Nomor F03: F03-129 Nama Pekerjaan: Relocation of Nurul Iman School NO : BA 102/BA/KCIC/I II/2023
Tanggal F03: 21 Oktober 2019 Lokasi: DK 127+390 Tanggal : 10 Maret 2023
8 Koordinasi Keamanan Lingkungan 1,00 ls 69.000.000,00 69.000.000,00 1,00 0,00 Adjustment PT SI Koordinasi Keamanan Lingkungan Sesuai Koordinasi Keamanan Lingkungan 69.000.000,00 69.000.000,00 0,00
9 K3 Proyek apd dll 1,00 ls 27.600.000,00 27.600.000,00 1,00 0,00 Adjustment PT SI K3 Proyek Sesuai K3 Proyek 27.600.000,00 27.600.000,00 0,00
10 Jamsostek 1,00 ls 32.200.000,00 32.200.000,00 1,00 0,00 Adjustment PT SI Jamsostek Sesuai Jamsostek 32.200.000,00 32.200.000,00 0,00
11 Mob dan Demob 1,00 ls 44.160.000,00 44.160.000,00 1,00 0,00 Adjustment PT SI Mob dan Demob Sesuai Mob dan Demob 44.160.000,00 44.160.000,00 0,00
12 As Built Drawing 1,00 ls 6.118.000,00 6.118.000,00 1,00 0,00 Adjustment PT SI As Built Drawing Sesuai As Built Drawing 6.118.000,00 6.118.000,00 0,00
Biaya Perijinan IMB Biaya perijinan IMB include kajian 230.000.000,00 230.000.000,00 0,00
13 1,00 ls 230.000.000,00 230.000.000,00 1,00 0,00 Adjustment PT SI Sesuai Adjustment PT SI
include : Kajian UPL&UKL, KRK, Damkar, dll UPL&UKL, KRK, Damkar, dll
TOTAL PEKERJAAN PERSIAPAN 981.603.200,00 981.603.200,00 0,00
GEDUNG A
I PEKERJAAN TANAH
Pek. Galian Tanah Pondasi Pile Cap
1 Pek. Galian Tanah Pondasi Pile Cap dan t beam Manual 24,90 m3 85.560,00 2.130.016,00 24,28 (0,62) Berdasarkan draft as built drawing Sesuai Berdasarkan draft as built drawing 85.560,00 2.077.556,37 (52.459,63)
dan t beam
Pek. Urugan pasir bawah pondasi pile
2 Pek. Urugan pasir bawah pondasi pile cap dan t beam Manual 2,20 m3 446.200,00 981.640,00 2,72 0,52 Berdasarkan draft as built drawing Sesuai Berdasarkan draft as built drawing 446.200,00 1.211.934,98 230.294,98
cap dan t beam
3 Pek. Urugan pasir bawah lantai 5 cm Manual 18,20 m3 446.200,00 8.120.840,00 21,19 2,99 Berdasarkan draft as built drawing Pek. Urugan pasir bawah lantai 5 cm Sesuai Berdasarkan draft as built drawing 446.200,00 9.454.085,60 1.333.245,60
1 Pek. Lantai kerja 5 cm, Pile Cap, sloof, Plat lantai 1 beton site mix 1:3:5 488,08 m2 64.400,00 31.432.352,00 455,76 (32,32) Berdasarkan draft as built drawing Lantai keerja 5 cm Sesuai Berdasarkan draft as built drawing 64.400,00 29.350.944,00 (2.081.408,00)
2 Pek. Pondasi Tapak 1.2 x 1.2 x 0.3 -
Nomor F03: F03-129 Nama Pekerjaan: Relocation of Nurul Iman School NO : BA 102/BA/KCIC/I II/2023
Tanggal F03: 21 Oktober 2019 Lokasi: DK 127+390 Tanggal : 10 Maret 2023
- Pembesian ex SNI/setara 191,81 kg 17.020,00 3.264.606,00 111,82 (79,99) Berdasarkan draft as built drawing Tulangan polos dan ulir ex SNI/setara Sesuai Berdasarkan draft as built drawing 17.020,00 1.903.193,42 (1.361.412,58)
3 Pek. Pondasi Pile Cap 50x50x50 -
- Beton beton readymix mutu k 300 0,84 m3 1.458.814,00 1.225.403,00 0,71 (0,14) Berdasarkan draft as built drawing Beton pondasi pile cap Sesuai Berdasarkan draft as built drawing 1.458.814,00 1.028.463,87 (196.939,13)
- Begesting (batako) Pas.batako 6,58 m2 195.047,00 1.283.412,00 5,64 (0,94) Berdasarkan draft as built drawing Begesting (batako) Sesuai Berdasarkan draft as built drawing 195.047,00 1.100.065,08 (183.346,92)
- Pembesian ex SNI/setara 494,50 kg 17.020,00 8.416.390,00 244,65 (249,85) Berdasarkan draft as built drawing Tulangan polos dan ulir ex SNI/setara Sesuai Berdasarkan draft as built drawing 17.020,00 4.163.891,94 (4.252.498,06)
4 Pek. Pondasi Pile Cap 1125x50x50
dimensi pondasi pile cap yang terpasang adalah 1125x1125x50.
- Beton beton readymix mutu k 300 4,50 m3 1.458.814,00 6.564.662,00 9,05 4,55 Berdasarkan draft as built drawing Beton pondasi Pile cap Sesuai Berdasarkan draft as built drawing 1.458.814,00 13.209.332,83 6.644.670,83 dimensi berubah dikarenakan penambahan jumlah tiang
pancang yang berdasarkan draft Asbuilt drawing
- Begesting (batako) multiplek 12mm + kaso 5/7 borneo 124,80 m2 380.821,00 47.526.462,00 128,70 3,90 Berdasarkan draft as built drawing multiplek 12mm + kaso 5/7 borneo Sesuai Berdasarkan draft as built drawing 380.821,00 49.011.662,70 1.485.200,70
- Pembesian ex SNI/setara 3.313,44 kg 17.020,00 56.394.749,00 3.520,20 206,76 Berdasarkan draft as built drawing Tulangan polos dan ulir ex SNI/setara Sesuai Berdasarkan draft as built drawing 17.020,00 59.913.769,96 3.519.020,96
6 Pek.tie beam (TB2 50x25)
- Beton beton readymix mutu k 300 7,28 m3 1.458.814,00 10.620.164,00 7,21 (0,07) Berdasarkan draft as built drawing Beton Sloof TB2 Sesuai Berdasarkan draft as built drawing 1.458.814,00 10.518.048,94 (102.115,06)
- Begesting (batako) multiplek 12mm + kaso 5/7 borneo 64,00 m2 380.821,00 24.372.545,00 57,66 (6,34) Berdasarkan draft as built drawing multiplek 12mm + kaso 5/7 borneo Sesuai Berdasarkan draft as built drawing 380.821,00 21.958.138,86 (2.414.406,14)
- Pembesian ex SNI/setara 1.624,00 kg 17.020,00 27.640.480,00 1.589,91 (34,10) Berdasarkan draft as built drawing Tulangan polos dan ulir ex SNI/setara Sesuai Berdasarkan draft as built drawing 17.020,00 27.060.183,10 (580.296,90)
7 Pek. Tie beam (TB3 40x20) -
- Beton beton readymix mutu k 300 6,84 m3 1.458.814,00 9.978.286,00 6,82 (0,02) Berdasarkan draft as built drawing Beton Sloof TB3 Sesuai Berdasarkan draft as built drawing 1.458.814,00 9.949.111,48 (29.174,52)
- Begesting (batako) multiplek 12mm + kaso 5/7 borneo 85,67 m2 380.821,00 32.624.936,00 68,22 (17,45) Berdasarkan draft as built drawing multiplek 12mm + kaso 5/7 borneo Sesuai Berdasarkan draft as built drawing 380.821,00 25.979.608,62 (6.645.327,38)
- Pembesian ex SNI/setara 2.024,64 kg 17.020,00 34.459.373,00 1.689,92 (334,72) Berdasarkan draft as built drawing Tulangan polos dan ulir ex SNI/setara Sesuai Berdasarkan draft as built drawing 17.020,00 28.762.438,40 (5.696.934,60)
8 Pek. Plat beton lantai dasar -
- Beton tebal 7 cm beton ready mix k125 25,48 m3 1.458.814,00 37.170.573,00 26,86 1,38 Berdasarkan draft as built drawing Beton Plat lantai dasar Sesuai Berdasarkan draft as built drawing 1.458.814,00 39.183.744,04 2.013.171,04
- Pembesian wire mesh m6 1 lapis 364,00 m2 87.682,00 31.916.207,00 383,76 19,76 Berdasarkan draft as built drawing wire mesh m6 1 lapis Sesuai Berdasarkan draft as built drawing 87.682,00 33.648.844,32 1.732.637,32
9 Pek. Kolom Struktur K1 Dim. 35x65 cm -
Harga satuan Berdasarkan AHS Taksir. Harga Satuan
Menggunakan Standar Biaya Khusus Jawa Barat 2019 (Kota
- Beton beton readymix mutu k 300 2,16 m3 1.458.814,00 3.151.038,00 2,11 (0,05) Berdasarkan draft as built drawing Beton Kolom K1 dim 30x65 cm Tidak sesuai Berdasarkan draft as built drawing 1.458.814,00 3.072.262,28 (78.775,72) Bandung), Sedangkan bahan menggunakan E-Commerce 2023
diinflasikan ke Tahun 2019. Didapat harga satuan Beton K-
300/m3 sebesar Rp1.573.468,69
- Begesting multiplek 9 mm + kaso 5/7 borneo 21,06 m2 380.821,00 8.020.091,00 21,06 0,00 Berdasarkan draft as built drawing multiplek 9 mm + kaso 5/7 borneo Sesuai Berdasarkan draft as built drawing 380.821,00 8.020.091,00 0,00
- Pembesian ex SNI/setara 532,35 kg 17.020,00 9.060.597,00 531,12 (1,23) Berdasarkan draft as built drawing Tulangan polos dan ulir ex SNI/setara Sesuai Berdasarkan draft as built drawing 17.020,00 9.039.662,40 (20.934,60)
10 Pek. Kolom Struktur K4 Dim.30.40 cm -
- Beton beton ready mix k300 0,56 m3 1.458.814,00 816.936,00 0,45 (0,11) Berdasarkan draft as built drawing Beton Kolom struktur K4 50.30 cm Tidak sesuai Berdasarkan draft as built drawing 1.458.814,00 656.466,30 (160.469,70)
Nomor F03: F03-129 Nama Pekerjaan: Relocation of Nurul Iman School NO : BA 102/BA/KCIC/I II/2023
Tanggal F03: 21 Oktober 2019 Lokasi: DK 127+390 Tanggal : 10 Maret 2023
- Lantai 1 bekisting, tulangan 111,12 m' 98.440,00 10.938.653,00 42,50 (68,62) Draft Asbuilt drawing Kolom praktis dimenasi 10x10 cm Sesuai Draft Asbuilt drawing 98.440,00 4.183.700,00 (6.754.953,00)
- Lantai 2 105,00 m' 98.440,00 10.336.200,00 58,68 (46,32) Draft Asbuilt drawing Kolom praktis dimenasi 10x10 cm Sesuai Draft Asbuilt drawing 98.440,00 5.776.459,20 (4.559.740,80)
- Lantai 3 105,00 m' 98.440,00 10.336.200,00 58,68 (46,32) Draft Asbuilt drawing Kolom praktis dimenasi 10x10 cm Sesuai Draft Asbuilt drawing 98.440,00 5.776.459,20 (4.559.740,80)
6 Pek. Balok Praktis Dimensi 10x10 cm site mix 1:2:3 - -
- Lantai 1 bekisting, tulangan 21,00 m' 98.440,00 2.067.240,00 48,00 27,00 Draft Asbuilt drawing Balok praktis dimensi 10x10 cm Sesuai Draft Asbuilt drawing 98.440,00 4.725.120,00 2.657.880,00
- Lantai 2 58,20 m' 98.440,00 5.729.208,00 96,00 37,80 Draft Asbuilt drawing Balok praktis dimensi 10x10 cm Sesuai Draft Asbuilt drawing 98.440,00 9.450.240,00 3.721.032,00
- Lantai 3 58,20 m' 98.440,00 5.729.208,00 96,00 37,80 Draft Asbuilt drawing Balok praktis dimensi 10x10 cm Sesuai Draft Asbuilt drawing 98.440,00 9.450.240,00 3.721.032,00
pasang bata, kawat ayam, plester aci t
7 Pek. Cover kolom dalam - -
2.cm
- Lantai 1 30,27 m2 246.698,00 7.467.548,00 45,90 15,63 Hasil pemeriksaan lapangan Pek. Cover kolom dalam bata lantai 1 Sesuai Hasil pemeriksaan lapangan 246.698,00 11.323.438,20 3.855.890,20
- Lantai 2 22,40 m2 246.698,00 5.526.035,00 35,21 12,81 Hasil pemeriksaan lapangan Pek. Cover kolom dalam bata lantai 2 Sesuai Hasil pemeriksaan lapangan 246.698,00 8.685.743,18 3.159.708,18
- Lantai 3 22,40 m2 246.698,00 5.526.035,00 35,21 12,81 Hasil pemeriksaan lapangan Pek. Cover kolom dalam bata lantai 3 Sesuai Hasil pemeriksaan lapangan 246.698,00 8.685.743,18 3.159.708,18
- tangga lantai 1,2,3 37,50 m2 305.963,00 11.473.596,00 23,19 (14,31) Hasil pemeriksaan lapangan Keramik 40x40 cm Sesuai Hasil pemeriksaan lapangan 305.963,00 7.094.670,04 (4.378.925,96)
2 Pek. Plink Lantai 10x40 cm keramik mulai 40x40 setara
- Lantai 1 108,00 m' 43.700,00 4.719.600,00 135,19 27,19 Hasil pemeriksaan lapangan keramik mulai 40x40 setara Sesuai Hasil pemeriksaan lapangan 43.700,00 5.907.803,00 1.188.203,00
- Lantai 2 275,00 m' 43.700,00 12.017.500,00 236,98 (38,02) Hasil pemeriksaan lapangan keramik mulai 40x40 setara Sesuai Hasil pemeriksaan lapangan 43.700,00 10.356.026,00 (1.661.474,00)
- Lantai 3 275,00 m' 43.700,00 12.017.500,00 236,98 (38,02) Hasil pemeriksaan lapangan keramik mulai 40x40 setara Sesuai Hasil pemeriksaan lapangan 43.700,00 10.356.026,00 (1.661.474,00)
PEKERJAAN LANTAI 296.080.196,00 309.152.865,04 13.072.669,04
VI PEKERJAAN PLAFOND
Gypsum 9mm ex.Jayaboard/setara +
1 Pas. Plafond Gypsum
rangka hollow + compoun
- Lantai 1 364,00 m2 157.022,00 57.155.979,00 472,00 108,00 Hasil pemeriksaan lapangan Pas. Plafond Gypsum Sesuai Hasil pemeriksaan lapangan 157.022,00 74.114.384,00 16.958.405,00
- Lantai 2 436,00 m2 157.022,00 68.461.557,00 429,60 (6,40) Hasil pemeriksaan lapangan Pas. Plafond Gypsum Sesuai Hasil pemeriksaan lapangan 157.022,00 67.456.651,20 (1.004.905,80)
- Lantai 3 436,00 m2 157.022,00 68.461.557,00 429,60 (6,40) Hasil pemeriksaan lapangan Pas. Plafond Gypsum Sesuai Hasil pemeriksaan lapangan 157.022,00 67.456.651,20 (1.004.905,80)
Pas. Lampu led strip (hidden lamp)
2 Drop plafond 60 cm aula keliling bangunan 72,00 m1 184.810,00 13.306.291,00 79,80 7,80 Hasil pemeriksaan lapangan Sesuai Hasil pemeriksaan lapangan 184.810,00 14.747.838,00 1.441.547,00
drop plafond aula
3 List plafond lantai 1,2,3 shadowline 658,00 m' 24.702,00 16.253.916,00 0,00 (658,00) Tidak ditemukan dilapangan 24.702,00 0,00 (16.253.916,00)
List plafond lantai 1,2,3 223.639.300,00 223.775.524,40 136.224,40
VII PEKERJAAN ELEKTRIKAL
Armatur Lokal Lampu ex. Philips 36
1 Pas. Lampu Downlight
watt
- Lantai 1 32,00 bh 195.500,00 6.256.000,00 33,00 1,00 Hasil pemeriksaan lapangan Downlight phillips 36 watt Sesuai Hasil pemeriksaan lapangan 195.500,00 6.451.500,00 195.500,00
- Lantai 2 48,00 bh 195.500,00 9.384.000,00 12,00 Hasil pemeriksaan lapangan Lampu downlight Sesuai Hasil pemeriksaan lapangan 195.500,00 2.346.000,00 (7.038.000,00)
Harga satuan berdasarkan Perwal Kota semarang tahun 2019
(12,00) dengan Indeks kemahalan Kota Bandung tahun 2019 halaman
bh 24,00 Hasil pemeriksaan lapangan Lampu TL Neon Tidak sesuai Hasil pemeriksaan lapangan 34.848,43 836.362,35 836.362,35 13 nomor 1.10 tentang Lampu TL 40 W / 220 V dengan harga
upah pemasangan lampu halaman 26 nomor 4 tentang upah
pasang lampu SL
- Lantai 3 48,00 bh 195.500,00 9.384.000,00 12,00 Hasil pemeriksaan lapangan Lampu downlight Sesuai Hasil pemeriksaan lapangan 195.500,00 2.346.000,00 (7.038.000,00)
Harga satuan berdasarkan Perwal Kota semarang tahun 2019
(12,00) dengan Indeks kemahalan Kota Bandung tahun 2019 halaman
bh 24,00 Hasil pemeriksaan lapangan Lampu TL Neon Tidak sesuai Hasil pemeriksaan lapangan 34.848,43 836.362,35 836.362,35 13 nomor 1.10 tentang Lampu TL 40 W / 220 V dengan harga
upah pemasangan lampu halaman 26 nomor 4 tentang upah
pasang lampu SL
2 Pas. Lampu led strip (hidden lamp) drop plafond aula lampu kabel LED lokal
Nomor F03: F03-129 Nama Pekerjaan: Relocation of Nurul Iman School NO : BA 102/BA/KCIC/I II/2023
Tanggal F03: 21 Oktober 2019 Lokasi: DK 127+390 Tanggal : 10 Maret 2023
- Lantai 1 27,00 titik 346.000,00 9.342.000,00 33,00 6,00 Hasil pemeriksaan lapangan instalasi penerangan Sesuai Hasil pemeriksaan lapangan 346.000,00 11.418.000,00 2.076.000,00
- Lantai 2 48,00 titik 346.000,00 16.608.000,00 12,00 (36,00) Hasil pemeriksaan lapangan instalasi penerangan Sesuai Hasil pemeriksaan lapangan 346.000,00 4.152.000,00 (12.456.000,00)
- Lantai 3 48,00 titik 346.000,00 16.608.000,00 12,00 (36,00) Hasil pemeriksaan lapangan instalasi penerangan Sesuai Hasil pemeriksaan lapangan 346.000,00 4.152.000,00 (12.456.000,00)
Fittings (PVC T-S joint injection Berdasarkan dokumentasi pekerjaan telah dikerjakan dan
Fittings (PVC T-S joint injection moulded, kelas air
2 1,00 lot 2.232.000,00 2.232.000,00 1,00 0,00 Adjustment PT SI moulded, kelas air buangan elbow Sesuai Hasil pemeriksaan lapangan 2.232.000,00 2.232.000,00 0,00 berfungsi tetapi volume tidak dapat diukur dilapangan dan draft
buangan elbow 45", T-90", Y 45", Socket.)
45", T-90", Y 45", Socket.) asbuilt drawing sehingga volume sesuai dengan BoQ
3 Roof Drain 3" cast iron 4,00 bh 390.600,00 1.562.400,00 2,00 (2,00) Hasil pemeriksaan lapangan cast iron Sesuai Hasil pemeriksaan lapangan 390.600,00 781.200,00 (781.200,00)
Berdasarkan pemeriksaan lapangan sanitasi bekerja dengan
4 Test Commissionist 1,00 ls 1.116.000,00 1.116.000,00 1,00 0,00 Adjustment PT SI Test Commissionist Sesuai Adjustment PT SI 1.116.000,00 1.116.000,00 0,00
baik
TOTAL PEKERJAAN SANITARY 12.790.400,00 12.009.200,00 (781.200,00)
VII` PEKERJAAN PENGECATAN
1 Pengecatan Dinding Dalam ex.Catylac setara
- Lantai 1 308,82 m2 82.800,00 25.570.296,00 328,95 20,13 Hasil pemeriksaan lapangan Pengecatan dinding dalam lantai 1 Sesuai Hasil pemeriksaan lapangan 82.800,00 27.237.060,00 1.666.764,00
- Lantai 2 778,77 m2 82.800,00 64.482.156,00 706,61 (72,16) Hasil pemeriksaan lapangan Pengecatan dinding dalam lantai 2 Sesuai Hasil pemeriksaan lapangan 82.800,00 58.507.308,00 (5.974.848,00)
- Lantai 3 778,77 m2 82.800,00 64.482.156,00 706,61 (72,16) Hasil pemeriksaan lapangan Pengecatan dinding dalam lantai 3 Sesuai Hasil pemeriksaan lapangan 82.800,00 58.507.308,00 (5.974.848,00)
2 Pengecatan Dinding Luar ex.Catylac setara
- Lantai 1 264,84 m2 184.000,00 48.730.560,00 346,80 81,96 Hasil pemeriksaan lapangan Pengecatan dinding luar lantai 1 Sesuai Hasil pemeriksaan lapangan 184.000,00 63.811.200,00 15.080.640,00
- Lantai 2 141,75 m2 225.400,00 31.950.450,00 204,07 62,32 Hasil pemeriksaan lapangan Pengecatan dinding luar lantai 2 Sesuai Hasil pemeriksaan lapangan 225.400,00 45.997.378,00 14.046.928,00
- Lantai 3 141,75 m2 266.800,00 37.818.900,00 204,07 62,32 Hasil pemeriksaan lapangan Pengecatan dinding luar lantai 3 Sesuai Hasil pemeriksaan lapangan 266.800,00 54.445.876,00 16.626.976,00
3 Pengecatan Plafond Gypsum ex.Catylac setara
- Lantai 1 407,20 m2 66.700,00 27.160.240,00 471,42 64,22 Hasil pemeriksaan lapangan Pengecatan plafond lantai 1 Sesuai Hasil pemeriksaan lapangan 66.700,00 31.443.714,00 4.283.474,00
- Lantai 2 436,00 m2 66.700,00 29.081.200,00 436,00 0,00 Hasil pemeriksaan lapangan Pengecatan plafond lantai 2 Sesuai Hasil pemeriksaan lapangan 66.700,00 29.081.200,00 0,00
- Lantai 3 436,00 m2 66.700,00 29.081.200,00 436,00 0,00 Hasil pemeriksaan lapangan Pengecatan plafond lantai 3 Sesuai Hasil pemeriksaan lapangan 66.700,00 29.081.200,00 0,00
TOTAL PEKERJAAN PAENGECATAN 358.357.158,00 398.112.244,00 39.755.086,00
VII PEKERJAAN PINTU DAN JENDELA
Kusen Alumunium 3" + daun pintu
1 Pekerjaan Pintu D1 (dua daun) plywood finish teakwood finish
teakwood + assesories solid setara
kusen alumunium , 1500x2500 mm
- Lantai 1 2,00 unit 7.495.056,00 14.990.112,00 1,00 Hasil pemeriksaan lapangan Sesuai Hasil pemeriksaan lapangan 7.495.056,00 7.495.056,00 (7.495.056,00)
teakwood +acc
Harga satuan berdasarkan Adjustment PT SI berdasarkan
market place Tokepedia
0,00 (https://www.tokopedia.com/victoryglass/pintu-kaca-
kusen alumunium + daun pintu kaca tempered-
unit 1,00 Hasil pemeriksaan lapangan Tidak sesuai Hasil pemeriksaan lapangan 7.495.056,00 7.495.056,00 7.495.056,00
dimensi 1800x2900 mm 12mm?utm_source=google&utm_medium=organic&utm_camp
aign=pdp-seo) setelah dikalikan inflasi tahun pekerjaan 2019
harga satuan di dapatkan seharga Rp 7.423.150,68 belum
termasuk harga pengiriman
kusen alumunium , 1500x2500 mm
- Lantai 2 6,00 unit 7.495.056,00 44.970.336,00 6,00 0,00 Hasil pemeriksaan lapangan Sesuai Hasil pemeriksaan lapangan 7.495.056,00 44.970.336,00 0,00
teakwood +acc
kusen alumunium , 1500x2500 mm
- Lantai 3 6,00 unit 7.495.056,00 44.970.336,00 6,00 0,00 Hasil pemeriksaan lapangan Sesuai Hasil pemeriksaan lapangan 7.495.056,00 44.970.336,00 0,00
teakwood +acc
Kusen Alumunium 3" + daun pintu
2 Pekerjaan Jendela W1 pywood finish teakwood finish
teakwood + assesories solid setara
- Lantai 2 6,00 unit 2.805.204,00 16.831.226,00 0,00 (6,00) Tidak ditemukan di gedung A 2.805.204,00 0,00 (16.831.226,00)
- Lantai 3 6,00 unit 2.805.204,00 16.831.226,00 0,00 (6,00) Tidak ditemukan di gedung A 2.805.204,00 0,00 (16.831.226,00)
Nomor F03: F03-129 Nama Pekerjaan: Relocation of Nurul Iman School NO : BA 102/BA/KCIC/I II/2023
Tanggal F03: 21 Oktober 2019 Lokasi: DK 127+390 Tanggal : 10 Maret 2023
- Lantai 2 24,73 m' 1.026.720,00 25.390.786,00 24,08 (0,65) Hasil pemeriksaan lapangan Hollow besi 5x5 cm , 4x4 cm fin cat Sesuai Hasil pemeriksaan lapangan 1.026.720,00 24.723.417,60 (667.368,40)
- Lantai 3 24,73 m' 1.026.720,00 25.390.786,00 25,88 1,15 Hasil pemeriksaan lapangan Hollow besi 5x5 cm , 4x4 cm fin cat Sesuai Hasil pemeriksaan lapangan 1.026.720,00 26.571.513,60 1.180.727,60
3 Pas. Kisi - kisi diatas Railing t=60 cm Hollow besi 5x5cm, 4x2cm fin cat
- Lantai 1 24,73 m' 718.704,00 17.773.550,00 18,12 (6,61) Hasil pemeriksaan lapangan Hollow besi 5x5 cm , 4x2 cm fin cat Sesuai Hasil pemeriksaan lapangan 718.704,00 13.022.916,48 (4.750.633,52)
- Lantai 2 24,73 m' 718.704,00 17.773.550,00 (0,65) Hasil pemeriksaan lapangan Hollow besi 5x5 cm , 4x2 cm fin cat Sesuai Hasil pemeriksaan lapangan 718.704,00 17.306.392,32 (467.157,68)
24,08
- Lantai 3 24,73 m' 718.704,00 17.773.550,00 25,88 1,15 Hasil pemeriksaan lapangan Hollow besi 5x5 cm , 4x2 cm fin cat Sesuai Hasil pemeriksaan lapangan 718.704,00 18.600.059,52 826.509,52
GEDUNG B
I PEKERJAAN TANAH
Pek. Galian Tanah Pondasi Pile Cap
1 Pek. Galian Tanah Pondasi Pile Cap dan t beam Manual 15,14 m3 85.560,00 1.295.378,00 4,95 (10,19) Berdasarkan draft as built drawing Sesuai Berdasarkan draft as built drawing 85.560,00 423.522,00 (871.856,00)
dan t beam
Pek. Urugan pasir Bawah Pondasi Pile
2 Pek. Urugan pasir Bawah Pondasi Pile Cap dan t beam Manual 1,63 m3 446.200,00 727.306,00 0,73 (0,91) Berdasarkan draft as built drawing Sesuai Berdasarkan draft as built drawing 446.200,00 323.495,00 (403.811,00)
Cap dan t beam
3 pek. Urugan Pasir bawah Lantai 5 cm Manual 10,30 m3 446.200,00 4.595.860,00 13,85 3,55 Berdasarkan draft as built drawing pek. Urugan Pasir bawah Lantai 5 cm Sesuai Berdasarkan draft as built drawing 446.200,00 6.178.977,60 1.583.117,60
Nomor F03: F03-129 Nama Pekerjaan: Relocation of Nurul Iman School NO : BA 102/BA/KCIC/I II/2023
Tanggal F03: 21 Oktober 2019 Lokasi: DK 127+390 Tanggal : 10 Maret 2023
- Begesting multiplek 9mm + kaso 5/7 borneo 11,70 m2 380.821,00 4.455.606,00 10,22 (1,48) Berdasarkan draft as built drawing multiplek 9mm + kaso 5/7 borneo Sesuai Berdasarkan draft as built drawing 380.821,00 3.891.990,62 (563.615,38)
- Pembesian ex SNI/setara 250,25 kg 17.020,00 4.259.255,00 231,11 (19,14) Berdasarkan draft as built drawing besi ex SNI/Stara Sesuai Berdasarkan draft as built drawing 17.020,00 3.933.492,20 (325.762,80)
8 Pek. Kolom pedestal K3 Dim. 25x45 cm -
- Beton beton readymix mutu k 300 0,10 m3 1.458.814,00 145.881,00 0,53 0,43 Berdasarkan draft as built drawing Beton Kolom K3 Sesuai Berdasarkan draft as built drawing 1.458.814,00 779.006,68 633.125,68
- Begesting multiplek 9mm + kaso 5/7 borneo 2,74 m2 380.821,00 1.043.450,00 5,54 2,80 Berdasarkan draft as built drawing multiplek 9mm + kaso 5/7 borneo Sesuai Berdasarkan draft as built drawing 380.821,00 2.109.748,34 1.066.298,34
- Pembesian ex SNI/setara 87,75 kg 17.020,00 1.493.505,00 122,84 35,09 Berdasarkan draft as built drawing Pembesian Sesuai Berdasarkan draft as built drawing 17.020,00 2.090.736,80 597.231,80
9 Pek. Kolom pedestal K4 Dim. 40x30 cm
- Beton beton readymix mutu k 300 0,14 m3 1.458.814,00 210.069,00 0,23 0,09 Berdasarkan draft as built drawing Beton Kolom K4 Sesuai Berdasarkan draft as built drawing 1.458.814,00 328.233,15 118.164,15
- Begesting multiplek 9mm + kaso 5/7 borneo 1,68 m2 380.821,00 639.779,00 2,40 0,72 Berdasarkan draft as built drawing multiplek 9mm + kaso 5/7 borneo Sesuai Berdasarkan draft as built drawing 380.821,00 913.970,40 274.191,40
- Pembesian ex SNI/setara 28,80 kg 17.020,00 490.176,00 51,53 22,73 Berdasarkan draft as built drawing Pembesian Sesuai Berdasarkan draft as built drawing 17.020,00 877.040,60 386.864,60
10 Non-shrinkage grouting 19,00 ttk 410.688,00 7.803.072,00 19,00 0,00 Berdasarkan draft as built drawing Non-shrinkage grouting Sesuai Berdasarkan draft as built drawing 410.688,00 7.803.072,00 0,00
LANTAI 2 -
1 Pek. Plat Lantai Tebal 12 cm -
- Beton beton readymix mutu k300 29,16 m3 1.609.080,00 46.920.773,00 30,12 0,96 Berdasarkan draft as built drawing Beton Plat lantai Tebal 12 cm Sesuai Berdasarkan draft as built drawing 1.609.080,00 48.465.489,60 1.544.716,60
- Begesting bondex 243,00 m2 382.536,00 92.956.248,00 251,00 8,00 Berdasarkan draft as built drawing bondex Sesuai Berdasarkan draft as built drawing 382.536,00 96.016.536,00 3.060.288,00
- Pembesian Wiremesh M8 double 243,00 m2 277.840,00 67.515.120,00 251,00 8,00 Berdasarkan draft as built drawing Wiremesh M8 double Sesuai Berdasarkan draft as built drawing 277.840,00 69.737.840,00 2.222.720,00
2 Pek. Waterproofing lantai Toilet coating ex sika top 27,00 m2 77.740,00 2.098.980,00 23,88 (3,12) Berdasarkan draft as built drawing coating ex sika top Sesuai Berdasarkan draft as built drawing 77.740,00 1.856.431,20 (242.548,80)
LANTAI 3
1 Pek. Plat Lantai Tebal 12 cm
- Beton beton readymix mutu k300 29,16 m3 1.689.534,00 49.266.811,00 30,12 0,96 Berdasarkan draft as built drawing Beton Plat lantai Tebal 12 cm Sesuai Berdasarkan draft as built drawing 1.689.534,00 50.888.764,08 1.621.953,08
- Begesting bondex 243,00 m2 449.480,00 109.223.591,00 251,00 8,00 Berdasarkan draft as built drawing bondex Sesuai Berdasarkan draft as built drawing 449.480,00 112.819.480,00 3.595.889,00
- Pembesian Wiremesh M8 double 243,00 m2 322.000,00 78.246.000,00 251,00 8,00 Berdasarkan draft as built drawing Wiremesh M8 double Sesuai Berdasarkan draft as built drawing 322.000,00 80.822.000,00 2.576.000,00
2 Pek. Waterproofing lantai Toilet 27,00 m2 77.740,00 2.098.980,00 23,88 (3,12) Berdasarkan draft as built drawing coating ex sika top Sesuai Berdasarkan draft as built drawing 77.740,00 1.856.431,20 (242.548,80)
LANTAI 4 (dak atap lt3) - -
1 Pek. Plat Lantai Tebal 12 cm - -
- Beton beton readymix mutu k300 29,16 m3 1.755.360,00 51.186.298,00 30,12 0,96 Berdasarkan draft as built drawing Beton Plat lantai Tebal 12 cm Sesuai Berdasarkan draft as built drawing 1.755.360,00 52.871.443,20 1.685.145,20
- Begesting bondex 243,00 m2 483.000,00 117.369.000,00 251,00 8,00 Berdasarkan draft as built drawing bondex Sesuai Berdasarkan draft as built drawing 483.000,00 121.233.000,00 3.864.000,00
- Pembesian Wiremesh M8 double 243,00 kg 377.833,00 91.813.409,00 251,00 8,00 Berdasarkan draft as built drawing Wiremesh M8 double Sesuai Berdasarkan draft as built drawing 377.833,00 94.836.083,00 3.022.674,00
2 Pek.Waterproofing atap dak 278,70 m2 77.740,00 21.666.138,00 251,00 (27,70) Hasil pemeriksaan lapangan waterproofing dak atap Sesuai Hasil pemeriksaan lapangan 77.740,00 19.512.740,00 (2.153.398,00)
3 Pek. Screeding pelindung waterproofing semen:pasir 1:3 finish 256,50 m2 86.244,00 22.121.709,00 251,00 (5,50) Hasil pemeriksaan lapangan screeding pelindung waterproofing Sesuai Hasil pemeriksaan lapangan 86.244,00 21.647.244,00 (474.465,00)
PEKERJAAN TANGGA - -
Pekerjaan Pelapisan tangga baja
1 Pekerjaan Pelapisan tangga baja dengan kawat wiremesh 66,45 m2 115.000,00 7.641.750,00 87,80 21,35 Berdasarkan draft as built drawing Sesuai Berdasarkan draft as built drawing 115.000,00 10.097.000,00 2.455.250,00
dengan kawat wiremesh
Hasil pemeriksaan lapangan dan Draft Hasil pemeriksaan lapangan dan Draft
2 Pengecoran pelapisan tangga baja 3,32 m3 1.582.400,00 5.257.524,00 6,15 2,83 Pengecoran pelapisan tangga baja Sesuai 1.582.400,00 9.725.430,40 4.467.906,40
Asbuilt drawing Asbuilt drawing
PEKERJAAN STRUKTUR BETON 1.011.753.387,00 1.057.182.339,92 45.428.951,92
IV PEKERJAAN DINDING
1 Pek. Pasangan Dinding Bata Ringan ex powerblok10cm
- Lantai 1 361,81 m2 211.968,00 76.692.778,00 353,75 (8,07) Hasil pemeriksaan lapangan Dinding bata ringan lantai 1 Sesuai Hasil pemeriksaan lapangan 211.968,00 74.982.620,16 (1.710.157,84) dinding sudah termasuk pekerjaan dinding di tangga
- Lantai 2 266,80 m2 211.968,00 56.553.062,00 261,68 (5,13) Hasil pemeriksaan lapangan Dinding bata ringan lantai 2 Sesuai Hasil pemeriksaan lapangan 211.968,00 55.466.726,40 (1.086.335,60)
- Lantai 3 266,80 m2 211.968,00 56.553.062,00 261,68 (5,13) Hasil pemeriksaan lapangan Dinding bata ringan lantai 3 Sesuai Hasil pemeriksaan lapangan 211.968,00 55.466.726,40 (1.086.335,60)
Nomor F03: F03-129 Nama Pekerjaan: Relocation of Nurul Iman School NO : BA 102/BA/KCIC/I II/2023
Tanggal F03: 21 Oktober 2019 Lokasi: DK 127+390 Tanggal : 10 Maret 2023
Beton Kolom Praktis + bekisting + dibutuhkan dokumen Asbuilt drawing dan dokumentasi
- Lantai 1 25,40 m' 98.440,00 2.500.376,00 57,00 31,60 Berdasarkan Draft asbuilt Drawing Sesuai Berdasarkan Draft asbuilt Drawing 98.440,00 5.611.080,00 3.110.704,00
tulangan pekerjaan
Beton Kolom Praktis + bekisting + dibutuhkan dokumen Asbuilt drawing dan dokumentasi
- Lantai 2 25,40 m' 98.440,00 2.500.376,00 57,00 31,60 Berdasarkan Draft asbuilt Drawing Sesuai Berdasarkan Draft asbuilt Drawing 98.440,00 5.611.080,00 3.110.704,00
tulangan pekerjaan
Beton Kolom Praktis + bekisting + dibutuhkan dokumen Asbuilt drawing dan dokumentasi
- Lantai 3 25,40 m' 98.440,00 2.500.376,00 57,00 31,60 Berdasarkan Draft asbuilt Drawing Sesuai Berdasarkan Draft asbuilt Drawing 98.440,00 5.611.080,00 3.110.704,00
tulangan pekerjaan
7 Pek. Cover kolom rangka hollow 2x4+4x4
- Lantai 1 penutup grc 6 mm 79,46 m2 214.268,00 17.025.735,00 80,33 0,87 Hasil pemeriksaan lapangan penutup grc lantai 1 Sesuai Hasil pemeriksaan lapangan 214.268,00 17.211.077,10 185.342,10
- Lantai 2 58,80 m2 214.268,00 12.598.958,00 61,61 2,81 Hasil pemeriksaan lapangan penutup grc lantai 2 Sesuai Hasil pemeriksaan lapangan 214.268,00 13.201.908,55 602.950,55
- Lantai 3 58,80 m2 214.268,00 12.598.958,00 61,61 2,81 Hasil pemeriksaan lapangan penutup grc lantai 3 Sesuai Hasil pemeriksaan lapangan 214.268,00 13.201.908,55 602.950,55
8 Pek. Cover balok Belakang, samping Wire mesh m5, cor beton finish aci `
- Tangga lt1,lt2,lt3 37,50 m2 305.963,00 11.473.596,00 79,44 41,94 Hasil pemeriksaan lapangan Keramik 40x40 cm keramik tangga Sesuai Hasil pemeriksaan lapangan 305.963,00 24.305.700,72 12.832.104,72
2 Pek. Plint lantai 10x40cm keramik mulia 40x40 setara -
Hasil pemeriksaan lapangan dan Draft
- Lantai 1 116,30 m' 43.700,00 5.082.310,00 142,43 26,13 keramik mulia 10x40 setara Sesuai Hasil pemeriksaan lapangan 43.700,00 6.224.191,00 1.141.881,00
Asbuilt drawing
Hasil pemeriksaan lapangan dan Draft
- Lantai 2 116,30 m' 43.700,00 5.082.310,00 138,59 22,29 keramik mulia 10x40 setara Sesuai Hasil pemeriksaan lapangan 43.700,00 6.056.383,00 974.073,00
Asbuilt drawing
Hasil pemeriksaan lapangan dan Draft
- Lantai 3 116,30 m' 43.700,00 5.082.310,00 138,59 22,29 keramik mulia 10x40 setara Sesuai Hasil pemeriksaan lapangan 43.700,00 6.056.383,00 974.073,00
Asbuilt drawing
3 Pek. Keramik Lantai 20x20 (toilet) ex.Asia Tile -
Nomor F03: F03-129 Nama Pekerjaan: Relocation of Nurul Iman School NO : BA 102/BA/KCIC/I II/2023
Tanggal F03: 21 Oktober 2019 Lokasi: DK 127+390 Tanggal : 10 Maret 2023
- Lantai 1 27,00 titik 346.000,00 9.342.000,00 23,00 (4,00) Hasil pemeriksaan lapangan instalasi penerangan Sesuai Hasil pemeriksaan lapangan 346.000,00 7.958.000,00 (1.384.000,00)
- Lantai 2 27,00 titik 346.000,00 9.342.000,00 23,00 (4,00) Hasil pemeriksaan lapangan instalasi penerangan Sesuai Hasil pemeriksaan lapangan 346.000,00 7.958.000,00 (1.384.000,00)
- Lantai 3 27,00 titik 346.000,00 9.342.000,00 23,00 (4,00) Hasil pemeriksaan lapangan instalasi penerangan Sesuai Hasil pemeriksaan lapangan 346.000,00 7.958.000,00 (1.384.000,00)
- Lantai 1 6,00 titik 357.500,00 2.145.000,00 6,00 0,00 Hasil pemeriksaan lapangan instalasi stop kontak Sesuai Hasil pemeriksaan lapangan 357.500,00 2.145.000,00 0,00
- Lantai 2 6,00 titik 357.500,00 2.145.000,00 6,00 0,00 Hasil pemeriksaan lapangan instalasi stop kontak Sesuai Hasil pemeriksaan lapangan 357.500,00 2.145.000,00 0,00
- Lantai 3 6,00 titik 357.500,00 2.145.000,00 6,00 0,00 Hasil pemeriksaan lapangan instalasi stop kontak Sesuai Hasil pemeriksaan lapangan 357.500,00 2.145.000,00 0,00
7 Panel MCB Box hager max 10 unit MCB
- Lantai 1 2,00 unit 3.000.000,00 6.000.000,00 2,00 0,00 Hasil pemeriksaan lapangan panel mcb Sesuai Hasil pemeriksaan lapangan 3.000.000,00 6.000.000,00 0,00
- Lantai 2 1,00 unit 2.000.000,00 2.000.000,00 1,00 0,00 Hasil pemeriksaan lapangan panel mcb Sesuai Hasil pemeriksaan lapangan 2.000.000,00 2.000.000,00 0,00
- Lantai 3 1,00 unit 2.000.000,00 2.000.000,00 1,00 0,00 Hasil pemeriksaan lapangan panel mcb Sesuai Hasil pemeriksaan lapangan 2.000.000,00 2.000.000,00 0,00
8 Grounding panel 1,00 lot 1.900.000,00 1.900.000,00 1,00 0,00 Adjustment PT SI Grounding panel Sesuai Adjustment PT SI 1.900.000,00 1.900.000,00 0,00
9 Kabel Feeder
Berdasarkan hasil pemeriksaan lapangan Kabel NYY 4 x 35 mm2
NYY 4 x 35 mm2; Meteeran PLN ke
a NYY 4 x 35 mm2; Meteeran PLN ke LVMDP 10,00 m' 358.644,00 3.586.440,00 10,00 0,00 Adjustment PT SI Sesuai Draft Asbuilt Drawing 358.644,00 3.586.440,00 0,00 terpasang namun panjang tidak dapat terukur dengan demikian
LVMDP
volume terpasang dianggap sesuai dengan BoQ
Fittings (PVC T-S joint injection Berdasarkan dokumentasi pekerjaan telah dikerjakan dan
Fittings (PVC T-S joint injection moulded, kelas air
- 1,00 lot 781.200,00 781.200,00 1,00 0,00 Adjustment PT SI moulded, kelas air buangan elbow Sesuai Hasil pemeriksaan lapangan 781.200,00 781.200,00 0,00 berfungsi tetapi volume tidak dapat diukur dilapangan dan draft
buangan elbow 45˚, T-Y 90˚, Y-45˚, Socket.)
45˚, T-Y 90˚, Y-45˚, Socket.) asbuilt drawing sehingga volume sesuai dengan BoQ
3 Pasang Closet Jongkok ex.toto CE6
- Lantai 1 4,00 bh 1.029.004,00 4.116.017,00 4,00 0,00 Hasil pemeriksaan lapangan closet jongkok toto Sesuai Hasil pemeriksaan lapangan 1.029.004,00 4.116.017,00 0,00
- Lantai 2 4,00 bh 1.029.004,00 4.116.017,00 4,00 0,00 Hasil pemeriksaan lapangan closet jongkok toto Sesuai Hasil pemeriksaan lapangan 1.029.004,00 4.116.017,00 0,00
- Lantai 3 4,00 bh 1.029.004,00 4.116.017,00 4,00 0,00 Hasil pemeriksaan lapangan closet jongkok toto Sesuai Hasil pemeriksaan lapangan 1.029.004,00 4.116.017,00 0,00
4 Pasang Wastafel ex.TOTO Lw211cj + asesories
- Lantai 1 1,00 bh 3.108.314,00 3.108.314,00 1,00 0,00 Hasil pemeriksaan lapangan wastafel toto Sesuai Hasil pemeriksaan lapangan 3.108.314,00 3.108.314,00 0,00
- Lantai 2 1,00 bh 3.108.314,00 3.108.314,00 1,00 0,00 Hasil pemeriksaan lapangan wastafel toto Sesuai Hasil pemeriksaan lapangan 3.108.314,00 3.108.314,00 0,00
- Lantai 3 1,00 bh 3.108.314,00 3.108.314,00 1,00 0,00 Hasil pemeriksaan lapangan wastafel toto Sesuai Hasil pemeriksaan lapangan 3.108.314,00 3.108.314,00 0,00
5 Kran Wastafel ex.TOTO Tx109lp -
- Lantai 1 1,00 bh - -
- Lantai 2 1,00 bh - -
- Lantai 3 1,00 bh - -
6 Kran Tempat Wudhu ex.onda FLS05
- Lantai 1 4,00 bh 223.200,00 892.800,00 3,00 (1,00) Hasil pemeriksaan lapangan kran onda Sesuai Hasil pemeriksaan lapangan 223.200,00 669.600,00 (223.200,00)
- Lantai 2 4,00 bh 223.200,00 892.800,00 3,00 (1,00) Hasil pemeriksaan lapangan kran onda Sesuai Hasil pemeriksaan lapangan 223.200,00 669.600,00 (223.200,00)
- Lantai 3 4,00 bh 223.200,00 892.800,00 3,00 (1,00) Hasil pemeriksaan lapangan kran onda Sesuai Hasil pemeriksaan lapangan 223.200,00 669.600,00 (223.200,00)
7 Pasang Cermin Dinding uk. 60x70cm
- Lantai 1 0,42 m2 1.428.480,00 599.962,00 0,42 0,00 Hasil pemeriksaan lapangan Cermin dinding 60x70 cm Sesuai Hasil pemeriksaan lapangan 1.428.480,00 599.962,00 0,00
FORM QUANTITY SURVEYOR DAN QUALITY ASSURANCE
Nomor F03: F03-129 Nama Pekerjaan: Relocation of Nurul Iman School NO : BA 102/BA/KCIC/I II/2023
Tanggal F03: 21 Oktober 2019 Lokasi: DK 127+390 Tanggal : 10 Maret 2023
Nomor F03: F03-129 Nama Pekerjaan: Relocation of Nurul Iman School NO : BA 102/BA/KCIC/I II/2023
Tanggal F03: 21 Oktober 2019 Lokasi: DK 127+390 Tanggal : 10 Maret 2023
- Lantai 2 9,00 m' 1.026.720,00 9.240.480,00 11,95 2,95 Hasil pemeriksaan lapangan Hollow besi 5x5 cm 4x4 cm fin cat Sesuai Hasil pemeriksaan lapangan 1.026.720,00 12.269.304,00 3.028.824,00
- Lantai 3 9,00 m' 1.026.720,00 9.240.480,00 11,95 2,95 Hasil pemeriksaan lapangan Hollow besi 5x5 cm 4x4 cm fin cat Sesuai Hasil pemeriksaan lapangan 1.026.720,00 12.269.304,00 3.028.824,00
3 Pas. Kisi-kisi diatas Railling t = 60 cm Hollow besi 4x4cm fin.cat - -
- Lantai 1 9,00 m' 718.704,00 6.468.336,00 11,95 2,95 Hasil pemeriksaan lapangan Hollow besi 5x5 cm 4x4 cm fin cat Sesuai Hasil pemeriksaan lapangan 718.704,00 8.588.512,80 2.120.176,80
- Lantai 2 9,00 m' 718.704,00 6.468.336,00 11,95 2,95 Hasil pemeriksaan lapangan Hollow besi 5x5 cm 4x4 cm fin cat Sesuai Hasil pemeriksaan lapangan 718.704,00 8.588.512,80 2.120.176,80
- Lantai 3 9,00 m' 718.704,00 6.468.336,00 11,95 2,95 Hasil pemeriksaan lapangan Hollow besi 5x5 cm 4x4 cm fin cat Sesuai Hasil pemeriksaan lapangan 718.704,00 8.588.512,80 2.120.176,80
STRUKTUR BAJA
I LANTAI 1
1 Pek. Kolom LT-1
a) Kolom K1, WF 450x200x8x13 mm 5.911,84 Kg 27.462,00 164.547.910,00 6.498,00 586,16 Berdasarkan Draft asbuilt Drawing Kolom K1, WF 450x200x9x14 mm Tidak Sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 178.448.076,00 13.900.166,00
b) Kolom K2, WF 350x175x7x11 mm 2.172,48 Kg 27.462,00 59.660.646,00 2.356,00 183,52 Berdasarkan Draft asbuilt Drawing Kolom K2, WF 350x175x7x11 mm Sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 64.700.472,00 5.039.826,00
c) Kolom K3, WF 300x150x6,5x9 mm 964,48 Kg 27.462,00 26.486.440,00 1.045,95 81,47 Berdasarkan Draft asbuilt Drawing Kolom K3, WF 300x150x6,5x9 mm Sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 28.723.878,90 2.237.438,90
d) Kolom K4, WF 200x150x6x9 mm 1.608,34 Kg 27.462,00 44.168.233,00 1.112,93 (495,42) Berdasarkan Draft asbuilt Drawing Kolom K4, WF 200x100x5,5x8 mm Tidak Sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 30.563.146,35 (13.605.086,65)
e) Balok Tangga 1.024,00 Kg 27.462,00 28.121.088,00 2.045,72 1.021,72 Berdasarkan draft as built drawing Balok Tangga Sesuai Berdasarkan draft as built drawing 27.462,00 56.179.564,00 28.058.476,00
f) Base Plate & Stiffener 1.416,07 Kg 27.462,00 38.888.114,00 1.923,23 507,16 Berdasarkan Draft asbuilt Drawing Base Plate & Stiffener Sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 52.815.742,26 13.927.628,26
g) Angkur Ø 22 mm, L = 5=65 cm 358,00 Bh 138.000,00 49.404.000,00 362,00 4,00 Berdasarkan Draft asbuilt Drawing Angkur Ø 22 mm, L = 5=65 cm Sesuai Berdasarkan Draft asbuilt Drawing 138.000,00 49.956.000,00 552.000,00
h) Pek. Pengecatan
Cat Zincromate 13.535,20 Kg 1.316,00 17.806.909,00 14.981,83 1.446,63 Berdasarkan draft as built drawing Cat Zincromate Sesuai Berdasarkan draft as built drawing 1.316,00 19.716.081,77 1.909.172,77
Cat Finish - 1.472,00 -
TOTAL LANTAI 1 429.083.340,00 481.102.961,27 52.019.621,27
II LANTAI 2
1 Pek. Balok lt-2
a) Balok B1, WF 400x200x8x13 mm 6.930,00 Kg 27.462,00 190.311.660,00 6.549,44 (380,56) Berdasarkan Draft asbuilt Drawing Balok B1, WF 400x200x8x13 mm Sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 179.860.831,13 (10.450.828,87)
b) Balok B2, WF 300x150x6,5x9 mm 1.402,50 Kg 27.462,00 38.515.455,00 1.215,87 (186,63) Berdasarkan Draft asbuilt Drawing Balok B2, WF 300x150x6,5x9 mm Sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 33.390.249,40 (5.125.205,60)
c) Balok B3, WF 250x125x6x9 mm 1.924,69 Kg 27.462,00 52.855.837,00 1.520,55 (404,14) Berdasarkan Draft asbuilt Drawing Balok B3, WF 250x125x6x9 mm Sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 41.757.399,02 (11.098.437,98)
d) Balok B4, WF 250x125x6x9 mm 2.732,02 Kg 27.462,00 75.026.733,00 2.269,82 (462,20) Berdasarkan Draft asbuilt Drawing Balok B4, WF 250x125x6x9 mm Sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 62.333.708,96 (12.693.024,04)
e) Balok B5, WF 150x75x5x7 mm 1.078,28 Kg 27.462,00 29.611.725,00 799,15 (279,13) Berdasarkan Draft asbuilt Drawing Balok B5, WF 150x75x5x7 mm Sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 21.946.202,38 (7.665.522,62)
f) Balok BA1, WF 200x150x6x9 mm 1.285,20 Kg 27.462,00 35.294.162,00 876,07 (409,13) Berdasarkan Draft asbuilt Drawing Balok BA1, WF 200x100x5,5x8 Tidak sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 24.058.606,88 (11.235.555,12)
g) Balok BA2, WF 200x100x5,5x8 mm 2.046,72 Kg 27.462,00 56.207.025,00 1.959,17 (87,55) Berdasarkan Draft asbuilt Drawing Balok BA2, WF 200x100x5,5x8 mm Sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 53.802.836,39 (2.404.188,61)
h) Balok tangga 1.024,00 Kg 27.462,00 28.121.088,00 4.608,86 3.584,86 Berdasarkan draft as built drawing Balok tangga Sesuai Berdasarkan draft as built drawing 27.462,00 126.568.601,88 98.447.513,88
i) Joint Plate & Stiffener 1.711,50 Kg 27.462,00 47.001.213,00 4.331,73 2.620,23 Berdasarkan draft as built drawing Joint Plate & Stiffener Sesuai Berdasarkan draft as built drawing 27.462,00 118.957.969,26 71.956.756,26
2 Pek. Kolom LT-2
a) Kolom K1, WF 450x200x9x14 mm 4.110,08 kg 27.462,00 112.871.017,00 4.965,84 855,76 Berdasarkan Draft asbuilt Drawing Kolom K1, WF 450x200x9x14 mm Tidak Sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 136.371.898,08 23.500.881,08
b) Kolom K2, WF 350x175x7x11 mm 1.676,48 kg 27.462,00 46.039.494,00 1.800,48 124,00 Berdasarkan Draft asbuilt Drawing Kolom K2, WF 350x175x7x11 mm Sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 49.444.781,76 3.405.287,76
c) Kolom K3, WF 300x150x6,5x9 mm 744,28 kg 27.462,00 20.439.417,00 799,33 55,05 Berdasarkan Draft asbuilt Drawing Kolom K3, WF 300x150x6,5x9 mm Sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 21.951.090,61 1.511.673,61
d) Kolom K4, WF 200x150x6x9 mm 1.241,14 kg 27.462,00 34.084.187,00 775,75 (465,39) Berdasarkan Draft asbuilt Drawing Kolom K4, WF 200x100x5,5x8 mm Tidak Sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 21.303.536,65 (12.780.650,35)
3 Pek. Baut : - -
Baut HTB M-22 384,00 Bh 25.806,00 9.909.504,00 484,00 100,00 Berdasarkan draft as built drawing Baut HTB M-22 Sesuai Berdasarkan draft as built drawing 25.806,00 12.490.104,00 2.580.600,00
Baut HTB M-20 600,00 Bh 21.050,00 12.629.760,00 816,00 216,00 Berdasarkan draft as built drawing Baut HTB M-20 Sesuai Berdasarkan draft as built drawing 21.050,00 17.176.800,00 4.547.040,00
Baut HTB M-16 1.008,00 Bh 19.532,00 19.687.853,00 456,00 (552,00) Berdasarkan draft as built drawing Baut HTB M-16 Sesuai Berdasarkan draft as built drawing 19.532,00 8.906.592,00 (10.781.261,00)
4 Pek. Pengecatan
Cat Zincromate 32.748,55 Kg 1.316,00 43.083.992,00 32.472,06 (276,49) Berdasarkan draft as built drawing Cat Zincromate Sesuai Berdasarkan draft as built drawing 1.316,00 42.733.230,99 (350.761,01)
Cat Finish - Kg 1.472,00 -
TOTAL LANTAI 2 851.690.122,00 973.054.439,39 121.364.317,39
II LANTAI 3
1 Pek. Balok lt-3
a) Balok B1, WF 400x200x8x13 mm 6.930,00 Kg 27.462,00 190.311.660,00 6.053,26 (876,74) Berdasarkan Draft asbuilt Drawing Balok B1, WF 400x200x8x13 mm Sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 166.234.516,27 (24.077.143,73)
b) Balok B2, WF 300x150x6,5x9 mm 1.402,50 Kg 27.462,00 38.515.455,00 1.215,87 (186,63) Berdasarkan Draft asbuilt Drawing Balok B2, WF 300x150x6,5x9 mm Sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 33.390.249,40 (5.125.205,60)
c) Balok B3, WF 250x125x6x9 mm 1.924,69 Kg 27.462,00 52.855.837,00 1.520,55 (404,14) Berdasarkan Draft asbuilt Drawing Balok B3, WF 250x125x6x9 mm Sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 41.757.399,02 (11.098.437,98)
d) Balok B4, WF 250x125x6x9 mm 2.732,02 Kg 27.462,00 75.026.733,00 2.269,82 (462,20) Berdasarkan Draft asbuilt Drawing Balok B4, WF 250x125x6x9 mm Sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 62.333.708,96 (12.693.024,04)
e) Balok B5, WF 150x75x5x7 mm 1.078,28 Kg 27.462,00 29.611.725,00 770,73 (307,55) Berdasarkan Draft asbuilt Drawing Balok B5, WF 150x75x5x7 mm Sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 21.165.732,34 (8.445.992,66)
f) Balok BA1, WF 200x150x6x9 mm 1.285,20 Kg 27.462,00 35.294.162,00 876,07 (409,13) Berdasarkan Draft asbuilt Drawing Balok BA1, WF 200x100x5,5x8 Tidak sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 24.058.606,88 (11.235.555,12)
g) Balok BA2, WF 200x100x5,5x8 mm 2.046,72 Kg 27.462,00 56.207.025,00 1.959,17 (87,55) Berdasarkan Draft asbuilt Drawing Balok BA2, WF 200x100x5,5x8 mm Sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 53.802.836,39 (2.404.188,61)
h) Balok Tangga 1.024,00 Kg 27.462,00 28.121.088,00 4.608,33 3.584,33 Berdasarkan draft as built drawing Balok Tangga Sesuai Berdasarkan draft as built drawing 27.462,00 126.553.955,48 98.432.867,48
i) Joint Plate & Stiffener 1.711,51 Kg 27.462,00 47.001.488,00 4.517,82 2.806,31 Berdasarkan draft as built drawing Joint Plate & Stiffener Sesuai Berdasarkan draft as built drawing 27.462,00 124.068.372,84 77.066.884,84
2 Pek. Kolom LT-3
a) Kolom K1, WF 450x200x9x14 mm 4.110,08 Kg 27.462,00 112.871.017,00 4.965,84 855,76 Berdasarkan draft as built drawing Kolom K1, WF 450x200x9x14 mm Tidak sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 136.371.898,08 23.500.881,08
b) Kolom K2, WF 350x175x7x11 mm 1.676,48 Kg 27.462,00 46.039.494,00 1.800,48 124,00 Berdasarkan draft as built drawing Kolom K2, WF 350x175x7x11 mm Sesuai Berdasarkan draft as built drawing 27.462,00 49.444.781,76 3.405.287,76
c) Kolom K3, WF 300x150x6,5x9 mm 744,28 Kg 27.462,00 20.439.417,00 799,33 55,05 Berdasarkan draft as built drawing Kolom K3, WF 300x150x6,5x9 mm Sesuai Berdasarkan draft as built drawing 27.462,00 21.951.090,61 1.511.673,61
d) Kolom K4, WF 200x150x6x9 mm 1.241,14 Kg 27.462,00 34.084.187,00 773,19 (467,95) Berdasarkan draft as built drawing Kolom K4, WF 200x100x5,5x8 mm Tidak sesuai Berdasarkan Draft asbuilt Drawing 27.462,00 21.233.343,78 (12.850.843,22)
3 Pek. Baut : - -
Baut HTB M-22 384,00 Bh 25.806,00 9.909.504,00 456,00 72,00 Berdasarkan draft as built drawing Baut HTB M-22 Sesuai Berdasarkan draft as built drawing 25.806,00 11.767.536,00 1.858.032,00
Baut HTB M-20 600,00 Bh 21.050,00 12.629.760,00 816,00 216,00 Berdasarkan draft as built drawing Baut HTB M-20 Sesuai Berdasarkan draft as built drawing 21.050,00 17.176.800,00 4.547.040,00
Baut HTB M-16 1.008,00 Bh 19.532,00 19.687.853,00 446,00 (562,00) Berdasarkan draft as built drawing Baut HTB M-16 Sesuai Berdasarkan draft as built drawing 19.532,00 8.711.272,00 (10.976.581,00)
4 Pek. Pengecatan -
Cat Zincromate 32.748,55 Kg 1.316,00 43.083.992,00 32.130,45 (618,10) Berdasarkan draft as built drawing Cat Zincromate Sesuai Berdasarkan draft as built drawing 1.316,00 42.283.675,74 (800.316,26)
Cat Finish - Kg 1.472,00 -
TOTAL LANTAI 3 851.690.397,00 962.305.775,55 110.615.378,55
II LANTAI 4
1 Pek. Balok lt-4
a) Balok B1, WF 400x200x8x13 mm 6.930,00 Kg 27.462,00 190.311.660,00 6.053,26 (876,74) Berdasarkan draft as built drawing Balok B1, WF 400x200x8x13 mm Sesuai Berdasarkan draft as built drawing 27.462,00 166.234.516,27 (24.077.143,73)
b) Balok B2, WF 300x150x6,5x9 mm 1.402,50 Kg 27.462,00 38.515.455,00 1.215,87 (186,63) Berdasarkan draft as built drawing Balok B2, WF 300x150x6,5x9 mm Sesuai Berdasarkan draft as built drawing 27.462,00 33.390.249,40 (5.125.205,60)
c) Balok B3, WF 250x125x6x9 mm 1.923,09 Kg 27.462,00 52.811.898,00 1.520,55 (402,54) Berdasarkan draft as built drawing Balok B3, WF 250x125x6x9 mm Sesuai Berdasarkan draft as built drawing 27.462,00 41.757.399,02 (11.054.498,98)
d) Balok B4, WF 250x125x6x9 mm 2.732,02 Kg 27.462,00 75.026.733,00 2.269,82 (462,20) Berdasarkan draft as built drawing Balok B4, WF 250x125x6x9 mm Sesuai Berdasarkan draft as built drawing 27.462,00 62.333.708,96 (12.693.024,04)
e) Balok B5, WF 150x75x5x7 mm 1.046,08 Kg 27.462,00 28.727.449,00 770,73 (275,35) Berdasarkan draft as built drawing Balok B5, WF 150x75x5x7 mm Sesuai Berdasarkan draft as built drawing 27.462,00 21.165.732,34 (7.561.716,66)
f) Balok BA1, WF 200x150x5,5x8 mm 896,00 Kg 27.462,00 24.605.952,00 876,07 (19,93) Berdasarkan draft as built drawing Balok BA1, WF 200x100x5,5x8 Tidak sesuai Berdasarkan draft as built drawing 27.462,00 24.058.606,88 (547.345,12)
g) Balok BA2, WF 200x100x5,5x8 mm 2.046,72 Kg 27.462,00 56.207.025,00 1.959,17 (87,55) Berdasarkan draft as built drawing Balok BA2, WF 200x100x5,5x8 mm Sesuai Berdasarkan draft as built drawing 27.462,00 53.802.836,39 (2.404.188,61)
h) Balok Tangga 928,85 Kg 27.462,00 25.508.079,00 2.300,03 1.371,18 Berdasarkan draft as built drawing Balok Tangga Sesuai Berdasarkan draft as built drawing 27.462,00 63.163.321,67 37.655.242,67
i) Joint Plate & Stiffener 1.478,05 Kg 27.462,00 40.590.209,00 3.328,08 1.850,03 Berdasarkan draft as built drawing Joint Plate & Stiffener Sesuai Berdasarkan draft as built drawing 27.462,00 91.395.732,96 50.805.523,96
2 Pek. Baut : - -
a) Baut HTB M-22 384,00 Bh 25.806,00 9.909.504,00 456,00 72,00 Berdasarkan draft as built drawing Baut HTB M-22 Sesuai Berdasarkan draft as built drawing 25.806,00 11.767.536,00 1.858.032,00
b) Baut HTB M-20 120,00 Bh 21.050,00 2.525.952,00 816,00 696,00 Berdasarkan draft as built drawing Baut HTB M-20 Sesuai Berdasarkan draft as built drawing 21.050,00 17.176.800,00 14.650.848,00
c) Baut HTB M-16 1.448,00 Bh 19.532,00 28.281.757,00 446,00 (1.002,00) Berdasarkan draft as built drawing Baut HTB M-16 Sesuai Berdasarkan draft as built drawing 19.532,00 8.711.272,00 (19.570.485,00)
3 Pek. Pengecatan - -
FORM QUANTITY SURVEYOR DAN QUALITY ASSURANCE
Nomor F03: F03-129 Nama Pekerjaan: Relocation of Nurul Iman School NO : BA 102/BA/KCIC/I II/2023
Tanggal F03: 21 Oktober 2019 Lokasi: DK 127+390 Tanggal : 10 Maret 2023
7 Pek. Pancang drop Hammer Gedung A 216,00 m 63.020,00 13.612.320,00 Berdasarkan BoQ diperlukan justifikasi teknis
8 potong kepala tiang pancang Gedung A 23,00 buah 138.000,00 3.174.000,00 Berdasarkan BoQ diperlukan justifikasi teknis
9 Las Sambung Pancang Gedung A 54,00 Buah 128.340,00 6.930.360,00 Berdasarkan BoQ diperlukan justifikasi teknis
Berdasarkan PERWAL Kota Semarang Tahun 2019
dengan Indeks kemahalan Kota Bandung halaman 3 No.I
10 Preboring 20 cm Gedung B 32,00 m' 309.807,20 9.913.830,40 diperlukan justifikasi teknis
Poin 1 tentang 1 m' Pengeboran lubang pandu 4" dari 0
m - 40 m
Berdasarkan PERWAL Kota Semarang Tahun 2019
dengan Indeks kemahalan Kota Bandung halaman 4
STANDARISASI HARGA SATUAN PEKERJAANUNTUK
11 Tiang pancang Gedung B 188,00 m' 391.760,56 73.650.984,60 diperlukan justifikasi teknis
PEKERJAAN JALAN DAN JEMBATAN nomor I.7 tentang
Pengadaan tiang pancang beton pratekan pracetak
square piles 250x250 mm
12 Pancang Drop Hammer B 94,00 m' 63.020,00 5.923.880,00 Berdasarkan BoQ diperlukan justifikasi teknis
13 potong kepala tiang pancang Gedung B 8,00 Buah 138.000,00 1.104.000,00 Berdasarkan BoQ diperlukan justifikasi teknis
14 Pek. Las sambungan Pancang 16,00 Buah 128.340,00 2.053.440,00 Berdasarkan BoQ diperlukan justifikasi teknis
16 Pek. Urugan tanah area lahan pengganti 39,00 m3 197.800,00 7.714.200,00 Berdasarkan BoQ diperlukan justifikasi teknis
18 Pek. Perkerasan lapangan 30,00 m2 69.000,00 2.070.000,00 Berdasarkan BoQ diperlukan justifikasi teknis
19 Abu batu 10 cm 30,00 m2 41.400,00 1.242.000,00 Berdasarkan BoQ diperlukan justifikasi teknis
21 Saluran luar bangunan di belakang Gedung B 4,22 m1 726.800,00 3.067.096,00 Berdasarkan BoQ diperlukan justifikasi teknis
Total 286.815.740,78
OH +Profit 12,5% 35.851.967,60
Total After OH + Profit 322.667.708,38
Tax/PPN 10% 32.266.770,84
Total After Tax 354.934.479,22
Rounding 354.934.000,00