BILL OF QUANTITY

Proyek : Royal Spring

Pekerjaan : Pembangunan Rumah Tinggal Type Bougenville (43 / 6x15)
Lokasi : Makassar - Sulawesi Selatan BSA Land

No. Uraian Pekerjaan Spesifikasi Vol. Sat. Harga Sat. Jumlah Harga
(Rp) (Rp)

I. PEKERJAAN PERSIAPAN :
1 Direksi Keet & Gudang Lantai Papan, Seng, Tripleks 1.00 ls 100,000 100,000.00
2 Pas. Bouwplank Kayu Borneo 2/20 & Kaso 5/7 50.00 m' 20,558 1,027,875.00
3 Pembersihan Di Dalam Kavling 90.00 m2 5,000 450,000.00
4 Air Kerja & Listrik Kerja Selama Kerja 1.00 ls 200,000 200,000.00
5 Keamanan Selama Kerja 1.00 ls 200,000 200,000.00

Sub Total I. 1,977,875.00

II. PEKERJAAN PONDASI :

1 Galian Tanah 33.44 m3 30,000 1,003,200.00
2 Urug Pasir Alas Pondasi Pasir Urug Darat, t = 5 cm 1.76 m3 113,850 200,376.00
3 Lantai kerja bawah pondasi+tiebeam 3.52 m3 450,000 1,584,000.00
4 Urugan Tanah Kembali Padat Dengan Stamper Mesin 14.35 m3 15,000 215,325.00
5 Pemadatan Tanah Dasar Pondasi Dengan Stamper Machine 35.20 m2 8,000 281,600.00
6 Potong tiang pancang K - 225 - ttk 30,000 -
7 Pondasi Rollag Teras Bata Press ; 1 PC : 3 PS 0.28 m3 500,000 137,500.00
Sub Total II. 3,422,001.00

III. PEKERJAAN STRUKTUR :

1 Pek. Pondasi batu kali type A 7.29 m3 410,018 2,989,031.22
2 Pek. Pondasi batu kali type B 4.59 m3 410,018 1,881,982.62
3 Pek. Pondasi batu kali type C - m3 410,018 -
4 Pek. Tie Beam A (15x25) -
- Beton K225 K-225 1.01 m3 690,000 698,625.00
- Besi dia. 8 mm 39.54 kg 9,000 355,873.99
- Besi dia. 12 mm 95.90 kg 9,000 863,136.00
- Begisting Borneo 2 / 20 cm , kaso 4/6 cm 10.80 m2 40,000 432,000.00
5 Pek. Tie Beam B (15x25) -
- Beton K225 K-225 0.64 m3 690,000 439,875.00
- Besi dia. 8 mm 24.90 kg 9,000 224,068.81
- Besi dia. 12 mm 60.38 kg 9,000 543,456.00
- Begisting Borneo 2 / 20 cm , kaso 4/6 cm 6.80 m2 40,000 272,000.00
6 Pek. Tie Beam C (15x20) -
- Beton K225 K-225 - m3 690,000 -
- Besi dia. 8 mm - kg 9,000 -
- Besi dia. 10 mm - kg 9,000 -
- Begisting Borneo 2 / 20 cm , kaso 4/6 cm - m2 40,000 -
7 Pek. Kolom K1 (13x15) -
- Beton K225 K - 225 1.37 m3 690,000 945,886.50
- Besi dia. 8 mm 81.94 kg 9,000 737,460.48
- Besi dia. 12 mm 249.71 kg 9,000 2,247,350.40
- Begisting Borneo 2 / 20 cm , kaso 4/6 cm 30.23 m2 50,000 1,511,450.00
8 Pek. Kolom K1 (13x15)-(kolom gantung) -
- Beton K225 K - 225 0.03 m3 690,000 23,559.71
- Besi dia. 8 mm 2.04 kg 9,000 18,368.33
- Besi dia. 12 mm 6.22 kg 9,000 55,975.97
- Begisting Borneo 2 / 20 cm , kaso 4/6 cm 0.75 m2 50,000 37,646.50
9 Pek. Kolom Praktis (13x13) K - 175 0.31 m3 3,000,000 937,950.00
10 Pek. Kolom Praktis (13x13)- (sopi-sopi) K - 175 0.18 m3 3,000,000 547,560.00
11 Pek. Beton Meja Dapur K - 175 0.15 m3 1,917,950 294,980.71
12 Pek. Balok latei Diatas Kusen K - 175 - m3 2,848,450 -
13 Pek. Balok type B1 (13x20) 0.26 m3 3,000,000 770,640.00
14 Pek. Balok type B2 (13x20) 0.11 m3 3,390,200 385,635.25
15 Pek. Ring balk type RB1 (13x13) 0.75 m3 2,500,000 1,880,125.00
16 Pek. Ring balk type RB1 (13x13)- (sopi-sopi) 0.44 m3 2,500,000 1,097,719.40
17 Pek. Beton canopy t=10 cm K - 225 0.14 m3 2,190,250 305,649.39
18 Pek. Beton canopy t=15 cm K - 225 1.35 m3 1,765,700 2,385,390.07
19 Pek. Beton talang + balok 0.67 m3 2,107,450 1,413,045.22
Sub Total III. 24,296,441.55

IV. PEKERJAAN DINDING

a. Lantai Dasar
1 Pek. Pasangan dinding 1/2 bata 1 PC : 5 Psr 142.52 m2 60,000 8,551,320.00
2 Plester & Acian Dinding interior Plesteran 1PC : 5Ps + MU-270 Acian semen instan 141.66 m2 36,246 5,134,648.15
3 Plester & Acian Dinding exterior 1 PC : 5 Psr & 1 PC : 3 Psr (Acian dgn Portlan Cement) 62.45 m2 35,961 2,245,694.09
4 Tali Air Kusen & Dinding - m' 13,125 -
5 Finishing Lis Plester tampak depan Plesteran Beton Sesuai Gambar 10.99 m' 8,500 93,415.00
6 Penebalan plester tampak depan 3.38 m2 25,000 84,375.00
7 Ban-banan tepi jendela tampak depan 4.00 m' 17,000 68,000.00
8 Pas. Keramik Dinding
- KM/WC Roman ukuran 25 X 33 19.19 m2 100,000 1,918,500.00
- Dinding Dapur Roman ukuran 20 X 20 1.80 m2 92,000 165,600.00
- Meja Dapur Roman ukuran 20 X 20 0.79 m2 92,000 72,450.00

b. Dinding Sopi-sopi
1 Pek. Pasangan dinding 1/2 bata 1 PC : 5 Psr 26.76 m2 60,000 1,605,750.00
2 Plester halus (sisi dalam) 26.76 m2 25,000 669,062.50
Sub Total V. 20,608,814.74

V. PEKERJAAN KUSEN, PINTU & JENDELA :

1 Kusen Pintu Alumunium + Pintu Utama (D3), lengkap + accessories ex. Alexindo+Engineering Wood Ex. Rimba Kencana ( incl. cat full du 1.00 Unit 1,935,700 1,935,700.00
2 Kusen Pintu Alumunium + Pintu R. Dapur ( DW1 ), lengkap + accessories ex. Alexindo+Engineering Wood Ex. Rimba Kencana ( incl. cat full du 1.00 Unit 2,105,250 2,105,250.00
3 Kusen Pintu Alumunium + Pintu R. Tidur ( D1 ), lengkap + accessories ex. Alexindo+Engineering Wood Ex. Rimba Kencana ( incl. cat full du 1.00 Unit 1,610,950 1,610,950.00
4 Kusen Pintu Alumunium + Pintu R. Tidur ( D1' ), lengkap + accessories ex. Alexindo+Engineering Wood Ex. Rimba Kencana ( incl. cat full du 1.00 Unit 1,579,550 1,579,550.00
5 Kusen Pintu Alumunium + Pintu KM/WC ( D2 ) ex. Alexindo+Engineering Wood Ex. Rimba Kencana ( incl. cat full du 1.00 Unit 1,513,150 1,513,150.00
6 Kusen + Jendela Alumunium Type W1 Lengkap + Accessories Aluminium Ex. Alexindo + Kaca ex. Asahimas 1.00 Unit 1,020,000 1,020,000.00
7 Kusen + Jendela Alumunium Type W2 Lengkap + Accessories Aluminium Ex. Alexindo + Kaca ex. Asahimas 2.00 Unit 1,965,000 3,930,000.00
8 Kusen + Jendela Alumunium Type BV1 Lengkap + Accessories Aluminium Ex. Alexindo + Kaca ex. Asahimas 1.00 Unit 549,750 549,750.00
Sub Total V. 14,244,350.00

VI. PEKERJAAN ATAP

1 Rangka Atap Baja Ringan Ex. Giga Steel / Pryda 51.66 m2 115,000 5,940,900.00
2 Pasang Genteng Beton Ex. Tarsis type Flat warna abu2 51.66 m2 56,065 2,896,317.90
3 Flashing Plesteran + Aci & Lapis Seng BJLS 20 17.55 m' 31,000 544,050.00
4 Nok Genteng beton 6.00 m' 50,239 301,434.00
5 Lapisan bawah atap genteng/Alumunium foil 51.66 m2 15,000 774,900.00
6 Listplank Woodplank 2 x 20 cm Ex. Elephant Non Textur 15.00 m' 35,000 525,000.00
7 Genteng tepi 3.00 m' 56,065 168,195.00
8 Roof drain 2.00 unit 65,000 130,000.00
9 Waterproofing Canopy & dak beton Brushbond Coating t = 1,2 mm Ex. Fosroc 8.23 m2 49,390 406,282.14
Sub Total VI. 11,687,079.04

VII. PEKERJAAN PLAFOND :

1 Plafond Gypsum ( R. Dalam, KM/WC) Gypsum 9 mm Ex Jayaboard + Metal Furing System 42.00 m2 75,000 3,150,000.00
2 Plafond Calciboard + Rangka hollow Hexaboard t = 4 mm ex. PT. Berkat Mitra Lestari 5.44 m2 67,000 364,312.50
3 List Plafond Gypsum (L1) List gypsum Type L2 uk. 5 x 6 cm 45.00 m' 12,500 562,500.00
4 List Plafond Gypsum (L2) List gypsum Type L1 uk. 5 x 5 cm 7.10 m' 10,000 71,000.00
5 List Plafond Calciboard (L3) List Kayu Type L3 uk. 1 x 3 cm 18.00 m' 8,500 153,000.00
6 Manhole plafond Uk. 50x50 cm 1.00 unit 75,000 75,000.00
7 Plafond Beton Exposed Plesteran Beton Sesuai Gambar 8.23 m2 24,470 201,290.22
8 Tali air canopy Uk. 1x1 cm 11.03 m' 13,125 144,768.75
Sub Total VII. 4,721,871.47

VIII. PEKERJAAN LANTAI :

1 Pemadatan Tanah Lantai Dasar Dengan Stamper Machine 47.82 m2 8,000 382,590.00
2 Urugan Pasir t = 5 cm Pasir Urug Darat 2.39 m3 113,850 272,236.70
3 Floor Lantai Dasar t = 5 cm 1 PC : 3 Psr : 5 Krl 2.39 m3 550,000 1,315,153.13
4 Keramik 40 x 40 cm (R. Tamu, Tidur, Makan) ex. Milan 38.90 m2 86,386 3,360,409.03
5 Keramik 25 x 25 cm ( KM/WC) ex. Roman 3.10 m2 105,645 327,498.37
6 Keramik 33 x 33 cm ( Teras Depan ) ex. Roman 1.88 m2 97,703 183,803.94
7 Keramik 33 x 33 cm ( Dapur ) ex. Roman 3.60 m2 97,703 351,731.13
8 Plint lantai 10 cm ( R. Utama, Tidur ) GRC Board 39.50 m' 12,500 493,750.00
9 Water Proofing Ditutup plester + aci
- Grouting Sparing Floor Drain, Roof Drain & Closet - ttk -
- Sealent Closet & Wastafel Bidang yang berhubungan dengan lantai & dinding 1.00 ls 30,000 30,000.00
Sub Total VIII. 6,717,172.30

IX. PEKERJAAN SANITAIR & PLUMBING

Pekerjaan instalasi pipa PVC lengkap fitting, klem, alat bantu, dll
1 Instalasi Air Bersih (Incl. Ke Reservoir & Meter PAM) PVC ¾" Type AW Ex. Wavin 26.00 m' 14,323 372,394.75
2 Instalasi Air Bersih PVC ½" Type AW Ex. Wavin 17.50 m' 12,599 220,478.13
3 Instalasi Air Kotor u/Wastafel + Pipa Vent PVC 1¼" Type AW Ex. Wavin 5.00 m' 18,291 91,453.75
4 Instalasi Air Bekas PVC 4" Type D Ex. Wavin 26.95 m' 45,668 1,230,739.13
5 Instalasi Air Kotor PVC 4" Type D Ex. Wavin 7.50 m' 45,668 342,506.25
6 Instalasi Air Kotor (dari AC) PVC 1/2" Type D Ex. Wavin 8.00 m' 12,599 100,790.00
7 Instalasi Air Kotor / Air Hujan PVC 3" Type D Ex. Wavin 10.50 m' 35,204 369,638.06
8 Instalasi Air Kotor (Batas Carport/Pagar ke sal. Kota) PVC 4" Type AW Ex. Wavin 1.00 m' 86,839 86,838.75
9 Instalasi Air Panas ex. Westpex 6.00 m' 55,909 335,454.55
10 Bak Kontrol 60 x 60 cm Pas. Bata + Grill Plat Strip 1.00 bh 300,000 300,000.00
11 Bak Kontrol 60 x 60 cm Pas. Bata + Tutup Plat Beton 1.00 bh 300,000 300,000.00
12 Sumur resapan uk. 100x100x100 cm 1.00 bh 500,000 500,000.00
13 Septictank ex. Panca Wira kapasitas 4 orang 1.00 unit 2,691,000 2,691,000.00
Sanitair + Accessories
1 Closet Monoblock ( KM/WC Lt. I & Lt.2 ) Ex. Toto type CW 421 J/SW 420 JP 1.00 bh 1,262,000 1,262,000.00
2 Shower spray ex. TOTO TX 403 SB PIV 1.00 bh 189,300 189,300.00
3 Shower set ex. TOTO TX 423 S 1.00 bh 325,150 325,150.00
4 Wastafel Set ex. TOTO LW 211 CJ 1.00 bh 579,800 579,800.00
5 Kran Wastafel ex. TOTO TX 109 LD 1.00 set 290,500 290,500.00
6 Kran Taman ex. Onda/INA 2.00 bh 43,500 87,000.00
7 Kran Kitchen Zink ex. TOTO T 30 AR13V7N 1.00 bh 182,700 182,700.00
8 Tempat Sabun ex. TOTO S 56N 1.00 bh 53,550 53,550.00
9 Floor Drain (Kamar Mandi, Balkon) ex. TOTO TX 1 BN 1.00 bh 194,850 194,850.00
10 Kitchen Zink ex. MERIDIAN BB 6235 1.00 Unit 425,000 425,000.00
11 Kaca cermin ex. Asahimas uk. 500x700 cm 1.00 Unit 250,000 250,000.00
Sub Total IX. 10,781,143.36

X. PEKERJAAN INSTALASI LISTRIK :

1 Titik Lampu NYM 2 x 2,5 mm ex. Eterna + PVC Maspion + T dus 8.00 ttk 127,020 1,016,160.00
2 Saklar Single Ex. Panasonic + Inbow Dus 3.00 bh 14,600 43,800.00
3 Saklar Double Ex. Panasonic + Inbow Dus 3.00 bh 15,500 46,500.00
4 Saklar Hotel Ex. Panasonic + Inbow Dus - bh 37,300 -
5 Inst. Stop Kontak NYM 3 x 2,5 mm ex. Eterna + PVC Maspion + T dus 5.00 ttk 111,000 555,000.00
6 Inst. Stop Kontak AC NYM 3 x 2,5 mm ex. Eterna + PVC Maspion + T dus 2.00 ttk 106,000 212,000.00
7 Stop Kontak Ex. Panasonic + Inbow Dus 5.00 bh 24,500 122,500.00
8 Stop Kontak AC Ex. Panasonic + Inbow Dus 2.00 ttk 50,700 101,400.00
9 Instalasi TV Outlet Panasonic + Pipa PVC + Inbow Dus 1.00 ttk 130,000 130,000.00
10 Instalasi Telepon Panasonic + Pipa PVC + Inbow Dus, Kabel Ex Yuri 4x0,6 mm 1.00 ttk 130,000 130,000.00
11 Sparing Kabel Telepon Dari Pagar Ke KTB PVC ¾" + kawat / tali pancingan 8.00 m' 14,323 114,583.00
12 Sparing Kabel SR PLN Pipa GIP 1½" 1.00 ls 55,909 55,909.09
13 Fitting Titik Lampu u/ Ruang dalam utama Ex. Artolite RD-150 6.00 bh 125,000 750,000.00
14 Fitting Titik Lampu u/ Kanopi beton Ex. Artolite SMD-150 2.00 bh 125,000 250,000.00
15 Fitting Titik Lampu u/ Ruang service Ex. Broco outbow - bh - -
16 Box Skring Model VL Pintu Opaque/Transparan + MCB Ex. Hager (Jumlah sesuai diagram wiring) 1.00 unit 450,000 450,000.00
17 Kabel Toevoer NYM 4 x 6 mm + pipa PVC 4.50 m' 40,000 180,000.00
18 Arde Pentanahan Maksimum 2 Ohm, Kabel BC 6 mm + Pipa Gip Ø ½" 1.00 Unit 287,750 287,750.00
19 Stop Kontak Water Heater - bh 64,000 -
20 Instalasi Lampu Taman Instalasi+sparing+pipa blacksteel 2" 2.00 ttk 149,500 299,000.00
21 Exhaus fan + Instalasi ex. KDK + Kabel NYM 3x2.5 mm 1.00 unit 275,000 275,000.00
Sub Total X. 5,019,602.09

XI. PEKERJAAN PENGECATAN :

1 Cat Dinding Dalam Cat Tembok Cendana 141.66 m2 13,000 1,841,593.00
2 Cat Dinding Luar Cat Tembok Ex. Mowilex Weathercoat 62.45 m2 22,000 1,373,856.00
3 Cat Plafond Gypsum + List Gypsum Cat Tembok Cendana Ex. Mowilex 42.00 m2 13,000 546,000.00
4 Cat Plafond Calciboard + List Kayu Cat Tembok Cendana Ex. Mowilex 5.44 m2 13,000 70,687.50
5 Cat Listplank Ftalit Ex. Kansai 15.00 m' 9,000 135,000.00
 5 Cat Plafon Beton Exposed Cat Tembok Cendana Ex. Mowilex 8.23 m2 15,600 128,325.60
Sub Total XI. 4,095,462.10

XII. PEKERJAAN PAGAR BELAKANG :

1 Galian Tanah Pondasi Pagar 6.16 m3 30,000 184,800.00
2 Urug Pasir Bawah Pondasi t = 5 cm Pasir Urug Darat 0.38 m3 113,850 43,832.25
3 Urugan Tanah Kembali Padat dgn. Stamper Mesin 3.71 m3 15,000 55,687.50
4 Pemadatan Tanah Dengan Mesin Stamper 7.70 m2 8,000 61,600.00
5 Pondasi Batu Kali 1 PC : 5 Psr 2.06 m3 410,018 845,662.13
6 Sloof (15x20) K-175 0.33 m3 2,500,000 825,000.00
7 Kolom Praktis (13x13) K-175 0.11 m3 3,000,000 334,620.00
8 Ring Balok (13x13) K-175 0.19 m3 2,500,000 464,750.00
9 Pasangan Bata 1 PC : 5 Psr 24.20 m2 60,000 1,452,000.00
10 Plester Aci 1 PC : 3 Psr 25.85 m2 36,246 936,959.75
11 Cat Dinding Cat Tembok Cendana Ex. Mowilex 25.85 m2 22,000 568,700.00
Sub Total XII. 5,773,611.62

XIII. PEKERJAAN LAIN-LAIN

1 Pondasi tanggulan samping carport (pasangan batu bata h= 0.25 m)
- Galian tanah 1.04 m3 30,000 31,050.00
- Pondasi pasangan bata rollag 1 PC : 3 Psr 0.34 m3 500,000 171,250.00
- Pasangan dinding bata 1 : 5 3.43 m2 60,000 205,500.00
- Plester + aci 1 : 5 5.04 m2 36,246 182,725.27
- Cat 5.04 m2 22,000 110,907.50
2 Carport + Garasi -
- Pemadatan tanah 13.15 m2 8,000 105,165.00
- Urugan pasir tebal 5 cm 0.66 m3 113,850 74,831.47
- Lantai kerja 8 cm - site mix untuk carport - m3 615,210 -
- Rabat beton t= 15 cm,finish roll + tali air sesuai gambar 13.15 m2 90,000 1,183,106.25
- Beton decker tebal 12 cm, wiremesh M8 1 lapis 3.00 m' 200,000 600,000.00
3 Pekerjaan anti rayap 42.45 m2 10,000 424,500.00
Pekerjaan openingan kusen pintu & jendela alumunium 52.41 m' 16,000 838,560.00
Sub Total XIII. 3,927,595.49

Total ( I s/d XIII ) 117,273,019.76

Fee 10 % 11,727,301.98

Total 129,000,321.73

Dibulatkan 129,000,000.00
PPN 10 % 12,900,000.00

Grand Total 141,900,000.00

Luas Bangunan (m²) 43.00

Dasar Per m² Bangunan 2,727,279.53
ee 10 % Per m² Bangunan 3,000,000.00
BILL OF QUANTITY
Pekerjaan : Renovasi dan Pembangunan Masjid Lantai 2
Lokasi : Perumahan Inayah Mega Kanjilo

No. Uraian Pekerjaan Vol. Sat. Harga Sat. Jumlah Harga

(Rp) (Rp)

SUB TOTAL PEK. PERSIAPAN -

I PEKERJAAN PONDASI :
1 Galian Tanah 4.93 m3 45,000 221,760
2 Urug Pasir Alas Pondasi, dan pile cap 0.70 m3 125,000 88,000
3 Lantai Kerja Bawah Pondasi Pile cap 7.04 m2 175,000 1,232,000

SUB TOTAL PEK. PONDASI 1,541,760

II PEKERJAAN STRUKTUR :
A. Lantai Dasar
1 Pek. Pile Cap (08x0.8x40)
- Beton K250 2.82 m3 887,440 2,499,031
- Besi dia. 13 mm 330.00 kg 12,483 4,119,390
- Begisting 14.08 m2 107,350 1,511,488

2 Pek. Sloof (20x30)

- Beton K250 2.56 m3 887,440 2,268,297
- Besi dia. 8 mm (dia. 8 - 150/200) 134.62 kg 12,483 1,680,412
- Besi dia. 16 mm 337.25 kg 12,483 4,209,892
- Besi dia. 12 mm (tulangan Pinggang) 75.97 kg 12,483 948,334
- Begisting 34.08 m2 110,850 3,777,768

3 Pek. Kolom K- 40 x 40
- Beton K225 7.39 m3 887,449 6,560,024
- Besi dia. 10 mm (dia. 10 - 150/200) 284.90 kg 12,483 3,556,407
- Besi dia. 19 mm 1,236.31 kg 12,483 15,432,883
- Begisting 73.92 m2 239,870 17,731,190

4 Pek. Kolom K- 30 x 25
- Beton K225 6.62 m3 887,449 5,870,476
- Besi dia. 10 mm (dia. 10 - 150/200) 362.60 kg 12,483 4,526,336
- Besi dia. 14 mm (4 D14) 1,573.49 kg 12,483 19,641,851
- Begisting 97.02 m2 239,870 23,272,187

5 Pek. Beton Tangga

- Beton K250 1.24 m3 887,449 1,098,218
- Besi dia. 10 mm 203.50 kg 12,483 2,540,291
- Begisting 12.00 m2 110,850 1,330,200

6 Pek. Beton profil fasade 116.00 m1 75,000 8,700,000

 131,274,672

B. Struktur Lantai 2

1 Plat Lantai 2 t = 12 cm
- Beton K250 20.01 m3 887,449 17,759,986
- Besi Warmesh M8 + 2 Lapis 333.54 m2 17,500 5,836,950
- Begisting 166.77 m2 250,000 41,692,500
2 Pek. Balok B2 (20x45 cm)
- Beton K250 7.83 m3 887,449 6,948,726
- Besi dia. 10 mm (dia. 10 - 150/200) 536.50 kg 12,483 6,697,130
- Besi dia. 19 mm 1,552.08 kg 12,483 19,374,615
- Besi dia. 12 mm (tulangan Pinggang) 155.15 kg 12,483 1,936,737
- Begisting 95.70 m2 244,370 23,386,209

3 Pek. Balok Ba (15x30)

- Beton K250 2.14 m3 887,449 1,896,922
- Besi dia. 8 mm (dia. 8 - 150/200) 197.63 kg 12,483 2,466,953
- Besi dia. 16 mm 406.04 kg 12,483 5,068,618
- Besi dia. 12 mm (tulangan Pinggang) 84.71 kg 12,483 1,057,414
- Begisting 35.63 m2 244,370 8,705,681

4 Pek. Ringbalok (20x45)

- Beton K250 7.30 m3 887,449 6,475,095
- Besi dia. 10 mm (dia. 10 - 150/200) 499.93 kg 12,483 6,240,647
- Besi dia. 13 mm (t = 4 + 3) , (l = 3 + 4) 1,026.89 kg 12,483 12,818,626
- Besi dia. 12 mm (tulangan Pinggang) 144.57 kg 12,483 1,804,728
- Begisting 89.18 m2 244,370 21,792,183

5 Pek. Kolom K- 30 x 30
- Beton K250 5.29 m3 887,449 4,696,381
- Besi dia. 10 mm (dia. 10 - 150/200) 265.91 kg 12,483 3,319,313
- Besi dia. 19 mm 1,048.99 kg 12,483 13,094,567
- Begisting 70.56 m2 239,870 16,925,227

6 Pek. Kolom Menara 15 x 60

- Beton K250 4.86 m3 887,449 4,313,003
- Besi dia. 10 mm (dia. 10 - 150/200) 177.60 kg 12,483 2,216,981
- Besi dia. 19 mm 963.36 kg 12,483 12,025,623
- Begisting 81.00 m2 239,870 19,429,470

7 Pek. Kolom Praktis (15x15) 23.50 m1 64,170 1,507,995

Pek. Beton Talang t=12 cm 7.92 m3 2,300,000 18,216,000
Pek. Beton profil fasade 51.00 m1 75,000 3,825,000

291,529,280

SUB TOTAL PEKERJAAN STRUKTUR 422,803,952

PEKERJAAN ARSITEKTUR
III PEKERJAAN DINDING
A. Lantai 1 dan lantai 2
 1 Pek. Pasangan dinding 1/2 bata 185.44 m2 101,580 18,836,995
2 Plester Dinding Interior 185.44 m2 54,850 10,171,384
Plester Dinding Exterior 185.44 m2 54,850 10,171,384
3 Acian Dinding Interior 185.44 m2 32,310 5,991,566
Acian Dinding Exterior 185.44 m2 32,310 5,991,566
4 Dinding Tali Air 60.40 m' 54,420 3,286,968
8 Ralling Tangga + Finish 13.60 m1 750,000 10,200,000
9 Ralling Balkon + Finish 10.65 M1 750,000 7,987,500

SUB TOTAL PEK. DINDING 72,637,364

IV PEKERJAAN KUSEN, PINTU & JENDELA :
A. Lantai 1 dan 2
1 Kusen Aluminium Jendela + Kaca Polos tebal 5 mm 7.00 Unit 2,100,000 14,700,000
2 Cutting ACP Ukuran besar 4.00 Unit 5,250,000 21,000,000
3 Cutting ACP untuk menara 12.00 Unit 850,000 10,200,000

SUB TOTAL PEK. PINTU DAN JENDELA 45,900,000

V PEKERJAAN ATAP
1 Rangka Atap 212.75 m2 250,000 53,187,500
2 Pasang Atap Spandek 0.75 212.75 m2 95,000 20,211,250
3 Lapisan Bawah Atap Spandek / Aluminium Foil + Roofmesh 212.75 m2 34,220 7,280,305
4 Listplank Woodplank 2 x 20 cm 48.90 m' 103,000 5,036,700
5 Pek. Kubah ACP induk 1.00 ls 28,750,000 28,750,000
6 Pek. Kubah ACP Menara 1.00 ls 7,850,000 7,850,000
7 Listplank Profil betong keliling talang 59.00 m' 225,000 13,275,000

SUB TOTAL PEK. ATAP 135,590,755

VI PEKERJAAN PLAFOND :
A. Lantai 1 dan Lantai 2
1 Plafond Gypsum Lantai 1 dan lantai 2 292.75 m2 145,000 42,448,750

SUB TOTAL PEK. PLAFOND 42,448,750

VII PEKERJAAN LANTAI :
A. Lantai Lantai 1 dan Lantai 2
1 Keramik 60 x 60 cm Teras 39.38 m2 235,000 9,254,300
2 Keramik Kasar 60 x 60 cm balkon lantai 2 36.63 m2 185,000 6,776,550
3 Keramik 60x60 cm ruang shalat lantai 2 122.68 m2 235,000 28,829,800
4 Keramik Granit Tangga 25.20 m1 175,000 4,410,000
5 Plint Keramik
- Plint Lantai 10 cm 92.80 m' 35,000 3,248,000

SUB TOTAL PEK. LANTAI 52,518,650

VIII PEKERJAAN PENGECATAN :

A. Lantai 1 dan 2
1 Cat Dinding Dalam 185.44 m2 34,500 6,397,680
2 Cat Dinding Luar 185.44 m2 35,500 6,583,120
3 Cat Plafond Gypsum + List Gypsum 292.75 m2 35,500 10,392,625

SUB TOTAL PEK. CAT 23,373,425

 IX PEKERJAAN MEKANICAL ELECTRICAL PLUMBING
A. Pek. Listrik lantai 1 dan 2
1 MCB Box 1.00 bh 550,000 550,000
2 Instalasi titik lampu kabel NYM 2 x 1.5 mm2 dlm conduit 20 mm 19.00 titik 290,000 5,510,000
Instalasi stop kontak 200 W NYM 3 x 2.5 mm2 dlm conduit HI 20
3 mm 10.00 titik 290,000 2,900,000
Instalasi stop kontak AC NYM 3 x 2.5 mm2 dlm conduit HI 20 mm
4 10.00 titik 320,000 3,200,000
5 Armature downlight esential 19.00 bh 150,000 2,850,000
6 Stop kontak 200 watt 1 phase 10.00 bh 65,000 650,000
7 Stop kontak AC 1 phase 10.00 bh 75,000 750,000
8 Saklar single 5.00 bh 65,000 325,000
9 Saklar double 5.00 bh 125,000 625,000
Alat pendukung dan acsesories tambahan 1.00 ls 1,500,000 1,500,000

SUB TOTAL PEK. MEP 18,860,000

TOTAL KESELURUHAN 815,674,656

TERBILANG : DELAPAN RATUS LIMA BELAS JUTA ENAM RATUS TUJUH PULUH EMPAT RIBU ENAM RATUS LIMA PULUH
ENAM RUPIAH
 REKAPITULASI HARGA BORONGAN
PEKERJAAN RUMAH TINGGAL PERMANEN

NO URAIAN PEKERJAAN JUMLAH HARGA

1 PEKERJAAN PERSIAPAN Rp -
2 PEKERJAAN PONDASI Rp 1,541,760.00
3 PEKERJAAN STRUKTUR Rp 422,803,952.46
4 PEKERJAAN DINDING Rp 72,637,364.00
5 PEKERJAAN PINTU DAN JENDELA Rp 45,900,000.00
6 PEKERJAAN ATAP Rp 135,590,755.00
7 PEKERJAAN PLAFOND Rp 42,448,750.00
8 PEKERJAAN LANTAI Rp 52,518,650.00
9 PEKERJAAN PENGECATAN Rp 23,373,425.00
10 PEKERJAAN MEP. Rp 18,860,000.00
TOTAL ANGGARAN 815,674,656.46