REKAPITULASI BOQ

KEGIATAN : PEMBANGUNAN WISMA BARITO PACIFIC II

PEKERJAAN : PEKERJAAN PLAFOND & DINDING LOBBY WBP II
LOKASI : JL. LET JEND S. PARMAN KAV. 60 KEC PAL MERAH JAKARTA BARAT

NO Item Pekerjaan Area Spesifikasi Sat QTY Harsat Total Harga

A Area Ceiling Lift Lobby High Zone, Lift
Powder coat /
1 Kisi-kisi hollow aluminum motif kayu 4x4 cm Lobby Low Zone, Lift Lobby m² 28.35 1,135,674 32,196,358
Kisi-kisi hollow aluminum motif kayu 5x10 cm, gap Vinyl coat /
Powder
2 Mezanine
Main Lobby m² 445.25 1,332,636 593,356,179
20cm Vinyl
Lift Lobby High Zone, Lift
Lobby Low Zone, Lift Lobby Powder coat /
3 Permukaan motif kayu m² 335.35 1,513,044 507,399,305
Mezanine, Main Lobby, Vinyl
Mezzanine
Sub Total A 1,132,951,842
B Area Dinding
1 Anyaman hollow aluminum motif kayu Core Wall, Aluminum veneer m² 90.80 1,135,674 103,119,199
Powder coat /
2 Anyaman hollow aluminum motif kayu Void / HighHigh
Lift Lobby Ceiling
Zone, Lift m² 170.10 1,135,674 193,178,147
Vinyl coat /
Powder
3 Kisi-kisi hollow aluminum motif kayu 4x4 cm Lobby Low Zone, Lift Lobby m² 38.70 1,135,674 43,950,584
Vinyl
4 Kisi-kisi motif kayu 4x4 cm dan 8x4 cm Mezanine
Main Lobby Aluminum veneer m² 60.05 1,135,674 68,197,224
Lift Lobby High Zone, Lift
Lobby Low Zone, Lift Lobby Powder coat /
5 Permukaan motif kayu m² 164.56 1,513,045 248,986,685
Mezanine, Main Lobby, Vinyl
Mezzanine
657,431,839
C Area Façade
Powder coat /
1 Anyaman hollow aluminum motif kayu Main Lobby m² 378.29 1,135,674 429,616,389
Vinyl
Sub Total C 429,616,389
D Preliminary
1 Preliminary ls 1.00 130,000,000 130,000,000
Sub Total D 130,000,000
E Pek Lain - Lain
1 Pek Lain - Lain
Sub Total E -
Total 2,350,000,070
Material : Pembayaran Penawaran Harga
1. Scope pekerjaan sesuai dengan
1.
2. Material
Aluveen menggunakan Aluveenkayu
merupakan potongan & Aluplas
alami,PVC
warna 1. DP 20%, sesuai progress 75%, retensi 5% kontrak
dan serat antar 1 batang dan lainnya tidak bisa 2. Harga belum termasuk PPN 10%
3. Aluveen
sama persisdan Aluplas memiliki panjang maksimal 3. Pekerjaan dilakukan sejak DP / uang
6M
4. Aluplas menggunakan produk TACO Achrter Oak muka pertama diterima.
RE (TH 20RE) atau New Black Woodgrain (TH
03KM)
 TOTAL
Ketrangan
NO PEKERJAAN Kontrak Kerja Tambah Kerja Kurang
Final Amount
Volume Harga Satuan Jumlah Volume Harga Satuan Jumlah Volume Harga Satuan Jumlah Site Instruction Analisa Satuan

A Area Ceiling
1 Kisi-kisi hollow aluminum motif kayu 4x4 cm 28.35 IDR 1,135,674 IDR 32,196,358 18.65 IDR 1,135,674 IDR 21,180,320 IDR 53,376,678 060/SI/WBPII/EMI/IX/2020
2 Kisi-kisi hollow aluminum motif kayu 5x10 cm, gap 20cm 445.25 IDR 1,332,636 IDR 593,356,179 5.20 IDR 1,332,636 IDR 6,929,707 IDR 600,285,886 SI
3 Permukaan motif kayu 335.35 IDR 1,513,044 IDR 507,399,305 7.80 IDR 1,513,044 IDR 11,801,743 IDR 519,201,049 SI
IDR 18,731,450
B Area Dinding
1 Anyaman hollow aluminum motif kayu 90.8 IDR 1,135,674 IDR 103,119,199 IDR 103,119,199
2 Anyaman hollow aluminum motif kayu 170.1 IDR 1,135,674 IDR 193,178,147 IDR 193,178,147
3 Kisi-kisi hollow aluminum motif kayu 4x4 cm 38.7 IDR 1,135,674 IDR 43,950,584 IDR 43,950,584
4 Kisi-kisi motif kayu 4x4 cm dan 8x4 cm 60.05 IDR 1,135,674 IDR 68,197,224 IDR 68,197,224
5 Permukaan motif kayu 164.56 IDR 1,513,045 IDR 248,986,685 19.73 IDR 1,513,045 IDR 29,852,378 IDR 278,839,063 075/SI/WBPII/EMI/X/2020

C Area Façade
1 Anyaman hollow aluminum motif kayu 378.292 IDR 1,135,674 IDR 429,616,389 77.60 IDR 321,269 IDR 24,930,500 IDR 454,546,889 SI (Sheet) Kerja Tambah

D Preliminary
1 Preliminary 1 IDR 130,000,000 IDR 130,000,000 IDR 130,000,000

E Pek Lain - Lain

1 Pek Lain - Lain

F Area Mezzanin
1 Pintu Auditorium 6.64 IDR 2,651,476 IDR 17,605,800 IDR 17,605,800 060/SI/WBPII/EMI/IX/2020 (Sheet) F Area Mezzanine
2 Pintu Toilet 3.12 IDR 2,770,096 IDR 8,642,700 IDR 8,642,700 060/SI/WBPII/EMI/IX/2020 (Sheet) F Area Mezzanine
IDR 26,248,500
IDR 2,350,000,070 IDR 120,943,148 IDR 2,470,943,219
IDR 28,256,400
IDR 149,199,548
Material walnut IDR607,000.00 18 IDR10,926,000.00 30% IDR 7,648,200.00

40x40

Finishing IDR180,000.00 18 IDR 3,240,000.00 IDR 3,240,000.00

Instalasi IDR180,000.00 18 IDR 3,240,000.00 IDR 3,240,000.00

IDR14,128,200.00

IDR28,256,400.00
 Material Harga Satuan Qty

AREA Material Ravel 40x40 Walnut @4M Rp 534,000 23 Rp 12,282,000

Auditorium 6.64 HMR 9mm Rp 150,000 4 Rp 600,000

HMR 3mm Rp 50,000 4 Rp 200,000

HPL Taco TH20RE Rp 245,000 4 Rp 980,000 Rp 14,062,000

Finishing Aluveen Ravel 40x40

Jasa Rp 120,000 23 Rp 2,760,000
(termasuk material ex propan)

Produksi HPL ke HMR 3mm Rp 30,000 4 Rp 120,000

Instalasi HMR 9mm Rp 40,000 4 Rp 160,000

Instalasi HMR 3mm + HPL Rp 40,000 4 Rp 160,000

Instalasi Aluveen Ravel 40x40 Rp 100,000 23 Rp 2,300,000 Rp 5,500,000

Diskon 10%

Material Harga Satuan Qty

Material Ravel 40x40 @4M Rp 534,000 12 Rp 6,408,000

Toilet 05A 3.12 HMR 9mm Rp 150,000 1 Rp 150,000

HMR 3mm Rp 50,000 1 Rp 50,000

HPL Taco TH20RE Rp 245,000 1 Rp 245,000 Rp 6,853,000

Finishing Aluveen Ravel 40x40

Jasa Rp 120,000 12 Rp 1,440,000
(termasuk material ex propan)

Produksi HPL ke HMR 3mm Rp 30,000 1 Rp 30,000

Instalasi HMR 9mm Rp 40,000 1 Rp 40,000

Instalasi HMR 3mm + HPL Rp 40,000 1 Rp 40,000

Instalasi Aluveen Ravel 40x40 Rp 100,000 12 Rp 1,200,000 Rp 2,750,000

Diskon 10%
 10%

Rp 2,117,771 Rp1,905,994

Rp828,313.25 Rp 745,482

Rp 2,946,084

Rp 294,608

Rp 2,651,476 Rp2,651,476

10%

Rp 2,196,474 Rp1,976,827
Rp 881,410 Rp 793,269

Rp 3,077,885

Rp 307,788

Rp 2,770,096 Rp2,770,096
Uraian Vol Sing Pr Pos. Tot Final Am
Material HMR 9mm 62 Lembar IDR 150,000 IDR 9,300,000
HPL TH1207FC 62 Lembar IDR 187,500 IDR 11,625,000
Adhesive 4 Kaleng IDR 695,000 IDR 2,780,000
Rangka 38x38 100 Batang IDR 25,000 IDR 2,500,000
Rangka 18x38 75 Batang IDR 22,000 IDR 1,650,000 IDR 27,855,000

Jasa Tempel 77.6 m² IDR 30,000 IDR 2,328,000

Instalasi HMR 77.6 m² IDR 40,000 IDR 3,104,000
Instalasi Rangka 77.6 m² IDR 30,000 IDR 2,328,000 IDR 7,760,000

77.60 m² IDR 24,930,500 IDR 35,615,000

IDR 321,269 IDR 458,956

50cm
 Perhitungan
32.30 4 129.2
6.50 4 26.00
155.2 77.6

6,5

32,3
32,3
 JADWAL PEK

NO Item Pekerjaan Area April Mei

W5 W1 W2

A Area Ceiling

Lift Lobby High Zone, Lift Lobby Low Zone, Lift

1 Kisi-kisi hollow aluminum motif kayu 4x4 cm
Lobby Mezanine
Kisi-kisi hollow aluminum motif kayu 5x10 cm,
2 Main Lobby
gap 20cm
Lift Lobby High Zone, Lift Lobby Low Zone, Lift
3 Permukaan motif kayu
Lobby Mezanine, Main Lobby, Mezzanine

B Area Dinding

1 Anyaman hollow aluminum motif kayu Core Wall,

2 Anyaman hollow aluminum motif kayu Void / High Ceiling

Lift Lobby High Zone, Lift Lobby Low Zone, Lift

3 Kisi-kisi hollow aluminum motif kayu 4x4 cm
Lobby Mezanine

4 Kisi-kisi motif kayu 4x4 cm dan 8x4 cm Main Lobby

Lift Lobby High Zone, Lift Lobby Low Zone, Lift

5 Permukaan motif kayu
Lobby Mezanine, Main Lobby, Mezzanine

C Area Façade

1 Anyaman hollow aluminum motif kayu Main Lobby

JADWAL PEKERJAAN

Mei Juni

W3 W4 W5 W1 W2 W3 W4 W5

Off

Pembersihan

Reparasi

Selesai