HARGA
NO URAIAN PEKERJAAN QTY SAT TOTAL
SATUAN
I Pekerjaan Persiapan
~ Bouwplank ( Pengukuran Kembali & Pemasangan ) 66.00 m1 128,700 8,494,200
file:///conversion/tmp/activity_task_scratch/631806416.xlsx 1
~Pengecoran K-250 16.79 m3 315,000 5,288,850
-
4 Pekerjaan Struktur Lantai 3 -
₀ Balok -
~Pembesian 1,741.92 kg 3,500 6,096,720
~Beksiting Plywood t=12 mm 137.00 m2 75,000 10,275,000
~Pengecoran K-250 11.09 m3 345,000 3,826,050
₀ Kolom Struktur -
~Pembesian 1,484.75 kg 3,500 5,196,625
~Beksiting Plywood t=12 mm 120.09 m2 75,000 9,006,750
~Pengecoran K-250 6.19 m3 345,000 2,135,550
₀ Struktur Lantai -
~Pembesian 2,328.68 kg 3,500 8,150,380
~Beksiting Plywood t=12 mm 139.96 m2 75,000 10,497,000
~Pengecoran K-250 16.79 m3 345,000 5,792,550
-
5 Pekerjaan Struktur Lantai Dak -
₀ Balok -
~Pembesian 893.36 kg 3,500 3,126,760
~Beksiting Plywood t=12 mm 79.14 m2 75,000 5,935,500
~Pengecoran K-300 + Integral 5.94 m3 360,000 2,138,400
₀ Kolom Struktur -
~Pembesian 1,077.76 kg 3,500 3,772,160
~Beksiting Plywood t=12 mm 79.73 m2 75,000 5,979,750
~Pengecoran K-250 3.77 m3 360,000 1,357,200
₀ Struktur Lantai Dan Dak Beton -
~Pembesian 1,099.24 kg 3,500 3,847,340
~Beksiting Plywood t=12 mm 66.89 m2 95,000 6,354,550
~Pengecoran K-300 + Integral 8.03 m3 360,000 2,890,800
-
6 Pekerjaan Tangga Beton -
a. Tangga Depan -
~Pembesian 233.81 kg 3,500 818,335
~Beksiting Plywood t=12 mm 6.39 m2 95,000 607,050
~Pengecoran k-250 2.06 m3 295,000 607,700
b. Tangga Dalam -
~Pembesian 562.50 kg 3,500 1,968,750
~Beksiting Plywood t=12 mm 16.69 m2 95,000 1,585,550
~Pengecpran k-250 4.12 m3 295,000 1,215,400
-
B PEKERJAAN ATAP -
1 Pek. Rangka Atap Genteng -
~Rangka Baja Ringan 106.37 m2 85,000 9,041,450
2 Pekerjaan Penutup Atap -
~Pemasangan penutup atap bitumen 106.37 m2 40,000 4,254,800
~Multiplek pelapis atap bitumen 106.37 m2 27,500 2,925,175
A Pekerjaan Dinding
1 Lantai 1 -
~Pasangan bata ringan (incl. kolom & balok praktis) 392.80 m2 32,500 12,766,000
~Penebalan dinding ringan (incl.kolom & balok praktis) 9.92 m2 32,500 322,400
~Plester dinding 785.60 m2 55,000 43,208,000
~Acian dinding 785.60 m2 27,500 21,604,000
~Pasangan roster 5.17 m2 55,000 284,350
2 Lantai 2 -
~Pasangan bata ringan (incl. kolom & balok praktis) 380.99 m2 32,500 12,382,175
~Penebalan dinding ringan (incl.kolom & balok praktis) 18.43 m2 32,500 598,975
~Plester dinding 761.99 m2 55,000 41,909,450
~Acian dinding 761.99 m2 27,500 20,954,725
3 Lantai 3 -
~Pasangan bata ringan (incl. kolom & balok praktis) 360.36 m2 32,500 11,711,700
file:///conversion/tmp/activity_task_scratch/631806416.xlsx 2
~Penebalan dinding ringan (incl.kolom & balok praktis) 5.53 m2 32,500 179,725
~Plester dinding 720.71 m2 55,000 39,639,050
~Acian dinding 720.71 m2 27,500 19,819,525
4 Lantai 4 -
~Pas bata dudukan atap 11.90 m2 45,000 535,500
~Plester dinding 27.37 m2 55,000 1,505,350
~Acian dinding 27.37 m2 27,500 752,675
-
B Pekerjaan Finishing Dinding -
1 Lantai 1 -
~Finishing cat interior (c1) 297.01 m2 12,000 3,564,120
~Finishing cat eksterior (CE2) 118.43 m2 12,000 1,421,160
~Finishing camprot 4.53 m2 55,000 249,150
~Fin. Tekstur 16.12 m2 135,000 2,176,200
~Fin. HT Dinding 60x60 (HT8) 5.36 m2 65,000 348,400
~Fin. HT Dinding 60x60 (HT9) 17.66 m2 65,000 1,147,900
2 Lantai 2 -
~Finishing cat interior (c1) 276.05 m2 12,000 3,312,600
~Finishing cat eksterior (CE1) 167.33 m2 12,000 2,007,960
~Finishing batu alam (BA1) 4.64 m2 85,000 394,400
~Fin tekstur 25.14 m2 135,000 3,393,900
~Fin. HT Dinding 60x60 (HT8) 5.36 m2 65,000 348,400
~Fin. HT Dinding 60x60 (HT9) 17.66 m2 65,000 1,147,900
~Fin HT dinding 900x1800mm (HT13) 20.00 m2 75,000 1,500,000
3 Lantai 3 -
~Finishing cat interior (c1) 299.67 m2 12,000 3,596,040
~Finishing cat eksterior (CE1) 167.32 m2 12,000 2,007,840
~Fin. HT Dinding 60x60 (HT8) 5.36 m2 65,000 348,400
~Fin. HT Dinding 60x60 (HT9) 17.66 m2 65,000 1,147,900
~Fin. HT Dinding 60x60 (HT6) 33.19 m2 65,000 2,157,350
C Pekerjaan Lantai -
1 Lantai 1 -
~Pasangan lantai batu alam (BA 2) 12.36 m2 60,000 741,600
~Pek screed t = 5 cm 17.51 m2 35,000 612,850
~Pasangan lantai vinil (VN 1) 17.51 m2 45,000 787,950
~Pasangan lantai homogeneus tile uk. 200x200 mm (HT10) 3.09 m2 60,000 185,400
~Pasangan lantai homogeneus tile uk. 600 x 1200 mm (HT14) 29.87 m2 60,000 1,792,200
~Pasangan lantai homogeneus tile uk. 600 x 600 mm (HT15) 95.07 m2 60,000 5,704,200
~Pasangan lantai homogeneus tile uk. 300 x 300cmm (HT16) 4.64 m2 60,000 278,400
~Pasangan lantai homogeneus tile uk. 200 x 200cmm (HT17) 4.12 m2 60,000 247,200
~Pasangan lantai homogeneus tile uk. 600 x 600 mm (HT7) 4.48 m2 60,000 268,800
~Waterproofing toilet 17.77 m2 57,500 1,021,775
2 Lantai 2 -
~Pasangan lantai homogeneus tile uk. 600 x 600 mm (HT15) 7.76 m2 60,000 465,600
~Pek screed t = 5 cm 16.48 m2 35,000 576,800
~Pasangan lantai vinil (VN 1) 16.48 m2 45,000 741,600
~Pasangan lantai marmer 77.25 m2 75,000 5,793,750
~Pasangan lantai homogeneus tile uk. 600 x 600 mm (HT7) 4.48 m2 60,000 268,800
~Pasangan lantai homogeneus tile uk. 600 x 600 mm (HT) 4.12 m2 60,000 247,200
~Waterproofing toilet 17.15 m2 57,500 986,125
~Waterproofing balkon & teras 18.78 m2 57,500 1,079,850
3 Lantai 3 -
~Pasangan lantai homogeneus tile uk. 600 x 600 mm (HT15) 5.15 m2 60,000 309,000
~Pek screed t = 5 cm 31.93 m2 35,000 1,117,550
~Pasangan lantai vinil (VN 1) 31.93 m2 45,000 1,436,850
~Pasangan lantai homogeneus tile uk. 600 x 1200 mm (HT14) 14.42 m2 60,000 865,200
~Pasangan lantai homogeneus tile uk. 600 x 600 mm (HT7) 4.33 m2 60,000 259,800
~Pasangan lantai homogeneus tile uk. 600 x 600 mm (HT15) 41.20 m2 60,000 2,472,000
~Waterproofing toilet 35.59 m2 57,500 2,046,425
~Waterproofing Dak 21.82 m2 57,500 1,254,650
file:///conversion/tmp/activity_task_scratch/631806416.xlsx 3
4 lantai Dak -
~Pek screed t = 5 cm 57.68 m2 35,000 2,018,800
~Waterproofing 66.33 m2 57,500 3,813,975
5 Tangga -
~Pasangan lantai batu alam (BA 2) 8.24 m2 60,000 494,400
~Pasang Lantai 18.54 m2 60,000 1,112,400
D Pekerjaan Toilet -
1 Toilet bawah -
~Closet jongkok 1.00 unit 150,000 150,000
~Shower spray with valve 1.00 unit 75,000 75,000
~floor drain 1.00 unit 25,000 25,000
~kran dinding 1.00 unit 17,500 17,500
2 Powder room -
~Closet duduk 1.00 unit 275,000 275,000
~Jet shower 1.00 unit 35,000 35,000
~Tissue holder 1.00 unit 30,000 30,000
~floor drain 1.00 unit 25,000 25,000
~wastafel 1.00 unit 235,000 235,000
3 Master bathroom -
~Closet duduk 1.00 unit 275,000 275,000
~Kran bathup 1.00 unit 55,000 55,000
~Bathup 1.00 unit 850,000 850,000
~floor drain 2.00 unit 25,000 50,000
~wastafel 1.00 unit 235,000 235,000
~Shower 1.00 unit 75,000 75,000
4 Bathroom Children -
~Closet duduk 3.00 unit 275,000 825,000
~Jet shower 3.00 unit 35,000 105,000
~Pipa holder 3.00 unit 30,000 90,000
~floor drain 6.00 unit 25,000 150,000
~wastafel 3.00 unit 235,000 705,000
~Shower 3.00 unit 75,000 225,000
5 Balkon -
~Roof drain 12.00 unit 35,000 420,000
-
Jumlah Pekerjaan Arsitektur 302,371,870
-
IV PEKERJAAN PLUMBING ( MEP )
-
A PEKERJAAN SANITASI AIR KOTOR
LANTAI 1 -
Pipa PVC AW 4" ex. Rucika STD (Air Kotor padat) 43.821 m 25,000 1,095,525
Pipa PVC AW 2" ex. Rucika STD (Air Kotor) 2 m 18,000 36,000
Pipa PVC AW 2" ex. Rucika STD (Air Bekas) 2 m 18,000 36,000
Pipa PVC AW 2" ex. Rucika STD (Pipa Vent) 4.5 m 18,000 81,000
Pipa PVC AW 4" ex. Rucika STD (Air Bekas) 116.84 m 25,000 2,921,000
Pipa PVC AW 6" ex. Rucika STD (Air Hujan) 21 m 27,500 577,500
Pipa PVC AW 4" ex. Rucika STD (Air Hujan) 20.15 m 25,000 503,750
Pipa PVC AW 3" ex. Rucika STD (Air Hujan) 55 m 23,000 1,265,000
Fitting - Fitting 1 ls 50,000 50,000
Material Bantu 1 ls 100,000 100,000
Biotech Septictank kap. 3 m3 1 unit 2,500,000 2,500,000
Bak Kontrol 2 unit 500,000 1,000,000
Resapan 1 unit 2,500,000 2,500,000
LANTAI 2 -
Pipa PVC AW 4" ex. Rucika STD (Air Kotor padat) 30.5 m 25,000 762,500
Pipa PVC AW 2" ex. Rucika STD (Air Kotor) 28.26 m 18,000 508,680
Pipa PVC AW 2" ex. Rucika STD (Air Bekas) 28.26 m 18,000 508,680
Pipa PVC AW 4" ex. Rucika STD (Air Bekas) 45.21 m 25,000 1,130,250
Pipa PVC AW 4" ex. Rucika STD (Air Hujan) 11 m 25,000 275,000
Pipa PVC AW 3" ex. Rucika STD (Air Hujan) 28 m 23,000 644,000
file:///conversion/tmp/activity_task_scratch/631806416.xlsx 4
Fitting - Fitting 1 ls 50,000 50,000
Material Bantu 1 ls 100,000 100,000
LANTAI 3 -
Pipa PVC AW 4" ex. Rucika STD (Air Kotor padat) 21.3 m 25,000 532,500
Pipa PVC AW 2" ex. Rucika STD (Air Kotor) 18.5 m 18,000 333,000
Pipa PVC AW 2" ex. Rucika STD (Air Bekas) 18.5 m 18,000 333,000
Pipa PVC AW 4" ex. Rucika STD (Air Bekas) 13 m 25,000 325,000
Pipa PVC AW 3" ex. Rucika STD (Air Bekas) 26.6 m 23,000 611,800
Pipa PVC AW 4" ex. Rucika STD (Air Hujan) 11 m 25,000 275,000
Pipa PVC AW 3" ex. Rucika STD (Air Hujan) 24 m 23,000 552,000
Fitting - Fitting 1 ls 50,000 50,000
Material Bantu 1 ls 100,000 100,000
ROOF -
Pipa PVC AW 2" ex. Rucika STD (Air Kotor) 5.3 m 18,000 95,400
Pipa PVC AW 2" ex. Rucika STD (Air Bekas) 5.3 m 18,000 95,400
Pipa PVC AW 3" ex. Rucika STD (Air Hujan) 16 m 23,000 368,000
Fitting - Fitting 1 ls 25,000 25,000
Material Bantu 1 ls 75,000 75,000
-
B PEKERJAAN SANITASI AIR BERSIH -
LANTAI 1 -
Ground Tank 2000L 1 ttk 1,500,000 1,500,000
Transfer Pump 1 bh 150,000 150,000
Jet Pump 1 bh 150,000 150,000
Kran Dinding 5 bh 45,000 225,000
Ball Valve 1" 10 bh 13,500 135,000
Check Valve 1" 2 bh 13,500 27,000
Foot Valve 1" 1 bh 13,500 13,500
Float Valve 1" 1 bh 13,500 13,500
Pipa PPR PN-10 1 " 99.91 m 14,500 1,448,695
Pipa PPR PN-10 3/4 " 5.2 m 14,500 75,400
Pipa PPR PN-10 1/2 " 26.1 m 14,500 378,450
Pipa PPR PN-16 1/2 " ex. Rucika 8.7 m 14,500 126,150
Fitting - Fitting 1 ls 100,000 100,000
Material Bantu 1 ls 75,000 75,000
LANTAI 2 -
Pipa PPR PN-10 1 " 23.3 m 14,500 337,850
Pipa PPR PN-10 3/4 " 7.5 m 14,500 108,750
Pipa PPR PN-10 1/2 " 23 m 14,500 333,500
Pipa PPR PN-16 1/2 " 12 m 14,500 174,000
Ball Valve 1/2" 4 bh 13,500 54,000
Fitting - Fitting 1 ls 100,000 100,000
Material Bantu 1 ls 75,000 75,000
LANTAI 3 -
Pipa PPR PN-10 1 " 49.5 m 14,500 717,750
Pipa PPR PN-10 1/2 " 29.6 m 14,500 429,200
Pipa PPR PN-10 3/4 " 9 m 14,500 130,500
Pipa PPR PN-16 1/2 " 26 bh 14,500 377,000
Ball Valve 1" 4 bh 13,500 54,000
Kran Dinding 2 bh 45,000 90,000
Material Bantu 1 ls 75,000 75,000
-
Jumlah Pekerjaan MEP 29,362,180
Total Pek. Struktur, Arsitektur & MEP 595,911,690
file:///conversion/tmp/activity_task_scratch/631806416.xlsx 5
Discount 45,911,690
Di Bulatkan 550,000,000
SUDIR
file:///conversion/tmp/activity_task_scratch/631806416.xlsx 6
REKAPITULASI BIAYA PEKERJAAN DAN VOLUME (BILL OF QUANTITY)
CATATAN :
I Segala macam perubahan/ penambahan dari rencana estimate tertanggal, 05 Juli 2022
II Segala macam perubahan/ penambahan dari estimate ini akan diperhitungkan sebagai pekerjaan tambah
III Cara pembayaran :
1. Pembayaran Awal Secara Kasbon Berikutnya Berdasarkan Progress Lapangan Yang Di Setujui Antara Kedua Belah Pihak.
2. Pembayaran Di Tranfer Ke Rek. BCA N0. 3450811971 a/n NOVIE KAYANA
SUDIR
file:///conversion/tmp/activity_task_scratch/631806416.xlsx 7
DIM. BRUTO BEAM BEAM DIM. NETTO REINFORCEMENT FORMWORK
No. TYPE THICKNESS CONCRETE
L S (1) (2) Ln Sn CODE DIA UNIT QTY LENGTH DEVIDER SPACING WEIGHT SOFFIT (m2) EDGE (m2)
TOP (X-DIRECTION)
1 Lantai 1 0.15 2.00 2.00 - - 2.00 2.00 10 1 15 2.20 1.96 0.15 20.30 0.60 4.00 1.20
t=150 mm TOP (Y-DIRECTION)
10 1 15 2.20 1.96 0.15 20.30
BOTTOM (X-DIRECTION)
1 15 1.96 1.96 0.15 -
BOTTOM (Y-DIRECTION)
1 15 1.96 1.96 0.15 -
LEVEL +7.800 M
1 Lantai 1 0.15 153.00 11.44 141.56 67.66 1,436.71 21.23 141.56 2.10
2 Lantai 2 0.12 118.86 24.16 94.70 169.15 1,922.30 11.36 94.70 1.32
3 Lantai 3 0.12 125.10 32.61 92.49 169.15 1,877.39 11.10 92.49 1.32
4 Lantai 4 Dan Dak Beton 0.12 54.68 16.31 38.37 169.15 778.74 4.60 38.37 1.32