BILL OF QUANTITY

PROJECT: PEKERJAAN PEMBUATAN GUDANG WORKSHOP

JL. JOGLO RAYA, JAKARTA BARAT
PT. MARS PROPERTINDO SOLUTION
Harga Satuan
Total Harga Jumlah
No. Uraian Pekerjaan Unit Volume Jumlah Upah Jumlah
Satuan Material
Material Upah

A PEKERJAAN PERSIAPAN
1 Direksi Kit, Bedeng Tukang dan Gudang ls 1.00 2,000,000 - 2,000,000 2,000,000 - 2,000,000
2 Peralatan Kerja dan Alat bantu Lain ls 1.00 2,000,000 - 2,000,000 2,000,000 - 2,000,000
3 Listrik Kerja bl 6.00 500,000 - 500,000 3,000,000 - 3,000,000
4 Air Kerja bl 6.00 100,000 - 100,000 600,000 - 600,000
5 Keamanan bl 6.00 500,000 - 500,000 3,000,000 - 3,000,000
6 Desain Gambar Gudang Workshop 40 x 15m m2 600.00 15,000 - 15,000 9,000,000 - 9,000,000

A PEKERJAAN PERSIAPAN 19,600,000 - 19,600,000

B PEKERJAAN STRUKTUR
B.I.I PEKERJAAN PONDASI DAN STRUKTUR BAJA WF
1 Pek. Galian Pondasi m3 26.73 88,260 88,260 2,359,190 2,359,190
- - -
2 Pekerjaan Pondasi Strous Pile m1 44 197,000 44,200 241,200 8,668,000 1,944,800 10,612,800
Diameter 20 cm Kedalaman 2m. Besi 13mm - - -
3 Pek. Pondasi Pile Cap - Pedestal m3 16.90 1,337,940 660,420 1,998,360 22,605,834 11,158,456 33,764,291
Ukuran P80 x L80 x T70 . Besi 13mm . Beton K-225 + Begisting
3 Pek. Pondasi Sloof 15x20cm m3 4.20 1,258,130 567,555 1,825,685 5,284,146 2,383,731 7,667,877
Ukuran 15x20cm . Besi 12mm/8mm . Beton K-225 + Begisting
4 Pek. Strukture Tiang Utama WF 200 kg 2,181.30 20,250 10,644 30,894 44,171,292 23,217,740 67,389,031
200.100.5,5.8
5 Pek. Strukture Tiang WF 150 Rangka Atap kg 2,430.41 20,250 10,644 30,894 49,215,832 25,869,300 75,085,132
150.75.5.7 -
6 Pek. Strukture Tiang WF 150 Rangka Bawah kg 1,493.18 20,250 10,644 30,894 30,236,976 15,893,450 46,130,426
150.75.5.7 -
7 Pek. Canal Rangka Atap kg 3,481.59 15,750 9,144 24,894 54,835,061 31,835,670 86,670,731
125.50.20.2.3 mm
9 Pek. Track stank besi d. 12mm x 160 cm kg 342.70 15,750 5,730 21,480 5,397,539 1,963,676 7,361,215
Besi D12mm + Las
8 Pek. Plat Sambungan WF titik 146.00 23,250 11,460 34,710 3,394,500 1,673,160 5,067,660
Plat 10mm + Las WF dan Baut , Mur Baja
9 Pek. 1 bh Angkur HTB 325 D16mm x 40 cm + ring titik 88.00 45,100 5,730 50,830 3,968,800 504,240 4,473,040
Las WF dan Baut + Ring
Total 227,777,980 118,803,413 329,679,479
B.I.II PEKERJAAN DINDING

Total - - -
B PEKERJAAN STRUKTUR TOTAL PEKERJAAN STRUKTUR 247,377,980 118,803,413 366,181,393
C PEKERJAAN ARSITEKTUR
C.I PEKERJAAN LANTAI
1 Pek. Cor Lantai m3 93.67
 Tinggi 150 mm + Besi Wermesh M6 + Begisting
Pembesian Besi Wermesh M6 m2 652.48 55,956 22,252 78,208 36,510,314 14,518,920 51,029,234
Bekisting m2 59.04 58,990 47,220 106,210 3,482,770 2,787,869 6,270,638
Cor Beton K-350 m3 93.67 1,474,000 516,750 1,990,750 138,072,528 48,405,006 186,477,534

Total 178,065,612 65,711,795 243,777,407

C.II PEKERJAAN PENGECATAN
1 Pek. Pengecatan WF m1 1,149.00 20,230 15,000 35,230 23,244,270 17,235,000 40,479,270
CAT ZINCROMATE ANTI KARAT
Total 23,244,270 17,235,000 40,479,270
C.III PEKERJAAN ATAP
1 Pek. Atap m2 851.92 102,167 20,640 122,807 87,037,506 17,583,564 104,621,070
Spandek
Total 87,037,506 17,583,564 104,621,070
C.IV PEKERJAAN PINTU
1 Pek. Pintu Sliding Gudang Unit - - - -
Rangka + Plat Besi. Pintu Uk 3.6m x 5.2 m
Total - - -
TOTAL PEK. ARSITEKTURE 288,347,388 100,530,358 388,877,746
D PEKERJAAN M,E
D.I PEKERJAAN ELEKTRIKAL
D.I.I INSTALASI LISTRIK
Total - - -
E PEKERJAAN LAIN LAIN

1 Pek. Pembuatan Saluran Air Hujan ( Drainase) 40x40 cm m1 - - - - -

GALIAN + Pasangan Batu dan Mortar + Plester
2 Pek. Lantai Selasar L = 1m, Rollag Bata + Cor Rabat Beton m1 72.00
Pasangan pondasi Rollag Batu Bata (1 Pc : 4 Ps) m1 72.00 197,200 110,700 307,900 14,198,400 7,970,400 22,168,800
Cor Rabat Beton T = 0.1m m3 7.20 366,351 254,025 620,376 2,637,727 1,828,980 4,466,707
3 Pek. Cor Ramp Jalan Masuk T = 0.0 - 0.15 P = 41m x 2m m2 82.00
Pembesian Besi Wermesh M6 m2 82.00 55,956 22,252 78,208 4,588,410 1,824,656 6,413,066
Bekisting m2 3.69 58,990 47,220 106,210 217,673 174,242 391,915
Cor Beton K-350 m3 6.15 1,474,000 516,750 1,990,750 9,065,100 3,178,013 12,243,113
Total 30,707,310 14,976,290 45,683,600
D PEKERJAAN M.E TOTAL PEKERJAAN M.E 30,707,310 14,976,290 45,683,600

GRAND TOTAL 566,432,679 234,310,062 800,742,740

Fee Komisi 10% 80,074,274
GRAND TOTAL 880,817,014
DIBULATKAN 880,817,000

Tanggal. 09 Maret 2021

Dibuat oleh, Menyetujui, Mengetahui,

H. SARMILIH S.H IBU LUCERIA SIAGIAN RINDU MADJU