TOTAL
PPN 11%
GRAND TOTAL
PEMBULATAN
AGUNG KURNIAWAN
Direktur
JUMLAH HARGA
Rp 1,333,100,000
Rp 1,333,100,000
Rp 146,641,000
Rp 1,479,741,000
Rp 1,479,741,000
REKAPITULASI
PEKERJAAN STRUKTUR, ARSITEKTUR, MEP
RUMAH KIOS
CITRA SWARNA RIVERSIDE
NO REKAPITULASI
I PEK. PERSIAPAN
TOTAL
PEMBULATAN
LUASAN / UNIT
HARGA / M2
JUMLAH UNIT
TOTAL HARGA
NOTE :
HARGA BELUM TERMASUK :
- PPN 11 %
2,999,219
9,414,145
11,672,304
22,901,394
8,000,770
4,059,437
4,111,082
7,308,436
3,040,000
6,730,431
1,000,000
6,424,250
33,529,500
121,190,968
12,119,097
133,310,065
133,310,000
43.00
3,100,232.56
10.00
1,333,100,000.00
CITRA SWARNA RIVERSIDE
BILL OF QUANTITY
Proyek : RUKI ( RUMAH KIOS )
Lokasi : Blok A/01-10 ( 10 unit) Kawasan CITRA SWARNA RIVERSIDE - CILEUNGSI
Paket : Struktur, Arsitektur & MEP
Drawing : For Information, Planning & Desain, Date 27 Des 2022
I. PEK. PERSIAPAN
1 Pembersihan lokasi
2 Pekerjaan Bouwplank & Pengukuran
3 Gudang & los kerja
4 Air kerja
5 Listrik kerja
6 Alat kerja
7 As built drawing
8 Keamanan
9 Buang puing + Pembersihan Akhir Pekerjaan
7/
6 Urugan Pasir Urug t. 10 cm (dibawah plat lantai) dan pemadatan
8/
5 Ban-banan pada dinding Façade
6 Finishing beton exposed (kanopi, Lengkungan, dll)
7 Finishing lubang kusen aluminium + kongliong
9/
c BV - Bouvenligh All ( toilet) uk. 60x40 cm
10/
2 Cat Interior
3 Cat Plafond Interior
5 Pek. Cat Eksterior Pagar Belakang
6 Cat Top Kanopi
11/
10 Instalasi titik lampu NYM 3X2.5 dalam konduit
11 Instalasi titik stop kontak termasuk stok kontak (WP) NYM 3X2.5 dalam konduit
12/
3 Fitting2 pipa PVC+assc
13/
VOLUME TOTAL HARGA
KETERANGAN SAT. STD HARGA SATUAN STD
LB : 43 M2 LB : 43 M2
LT : 54 M2 LT : 54 M2
2,999,219
14/
m³ 4.68 158,343 741,639
9,414,145
11,672,304
15/
m¹ 19.12 45,606 871,987
m² 8.52 53,897 459,283
m¹ 22.10 35,778 790,694
-
22,901,394
8,000,770
4,059,437
16/
unit 1.00 427,654 427,654
4,111,082
3,040,000
17/
Ex. Vinilex/Gotik / Setara m² 78.10 35,348 2,760,679
Ex. Jotun, type Toxil m² 40.50 35,348 1,431,594
Ex. Jotun, type Toxil m² 15.90 37,557 597,156
Ex. Bitadur m² 8.52 37,557 320,042
6,730,431
1,000,000
18/
ex Extrena / setara ttk 6.00 275,000 1,650,000
ex Extrena / setara ttk 7.00 275,000 1,925,000
6,424,250
19/
ex. Pralon / Rucika lot 1.00 550,000 550,000
-
33,529,500
20/
LB
4.5 9 0
4.5 1.275 0.5
1 0.6 0.5
TOTAL LUAS
21/
40.5
2.86875
0.3
43.66875
22/
NO HARGA SATUAN
NAMA BAHAN SATUAN
( Rp )
Note : Harga keramik sudah inculde jasa kontraktor, pajak dan overhead
1 1 M¹ PASANG BOUWPLANK
- Kayu Meranti 0.014 m3 3,327,500 46,585
- Paku 0.040 kg 21,180 847
- Material & Alat bantu 1.000 ls 61 61
- Upah kerja 1.000 m1 18,150 18,150
18,150 47,493
65,643
2 1 M3 GALIAN MANUAL
- Upah Galian 1.000 m3 108,900 108,900
- Space Galian 0.250 m3 108,900 27,225
- Alat bantu 1.000 ls 1,815 1,815
136,125 1,815
137,940
3 1 M3 URUGAN PASIR T=5CM DI BAWAH PONDASI
- Pasir Urug 1.030 m3 272,250 280,418
- Biaya turun material 1.000 ls 3,116 3,116
- Upah Urugan 1.000 m3 36,300 36,300
- Upah Perataan & pemadatan 1.000 ls 7,260 7,260
- Alat bantu 1.000 ls 250 250
46,676 280,668
327,343
4 1 M2 LANTAI KERJA / SCREEDING TEBAL 5CM.
- Semen PC 0.418 zak 61,110 25,544
- Pasir Beton 0.080 m3 272,250 21,780
- Biaya turun material 1.000 ls 16,761 16,761
- Upah Lantai Kerja/Screeding 1.000 m2 29,040 29,040
45,801 47,324
93,125
5 1 M2 LEM KERAMIK
- Semen PC - zak 61,110 -
- Pasir Beton - m3 272,250 -
- Perekat Keramik ex. MU 0.131 zak 89,540 11,752
- Biaya turun material 1.000 ls 3,970 3,970
- Upah Lantai Kerja/Screeding 1.000 m2 29,040 29,040
43,560 303
43,863
134,915 1,026,538
1,161,453
9 1 M3 BETON K-300, flyash 15% slump 12±2 cm
- Ready Mix K-300 1.030 m3 991,980 1,021,739
- Concrete Pump 0.750 m3 39,330 29,498
- Biaya turun material 1.000 ls 62,315 62,315
- Upah cor 1.000 m3 72,600 72,600
134,915 1,051,237
1,186,152
10 1 M3 BETON K-350, flyash 15% slump 15±2 cm (bor pile)
- Ready Mix K-350 1.100 m3 1,098,760 1,208,636
- Concrete Pump 0.750 m3 39,330 29,498
- Biaya turun material 1.000 ls 66,550 66,550
- Upah cor 1.000 m3 72,600 72,600
139,150 1,238,134
1,377,284
11 1 KG BESI BETON ø8-12 mm BJTP24 & D13-25 mm BJTD40, ex. SII
- Besi beton 1.030 kg 14,760 15,203
- Kawat bendrat 0.008 kg 21,180 169
- Biaya turun material 1.000 ls 2,420 2,420
- Upah pembesian 1.000 kg 2,540 2,540
4,960 15,372
20,332
12 1 M2 BEKISTING BALOK (4x)
- Multipleks 4'x8'x12 mm 0.093 lbr 199,650 18,468
- Kayu Borneo 0.020 m3 3,327,500 67,382
- Paku 0.274 kg 21,180 5,803
- Beton decking 1.000 bh 670 670
- Mould oil 0.150 lt 12,100 1,815
- Tie rod 1.000 ls 2,500 2,500
- Biaya turun material 1.000 ls 13,643 13,643
- Upah Bekisting 1.000 m2 94,380 94,380
- Fair face 1.000 ls 15,000 15,000
125,523 94,138
219,661
ANALISA HARGA SATUAN
110,464 62,200
172,664
106,964 54,248
161,212
18 1 M3 BETON SITEMIX K-175
- Semen PC 4.250 zak 61,110 259,718 500
- Pasir Beton 0.500 m3 272,250 136,125 7,140
- Split 0.800 m3 405,350 324,280 7,140
- Biaya turun material 1.000 ls 41,407 41,407 11,407
- Upah Cor & Aduk 1.000 m3 108,900 108,900
73,689 101,917
175,606
21 1 M2 PASANGAN BATA RINGAN t=7.5 cm
- Bata ringan 0.079 m3 713,900 56,220
- MU 0.075 zak 76,230 5,717
- Stek celcon tiap 2 baris Ø6mm 2.000 ttk 1,000 2,000
- Biaya turun material 1.000 ls 19,200 19,200 19,200
- Upah pasang bata ringan 1.000 m2 36,300 36,300
55,500 63,937
119,437
41,829 30,039
71,868
26 1 M2 ACIAN
- Semen PC 0.066 zak 61,110 4,033
- Biaya turun material 1.000 ls 559 559
- Upah acian 1.000 m2 18,150 18,150
18,709 4,033
22,742
27 1 M2 PLESTERAN + ACIAN T. 1,25 CM ex. MU
- Plesteran 0.420 zak 104,060 43,705
- Acian 0.217 zak 76,230 16,542
- Upah Plesteran 1.000 m2 36,300 36,300
- Upah Acian 1.000 m2 18,150 18,150
- Alat bantu dan langsiran 1.000 ls 500 500
- Lain-lain 1.000 ls 700 700
54,450 61,447
115,897
46,589 65,902
112,491
29 1 M BALOK PRAKTIS UKURAN (12x20)CM
- Semen PC 0.104 zak 61,110 6,355
- Pasir Beton 0.012 m3 272,250 3,267
- Split 0.020 m3 405,350 8,107
- Besi Beton U-24, 4ø8 2.310 kg 14,760 34,100
- Besi Beton U-24, ø6-20 1.331 kg 14,760 19,647
- Kawat Bendrat 0.065 kg 21,180 1,377
- Tripleks 4'x8'x6mm 0.039 lbr 84,700 3,303
- Paku 0.018 kg 21,180 381
- Biaya turun material 1.000 ls 13,456 13,456
- Upah balok praktis 1.000 m1 36,300 36,300
49,756 76,538
126,294
30 1 M2 PASANGAN BATA (TEBAL=½BATU) BERIKUT KOLOM & BALOK PRAKTIS
- Pasangan Batu bata 1.000 m2 73,689 101,917 73,689 101,917
- Kolom Praktis 0.330 m1 46,589 65,902 15,374 21,748
- Balok Praktis 0.330 m1 49,756 76,538 16,419 25,257
105,483 148,923
254,405
31 1 M2 Homogenous tile dinding
- Homogenous tile dinding 1.030 m2 242,000 249,260
- Tile grout 0.085 kg 8,470 720
- Perekat lantai MU450 0.150 kg 89,540 13,431
- Biaya turun material 1.000 ls 25,750 25,750
- Upah pasang keramik dinding 1.000 m2 72,600 72,600
98,350 263,411
361,761
32 1 M2 Keramik Dinding
- Keramik dinding 1.030 m2 96,800 99,704
- Tile grout 0.085 kg 8,470 720
- Perekat lantai MU450 0.150 kg 89,540 13,431
- Biaya turun material 1.000 ls 25,750 25,750
- Upah pasang keramik dinding 1.000 m2 72,600 72,600
98,350 113,855
212,205
ANALISA HARGA SATUAN
76,570 325,726
402,296
34 1 M2 Keramik Lantai
- Keramik Lantai 1.030 m2 96,800 99,704
- Tile grout 0.085 kg 8,470 720
- Perekat lantai MU450 0.150 kg 89,540 13,431
- Biaya turun material 1.000 ls 25,750 25,750
- Upah pasang keramik lantai 1.000 m2 50,820 50,820
76,570 113,855
190,425
35 1 M2 Bekisting bataco
- Bataco 13.000 bh 3,510 45,630
- Semen PC 0.126 zak 61,110 7,700
- Pasir Beton 0.020 m3 272,250 5,445
- Biaya turun material 1.000 ls 30,129 30,129
- Upah pasang bataco 1.000 m2 29,040 29,040
59,169 58,775
117,944
36 1 m2 Wiremesh M-5
- Wiremesh M-5 1.075 m2 33,230 35,722
- Besi support 0.691 kg 14,760 10,203
- Kawat bendrat 0.010 kg 21,180 212
- Biaya turun material 1.075 m2 2,500 2,688
- Upah 1.000 m2 5,810 5,810
1.00
1.00
1.00
1.00
2.00
1.00
1.00
3.00
4.00
2.00
-
3.00
3.00
1.00
6.00
7.00
-
Vol. Harga Total
1.00
1.00
4.00
1.00
1.00
9.50
14.00
1.00
3.00
2.00
12.00
1.00
11.50
9.20
1.00