BILL OF QUANTITY

PROYEK : VIHARA BUDDHARATANA CBD POLONIA

LOKASI : MEDAN

REKAPITULASI

No BAGIAN PEKERJAAN SUB TOTAL HARGA

I Pekerjaan pendahuluan 36,000,000.00

II Pekerjaan Struktur

II.1 Pekerjaan Struktur Bawah 118,669,723.58

II.2 Pekerjaan Struktur Atas 2,821,518,688.64

TOTAL 2,976,188,412.22

Resiko + keuntungan 10% 297,618,841.22

TOTAL 3,273,807,253.44

PPN 10% 327,380,725.34

TOTAL 3,601,187,978.79

Dibulatkan 3,601,187,000.00

Medan , 17 September 2020

Wie Min
 BILL OF QUANTITY
PROYEK : STM (MR.BREND)
LOKASI : MEDAN

I. BAGIAN PEKERJAAN : PENDAHULUAN

HARGA SATUAN JUMLAH HARGA TOTAL

No URAIAN PEKERJAAN VOLUME JUMLAH
MATERIAL UPAH MATERIAL UPAH HARGA

1 Pemagaran sementara 1.00 ls 5,000,000 2,000,000 5,000,000 2,000,000 7,000,000

2 Listrik kerja dan penerangan 1.00 ls 5,000,000 - 5,000,000 - 5,000,000

3 Keamanan dan Jaga malam 1.00 ls 10,000,000 - 10,000,000 - 10,000,000

4 Mobilisasi dan demobilisasi 1.00 ls 2,000,000 - 2,000,000 - 2,000,000

5 Pengukuran dan bowplank 1.00 ls 3,000,000 2,000,000 3,000,000 2,000,000 5,000,000

6 Gudang sementara dan barak kerja 1.00 ls 2,500,000 - 2,500,000 - 2,500,000

7 Kantor dan direksi keet 1.00 ls - - - - -

8 Air kerja dan pompa 1.00 ls 2,500,000 - 2,500,000 - 2,500,000

9 Jalan keluar masuk dan washing bay 1.00 ls - - - - -

10 Asuransi Tenaga kerja 1.00 ls 2,000,000 - 2,000,000 - 2,000,000

SUB TOTAL 32,000,000 4,000,000 36,000,000

 BILL OF QUANTITY
PROYEK : VIHARA BUDDHARATANA CBD POLONIA
LOKASI : MEDAN

II BAGIAN PEKERJAAN : STRUKTUR BAWAH

HARGA SATUAN JUMLAH HARGA SUB TOTAL

No URAIAN PEKERJAAN VOLUME
HARGA
MATERIAL UPAH MATERIAL UPAH

1 Galian tanah pondasi, sloof, pit lift dan

958.58 m3 - 85,000 - 81,479,724 81,479,724
Basement

2 Pengaman Galian 67.40 m' 200,000 150,000 13,480,000 10,110,000 23,590,000

3 Pekerjaan Pemekaran Kepala Pile 25 x 25 68.00 titik - 200,000 - 13,600,000 13,600,000

SUB TOTAL 13,480,000 105,189,724 118,669,724

 BILL OF QUANTITY
PROYEK : VIHARA BUDDHARATANA CBD POLONIA
LOKASI : MEDAN

II. BAGIAN PEKERJAAN : STRUKTUR ATAS

HARGA SATUAN JUMLAH HARGA SUB TOTAL

No URAIAN PEKERJAAN VOLUME
HARGA
MATERIAL UPAH MATERIAL UPAH
B Pekerjaan Beton Bertulang

1 Cor lantai Semi basement t=20cm

- Beton = K-300 53.90 m³ 985,000 60,000 53,095,409 3,234,238 56,329,647
- Besi beton SNI U39 3,888.21 kg 9,500 2,500 36,938,039 9,720,537 46,658,576
- Lantai kerja 7.45 m² 750,000 60,000 5,584,325 446,746 6,031,071
- Waterproofing Integral 53.90 liter 75,000 25,000 4,042,798 1,347,599 5,390,397
- Floor hardener untuk lantai parkir 3kg/m2 269.52 m² 20,000 15,000 5,390,397 4,042,798 9,433,194
- Water Stop PVC 20 cm 64.00 m' 125,000 15,000 8,000,000 960,000 8,960,000
- Parit basement 62.80 m' 125,000 50,000 7,850,000 3,140,000 10,990,000
- Sumpit Dewatering 2.00 Unit 10,000,000 7,500,000 20,000,000 15,000,000 35,000,000
- Plastik Hitam 4.00 bal 450,000 150,000 1,800,000 600,000 2,400,000

2 Lantai kerja balok sloof dan pile cap 6.03 m³ 750,000 60,000 4,522,669 361,814 4,884,482

3 Pondasi Pile Cap & Tapak

- Beton = K-300 17.05 m3 985,000 60,000 16,789,325 1,022,700 17,812,025
- Besi beton SNI U39 1,954.99 kg 9,500 2,500 18,572,439 4,887,484 23,459,924
- Bekesting 68.42 m2 75,000 65,000 5,131,500 4,447,300 9,578,800

4 Balok sloop
- Beton = K-300 24.94 m3 985,000 60,000 24,562,797 1,496,211 26,059,008
- Besi beton SNI U39 3,890.60 kg 9,500 2,500 36,960,661 9,726,490 46,687,150
- Bekesting 136.69 m2 75,000 65,000 10,251,750 8,884,850 19,136,600

6 Starter bar kolom

- Beton = K-300 0.53 m3 985,000 60,000 520,080 31,680 551,760
- Besi beton SNI U39 2,420.96 kg 9,500 2,500 22,999,153 6,052,409 29,051,561
- Bekesting 6.16 m2 75,000 65,000 462,000 400,400 862,400

7 Kolom lantai Basement ke ground floor

- Beton = K-300 24.83 m3 985,000 60,000 24,459,520 1,489,920 25,949,440
- Besi beton SNI U39 5,939.43 kg 9,500 2,500 56,424,585 14,848,575 71,273,161
- Bekesting 190.90 m2 75,000 65,000 14,317,200 12,408,240 26,725,440

8 Dinding Basement (Beton expose)

- Beton = K-300 41.34 m3 985,000 60,000 40,716,354 2,480,184 43,196,538
- Besi beton SNI U39 3,687.84 kg 9,500 2,500 35,034,454 9,219,593 44,254,047
- Bekesting 413.36 m2 75,000 65,000 31,002,300 26,868,660 57,870,960
- Waterproofing Integral 41.34 liter 75,000 25,000 3,100,230 1,033,410 4,133,640

9 Pelat lantai Ground Floor

- Beton = K-300 41.65 m3 985,000 60,000 41,026,689 2,499,088 43,525,777
- Besi beton SNI U39 3,686.70 kg 9,500 2,500 35,023,666 9,216,754 44,240,420
- Bekesting 360.20 m2 75,000 65,000 27,014,963 23,412,968 50,427,931

10 Balok lantai ground floor

- Beton = K-300 17.99 m3 985,000 60,000 17,717,491 1,079,238 18,796,729
- Besi beton SNI U39 3,510.93 kg 9,500 2,500 33,353,877 8,777,336 42,131,213
- Bekesting 119.88 m2 75,000 65,000 8,990,940 7,792,148 16,783,088

11 Tangga lantai basement ke lt ground floor

- Beton = K-300 3.18 m3 985,000 60,000 3,129,222 190,613 3,319,834
- Besi beton SNI U39 359.68 kg 9,500 2,500 3,416,949 899,197 4,316,146
- Bekesting 31.30 m2 75,000 65,000 2,347,800 2,034,760 4,382,560

12 Kolom lantai Ground Floor ke Lantai 2

- Beton = K-300 26.69 m3 985,000 60,000 26,293,984 1,601,664 27,895,648
- Besi beton SNI U39 6,342.51 kg 9,500 2,500 60,253,869 15,856,281 76,110,151
- Bekesting 212.62 m2 75,000 65,000 15,946,800 13,820,560 29,767,360

13 Pelat lantai 2
- Beton = K-300 44.90 m3 985,000 60,000 44,229,849 2,694,204 46,924,053
- Besi beton SNI U39 3,977.24 kg 9,500 2,500 37,783,776 9,943,099 47,726,876
- Bekesting 390.00 m2 75,000 65,000 29,249,925 25,349,935 54,599,860

14 Balok lantai 2
- Beton = K-300 47.20 m3 985,000 60,000 46,489,352 2,831,839 49,321,191
- Besi beton SNI U39 8,273.42 kg 9,500 2,500 78,597,449 20,683,539 99,280,988
- Bekesting 316.67 m2 75,000 65,000 23,749,890 20,583,238 44,333,128
 II. BAGIAN PEKERJAAN : STRUKTUR ATAS

HARGA SATUAN JUMLAH HARGA SUB TOTAL

No URAIAN PEKERJAAN VOLUME
HARGA
MATERIAL UPAH MATERIAL UPAH
15 Tangga lantai Ground ke lantai 2
- Beton = K-300 3.18 m3 985,000 60,000 3,129,222 190,613 3,319,834
- Besi beton SNI U39 359.68 kg 9,500 2,500 3,416,949 899,197 4,316,146
- Bekesting 31.30 m2 75,000 65,000 2,347,800 2,034,760 4,382,560

16 Kolom lantai 2 ke Lantai 2 Mezanine

- Beton = K-300 20.28 m3 985,000 60,000 19,975,800 1,216,800 21,192,600
- Besi beton SNI U39 4,628.64 kg 9,500 2,500 43,972,057 11,571,594 55,543,651
- Bekesting 164.94 m2 75,000 65,000 12,370,800 10,721,360 23,092,160

17 Pelat lantai lantai 2 Mezanine

- Beton = K-300 30.23 m3 985,000 60,000 29,779,837 1,814,000 31,593,838
- Besi beton SNI U39 2,677.86 kg 9,500 2,500 25,439,714 6,694,662 32,134,376
- Bekesting 267.63 m2 75,000 65,000 20,072,496 17,396,163 37,468,659

18 Balok lantai lantai 2 Mezanine

- Beton = K-300 22.20 m3 985,000 60,000 21,868,454 1,332,089 23,200,542
- Besi beton SNI U39 3,602.77 kg 9,500 2,500 34,226,282 9,006,916 43,233,199
- Bekesting 187.97 m2 75,000 65,000 14,097,750 12,218,050 26,315,800

19 Tangga lantai 2 ke lantai 2 Mezanine

- Beton = K-300 3.13 m3 985,000 60,000 3,086,744 188,025 3,274,769
- Besi beton SNI U39 354.88 kg 9,500 2,500 3,371,329 887,192 4,258,521
- Bekesting 30.88 m2 75,000 65,000 2,315,888 2,007,103 4,322,990

20 Kolom lantai 2 Mezanine ke Lantai 3

- Beton = K-300 16.56 m3 985,000 60,000 16,313,570 993,720 17,307,290
- Besi beton SNI U39 4,406.11 kg 9,500 2,500 41,858,005 11,015,264 52,873,269
- Bekesting 151.42 m2 75,000 65,000 11,356,800 9,842,560 21,199,360

21 Pelat lantai lantai 3

- Beton = K-300 42.24 m3 985,000 60,000 41,601,805 2,534,120 44,135,925
- Besi beton SNI U39 3,740.92 kg 9,500 2,500 35,538,745 9,352,301 44,891,046
- Bekesting 368.53 m2 75,000 65,000 27,639,625 23,954,341 51,593,966

22 Balok lantai lantai 3

- Beton = K-300 39.87 m3 985,000 60,000 39,275,078 2,392,391 41,667,469
- Besi beton SNI U39 6,440.63 kg 9,500 2,500 61,185,988 16,101,576 77,287,564
- Bekesting 324.24 m2 75,000 65,000 24,318,240 21,075,808 45,394,048

23 Tangga lantai 2 Mezanine ke lantai 3

- Beton = K-300 3.13 m3 985,000 60,000 3,086,744 188,025 3,274,769
- Besi beton SNI U39 354.88 kg 9,500 2,500 3,371,329 887,192 4,258,521
- Bekesting 30.88 m2 75,000 65,000 2,315,888 2,007,103 4,322,990

24 Kolom lantai 3 ke Lantai 4

- Beton = K-300 16.56 m3 985,000 60,000 16,313,570 993,720 17,307,290
- Besi beton SNI U39 3,952.98 kg 9,500 2,500 37,553,294 9,882,446 47,435,739
- Bekesting 151.42 m2 75,000 65,000 11,356,800 9,842,560 21,199,360

25 Pelat lantai lantai 4

- Beton = K-300 40.92 m3 985,000 60,000 40,307,294 2,455,267 42,762,561
- Besi beton SNI U39 3,624.52 kg 9,500 2,500 34,432,896 9,061,288 43,494,184
- Bekesting 357.38 m2 75,000 65,000 26,803,629 23,229,812 50,033,441

26 Balok lantai lantai 4

- Beton = K-300 36.99 m3 985,000 60,000 36,435,451 2,219,418 38,654,870
- Besi beton SNI U39 5,616.83 kg 9,500 2,500 53,359,883 14,042,075 67,401,958
- Bekesting 289.44 m2 75,000 65,000 21,707,910 18,813,522 40,521,432

27 Tangga lantai 3 ke lantai 4

- Beton = K-300 3.13 m3 985,000 60,000 3,086,744 188,025 3,274,769
- Besi beton SNI U39 354.88 kg 9,500 2,500 3,371,329 887,192 4,258,521
- Bekesting 30.88 m2 75,000 65,000 2,315,888 2,007,103 4,322,990

28 Kolom lantai 4 ke Lantai Atap

- Beton = K-300 9.84 m3 985,000 60,000 9,696,734 590,664 10,287,398
- Besi beton SNI U39 1,939.55 kg 9,500 2,500 18,425,742 4,848,879 23,274,621
- Bekesting 119.49 m2 75,000 65,000 8,961,600 7,766,720 16,728,320

29 Pelat lantai lantai atap

- Beton = K-300 31.67 m3 985,000 60,000 31,198,606 1,900,423 33,099,029
- Besi beton SNI U39 3,149.64 kg 9,500 2,500 29,921,533 7,874,088 37,795,621
- Bekesting 279.85 m2 75,000 65,000 20,988,567 18,190,092 39,178,659
- Waterproofing Integral 31.67 liter 75,000 25,000 2,375,528 791,843 3,167,371
- Floor hardener untuk lantai atap 3kg/m2 279.85 m2 20,000 15,000 5,596,951 4,197,713 9,794,665
 II. BAGIAN PEKERJAAN : STRUKTUR ATAS

HARGA SATUAN JUMLAH HARGA SUB TOTAL

No URAIAN PEKERJAAN VOLUME
HARGA
MATERIAL UPAH MATERIAL UPAH
30 Balok lantai lantai atap
- Beton = K-300 29.92 m3 985,000 60,000 29,475,128 1,795,439 31,270,567
- Besi beton SNI U39 4,883.80 kg 9,500 2,500 46,396,143 12,209,511 58,605,655
- Bekesting 318.98 m2 75,000 65,000 23,923,800 20,733,960 44,657,760
- Waterproofing Integral 29.92 liter 75,000 25,000 2,244,299 748,100 2,992,399

31 Dinding lantai lantai atap

- Beton = K-300 1.84 m3 985,000 60,000 1,812,400 110,400 1,922,800
- Besi beton SNI U39 136.53 kg 9,500 2,500 1,297,069 341,334 1,638,403
- Bekesting 18.40 m2 75,000 65,000 1,380,000 1,196,000 2,576,000
- Waterproofing Integral 1.84 liter 75,000 25,000 138,000 46,000 184,000

32 Lift
Pit lift
- Beton = K-300 4.83 m3 985,000 60,000 4,759,520 289,920 5,049,440
- Besi beton SNI U39 303.00 kg 9,500 2,500 2,878,460 757,489 3,635,949
- Bekesting 38.72 m2 75,000 65,000 2,904,000 2,516,800 5,420,800
Water Stop
- WaterStop PVC 20 cm 18.40 m' 125,000 15,000 2,300,000 276,000 2,576,000

Kolom Lift
- Beton = K-300 5.34 m3 985,000 60,000 5,262,264 320,544 5,582,808
- Besi beton SNI U39 782.58 kg 9,500 2,500 7,434,465 1,956,438 9,390,903
- Bekesting 80.14 m2 75,000 65,000 6,010,200 5,208,840 11,219,040

Balok Lift
- Beton = K-300 3.96 m3 985,000 60,000 3,900,600 237,600 4,138,200
- Besi beton SNI U39 571.21 kg 9,500 2,500 5,426,505 1,428,028 6,854,533
- Bekesting 52.80 m2 75,000 65,000 3,960,000 3,432,000 7,392,000

SUB TOTAL 2,136,190,216 685,328,473 2,821,518,689