,000.00 22,500,000.00
6 Dokumentasi proyek 1.00 ls 15,000,000.00 15,000,000.00

Pembuatan foto-foto berwarna yang memperlihatkan progress
pekerjaan tiap bulan mulai dari serah terima lahan sampai dengan
serah terima pertama
7 Kebersihan dan Kerapian 1.00 ls 17,006,210.00 17,006,210.00
Biaya kebersihan lokasi pekerjaan serta pengangkutan sampah
secara berkala keluar lokasi proyek. Pembersihan ini juga termasuk
jalan umum di sekitar lokasi proyek dan perbaikan apabila diperlukan
8 Kantor dan Gudang Sementara 90.00 m2 1,011,800.00 91,062,000.00
Pembuatan Kantor dan Gudang sementara serta toilet untuk pekerja
termasuk pemeliharaan serta pembongkarannya sesuai petunjuk PM
9 Fasilitas proyek 1.00 ls 17,000,000.00 17,000,000.00
Penyediaan alat- alat yang dibutuhkan selama proyek
P3K dan Pemadam Kebakaran
Penyedian peralatan P3K dan Tabung Pemadam Kebakaran
10 Keamanan dan Perlindungan Pekerjaan 12.00 bln 2,500,000.00 30,000,000.00
Pengadaan tenaga keamanan, penyediaan penerangan dan perlindungan
pekerjaan. Kontraktor bertanggung jawab sepenuhnya atas kesela-
matan pekerjaan, resiko kehilangan serta kerusakan maupun peralatan
termasuk untuk ketersediaan air kerja, toilet, dsb yg berkaitan dengan
kepereluan rutinitas pekerja sehari2
11 Topi Pengaman (Helm) dan Sepatu Lapangan 1.00 ls 27,000,000.00 27,000,000.00
Penyedian topi pengaman (helm), jas hujan dan sepatu lapangan,
sebanyak yang ditetapkan untuk Pemberi Tugas, Konsultan
TOTAL PERSIAPAN 801,638,875.00
JADWAL WAKTU PELAKSANAAN PEKERJAAN
( TIME SCHEDULE )
Jangka Waktu Pelaksanaan

Bobot BL.1 BL.2 BL.3 BL.4 BL.5 BL.6 BL.7 BL.8 BL.9 BL.10 BL.11 BL.12
No Uraian Pekerjaan HARGA PEKRERJAAN % Keterangan
(%) 1-Feb 2-Mar 2-Apr 2-May 2-Jun 2-Jul 2-Aug 2-Sep 2-Oct 2-Nov 2-Dec 2-Jan
s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d
1-Mar 1-Apr 1-May 1-Jun 1-Jul 1-Aug 1-Sep 1-Oct 1-Nov 1-Dec 1-Jan 1-Feb
A. PEKERJAAN HOTEL (Beton, dinding, atap, lantai dll)

100 %
A.1 LANTAI LG 2 46,622,605,349.10 9.500 4.750 4.750
A.2 LANTAI LG 1 11,941,995,832.28 2.433 1.217 1.217
A.3 LANTAI DASAR 29,795,362,710.03 6.071 1.518 1.518 1.518 1.518
A.4 LANTAI 1 23,843,889,384.67 4.859 1.215 1.215 1.215 1.215
A.5 LANTAI 2 25,306,348,327.56 5.157 1.289 1.289 1.289 1.289
A.6 LANTAI 3 26,410,759,102.15 5.382 1.345 1.345 1.345 1.345
A.7 LANTAI 4 27,169,848,201.64 5.536 1.384 1.384 1.384 1.384
A.8 LANTAI 5 22,938,991,821.41 4.674 1.169 1.169 1.169 1.169
A.9 LANTAI 6 21,793,926,666.36 4.441 1.110 1.110 1.110 1.110
A.10 LANTAI 7 19,167,630,876.88 3.906 0.976 0.976 0.976 0.976
JANGKA WAKTU PEMELIHARAAN = 180 (SERATUS DELAPAN PULUH) HARI KALENDER

A.11 LANTAI 8 22,584,772,287.92 4.602 1.151 1.151 1.151 1.151
CEKLIST DAN PEMBERSIHAN

A.12 LANTAI 9 23,001,759,241.83 4.687 1.172 1.172 1.172 1.172
A.13 LANTAI ATTIC 26,723,203,943.88 5.445 1.361 1.361 1.361 1.361
JANGKA WAKTU PELAKSANAAN = 12 BULAN

B. PRASARANA LINGKUNGAN
B.1 PAGAR SAMPING DAN BELAKANG 550,066,346.23 0.112 0.112
B.2 PENATAAN HALAMAN 233,910,581.76 0.048 0.024 0.024
C. MEKANIKAL ELEKTRIKAL DAN PLUMBING

C.1 PLUMBING +SANITARY 24,242,707,228.64 4.940 2.470 2.470
C.2 PEMADAM KEBAKARAN / FIRE HYDRANT & SPRINKLER 7,940,205,615.86 1.618 0.809 0.809
C.3 DISTRIBUSI LISTRIK, PENERANGAN & KOTAK KONTAK 58,502,619,709.60 11.921 5.961 5.961
C.4 TATA UDARA 6,404,117,490.00 1.305 0.652 0.652
50 %
C.5 FIRE ALARM 890,496,150.00 0.181 0.091 0.091
C.6 TATA SUARA 504,795,801.24 0.103 0.051 0.051
C.7 TELEPHONE 861,244,050.00 0.175 0.088 0.088
C.8 KABEL DATA KOMPUTER 508,577,955.00 0.104 0.052 0.052
C.9 CCTV 4,682,458,125.00 0.954 0.477 0.477
C.10 MATV 302,567,335.50 0.062 0.031 0.031
C.11 PENYALUR PETIR 75,510,000.00 0.015 0.008 0.008
C.12 SENTRAL WATER HEATER 1,980,000,000.00 0.403 0.202 0.202
C.13 LAIN-LAIN 2,972,250,000.00 0.606 0.303 0.303
3.586 3.586 3.586
D. INTERIOR HOTEL 52,798,102,925.08 10.759
JUMLAH HARGA PEKERJAAN 490,750,723,059.64

RENCANA PROGRES PEKERJAAN TIAP MINGGU 100.000 4.750 11.334 20.139 23.864 14.487 9.343 8.751 3.610 3.722 - - -
RENCANA KOMULATIF PROGRES PEKERJAAN TIAP MINGGU 0.000 4.750 16.084 36.223 60.086 74.574 83.917 92.668 96.278 100.000 100.000 100.000 100.000
Dibuat Oleh;
Mengetahui; SoloBaru, 8 Januari 2017
Ir. TONY S.SE Dony, ST

Dir. Ops Dir. Teknik
SUB : STRUKTUR
HARGA SAT. JUMLAH

No. Uraian Pekerjaan Volume Unit
(Rp) (Rp)
PEKERJAAN STRUKTUR BASEMENT
I PEKERJAAN TANAH
1 Pekerjaan Tanah Bored Pile dan pile cap 2,319.90 m' 550,000.00 1,275,945,000.00
2 Pekerjaan Perataan Tanah / Urugan kembali 749.93 m3 75,000.00 56,244,664.82
3 Integral 919.80 m3 250,000.00 229,950,558.13
4 Urugan pasir 207.96 m3 210,000.00 43,672,167.00
5 Beton Lantai kerja 3,743.33 m2 85,000.00 318,182,931.00
6 Pekerjaan Galian Tanah Basement 13,517.58 m3 75,000.00 1,013,818,162.50
Sub. Jumlah ###
II PEKERJAAN PONDASI
1 Pekerjaan Cor Beton Bored Pile 1,828.64 m3 7,200,000.00 13,166,176,874.40
2 Pile Cap 421.15 m3 6,900,000.00 2,905,941,317.81
3 Beton Sloof 244.97 m3 6,900,000.00 1,690,312,954.11
Sub Jumlah ###

TOTAL PEKERJAAN STRUKTUR BAWAH 20,700,244,629.77
PEKERJAAN STRUKTUR ATAS

I PEKERJAAN BETON
I. 1 LOWER GROUND 2 (ELV -6.5)
1 Kolom Struktur 77.62 m3 7,900,000.00 613,201,160.00
2 Plat Lantai t : 120 mm 190.99 m3 7,900,000.00 1,508,827,320.00
3 Pek. Shear Wall (R. Lift) 19.84 m3 7,750,000.00 153,769,687.50
4 Beton Tangga 4.95 m3 6,700,000.00 33,165,000.00
5 Pek. Water Proofing Retaining Wall 417.92 m2 125,000.00 52,239,687.50
6 Pek. Retaining Wall 62.69 m3 6,950,000.00 435,678,993.75
Sub Jumlah ###

I.2 LOWER GROUND 1 (ELV -3.25)
Page 4 of 100
SUB : STRUKTUR
HARGA SAT. JUMLAH

1 Kolom Struktur 77.62 m3 8,200,000.00 636,487,280.00
2 Balok Struktur 211.18 m3 8,200,000.00 1,731,704,925.50
3 Plat Lantai t : 120 mm 190.99 m3 7,900,000.00 1,508,827,320.00
5 Beton Tangga 4.95 m3 6,800,000.00 33,660,000.00
Sub Jumlah ###

I.3 GROUND FLOUR 1 (ELV ± 0.00)
1 Kolom Struktur 107.47 m3 8,200,000.00 881,290,080.00
2 Balok Struktur 206.14 m3 8,200,000.00 1,690,384,080.00
3 Plat Lantai t : 120 mm 177.72 m3 7,900,000.00 1,404,025,920.00
5 Beton Tangga 7.43 m3 6,900,000.00 51,232,500.00
Sub Jumlah ###

I.4 TINGKAT 1 (ELV + 4.5)
1 Kolom Struktur 50.76 m3 8,200,000.00 416,247,744.00
2 Balok Struktur 164.23 m3 8,200,000.00 1,346,721,403.50
3 Plat Lantai t : 120 mm 157.23 m3 7,900,000.00 1,242,079,080.00
5 Beton Tangga 7.43 m3 6,900,000.00 51,232,500.00
Sub Jumlah ###

1 Kolom Struktur 50.76 m3 8,200,000.00 416,247,744.00
2 Balok Struktur 136.27 m3 8,200,000.00 1,117,406,620.00
3 Plat Lantai t : 120 mm 157.23 m3 7,900,000.00 1,242,079,080.00
5 Beton Tangga 4.95 m3 6,900,000.00 34,155,000.00
Sub Jumlah ###

1 Kolom Struktur 50.76 m3 8,200,000.00 416,247,744.00
2 Balok Struktur 136.27 m3 8,200,000.00 1,117,406,620.00
3 Plat Lantai t : 120 mm 151.31 m3 7,900,000.00 1,195,361,640.00
5 Beton Tangga 4.95 m3 6,900,000.00 34,155,000.00
Sub Jumlah ###

Page 5 of 100
SUB : STRUKTUR
HARGA SAT. JUMLAH

1 Kolom Struktur 50.76 m3 8,200,000.00 416,247,744.00
2 Balok Struktur 136.27 m3 8,200,000.00 1,117,406,620.00
3 Plat Lantai t : 120 mm 142.76 m3 7,900,000.00 1,127,788,200.00
5 Beton Tangga 4.95 m3 6,900,000.00 34,155,000.00
Sub Jumlah ###

1 Kolom Struktur 50.76 m3 8,200,000.00 416,247,744.00
2 Balok Struktur 126.06 m3 8,200,000.00 1,033,682,980.00
3 Plat Lantai t : 120 mm 142.76 m3 7,900,000.00 1,127,788,200.00
5 Beton Tangga 4.95 m3 6,900,000.00 34,155,000.00
Sub Jumlah ###

1 Kolom Struktur 50.76 m3 8,200,000.00 416,247,744.00
2 Balok Struktur 126.06 m3 8,200,000.00 1,033,682,980.00
3 Plat Lantai t : 120 mm 142.76 m3 7,900,000.00 1,127,788,200.00
5 Beton Tangga 4.95 m3 6,900,000.00 34,155,000.00
Sub Jumlah ###

1 Kolom Struktur 50.76 m3 8,200,000.00 416,247,744.00
2 Balok Struktur 126.06 m3 8,200,000.00 1,033,682,980.00
3 Plat Lantai t : 120 mm 132.07 m3 7,900,000.00 1,043,321,400.00
5 Beton Tangga 7.43 m3 6,900,000.00 51,232,500.00
Sub Jumlah ###

1 Kolom Struktur 50.76 m3 8,200,000.00 416,247,744.00
2 Balok Struktur 126.06 m3 8,200,000.00 1,033,682,980.00
3 Plat Lantai t : 120 mm 132.07 m3 7,900,000.00 1,043,321,400.00
5 Beton Tangga 7.43 m3 6,900,000.00 51,232,500.00
Sub Jumlah ###

1 Kolom Struktur 50.76 m3 8,200,000.00 416,247,744.00
2 Balok Struktur 126.06 m3 8,200,000.00 1,033,682,980.00
3 Plat Lantai t : 120 mm 132.07 m3 7,900,000.00 1,043,321,400.00
Page 6 of 100
SUB : STRUKTUR
HARGA SAT. JUMLAH

5 Beton Tangga 7.43 m3 6,900,000.00 51,232,500.00
Sub Jumlah ###

I.13 ATTIC/LOTENG (ELV + 33.3)
1 Kolom Struktur 50.76 m3 8,200,000.00 416,247,744.00
2 Balok Struktur 126.06 m3 8,200,000.00 1,033,682,980.00
3 Plat Lantai t : 120 mm 90.95 m3 7,900,000.00 718,489,200.00
5 Beton Tangga 2.48 m3 6,900,000.00 17,077,500.00
Sub Jumlah ###

I.14 TOP ATAP (ELV + 40.00)
1 Kolom Struktur 9.02 m3 8,200,000.00 73,938,744.00
2 Plat atap 17.17 m3 7,900,000.00 135,651,769.00
3 Pekerjaan Struktur atap
a. Atap genteng Metal roof 1,987.43 m2 240,000.00 476,982,000.00
b. Bubungan genteng sejenis 151.86 m' 155,000.00 23,537,525.00
c. Kuda-kuda atap baja IWF 350, 250, 200 13,813.60 kg 22,300.00 308,043,324.60
d. Konstruksi gording CNP 150 8,316.62 kg 22,300.00 185,460,634.92
e. Trekstang 1,103.37 kg 22,300.00 24,605,258.04
f. Jarum 942.15 kg 22,300.00 21,010,021.53
g. Plat atap dan simpul 984.46 kg 22,300.00 21,953,368.80
h. Angkur Ø19 231.60 bh 45,000.00 10,422,000.00
i. Baut Ø19 31.94 m' 8,500.00 271,524.00
j. Pas, Usuk dan reng baja ringan C 80 2,384.91 m2 175,000.00 417,359,250.00
k. Lisplank GRC 30 cm 132.50 m' 95,000.00 12,587,025.00
l. Talang Jurai 31.94 m' 88,500.00 2,827,044.00
m. Allumunium foil/ sisalation 1,987.43 m2 33,400.00 66,379,995.00
Sub Jumlah ###

I.15 PEKERJAAN LAIN -LAIN
1 Mobilisasi dan demobilisasi alat boring 5.00 Unit 50,000,000.00 250,000,000.00
2 Mobilisasi dan demobilisasi Tower crane 2.00 Unit 75,000,000.00 150,000,000.00
3 Mobilisasi dan demobilisasi Exavator 3.00 Unit 7,500,000.00 22,500,000.00
4 Site Pile Penahan Tanah 9,075.00 m' 650,000.00 5,898,750,000.00
5 Shoring temporary 146,410.00 m2 45,000.00 6,588,450,000.00
6 Deposal tanah 14,869.33 m3 60,000.00 892,159,983.00
7 Bobok Pancang 180.29 m3 1,200,000.00 216,348,000.00
8 Kolam renang 1.00 Unit 4,000,000,000.00 4,000,000,000.00
Sub Jumlah ###

TOTAL PEKERJAAN STRUKTUR 59,977,649,410.89
TOTAL PEKERJAAN STRUKTUR BAWAH + ATAS 80,677,894,040.66
Page 7 of 100
SUB : LANDSCAPE
HARGA SAT. JUMLAH

(Rp) (Rp)
I. PEKERJAAN LANDSCAPE
1 Urugan sirtu 153.21 m3 267,500.00 40,984,477.50
2 Pemadatan tanah 510.71 m2 58,800.00 30,029,748.00
3 Pas. Paving halaman 389.00 m2 195,000.00 75,855,000.00
4 Pas, Kansteen 299.00 m' 85,000.00 25,415,000.00
5 Pas, pagar keliling 166.00 m' 3,750,000.00 622,500,000.00
6 Dinding Retaining Wall 54.29 m3 6,950,000.00 377,301,600.00
7 Pek. Pas. Ram 43.65 m3 7,900,000.00 344,835,000.00
8 Pembuatan Pos satpam 1.00 Unit 85,000,000.00 85,000,000.00
9 Akses masuk Jembatan 36.60 m3 8,200,000.00 300,120,000.00
10 Ground tank 1.00 Unit 90,000,000.00 90,000,000.00
11 Septictank komunal 1.00 Unit 175,000,000.00 175,000,000.00
12 IPAL 1.00 Unit 250,000,000.00 250,000,000.00
13 Pas . Keramik lantai Deck 90.00 m2 240,000.00 21,600,000.00
14 Tanaman dan rumput 1.00 ls 35,000,000.00 35,000,000.00
15 Pas. Batu kali talut saluran depan 113.44 ls 878,000.00 99,598,125.00
TOTAL PEKERJAAN LANDCAPE ###
Page 8 of 100
SUB : ARSITEKTURAL
HARGA SAT. JUMLAH

No. Uraian Pekerjaan Volume Volume Unit
(Rp) (Rp)
II. PEKERJAAN ARSITEKTURAL

II. 1 LOWER GROUND 2 (ELV -6.5)
A PEKERJAAN. PASANGAN & PLESTERAN
1 Pek Pas. Dinding Bata ringan (hebell) 382.51256875 332.62 m2 243,100.00 92,988,805.46
2 Pek. Plesteran 1700.290970625 1,478.51 m2 55,400.00 94,196,119.77
3 Acian 1700.290970625 1,478.51 m2 39,300.00 66,821,435.15
B PEKERJAAN KUSEN PINTU DAN JENDELA

1 Pas Pintu P.1 (Kamar/ruang) 2.00 2.00 Unit 4,500,000.00 9,000,000.00
2 Pas Pintu P.2 (doubel) 1.00 1.00 Unit 8,500,000.00 8,500,000.00
4 Pas Pintu km/wc 2.00 2.00 Unit 3,400,000.00 6,800,000.00
5 Ralling 40.50 40.50 m' 550,000.00 22,275,000.00
C PEKERJAAN LANTAI DAN ATAP

1 Pek. Pasangan Keramik lantai kamar mandi 14.25655 12.40 m2 146,100.00 2,082,881.96
2 Pek. Pasangan Keramik dinding kamar mandi 23.805 20.70 m2 210,200.00 5,003,811.00
3 Pek. Pasangan Granit tile tangga 56.0625 48.75 m2 479,900.00 26,904,393.75
4 Coumpon dak beton langit2 1663.935 1,446.90 m2 18,000.00 29,950,830.00
5 Expose lantai 1589.70595 1,382.35 m2 95,000.00 151,022,065.25
D PEKERJAAN PENGECATAN
1 Pengecatan dinding 1700.290970625 1,478.51 m2 32,500.00 55,259,456.55
2 Pengecatan langit-langit 1663.935 1,446.90 m2 31,600.00 52,580,346.00
Sub Jumlah 695,135,144.88

II.2 LOWER GROUND 1 (ELV -3.25)
Page 9 of 100
SUB : ARSITEKTURAL
HARGA SAT. JUMLAH

2 Pek. Plesteran 1684.9509625 1,465.17 m2 55,400.00 93,346,283.32
3 Acian 1684.9509625 1,465.17 m2 39,300.00 66,218,572.83
4 Coumpon dak beton langit2 1663.935 1,446.90 m2 18,000.00 29,950,830.00

5 Ralling 40.50 40.50 m' 550,000.00 22,275,000.00

4 Expose lantai 1827.417275 1,589.06 m2 95,000.00 173,604,641.13
Sub Jumlah 717,181,703.11

2 Pek. Plesteran 2612.5392375 2,271.77 m2 55,400.00 144,734,673.76
3 Acian 2612.5392375 2,271.77 m2 39,300.00 102,672,792.03

5 Pas. Jendela J1 6.00 6.00 Unit 5,600,000.00 33,600,000.00
8 Pintu Shalt 13.00 13.00 Unit 1,400,000.00 18,200,000.00
9 Ralling 40.50 40.50 m' 550,000.00 22,275,000.00
10 Jendela Curtainwall 123.75 40.50 m2 850,000.00 105,187,500.00

Page 10 of 100
SUB : ARSITEKTURAL
HARGA SAT. JUMLAH

3 Persiapan lantai screed 1543.75425 1,342.40 m2 187,000.00 288,682,044.75
4 Pek. Pasangan lantai Granit tile 1543.75425 1,342.40 m2 479,900.00 740,847,664.58
6 Flat Ceiling Boral Metal System Coated Zincalum + 1548.36 1,346.40 m2 131,000.00 202,835,160.00
Gypsum board 9 mm
7 Canopy Atap kaca tempred 12 mm 291.0765 253.11 m2 3,500,000.00 1,018,767,750.00
Sub Jumlah ###

1 Pek Pas. Dinding Bata ringan (hebell) 1486.9681125 1,293.02 m2 243,100.00 361,481,948.15
2 Pek. Plesteran 3733.19465875 3,246.26 m2 55,400.00 206,818,984.09
3 Acian 3733.19465875 3,246.26 m2 39,300.00 146,714,550.09

7 Pintu Shalt 15.00 15.00 Unit 1,400,000.00 21,000,000.00
8 Ralling 40.50 40.50 m' 550,000.00 22,275,000.00
9 Ralling tangga putar stainless 103.50 103.50 m' 1,750,000.00 181,125,000.00

Gypsum board 9 mm
Page 11 of 100
SUB : ARSITEKTURAL
HARGA SAT. JUMLAH

Sub Jumlah ###
2 Pek. Plesteran 4810.279524 4,182.85 m2 55,400.00 266,489,485.63
3 Acian 4810.279524 4,182.85 m2 39,300.00 189,043,985.29

7 Pintu Shalt 15.00 15.00 Unit 1,400,000.00 21,000,000.00
8 Ralling 59.40 59.40 m' 550,000.00 32,670,000.00

Gypsum board 9 mm
Sub Jumlah ###

2 Pek. Plesteran 4810.279524 4,182.85 m2 55,400.00 266,489,485.63
3 Acian 4810.279524 4,182.85 m2 39,300.00 189,043,985.29

Page 12 of 100
SUB : ARSITEKTURAL
HARGA SAT. JUMLAH

7 Pintu Shalt 15.00 15.00 Unit 1,400,000.00 21,000,000.00
8 Ralling 59.40 59.40 m' 550,000.00 32,670,000.00

Gypsum board 9 mm
Sub Jumlah ###

2 Pek. Plesteran 4810.279524 4,182.85 m2 55,400.00 266,489,485.63
3 Acian 4810.279524 4,182.85 m2 39,300.00 189,043,985.29

7 Pintu Shalt 15.00 15.00 Unit 1,400,000.00 21,000,000.00
8 Ralling 59.40 59.40 m' 550,000.00 32,670,000.00

Gypsum board 9 mm
Page 13 of 100
SUB : ARSITEKTURAL
HARGA SAT. JUMLAH

Sub Jumlah ###

2 Pek. Plesteran 4810.279524 4,182.85 m2 55,400.00 266,489,485.63
3 Acian 4810.279524 4,182.85 m2 39,300.00 189,043,985.29

7 Pintu Shalt 15.00 15.00 Unit 1,400,000.00 21,000,000.00
8 Ralling 59.40 59.40 m' 550,000.00 32,670,000.00

Gypsum board 9 mm
Sub Jumlah ###

2 Pek. Plesteran 4810.279524 4,182.85 m2 55,400.00 266,489,485.63
3 Acian 4810.279524 4,182.85 m2 39,300.00 189,043,985.29

4 Pintu Shalt 15.00 15.00 Unit 1,400,000.00 21,000,000.00
Page 14 of 100
SUB : ARSITEKTURAL
HARGA SAT. JUMLAH

5 Ralling 59.40 59.40 m' 550,000.00 32,670,000.00

Gypsum board 9 mm
Sub Jumlah ###

2 Pek. Plesteran 3622.592 3,150.08 m2 55,400.00 200,691,596.80
3 Acian 3622.592 3,150.08 m2 39,300.00 142,367,865.60

5 Pintu Shalt 12.00 12.00 Unit 1,400,000.00 16,800,000.00
6 Ralling 99.40 99.40 m' 550,000.00 54,670,000.00

3 Persiapan lantai screed 1102.105375 958.35 m2 187,000.00 206,093,705.13
4 Pek. Pasangan lantai Granit tile 1102.105375 958.35 m2 479,900.00 528,900,369.46
Gypsum board 9 mm
Sub Jumlah ###
Page 15 of 100
SUB : ARSITEKTURAL
HARGA SAT. JUMLAH

2 Pek. Plesteran 3622.592 3,150.08 m2 55,400.00 200,691,596.80
3 Acian 3622.592 3,150.08 m2 39,300.00 142,367,865.60

5 Pintu Shalt 12.00 12.00 Unit 1,400,000.00 16,800,000.00
6 Ralling 99.40 99.40 m' 550,000.00 54,670,000.00

Gypsum board 9 mm
Sub Jumlah ###

2 Pek. Plesteran 3622.592 3,150.08 m2 55,400.00 200,691,596.80
3 Acian 3622.592 3,150.08 m2 39,300.00 142,367,865.60

5 Pintu Shalt 12.00 12.00 Unit 1,400,000.00 16,800,000.00
6 Ralling 119.28 99.40 m' 550,000.00 65,604,000.00
Page 16 of 100
SUB : ARSITEKTURAL
HARGA SAT. JUMLAH

Gypsum board 9 mm
Sub Jumlah ###

2 Pek. Plesteran 1377.9392 1,198.21 m2 55,400.00 76,337,831.68
3 Acian 1377.9392 1,198.21 m2 39,300.00 54,153,010.56

1 Pas Pintu P.2 (doubel) 2 2.00 Unit 8,500,000.00 17,000,000.00
2 Pas. Jendela J5 12 12.00 Unit 3,800,000.00 45,600,000.00
3 Pintu Shalt 1 1.00 Unit 1,400,000.00 1,400,000.00

3 Flat Ceiling Boral Metal System Coated Zincalum + 945.389125 822.08 m2 131,000.00 123,845,975.38
Gypsum board 9 mm
2 Pengecatan langit-langit 945.389125 822.08 m2 31,600.00 29,874,296.35
Sub Jumlah ###

I.14 PEKERJAAN LAIN - LAIN
1 Opening Pintu dan jendela 9,510.50 8,270.00 m' 147,000.00 1,398,043,500.00
2 Plan 12,305.00 10,700.00 m' 120,000.00 1,476,600,000.00
3 Schafolding luar 22,080.00 19,200.00 m2 187,000.00 4,128,960,000.00
4 Finish Sirsan 4,830.00 4,200.00 m' 210,000.00 1,014,300,000.00
5 Grouting 12,880.00 11,200.00 ttk 182,000.00 2,344,160,000.00
6 Sponengan 36,800.00 32,000.00 m' 92,000.00 3,385,600,000.00
Page 17 of 100
SUB : ARSITEKTURAL
HARGA SAT. JUMLAH

7 Tali air Luar 48,415.00 42,100.00 m' 67,000.00 3,243,805,000.00
8 Water Pfofing Km dan atap 3,128.00 2,720.00 m2 270,000.00 844,560,000.00
9 Coring 20,930.00 18,200.00 ttk 172,000.00 3,599,960,000.00
10 Finish Topi-topi 20,355.00 17,700.00 m' 167,000.00 3,399,285,000.00
11 Border 14,030.00 12,200.00 m' 270,000.00 3,788,100,000.00
12 Cemical 36,800.00 32,000.00 ttk 247,000.00 9,089,600,000.00
-
Sub Jumlah ###

TOTAL PEKERJAAN STRUKTUR 66,897,329,596.32
TOTAL PEKERJAAN STRUKTUR BAWAH + ATAS 66,897,329,596.32
Page 18 of 100
BACKUP HITUNGAN
PEKERJAAN : 0
LOKASI :
TAHUN ANGGARAN : 2016
SKETSA GAMBAR U R A I A N
2 Lantai 1,446.90 = m2
dikurangi lift 52.15
toilet 12.397
1,382.35 m2
pasangan dan plesteran :
1 Pasngan bata hebell 129.55 3.25 = 421.0375 m2
dikurangi pintu dan jendela = 84.2075 = 332.61963 m2
2 plester + aci retaining wall
116.9 3.25 = 379.9 m2
37 2 3.25 = 240.5 m2
- Pek. Plester dinding hebell 332.619625 2 = 665.23925 m2
1478.5 m2
1 Lantai 1,446.90 = 1,589.1 m2
toilet 12.96
Persiapan lantai screed
1 Pasangan dinding hebell 125.7 3.25 = 408.525 m2
2 Pek. Shear Wall (R. Lift) 37 2 3.25 = 240.5 m2
- plester + aci retaining wall 116.9 3.25 = 379.9 m2
1,465.2 m2

1 Lantai 1,346.40 0 = 1,342.4 m2
toilet 126.95
2 Pek. Shear Wall (R. Lift)
37 2 4.5 = 333 m2
2,271.8 m2
1 Lantai 1,191.10 0 = 1,140.8 m2
toilet 146.95
3,246.3 m2
1 Lantai 1,191.10 = 1,140.8 n2
toilet 146.95
4,182.9 m2

1 Lantai 1,146.30 0 = 1,089.3 m2
toilet 146.95
4,182.9 m2
1 Lantai 1,081.50 0 = 1,014.8 m2
toilet 146.95
4,182.9 m2
1 Lantai 1,081.50 0 = 1,014.8 m2
toilet 146.95
4,182.9 m2

1 Lantai 1,081.50 0 = 1,014.8 M3
toilet 146.95
4,182.9 m2
1 Lantai 1,000.50 0 = 958.4 m2
toilet 115.00
1 Pasangan dinding hebell 460.00 3.2 = 1472 m2
3,150.1 m2
1 Lantai 1,000.50 0 = 941.1 m2
toilet 130.00
3,150.1 m2

1 Lantai 1,000.50 0 = 941.1 m2
toilet 130.00
3,150.1 m2
1 Lantai 767.00 0 = 822.08 m2
1,198.2 m2
BACKUP HITUNGAN
PEKERJAAN : 0
LOKASI :
TAHUN ANGGARAN : 2016
SKETSA GAMBAR U R A I A N
1 Pekerjaan Cor Beton Pile CAP
F1 3.75 *2.25 * 0.75 X 10 = 63.28 m3
F2 3 * 1.75 * 0.75 X 5 = 19.69 m3
F3 1.75 * 1.75 * 0.75 X 22 = 47.16 m3
F4 8.5 * 1.75 * 0.75 X 1 = 11.16 m3
F5 1.75 * 6.25 * 0.75 X 1 = 8.20 m3
F6 7 * 10.5 * 0.75 X 1 = 55.13 m3
F7 9.165 X 14 = 128.31 m3
332.93 m3
I PEKERJAAN BETON
1 Kolom Struktur dimensi Jumlah tinggi
1 K1 : 0.64 15 3.25 = 31.2 m3
2 K2 : 0.4 1 3.25 = 1.3 m3
3 K3 : 0.4 6 3.25 = 7.8 m3
4 K4 : 0.24 1 3.25 = 0.78 m3
5 K5 : 0.24 4 3.25 = 3.12 m3
6 K6 : 0.4 1 3.25 = 1.3 m3
7 K7 : 0.64 1 3.25 = 2.08 m3
8 K8 : 0.18 6 3.25 = 3.51 m3
9 K9 : 0.18 4 3.25 = 2.34 m3
10 K10 : 0.18 6 3.25 = 3.51 m3
11 K11 : 0.4 1 3.25 = 1.3 m3
12 K12 : 0.16 4 3.25 = 2.08 m3
13 K13 : 0.16 2 3.25 = 1.04 m3
61.36 m3
2 Plat Lantai t : 120 mm 1,446.90 0.12 = 173.63 M3
37 0.15 3.25 = 18.0375 m3
5 Pek. Water Proofing Retaining Wall
116.9 3.25 = 379.9 m2
6 Pek. Retaining Wall
116.9 0.15 3.25 = 57.0 m3

1 Kolom Struktur 61.36 m3
2 Balok Struktur DIMENSI PANJANG
1 B1 : 0.24 54.5 = 13.08 m3
2 B2 : 0.24 202.5 = 48.6 m3
3 B3 : 0.24 19.55 = 4.692 m3
4 B4 : 0.35 77.25 = 27.0375 m3
5 B5 : 0.24 79.2 = 19.008 m3
6 B6 : 0.18 51 = 9.18 m3
7 B7 : 0.12 112.5 = 13.5 m3
8 B8 : 0.18 19.75 = 3.555 m3
9 B9 : 0.24 108.4 = 26.016 m3
10 B14 : 0.10 22.75 = 2.275 m3
166.9435 M3
3 Plat Lantai t : 120 mm 1,446.90 0.12 = 173.63 M3
37 0.15 3.25 = 18.0375 m3
116.9 3.25 = 379.9 m2
116.9 0.15 3.25 = 57.0 m3
1 Kolom Struktur
1 K1 : 0.64 15 4.5 = 43.2 m3
2 K2 : 0.4 1 4.5 = 1.8 m3
3 K3 : 0.4 6 4.5 = 10.8 m3
4 K4 : 0.24 1 4.5 = 1.08 m3
5 K5 : 0.24 4 4.5 = 4.32 m3
6 K6 : 0.4 1 4.5 = 1.8 m3
7 K7 : 0.64 1 4.5 = 2.88 m3
8 K8 : 0.18 6 4.5 = 4.86 m3
9 K9 : 0.18 4 4.5 = 3.24 m3
10 K10 : 0.18 6 4.5 = 4.86 m3
11 K11 : 0.4 1 4.5 = 1.8 m3
12 K12 : 0.16 4 4.5 = 2.88 m3
13 K13 : 0.16 2 4.5 = 1.44 m3
84.96 m3
1 B2 : 0.24 44 = 10.56 m3
2 B3 : 0.24 10.75 = 2.58 m3
3 B5 : 0.24 98 = 23.52 m3
4 B7 : 0.12 16.2 = 1.944 m3
5 B8 : 0.18 24.2 = 4.356 m3
6 B9 : 0.24 103.3 = 24.792 m3
7 B11 : 0.34 46.5 = 15.81 m3
8 B12 : 0.40 24 = 9.6 m3
9 B13 : 0.24 178 = 42.72 m3

10 B14 : 0.10 24.75 = 2.475 m3
11 B15 : 0.30 17.45 = 5.235 m3
12 B16 : 0.12 93.9 = 11.268 m3
13 B17 : 0.18 45 = 8.1 m3
162.96 M3
3 Plat Lantai t : 120 mm 1,346.40 0.12 = 161.57 M3
37 0.15 4.5 = 24.975 m3
116.9 4.5 = 526.1 m2
116.9 0.15 4.5 = 78.9 m3
1 Kolom Struktur
1 K1 : 0.40 15 3.2 = 19.2 m3
2 K2 : 0.4 1 3.2 = 1.28 m3
3 K3 : 0.3 6 3.2 = 5.76 m3
4 K4 : 0.4 1 3.2 = 1.28 m3
5 K5 : 0.3 4 3.2 = 3.84 m3
6 K6 : 0.3 1 3.2 = 0.96 m3
7 K7 : 0.64 1 3.2 = 2.048 m3
8 K8 : 0.18 6 3.2 = 3.456 m3
9 K9 : 0.18 4 3.2 = 2.304 m3
40.128 m3
1 B2 : 0.24 48.5 = 11.64 m3
2 B3 : 0.24 10.75 = 2.58 m3
3 B5 : 0.24 56.25 = 13.5 m3
4 B7 : 0.12 130.15 = 15.618 m3
5 B8 : 0.18 14.5 = 2.61 m3
6 B9 : 0.24 8.5 = 2.04 m3
7 B13 : 0.24 232 = 55.68 m3
8 B14 : 0.10 24.75 = 2.475 m3
9 B16 : 0.12 69.9 = 8.388 m3
10 B17 : 0.18 56 = 10.08 m3
11 B18 : 0.24 5.4 = 1.296 m3
12 B19 : 0.35 9.75 = 3.4125 m3
13 B20 : 0.12 4.25 = 0.51 m3
129.8295 m3
3 Plat Lantai t : 120 mm 1,191.10 0.12 = 142.93 M3
37 0.15 3.2 = 17.76 m3

1 B2 : 0.24 48.5 = 11.64 m3
2 B3 : 0.24 10.75 = 2.58 m3
3 B5 : 0.24 46.75 = 11.22 m3
4 B7 : 0.12 142.05 = 17.046 m3
5 B8 : 0.18 9.75 = 1.755 m3
6 B9 : 0.24 8.5 = 2.04 m3
7 B13 : 0.24 224 = 53.76 m3
8 B14 : 0.10 24.75 = 2.475 m3
9 B16 : 0.12 50.7 = 6.084 m3
10 B17 : 0.18 56 = 10.08 m3
11 B18 : 0.24 5.4 = 1.296 m3
12 B19 : 0.35 9.7 = 3.395 m3
13 B20 : 0.12 4.25 = 0.51 m3
123.881 m3
3 Plat Lantai t : 120 mm 1,191.10 0.12 = 142.93 M3
37 0.15 3.2 = 17.76 m3
1 B2 : 0.24 48.5 = 11.64 m3
2 B3 : 0.24 10.75 = 2.58 m3
3 B5 : 0.24 46.75 = 11.22 m3
4 B7 : 0.12 142.05 = 17.046 m3
5 B8 : 0.18 9.75 = 1.755 m3
6 B9 : 0.24 8.5 = 2.04 m3
7 B13 : 0.24 224 = 53.76 m3
8 B14 : 0.10 24.75 = 2.475 m3
9 B16 : 0.12 50.7 = 6.084 m3
10 B17 : 0.18 56 = 10.08 m3
11 B18 : 0.24 5.4 = 1.296 m3
12 B19 : 0.35 9.7 = 3.395 m3
13 B20 : 0.12 4.25 = 0.51 m3
123.881 m3
3 Plat Lantai t : 120 mm 1,146.30 0.12 = 137.56 M3
37 0.15 3.2 = 17.76 m3
1 B2 : 0.24 48.5 = 11.64 m3
2 B3 : 0.24 10.75 = 2.58 m3
3 B5 : 0.24 46.75 = 11.22 m3

4 B7 : 0.12 142.05 = 17.046 m3
5 B8 : 0.18 9.75 = 1.755 m3
6 B9 : 0.24 8.5 = 2.04 m3
7 B13 : 0.24 224 = 53.76 m3
8 B14 : 0.10 24.75 = 2.475 m3
9 B16 : 0.12 50.7 = 6.084 m3
10 B17 : 0.18 56 = 10.08 m3
11 B18 : 0.24 5.4 = 1.296 m3
12 B19 : 0.35 9.7 = 3.395 m3
13 B20 : 0.12 4.25 = 0.51 m3
123.881 m3
3 Plat Lantai t : 120 mm 1,081.50 0.12 = 129.78 M3
37 0.15 3.2 = 17.76 m3
1 B2 : 0.24 48.5 = 11.64 m3
2 B3 : 0.24 10.75 = 2.58 m3
3 B5 : 0.24 46.75 = 11.22 m3
4 B7 : 0.12 64.7 = 7.764 m3
5 B8 : 0.18 9.75 = 1.755 m3
6 B9 : 0.24 8.5 = 2.04 m3
7 B13 : 0.24 224 = 53.76 m3
8 B14 : 0.10 24.75 = 2.475 m3
9 B16 : 0.12 50.7 = 6.084 m3
10 B17 : 0.18 56 = 10.08 m3
11 B18 : 0.24 5.4 = 1.296 m3
12 B19 : 0.35 9.7 = 3.395 m3
13 B20 : 0.12 4.25 = 0.51 m3
114.599 m3
3 Plat Lantai t : 120 mm 1,081.50 0.12 = 129.78 M3
37 0.15 3.2 = 17.76 m3

1 B2 : 0.24 48.5 = 11.64 m3
2 B3 : 0.24 10.75 = 2.58 m3
3 B5 : 0.24 46.75 = 11.22 m3
4 B7 : 0.12 64.7 = 7.764 m3
5 B8 : 0.18 9.75 = 1.755 m3
6 B9 : 0.24 8.5 = 2.04 m3
7 B13 : 0.24 224 = 53.76 m3
8 B14 : 0.10 24.75 = 2.475 m3

9 B16 : 0.12 50.7 = 6.084 m3
10 B17 : 0.18 56 = 10.08 m3
11 B18 : 0.24 5.4 = 1.296 m3
12 B19 : 0.35 9.7 = 3.395 m3
13 B20 : 0.12 4.25 = 0.51 m3
114.599 m3
3 Plat Lantai t : 120 mm 1,081.50 0.12 = 129.78 M3
37 0.15 3.2 = 17.76 m3
1 B2 : 0.24 48.5 = 11.64 m3
2 B3 : 0.24 10.75 = 2.58 m3
3 B5 : 0.24 46.75 = 11.22 m3
4 B7 : 0.12 64.7 = 7.764 m3
5 B8 : 0.18 9.75 = 1.755 m3
6 B9 : 0.24 8.5 = 2.04 m3
7 B13 : 0.24 224 = 53.76 m3
8 B14 : 0.10 24.75 = 2.475 m3
9 B16 : 0.12 50.7 = 6.084 m3
10 B17 : 0.18 56 = 10.08 m3
11 B18 : 0.24 5.4 = 1.296 m3
12 B19 : 0.35 9.7 = 3.395 m3
13 B20 : 0.12 4.25 = 0.51 m3
114.599 m3
3 Plat Lantai t : 120 mm 1,000.50 0.12 = 120.06 M3
37 0.15 3.2 = 17.76 m3
1 B2 : 0.24 48.5 = 11.64 m3
2 B3 : 0.24 10.75 = 2.58 m3
3 B5 : 0.24 46.75 = 11.22 m3
4 B7 : 0.12 64.7 = 7.764 m3
5 B8 : 0.18 9.75 = 1.755 m3
6 B9 : 0.24 8.5 = 2.04 m3
7 B13 : 0.24 224 = 53.76 m3
8 B14 : 0.10 24.75 = 2.475 m3
9 B16 : 0.12 50.7 = 6.084 m3
10 B17 : 0.18 56 = 10.08 m3
11 B18 : 0.24 5.4 = 1.296 m3
12 B19 : 0.35 9.7 = 3.395 m3
13 B20 : 0.12 4.25 = 0.51 m3
114.599 m3
3 Plat Lantai t : 120 mm 1,000.50 0.12 = 120.06 M3
37 0.15 3.2 = 17.76 m3
1 B2 : 0.24 48.5 = 11.64 m3
2 B3 : 0.24 10.75 = 2.58 m3
3 B5 : 0.24 46.75 = 11.22 m3
4 B7 : 0.12 64.7 = 7.764 m3
5 B8 : 0.18 9.75 = 1.755 m3
6 B9 : 0.24 8.5 = 2.04 m3
7 B13 : 0.24 224 = 53.76 m3
8 B14 : 0.10 24.75 = 2.475 m3
9 B16 : 0.12 50.7 = 6.084 m3
10 B17 : 0.18 56 = 10.08 m3
11 B18 : 0.24 5.4 = 1.296 m3
12 B19 : 0.35 9.7 = 3.395 m3
13 B20 : 0.12 4.25 = 0.51 m3
114.599 m3
3 Plat Lantai t : 120 mm 1,000.50 0.12 = 120.06 M3
37 0.15 3.2 = 17.76 m3

1 B2 : 0.24 48.5 = 11.64 m3
2 B3 : 0.24 10.75 = 2.58 m3
3 B5 : 0.24 46.75 = 11.22 m3
4 B7 : 0.12 64.7 = 7.764 m3
5 B8 : 0.18 9.75 = 1.755 m3
6 B9 : 0.24 8.5 = 2.04 m3
7 B13 : 0.24 224 = 53.76 m3
8 B14 : 0.10 24.75 = 2.475 m3
9 B16 : 0.12 50.7 = 6.084 m3
10 B17 : 0.18 56 = 10.08 m3
11 B18 : 0.24 5.4 = 1.296 m3
12 B19 : 0.35 9.7 = 3.395 m3
13 B20 : 0.12 4.25 = 0.51 m3
114.599 m3
3 Plat Lantai t : 120 mm 689.00 0.12 = 82.68 M3
37 0.15 3.2 = 17.76 m3

I.14 TOP ATAP (ELV + 40.00)
1 Kolom Struktur
1 K14 : 0.18 9 4.6 = 7.452 m3
2 Balok Struktur
BILL OF QUANTITY
BANGUNAN GEDUNG KOMURI CENTER SUKABUMI
SUB : PEKERJAAN ARSITEKTUR
No. Uraian Pekerjaan Keterangan Satuan Volume H. Satuan Total Harga

(Rp) (Rp)
A LANTAI BASEMENT
I. PEKERJAAN FINISHING LANTAI
1 Area Lift Lobby
- Persiapan lantai screed m³ 15.05 1,420,290.00 21,378,915.23
- Homogeneous tile 400 x 400mm Ex. IndoGress Grey Stone for Border Cristal m² 50.18 225,225.00 11,300,664.38
Applay AM40 for Tile Adhesive & Amso Tile Grout
2 Corridor
- Ceramik 300 x 300mm Roman Type A3302, m² 93.89 150,100.00 14,092,228.56
Apply AM40 for Tile Adhesive & Amso Tile Grout
3 Toilet
- Ceramik 300 x 300mm Roman Colore Cielo G22214 m² 7.77 150,100.00 1,166,277.00
Apply AM100 for Waterproofing,
AM40 for Tile Adhesive & Amso Tile Grout
4 Janitor
- Ceramik 300 x 300mm Roman Colore Cielo G22214 m² 4.20 150,100.00 630,420.00
5 Fire Stair
- Smooth Concrete Plaster + m² 66.54 47,000.00 3,127,203.75
Granito Step Noosing Ivory Oasis 100x300
6 Mushola
- Ceramic 300 x 300mm Roman Colore Avario G22209 m² 41.54 150,100.00 6,234,403.50
7 R. Wudlu
8 Parking Area
- Natural Aggregate Concrete Surface Hardener LS 100 m² 2,170.10 47,000.00 101,994,817.50
Degussa Medium Traffic + Traffic Marking Paint
9 Control Room
10 Panel Room
11 Control Genset Room
12 Genset Room
SubTotal Pekerjaan Lantai 244,262,280.74
II. PEKERJAAN FINISHING DINDING

1 Area Lift Lobby
- Homogeneous tile 400 x 400mm Ex Indogress Oasis Grey Stone m² 65.43 225,225.00 14,736,471.75
Applay AM40 for Tile Adhesive & Amso Tile Grout
Page 33 of 100
BILL OF QUANTITY

(Rp) (Rp)
2 Corridor
- Natural Aggregat Concrete Surface Hardener m² 146.64 47,000.00 6,892,080.00
LS 100 Degussa Medium Traffic + Paint Finish
3 Toilet
- Dinding bata bata hebel 10cm, ad. 1:5 m² 103.01 230,945.00 23,788,489.73
- Plester tebal 15 mm ad. 1: 4 m² 206.01 56,600.00 11,660,166.00
- Aci m² 206.01 39,300.00 8,096,193.00
(termasuk tali air)
- Dinding trastram m² 97.87 39,300.00 3,846,346.02
- Ceramic 250 x 200mm Roman Colore Cielo G222014 m² 60.20 137,275.00 8,263,474.54
4 Janitor
- Aci m² 11.40 39,300.00 448,020.00
(termasuk tali air)
- Dinding trastram m² 9.30 39,300.00 365,490.00
5 Fire Stair
- Aci m² 244.41 39,300.00 9,605,313.00
(termasuk tali air)
- Smooth Concrete Plaster m² 60.00 56,600.00 3,396,000.00
- Tiang railing besi hollow 40/40 finish ducco silver Ex. Nippe m¹ 22.92 625,000.00 14,325,000.00
- Hand railing besi hollow 40/40 finish ducco silver Ex. Nippe m¹ 59.40 625,000.00 37,125,000.00
6 Mushola
- Aci m² 132.27 39,300.00 5,198,211.00
(termasuk tali air)
7 R. Wudlu
- Aci m² 55.41 39,300.00 2,177,613.00
(termasuk tali air)
8 Parking Area
- Natural Aggregate Concrete Surface Hardener LS 100 m² 754.67 47,000.00 35,469,353.70
Degussa Medium Traffic + Traffic Marking Paint
9 Control Room
- Aci m² 110.75 39,300.00 4,352,278.50
(termasuk tali air)
- Paint Finish Cat ex Dulux Pentalite (Dc) m² 110.75 30,700.00 3,399,871.50
(termasuk dinding & kolom beton) (Indoor area)
10 Panel Room
Page 34 of 100
BILL OF QUANTITY

(Rp) (Rp)
- Aci m² 248.76 39,300.00 9,776,268.00
(termasuk tali air)
- Aci m² 110.75 39,300.00 4,352,278.50
(termasuk tali air)
12 Genset Room
- Aci m² 114.93 39,300.00 4,516,749.00
(termasuk tali air)
SubTotal Pekerjaan Dinding 400,078,600.74
III. PEKERJAAN FINISHING CEILING

1 Area Lift Lobby
- Flat Ceiling Boral Metal System Coated Zincalum + m² 150.53 133,620.00 20,113,150.50
Kalsiboard 6 mm / Gypsum board 9 mm
- Pengecatan cat ex Dulux Pentalite (Dc) Brilliant White m² 150.53 31,600.00 4,756,590.00
2 Corridor
3 Toilet
- Pengecatan cat ex Dulux Pentalite (Dc) Brilliant White m² 23.31 31,600.00 736,596.00
4 Janitor
5 Fire Stair
- No Ceiling Above
6 Mushola
7 R. Wudlu
8 Parking Area
- Exposed Concrete Finish m² 6,510.31 46,000.00 299,474,145.00
9 Control Room
- Exposed Concrete Finish m² 68.68 46,000.00 3,159,337.50
10 Panel Room
12 Genset Room
SubTotal Pekerjaan Ceiling 413,030,198.42
Total Pekerjaan Finishing Lt. Basement 1,057,371,079.90
Page 35 of 100
BILL OF QUANTITY

(Rp) (Rp)
B LANTAI DASAR
I. PEKERJAAN LANTAI
1 TERRACE PINTU UTAMA
- Persiapan lantai screed ex. Sika, MU 700 atau setara m³ 2.29 1,420,290.00 3,248,913.38
- Homogeneous tile ukuran 600 x 600mm ex. Indogress Ivory atau setara m² 21.00 536,528.20 11,267,092.20
- Pas. Bata (Parapet tangga kiri-kanan t = 1,5 M) bata hebel 10cm, ad. 1:3 m² 24.75 230,945.00 5,715,888.75
- Plester (Parapet tangga) tebal 15 mm ad. 1: 4 m² 49.50 56,600.00 2,801,700.00
(Tangga terrace & Parapet tangga setelah di plester) -
- Urugan tanah m³ 10.50 32,500.00 341,250.00
- Pembuatan tanggulan untuk dinding rumput mirin bata hebel 10cm, ad. 1:3 m² 18.00 230,945.00 4,157,010.00
tinggi 1,2 M dari perkerasan parkir depan -
- Rumput dan media tanaman rumput gajah mini m² 18.00 65,750.00 1,183,500.00
-
2 Lift Lobby, ATM Center -
-
3 Corridor -
-
4 Area Toilet dan servis -
- Keramik ukuran 400 x 400mm ex. Roman Battle Black atau setara m² 123.57 189,100.00 23,367,087.00
- Waterproofing ex. Sika,Bithutene atau setara m² 123.57 47,500.00 5,869,575.00
-
5 Fire Stair -
Granito Indogress Step Noosing Ivory 100x300 -
-
6 Hall & Tangga utama menuju lantai 2 -
-
7 Area Office Space -
- Homogeneous tile ukuran 600 x 600mm ex. Indogress Ivory atau setara m² 1,169.82 536,528.20 627,641,418.92
-
8 Control Room -
AM40 for Tile Adhesive & Amso Tile Grout -
9 Panel Room -
10 Control Genset Room -
11 IT Room -
12 PLN Sub. Station -
Page 36 of 100
BILL OF QUANTITY

(Rp) (Rp)
13 PUMP Room -
14 Pos Jaga -
- Ceramic 300 x 300mm untuk area pos jaga ex Roman unpolished m² 25.53 150,100.00 3,832,053.00
SubTotal Pekerjaan Lantai 1,888,632,035.12
II. PEKERJAAN DINDING
1 Lift Lobby, ATM Center
- Dinding kaca clear 8mm frame allumunium ex. Alumindo finish coating warna putih m² 207.41 285,750.00 59,267,407.50
(area lift lobby, ATM center menuju Hall) -
-
2 Corridor -
-
- Aci m² 57.68 39,300.00 2,266,824.00
(termasuk tali air) -
- Dinding Alumunium composite rangka hollow 40/40 m² 27.13 218,500.00 5,928,342.00
Apply AM100 for Waterproofing, -
4 Fire Stair -
- Aci m² 113.57 39,300.00 4,463,222.40
- Tiang railing besi hollow 40/40 finish ducco silver Ex. Nippe m¹ 7.20 325,000.00 2,340,000.00
-
- Homogeneous tile ukuran 600 x 600 ex. Indogress Ivory atau setara m² 14.40 425,750.00 6,130,800.00
- Tiang railing Tempered Glass Rangka Stainless steel m² 19.19 625,750.00 12,008,298.94
- Hand railing Stainless Steel m¹ 21.32 375,750.00 8,011,929.38
-
- Aci m² 266.40 39,300.00 10,469,520.00
- Pengecatan cat ex Dulux Pentalite (Dc) Lakestone m² 266.40 31,600.00 8,418,240.00
7 Control Room -
- Aci m² 79.44 39,300.00 3,121,992.00
8 Panel Room -
- Aci m² 75.84 39,300.00 2,980,512.00
Page 37 of 100
BILL OF QUANTITY

(Rp) (Rp)
- Aci m² 68.64 39,300.00 2,697,552.00
10 IT Room -
- Dinding bata bata hebel 10cm, ad. 1:3 m² 3.72 230,945.00 859,115.40
- Plester tebal 15 mm ad. 1: 4 m² 7.44 56,600.00 421,104.00
- Aci m² 7.44 39,300.00 292,392.00
- Pengecatan cat ex Dulux Pentalite (Dc) Lakestone m² 7.44 31,600.00 235,104.00
- Aci m² 69.84 39,300.00 2,744,712.00
12 PUMP Room -
- Aci m² 41.44 39,300.00 1,628,592.00
13 Pos Jaga -
- Aci m² 13.68 39,300.00 537,624.00
- Pengecatan cat ex Dulux Pentalite (Dc) Lakestone m² 13.68 31,600.00 432,288.00
- Dinding kaca clear 8mm frame allumunium ex. Alumindo finish coating m² 7.05 285,750.00 2,014,537.50
warna putih -

1 Lift Lobby, ATM Center
- Plafond Gypsum ex Jayaboard atau Knauf m² 140.07 133,620.00 18,716,420.64
atau setara rangka hollow 40/40 -
2 Corridor -
4 Fire Stair -
- No Ceiling Above -
-
- No Ceiling Above - 133,620.00 -
-
- Pengecatan cat ex Dulux Pentalite (Dc) - 31,600.00 -
- No Ceiling Above (Tangga Utama) -
- Plafond Gypsum (Area Hall) ex Jayaboard atau Knauf m² 361.86 133,620.00 48,351,733.20
Page 38 of 100
BILL OF QUANTITY

(Rp) (Rp)
7 Control Room -
- Exposed Concrete Finish m² 8.19 46,000.00 376,740.00
-
8 Panel Room -
-
-
10 IT Room -
-
12 PUMP Room -
-
13 Pos Jaga -
Total Pekerjaan Finishing Lt. Dasar 2,335,175,765.23
C LANTAI 2
I. PEKERJAAN LANTAI
1 Lift Lobby
-
2 Corridor -
-
-
4 Fire Stair -
Granito Step Noosing Ivory Oasis 100x300 -

1 Lift Lobby
(area lift lobby menuju Hall) -
- Railing Tempered Glass Rangka Stainless steel m² 20.61 625,750.00 12,896,707.50
- Hand Railing Stainless Steel m¹ 22.90 375,750.00 8,604,675.00
(Void depan lift lobby & Hall) -
2 Corridor -
Page 39 of 100
BILL OF QUANTITY

(Rp) (Rp)
-
- Aci m² 57.68 39,300.00 2,266,824.00
- Dinding Alumunium composite rangka hollow 40/40mm m² 27.13 218,500.00 5,928,342.00
- Ceramic 300x530mm Roman Colore Cielo G222014 m² 63.56 210,200.00 13,360,312.00
4 Fire Stair -
- Aci m² 85.18 39,300.00 3,347,416.80
- Tiang2 railing besi hollow 40/40 finish ducco silve Ex. Nippe m¹ 7.20 325,000.00 2,340,000.00
- Dinding parapet tinggi 90 cm m² 60.03 218,500.00 13,116,555.00
Alumunium composite rangka hollow 40/40mm -
-

1 Lift Lobby
2 Corridor -
4 Fire Stair -
-

Total Pekerjaan Finishing Lantai 2 721,905,129.82
D LANTAI 3
I. PEKERJAAN LANTAI
1 Lift Lobby
-
2 Corridor -
Page 40 of 100
BILL OF QUANTITY

(Rp) (Rp)
-
-
4 Fire Stair -

1 Lift Lobby
-
2 Corridor -
-
- Aci m² 64.40 39,300.00 2,530,920.00
4 Fire Stair -
- Aci m² 67.44 39,300.00 2,650,392.00
- Tiang2 railing besi hollow 40/40 finish ducco silve Ex. Nippe m¹ 7.20 325,000.00 2,340,000.00
- Aci m² 10.80 39,300.00 424,440.00
(area kadin, restauran & UKM) -
-

1 Lift Lobby
Page 41 of 100
BILL OF QUANTITY

(Rp) (Rp)
2 Corridor -
4 Fire Stair -
-
-
SubTotal Pekerjaan Finishing Lantai 3 704,556,094.81
E LANTAI 4
I. PEKERJAAN LANTAI
1 Lift Lobby
-
2 Corridor -
-
-
4 Fire Stair -

1 Lift Lobby
Alumunium composite rangka hollow 40/40mm
2 Corridor
3 Area Toilet dan servis

- Aci m² 64.40 39,300.00 2,530,920.00
(termasuk tali air)
Page 42 of 100
BILL OF QUANTITY

(Rp) (Rp)
(termasuk tali air)
4 Fire Stair
- Aci m² 50.58 39,300.00 1,987,794.00
(termasuk tali air)
- Tiang2 railing besi hollow 40/40mm finish ducco s Ex. Nippe m¹ 7.20 325,000.00 2,340,000.00
- Hand railing besi hollow 40/40mm finish ducco sil Ex. Nippe m¹ 19.80 325,000.00 6,435,000.00
5 Area Office Space
- Aci m² 49.23 39,300.00 1,934,660.40
(termasuk tali air)
(area komuri, ruang setting, ruang produksi & ruang offset)

1 Lift Lobby
atau setara rangka hollow 40/40
2 Corridor
4 Fire Stair
- No Ceiling Above
5 Area Office Space


F LANTAI 5
I. PEKERJAAN LANTAI
1 Lift Lobby
2 Corridor
Page 43 of 100
BILL OF QUANTITY

(Rp) (Rp)

4 Fire Stair
Granito Step Noosing Ivory Oasis 100x300
5 Area Office Space

1 Lift Lobby
2 Corridor

- Aci m² 64.40 39,300.00 2,530,920.00
(termasuk tali air)
(termasuk tali air)
4 Fire Stair
- Aci m² 50.58 39,300.00 1,987,794.00
(termasuk tali air)
- Tiang2 railing besi hollow 40/40mm finish ducco s Ex. Nippe m¹ 7.20 325,000.00 2,340,000.00
- Hand railing besi hollow 40/40mm finish ducco sil Ex. Nippe m¹ 19.80 325,000.00 6,435,000.00
5 Area Office Space
- Aci m² 49.23 39,300.00 1,934,660.40
(termasuk tali air)
(area komuri, ruang setting, ruang produksi & ruang offset)
Page 44 of 100
BILL OF QUANTITY

(Rp) (Rp)

1 Lift Lobby
2 Corridor
4 Fire Stair
- No Ceiling Above
5 Area Office Space


F PINTU DAN KUSEN

I LANTAI BASEMENT
1 Pintu ruang Genset (P1') unit 1.00 6,275,450.00 6,275,450.00
- Pintu besi plat rangka hollow 40/40mm finish ducoex. Nippe
- Kusen besi Hollow 50/50mm finish duco ex. Nippe
- Engsel pivot, handle ss, termasuk aksesoris ex. Kend
- Door closer ex. CISA
modul pintu 2 daun
2 Pintu servis / Pintu ruang Panel & ruang Kontrol (P2') unit 5.00 3,275,450.00 16,377,250.00
- Pintu besi plat rangka hollow 40/40mm finish ducoex. Nippe
- Kusen besi Hollow 50/50mm finish duco ex. Nippe
3 Pintu toilet (P3) unit 1.00 2,455,450.00 2,455,450.00
- Pintu double teakwood finish Duco ex. Nippe
- Kusen alumunium
- Kaca intip ukuran 20 x 260cm clear glass 5 mm ex. Asahi
SubTotal Pekerjaan Pintu dan kusen Lt. Basement 25,108,150.00
II LANTAI DASAR
1 Pintu utama ke area lift lobby & ATM Center (P1) unit 2.00 22,575,450.00 45,150,900.00
- Pintu kaca clear 12 mm frameless tempered ex Asahi mas
- Handle ss, termasuk aksesoris ex Kend
- Floor Hinge ex. Dorma
- Lapis stiker sandblast
- Portal stainless steel hairlaine rangka hollow
- Kaca intip ukuran 20 x 260cm clear glass 5 mm ex. Asahi
- Partisi toilet kaca finish sandblast ex. Glasstone unit 11.00 575,515.00 6,330,665.00
Page 45 of 100
BILL OF QUANTITY

(Rp) (Rp)
- kaki stainless celah bawah 20 cm ex IDKU
- Door closer ex Dorma
3 Pintu servis (P5) unit 2.00 1,500,000.00 3,000,000.00
- Pintu double teakwood finish duco ex. Nippe
4 Pintu tangga servis (P2') unit 1.00 3,275,450.00 3,275,450.00
- Pintu besi plat rangka hollow 40/40 finish duco dg ex. Nippe
- Kusen besi Hollow 50/50 finish duco ex. Nippe
5 Pintu ruang PLN, IT room (P1') unit 2.00 4,875,450.00 9,750,900.00
modul pintu 2 daun
6 Pintu servis / Pintu ruang Panel & ruang Kontrol (P2') unit 4.00 3,275,450.00 13,101,800.00
7 Pintu Pos jaga (P6) unit 1.00 8,500,000.00 8,500,000.00
- Pintu kaca clear 12mm frameless tempered ex. Asahi mas
- Handle ss, termasuk aksesoris ex. Kend atau setara
SubTotal Pekerjaan Pintu dan kusen Lt. Dasar 103,842,415.00
III LANTAI 2
1 Pintu utama dari lift lobby (P1') unit 1.00 9,750,000.00 9,750,000.00

- Kaca intip ukuran 20x260cm clear glass 5 mm ex. Asahi
SubTotal Pekerjaan Pintu dan kusen Lantai 2 37,088,815.00
Page 46 of 100
BILL OF QUANTITY

(Rp) (Rp)
III LANTAI 3
1 Pintu menuju ruang kadin, UKM & Restaurant (P7) unit 1.00 9,750,000.00 9,750,000.00

IV LANTAI 4
1 Pintu menuju ruang Komuri & ruang produksi (P7) unit 1.00 9,750,000.00 9,750,000.00

LANTAI 5
Pintu menuju ruang Komuri & ruang produksi (P7) unit 1.00 9,750,000.00 9,750,000.00
Page 47 of 100
BILL OF QUANTITY

(Rp) (Rp)
Pintu toilet (P4) unit 6.00 2,455,450.00 14,732,700.00

Pintu servis (P5) unit 2.00 1,500,000.00 3,000,000.00
Pintu tangga servis (P2') unit 1.00 3,275,450.00 3,275,450.00

Total Pekerjaan Pintu dan kusen 277,305,825.00
G PEKERJAAN DINDING LUAR
1 Pekerjaan Curtain Wall
- Dinding kaca kaca tempered 8mm ex Asahi Mas m² 3,386.51 496,500.00 1,681,403,083.88
- Dinding Allumunium composite ex. Alucopan white bone atau setara m² 732.00 615,000.00 450,181,998.75
- Rangka Allumunium sistem curtain wall ex. Indalex / Alumindo atau setara m¹ 2,991.25 165,000.00 493,556,250.00
Powdered Coating warna putih
2 Pekerjaan Dinding luar
- Aci m² 379.03 39,300.00 14,895,879.00
(termasuk tali air)
SubTotal Pekerjaan Dinding luar & Curtain Wall 2,761,002,740.98

H PEKERJAAN ATAP
1 Pekerjaan Dinding Atap Alumunium composite m² 267.20 625,000.00 167,000,000.00
- 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
2 Pekerjaan Kanopi kaca Kaca clear 12 mm laminated m² 44.81 450,000.00 20,164,500.00
- (rangka baja termasuk ke dlm pekerjaan struktur) Pin pengikat kaca
celah dgn kaca di sealant warna putih
TOTAL PEKERJAAN ATAP 187,164,500.00
I AKSESORIS
1 Pekerjaan Sirif
- Rangka besi hollow 40/40 lapis allumunium comp posisi tegak dari lt. dasar s/d atap m¹ 235.21 285,000.00 67,034,850.00
- Rangka besi hollow 40/40 lapis allumunium comp posisi vertikal & horizontal di lt. atap m¹ 455.00 350,000.00 159,250,000.00
SubTotal Pekerjaan Sirif 226,284,850.00
2 Pekerjaan Lampu rumput miring
- rumah lampu TL 1x 18 aclyric clear lapis sticker sandblast m² 0.72 400,000.00 288,000.00
SubTotal Pekerjaan Lampu rumput miring 288,000.00
TOTAL PEKERJAAN AKSESORIS 226,572,850.00
Page 48 of 100
BILL OF QUANTITY

(Rp) (Rp)
J PEKERJAAN LAIN-LAIN
1 Pekerjaan Rumput miring
- Urugan Tanah area parkir depan m³ 5.88 139,100.00 817,908.00
- Grill Allumunium bukaan m¹ 14.65 750,000.00 10,987,500.00

SubTotal Pekerjaan rumput Miring 12,093,408.00
2 Pekerjaan Font
- Font Stainless steel tinggi 900cm Font. Arial posisi di atas rumput miring ls 1.00 15,000,000.00 15,000,000.00
Rounded MT Bold " KOMURI CENTER"
- termasuk tiang Font hollow stainless steel m¹ 13.20 275,000.00 3,630,000.00
SubTotal Pekerjaan Font 18,630,000.00
3 Pekerjaan Lampu rumput miring
SubTotal Pekerjaan Lampu rumput miring 576,000.00
TOTAL PEKERJAAN LAIN-LAIN 31,299,408.00
K PEKERJAAN SANITAIR
I LANTAI BASEMENT
- Closet Jongkok ex toto Type C 8 unit 1.00 425,000.00 425,000.00
- Bak Fiber glass unit 1.00 608,500.00 608,500.00
- Kran 1/2 " unit 4.00 221,000.00 884,000.00
- Floor drain ex toto type TX 1A unit 5.00 240,000.00 1,200,000.00
SubTotal Pekerjaan sanitair Lt. basement 3,117,500.00
II LANTAI DASAR
- Closet CW 660 J/SW 660 J ex toto unit 6.00 2,339,300.00 14,035,800.00
- Eco washer TCW 01 N unit 6.00 625,450.00 3,752,700.00
- Jet shower ex toto TX 403 SC1 unit 6.00 475,555.00 2,853,330.00
- Liquid soap Dispencer ex toto type TX 728 AE unit 6.00 275,750.00 1,654,500.00
- Paper holder ex toto TS116R unit 6.00 235,455.00 1,412,730.00
- Urinoir U 57 M ex. Toto unit 2.00 1,470,000.00 2,940,000.00
- Kaca cermin 5mm backing plywood 12mm unit 2.00 925,825.00 1,851,650.00
- Meja Wastafel
Washtafel ex. type
ex toto Niro LW
Granite
524 J dan keran m² 1.28 2,274,750.00 2,911,680.00
- TX116 LE ex.toto unit 4.00 1,075,975.00 4,303,900.00
SubTotal Pekerjaan Sanitair Lt. dasar 37,441,290.00
III LANTAI 2
- Meja Wastafel
Washtafel ex. type
ex toto Niro LW
Granite
524 J dan keran m² 1.28 2,274,750.00 2,911,680.00
- TX116 LE ex.toto unit 4.00 1,075,975.00 4,303,900.00
SubTotal Pekerjaan Sanitair Lantai 2 37,441,290.00
IV LANTAI 3
Page 49 of 100
BILL OF QUANTITY

(Rp) (Rp)
- Meja Wastafel
Washtafel ex. type
ex toto Niro LW
Granite
524 J dan keran m² 1.28 2,274,750.00 2,911,680.00
- TX116 LE ex.toto unit 4.00 1,075,975.00 4,303,900.00
V LANTAI 4
- Meja Wastafel
Washtafel ex. type
ex toto Niro LW
Granite
524 J dan keran m² 1.28 2,274,750.00 2,911,680.00
- TX116 LE ex.toto unit 4.00 1,075,975.00 4,303,900.00
LANTAI 5
- Meja Wastafel
Washtafel ex. type
ex toto Niro LW
Granite
524 J dan keran m² 1.28 2,274,750.00 2,911,680.00
- TX116 LE ex.toto unit 4.00 1,075,975.00 4,303,900.00
TOTAL PEKERJAAN SANITAIR 190,323,950.00
GRAND TOTAL PEKERJAAN ARSITEKTUR ###
Page 50 of 100
BILL OF QUANTITY
SUB : MEKANIKAL ELEKTRIKAL DAN PLUMBING
NO. Uraian Pekerjaan Satuan Volume Harga Satuan Total Harga

(Rp.) (Rp.)
A. PLUMBING
1 AIR BERSIH
LANTAI ATAP
1.1 Peralatan utama
Pompa Boster set 1.00 16,750,000.00 16,750,000.00
Kapasitas : 30 l/min
Head : 30 m
RPM : 1500
Power : 0,75 KW
Pressure Switch bh 1.00 875,000.00 875,000.00
sub total peralatan utama 17,625,000.00
1.2 Pemipaan Pompa booster
Pengadaan dan pemasangan pemipaan ruang pompa
lengkap dengan peralatan bantu, support, hanger dll
- header PVC med dia 100 Lot 1.00 1,292,500.00 1,292,500.00
- PVC Ø50 m 37.50 44,500.00 1,668,750.00
- Flexible joint dia 50 bh 2.00 1,143,500.00 2,287,000.00
- Gate valve dia 50 bh 9.00 787,500.00 7,087,500.00
Tanki air kap 2 m3 set 2.00 9,775,000.00 19,550,000.00
sub total pemipaan di ruang pompa 31,885,750.00
1.3 Pemipaan pompa Transfer
peralatan utama
1 Pompa Transfer set 2.00 17,500,000.00 35,000,000.00
Kapasitas : 100 l/min -
Head : 30 m -
RPM : 1500 -
Power : 1,5 KW -
2 sumur deep well set 1.00 174,659,100.00 174,659,100.00
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 m 50.00 106,400.00 5,320,000.00
peralatan utama 214,979,100.00
1.4 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 lot 1.00 1,603,000.00 1,603,000.00
- GIP dia 32 m 25.00 79,700.00 1,992,500.00
- GIP dia 40 m 135.00 90,700.00 12,244,500.00
- Flexible joint dia 32mm bh 6.00 632,900.00 3,797,400.00
- Flexible joint dia 40mm bh 3.00 759,300.00 2,277,900.00
- strainer dia 32mm bh 6.00 1,596,400.00 9,578,400.00
- Foot valve dia 32mm bh 6.00 1,834,900.00 11,009,400.00
- check valve dia 32mm bh 6.00 1,389,000.00 8,334,000.00
- Gate valve dia 32mm bh 6.00 1,654,100.00 9,924,600.00
pemipaan di ruang pompa 65,528,700.00
1.5 Pekerjaan Pemipaan
a. Lantai basement
Pemipaan Air Bersih
Penandaan dan pemasangan pipa PVC AW c/w
material bantu.
termasuk hanger dan support pipa
Ø 15mm m 37.50 16,500.00 618,750.00
Ø 20mm m 5.00 21,800.00 109,000.00
Ø 25mm m 100.00 24,600.00 2,460,000.00
Ø 50mm m 15.00 45,100.00 676,500.00
Page 51 of 100
BILL OF QUANTITY

(Rp.) (Rp.)
Gate Valve Ex Kitz -
Dia 25mm bh - 154,800.00 -
Pemipaan Air Kotor -
Ø 150mm m 120.00 258,300.00 30,996,000.00
Ø 100mm m 10.00 105,300.00 1,053,000.00
CO 4" bh 4.00 506,000.00 2,024,000.00
Pemipaan Air Bekas - -
Ø 80mm m 6.00 72,300.00 433,800.00
- -
b Lantai 1 - -
Pemipaan Air Bersih - -
Ø 15mm m 72.50 16,500.00 1,196,250.00
Ø 20mm m 15.00 21,800.00 327,000.00
Ø 25mm m 17.50 24,600.00 430,500.00
Ø 50mm m 60.00 45,100.00 2,706,000.00
Pemipaan Air Kotor -
Ø 100mm m 22.50 105,300.00 2,369,250.00
CO 4" bh 4.00 506,000.00 2,024,000.00
Ø 50mm m 20.00 45,100.00 902,000.00
Ø 80mm m 30.00 72,300.00 2,169,000.00
- -
c Lantai 2 - -
Ø 15mm m 67.50 16,500.00 1,113,750.00
Ø 20mm m 20.00 21,800.00 436,000.00
Ø 25mm m 15.00 24,600.00 369,000.00
Ø 50mm m 50.00 45,100.00 2,255,000.00
Pemipaan Air Kotor - -
Ø 100mm m 35.00 105,300.00 3,685,500.00
CO 4" bh 8.00 506,000.00 4,048,000.00
Ø 50mm m 30.00 45,100.00 1,353,000.00
Ø 80mm m 35.00 72,300.00 2,530,500.00
- -
d Lantai 3 - -
Pemipaan Air Bersih -
Ø 15mm m 67.50 16,500.00 1,113,750.00
Ø 20mm m 20.00 21,800.00 436,000.00
Ø 25mm m 15.00 24,600.00 369,000.00
Ø 50mm m 50.00 45,100.00 2,255,000.00
Pemipaan Air Kotor - - -
Ø 100mm m 35.00 105,300.00 3,685,500.00
CO 4" bh 8.00 506,000.00 4,048,000.00
Pemipaan Air Bekas - - -
Ø 50mm m 30.00 45,100.00 1,353,000.00
Ø 80mm m 35.00 72,300.00 2,530,500.00
- -
e Lantai 4 - -
Ø 15mm m 67.50 16,500.00 1,113,750.00
Ø 20mm m 20.00 21,800.00 436,000.00
Ø 25mm m 15.00 24,600.00 369,000.00
Ø 50mm m 50.00 45,100.00 2,255,000.00
Ø 100mm m 35.00 105,300.00 3,685,500.00
CO 4" bh 8.00 506,000.00 4,048,000.00
Ø 50mm m 30.00 45,100.00 1,353,000.00
Ø 80mm m 35.00 72,300.00 2,530,500.00
-
e Lantai 5 - -
Ø 15mm m 67.50 16,500.00 1,113,750.00
Page 52 of 100
BILL OF QUANTITY

(Rp.) (Rp.)
Ø 20mm m 20.00 21,800.00 436,000.00
Ø 25mm m 15.00 24,600.00 369,000.00
Ø 50mm m 60.00 45,100.00 2,706,000.00
Ø 100mm m 35.00 105,300.00 3,685,500.00
CO 4" bh 8.00 506,000.00 4,048,000.00
Ø 50mm m 30.00 45,100.00 1,353,000.00
Ø 80mm m 35.00 72,300.00 2,530,500.00
sub total pemipaan 114,109,050.00

sub total pekerjaan air bersih 444,127,600.00
2 Pompa Sumpit
2.1. Peralatan Utama
a. pompa sewage unit 1.00 14,375,000.00 14,375,000.00
( satu ) unit Submersible pump merk Rotor type QXN 10.3.3 3kw 4hp 2900rpm
380v 3phase 50hz
Capacity 100 -150 ltr/m -
Head : 50 m
Outlet pipe : 2"
b. Pipa Gip 50mm m 125.00 106,400.00 13,300,000.00
c check valve -
Dia 50mm bh 4.00 1,589,000.00 6,356,000.00
sub total air kotor, air bekas dan venting 34,031,000.00
3 AIR HUJAN
Pengadaan dan Pemasangan Pipa air hujan
c/w support, hanger dengan
accessories, PVC Klas AW
3.1 Lantai dasar s/d lantai 2
Dia 150mm m 200.00 258,300.00 51,660,000.00
3.2 Lantai 3 s/d lantai 4 - -
Dia 100mm m 200.00 105,300.00 21,060,000.00
3.3 Lantai 5 - -
Dia 100mm m 80.00 105,300.00 8,424,000.00
Roof Drain dia 100mm bh 6.00 197,200.00 1,183,200.00
3.4 Lantai atap -
Dia 100mm m 60.00 105,300.00 6,318,000.00
Roof Drain dia 100mm bh 24.00 197,200.00 4,732,800.00
sub total air hujan 93,378,000.00
4 Sewage Treatment Plan
STP BIOTECH TANK unit 1.00 437,500,000.00 437,500,000.00
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
Galian tanah tanki & sumpit m3 71.00 50,000.00 3,550,000.00

urug kembali m3 21.30 15,000.00 319,500.00
Beton Sumpit 3x3x2 m3 11.41 4,513,100.00 51,503,497.20
Beton cover tanki Biotech 7X3x2.5 m3 4.69 4,513,100.00 21,166,439.00
Pipa PVC 4" m 125.00 105,300.00 13,162,500.00
527,201,936.20
TOTAL PEKERJAAN PLUMBING 1,098,738,536.20
B PEKERJAAN ELEKTRIKAL
1 PERALATAN UTAMA
- Sub Distribusi Panel Ged A set 1.00 19,712,500.00 19,712,500.00
Page 53 of 100
BILL OF QUANTITY

(Rp.) (Rp.)
- Panel Penerangan lt. basement set 1.00 11,900,000.00 11,900,000.00
- Panel Penerangan lt. dasar set 1.00 14,150,000.00 14,150,000.00
- Panel Penerangan lt. Dua set 1.00 14,150,000.00 14,150,000.00
- Panel Penerangan lt. Tiga set 1.00 13,025,000.00 13,025,000.00
- Panel Penerangan lt. empat set 1.00 13,025,000.00 13,025,000.00
- Panel Penerangan lt. lima set 1.00 13,025,000.00 13,025,000.00
- PAC Lt.Dasar set 1.00 16,462,500.00 16,462,500.00
- PAC Lt.dua set 1.00 16,462,500.00 16,462,500.00
- PAC Lt.tiga set 1.00 14,962,500.00 14,962,500.00
- PAC lt.empat set 1.00 14,962,500.00 14,962,500.00
- PAC lt.lima set 1.00 14,962,500.00 14,962,500.00
- P. POMPA boster set 1.00 30,512,500.00 30,512,500.00
- P. POMPA Transfer set 1.00 17,987,500.00 17,987,500.00
- P. POMPA sewage set 1.00 23,012,500.00 23,012,500.00
- P. POMPA Hidrant set 1.00 43,512,500.00 43,512,500.00
- PP. LUAR set 1.00 14,375,000.00 14,375,000.00
- Panel LVMDP set 1.00 84,855,000.00 84,855,000.00
sub total pekerjaan peralatan utama 391,055,000.00
2 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 ) m 50.00 186,700.00 9,335,000.00
- dari SDP ke PP. lantai dasar -
NYY 4x6 mm2 + BC 6 mm2 ?? ( 4 x 10 mm ) m 75.00 65,500.00 4,912,500.00
- dari SDP ke PP. lantai dua -
NYY 4x6 mm2 + BC 6 mm2 ?? ( 4 x 10 mm ) m 142.00 65,500.00 9,301,000.00
- dari SDP ke PP. lantai tiga -
NYY 4x6 mm2 + BC 6 mm2 m 152.00 65,500.00 9,956,000.00
- dari SDP ke PP. lantai empat -
NYY 4x6 mm2 + BC 6 mm2 m 162.00 65,500.00 10,611,000.00
- dari SDP ke PP. lantai lima -
NYY 4x6 mm2 + BC 6 mm2 m 162.00 65,500.00 10,611,000.00
- dari SDP ke PAC Lt dasar -
NYY 4x16 mm2 + BC 16 mm2 m 50.00 126,700.00 6,335,000.00
- dari SDP ke PAC Lt dua -
NYY 4x16 mm2 + BC 16 mm2 m 142.00 126,700.00 17,991,400.00
- dari SDP ke PAC Lt tiga -
NYY 4x10 mm2 + BC 10 mm2 m 152.00 83,500.00 12,692,000.00
- dari SDP ke PAC Lt empat -
NYY 4x10 mm2 + BC 10 mm2 m 162.00 83,500.00 13,527,000.00
- dari SDP ke PAC Lt lima -
NYY 4x10 mm2 + BC 10 mm2 m 162.00 83,500.00 13,527,000.00
- dari SDP ke Panel Pompa -
NYY 4x4 mm2 + BC 6 mm2 m 75.00 51,000.00 3,825,000.00
- dari SDP ke PP luar -
NYY 4x4 mm2 + BC 6 mm2 m 150.00 51,000.00 7,650,000.00

peralatan bantu
Gardu PLN ke MVDP
N2XSY 3 x 1C x 95 mm2 + BC 70 mm2 m 150.00 887,500.00 133,125,000.00
TRAFO ke LVMDP -
5 x ( NYY 4 x 300 mm2) + BC 70 mm m 50.00 1,776,500.00 88,825,000.00
PKG ke LVMDP -
5 x ( NYY 4 x 300 mm2) + BC 70 mm m 50.00 1,776,500.00 88,825,000.00
- LVMDP ke SDP -
NYFGBY 4x120 mm2 m 150.00 762,500.00 114,375,000.00
kabel feeder 555,423,900.00
3 INSTALASI PENERANGAN DAN STOP KONTAK
Pengadaan dan pemasangan lampu dan stop kontak
lengkap dengan alat bantunya.
Kabel NYM 3 x 2,5 mm2 + HIC dia 20 mm2
3.1 BANGUNAN UTAMA
a Lantai basement
Lampu RM TL 2x36 Watt bh 45.00 270,000.00 12,150,000.00
Lampu Down light PLC1x18 watt ( 5" ) bh 33.00 90,200.00 2,976,600.00
Page 54 of 100
BILL OF QUANTITY

(Rp.) (Rp.)
Lampu outbow TL 18 watt bh 6.00 73,000.00 438,000.00
Stop Kontak 1 PH bh 36.00 38,500.00 1,386,000.00
Saklar Tunggal bh 36.00 41,000.00 1,476,000.00
Saklar seri bh 24.00 42,200.00 1,012,800.00
Instalasi ttk penerangan ttk 84.00 218,100.00 18,320,400.00
Instalasi ttk stop kontak ttk 36.00 232,700.00 8,377,200.00
total pekerjaan lt. basement 46,137,000.00
b Lantai dasar s/d lantai 2
Lampu Down light PLC1x18 watt bh 120.00 90,200.00 10,824,000.00
Lampu outbow outdoor TL 18 watt bh 8.00 73,000.00 584,000.00
Lampu up light ex Phillips di tangga area teras bh 32.00 250,000.00 8,000,000.00
Stop Kontak 1 PH bh 136.00 38,500.00 5,236,000.00
Saklar seri bh 60.00 42,200.00 2,532,000.00
total pekerjaan lt. dasar s/d lt. 2 134,032,400.00
c Lantai 3 s/d lantai 4
Lampu up light 1x50 watt bh 80.00 250,000.00 20,000,000.00
Lampu indirect 1x18 watt bh 40.00 229,705.60 9,188,224.00
Stop Kontak 1 PH bh 48.00 38,500.00 1,848,000.00
Saklar seri bh 100.00 42,200.00 4,220,000.00
total pekerjaan lt. 3 s/d 4 116,467,824.00
d Lantai 5
Lampu up light 1x50 watt bh 60.00 250,000.00 15,000,000.00
Lampu indirect 1x18 watt bh 30.00 229,705.60 6,891,168.00
Stop Kontak 1 PH bh 36.00 38,500.00 1,386,000.00
Saklar seri bh 75.00 42,200.00 3,165,000.00
total pekerjaan lt. 3 s/d 4 87,350,868.00
sub total penerangan dan stop kontak 1,330,466,992.00
4 KABEL TRAY
Pengadadaan dan Pemasangan Tray
lengkap dengan peralatan bantu.
Lantai dasar
Tray Galvanis L = 300 m 72.00 387,000.00 27,864,000.00
Tray Galvanis L = 200 m 72.00 380,000.00 27,360,000.00
sub total kabel tray 55,224,000.00
5 TESTING DAN COMMISIONING lot 1.00 10,000,000.00 10,000,000.00

sub total testing dan commisioning 10,000,000.00
TOTAL PEKERJAAN ELEKTRIKAL 1,395,690,992.00
C PEKERJAAN PENANGKAL PETIR

Pengadaan dan Pemasangan Sistem Penangkal Petir sesuai
Gambar Perencanaan an Spesifikasi Teknis sehingga sistem
1 berfungsi dengan baik
Batang penerima jenisdan
Nonsempurna
Radioaktif lengkap dengan unit 3.00 19,575,000.00 58,725,000.00
FR-P Mast - 2M, radius ± 50 meter CAT-1 -
2 Obstuction Light bh 3.00 1,450,000.00 4,350,000.00
3 Galvanis Pipe 2" / 1 m, lengkap dudukan angkur dan guykit set 3.00 2,100,000.00 6,300,000.00
4 Conductor HV Shielded Cable 70 mm²\ m 45.00 101,300.00 4,558,500.00
5 Beam Clamp + Support bh 75.00 155,000.00 11,625,000.00
6 Pentanahan copper clad rod 1" x 12 m lengkap bak kontrol unit 3.00 1,750,000.00 5,250,000.00
ukuran 40 x 40 x 40 cm dan tahanan tanah dibawah 2 ohm -
TOTAL PEKERJAAN P. PETIR 90,808,500.00
Page 55 of 100
BILL OF QUANTITY

(Rp.) (Rp.)
D PEKERJAAN ELEKTRONIK
1 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 6,100,000.00 18,300,000.00
sub total 18,300,000.00
1.2 Lantai Basement
a Pengadaan dan Pemasangan Peralatan Fire Alarm
- ROR Heat detector bh 27.00 92,500.00 2,497,500.00
- Smoke detector bh 6.00 240,000.00 1,440,000.00
- Manual Push Button c/w outlet intercom bh 3.00 182,500.00 547,500.00
- Alarm Bell bh 3.00 230,000.00 690,000.00
- Indicator lamp bh 3.00 77,500.00 232,500.00
- resistor End Of line bh 9.00 95,000.00 855,000.00
- Box JBFA/1 bh 3.00 250,000.00 750,000.00
- -
b Instalasi fire alarm - -
kabel NYM 2x1,5 mm2 + HIC dia 20 mm - -
- Instalasi Detector ttk 33.00 175,500.00 5,791,500.00
- Instalasi Manual push buttom ttk 3.00 218,100.00 654,300.00
- Instalasi Alarm Bell ttk 3.00 218,100.00 654,300.00
- Instalasi Indicator Lamp ttk 3.00 218,100.00 654,300.00
c Kabel Feeder dari MDF-FA ke JBFA/1 -
(NYM 14x2x1,5 mm2 + HIC dai 20 mm) m -
sub total 14,766,900.00
1.3 Lantai dasar
- Manual Push Button c/w outlet intercom bh 8.00 182,500.00 1,460,000.00
- Alarm Bell bh 8.00 230,000.00 1,840,000.00
- resistor End Of line bh 12.00 95,000.00 1,140,000.00
- Box JBFA/1 bh 4.00 250,000.00 1,000,000.00
- -
- Instalasi Manual push buttom ttk 8.00 218,100.00 1,744,800.00
- Instalasi Alarm Bell ttk 8.00 218,100.00 1,744,800.00
-
-
sub total 26,516,000.00
1.4 Lantai 2
- Alarm Bell bh 8.00 230,000.00 1,840,000.00
- Box JBFA/1 bh 4.00 250,000.00 1,000,000.00
- -
sub total 25,444,000.00
Page 56 of 100
BILL OF QUANTITY

(Rp.) (Rp.)
1.5 Lantai 3
- Alarm Bell bh 8.00 230,000.00 1,840,000.00
- Box JBFA/1 bh 4.00 250,000.00 1,000,000.00
b Instalasi fire alarm - - -
sub total 29,624,000.00
1.6 Lantai 4
- Alarm Bell bh 8.00 230,000.00 1,840,000.00
- Box JBFA/1 bh 4.00 250,000.00 1,000,000.00
- -
sub total 23,674,000.00
1.7 Lantai 5
- Alarm Bell bh 8.00 77,500.00 620,000.00
- Box JBFA/1 bh 4.00 - -
- -
sub total 27,794,000.00
1.8 Material bantu lot 1.00 875,000.00 875,000.00
1.9 Testing & Commisioning lot 1.00 10,000,000.00 10,000,000.00
TOTAL PEKERJAAN FIRE ALARM 176,993,900.00
2 PEKERJAAN TELEPON
2.1 PERALATAN UTAMA
a Operator Consule (termasuk dlm PABX) bh 4.00 1,592,500.00 6,370,000.00
b Main Distribution Frame (MDF-TP) unit 4.00 1,282,500.00 5,130,000.00
Kapasitas 20 " lengkap dengan arresster -
c Sentral Telepon (PABX) Kapasitas 2/30 ( 8 / 32 )ex Panasonic unit 4.00 8,150,000.00 32,600,000.00
lengkapi back up battery minimal 2 jam -
d Instalasi dari Terminal Box Telkom ke MDF- TP m 50.00 115,000.00 5,750,000.00
Page 57 of 100
BILL OF QUANTITY

(Rp.) (Rp.)
dengan OTC kap 2(2P x 0,6 mm2 + HIC dia 25 -
e Grounding BC 16 mm2 MAX 1 OHM lot 4.00 1,750,000.00 7,000,000.00
sub total 56,850,000.00
- Outlet telepon 4 way, 4 contac ex National bh 18.00 185,500.00 3,339,000.00
- Pesawat telephon standard single line bh 18.00 222,500.00 4,005,000.00
- Instalasi dengan ITC 2x2x0,6mm2 dalam PVC dia 3/4" ttk 18.00 278,100.00 5,005,800.00
- Kabel feeder dari MDF-TP ke TB TEL LT DASAR m 18.00 79,000.00 1,422,000.00
ITC 50X2Xx0,6 mm2 -
- TB / TLP - 8" bh 4.00 350,000.00 1,400,000.00
sub total 15,171,800.00
2.3 Lantai 3 s/d lantai 4
- Outlet telepon 4 way, 4 contac bh 18.00 185,500.00 3,339,000.00
sub total 12,349,800.00
2.4 Lantai 5
- Outlet telepon 4 way, 4 contac bh 18.00 185,500.00 3,339,000.00
sub total 12,349,800.00
2.5 MATERIAL BANTU lot 1.00 3,750,000.00 3,750,000.00
2.6 Testing & Commisioning lot 1.00 11,250,000.00 11,250,000.00
sub total 15,000,000.00
TOTAL PEKERJAAN TELPON 111,721,400.00
3 PEKERJAAN SOUND SYSTEM
3.1 Peralatan Utama
Background music dan emergency unit 1.00 125,000,000.00 125,000,000.00
Mixer Pre Amp
Graphic equalizer
Power Amplifier 360 watt
Emergency control panel
AM/FM radio tuner
Tape recorder
DVD player
Paging Microphone
Zone selector 12 channel
Rectifier
Battery lead acid 0,5H
MDF - SS
Car Call unit 1.00 23,750,000.00 23,750,000.00
Mixer Power Amplifier 360 watt -
Goose neck Paging Microphone -
MDF - SS -
Instalasi pengabelan di ruang kontrol lot 1.00 3,750,000.00 3,750,000.00
sub total 152,500,000.00
Ceiling speaker 3 Watt bh 18.00 185,000.00 3,330,000.00
TBTS unit 4.00 350,000.00 1,400,000.00
Instalasi Tata Suara NYMHY 3x1,5 mm2 + HIC 20 mm2 ttk 8.00 198,300.00 1,586,400.00
Kabel feeder -
Dari MDF SS ke JBTS / 1 3 (NYY 2x1,5mm + HIC 20 mm2) m 15.00 12,500.00 187,500.00
sub total 6,503,900.00
3.3 Lantai 3 s/d lantai 4
sub total 3,066,400.00
3.4 Lantai 5
sub total 3,066,400.00
3.5 Material Bantu lot 1.00 2,500,000.00 2,500,000.00
3.6 Testing Commisioning lot 1.00 6,250,000.00 6,250,000.00
sub total 8,750,000.00
TOTAL PEKERJAAN TATA SUARA 173,886,700.00
Page 58 of 100
BILL OF QUANTITY

(Rp.) (Rp.)
4 PEKERJAAN KABEL DATA
Pengadaan dan Pemasangan peralatan data lengkap
dengan peralatan bantu
4.1 Lantai dasar & lantai 2
Outlet RJ 45 bh 6.00 75,000.00 450,000.00
Instalasi Kabel data ttk 6.00 300,000.00 1,800,000.00
Instalasi data dengan mengunakan kabel UTP Cat -
5 E cable 4 pair dalam pipa konduit PVC 20mm -
HUB tipe patch panel 24 port c/w rack 19" bh 4.00 825,000.00 3,300,000.00
Peralatan bantu termasuk patch cord, connector, jumper dll lot 4.00 750,000.00 3,000,000.00
4.2 Lantai 3 & lantai 4 -
Outlet RJ 45 bh 6.00 75,000.00 450,000.00
Pengabelan dari server ke hub lot 4.00 1,000,000.00 4,000,000.00
Material bantu lot 4.00 1,000,000.00 4,000,000.00
4.3 Lantai 5 -
Outlet RJ 45 bh 6.00 75,000.00 450,000.00
Pengabelan dari server ke hub lot 1.00 2,500,000.00 2,500,000.00
Material bantu lot 1.00 2,500,000.00 2,500,000.00
TOTAL PEKERJAAN DATA 26,050,000.00
TOTAL PEKERJAAN ELEKTRONIK 1,975,151,492.00
E PEKERJAAN INSTALASI TATA UDARA

1 Peralatan utama
Pengadaan dan pemasangan unit ac Split Duct
c/w support dan hanger, kabel kontrol,pipa refrigerant, freon
, termostat dudukan outdor unit dll
2 Lantai dasar
AC Sentral Ceiling Casete ex LG set 1.00 248,100,000.00 248,100,000.00
- Kapasitas : 300.000 btuh -
- Power : -
Bank Nampan set 1.00 750,000.00 750,000.00
Pipa Refrigerant c/w insulation m 51.00 125,000.00 6,375,000.00
Ducting - -
- 46"x14" m 5.10 1,425,000.00 7,267,500.00
- 32"x14" m 13.60 1,092,500.00 14,858,000.00
- 28"x14" m 8.50 900,000.00 7,650,000.00
- 20"x12" m 5.95 810,000.00 4,819,500.00
- 18"x12" m 5.95 675,000.00 4,016,250.00
- 14"x12" m 27.20 455,000.00 12,376,000.00
- 14"x10" m 20.40 445,000.00 9,078,000.00
- Hanger lot 1.00 3,750,000.00 3,750,000.00
- Supply Air Diffuser bh 15.00 350,000.00 5,250,000.00
- Return Grill bh 12.00 275,000.00 3,300,000.00
- Fresh Air Grill bh 8.00 225,000.00 1,800,000.00
- Instalasi power AC ttk 227,600.00 -
sub total 329,390,250.00
3 Lantai Dua
- Kapasitas : 300.000 btuh - -
- Power : - -
Bank Nampan set 1.00 750,000.00 750,000.00
Ducting - -
- 46"x14" m 5.10 1,425,000.00 7,267,500.00
- 32"x14" m 13.60 1,092,500.00 14,858,000.00
- 28"x14" m 8.50 900,000.00 7,650,000.00
- 20"x12" m 5.95 810,000.00 4,819,500.00
- 18"x12" m 5.95 675,000.00 4,016,250.00
- 14"x12" m 27.20 455,000.00 12,376,000.00
Page 59 of 100
BILL OF QUANTITY

(Rp.) (Rp.)
- 14"x10" m 20.40 445,000.00 9,078,000.00
- Hanger lot 1.00 3,750,000.00 3,750,000.00
- Return Grill bh 12.00 275,000.00 3,300,000.00
sub total 329,390,250.00
4 Lantai Tiga
- Power : - -
Bank Nampan set 1.00 750,000.00 750,000.00
Ducting - - -
- 46"x14" m 5.10 1,425,000.00 7,267,500.00
- 32"x14" m 13.60 1,092,500.00 14,858,000.00
- 28"x14" m 8.50 900,000.00 7,650,000.00
- 20"x12" m 5.95 810,000.00 4,819,500.00
- 18"x12" m 5.95 675,000.00 4,016,250.00
- 14"x12" m 27.20 455,000.00 12,376,000.00
- 14"x10" m 20.40 445,000.00 9,078,000.00
- Hanger lot 1.00 3,750,000.00 3,750,000.00
- Return Grill bh 12.00 275,000.00 3,300,000.00
sub total 329,390,250.00
5 Lantai Empat
- Power : - -
Bank Nampan set 1.00 750,000.00 750,000.00
Ducting - - -
- 46"x14" m 5.10 1,425,000.00 7,267,500.00
- 32"x14" m 13.60 1,092,500.00 14,858,000.00
- 28"x14" m 8.50 900,000.00 7,650,000.00
- 20"x12" m 5.95 810,000.00 4,819,500.00
- 18"x12" m 5.95 675,000.00 4,016,250.00
- 14"x12" m 27.20 455,000.00 12,376,000.00
- 14"x10" m 20.40 445,000.00 9,078,000.00
- Hanger lot 1.00 3,750,000.00 3,750,000.00
- Return Grill bh 12.00 275,000.00 3,300,000.00
sub total 329,390,250.00
5 Lantai Lima
- Power : - -
Bank Nampan set 1.00 750,000.00 750,000.00

Ducting - - -
- 46"x14" m 5.10 1,425,000.00 7,267,500.00
- 32"x14" m 13.60 1,092,500.00 14,858,000.00
- 28"x14" m 8.50 900,000.00 7,650,000.00
- 20"x12" m 5.95 810,000.00 4,819,500.00
- 18"x12" m 5.95 675,000.00 4,016,250.00
- 14"x12" m 27.20 455,000.00 12,376,000.00
- 14"x10" m 20.40 445,000.00 9,078,000.00
- Hanger lot 1.00 3,750,000.00 3,750,000.00
- Return Grill bh 12.00 275,000.00 3,300,000.00
Page 60 of 100
BILL OF QUANTITY

(Rp.) (Rp.)
sub total 329,390,250.00
TOTAL PEKERJAAN AC 1,646,951,250.00
F HYDRANT (PEMADAM KEBAKARAN)
1 peralatan utama
Pengadaan dan pemasangan pompa c/w
base plate, material bantu
1.1 Electric pump unit 1.00 251,250,000.00 251,250,000.00
1 Unit Horizontal split sasing pump merk "EBARA
type SC 80.270 with elektro motor rotor 90KW/125HP
2900 Rpm 380/660V 3PHASE 50HZ IP:55 Insuliclass : F.
Tipe : Horizontal split casing -
Kap : 750 GPM -
Head : 110 m -
RPM : 2900 -
Power : 60 KW ( 90 Kw ) -
1.2 Jockey pump unit 1.00 75,400,000.00 75,400,000.00
1 Unit vertical multistage centrifugal pump merk "CNP" type
CDLF 16-12/11KW/15HP 2900RPM 2pole 220/380V 3phase / Stara
Tipe : Centrifugal -
Kap : 75 GPM -
Head : 110 m -
RPM : 1450 -
Power : 11 KW -
1.2 Diesel Pump unit 1.00 445,625,000.00 445,625,000.00
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 1.00 12,500,000.00 12,500,000.00
Peralatan utama 784,775,000.00
2 Pemipaan di ruang pompa
Pengadaan dan pemasangan pemipaan BSP sch 40
c/w gantungan dan support
- header dia 200mm m 8.00 1,153,350.00 9,226,800.00
- Dia 150mm m 20.00 608,300.00 12,166,000.00
- Dia 50mm m 4.00 142,100.00 568,400.00
- Flexible Joint dia 150mm bh 8.00 1,885,200.00 15,081,600.00
- gate valve dia 150mm bh 4.00 5,039,300.00 20,157,200.00
- gate valve dia 50mm bh 2.00 315,100.00 630,200.00
- strainer dia 150mm bh 4.00 4,769,200.00 19,076,800.00
- foot valve dia 150mm bh 4.00 6,142,500.00 24,570,000.00
- foot valve dia 65mm bh 2.00 1,757,700.00 3,515,400.00
- Saftey valve dia 50mm bh 2.00 2,250,000.00 4,500,000.00
pemipaan di ruang pompa 133,574,000.00
3 HYDRANT BOX & HYDRANT PILLAR
Pengadaan dan pemasangan hidran box, pillar hidran
dan seamese conn c/w bak kontrol pondasi untuk
outdoor hidran dan pillar hidran, valve class 20 K
1 outdoor Hydrant Box unit 8.00 4,318,750.00 34,550,000.00
2 Hydrant Pillar lengkap dengan pondasi bak kontrol unit 8.00 6,908,000.00 55,264,000.00
dan gate valve dia 100 mm -
3 Seamesse Connection lengkap dengan pondasi, unit 3.00 9,469,800.00 28,409,400.00
bak kontrol , gate valve dan check valve -
4 Pemipaan hydrant lengkap dengan material bantu -
Pipa BSP Sch.40 dia 150mm m 200.00 608,300.00 121,660,000.00
hydrant box dan hydrant pilar 239,883,400.00
TOTAL PEKERJAAN HYDRANT 1,158,232,400.00
Page 61 of 100
BILL OF QUANTITY

(Rp.) (Rp.)
G Pengadaan dan pemasangan Generator lengkap dengan Accessories
dan alat bantu sesuai dengan kebutuhan
1 Genset Hartech set Ex Mercy ,Brushless generators ,insulation class H, unit 1.00 757,500,000.00 757,500,000.00
Kalasitas 250 KVA -
2 Panel AMF & ATS unit 1.00 161,580,000.00 161,580,000.00
hydrant box dan hydrant pilar 919,080,000.00
TOTAL PEKERJAAN ELEKTRIKAL 5,699,415,142.00
GRAND TOTAL PEKERJAAN 6,798,153,678.20

H PEMASANGAN DAN PENGADAAN LIFT KAPASITAS 20 UNIT 2.00 340,000,000.00 680,000,000.00
PENUMPANG DENGAN 5 SETOPAN UNTUK 6 LANTAI BUKAAN
I (Spesifikasi
PEMASANGAN Ex DAN
Lokal)PENGADAAN ESCALATOR UNIT 6.00 225,000,000.00 1,350,000,000.00
TAMBAHAN DI PENERANGAN / LAMPU
J Lantai Roof
Lampu RM TL 2 X 36 Watt bh 8.00 963,730.00 7,709,840.00
Lampu RM TL 2 X 36 Watt + Nicad Battery bh 1.00 1,845,860.00 1,845,860.00
Lampu TL TKO 1 X 36 Watt bh 1.00 352,530.00 352,530.00
Lampu TL TKO 1 X 36 Watt + Nicad Battery bh 1.00 1,234,790.00 1,234,790.00
Lampu TL TKO 1 X 18 Watt bh 1.00 325,100.00 325,100.00
Lampu TL TKO 1 X 18 Watt + Nicad Battery bh 1.00 1,202,800.00 1,202,800.00
Lampu Dinding / Wall taman PLC 1 X 18 Watt bh 14.00 531,090.00 7,435,260.00
Lampu tanda exit bh 1.00 1,055,860.00 1,055,860.00
Stop Kontak 1 PH bh 5.00 76,000.00 380,000.00
Saklar Tunggal bh 1.00 67,950.00 67,950.00
Saklar seri bh 3.00 94,360.00 283,080.00
Instalasi ttk Stop kontak ttk 5.00 468,720.00 2,343,600.00
Sub. Pekerjaan lantai Roof 33,679,870.00
GRAND TOTAL PEKERJAAN MEP + Roof 6,831,833,548.20

K PEKERJAAN PERIJINAN
Penyambungan Daya PLN KVA 400.00 - By Owner
Cubicle Gardu PLN Terdiri dari :
- Incoming Unit 1.00 By Owner
- Outgoing Unit 1.00 By Owner
- Metering Unit 1.00 By Owner
Sub Total Pekerjaan Perijinan -
L PEKERJAAN TEGANGAN MENENGAH
Cubicle Gardu Pelanggan terdiri dari

- Incoming Type IS/C410 Unit 1.00 32,944,500.00 32,944,500.00
- Outgoing type PFA/C430 Unit 1.00 54,444,500.00 54,444,500.00
Transformer Unit 1.00 140,044,500.00 140,044,500.00
- 400 kVA; 20 kV ± 2 x 2.5% / 400V; Dyn 5
Kabel Tegangan Menengah Dari Cubicle PLN ke Cubicle Pelanggan
type N2XSEbY 3 x 50 mm2 m 14.00 627,800.00 8,789,200.00
Kabel Tegangan Menengah Dari Cubicle Pelanggan ke Transformer
type N2XSY 3 x 1C x 50 mm2 m 14.00 647,600.00 9,066,400.00
Sub Total Pekerjaan Tegangan Menengah 245,289,100.00
Page 62 of 100
BILL OF QUANTITY

(Rp.) (Rp.)
N PEKERJAAN PANEL TEGANGAN RENDAH
- Panel LVMDP Unit 1.00 155,000,000.00 155,000,000.00

- Panel Penerangan lt. basement Unit 1.00 7,222,300.00 7,222,300.00
- Panel Penerangan lt. dasar Unit 1.00 7,222,300.00 7,222,300.00
- Panel Penerangan lt. Dua Unit 1.00 7,222,300.00 7,222,300.00
- Panel Penerangan lt. Tiga Unit 1.00 7,222,300.00 7,222,300.00
- Panel Penerangan lt. empat Unit 1.00 7,222,300.00 7,222,300.00
- Panel Penerangan lt. lima Unit 1.00 7,222,300.00 7,222,300.00
- Panel Penerangan lt. Roof Unit 1.00 7,222,300.00 7,222,300.00
- PAC Lt.Dasar Unit 1.00 17,000,000.00 17,000,000.00
- PAC Lt.dua Unit 1.00 17,000,000.00 17,000,000.00
- PAC Lt.tiga Unit 1.00 17,000,000.00 17,000,000.00
- PAC lt.empat Unit 1.00 17,000,000.00 17,000,000.00
- PAC lt.lima Unit 1.00 17,000,000.00 17,000,000.00
- SDP Pompa Unit 1.00 17,000,000.00 17,000,000.00
- PP. LUAR Unit 1.00 8,888,900.00 8,888,900.00
Sub Total Pekerjaan Panel Tegangan Rendah 316,445,000.00
O PEKERJAAN KABEL TEGANGAN RENDAH

peralatan bantu
Dari TRAFO 400 KVA ke LVMDP

2 X ( NYY 4 x 1 x 150 mm2) + BC 95 mm m 17.00 2,632,800.00 44,757,600.00
Dari LVMDP ke PP. lantai basement
NYY 4x10 mm2 + BC 10 mm2 m 68.00 127,900.00 8,697,200.00
Dari LVMDP ke PP. lantai dasar
NYY 4x16 mm2 + BC 16 mm2 m 73.00 195,700.00 14,286,100.00
Dari LVMDP ke PP. lantai dua
NYY 4x16 mm2 + BC 16 mm2 m 79.00 195,700.00 15,460,300.00
Dari LVMDP ke PP. lantai tiga
NYY 4x16 mm2 + BC 16 mm2 m 84.00 195,700.00 16,438,800.00
Dari LVMDP ke PP. lantai empat
NYY 4x16 mm2 + BC 16 mm2 m 90.00 195,700.00 17,613,000.00
Dari LVMDP ke PP. lantai lima
NYY 4x16 mm2 + BC 16 mm2 m 95.00 195,700.00 18,591,500.00
Dari LVMDP ke PP. lantai Roof
NYY 4x10 mm2 + BC 10 mm2 m 101.00 127,900.00 12,917,900.00
Dari LVMDP ke PAC Lt dasar
NYY 4x35 mm2 + BC 25 mm2 m 73.00 375,400.00 27,404,200.00
Dari LVMDP ke PAC Lt dua
NYY 4x35 mm2 + BC 25 mm2 m 79.00 375,400.00 29,656,600.00
Dari LVMDP ke PAC Lt tiga
NYY 4x35 mm2 + BC 25 mm2 m 84.00 375,400.00 31,533,600.00
Dari LVMDP ke PAC Lt empat
NYY 4x35 mm2 + BC 25 mm2 m 90.00 375,400.00 33,786,000.00
Dari LVMDP ke PAC Lt lima
NYY 4x35 mm2 + BC 25 mm2 m 95.00 375,400.00 35,663,000.00
Dari LVMDP ke SDP Pompa
NYY 4x50 mm2 + BC 25 mm2 m 22.00 499,800.00 10,995,600.00
Dari LVMDP ke PP luar
NYFGBY 4x6 mm2 + BC 6 mm2 m 80.00 104,200.00 8,336,000.00
Sub Total Pekerjaan Kabel Tegangan Rendah 281,379,800.00

Perizian danPekerjaan kelistrikan 843,113,900.00
GRAND TOTAL PEKERJAAN MEP + Roof + Kelistrikan 7,674,947,448.20
P PEMASANGAN DAN PENGADAAN LIFT KAPASITAS 20
PENUMPANG DENGAN 5 SETOPAN UNTUK 6 LANTAI BUKAAN
UNIT 2.00 340,000,000.00 680,000,000.00
(Spesifikasi Ex Lokal)
Q PEMASANGAN DAN PENGADAAN ESCALATOR UNIT 6.00 225,000,000.00 1,350,000,000.00
GRAND TOTAL PEMASANGAN DAN PENGADAAN LIFT 4,060,000,000.00
Page 63 of 100
BILL OF QUANTITY
SUB : AREA PARKIR DEPAN
Harga Satuan Total Harga

No Deskripsi Volume Satuan
(Rp) (Rp)
A DESAIN PARKIR DEPAN & RAM
1 Pekerjaan Tanah
a Perataan tanah 65.26 m³ 91,000.00 5,938,842.00
b Lapisan Makadam t=15 cm 65.26 m³ 124,740.00 8,140,781.88
c Lapisan Limestone t=25 cm 108.77 m³ 95,220.00 10,357,079.40
d Pemadatan semua lapisan (stamper) 239.29 m² 31,500.00 7,537,761.00
e Lapisan plastik sheet 435.08 m² 37,100.00 16,141,468.00
Total-1 48,115,932.28
2 Pekerjaan Struktur Parkir depan & Ram
Aspal 435.08 m² 97,500.00 42,420,300.00
Filler dilatasi 85.00 m¹ 45,440.00 3,862,400.00
Beton ready mix K-175 87.02 m³ 837,400.00 72,867,198.40
Besi tulangan 435.08 m² 13,900.00 6,047,612.00
Total-2 125,197,510.40
3 Pekerjaan Drainase Depan
a Pasangan batu kali 1 : 4 (Tembok Penahan Tanah) 20.11 m³ 540,800.00 10,875,271.68
b Pasangan batu kali 1 : 4 (Saluran Depan) 14.11 m³ 540,800.00 7,631,769.60
c Lapisan pasir dibawah saluran 0.76 m² 172,600.00 130,485.60
d Beton Penutup Saluran
- Beton ready mix K-175 3.02 m³ 786,100.00 2,377,166.40
- Besi tulangan 113.44 kg 18,900.00 2,144,091.60
- Bekisting 20.16 m² 121,300.00 2,445,408.00
Total - 1 25,604,192.88
4 Pekerjaan Median Jalan
a Kanstin Standar Bina Marga 126.00 bh 195,000.00 24,570,000.00
b Pengecatan kanstin 25.20 m¹ 22,750.00 573,300.00
c Pagar bata tinggi 2 m 299.42 m² 422,500.00 126,504,950.00
d Plester + Aci Pagar tinggi 2 m 598.84 m² 47,900.00 28,684,436.00
e Pengecatan Pagar tinggi 2 m 598.84 m² 35,600.00 21,318,704.00
Total - 2 201,651,390.00
TOTAL AREA PARKIR DEPAN & RAM 400,569,025.56
RESUME ANALISA TEKNIS
HARGA BAHAN MATERIAL
NO URAIAN KOEF. SAT. HARGA SAT. JUMLAH

A : PEKERJAAN PERSIAPAN
1 1 m2 - Pembersihan Lokasi
Pekerja 0.1000 hr 100,000.00 10,000.00
Mandor 0.0050 hr 175,000.00 875.00
JUMLAH 10,875.00
DIBULATKAN 10,900.00
2 1 m1 - Pengukuran & pemasangan bouwplank

Kayu kaso terentang 5/7-400 cm 0.0120 m3 1,950,000.00 23,400.00
Kayu papan terentang 2/30-400 cm 0.0070 lbr 2,150,000.00 15,050.00
Paku segala ukuran 0.0200 kg 13,000.00 260.00
Pekerja 0.1000 hr 100,000.00 10,000.00
Tukang kayu 0.1000 hr 125,000.00 12,500.00
Kepala tukang 0.0100 hr 150,000.00 1,500.00
Mandor 0.0050 hr 175,000.00 875.00
JUMLAH 63,585.00
3 1 unit - Papan Nama Proyek (ukuran 0.9 x 2.2 m)

Pasir beton 0.0650 m3 240,000.00 15,600.00
Koral beton 0.9800 m3 277,500.00 271,950.00
Semen PC 50 kg 0.8160 zak 93,000.00 75,888.00
Balok kayu klas II 0.1520 m3 3,150,000.00 478,800.00
Cat kayu setara glotex 1.4000 kg 51,000.00 71,400.00
Kuas 3" 0.2000 bh 12,750.00 2,550.00
Amplas 0.2000 lbr 5,250.00 1,050.00
Triplek 3' x 7x - 4mm 1.0000 lbr 52,000.00 52,000.00
Paku segal ukuran 0.5000 kg 13,000.00 6,500.00
Pekerja 2.7200 hr 100,000.00 272,000.00
Tukang batu 0.1200 hr 125,000.00 15,000.00
Tukang kayu 1.0000 hr 125,000.00 125,000.00
Tukang cat 1.0000 hr 125,000.00 125,000.00
Mandor 0.0200 hr 175,000.00 3,500.00
JUMLAH 1,516,238.00
DIBULATKAN 1,516,200.00
4 1 m2 - Kantor Direksi
Pasir pasang 0.1500 m3 210,000.00 31,500.00
Pasir beton 0.1000 m3 240,000.00 24,000.00
Bata merah 30.0000 bh 750.00 22,500.00
Semen PC 50 kg 0.7000 Zak 93,000.00 65,100.00
Koral beton 0.1500 m3 277,500.00 41,625.00
Kayu klas II 1.2500 btg 92,647.06 115,808.82
dolken dia. 8-10/ 400 0.1800 m3 25,500.00 4,590.00
Tripleks 3' x 7, - 4mm 0.0600 lbr 52,000.00 3,120.00
Kaca polos 5 mm 0.0800 m2 112,500.00 9,000.00
Naco + teralis 0.2000 bh 187,500.00 37,500.00
Fiber/ asbes semen gelombang uk. 180 x 105 x 0.4 0.2500 lbr 42,000.00 10,500.00
Paku segala ukuran 0.8500 kg 13,000.00 11,050.00
Kunci gembok vernekel 0.1500 bh 45,000.00 6,750.00
Pekerja 2.0000 hr 100,000.00 200,000.00
Tukang batu 1.0000 hr 125,000.00 125,000.00
Tukang kayu 2.0000 hr 125,000.00 250,000.00
Kepala Tukang 0.3000 hr 150,000.00 45,000.00
Mandor 0.0500 hr 175,000.00 8,750.00
JUMLAH 1,011,793.82
5 1 m2 - Los Kerja / Gudang

Kayu dolken dia. 8-10/ 400 1.7000 btg 25,500.00 43,350.00
Balok kayu klas II 3.5000 btg 92,647.06 324,264.71
Semen PC 50 kg 0.2100 kg 93,000.00 19,530.00
Koral beton 0.0300 m3 277,500.00 8,325.00
Pasir beton 0.0500 m3 240,000.00 12,000.00
Seng gelombang 1.5000 lbr 45,000.00 67,500.00
Pekerja 1.0000 hr 100,000.00 100,000.00
Tukang kayu 2.0000 hr 125,000.00 250,000.00
Kepala tukang 0.2000 hr 150,000.00 30,000.00
Mandor 0.0500 hr 175,000.00 8,750.00
JUMLAH 867,619.71
6 1 m' - Pagar Pengaman Proyek Tinggi 2m

Kayu dolken dia. 8-10/ 400 1.5000 btg 25,500.00 38,250.00
Semen PC 50 kg 0.5000 Zak 93,000.00 46,500.00
Pasir beton 0.0050 m3 240,000.00 1,200.00
Koral beton 0.0090 m3 277,500.00 2,497.50
Kaso kayu klas II uk. 5 x 7 x 400 0.0072 m3 92,647.06 667.06
Paku segala ukuran 0.0600 kg 13,000.00 780.00
Seng gelombang 1.2000 lbr 45,000.00 54,000.00
Meni besi 0.4500 kg 47,500.00 21,375.00
Pekerja 0.4000 hr 100,000.00 40,000.00
Tukang kayu 0.2000 hr 125,000.00 25,000.00
Kepala tukang 0.0200 hr 150,000.00 3,000.00
Mandor 0.0200 hr 175,000.00 3,500.00
JUMLAH 236,769.56
B : PEKERJAAN TANAH
B.1 1 m3 - Perataan Tanah
Pekerja 0.1000 hr 100,000.00 10,000.00
Mandor 0.0050 hr 175,000.00 875.00
Alat bantu 0.6000 set 1,631.25 978.75
JUMLAH 11,853.75
B.2 1 m3 - Galian Tanah Biasa Kedalamn 1 m

Pekerja 0.5000 hr 100,000.00 50,000.00
Mandor 0.0400 hr 175,000.00 7,000.00
JUMLAH 57,000.00
B.3 1 m3 - Galian Tanah Biasa Kedalamn 1 m - 2 m

Pekerja 0.6260 hr 100,000.00 62,600.00
Mandor 0.0520 hr 175,000.00 9,100.00
JUMLAH 71,700.00
B.4 1 m3 - Galian Tanah Biasa Kedalamn 2 m - 3 m

Pekerja 0.7350 hr 100,000.00 73,500.00
Mandor 0.0730 hr 175,000.00 12,775.00
JUMLAH 86,275.00
B.5 1 m3 - Galian Tanah Keras

Pekerja 0.8250 hr 100,000.00 82,500.00
Mandor 0.0620 hr 175,000.00 10,850.00
JUMLAH 93,350.00
B.6 1 m3 - Galian Tanah Berbatu

Pekerja 1.2500 hr 100,000.00 125,000.00
Mandor 0.1250 hr 175,000.00 21,875.00
JUMLAH 146,875.00
B.7 1 m3 - Galian Tanah Lumpur
Pekerja 0.8230 hr 100,000.00 82,300.00
Mandor 0.0830 hr 175,000.00 14,525.00
JUMLAH 96,825.00
B.8 1 m3 - Angkutan Galian Jarak Max. 30 m

Pekerja 0.5160 hr 100,000.00 51,600.00
Mandor 0.5000 hr 175,000.00 87,500.00
JUMLAH 139,100.00
B.9 1 m3 - Urugan Kembali Galian Tanah

Pekerja 0.2920 hr 100,000.00 29,200.00
Mandor 0.0190 hr 175,000.00 3,325.00
JUMLAH 32,525.00
B.10 1 m3 - Pemadatan Tanah ( tiap 20 cm )

Pekerja 0.5000 hr 100,000.00 50,000.00
Mandor 0.0500 hr 175,000.00 8,750.00
JUMLAH 58,750.00
B.11 1 m3 - Pemadatan tanah ( tiap 20 cm ) dengan timbris

Pekerja 0.5000 hr 100,000.00 50,000.00
Mandor 0.0500 hr 175,000.00 8,750.00
JUMLAH 58,750.00
B.12 1 m3 - Urugan Pasir Bawah Lantai & Pondasi

Pasir urug 1.2000 m3 180,000.00 216,000.00
Pekerja 0.3000 hr 100,000.00 30,000.00
Mandor 0.0100 hr 175,000.00 1,750.00
Alat bantu 0.6000 set 37,162.50 22,297.50
JUMLAH 270,047.50
B.13 1 m3 - Urugan tanah bekas galian pondasi ( manual )

Pekerja 0.5000 hr 100,000.00 50,000.00
Mandor 0.0200 hr 175,000.00 3,500.00
Alat bantu 0.6000 set 8,025.00 4,815.00
JUMLAH 58,315.00
B.14 1 m3 - Urugan Sirtu

Sirtu 1.2000 m3 180,000.00 216,000.00
Pekerja 0.2500 hr 100,000.00 25,000.00
Mandor 0.0250 hr 175,000.00 4,375.00
Alat bantu 0.6000 set 36,806.25 22,083.75
JUMLAH 267,458.75
B.15 1 m3 - Bongkaran / Galian Struktur Bangunan ( manual )

Pekerja 2.3520 hr 100,000.00 235,200.00
Mandor 0.0388 hr 175,000.00 6,790.00
Alat bantu 1.0000 set 36,298.50 36,298.50
JUMLAH 278,288.50
B.16 1 m3 - Bongkaran / Galian Struktur bangunan ( alat berat )

Pekerja 1.9600 hr 100,000.00 196,000.00
Mandor 0.0323 hr 175,000.00 5,652.50
Kompresor kap 400-6500 ltr/ mnt 0.1000 jam 75,000.00 7,500.00
Jack Hammer 0.1000 jam 50,000.00 5,000.00
JUMLAH 214,152.50
C : PEKERJAAN PONDASI BATU KALI

C.1 1 m3 - Pas. Pondasi batu kali 1 : 2
Pasir pasang 0.4270 m3 210,000.00 89,670.00
Batu kali 1.1000 m3 202,500.00 222,750.00
Semen PC ( 50 kg ) 5.3400 Zak 93,000.00 496,620.00
Pekerja 1.5000 hr 100,000.00 150,000.00
Tukang batu 0.6000 hr 125,000.00 187,500.00
Mandor 0.0750 hr 175,000.00 105,000.00
Kepala tukang 0.0600 hr 150,000.00 9,000.00
JUMLAH 1,260,540.00
C.2 1 m3 - Pas. Pondasi batu kali 1 : 4

Batu Kali 1.1000 202,500.00 222,750.00
Semen PC (50 kg) 3.5000 93,000.00 325,500.00
Pasir Pasang 0.4850 210,000.00 101,850.00
Tukang Batu 0.6000 93,000.00 55,800.00
Kepala Tukang Batu 0.0600 150,000.00 9,000.00
Pekerja 1.5000 100,000.00 150,000.00
Mandor Lapangan 0.0750 175,000.00 13,125.00
JUMLAH 878,025.00
D : PEKERJAAN BETON
D.1 1 m3 - Cor beton K.125 ( manual )
Pasir beton 0.5070 m3 240,000.00 121,680.00
Split pecah mesin 2/3 0.7160 m3 277,500.00 198,690.00
Semen PC 50 kg 5.0000 zak 93,000.00 465,000.00
Pekerja 1.8000 hr 100,000.00 180,000.00
Tukang batu 0.4750 hr 125,000.00 59,375.00
mandor 0.2858 hr 175,000.00 50,015.00
Alat bantu 2.5000 set 53,738.00 134,345.00
JUMLAH 1,209,105.00
D.2 1 m3 - Cor beton K. 175 ( manual )

Pasir beton 0.5070 m3 240,000.00 121,680.00
Semen PC 50 kg 6.0000 zak 93,000.00 558,000.00
Pekerja 1.8000 hr 100,000.00 180,000.00
Tukang batu 0.4858 hr 125,000.00 60,725.00
mandor 0.2608 hr 175,000.00 45,640.00
Alat bantu 2.5000 set 58,236.75 145,591.88
JUMLAH 1,310,326.88

Pasir beton 0.5070 m3 240,000.00 121,680.00
Semen PC 50 kg 8.2500 zak 93,000.00 767,250.00
Pekerja 1.8000 hr 100,000.00 180,000.00
Tukang batu 0.2608 hr 125,000.00 32,600.00
mandor 0.5858 hr 175,000.00 102,515.00
Alat bantu 2.5000 set 70,136.75 175,341.88
JUMLAH 1,578,076.88

Pasir beton 0.4000 m3 240,000.00 96,000.00
Semen PC 50 kg 9.8000 zak 93,000.00 911,400.00
Pekerja 1.8000 hr 100,000.00 180,000.00
Tukang batu 0.2620 hr 125,000.00 32,750.00
mandor 0.6270 hr 175,000.00 109,725.00
Alat bantu 2.5000 set 76,761.25 191,903.13
JUMLAH 1,727,128.13
D.5 1 m3 - Cor beton K. 125 dengan readymix

Beton readymix K. 125 1.0000 m3 935,000.00 935,000.00
Pekerja 0.5508 hr 100,000.00 55,080.00
Tukang batu 0.1377 hr 125,000.00 17,212.50
mandor 0.0688 hr 175,000.00 12,040.00
Alat bantu 2.5000 set 50,966.63 127,416.56
JUMLAH 1,146,749.06

Beton readymix K. 225 1.0000 m3 1,156,000.00 1,156,000.00
Pekerja 0.6885 hr 100,000.00 68,850.00
Tukang batu 0.1377 hr 125,000.00 17,212.50
mandor 0.0688 hr 175,000.00 12,040.00
Concrete vibrator 0.4819 jam 40,000.00 19,276.00
Alat bantu 2.5000 set 63,668.93 159,172.31
JUMLAH 1,432,550.81

Pekerja 0.6885 hr 100,000.00 68,850.00
Tukang batu 0.1377 hr 125,000.00 17,212.50
mandor 0.0688 hr 175,000.00 12,040.00
Alat bantu 2.5000 set 67,068.93 167,672.31
JUMLAH 1,509,050.81

Pekerja 0.6885 hr 100,000.00 68,850.00
Tukang batu 0.1377 hr 125,000.00 17,212.50
mandor 0.0688 hr 175,000.00 12,040.00
Alat bantu 2.5000 set 70,468.93 176,172.31
JUMLAH 1,585,550.81

Pekerja 0.6885 hr 100,000.00 68,850.00
Tukang batu 0.1377 hr 125,000.00 17,212.50
mandor 0.0688 hr 175,000.00 12,040.00
Alat bantu 2.5000 set 73,868.93 184,672.31
JUMLAH 1,662,050.81

Pekerja 0.6885 hr 100,000.00 68,850.00
Tukang batu 0.1377 hr 125,000.00 17,212.50
mandor 0.0688 hr 175,000.00 12,040.00
Alat bantu 2.5000 set 77,268.93 193,172.31
JUMLAH 1,738,550.81
D.11 1 kg - Pembesian ( besi polos )

Kawat beton 0.0200 kg 11,000.00 220.00
Besi beton polos 1.1000 kg 9,550.00 10,505.00
Pekerja 0.0250 hr 100,000.00 2,500.00
Tukang besi 0.0150 hr 125,000.00 1,875.00
Mandor 0.0100 hr 175,000.00 1,750.00
Alat bantu 1.0000 set 1,685.00 1,685.00
JUMLAH 18,535.00
D.12 1 kg - Pembesian ( besi ulir )

Kawat beton 0.0200 kg 11,000.00 220.00
Besi beton Ulir 1.1000 kg 9,700.00 10,670.00
Pekerja 0.0250 hr 100,000.00 2,500.00
Tukang besi 0.0150 hr 125,000.00 1,875.00
Mandor 0.0100 hr 175,000.00 1,750.00
Alat bantu 1.0000 set 1,701.50 1,701.50
JUMLAH 18,716.50
D.13 1 m2 - Bekisting dengan papan + bongkaran dan penyiraman

Kayu papan terenteng 2/20-400 cm 0.0240 m3 2,150,000.00 51,600.00
Paku 0.2500 kg 13,000.00 3,250.00
Pekerja 0.1650 hr 100,000.00 16,500.00
Tukang kayu 0.3940 hr 125,000.00 49,250.00
Mandor 0.0270 hr 175,000.00 4,725.00
Alat bantu 2.5000 set 8,996.25 22,490.63
JUMLAH 202,415.63
D.14 1 m2 - Bekisting dengan triplex 9 mm + bongkaran dan penyiraman

Triplex 8 mm 0.3500 lbr 110,000.00 38,500.00
Paku 0.2500 kg 13,000.00 3,250.00
Pekerja 0.1650 hr 100,000.00 16,500.00
Tukang kayu 0.3940 hr 125,000.00 49,250.00
Mandor 0.0270 hr 175,000.00 4,725.00
Alat bantu 2.5000 set 11,677.75 29,194.38
JUMLAH 196,019.38
D.15 1 m3 - Bekisting kolom beton struktur

Triplex 9 mm 3.1500 lbr 110,000.00 346,500.00
Paku 2.2500 kg 13,000.00 29,250.00
Pekerja 1.4850 hr 100,000.00 148,500.00
Tukang kayu 3.5440 hr 125,000.00 443,000.00
Mandor 0.2430 hr 175,000.00 42,525.00
Alat bantu 2.5000 set 75,058.75 187,646.88
JUMLAH 1,688,821.88
D.16 1 m3 - Bekisting balok beton struktur

Triplex 9 mm 2.3500 lbr 110,000.00 258,500.00
Paku 1.6680 kg 13,000.00 21,684.00
Pekerja 1.1010 hr 100,000.00 110,100.00
Tukang kayu 2.6260 hr 125,000.00 328,250.00
Mandor 0.1800 hr 175,000.00 31,500.00
Alat bantu 2.5000 set 167,202.60 418,006.50
JUMLAH 1,532,690.50
D.17 1 m3 - Bekisting lantai beton

Triplex 9 mm 2.9050 lbr 110,000.00 319,550.00
Paku 2.0750 kg 13,000.00 26,975.00
Pekerja 1.3700 hr 100,000.00 137,000.00
Tukang kayu 3.2685 hr 125,000.00 408,562.50
Mandor 0.2245 hr 175,000.00 39,287.50
Alat bantu 2.5000 set 69,188.75 172,971.88
JUMLAH 1,556,746.88
D.18 1 m2 - Perancah kayu / stoot werk - tinggi s/d 2 m

Paku 0.3000 kg 13,000.00 3,900.00
Pekerja 0.6000 hr 100,000.00 60,000.00
Tukang kayu 0.4200 hr 125,000.00 52,500.00
Mandor 0.0300 hr 175,000.00 5,250.00
Alat bantu 2.5000 set 12,010.50 30,026.25
JUMLAH 270,236.25

Paku 0.4200 kg 13,000.00 5,460.00
Pekerja 0.8400 hr 100,000.00 84,000.00
Tukang kayu 0.5880 hr 125,000.00 73,500.00
Mandor 0.0420 hr 175,000.00 7,350.00
Alat bantu 3.5000 set 16,812.75 58,844.63
JUMLAH 395,099.63

Paku 0.5400 kg 13,000.00 7,020.00
Pekerja 1.0800 hr 100,000.00 108,000.00
Tukang kayu 0.7560 hr 125,000.00 94,500.00
Mandor 0.0540 hr 175,000.00 9,450.00
Alat bantu 4.5000 set 21,615.00 97,267.50
JUMLAH 529,567.50

Paku 0.6900 kg 13,000.00 8,970.00
Pekerja 1.3800 hr 100,000.00 138,000.00
Tukang kayu 0.9660 hr 125,000.00 120,750.00
Mandor 0.0690 hr 175,000.00 12,075.00
Alat bantu 5.7500 set 27,620.25 158,816.44
JUMLAH 711,221.44
E 1 M³ LANTAI KERJA 1 Pc : 3 Ps : 5 Krl

E.1 LANTAI KERJA 1 Pc : 3 Ps : 5 Krl
Semen PC (50 kg) 3.9500 zak 93,000.00 367,350.00
Pasir beton 0.5500 m³ 240,000.00 132,000.00
Batu pecah mesin 2/3 0.9300 m³ 277,500.00 258,075.00
Pekerja 2.0000 org 100,000.00 200,000.00
Tukang batu 0.5000 org 125,000.00 62,500.00
Kepala tukang batu 0.0500 org 150,000.00 7,500.00
Mandor lapangan 0.0100 org 175,000.00 1,750.00
Peralatan 0.0750 lot 137,500.00 10,312.50
JUMLAH 1,039,487.50
E.2 1 m3 - Balok beton praktis K.175

Adukan beton K.175 (konvensional) 1.0000 m3 1,310,300.00 1,310,300.00
Pembesian besi polos 120.0000 kg 18,500.00 2,220,000.00
Bekisting dengan papan 5.0000 m2 202,400.00 1,012,000.00
Alat bantu 4.2000 set 113,557.50 476,941.50
JUMLAH 5,019,241.50
E.3 1 m3 - Kolom beton praktis K.175

Bekisting dengan papan 5.0000 m2 202,400.00 1,012,000.00
Alat bantu 4.2000 set 127,846.00 536,953.20
JUMLAH 6,929,253.20
E.4 1 M3 Cor Strouspal Ø 30 cm (1m³)

Beton K. 225 1.0000 m³ 1,578,100.00 1,578,100.00
Besi U - 24 176.9347 kg 18,500.00 3,273,291.95
JUMLAH 4,851,391.95
E.5 1 m3 - Pondasi beton pile cap K. 225

Bekisting triplex 9 mm 2.6670 m2 196,000.00 522,732.00
JUMLAH 5,430,832.00
E.7 1 M3 Cor Dinding Beton Bertulang K 350 ( 1m³)

Beton K. 350 1.0000 m³ 1,662,100.00 1,662,100.00
Besi U - 24 130.0000 kg 18,500.00 2,405,000.00
Bekisting 13.3333 m² 196,000.00 2,613,326.80
Jumlah 6,680,426.80
Jumlah 6,680,400.00
E.8 1 m3 - Sloof beton 20/35 K-225

Adukan beton K-225 (konvensional) 1.0000 m3 1,578,100.00 1,578,100.00
Pembesian 170.0000 kg 18,500.00 3,145,000.00
Bekisting balok struktur 1.0000 m3 1,532,700.00 1,532,700.00
JUMLAH 6,255,800.00
E.9 1 m3 - Kolom beton 45/45 K. 225

Adukan beton K-225 (ready-mix) 1.0000 m3 1,432,600.00 1,432,600.00
Pembesian 198.0000 kg 18,700.00 3,702,600.00
Bekisting kolom 8.2000 m2 196,000.00 1,607,200.00
JUMLAH 6,742,400.00
E.10 1 m3 - Balok beton 20/30 K. 225

Pembesian 160.0000 kg 18,700.00 2,992,000.00
Perancah kayu/ stoot werk - tinggi s/d 4m 3.3330 m2 529,600.00 1,765,156.80
Bekisting balok 1.0000 m3 1,532,700.00 1,532,700.00
JUMLAH 7,722,456.80
E.11 1 m3 - Balok beton 20/35 K. 225

JUMLAH 7,468,300.00
E.12 1 m3 - Balok beton 20/40 K. 225

Pembesian 160.0000 kg 18,700.00 2,992,000.00
JUMLAH 7,281,300.00
E.13 1 m3 - Balok beton 30/50 K. 225

Pembesian 170.0000 kg 18,700.00 3,179,000.00
JUMLAH 7,320,012.00
E.14 1 m3 - Balok beton 30/60 K. 225

Pembesian 170.0000 kg 18,700.00 3,179,000.00
JUMLAH 7,203,500.00
E.15 1 m3 - Ring balok beton 25/35 K. 225

Pembesian 150.0000 kg 18,700.00 2,805,000.00
JUMLAH 7,533,868.00
E.16 1 m3 - Beton plat canopy atas jendela t = 10 cm - K. 225

Pembesian 81.0000 kg 18,500.00 1,498,500.00
Perancah kayu/ stoot werk - tinggi s/d 4m 1.0000 m2 529,600.00 529,600.00
Bekisting pelat lantai 1.0000 m3 1,532,700.00 1,532,700.00
JUMLAH 4,993,400.00
E.17 1 M3 Pek. Cor Plat Lantai Beton Bertulang 12 cm K. 225 (1m³)

Adukan beton K-225 (ready-mix) 1.0000 m³ 1,432,600.00 1,432,600.00
Besi U - 24 114.0000 kg 18,500.00 2,109,000.00
Perancah kayu/ stoot werk - tinggi s/d 4m 1.0000 m³ 529,600.00 529,600.00
Bekisting pelat lantai 1.0000 m² 1,532,700.00 1,532,700.00
JUMLAH 5,603,900.00
E.18 1 M3 Pek. Cor Plat Lantai Beton Bertulang 10 cm K. 225 (1m³)

Adukan beton K-225 (ready-mix) 1.0000 m³ 1,432,600.00 1,432,600.00
Besi U - 24 92.3388 kg 18,500.00 1,708,267.80
Perancah kayu/ stoot werk - tinggi s/d 4m 1.0000 m³ 529,600.00 529,600.00
Bekisting pelat lantai 1.0000 m² 1,532,700.00 1,532,700.00
JUMLAH 5,203,167.80
E.19 1 m3 - Tangga beton K. 225

Bekisting pelat lantai 1.0000 m3 1,532,700.00 1,532,700.00
JUMLAH 5,555,300.00
E.20 1 m3 - Plat listplank beton K. 225

JUMLAH 4,815,300.00
E.21 1 M3 Cor Balok Struktur 30/50 Beton Bertulang K.225 (1m³)

Beton K.225 1.0000 m³ 1,432,600.00 1,432,600.00
Besi U - 24 123.5236 kg 18,500.00 2,285,186.60
Bekisting 8.0800 m² 196,000.00 1,583,680.00
JUMLAH 5,301,466.60
E.22 1 M3 Cor Balok Anak 20/40 Beton Bertulang K.225 (1m³)
Beton K. 225 1.0000 m³ 1,432,600.00 1,432,600.00
Besi U - 24 176.9347 kg 18,500.00 3,273,291.95
Bekisting 8.7500 m² 196,000.00 1,715,000.00
JUMLAH 6,420,891.95
E.23 1 M3 Cor Pondasi Pile Cap Beton Bertulang K 225 ( 1m³)

Beton K. 225 1.0000 m³ 1,432,600.00 1,432,600.00
Besi U - 24 123.0000 kg 18,500.00 2,275,500.00
Bekisting 13.3333 m² 196,000.00 2,613,326.80
JUMLAH 6,321,426.80
F : PEKERJAAN DIDINDING
F.1 1 m2 - Pas. Batu bata, t = 1/2 bata ad. 1 : 2
Pasir pasang 0.0380 m3 210,000.00 7,980.00
Bata merah 75.0000 bh 750.00 56,250.00
Semen PC ( 50 kg ) 0.3790 Zak 93,000.00 35,247.00
Pekerja 0.3200 hr 100,000.00 32,000.00
Tukang batu 0.1000 hr 125,000.00 12,500.00
Mandor 0.0150 hr 150,000.00 2,250.00
Kepala Tukang 0.0100 hr 175,000.00 1,750.00
JUMLAH 147,977.00

Pasir pasang 0.0400 m3 210,000.00 8,400.00
Bata merah 75.0000 bh 750.00 56,250.00
Semen PC ( 50 kg ) 0.2874 Zak 93,000.00 26,728.20
Pekerja 0.3200 hr 100,000.00 32,000.00
Tukang batu 0.1000 hr 125,000.00 12,500.00
Mandor 0.0150 hr 150,000.00 2,250.00
Kepala Tukang 0.0100 hr 175,000.00 1,750.00
JUMLAH 139,878.20

Pasir pasang 0.0430 m3 210,000.00 9,030.00
Bata merah 75.0000 bh 750.00 56,250.00
Semen PC ( 50 kg ) 0.2300 Zak 93,000.00 21,390.00
Pekerja 0.3200 hr 100,000.00 32,000.00
Tukang batu 0.1000 hr 125,000.00 12,500.00
Mandor 0.0150 hr 150,000.00 2,250.00
Kepala Tukang 0.0100 hr 175,000.00 1,750.00
JUMLAH 135,170.00

Pasir pasang 0.0450 m3 210,000.00 9,450.00
Bata merah 75.0000 bh 750.00 56,250.00
Semen PC ( 50 kg ) 0.1936 Zak 93,000.00 18,004.80
Pekerja 0.3200 hr 100,000.00 32,000.00
Tukang batu 0.1000 hr 125,000.00 12,500.00
Mandor 0.0150 hr 150,000.00 2,250.00
Kepala Tukang 0.0100 hr 175,000.00 1,750.00
JUMLAH 132,204.80
F.5 Pasangan Bata HEBEL 1 : 3 (1m²)

Bata Hebel T = 10 Cm 0.1000 m3 1,305,000.00 130,500.00
Semen Pc (50 Kg) 0.2900 zak 93,000.00 26,970.00
Pasir Pasang 0.0460 m³ 210,000.00 9,660.00
Tukang batu Terampil 0.1800 org 93,000.00 16,740.00
Pekerja 0.5200 org 100,000.00 52,000.00
Kepala Tukang Batu 0.0180 org 150,000.00 2,700.00
Mandor 0.0260 org 175,000.00 4,550.00
JUMLAH 243,120.00
F.6 1 m2 - Plesteran tebal 1,5 cm ad. 1 : 2 (Trastraaam)

Pasir pasang 0.0170 m3 210,000.00 3,570.00
Semen PC ( 50 kg ) 8.5200 kg 1,860.00 15,847.20
Pekerja 0.2000 hr 100,000.00 20,000.00
Tukang batu 0.1500 hr 125,000.00 18,750.00
Mandor 0.0100 hr 175,000.00 1,750.00
Kepala Tukang 0.0150 hr 150,000.00 2,250.00
JUMLAH 62,167.20
F.7 1 m2 - Plesteran tebal 1,5 cm ad. 1 : 3

Pasir pasang 0.0190 m3 210,000.00 3,990.00
Semen PC ( 50 kg ) 6.4800 kg 1,860.00 12,052.80
Pekerja 0.2000 hr 100,000.00 20,000.00
Tukang batu 0.1500 hr 125,000.00 18,750.00
Mandor 0.0100 hr 175,000.00 1,750.00
Kepala Tukang 0.0150 hr 150,000.00 2,250.00
JUMLAH 58,792.80
F.8 1 m2 - Plesteran tebal 1,5 cm ad. 1 : 4

Pasir pasang 0.0200 m3 210,000.00 4,200.00
Semen PC ( 50 kg ) 5.2000 kg 1,860.00 9,672.00
Pekerja 0.2000 hr 100,000.00 20,000.00
Tukang batu 0.1500 hr 125,000.00 18,750.00
Mandor 0.0100 hr 175,000.00 1,750.00
Kepala Tukang 0.0150 hr 150,000.00 2,250.00
JUMLAH 56,622.00
F.9 1 m2 - Plesterantebal 1,5 cm ad. 1 : 5

Pasir pasang 0.0220 m3 210,000.00 4,620.00
Semen PC ( 50 kg ) 4.3200 kg 1,860.00 8,035.20
Pekerja 0.2000 hr 100,000.00 20,000.00
Tukang batu 0.1500 hr 125,000.00 18,750.00
Mandor 0.0100 hr 175,000.00 1,750.00
Kepala Tukang 0.0150 hr 150,000.00 2,250.00
JUMLAH 55,405.20
F.10 1 m2 - Pekerjaan Acian

Semen PC ( 50 kg ) 0.0800 zak 93,000.00 7,440.00
Pekerja 0.1530 hr 100,000.00 15,300.00
Tukang batu 0.1123 hr 125,000.00 14,037.50
Mandor 0.0063 hr 175,000.00 1,102.50
Kepala Tukang 0.0095 hr 150,000.00 1,417.50
JUMLAH 39,297.50
G : PEKERJAAN ATAP
G.1 1 kg - Konstruksi baja H - beam / WF ( termasuk plat simpul, las & zinkchromate)
Zinkcromate 0.0400 m2 5,000.00 200.00
Besi WF ex. DN SII 1.0500 kg 11,000.00 11,550.00
Pekerja 0.0600 hr 100,000.00 6,000.00
Tukang besi 0.0045 hr 125,000.00 562.50
Mandor 0.0025 hr 175,000.00 437.50
Erection 1.0000 kg 3,500.00 3,500.00
JUMLAH 22,250.00
G.2 1 kg - Konstruksi besi siku ( termasuk plat simpul, las & zinkchromate)
Zinkcromate 0.0400 m2 5,000.00 200.00
Pekerja 0.0600 hr 100,000.00 6,000.00
Tukang besi 0.0045 hr 125,000.00 562.50
Mandor 0.0025 hr 175,000.00 437.50
Erection 1.0000 kg 3,500.00 3,500.00
JUMLAH 20,675.00
G.3 1 kg - Konstruksi gording besi ( termasuk plat simpul, las & zinkchromate)
Zinkcromate 0.0400 m2 5,000.00 200.00
Pekerja 0.0600 hr 100,000.00 6,000.00
Tukang besi 0.0045 hr 125,000.00 562.50
Mandor 0.0025 hr 175,000.00 437.50
Erection 1.0000 kg 3,500.00 3,500.00
JUMLAH 21,920.00
G.4 1 m2 - Pekerjaan Atap Zinc Allume Gelombang t = 0.55 mm

MP deck zinc Allme gelombang t= 0.5 mm 1.0500 lbr 47,000.00 49,350.00
Paku Sumbat berikut ring 15 cm 0.0200 kg 12,000.00 240.00
Pekerja 0.1500 hr 100,000.00 15,000.00
Tukang kayu 0.7500 hr 125,000.00 93,750.00
Kepala tukang 0.0080 hr 150,000.00 1,200.00
Mandor 0.0060 hr 175,000.00 1,050.00
JUMLAH 160,590.00
G.5 1 m¹ - Pekerjaan nok zinc Allume

Nok standar 40cm 8, swg 22 1.2000 lbr 37,500.00 45,000.00
Paku Sumbat berikut ring 15 cm 0.0200 kg 12,000.00 240.00
Pekerja 0.1500 hr 100,000.00 15,000.00
Mandor 0.0060 hr 175,000.00 1,050.00
Tukang kayu 0.7500 hr 125,000.00 93,750.00
Kepala tukang 0.0080 hr 150,000.00 1,200.00
JUMLAH 156,240.00
G.6 1 m2 - Allumunium foil/ sisalation

Alumunium foil 1.0500 m2 7,500.00 7,875.00
Pekerja 0.1500 hr 100,000.00 15,000.00
Tukang kayu 0.0080 hr 125,000.00 1,000.00
Kepala tukang kayu 0.0050 hr 150,000.00 750.00
Mandor 0.0500 hr 175,000.00 8,750.00
JUMLAH 33,375.00
G.7 1 m¹ - Talang datar / jurai seng tebal 0.3 mm

Papan kayu meranti 2 / 30 0.0096 m3 2,200,000.00 21,120.00
Plat seng lebar 90 cm, tebal 0.3 mm 1.0250 m¹ 44,000.00 45,100.00
Paku 0.0150 kg 14,000.00 210.00
Pekerja 0.0500 hr 100,000.00 5,000.00
Tukang kayu 0.1200 hr 125,000.00 15,000.00
Mandor 0.0120 hr 175,000.00 2,100.00
JUMLAH 88,530.00
H : PEKERJAAN LANTAI
H.1 1 m2 - Lantai keramik 20 x 20 ad. 1 : 3
Pasir pasang 0.0230 m3 210,000.00 4,830.00
Semen PC 50 kg 8.7600 kg 1,860.00 16,293.60
Semen warna ( cor nat ) 0.9000 kg 6,000.00 5,400.00
Keramik 20 x 20 standar 1.0500 m2 82,500.00 86,625.00
Pekerja 0.2700 hr 100,000.00 27,000.00
Tukang batu 0.0130 hr 125,000.00 1,625.00
Mandor 0.0135 hr 175,000.00 2,362.50
Kepala Tukang 0.0130 hr 150,000.00 1,950.00
JUMLAH 146,086.10

Pasir pasang 0.0230 m3 210,000.00 4,830.00
Semen PC 50 kg 8.3600 kg 1,860.00 15,549.60
Pekerja 0.2500 hr 100,000.00 25,000.00
Tukang batu 0.1200 hr 125,000.00 15,000.00
Mandor 0.0125 hr 175,000.00 2,187.50
Kepala Tukang 0.0120 hr 150,000.00 1,800.00
JUMLAH 150,092.10

Pasir pasang 0.0230 m3 210,000.00 4,830.00
Semen PC 50 kg 8.1600 kg 1,860.00 15,177.60
Keramik 40 x 40 Ex Roman 1.0500 m2 114,000.00 119,700.00
Pekerja 0.2500 hr 100,000.00 25,000.00
Tukang batu 0.1200 hr 125,000.00 15,000.00
Mandor 0.0125 hr 175,000.00 2,187.50
Kepala Tukang 0.0120 hr 150,000.00 1,800.00
JUMLAH 189,095.10
H.4 1 m2 - Lantai Granite H 40 x 40 ad. 1 : 3

Pasir pasang 0.0230 m3 1,860.00 42.78
Semen PC 50 kg 8.1600 kg 6,000.00 48,960.00
Granite 40 x 40 Ex Indogress 1.0500 m2 18,000.00 18,900.00
Pekerja 0.2500 hr 100,000.00 25,000.00
Tukang batu 0.1200 hr 125,000.00 15,000.00
Mandor 0.0125 hr 175,000.00 2,187.50
Kepala Tukang 0.0120 hr 150,000.00 1,800.00
JUMLAH 214,490.28
H.5 1 m2 - Lantai Granite H 60 x 60 ad. 1 : 3

Pasir pasang 0.0230 m3 1,860.00 42.78
Semen PC 50 kg 8.1600 kg 6,000.00 48,960.00
Granite 60 x 60 Ex Indogress 1.0500 m2 270,750.00 284,287.50
Pekerja 0.2500 hr 100,000.00 25,000.00
Tukang batu 0.1200 hr 125,000.00 15,000.00
Mandor 0.0125 hr 175,000.00 2,187.50
Kepala Tukang 0.0120 hr 150,000.00 1,800.00
JUMLAH 479,877.78
H.6 1 m2 - Keramik dinding 20 x 20

Pasir pasang 0.0230 m3 210,000.00 4,830.00
Semen PC 50 kg 8.7600 kg 1,860.00 16,293.60
Pekerja 0.2900 hr 100,000.00 29,000.00
Tukang batu 0.1500 hr 125,000.00 18,750.00
Mandor 0.0137 hr 175,000.00 2,397.50
Kepala Tukang 0.0150 hr 150,000.00 2,250.00
JUMLAH 198,621.10
H.7 1 m1 - Plin keramik standar 10/40
Pasir pasang 0.0030 m3 210,000.00 630.00
Semen PC 50 kg 1.2000 kg 1,860.00 2,232.00
Semen warna ( cor nat ) 0.1000 kg 6,000.00 600.00
Plint keramik standar 0.1100 m2 114,000.00 12,540.00
Pekerja 0.0800 hr 100,000.00 8,000.00
Tukang batu 0.0400 hr 125,000.00 5,000.00
Mandor 0.0040 hr 175,000.00 700.00
Kepala Tukang 0.0040 hr 150,000.00 600.00
JUMLAH 30,302.00
H.8 1 m' - Border 7 x 20 / Plint keramik dinding kamar mandi

Pasir pasang 0.0030 m3 210,000.00 630.00
Semen PC 50 kg 0.0353 kg 1,860.00 65.66
Semen warna ( cor nat ) 0.0500 kg 6,000.00 300.00
Border keramik dinding 7/20 1.0000 m1 62,500.00 62,500.00
Pekerja 0.0600 hr 100,000.00 6,000.00
Tukang batu 0.0300 hr 125,000.00 3,750.00
Mandor 0.0030 hr 175,000.00 525.00
Kepala Tukang 0.0030 hr 150,000.00 450.00
JUMLAH 74,220.66

Pasir pasang 0.0230 m3 210,000.00 4,830.00
Semen PC 50 kg 8.7600 kg 1,860.00 16,293.60
Pekerja 0.2900 hr 100,000.00 29,000.00
Tukang batu 0.1500 hr 125,000.00 18,750.00
Mandor 0.0137 hr 175,000.00 2,397.50
Kepala Tukang 0.0150 hr 150,000.00 2,250.00
JUMLAH 144,546.10

Pasir pasang 0.0230 m3 210,000.00 4,830.00
Semen PC 50 kg 8.7600 kg 1,860.00 16,293.60
Keramik 33 x 50 1.0500 m2 125,000.00 131,250.00
Pekerja 0.2900 hr 100,000.00 29,000.00
Tukang batu 0.1500 hr 125,000.00 18,750.00
Mandor 0.0137 hr 175,000.00 2,397.50
Kepala Tukang 0.0150 hr 150,000.00 2,250.00
JUMLAH 210,171.10
H.10 1 m2 - Lantai Parquet Jati

Parquet jati 1.0500 m2 225,000.00 236,250.00
Lem Vinil 0.6000 kg 15,000.00 9,000.00
Pekerja 0.6500 hr 100,000.00 65,000.00
Tukang kayu 0.3500 hr 125,000.00 43,750.00
Mandor 0.0325 hr 175,000.00 5,687.50
Kepala tukang 0.0320 hr 150,000.00 4,800.00
JUMLAH 364,487.50
H.11 1 m2 - Pas. Beton K. 225 + Wiremesh 8 cm

Beton K. 225 Readymix 0.1800 m3 1,432,600.00 257,868.00
Wiremesh dia 8 mm 1.0000 m2 91,837.00 91,837.00
Sewa vibrator beton 0.1000 jam 40,000.00 4,000.00
Pekerja 0.2816 hr 100,000.00 28,160.00
Tukang 0.1320 hr 125,000.00 16,500.00
Mandor 0.0203 hr 175,000.00 3,552.50
Alat bantu 0.6000 bh 60,287.63 36,172.58
JUMLAH 438,090.08
H.12 1 m2 - Pas. Wiremesh 7 cm

Wiremesh dia 7 mm 1.0500 m2 77,950.00 81,847.50
Besi Kromo dia. 6 mm ( cakar ayam ) 0.1100 kg 18,700.00 2,057.00
Pekerja 0.2816 hr 100,000.00 28,160.00
Tukang 0.1320 hr 125,000.00 16,500.00
Mandor 0.0203 hr 175,000.00 3,552.50
Alat bantu 0.6000 bh 19,817.55 11,890.53
JUMLAH 144,007.53
H.13 1 m1 - Plint kayu standar

Rangka papan kamper banjar 0.0016 m3 4,180,000.00 6,688.00
Pekerja 0.4000 hr 100,000.00 40,000.00
Tukang 0.1300 hr 125,000.00 16,250.00
Mandor 0.0260 hr 175,000.00 4,550.00
Alat bantu 0.6000 set 10,318.20 6,190.92
JUMLAH 74,978.92
DIBULATKAN
I : PEKERJAAN CAT
I.1 1 m2 - Cat dinding dalam ( Dulux )
Cat setara dasar Dulux - interior 0.1000 kg 55,000.00 5,500.00
Cat setara penutup 2x Dulux - interior 0.2600 kg 55,000.00 14,300.00
Plamur/ dempul tembok 0.1000 kg 14,000.00 1,400.00
Pekerja 0.0200 hr 100,000.00 2,000.00
Tukang Cat 0.0630 hr 125,000.00 7,875.00
Mandor 0.0025 hr 175,000.00 437.50
Kepala tukang 0.0063 hr 150,000.00 945.00
JUMLAH 32,457.50
I.2 1 m2 - Cat dinding luar ( Dulux Weathershield )

Pekerja 0.0200 hr 100,000.00 2,000.00
Tukang cat 0.0630 hr 125,000.00 7,875.00
Mandor 0.0025 hr 175,000.00 437.50
Kepala tukang 0.0063 hr 150,000.00 945.00
JUMLAH 41,457.50
I.3 1 m2 - Cat dinding dalam ( Dulux )

Pekerja 0.0200 hr 100,000.00 2,000.00
Tukang cat 0.0630 hr 125,000.00 7,875.00
Mandor 0.0025 hr 175,000.00 437.50
Kepala tukang 0.0063 hr 150,000.00 945.00
JUMLAH 28,857.50
I.4 1 m2 - Cat plafon setara Dulux

Pekerja 0.0240 hr 100,000.00 2,400.00
Tukang cat 0.0650 hr 125,000.00 8,125.00
Mandor 0.0025 hr 175,000.00 437.50
Kepala tukang 0.0063 hr 150,000.00 945.00
JUMLAH 31,587.50
I.5 1 m2 - Cat plafon setara Dulux
Pekerja 0.0200 hr 100,000.00 2,000.00
Tukang cat 0.0630 hr 125,000.00 7,875.00
Mandor 0.0025 hr 175,000.00 437.50
Kepala tukang 0.0036 hr 150,000.00 540.00
JUMLAH 28,452.50
I.6 1 m2 - Cat besi memakai kuas

Cat meni 0.2000 kg 47,000.00 9,400.00
Plamur/ dempul besi 0.1500 kg 45,000.00 6,750.00
Cat dasar besi F-Talit 0.1700 kg 47,000.00 7,990.00
Cat Penutup 2x F-Talit 0.2600 kg 95,000.00 24,700.00
Pekerja 0.0700 hr 100,000.00 7,000.00
Tukang cat 0.0900 hr 125,000.00 11,250.00
Mandor 0.0025 hr 175,000.00 437.50
Kepala tukang 0.0060 hr 150,000.00 900.00
JUMLAH 68,427.50
I.7 1 m2 - Cat kayu memakai kuas

Cat meni 0.2000 kg 29,700.00 5,940.00
Plamur/ dempul besi 0.1500 kg 23,100.00 3,465.00
Cat dasar kayu F-Talit 0.1700 kg 42,900.00 7,293.00
Cat Penutup 2x F-Talit 0.2600 kg 85,800.00 22,308.00
Pekerja 0.0700 hr 100,000.00 7,000.00
Tukang cat 0.0900 hr 125,000.00 11,250.00
Mandor 0.0025 hr 175,000.00 437.50
Kepala tukang 0.0060 hr 150,000.00 900.00
JUMLAH 58,593.50
J : PEKERJAAN SANITAIR
J.1 1 unit - Closet jongkok standar ex. TOTO
Pasir pasang 0.0100 m³ 140,800.00 1,408.00
Semen PC 50 kg 6.0000 kg 1,860.00 11,160.00
closet jongkok standar 1.0000 bh 1,760,000.00 1,760,000.00
Pekerja 1.0000 hr 100,000.00 100,000.00
Tukang batu 1.5000 hr 125,000.00 187,500.00
Mandor 0.1600 hr 175,000.00 28,000.00
Kepala tukang 0.3000 hr 150,000.00 45,000.00
JUMLAH 2,133,068.00
J.2 1 unit - Closet duduk ex. TOTO

Closet duduk standar 1.0000 bh 1,837,000.00 1,837,000.00
Perlengkapan 6% harga closet 0.0600 - 110,220.00 6,613.20
Pekerja 3.3000 hr 100,000.00 330,000.00
Tukang batu 1.1000 hr 125,000.00 137,500.00
Mandor 0.1600 hr 175,000.00 28,000.00
Kepala tukang 0.0010 hr 150,000.00 150.00
JUMLAH 2,339,263.20
J.3 1 Buah - Shower spray Toto type TB 19 CSNCR ex. TOTO

Shower spray toto 1.0000 bh 465,000.00 465,000.00
Pekerja 2.3421 hr 100,000.00 234,210.00
Mandor 0.2000 hr 175,000.00 35,000.00
Tukang ledeng 0.8000 hr 150,000.00 120,000.00
JUMLAH 854,210.00
J.4 1 Unit - Pemasangan Urinoar toto
Pasir pasang 0.0100 m³ 210,000.00 2,100.00
Semen PC 50 kg 6.0000 kg 1,860.00 11,160.00
Urinoar toto 1.0000 bh 1,020,600.00 1,020,600.00
Perlengkapan 30% harga urinoar 0.3000 - 306,180.00 91,854.00
Pekerja 1.0000 hr 100,000.00 100,000.00
Tukang batu 1.0000 hr 125,000.00 125,000.00
Kepala tukang batu 0.1000 hr 150,000.00 15,000.00
Mandor 0.1000 hr 175,000.00 17,500.00
JUMLAH 1,383,214.00
J.5 1 Unit - Bak air fiber glass kap. 200 ltr

Pasir pasang 0.3500 m³ 210,000.00 73,500.00
Semen PC 50 kg 0.5000 Zak 93,000.00 46,500.00
Bak air fiber glass kap. 200 ltr 1.0000 bh 121,000.00 121,000.00
Pekerja 1.2000 hr 100,000.00 120,000.00
Tukang batu 1.0000 hr 125,000.00 125,000.00
Mandor 0.7000 hr 175,000.00 122,500.00
JUMLAH 608,500.00
J.6 1 unit - Pemasangan Kaca cermin ( t=6 mm )

Cermin 6 mm Lengkap 1.0000 bh 192,500.00 192,500.00
Pekerja 0.9825 hr 100,000.00 98,250.00
Mandor 0.4142 hr 175,000.00 72,485.00
JUMLAH 363,235.00
K : PEKERJAAN LAIN-LAIN
K.1 1 m' - Saluran buis beton 1/2 dia. 30 cm
Buis beton dia 30 1.0500 m' 93,500.00 98,175.00
Pasir urug 0.4200 m³ 180,000.00 75,600.00
Pasir Pasang 0.0250 m³ 210,000.00 5,250.00
Semen PC 50 kg 0.0270 zak 93,000.00 2,511.00
Pekerja 0.0750 hr 100,000.00 7,500.00
Tukang batu 0.0500 hr 125,000.00 6,250.00
Mandor 0.0188 hr 175,000.00 3,290.00
JUMLAH 198,576.00
K.2 1 m2 - Paving block t = 6 cm

Paving block t = 6 cm K. 250 1.0250 m² 40,700.00 41,717.50
Pasir pasang 0.0250 m³ 140,800.00 3,520.00
Pekerja 0.1500 hr 100,000.00 15,000.00
Tukang batu 0.0500 hr 125,000.00 6,250.00
Mandor 0.0030 hr 175,000.00 525.00
JUMLAH 67,012.50
K.3 1 m2 - Paving block t = 8 cm

Paving block t = 8 cm K.250 1.0250 m² 46,800.00 47,970.00
Pasir pasang 0.0250 m³ 140,800.00 3,520.00
Pekerja 0.1500 hr 100,000.00 15,000.00
Tukang batu 0.0500 hr 125,000.00 6,250.00
Mandor 0.0030 hr 175,000.00 525.00
JUMLAH 73,265.00
K.4 1 m' - Kanstin abu-abu 10.20.40 - K. 175

Kanstin abu-abu 10.20.40 - K. 175 1.0000 m² 39,250.00 39,250.00
Adukan 0.0100 m³ 430,000.00 4,300.00
Pekerja 0.0500 hr 100,000.00 5,000.00
Tukang batu 0.0175 hr 125,000.00 2,187.50
Mandor 0.0087 hr 175,000.00 1,522.50
JUMLAH 52,260.00
K.5 1 m2 - Partisi double gypsum 9 mm + rangka kayu meranti + list kayu papan diprofil + finish cat
Kayu Meranti 0.0200 m³ 1,915,000.00 38,300.00
Gypsum 9 mm 0.7656 lbr 88,500.00 67,755.60
Paku 0.3500 kg 43,500.00 15,225.00
List papan diprofil 1.6 x 9 cm ( atas partisi 3 muka bwh 2 3.5714 m¹ 95,000.00 339,283.00
Cat dinding partisi (cat tembok) 2.0000 m² 41,800.00 83,600.00
Cat kayu 0.3571 m² 51,000.00 18,212.10
Pekerja 0.2200 hr 100,000.00 22,000.00
Tukang kayu 0.3500 hr 125,000.00 43,750.00
mandor 0.0460 hr 175,000.00 8,050.00
Alat bantu 1.0000 set 95,426.36 95,426.36
JUMLAH 731,602.06
K.6 1 m' - Kanstin abu-abu 10.20.40 - K. 300

Kanstin abu-abu 10.20.40 - K. 300 1.0000 m² 39,250.00 39,250.00
Adukan 0.0100 m³ 430,000.00 4,300.00
Pekerja 0.0500 hr 100,000.00 5,000.00
Tukang batu 0.0175 hr 125,000.00 2,187.50
Mandor 0.0087 hr 175,000.00 1,251.25
JUMLAH 51,988.75
L : PEKERJAAN KUSEN ALLUMUNIUM dan ACCESSORIES

L.1 1Bh - Kusen Pintu Alumunium (pintu kaca mati) (K1)
Kusen allumunium warna Uk. 4" x 1 3/4" 10.2000 m¹ 127,500.00 1,300,500.00
Frame pintu allumunium 12.4000 m¹ 338,625.00 4,198,950.00
Frame jendela allumunium 5.9000 m¹ 187,500.00 1,106,250.00
Kaca polos 5mm 3.6000 m² 127,500.00 459,000.00
Sealent ( 300ml ) 7.5000 m¹ 3,300.00 24,750.00
Karet list 15.0000 m¹ 5,500.00 82,500.00
Pekerja 0.3404 hr 100,000.00 34,040.00
Tukang 0.1434 hr 125,000.00 17,925.00
Mandor 0.0262 hr 175,000.00 4,585.00
JUMLAH 7,228,500.00
L.2 1Bh - Kusen Pintu Alumunium (pintu kaca mati) (K2)

Kusen allumunium warna Uk. 4" x 1 3/4" 9.6000 m¹ 93,800.00 900,480.00
Frame pintu allumunium 11.6000 m¹ 338,625.00 3,928,050.00
Frame jendela allumunium 5.1000 m¹ 187,500.00 956,250.00
Kaca polos 5mm 2.7400 m² 127,500.00 349,350.00
Sealent ( 300ml ) 7.1000 m¹ 3,300.00 23,430.00
Karet list 13.4400 m¹ 5,500.00 73,920.00
Pekerja 0.3404 hr 100,000.00 34,040.00
Tukang 0.1434 hr 125,000.00 17,925.00
Mandor 0.0262 hr 175,000.00 4,585.00
JUMLAH 6,288,030.00
L.3 1Bh - Kusen Pintu Alumunium (pintu panel kayu samarinda) (K3)
Frame pintu allumunium 2.6000 m¹ 338,625.00 880,425.00
Pintu panel kayu kamper samarinda 1.0000 unit 1,384,000.00 1,384,000.00
Kaca polos 5mm 0.3000 m² 127,500.00 38,250.00
Sealent ( 300ml ) 6.3000 m¹ 3,300.00 20,790.00
Karet list 1.9600 m¹ 5,500.00 10,780.00
Pekerja 0.3404 hr 100,000.00 34,040.00
Tukang 0.1434 hr 125,000.00 17,925.00
Mandor 0.0262 hr 175,000.00 4,585.00
JUMLAH 3,066,155.00
L.4 1Bh - Kusen Pintu Alumunium (pintu panel tekawood) (K4)

Frame pintu allumunium 2.6000 m¹ 338,625.00 880,425.00
Pintu double teakwood 1.0000 unit 720,000.00 720,000.00
Kaca polos 5mm 0.3000 m² 127,500.00 38,250.00
Sealent ( 300ml ) 6.2500 m¹ 3,300.00 20,625.00
Karet list 1.9600 m¹ 5,500.00 10,780.00
Pekerja 0.3404 hr 100,000.00 34,040.00
Tukang 0.1434 hr 125,000.00 17,925.00
Mandor 0.0262 hr 175,000.00 4,585.00
JUMLAH 2,401,990.00
L.5 1Bh - Kusen Pintu Alumunium (pintu panel tekawood lapis formika) (K5)
Pintu double teakwood lapis formika 1.0000 unit 720,000.00 720,000.00
Sealent ( 300ml ) 6.2500 m¹ 3,300.00 20,625.00
Pekerja 0.3404 hr 100,000.00 34,040.00
Tukang 0.1434 hr 125,000.00 17,925.00
Mandor 0.0262 hr 175,000.00 4,585.00
JUMLAH 1,472,535.00
L.6 1Bh - Kusen Pintu Alumunium (pintu panel tekawood ) (K6)

Pintu double teakwood 1.0000 unit 720,000.00 720,000.00
Sealent ( 300ml ) 5.0000 m¹ 3,300.00 16,500.00
Pekerja 0.3404 hr 100,000.00 34,040.00
Tukang 0.1434 hr 125,000.00 17,925.00
Mandor 0.0262 hr 175,000.00 4,585.00
JUMLAH 1,252,670.00
L.7 1Bh - Kusen Jendela Alumunium (K7)

Kaca polos 5mm 2.7000 m² 127,500.00 344,250.00
Sealent ( 300ml ) 7.7000 m¹ 3,300.00 25,410.00
Karet list 12.4000 m¹ 5,500.00 68,200.00
Pekerja 0.3404 hr 100,000.00 34,040.00
Tukang 0.1434 hr 125,000.00 17,925.00
Mandor 0.0262 hr 175,000.00 4,585.00
JUMLAH 6,521,725.00
L.8 1Bh - Kusen Jendela Alumunium (K8 & K9)
Kaca polos 5mm 2.0000 m² 127,500.00 255,000.00
Sealent ( 300ml ) 6.8000 m¹ 3,300.00 22,440.00
Karet list 6.4000 m¹ 5,500.00 35,200.00
Pekerja 0.3404 hr 100,000.00 34,040.00
Tukang 0.1434 hr 125,000.00 17,925.00
Mandor 0.0262 hr 175,000.00 4,585.00
JUMLAH 997,650.00
L.9 1Bh - Kusen Jendela Alumunium (K10) -
Kaca polos 5mm 1.2000 m² 127,500.00 153,000.00
Sealent ( 300ml ) 5.8000 m¹ 3,300.00 19,140.00
Karet list 4.0000 m¹ 5,500.00 22,000.00
Pekerja 0.3404 hr 100,000.00 34,040.00
Tukang 0.1434 hr 125,000.00 17,925.00
Mandor 0.0262 hr 175,000.00 4,585.00
JUMLAH 3,292,767.50
L.10 1Bh - Kusen Jendela Alumunium (K11)
Jalusi Allumunium 10.8000 m¹ 31,266.67 337,680.00
Kaca polos 5mm 2.7000 m² 127,500.00 344,250.00
Sealent ( 300ml ) 7.7000 m¹ 3,300.00 25,410.00
Karet list 12.4000 m¹ 5,500.00 68,200.00
Pekerja 0.3404 hr 100,000.00 34,040.00
Tukang 0.1434 hr 125,000.00 17,925.00
Mandor 0.0262 hr 175,000.00 4,585.00
JUMLAH 1,915,480.00
L.11 1 Bh - Kusen Bouvenlight Allumunium ( BV1 & BV2 )
Kaca polos 5mm 0.4000 m² 127,500.00 51,000.00
Sealent ( 300ml ) 3.4000 m¹ 3,300.00 11,220.00
Karet list 2.2000 m¹ 5,500.00 12,100.00
Pekerja 0.3404 hr 100,000.00 34,040.00
Tukang 0.1434 hr 125,000.00 17,925.00
Mandor 0.0262 hr 175,000.00 4,585.00
JUMLAH 1,446,905.00
L12 1 Bh - Kusen Bouvenlight Allumunium ( BV3 )
Jalusi Allumunium 10.8000 m¹ 31,266.67 337,680.00
Kaca polos 5mm 0.4000 m² 127,500.00 51,000.00
Sealent ( 300ml ) 6.8000 m¹ 3,300.00 22,440.00
Karet list 4.4000 m¹ 5,500.00 24,200.00
Pekerja 0.3404 hr 100,000.00 34,040.00
Tukang 0.1434 hr 125,000.00 17,925.00
Mandor 0.0262 hr 175,000.00 4,585.00
JUMLAH 932,730.00
L.13 1 bh - Pasang kunci double sloog ( pintu utama )
Kunci double sloog 1.0000 bh 85,000.00 85,000.00
Pekerja 0.0600 hr 100,000.00 6,000.00
Tukang kayu 0.6000 hr 125,000.00 75,000.00
Mandor 0.0030 hr 175,000.00 525.00
Kepala tukang kayu 0.0600 hr 150,000.00 9,000.00
JUMLAH 175,525.00
L.14 1Bh - Pasang Kunci Tanam
Kunci tanam biasa 1.0000 bh 74,100.00 74,100.00
Pekerja 0.0100 hr 100,000.00 1,000.00
mandor 0.0050 hr 175,000.00 875.00
Tukang kayu 0.5000 hr 125,000.00 62,500.00
Kepala Tukang kayu 0.0100 hr 150,000.00 1,500.00
JUMLAH 139,975.00
L.15 1Bh - Pasang Kunci Tanam KM/WC & rg. Shaff
Kunci tanam biasa 1.0000 bh 74,100.00 74,100.00
Pekerja 0.0050 hr 100,000.00 500.00
mandor 0.0025 hr 175,000.00 437.50
Tukang kayu 0.5000 hr 125,000.00 62,500.00
Kepala Tukang kayu 0.0050 hr 150,000.00 750.00
JUMLAH 138,287.50
L.16 1Bh - Pasang Engsel pintu
Engsel Stainless Stell setara YANK 4" 1.0000 bh 29,700.00 29,700.00
Pekerja 0.0150 hr 100,000.00 1,500.00
Mandor 0.0008 hr 175,000.00 140.00
Tukang kayu 0.1500 hr 125,000.00 18,750.00
JUMLAH 52,340.00
L.17 1Bh - Pasang Engsel jendela
Engsel Stainless Stell setara YANK 3" 1.0000 bh 26,700.00 26,700.00
Pekerja 0.0150 hr 100,000.00 1,500.00
Mandor 0.0008 hr 175,000.00 140.00
Tukang kayu 0.1500 hr 125,000.00 18,750.00
JUMLAH 49,340.00
L.18 1Bh - Pasang Door Closer
Door closer Belici 1.0000 bh 170,000.00 170,000.00
Pekerja 0.0500 hr 100,000.00 5,000.00
Mandor 0.0025 hr 175,000.00 437.50
Tukang kayu 0.5000 hr 125,000.00 62,500.00
JUMLAH 245,437.50
L.19 1Bh - Pasang Pegangan pintu/ door holder
Door holder 1.0000 bh 164,560.00 164,560.00
Pekerja 0.0500 hr 100,000.00 5,000.00
Mandor 0.0025 hr 175,000.00 437.50
Tukang kayu 0.5000 hr 125,000.00 62,500.00
JUMLAH 239,997.50
L.20 1Bh - Pasang Door Stop
Door stop 1.0000 bh 25,000.00 25,000.00
Pekerja 0.0100 hr 100,000.00 1,000.00
Mandor 0.0005 hr 175,000.00 87.50
Tukang kayu 0.1000 hr 125,000.00 12,500.00
JUMLAH 40,087.50
M : PEK. INSTALASI PENERANGAN dan STOP KONTAK
M.1 1 Ttk - Instalasi Penerangan & Stop Kontak
Fiting keramik 125 watt 0.0274 bh 2,200.00 60.28
NYM 3 x 2.5 mm2 10.0000 m¹ 7,100.00 71,000.00
Klem 1.0000 bh 500.00 500.00
Saklar 0.0041 bh 14,500.00 59.45
Pipa Conduit PVC klas D 5.0000 m¹ 2,000.00 10,000.00
Pekerja 0.3714 hr 33,000.00 12,256.20
Tukang listrik 0.1065 hr 150,000.00 15,975.00
Pembantu instalator 0.2306 hr 125,000.00 28,825.00
JUMLAH 138,675.93
M.2 1Bh - Lampu TL 2 x 36 watt (TKO)
Rumah lampu + lampu TL 2 x 36 watt ( grill ) 1.0000 bh 273,400.00 273,400.00
Pekerja 0.3123 hr 100,000.00 31,230.00
Pembantu instalatir 0.2326 hr 125,000.00 29,075.00
JUMLAH 349,380.00
M.3 1Bh - Lampu Baret 40 watt
Lampu baret 40 watt 1.0000 bh 353,040.00 353,040.00
Pekerja 0.1045 hr 100,000.00 10,450.00
JUMLAH 407,665.00
M.4 1Bh - Lampu Down Light isi PL 2 x 9 watt
Lampu down light isi PL 2 x 9 watt 1.0000 bh 70,720.00 70,720.00
Pekerja 0.1045 hr 100,000.00 10,450.00
JUMLAH 125,932.50
M.4 1Bh - Lampu PL 2 x 9 watt
lampu PL 2 x 9 watt 1.0000 bh 49,504.00 49,504.00
Pekerja 0.1045 hr 100,000.00 10,450.00
JUMLAH 104,716.50
M.5 1Bh - Stop kontak 3 (phase)
Stop kontak 25A, 3 phase Brocco 1.0000 bh 125,000.00 125,000.00
Pekerja 0.1052 hr 100,000.00 10,520.00
JUMLAH 180,545.00
M.6 1Bh - Saklar hotel Brocco
Saklar hotel 1.0000 bh 22,300.00 22,300.00
Pekerja 0.1052 hr 100,000.00 10,520.00
JUMLAH 77,845.00
M.7 1Bh - Saklar tunggal Brocco
Saklar tunggal 1.0000 bh 10,500.00 10,500.00
Pekerja 0.1052 hr 100,000.00 10,520.00
JUMLAH 66,045.00
M.8 1Bh - Saklar double Brocco
Saklar double 1.0000 bh 14,500.00 14,500.00
Pekerja 0.1052 hr 100,000.00 10,520.00
JUMLAH 70,045.00
M.9 1 unit - Pasang Box Panel pembagi
PHB induk uk. 80 x 60 x 40 1.0000 bh 1,375,000.00 1,375,000.00
NFB 100 A 1.0000 bh 2,090,000.00 2,090,000.00
Kabel scunt (sepatu kabel) Cu 25, 35 mm 4.0000 bh 1,700.00 6,800.00
Kabel scunt (sepatu kabel) Cu 50 mm 8.0000 bh 2,800.00 22,400.00
MCB 32 A 1.0000 bh 29,000.00 29,000.00
NH Fuse 50 A 6.0000 bb 25,000.00 150,000.00
Holder fuse 6.0000 bh 16,500.00 99,000.00
Fiting keramik 250 watt 1.0000 bh 2,200.00 2,200.00
Saklar 1.0000 bh 21,500.00 21,500.00
Kabel 10 m 4.0000 m¹ 109,900.00 439,600.00
Lampu indikator 1.0000 set 235,050.00 235,050.00
Plat tembaga 0.5 m 1.0000 set 93,500.00 93,500.00
Pas. Ground 1.0000 bh 203,500.00 203,500.00
Pekerja 0.5000 hr 100,000.00 50,000.00
Mandor 0.0500 hr 175,000.00 8,750.00
Instalatur/ Tukang listrik 0.5000 hr 150,000.00 75,000.00
JUMLAH 4,901,300.00
N PEK. INSTALSI AIR BERSIH & PEMBUANGAN
N.1 1 M' - Instalasi Pipa PVC type AW dia. 1/2 "
Pipa PVC 1.2000 m¹ 3,400.00 4,080.00
Perlengkapan 35 % harga pipa 0.3500 - 1,190.00 416.50
Pekerja 0.0360 hr 100,000.00 3,600.00
mandor 0.0018 hr 175,000.00 315.00
Tukang pasang pipa 0.0600 hr 125,000.00 7,500.00
Kepala tukang pipa 0.0060 hr 150,000.00 900.00
JUMLAH 16,811.50
N.2 1 M' - Instalasi Pipa PVC type AW dia. 3/4 "
Pipa PVC 1.2000 m¹ 16,400.00 19,680.00
Perlengkapan 35 % harga pipa 0.3500 - 5,740.00 2,009.00
Pekerja 0.0360 hr 100,000.00 3,600.00
mandor 0.0018 hr 175,000.00 315.00
JUMLAH 34,004.00
N.2 1 M' - Instalasi Pipa PVC type AW dia. 1 "
Pipa PVC 1.2000 m¹ 20,700.00 24,840.00
Pekerja 0.0360 hr 100,000.00 3,600.00
mandor 0.0018 hr 175,000.00 315.00
JUMLAH 39,690.75
N.3 1 M' - Instalasi Pipa PVC type AW dia. 1 1/2 "
Pipa PVC 1.2000 m¹ 11,000.00 13,200.00
Pekerja 0.0360 hr 100,000.00 3,600.00
mandor 0.0018 hr 175,000.00 315.00
JUMLAH 26,862.50
Pipa PVC 1.2000 m¹ 14,200.00 17,040.00
Pekerja 0.0540 hr 100,000.00 5,400.00
mandor 0.0027 hr 175,000.00 472.50
Kepala tukang pipa 0.0090 hr 150,000.00 1,350.00
JUMLAH 37,252.00
N.5 1 M' - Instalasi Pipa PVC type AW dia. 2 1/2 "
Pipa PVC 1.2000 m¹ 21,000.00 25,200.00
Pekerja 0.0540 hr 100,000.00 5,400.00
mandor 0.0027 hr 175,000.00 472.50
JUMLAH 46,245.00
Pipa PVC 1.2000 m¹ 86,200.00 103,440.00
Pekerja 0.0810 hr 100,000.00 8,100.00
mandor 0.0041 hr 175,000.00 717.50
JUMLAH 141,717.00
Pipa PVC 1.2000 m¹ 120,000.00 144,000.00
Pekerja 0.0810 hr 100,000.00 8,100.00
mandor 0.0041 hr 175,000.00 717.50
JUMLAH 186,417.50
Pipa PVC 1.2000 m¹ 312,000.00 374,400.00
Pekerja 0.0810 hr 100,000.00 8,100.00
mandor 0.0041 hr 175,000.00 717.50
JUMLAH 440,337.50
O PEKERJAAN LANGIT - LANGIT / PLAFOND
Memasang 1 m2 langit-langit akustik ukuran (60 x 120) cm
Profil Alluminium "T" 3.6010 m¹ 35,000.00 126,035.00
Kawat diameter 4 mm 0.1510 kg 12,500.00 1,887.50
Bahan Ramset 1.0510 buah 2,500.00 2,627.50
Akustik uk. 60x120 1.5010 lembar 55,000.00 82,555.00
Pekerja 0.1510 org 100,000.00 15,100.00
Tukang kayu 0.5010 org 125,000.00 62,625.00
Kepala tukang 0.0510 org 150,000.00 7,650.00
Mandor 0.0090 org 175,000.00 1,575.00
JUMLAH 174,020.00
O.1 Memasang 1 m2 langit-langit gypsum board ukuran (120x240x9) mm, tebal 9 mm
Gypsum board 0.3640 m¹ 56,000.00 20,384.00
Rangka Metalfuring 1.0000 m² 22,500.00 22,500.00
Skrup 0.2600 kg 25,000.00 6,500.00
Pekerja 0.3000 org 100,000.00 30,000.00
Tukang kayu 0.3500 org 125,000.00 43,750.00
Kepala tukang 0.0350 org 150,000.00 5,250.00
Mandor 0.0150 org 175,000.00 2,625.00
JUMLAH 131,009.00
2.25
HARGA SATUAN BAHAN DAN UPAH
No. JENIS MATERIAL SAT HARGA SAT.

A Bahan
1 Bata merah kls I bh 750.00
2 Bata merah kls II bh 675.00
3 Bahan bata ringan (beton ringan) :
• Bata ringan (60 x 20 x 12.5) cm M3 1,305,000.00
• Bata ringan (60 x 20 x 10) cm M3 1,305,000.00
• SmartGrip Alc (Thinbed) kg 2,250.00
• SmartPlas MP (Plester) kg 1,125.00
• Smartcote 30 (Acian Putih) kg 2,250.00
4 Portland cement (50Kg) zak 93,000.00
5 Semen warna kg 6,000.00
6 Pasir pasang m³ 210,000.00
7 Pasir urug m³ 180,000.00
8 Tanah urug m³ 6,000.00
9 Pasir beton (ex Cimangkok) m³ 240,000.00
10 Split 5/7, 2/3 & 1/2 (ex Cianjur / Gn rosa) m³ 277,500.00
11 Beton ready mix K-125 m³ 935,000.00
12 Beton ready mix K-175 1,088,000.00
13 Beton ready mix K-225 m³ 1,156,000.00
18 Batu koral beton (Splite) m³ 277,500.00
19 Pasir & batu (Sirtu) m³ 180,000.00
20 Batu kali / belah m³ 202,500.00
21 Besi beton ( U 24) kg 9,550.00
22 Besi beton (U 39) kg 9,700.00
23 Besi strip kg 10,200.00
24 Besi plat, Channel, IWF kg 10,200.00
25 Kawat beton kg 11,000.00
26 Paku biasa kg 13,000.00
27 Paku tripleks kg 16,000.00
28 Seng gelombang BJLS 30 lbr 37,000.00
29 Seng gelombang BJLS 32 lbr 39,000.00
30 Tripleks 4 mm lbr 52,000.00
31 Multipleks 4 mm lbr 52,000.00
32 Multipleks9 mm lbr 110,000.00
35 Kayu dolken ø 8 ~ 10 / 400 cm (bambu besar) btng 25,500.00
36 Kayu balok kelas I m³ 8,250,000.00
37 Kayu papan kelas I m³ 9,000,000.00
38 Kayu balok kelas II m³ 3,150,000.00
39 Kayu papan kelas II m³ 3,300,000.00
40 Kayu balok kelas III m³ 1,950,000.00
41 Kayu papan kelas III m³ 2,150,000.00
42 Rangka nako lengkap dengan teralis set 187,500.00
43 Kunci tanam (Kantor sementara) bh 60,000.00
44 Meni biasa (Kantor sementara) kg 12,000.00
45 Gypsumboard, t : 9 mm lbr 88,500.00
46 Kalsiboard, t : 6.0 mm lbr 67,000.00
47 Paku skrup kg 43,500.00
48 HPL, t : 0.80 mm lbr -
49 Bahan penutup dinding & lantai : -
• Keramik lantai 30 x 30 cm Ex - Roman m2 76,500.00

• Keramik lantai 40 x 40 cm Polos Ex - Roman m2 114,000.00
• Keramik lantai 40 x 40 cm (texture) Ex - Roman m2 118,500.00
• Granite lantai 40 x 40 cm (Indogress) Ex - Indo Gress m2 18,000.00
• Keramik dinding 20 x 25 cm Ex - Roman m2 82,500.00
• Keramik dinding 33 x 50 cm Ex - Roman m2 125,000.00
• Marmer, t : 2 cm m² 187,500.00
• Paving block, t : 8 cm (type true pave) bh 5,200.00
• Kansteen beton Type (28 x 15 x 60 cm) bh 39,250.00
50 Bahan cat :
• Cat (Emulsion) kg 24,600.00
• Cat (Weathershield) kg 108,000.00
• Plamur tembok kg 20,250.00
• Cat kayu / cat besi kg 51,000.00
• Cat duco kg 67,500.00
• Dempul kayu kg 22,500.00
• Alkaly primer kg 33,000.00
• Meni kayu / meni besi kg 18,000.00
• Lem FOX kg 7,200.00
• Lem Aibon kg 10,800.00
• Tinner ltr 26,250.00
• Cat zinkchromate kg 36,000.00
• Amplas lbr 5,250.00
• Kwas 3" bh 12,750.00
• Rol cat bh 41,250.00
51 Bahan kusen & hardware :

• Kusen aluminium 4" m¹ 127,500.00
• Frame daun jendela & bouvenlight m¹ 187,500.00
• Frame daun pintu m¹ 338,625.00
• Kaca polos 3 mm (Kantor sementara) m² 112,500.00
• Kaca polos, t. 5 mm m² 127,500.00
• Kaca Es (buram), t. 5 mm m² 93,750.00
• Floor hinges (lengkap) set 1,350,000.00
• Engsel pintu with ball bearing (60 kg) bh 41,250.00
• Engsel pintu washer (40 kg) bh 37,500.00
• Engsel pintu besi satu set (3 bh) set 18,750.00
• Kunci pintu (Mortise, WC cylinder lock & handle) set 75,000.00
• Kunci pintu kayu (Mortise, cylinder lock & handle) set 225,000.00
• Kunci pintu besi (Mortise, cylinder lock & handle) set 225,000.00
• Kunci pintu (Mortise with roller latch + cylinder lock & handle) set 255,000.00
• Spring knip (Whitco) bh 9,000.00
• Rambuncis bh 90,000.00
52 Kawat las listrik kg 30,000.00
53 Minyak solar ltr 12,000.00
54 Minyak pelumas ltr 18,000.00
55 Bahan atap :
• Genteng metal berlapis batu lbr 58,800.00
• Nok atas model U (panjang : 91.40 cm) bh 60,000.00
• Nok samping (panjang : 91.40 cm) bh 64,500.00
• Wall flashing (panjang : 91.40 cm) bh 46,500.00
• Paku anti karat kg 36,000.00
• Kalsiplank 8/200 mm m¹ 51,000.00
• Kalsiplank 8/300 mm m¹ 76,500.00
56 PVC Ex Aw (Instalasi air bersih)

• Ukuran , ø 100 mm m¹ 120,000.00
• Ukuran, ø 75 mm m¹ 86,200.00
• Ukuran, ø 65 mm m¹ 61,100.00
• Ukuran, ø 50 mm m¹ 48,900.00
• Ukuran, ø 40 mm m¹ 42,300.00
• Ukuran, ø 32 mm m¹ 28,000.00
• Ukuran, ø 25 mm m¹ 20,700.00
• Ukuran, ø 20 mm m¹ 16,400.00
• Ukuran, ø 15 mm m¹ 15,000.00
57 Pipa PVC (Tekanan nominal 5 BAR) (Instalasi air kotor)
• Pipa PVC 250 mm 1 btg = 4 m¹ 425,000.00
• Pipa PVC 200 mm 1 btg = 4 m¹ 370,000.00
• Pipa PVC 150 mm 1 btg = 4 m¹ 312,000.00
• Pipa PVC 100 mm 1 btg = 4 m¹ 110,000.00
• Pipa PVC 75 mm 1 btg = 4 m¹ 86,000.00
• Pipa PVC 65 mm 1 btg = 4 m¹ 65,000.00
• Pipa PVC 50 mm 1 btg = 4 m¹ 48,000.00
• Pipa PVC 40 mm 1 btg = 4 m¹ 40,000.00
58 Pipa PVC AW class (Tekanan nominal 10 BAR)

• Pipa PVC 250 mm 1 btg = 4 m¹ 610,000.00
• Pipa PVC 200 mm 1 btg = 4 m¹ 352,000.00
• Pipa PVC 150 mm 1 btg = 4 m¹ 220,000.00
• Pipa PVC 100 mm 1 btg = 4 m¹ 100,900.00
• Pipa PVC 75 mm 1 btg = 4 m¹ 48,900.00
• Pipa PVC 50 mm 1 btg = 4 m¹ 30,000.00
59 Bahan partisi :
• Zincalume, U 92 x 30 mm, t : 0.5 mm m¹ 80,000.00
• Zincalume metal stud 92 x 34 mm, t : 0.5 mm m2 120,000.00
• Kalsipart t : 8 mm (1.200 x 3.000) mm lbr
• Corner bead m¹ 37,500.00
• Kalsi kompon kg 72,000.00
• Textile tape m¹
• Paku rivet bh 82,500.00
• Skrup gypsum bh 58,000.00
B Upah
1 Pekerja /hari 100,000.00
2 Tukang (batu, kayu, cat, listrik, pipa & besi) /hari 125,000.00
3 Kepala tukang (batu, kayu, cat, listrik, pipa & besi) /hari 150,000.00
4 Mandor /hari 175,000.00
5 Operator alat berat /hari 200,000.00
6 Pembantu operator alat berat /hari 100,000.00
RENCANA ANGGARAN BIAYA
( RAB )
KANTOR KOMURI CENTER SUKABUMI

Jl. R.A. Kosasih No : 246/314 rt : 01/09 telp / Faxs (0266) 234797, Kota Sukabumi 43164
PERSIAPAN
No Deskripsi Volume
(m) (m) (m)
1 Pembersihan Lokasi 1,750.00
2 Pengukuran, Pematokan dan Pas. Bowpalnk 26.00 35.00 57.75 852.25
3 Papan Nama Proyek 1.00
4 Pembuatan Pagar Keliling Area Bangunan 174.91
(area bangunan)
5 Mobilisasi dan de mobilisasi 1.00
6 Dokumentasi proyek 1.00
Pembuatan foto-foto berwarna yang memperlihatkan progress
pekerjaan tiap bulan mulai dari serah terima lahan sampai dengan
serah terima pertama
7 Kebersihan dan Kerapian 1.00
Biaya kebersihan lokasi pekerjaan serta pengangkutan sampah
secara berkala keluar lokasi proyek. Pembersihan ini juga termasuk
jalan umum di sekitar lokasi proyek dan perbaikan apabila diperlukan
8 Kantor dan Gudang Sementara 90.00
Pembuatan Kantor dan Gudang sementara serta toilet untuk pekerja
termasuk pemeliharaan serta pembongkarannya sesuai petunjuk PM
9 Fasilitas proyek 1.00
Penyediaan alat- alat yang dibutuhkan selama proyek
P3K dan Pemadam Kebakaran
Penyedian peralatan P3K dan Tabung Pemadam Kebakaran
10 Keamanan dan Perlindungan Pekerjaan 16.00
Pengadaan tenaga keamanan, penyediaan penerangan dan perlindungan
pekerjaan. Kontraktor bertanggung jawab sepenuhnya atas kesela-
matan pekerjaan, resiko kehilangan serta kerusakan maupun peralatan
termasuk untuk ketersediaan air kerja, toilet, dsb yg berkaitan dengan
kepereluan rutinitas pekerja sehari2
11 Topi Pengaman (Helm) dan Sepatu Lapangan 1.00
Penyedian topi pengaman (helm), jas hujan dan sepatu lapangan,
sebanyak yang ditetapkan untuk Pemberi Tugas, Konsultan
12 Asuransi 1.00
Astek
13 Biaya penyambungan /BP ke PLN 1.00
STRUKTUR
No. Uraian Pekerjaan Spesifikasi Volume
PEKERJAAN STRUKTUR BASEMENT

I PEKERJAAN TANAH
1 Mob de Mob Alat Bord Pile 1.00
2 Pekerjaan Tanah Bored Pile 124.26
3 Pekerjaan Perataan Tanah / Urugan kembali 37.28
4 Pekerjaan Galian Tanah Basement 1,232.27
Sub. Jumlah
II PEKERJAAN PONDASI & KOLOM BETON

1 Pekerjaan Cor Beton Bored Pile K-225 besi U-37 117.48
2 Pile Cap (PC 1) K-225 besi U-37 177.06
3 Pile Cap (PC 2) K-225 besi U-37 297.60
4 Kolom pedestal 450x450mm K-350 besi U-37 8.71
5 Pas. Pasir urug Ex Lokal 58.72
6 Pek. Line Concrete Ad. 1:2:3 88.25
7 Cor Sloof 300x600mm K-225 besi U-37 52.11
8 Plat Lantai Basement t : 150 mm K-225 besi U-37 140.65
9 Kolom Struktur 650x650mm K-350 besi U-37 53.65
10 Pek. Water Proofing Retaining Wall 1,313.03
11 Pek. Shear Wall (R. Lift) K-350 besi U-24 13.68
12 Pek. Retaining Wall K-350 besi U-24 68.64
13 Pondasi & Beton Tangga K-350 besi U-24 1.90
Sub Jumlah
TOTAL PEKERJAAN STRUKTUR BAWAH
PEKERJAAN STRUKTUR ATAS

I PEKERJAAN BETON
A PEKERJAAN LANTAI DASAR
2 Balok Struktur 300x600mm K-350 besi U-37 52.11
3 Plat Lantai t : 120 mm K-225 besi U-24 105.59
4 Pondasi Batu kali Ad. 1 : 4 12.18
5 Cor Sloof 150x200mm K-225 besi U-37 0.37
6 Pek. Kolom Praktis K-175 besi U-37 1.34
7 Pek. Ring balk 150x200mm K-175 besi U-37 1.36
9 Beton Tangga 1, 2 & Tangga terrace K-225 besi U-37 10.11
Sub Jumlah
B PEKERJAAN LANTAI 2
5 Beton Tangga K-225 besi U-37 10.11
Sub Jumlah
C PEKERJAAN LANTAI 3
Sub Jumlah
D PEKERJAAN LANTAI 4
Sub Jumlah
E PEKERJAAN LANTAI 5
Sub Jumlah
F PEKERJAAN LANTAI ATAP & R. MESIN LIFT
3 Plat Dak t : 100 mm K-225 besi U-24 82.85
4 Dak Beton t = 120 mm (Atap R. Mesin Lift) K-350 besi U-24 31.19
5 Lisplank Beton 80x600mm K-225 besi U-37 10.40
Sub Jumlah
TOTAL PEKERJAAN BETON LANTAI 1 s/d 5 & ATAP
G PEKERJAAN RANGKA KANOPI
1 Balok WF 300x150x6,5x9 860.00
2 Balok WF 200x100x5,5x8 640.00
3 Hollow Structural Tubing 100x100x2,3 312.00
390.60 10,155.60 297.60
177.06
8.3025 0.405 8.7075

44.125 6.534 8.064 58.723
91 2.75 88.25
289.5 0.18 52.11
140.6479
53.6455
403.031 910 1313.031
3.8 3.6 13.68 13.68 181.85
68.64
1.90344
29.47388 1.64025 31.11413

289.5 0.18 52.11
879.902 0.12 105.5882
0.2881 30.63 8.824503 0.336 10 3.36 2.355 1.57 3.925
0.03 12.25 0.3675
0.0144 92.8 1.33632
0.03 45.3 1.359
3.194 3.45 11.0193
10.1115
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
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
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 6 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

SCHEDULE

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

SCHEDULE

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI BIAYA

BANGUNAN D'CODE HERITAGE HOTEL JOGJA

Total Harga Lama

TOTAL BIAYA PHISIK ###

Harga Satuan Total Harga

6 Dokumentasi proyek 1.00 ls 15,000,000.00 15,000,000.00

BANGUNAN D'CODE HERITAGE HOTEL JOGJA

Jangka Waktu Pelaksanaan

A. PEKERJAAN HOTEL (Beton, dinding, atap, lantai dll)

JANGKA WAKTU PEMELIHARAAN = 180 (SERATUS DELAPAN PULUH) HARI KALENDER

CEKLIST DAN PEMBERSIHAN

JANGKA WAKTU PELAKSANAAN = 12 BULAN

C. MEKANIKAL ELEKTRIKAL DAN PLUMBING

JUMLAH HARGA PEKERJAAN 490,750,723,059.64

Ir. TONY S.SE Dony, ST

HARGA SAT. JUMLAH

Sub. Jumlah ###

Sub Jumlah ###

PEKERJAAN STRUKTUR ATAS

Sub Jumlah ###

HARGA SAT. JUMLAH

Sub Jumlah ###

Sub Jumlah ###

Sub Jumlah ###

Sub Jumlah ###

Sub Jumlah ###

HARGA SAT. JUMLAH

Sub Jumlah ###

Sub Jumlah ###

Sub Jumlah ###

Sub Jumlah ###

Sub Jumlah ###

HARGA SAT. JUMLAH

Sub Jumlah ###

Sub Jumlah ###

Sub Jumlah ###

Sub Jumlah ###

HARGA SAT. JUMLAH

TOTAL PEKERJAAN LANDCAPE ###

HARGA SAT. JUMLAH

II. PEKERJAAN ARSITEKTURAL

B PEKERJAAN KUSEN PINTU DAN JENDELA

C PEKERJAAN LANTAI DAN ATAP

Sub Jumlah 695,135,144.88

HARGA SAT. JUMLAH

B PEKERJAAN KUSEN PINTU DAN JENDELA

C PEKERJAAN LANTAI DAN ATAP

Sub Jumlah 717,181,703.11

B PEKERJAAN KUSEN PINTU DAN JENDELA

C PEKERJAAN LANTAI DAN ATAP

HARGA SAT. JUMLAH

Sub Jumlah ###

B PEKERJAAN KUSEN PINTU DAN JENDELA

C PEKERJAAN LANTAI DAN ATAP

HARGA SAT. JUMLAH

B PEKERJAAN KUSEN PINTU DAN JENDELA

C PEKERJAAN LANTAI DAN ATAP

Sub Jumlah ###

B PEKERJAAN KUSEN PINTU DAN JENDELA

HARGA SAT. JUMLAH

C PEKERJAAN LANTAI DAN ATAP

Sub Jumlah ###

B PEKERJAAN KUSEN PINTU DAN JENDELA