REKAPITULASI BIAYA

BILL of QUANTITY
MALAWI DELUXE

JUMLAH HARGA
No. URAIAN PEKERJAAN
(Rp)

I PEKERJAAN PERSIAPAN 4,630,000.00

II PEKERJAAN TANAH 7,731,083.50
III PEKERJAAN PONDASI 13,250,948.50
IV PEKERJAAN STRUKTUR 47,322,306.94
V PEKERJAAN PASANGAN DINDING & PLESTERAN 68,805,343.78
VI PEKERJAAN PINTU & JENDELA 36,112,000.00
VII PEKERJAAN ATAP 16,735,000.00
VIII PEKERJAAN PLAFON 7,512,500.00
IX PEKERJAAN LANTAI 24,770,555.98
X PEKERJAAN SANITAIR, AIR BERSIH & AIR KOTOR 18,977,750.00
XI PEKERJAAN LISTRIK 15,018,200.00
XII PEKERJAAN FINISHING CAT 14,403,416.40
XIII PEKERJAAN LAIN-LAIN 6,755,715.00

Total 1 282,024,820.10
Profit
Total 1 + profit
Pembulatan 282,000,000.00

Surabaya, 29 Mei 2018

CV. KARYA INDAH ABADI TEKNIK

SETYO LAKSONO
Direktur
BILL of QUANTITY

MALAWI DELUXE
WORK DESCRIPTIONS Volume Harga Satuan Total Harga
No. Sat

I PEKERJAAN PERSIAPAN
1 Pembersihan Ls 1.000 250,000.00 250,000.00
2 Direksi keet + gudang Ls 1.000 500,000.00 500,000.00
3 Bouwplank + uitset m' 36.000 30,000.00 1,080,000.00
4 Air kerja Ls 1.000 1,500,000.00 1,500,000.00
5 Listrik kerja Ls 1.000 1,300,000.00 1,300,000.00
SUBTOTAL 4,630,000.00
II PEKERJAAN TANAH
1 Perbaikan tanah + pipa 4" type C + kerikil (tiap ruangan) ttk 3.000 180,000.00 540,000.00
2 Urug sirtu di bawah lantai bangunan m³ 11.234 175,000.00 1,965,880.00
3 Urug sirtu carport + pemadatan m³ 6.030 195,000.00 1,175,850.00
4 Galian tanah poer + sloof m³ 25.184 90,000.00 2,266,542.00
5 Buang tanah bekas galian pondasi m³ 19.487 45,000.00 876,892.50
6 Urugan tanah kembali m³ 7.697 30,000.00 230,919.00
7 Plastik bawah cor pondasi & lantai ls 1.000 150,000.00 150,000.00
8 Potong ujung Tiang Pancang dengan circle ttk 21.000 25,000.00 525,000.00
SUBTOTAL 7,731,083.50
III PEKERJAAN PONDASI
1 Beton Pondasi Poer PC-1 40x40x30 m³ 0.475 2,500,000.00 1,188,000.00
2 Beton Pondasi Poer PC-2 40x50x40 m³ 0.332 2,500,000.00 830,000.00
3 Beton Pondasi Poer PC-3 90x40x50 m³ 0.306 2,500,000.00 765,000.00
4 Beton Sloof S1 15/30 m³ 0.927 3,100,000.00 2,873,700.00
5 Beton Sloof S2 15/35 m³ 1.387 3,100,000.00 4,299,459.75
6 Beton Sloof S3 15/40 m³ 0.551 3,100,000.00 1,708,100.00
7 Beton Lantai kerja t= 5 cm (bawah sloof & poer) m³ 1.763 900,000.00 1,586,688.75

SUBTOTAL 13,250,948.50
IV PEKERJAAN STRUKTUR

A LANTAI 1
1 Beton rabatan lantai induk t= 8 cm m³ 2.753 1,000,000.00 2,752,560.00
2 Beton Kolom praktis KP 12/12 m³ 0.771 3,000,000.00 2,313,000.00
3 Beton Kolom praktis KP1 10/10 m³ 0.132 2,900,000.00 382,800.00
4 Beton Kolom Struktur K1 12/30 m³ 0.864 3,200,000.00 2,764,800.00
5 Beton Kolom Struktur K2 12/25 m³ 0.727 3,300,000.00 2,397,681.00

B LANTAI 2
1 Beton Kolom praktis KP 12/12 m³ 0.532 3,100,000.00 1,649,169.00
2 Beton Kolom praktis KP1 10/10 m³ 0.120 3,000,000.00 360,180.00
3 Beton Balok Struktur RB' 10/10 (ring pagar) m³ 0.113 2,900,000.00 328,860.00
4 Beton Balok Struktur B1 15/30 m³ 0.248 3,400,000.00 843,200.00
5 Beton Balok Struktur B2 15/30 m³ 0.512 3,425,000.00 1,753,600.00
6 Beton Balok Struktur B3 15/30 m³ 0.371 3,450,000.00 1,279,950.00
7 Beton Balok Struktur B4 15/40 m³ 0.312 3,600,000.00 1,123,200.00
8 Beton Balok Struktur RB 12/12 m³ 0.053 3,100,000.00 164,300.00
9 Beton Balok Struktur RB1 12/25 m³ 0.036 3,350,000.00 120,600.00
10 Plat type B t=12cm m³ 2.180 3,600,000.00 7,848,000.00
11 Plat type C t=15cm m³ 0.618 3,750,000.00 2,318,906.25
12 Plat type D t=10cm m³ 0.193 3,400,000.00 656,200.00
13 Beton Kolom Struktur K1 12/30 m³ 0.697 3,300,000.00 2,299,314.60
14 Beton Kolom Struktur K2 12/25 m³ 0.102 3,350,000.00 343,257.75
15 Beton Balok Struktur B5 20/13 m³ 0.144 3,500,000.00 502,775.00

C ATAP
1 Beton Kolom praktis KP 12/12 m³ 0.052 3,200,000.00 166,659.84
2 Beton Balok Struktur RB 12/12 m³ 0.300 3,450,000.00 1,034,586.00
3 Beton Balok Struktur RB1 12/25 m³ 0.595 3,500,000.00 2,083,987.50
 WORK DESCRIPTIONS Volume Harga Satuan Total Harga
No. Sat

4 Beton Balok Struktur RB2 15/30 m³ 0.612 3,500,000.00 2,142,000.00

1 Beton Tangga m³ 1.800 3,750,000.00 6,750,000.00

2 Beton Pelat meja beton (dapur) m³ 0.210 3,400,000.00 714,000.00
3 Beton meja wastafel + Finish Keramik WC bh 1.000 750,000.00 750,000.00
4 Balok Latei 12/12 m³ 0.118 3,300,000.00 390,720.00
5 Beton Balok Bordes 15/30 m³ 0.320 3,400,000.00 1,088,000.00

SUBTOTAL 47,322,306.94
V PEKERJAAN PASANGAN DINDING & PLESTERAN

A LANTAI 1
1 Pasangan dinding bata ringan 10 cm (pagar) m² 37.032 90,000.00 3,332,840.63
2 Plesteran 1:5 + acian biasa (pagar) m² 40.427 75,000.00 3,032,011.41
3 Pasangan dinding bata ringan 12.5 cm perekat MU 382 m² 121.949 105,000.00 12,804,655.50
4 Plesteran dinding MU 302 m² 162.969 75,000.00 12,222,697.50
5 Acian dinding MU 250 m² 132.283 20,000.00 2,645,662.50
6 Benangan sudut dinding, pintu, jendela m' 300.320 22,500.00 6,757,188.75

B LANTAI 2
1 Pasangan dinding bata ringan 12.5 cm + perekat MU 380 m² 88.468 110,000.00 9,731,436.00
2 Plesteran dinding MU 301 m² 125.876 80,000.00 10,070,112.00
3 Acian dinding MU 250 m² 111.712 20,000.00 2,234,232.00
4 Benangan sudut dinding, pintu, jendela m' 200.772 22,500.00 4,517,370.00
5 Waterproof lantai WC lt 2 m² 5.070 60,000.00 304,200.00

C LAIN-LAIN
1 Benangan pelat level & canopy m² 24.375 25,000.00 609,375.00
2 Waterproofing: sisi atas pelat leufel / Canopy ex. Sika Top 107 m² 2.438 60,000.00 146,250.00
3 Tali air aluminium (sisi bwh plat level dan canopy) m' 1.950 22,500.00 43,875.00
4 Acian expose MU-200 (sisi bwh plat level dan canopy) m² 1.950 25,000.00 48,750.00
5 Tali air aluminium 1x1cm (dapur) m' 2.925 22,500.00 65,812.50
6 Acian expose tangga MU-200 m² 3.413 25,000.00 85,312.50
7 Tali air aluminium 1x1cm pagar belakang m' 6.825 22,500.00 153,562.50

SUBTOTAL 68,805,343.78

VI PEKERJAAN PINTU & JENDELA

Item Pekerjaan Pintu, Jendela & Railing sudah termasuk aksesoris & finishing dan diberi plastik

1 PU
- Material bh 1.000 4,227,000.00 4,227,000.00
- Aksesories ls 1.000 1,125,000.00 1,125,000.00
2 P1
- Material bh 1.000 2,239,000.00 2,239,000.00
- Aksesories ls 1.000 652,500.00 652,500.00
3 PJ1
- Material bh 1.000 4,365,000.00 4,365,000.00
- Aksesories ls 1.000 787,500.00 787,500.00
4 P2
- Material bh 1.000 2,106,000.00 2,106,000.00
- Aksesories ls 1.000 652,500.00 652,500.00
5 P3
- Material bh 1.000 2,106,000.00 2,106,000.00
- Aksesories ls 1.000 652,500.00 652,500.00
6 J1
- Material bh 1.000 3,365,000.00 3,365,000.00
- Aksesories ls 1.000 630,000.00 630,000.00
7 J2
- Material bh 1.000 2,071,000.00 2,071,000.00
- Aksesories ls 1.000 337,500.00 337,500.00
8 J3
- Material bh 1.000 1,996,000.00 1,996,000.00
 WORK DESCRIPTIONS Volume Harga Satuan Total Harga
No. Sat

- Aksesories ls 1.000 337,500.00 337,500.00

9 J4
- Material bh 1.000 3,400,000.00 3,400,000.00
- Aksesories ls 1.000 337,500.00 337,500.00
10 K1 bh 1.000 333,000.00 333,000.00
11 K2 bh 1.000 382,500.00 382,500.00
12 Para2 J4 set 1.000 2,150,000.00 2,150,000.00
13 Kaca Tempered 12mm bh 1.000 1,859,000.00 1,859,000.00

SUBTOTAL 36,112,000.00
VII PEKERJAAN ATAP
1 Rangka Atap Galvalum m² 50.000 130,000.00 6,500,000.00
2 Genteng beton Type Flat-Exel badan ex. Monier (wrn: midnight black) m² 68.000 95,000.00 6,460,000.00
3 Genteng nok Exel Ridge (memanjang) V ex. Monier m' 6.000 55,000.00 330,000.00
4 Genteng nok Exel Starter (ujung) ex. Monier bh 2.000 55,000.00 110,000.00
5 Genteng nok Exel 3 way Apex (pertigaan) ex. Monier bh
6 Listplank 400 x 30 x 11 ex. Elephant m' 25.000 75,000.00 1,875,000.00
7 Genteng tepi ex. Monier m' 8.000 70,000.00 560,000.00
8 Pemasangan nok sistem Dryfix m' 6.000 150,000.00 900,000.00

SUBTOTAL 16,735,000.00
VIII PEKERJAAN PLAFON

A LANTAI 1
1 Rangka Plafon Hollow 4x4 (induk), 2x4 (pembagi) + gypsum 9 mm board m² 30.000 72,500.00 2,175,000.00
Rangka Plafon Hollow 4x4 (induk), 2x4 (pembagi) + kalsiboard 4 mm board
2 m² 11.000 75,000.00 825,000.00
(termasuk overstek)
3 Tali air tepi plafond aluminium L (1x1 cm) m' 36.000 25,000.00 900,000.00

B LANTAI 2
1 Rangka Plafon Hollow 4x4 (induk), 2x4 (pembagi) + gypsum 9 mm board m² 17.000 75,000.00 1,275,000.00
Rangka Plafon Hollow 4x4 (induk), 2x4 (pembagi) + kalsiboard 4 mm board
2 m² 15.000 77,500.00 1,162,500.00
(termasuk overstek)
3 Tali air tepi plafond aluminium L (1x1 cm) m' 35.000 25,000.00 875,000.00
4 Mainhole plafond bh 1.000 300,000.00 300,000.00

SUBTOTAL 7,512,500.00
IX PEKERJAAN LANTAI

A LANTAI 1
1 Carport paving 10x20 kombinasi, t=7cm ex. Conbloc m² 13.568 114,000.00 1,546,695.00
Lantai teras depan & belakang Granit Tiles 30x60 H63620 abu2 gelap ex.
2 m² 6.885 166,250.00 1,144,631.25
White Horse
3 R. Makan, R. Keluarga, R. Tidur 1 Granite Tiles 60x60 cream terang polos m² 26.190 185,250.00 4,851,697.50
4 Tangga Granite Tiles 60x60 cream terang polos m² 8.500 194,750.00 1,655,375.00
5 Meja Dapur keramik 30x30 Murano ex. Asia Tile m² 1.458 114,000.00 166,212.00
6 Dinding Dapur keramik 30x30 Murano ex. Asia Tile m² 1.161 123,500.00 143,383.50
7 Lantai KM / WC Lt 1 Lazio Brown 40x40 ex. Platinum m² 1.332 128,250.00 170,829.00
8 Dinding KM / WC Lt 1 Lazio Brown 40x40 ex. Platinum m² 14.751 137,750.00 2,031,950.25
9 Plint Lantai tali air + Lis aluminium 1x3 cm m' 30.600 23,750.00 726,750.00
10 Tekstur Dinding pagar belakang ex. Propan DTX250 m² 14.256 76,000.00 1,083,456.00
11 Dinding aksen Depan Lt Dasar tempelan GRC finishing cat weathershield m² 10.625 204,250.00 2,170,237.95
12 Screed diatas waterproof plat leufel & kanopi t= 2 cm m² 7.551 85,500.00 645,610.50
13 Sparing pipa D 4" (2 jalur) bawah driveway m' 8.000 75,000.00 600,000.00

B LANTAI 2
1 R.Tidur 2 + Hall + Tangga Granite Tiles 60x60 cream terang polos m² 12.646 194,750.00 2,462,789.03
2 Lantai KM / WC Lazio Brown 40x40 ex. Platinum m² 1.377 133,000.00 183,141.00
3 Dinding KM / WC Lazio Brown 40x40 ex. Platinum m² 14.391 142,500.00 2,050,717.50
4 Plint Lantai tali air + Lis aluminium 1x3 cm m' 18.108 23,750.00 430,065.00
5 Dinding aksen dpn lt. 2 Travertine sandwich 60x120 m² 4.071 665,000.00 2,707,015.50

SUBTOTAL 24,770,555.98
 WORK DESCRIPTIONS Volume Harga Satuan Total Harga
No. Sat

X PEKERJAAN SANITAIR, AIR BERSIH & AIR KOTOR

A Saluran Air Kotor

1 Pipa Hawa D Ø1.1/4 in ex. WAVIN m' 3.200 32,500.00 104,000.00
2 Pipa D Ø2 in ex. WAVIN m' 1.200 42,500.00 51,000.00
3 Pipa D Ø2.5 in ex. WAVIN m' 9.000 47,500.00 427,500.00
4 Pipa D Ø3 in ex. WAVIN m' 5.000 52,500.00 262,500.00
5 Pipa D Ø4 in ex. WAVIN m' 34.500 57,500.00 1,983,750.00
6 Septictank 750 lt ex. Pancawira bh 1.000 2,750,000.00 2,750,000.00
7 Bak kontrol beton + tutup bh 2.000 550,000.00 1,100,000.00
8 Bak kontrol Fiberglass bh 2.000 450,000.00 900,000.00

B Saluran air bersih

1 Primer :Pipa PEX PN 12.5 (T.20) Type COLD m' 50.000 30,000.00 1,500,000.00
2 Sekunder: Pipa PEX PN 12.5 (T.16) Type COLD m' 35.000 24,000.00 840,000.00
3 Sparing air panas PEX PN 12.5 diameter 1/2" PPRC m' 25.000 30,000.00 750,000.00

C Sanitary Fittings
1 KM/WC Keluarga Lt. 1 :
o Shower TX 433SD set 1.000 939,000.00 939,000.00
o Kloset CW 660 NJ set 1.000 1,260,000.00 1,260,000.00
o Jetspray THX20NB set 1.000 216,000.00 216,000.00
o Avour TX1BV1N bh 1.000 345,000.00 345,000.00
o Tempat sabun coakan dinding bh 1.000 142,500.00 142,500.00

2 KM/WC Utama :
o Shower TX 433SD set 1.000 939,000.00 939,000.00
o Jetspray THX20NB set 1.000 216,000.00 216,000.00
o Kloset CW 660 NJ set 1.000 1,260,000.00 1,260,000.00
o Wastafel LW 642 CJ set 1.000 550,000.00 550,000.00
o Kran Wastafel TX109LD set 1.000 270,000.00 270,000.00
o Avour TX1BV1N bh 2.000 345,000.00 690,000.00
o Tempat sabun coakan dinding bh 1.000 142,500.00 142,500.00

3 Dapur :
o Kitchen Zink Royal 1 lubang uk. 50x91 set 1.000 395,000.00 395,000.00
o Kran Kitchen Zink TL-040 ex. Wasser bh 1.000 279,000.00 279,000.00

4 Taman depan & blkg :

o Kran type TC 030 ex. Wasser bh 2.000 332,500.00 665,000.00

SUBTOTAL 18,977,750.00
XI PEKERJAAN LISTRIK

1 Instalasi Titik Lampu DL bh 8.000 112,500.00 900,000.00

2 Instalasi Titik Lampu TB bh 1.000 112,500.00 112,500.00
3 Instalasi Lampu fitting FT bh 1.000 112,500.00 112,500.00
4 Downlight ex. Philips bh 8.000 99,000.00 792,000.00
5 Downlight tabung ex. Zetalux bh 1.000 215,000.00 215,000.00
6 Fitting ex. Broco bh 1.000 75,000.00 75,000.00
7 Bola Lampu Led 4 Watt Phillips bh 10.000 43,500.00 435,000.00
8 Kabel NYY 4x4 m' 10.000 55,500.00 555,000.00
9 Kabel NYY 4x6 m' 8.000 60,500.00 484,000.00
10 Kabel NYM 3x2,5 m' -
11 Kabel NYM 3x1,5 m' -
12 Sparing SR Listrik pipa AW 2in m' 8.000 22,500.00 180,000.00
13 Sparing SR telpon & Antena pipa D 3/4in m' 12.000 15,700.00 188,400.00
14 Pipa Drain (Pembuangan) Air AC ttk 3.000 157,500.00 472,500.00
15 Sparing pipa refrigrant AC ttk 3.000 157,500.00 472,500.00
16 Instalasi Power AC + Stop kontak AC bh 3.000 379,500.00 1,138,500.00
17 Instalasi TV bh -
18 Instalasi waterheater ttk 1.000 291,500.00 291,500.00
 WORK DESCRIPTIONS Volume Harga Satuan Total Harga
No. Sat

19 Instalasi Kabel data (sparing saja) ttk 2.000 157,000.00 314,000.00

20 Box Data ttk 1.000 449,000.00 449,000.00
21 Box Panel MCB ttk 2.000 382,500.00 765,000.00
22 Grounding Arde BC 6mm2 (max 3 Ohm) ttk 2.000 247,000.00 494,000.00
23 Saklar Seri Pieno ttk 3.000 69,500.00 208,500.00
24 Saklar Tunggal Pieno bh 4.000 60,500.00 242,000.00
25 Saklar Hotel Pieno bh 2.000 76,500.00 153,000.00
26 Stop Kontak bh 9.000 67,500.00 607,500.00
27 Outlet TV bh -
28 MCB 6A - 1 P titik 8.000 67,500.00 540,000.00
29 MCB 16A 1 P titik 3.000 85,500.00 256,500.00
30 ELCB 25 A titik 1.000 673,000.00 673,000.00
31 Foto cell 3A+ Instalasi ls 1.000 314,000.00 314,000.00
32 Doraldus 3/4 titik 2.000 35,900.00 71,800.00
33 Sparing Lampu Taman dpn & blkg (@ 1 titik) titik 2.000 157,000.00 314,000.00
34 Test nyala ls 1.000 213,500.00 213,500.00
35 Tes Tekan ls 1.000 213,750.00 213,750.00
36 Tes Grounding ls 1.000 213,750.00 213,750.00
37 Tes Gelontor ls 1.000 342,000.00 342,000.00
38 Tes Rendam ls 1.000 171,000.00 171,000.00
39 Instalasi stop kontak titik 9.000 121,500.00 1,093,500.00
40 Instalasi Lampu hotel titik 1.000 179,500.00 179,500.00
41 Instalasi Power box data titik 1.000 122,000.00 122,000.00
42 Instalasi Exhaust Fan titik 1.000 642,500.00 642,500.00

SUBTOTAL 15,018,200.00
XII PEKERJAAN FINISHING CAT

A LANTAI 1
1 Cat dinding exterior m² 52.200 38,250.00 1,996,650.00
2 Cat Interior m² 120.600 31,500.00 3,798,900.00
3 Cat plafond dalam m² 32.800 31,500.00 1,033,200.00

B LANTAI 2
1 Cat dinding exterior m² 38.400 42,750.00 1,641,600.00
2 Cat Interior m² 114.576 32,400.00 3,712,262.40
3 Cat plafond dalam m² 25.600 32,400.00 829,440.00

C LAIN-LAIN
1 Cat listplank m² 7.520 54,000.00 406,080.00
2 Cat Canopy m² 7.688 40,500.00 311,364.00
3 Cat plafon overstek m² 12.000 40,500.00 486,000.00
4 Cat Hand railing tangga m² 3.480 54,000.00 187,920.00

SUBTOTAL 14,403,416.40
XIII PEKERJAAN LAIN-LAIN
1 Box meter listrik + air unit 1.000 675,000.00 675,000.00
2 Badukan tempat sampah bh 1.000 450,000.00 450,000.00
3 Railing Tangga Utama m' 3.200 750,000.00 2,400,000.00
4 Hand Railing Tangga Utama m' 4.350 36,000.00 156,600.00
5 Rooster pada gewel atap ukuran 20x40 bh 4.000 90,000.00 360,000.00
6 As Built drawing ls 1.000 1,250,000.00 1,250,000.00
7 Railing Jendela m' 2.215 625,000.00 1,384,375.00
8 Hand railing Jendela m' 2.215 36,000.00 79,740.00

SUBTOTAL 6,755,715.00
Total 1 : (Rp.) 282,024,820.10
Profit (Rp.)
Total 1 + profit (Rp.) 282,024,820.10
Pembulatan (Rp.) 282,000,000.00