BILL OF QUANTITY (BOQ)

PROYEK : CAFÉ CESA TAMAN DAYU , PANDAAN

NO URAIAN PEKERJAAN SPESIFIKASI VOLUME HARGA JUMLAH HARGA

( Rp )
I PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi 378.00 m2 Rp 16,830.00 Rp 6,361,740.00
2 Pengukuran / Bouwplank 1.00 ls Rp 3,000,000.00 Rp 3,000,000.00
3 Pembuatan steger/ perancah bambu 1.00 ls Rp 10,200,000.00 Rp 10,200,000.00
4 Air dan Listrik kerja 1.00 ls Rp 4,800,000.00 Rp 4,800,000.00
5 Mobilisasi 1.00 ls Rp 2,400,000.00 Rp 2,400,000.00
6 Pembuatan Pagar Sementara dari Seng Gelombang tinggi 2 meter 1.00 ls Rp 3,000,000.00 Rp 3,000,000.00
7 Barak Pekerja (sewa diluar lokasi proyek) 1.00 ls Rp 12,000,000.00 Rp 12,000,000.00
8 Pos Jaga (incl. Penjaga) 1.00 ls Rp 3,600,000.00 Rp 3,600,000.00
9 Gudang material, bahan dan los kerja 1.00 ls Rp 1,800,000.00 Rp 1,800,000.00
TOTAL I Rp 47,161,740
II PEKERJAAN TANAH & URUGAN
1 Bor strous Ø 30 cm 10.00 titik Rp 150,000.00 Rp 1,500,000.00
2 Galian Tanah 144.01 m3 Rp 77,379.00 Rp 11,143,427.17
3 Meratakan Tanah Kembali 43.20 m3 Rp 56,238.00 Rp 2,429,667.19
4 Urug tanah 7.56 m3 Rp 189,351.60 Rp 1,431,498.10
5 Urugan Pasir 24.19 m3 Rp 290,439.60 Rp 7,025,443.48
TOTAL II Rp 23,530,035.93
III PEKERJAAN PASANGAN & PLESTERAN
1 Pas. Pondasi Batu Kali Camp 1 : 6 47.63 m3 Rp 1,098,207.00 Rp 52,305,403.00
2 Pas. Bata Ringan Camp. 1 : 6 BATA RINGAN 278.79 m2 Rp 132,826.20 Rp 37,030,616.30
3 Pas. Bata Merah Camp. 1 : 6 BATA MERAH 36.69 m2 Rp 275,512.80 Rp 10,108,564.63
4 Pas. Plesteran Dinding Camp. 1 : 6 608.67 m2 Rp 65,829.24 Rp 40,068,546.83
5 Pas. Plesteran Skoning 1 : 3 (Benangan) 273.29 m1 Rp 22,555.44 Rp 6,164,176.20
6 Pek. Acian Dinding 608.50 m2 Rp 39,450.60 Rp 24,005,611.20

TOTAL III Rp 169,682,918.15

IV PEKERJAAN BETON
1 Strous Ø 30 cm
 Cor beton K-200 1.41 m3 Rp 1,240,722.04 Rp 1,753,140.25
Pembesian SNI 1.62 kg Rp 19,090.58 Rp 31,021.24
2 Footplate 1 1200 x 600 x 500
Cor beton K-200 3.60 m3 Rp 1,240,722.04 Rp 4,466,599.35
Pembesian SNI 284.61 kg Rp 19,090.58 Rp 5,433,337.10
Bekisting MULTIPLEK 9 mm 18.00 m2 Rp 167,178.96 Rp 3,009,221.28
3 Footplate 2 600 x 600 x 150
Cor beton K-200 0.22 m3 Rp 1,240,722.04 Rp 267,995.96
Pembesian SNI 50.01 kg Rp 19,090.58 Rp 954,789.67
Bekisting MULTIPLEK 9 mm 0.14 m2 Rp 167,178.96 Rp 24,073.77
4 Sloof S-1 15/20
Page 1 VILLA TAMAN DAYU rev 1
NO URAIAN PEKERJAAN SPESIFIKASI VOLUME HARGA SATUAN JUMLAH HARGA
( Rp ) ( Rp )

Cor beton K-200 2.51 m3 Rp 1,240,722.04 Rp 3,115,453.05

Pembesian SNI 293.23 kg Rp 19,090.58 Rp 5,597,928.07
Bekisting MULTIPLEK 9 mm 33.48 m2 Rp 175,160.76 Rp 5,864,382.24
5 Sloof S-2 15/25
Cor beton K-200 2.03 Rp 1,240,722.04 Rp 2,512,462.13
Pembesian SNI 563.81 Rp 19,090.58 Rp 10,763,438.03
Bekisting MULTIPLEK 9 mm 13.5 Rp 175,160.76 Rp 2,364,670.26
6 Kolom K-1 20/40
Cor beton K-200 1.00 m3 Rp 1,240,722.04 Rp 1,240,722.04
Pembesian SNI 219.58 kg Rp 19,090.58 Rp 4,191,828.62
Bekisting Bekisting 15.00 m2 Rp 288,431.88 Rp 4,326,478.20
7 Kolom K-2 15/20
Cor beton K-200 0.40 m3 Rp 1,240,722.04 Rp 496,288.82
Pembesian SNI 57.47 kg Rp 19,090.58 Rp 1,097,092.92
Bekisting MULTIPLEK 9 mm 6.00 m2 Rp 11,472.00 Rp 68,832.00
8 Kolom KP 15/15
Cor beton K-200 3.31 m3 Rp 1,240,722.04 Rp 4,103,688.15
Pembesian SNI 493.23 kg Rp 19,090.58 Rp 9,416,071.66
Bekisting MULTIPLEK 9 mm 88.20 m2 Rp 288,431.88 Rp 25,439,691.82
 9 Balok ring 15/15
Cor beton K-200 1.51 m3 Rp 1,240,722.04 Rp 1,870,388.48
Pembesian SNI 193.63 kg Rp 19,090.58 Rp 3,696,533.45
Bekisting MULTIPLEK 9 mm 20.10 m2 Rp 288,431.88 Rp 5,797,480.79
10 Balok latei 15/15
Cor beton K-200 0.11 m3 Rp 1,240,722.04 Rp 133,997.98
Pembesian SNI 16.11 kg Rp 19,090.58 Rp 307,463.56
Bekisting MULTIPLEK 9 mm 1.44 m2 Rp 288,431.88 Rp 415,341.91
11 Lantai Panel Beton modul 2970 x 600, tebal 125 mm CITICON 72.00 m2 Rp 2,850,000.00 Rp 205,200,000.00
12 Rabat Beton Site MIX 8.40 m2 Rp 850,000.00 Rp 7,140,000.00
13 Lantai kerja 5 cm
Cor beton K-100 1.44 m3 Rp 1,002,123.24 Rp 1,443,057.46

TOTAL IV Rp 322,543,470.27
V PEKERJAAN STRUKTUR FASAD
1 Kolom WF 200x150x6x9 SNI 1897.20 kg Rp 42,636.37 Rp 80,889,713.03
2 Balok WF 200x150x6x9 SNI 3672.00 kg Rp 42,636.37 Rp 156,560,734.90
3 Base Plate 2x10 mm SNI 328.13 kg Rp 34,200.00 Rp 11,222,046.00
4 Plat Rib 8 mm SNI 628.00 kg Rp 34,200.00 Rp 21,477,600.00
5 Baut M16 join WF HTB 360.00 ea Rp 40,000.00 Rp 14,400,000.00
6 Angkur Baut M22, panjang 200 mm HTB 40.00 ea Rp 62,000.00 Rp 2,480,000.00

TOTAL V Rp 287,030,093.94
VI PEKERJAAN TANGGA AKSES
1 Balok WF 150x75x5x7 SNI 397.60 kg Rp 42,636.37 Rp 16,952,219.01
2 Base Plate 10 mm SNI 9.42 kg Rp 34,200.00 Rp 322,164.00
3 Plat Rib 8 mm SNI 73.35 kg Rp 34,200.00 Rp 2,508,583.68
Page 2 VILLA TAMAN DAYU rev 1
NO URAIAN PEKERJAAN SPESIFIKASI VOLUME HARGA SATUAN ( Rp ) JUMLAH HARGA ( Rp)

4 Angkur BautM22
M22 HTB 16.0016 ea
4 Angkur baut HTB Rp 40,000 Rp 640,000
5 Kayu Papan uk. 1,2 m x 30 cm, tebal 2 cm kayu ulin 7.2 Rp 285,000 Rp 2,052,000

TOTAL VI Rp 22,474,967
 VII PEKERJAAN CAT BAJA
1 EX. JOTUN 223.28 Rp 49,763 Rp 11,111,210
Pekerjan Cat Baja

TOTAL VII Rp 11,111,210

TOTAL Rp 883,534,435
DIBULATKAN
PEMBULATAN Rp 883,534,000

Page 3 VILLA TAMAN DAYU rev 1

NO URAIAN PEKERJAAN SPESIFIKASI VOLUME HARGA JUMLAH HARGA
SATUAN ( Rp )
I TAMBAHAN PEKERJAAN ( Rp )
1 Pasang kusen Almini + Kaca + Silent + cat Kusen Almini Black Dove 598,50 ml Rp 450,000 Rp 269,325,000
II PEKERJAAN BAJA TAMBAHAN
1 Rangka atap
2 Pasang Atap Rooftop 156 m2 Rp 900,000 Rp 140,400,000
3 Pasang Jarum kertas
III PASANG CLEDING FASAD
1 publikasi rangka + Cat besi
270 m2 Rp 900,000 Rp 243,000,000
2 Pasang penutup Twinlight 6mm
IV EXPOSE PLAT 2 M TUTUP WF 200
1 jasa pasang 204 ls
Rp 350,000 Rp 71,400,000
2 Jasa cat 204 ls
V MEZANIN LT II
1 pasang rangka baja + Cat
108 m2 Rp 1,750,000 Rp 189,000,000
2 Pasang lantai Kalsi
3 Talang Air 42 m2 Rp 80,000 Rp 3,360,000
VI PEKERJAAN KERAMIK
1 Pekerjaan Keramik Fasad 50 m2 Rp 160,000 Rp 8,000,000
2 Keramik Kitchen + Gudang Platinum 60 x 60 54 m2 Rp 160,000 Rp 8,640,000
4 Pasang granit motif Kayu 30 m2 Rp 160,000 Rp 4,800,000
5 Pasang Paving 60 m2 Rp 175,000 Rp 10,500,000
VII PEKERJAAN CAT
1 Cat Dinding waterproof luar 128 m2 Rp 60,000 Rp 7,680,000
2 Cat atap asbes 120 m2 Rp 40,000 Rp 4,800,000
VIII PEKERJAAN RABATAN
1 Area Lt 1 204 m2 Rp 50,000 Rp 10,200,000
2 Area Lt.2 204 m2 Rp 50,000 Rp 10,200,000
 3 VIP room 18 m2 Rp 50,000 Rp 900,000
4 Mushola 9 m2 Rp 50,000 Rp 450,000
IX PEKERJAAN ELEKTRIKAL
1 Lampu 125 Rp 150,000 Rp 18,750,000
2 Stop Kontak 30 Titik Rp 150,000 Rp 4,500,000
3 Pasang Power ( tidak termasuk Pipa , brecket , dan Kabel) 8 titik Rp 250,000 Rp 2,000,000
4 Box Listrik dan Genset Rp 20,000,000
X PENAIKAN LANTAI AREA KASIR 27 m2 Rp 150,000 Rp 4,050,000
XI COVER POHON 7 Titik Rp 250,000 Rp 1,750,000
XII PASANG RANGKA ATAP ASBES 108 m2 Rp 125,000 Rp 13,500,000
XIII PEKERJAAN INSTALASI AIR
1 Air bersih 42 ml Rp 80,000 Rp 3,360,000
2 Air kotor 42 ml Rp 80,000 Rp 3,360,000
3 Pasang Afur 22 titik Rp 50,000 Rp 1,100,000
XIV PEKERJAAN PARTISI
1 Plavon VIP room 18 m2 Rp 150,000 Rp 2,700,000
2 Plavon Mushola 9 m2 Rp 100,000 Rp 900,000
3 Partisi Dinding kitchen 9 m2 Rp 150,000 Rp 1,350,000
4 Partisi Dinding VIP 9 m2 Rp 150,000 Rp 1,350,000
XV PEKERJAAN TANGGA
1 Reling Tangga (cencel )
2 Anak tangga kayu ulin 1 4 m2 Rp 270,000 Rp 3,780,000
XVI KAMAR MANDI
1 Pasang Urinoir
2 Pasang kloset
3,25 x 4 13 m2
3 Pasang Wastafel Rp 2,500,000 Rp 32,500,000
4 Pasang Keramik Lantai + Cat Dinding
5 Pasang Exhausfan 2 titik
XVII PENGECATAN
1 Cat Plavon VIP 18 m2 Rp 40,000 Rp 720,000
2 Cat dinding partisi 18 m2 Rp 40,000 Rp 720,000
3 Coating bata merah 192 m2 Rp 40,000 Rp 7,680,000
4 Cat MU 2000 135 m2 Rp 40,000 Rp 5,400,000
XVIII PEMBUATAN Kolam
1 Kolam Vasad + Filter air (tidak termasuk Logo Acrylic) 14 ml Rp 750,000 Rp 10,500,000
2 Kolam Ikan + Pompa air + Filter air 21 ml Rp 1,500,000 Rp 31,500,000
3 Dinding Air Terjun 12 ml Rp 750,000 Rp 9,000,000
XIX LIGHTING
1 Lampu sorot 5 Watt 77 Rp 80,000 Rp 6,160,000
2 Lampu downlight 14 Rp 150,000 Rp 2,100,000
 3 Reil Lampu 26 Rp 55,000 Rp 1,430,000
4 Lampu dinding 12 Rp 165,000 Rp 1,980,000
5 Lampu TL 8 Rp 175,000 Rp 1,400,000
6 Lampu LED strip 40 m Rp 25,000 Rp 1,000,000
7 Lampu taman 14 Rp 75,000 Rp 1,050,000
XX PEKERJAAN KACA TEMPERED
1 Clear Tempered Include Engsel + Hendle + Pasang (8 UNIT) 700 x 2090 x 10mm 1,46 m2 Rp 3,450,000 Rp 40,296,000
2 Clear Tempered Include Engsel + Hendle + Pasang (1 UNIT) 895 x 1950 x 10mm 1,73 m2 Rp 3,450,000 Rp 5,968,500
3 Clear Tempered Include Engsel + Hendle + Pasang (1 UNIT) 150 x 1965 x 10mm 1 m2 Rp 3,450,000 Rp 3,450,000
4 Clear Tempered Include Engsel + Hendle + Pasang (1 UNIT) 990 x 1960 x 10mm 1,94 m2 Rp 3,450,000 Rp 6,693,000
Rp 56,407,500
GRAND TOTAL Rp 2,118,186,500
 RAB PEKERJAAN TERAKHIR
NO KETERANGAN QTY HARGA TOTAL HARGA
1 Kaca Mati 50 LEMBAR Rp 506,024 Rp 25,301,204
2 Wastafel Out door 3 Unit Rp 2,500,000 Rp 7,500,000
3 VINYL 200,4 m2 Rp 250,000 Rp 50,100,000
XIX LIGHTING
1 Lampu sorot 5 Watt 77 Rp 80,000 Rp 6,160,000
2 Lampu downlight 14 Rp 150,000 Rp 2,100,000
3 Reil Lampu 26 Rp 55,000 Rp 1,430,000
4 Lampu dinding 12 Rp 165,000 Rp 1,980,000
5 Lampu TL 8 Rp 175,000 Rp 1,400,000
6 Lampu LED strip 40 m Rp 25,000 Rp 1,000,000
7 Lampu taman 14 Rp 75,000 Rp 1,050,000
8 Kekurangan T. ( Baja + Alminini) Rp 40,000,000
9 Kekurangan T. Sipil Rp 8,000,000
10 Ongkos biaya Tukang Rp 10,000,000
Listrik
GRAND TOTAL Rp 156,021,204

NB: Grand Total kurang lebih

NO URAIAN PEKERJAAN SPESIFIKASI VOLUME HARGA/ M2 JUMLAH HARGA
QTY
( Rp )
I PEKERJAAN KACA TEMPERED
1 Clear Tempered Include Engsel + Hendle + Pasang 700 x 2090 x 10mm 1,46 m2 Rp 3,450,000 8 Rp 40,296,000
2 Clear Tempered Include Engsel + Hendle + Pasang 895 x 1950 x 10mm 1,73 m2 Rp 3,450,000 1 Rp 5,968,500
3 Clear Tempered Include Engsel + Hendle + Pasang 150 x 1965 x 10mm 1 m2 Rp 3,450,000 1 Rp 3,450,000
4 Clear Tempered Include Engsel + Hendle + Pasang 990 x 1960 x 10mm 1,94 m2 Rp 3,450,000 1 Rp 6,693,000
Total Rp 56,407,500
NO URAIAN PEKERJAAN SPESIFIKASI VOLUME HARGA JUMLAH HARGA
( Rp )
I AREA LORONG BELAKANG
AIR TERJUN 6X3 PLUS KOLAM 400X6000 1 UNIT Rp 10,000,000 Rp 10,000,000
PENAMBAHAN TITIK LAMPU 5 TITIK Rp 150,000 Rp 750,000
II KANOPI LT 1 & 2
kanopi kaca temperd glass 6mm outdor bawah 18.63m2 Rp 1,100,000 Rp 20,493,000
kanopi kaca temperd glass 6mm taman dalam 84 m2 Rp 1,100,000 Rp 92,400,000
kanopi kaca temperd glass 6mm outdor atas 36.6m2 Rp 1,100,000 Rp 40,260,000
spek bahan kanopi..holow galvanis 5x10(2mm)
holow galvanis 4x8{16mm} galvanis 4x6(1.6m)
termasuk cat warna biru
lll PENAMBAHAN TitIK LAMPU & stop kontak
area kitchen 3 titik
area kanopi

Rp 10,000,000
NO URAIAN PEKERJAAN SPESIFIKASI VOLUME HARGA JUMLAH HARGA
( Rp )
I PINTU
1 Pintu kamar mandi (made by Mw. Interior) 2 UNIT Rp 1,500,000 Rp 3,000,000
2 Pintu Cowboy (made by Mw. Interior) 2 UNIT Rp 2,500,000 Rp 5,000,000
II FURNITURE
1 Meja Kabinet kasir + Bar + Kabinet Atas (made by 15,1 ml Rp 37,500,000
Mw. Interior)
2 Lantai 1 : Sofa set (2,1,1) 2 set Rp 6,910,000 Rp 13,820,000
Site table (made by Mw. Interior) 4 Pc Rp 500,000 Rp 2,000,000
Coffetable (made by Mw. Interior) 2 Pc Rp 2,000,000 Rp 4,000,000
Lantai 2 : Sofa set (2,1,1) 1 set Rp 6,910,000 Rp 6,910,000
Site table (made by Mw. Interior) 2 Pc Rp 500,000 Rp 1,000,000
Coffetable (made by Mw. Interior) 1 pc Rp 2,000,000 Rp 2,000,000
3 Sofa Sudut (made by Mw. Interior) 2 Set Rp 9,500,000 Rp 19,000,000
4 Meja Bar (made by Mw. Interior) 3 Pc Rp 1,700,000 Rp 5,100,000
5 Meja makan bulat (made by Mw. Interior) 24 Pc Rp 1,500,000 Rp 36,000,000
6 Meja makan kotak (made by Mw. Interior) 15 Pc Rp 3,000,000 Rp 45,000,000
7 K makan Out door tanpa sandaran (Harga 46 Unit Rp 629,000 Rp 28,934,000
perkiraan By: Informa)
Lantai 1 : 42 Unit , Lantai 2 : 4 Unit

K makan Out door sandaran (By: Informa) 28 Unit Rp 778,000 Rp 21,784,000

Lantai 1 : 16 Unit , Lantai 2 : 12 Unit

K. makan Indoor sandaran tangan (By. Informa) 16 unit Rp 1,828,000 Rp 29,248,000

Ruang VIP : 16 Unit
 K. makan Indoor sandaran tangan (By. Informa) 16 Unit Rp 829,000 Rp 13,264,000
Lantai 1 : 16 Unit,
Lantai 2 : 0

K. makan Indoor sandaran saja (By. Informa) 32 Unit Rp 285,000 Rp 9,120,000

Lantai 1 : 16 Unit , Lantai 2 : 16 Unit

8 Bar Stool (made by Mw. Interior) 6 Pc Rp 789,000 Rp 4,734,000

GRAND TOTAL Rp 287,414,000