quots training center lt 4 graha atrium - ok

PT. ANUGERAH MUTIARA ABADIGeneral Contractor ♦ Steel Structure ♦ Aluminium Specialist Office & Workshop : Jl. Wibawa Mukti No II/16 Jatiasih Bekasi,17423 (dekat pintu Tol Jatiasih)

Telp : 021 - 3773 7888; 8242 0203 Fax : 021 - 8242 0203 Email: [email protected]

Bill of QuantityNo :Proyek :

No. Item Pekerjaan Volume Harga satuan Total I. PEKERJAAN PERSIAPAN

1 Mobilisasi, demobilisasi peralatan dan tenaga kerja 1.00 ls 7,500,000.00 7,500,000.00 2 Kantor proyek dan gudang 8 x 6 m 1.00 ls 21,600,000.00 21,600,000.00 3 Koordinasi keamanan dan kuli lingkungan 1.00 ls 3,500,000.00 3,500,000.00

II. PEKERJAAN BONGKARAN1 Area samping storage 50.36 m2 100,000.00 5,036,000.00 2 Dinding + jendela kaca 35.00 m2 75,000.00 2,625,000.00 3 Area ex cover janggutan partisi kaca 36.00 m' 150,000.00 5,400,000.00 4 Area kolom dan dinding existing 70.56 m2 85,000.00 5,997,600.00 5 Buang puing - belum termasuk 1.00 ls 5,000,000.00 5,000,000.00

III. PEKERJAAN RANGKA ATAP BAJA1 Tiang/kolom baja & konsol WF-150x75x5.7mm 485.10 kg 16,400.00 7,955,640.00 2 Plat Anchor 500x500x10 mm + lubang D 20mm/6bh 6.00 bh 333,625.00 2,001,750.00 3 Bolt anchor D 18mm / panjang 400 mm 72.00 bh 150,000.00 10,800,000.00 4 Raffel baja WF-150x75x5.7mm 1513.36 kg 16,400.00 24,819,104.00 5 Besi plat bouhul tebal 10mm lengkap dengan pelubangan 1.00 ls 9,339,808.50 9,339,808.50 6 Baut baja hitam 12x50 mm 192.00 bh 17,500.00 3,360,000.00 7 Trackstang D 12mm, panjang 1,2 m 141.24 kg 17,000.00 2,401,080.00 8 Braching D 12 mm 6.00 bh 75,000.00 450,000.00 9 Besi gordying C 150x65x20x2.3 mm 1190.00 kg 16,200.00 19,278,000.00

10 Zincromate 3662.67 kg 650.00 2,380,735.50 11 Cat besi Ex Nippon paint 3662.67 kg 2,500.00 9,156,675.00

IV. PEKERJAAN ATAP2 Atap Toilon 0,35 mm - pelapis 5 mm 213.66 m2 201,500.00 43,052,490.00 3 Listplank h 60 cm, rangka hollow besi, fascia spandek 50.00 m2 375,000.00 18,750,000.00 4 Flashing zincalume 39.96 m1 150,000.00 5,994,000.00 5 Talang gutter zincalume, rangka besi siku 45.00 m1 500,000.00 22,500,000.00 6 Roof drain, pipa 3" 54.00 m1 28,000.00 1,512,000.00 7 Celling spandrell alumunium 52.00 m2 125,000.00 6,500,000.00

No. Item Pekerjaan Volume Harga satuan Total V. DINDING DAN LANTAI

1 Pasang dinding bata ringan 1/2 adukan 1 : 5 173.38 m2 125,949.00 21,837,037.62 2 Plesteran dan aci dinding luar dan dalam + lantai adukan 1 : 5 346.76 m2 53,976.00 18,716,717.76 3 Penebalan lantai existing 10 cm 6.36 m3 966,000.00 6,143,760.00 4 Screed lantai 5 cm 466.02 m2 87,960.00 40,991,119.20 6 Cat dinding luar dan dalam - ICI (pas dinding baru) 346.76 m2 32,940.00 11,422,274.40 7 Beton plat lantai 12 cm - K175 (Site mix) 3.19 m3 1,000,000.00 3,185,000.00 8 Bondec 0,75 ex Sarana steel 25.03 m2 160,000.00 4,004,000.00 9 Wire mesh M8 1 lapis 25.03 m2 80,000.00 2,002,000.00

10 Shear connector 125.00 bh 25,000.00 3,125,000.00 11 Tiang/kolom + Balok lantai WF-150x75x5.7mm 686.00 kg 16,400.00 11,250,400.00

VI. PEKERJAAN PINTU DAN JENDELA LUAR1 Jendela alumunium 4" clear anodize, kaca clear 6mm 42.63 m2 400,000.00 17,052,000.00 2 Pintu Alumunium - Exterior 1.00 unit 1,650,000.00 1,650,000.00

388,289,191.98

ROUNDED 388,280,000.00

PPN 10% 38,828,000.00

GRAND TOTAL 427,108,000.00

Note : Exclude Pekerjaan Finishing - Interior- Gypsum- Pintu kayu- Plafon interior- Toilet- Keramik/parkit/karpet Jakarta, 19 Juli 2012- Cat Hormat kami,

Anugerah Mutiara Abadi

( Ir. Michael Wibisono )

BILL OF QUANTITYProject TRAINING CENTER LT. 4 GRAHA ATRIUMPekerjaan StrukturDate 29/06/2012

NO. URAIAN PEKERJAAN SATUAN VOLUME HARGA SATUAN (Rp) HARGA TOTAL (Rp)I. PEKERJAAN PERSIAPAN

1 Mobilisasi, demobilisasi peralatan dan tenaga kerja ls 1.00 7,500,000.00 7,500,000.002 Kantor proyek dan gudang 8 x 6 m ls 1.00 21,600,000.00 21,600,000.003 Koordinasi keamanan dan kuli lingkungan ls 1.00 3,500,000.00 3,500,000.00

SUB TOTAL I 32600000

II. PEKERJAAN BONGKARAN

1 Area samping storage 50.36 25,000.00 1,259,000.00

2 Dinding + jendela kaca 35.00 25,000.00 875,000.00

3 Area ex cover janggutan partisi kaca 17.76 25,000.00 444,000.00

4 Area kolom dan dinding existing 70.56 25,000.00 1,764,000.00

SUB TOTAL II 4,342,000.00

III. PEKERJAAN RANGKA ATAP BAJA1 Tiang/kolom baja & konsol WF-150x75x5.7mm kg 485.10 17,000.00 8,246,700.002 Plat Anchor 500x500x10 mm + lubang D 20mm/6bh bh 6.00 333,625.00 2,001,750.003 Bolt anchor D 18mm / panjang 400 mm bh 72.00 150,000.00 10,800,000.004 Raffel baja WF-150x75x5.7mm kg 1,513.36 17,000.00 25,727,120.005 Besi plat bouhul tebal 10mm lengkap dengan pelubangan ls 1.00 7,117,330.50 7,117,330.506 Baut baja hitam 12x50 mm bh 192.00 17,500.00 3,360,000.007 Trackstang D 12mm, panjang 1,2 m kg 57.67 17,000.00 980,390.008 Besi gordying C 150x65x20x2.3 mm kg 734.98 17,000.00 12,494,660.009 Zincromate kg 2,791.11 650.00 1,814,221.50

10 Cat besi Ex Nippon paint kg 2,791.11 2,500.00 6,977,775.00SUB TOTAL III 79,519,947.00

IV. PEKERJAAN ATAP

1 Roof wire, alumunium foil 1 sisi & glass wool density 24 kg/m3 189.66 77,500.00 14,698,650.00

2 Atap gelombang zincalume tebal 0.35 mm - single Rib, BHP 189.66 150,000.00 28,449,000.00

3 Listplank h 60 cm, rangka hollow besi, fascia spandek 27.41 0.00

4 Flashing zincalume 39.96 150,000.00 5,994,000.00

5 Talang gutter zincalume, rangka besi siku 76.66 300,000.00 22,998,000.00

6 Roof drain, pipa 3" 30.00 28,000.00 840,000.00

7 Celling spandrell alumunium 40.96 0.00SUB TOTAL IV 72,979,650.00

V. DINDING DAN LANTAI

1 Pasang dinding bata ringan 1/2 adukan 1 : 5 173.38 0.00

2 Plesteran dan aci dinding luar dan dalam + lantai adukan 1 : 5 346.76 0.00

3 Penebalan lantai existing 10 cm 6.36 0.00

4 Screed lantai 5 cm 466.02 0.00

5 Cat dinding luar dan dalam - ICI (pas dinding baru) 346.76 0.00SUB TOTAL V 0

VI. PEKERJAAN PINTU DAN JENDELA LUAR

1 Jendela alumunium 4" clear anodize, kaca clear 6mm 42.63 0.002 Pintu alumunium swing, daun alumunium sheet, hardware dekkson unit 1.00 0.00

SUB TOTAL VI 0.00

GRAND TOTAL 189,441,597.00

m2

m2

m2

m2

m2

m2

m2

m1

m1

m1

m2

m2

m2

m3

m2

m2

m2

-2 1.055

0.800 Waste

10% Plat

CB WF 558 21,800 17,427 1.055

CB-1050x300x13x24 (WF-700x300) G1 21,800 17,427 1.055

CB-600x200x8x13 (WF-400x200) G2 20,800 16,576 1.055

CB-525x175x7x11 ( WF-350x175) G3 17,600 14,066 1.055

CB-400x200x8x13 G4 17,600 14,066 1.055

WF 450 200 9 14 19,400 15,476 1.055

WF 500x200x10x16 19,400 15,476 1.055

WF 600x200x12x20 19,400 15,476 1.055

CB-900x200x11x17 17,600 14,066 1.055

WF-500x200x10x16 16,800 13,366 1.055

WF-450x200x9x14 16,800 13,435 1.055

WF-400x200x8x13 16,000 12,756 1.055

WF-350x175x7x11 17,000 13,562 1.055

WF-350x175x7x11 - bending 24,500 19,562 1.055

WF-300x150x6.5x9 17,500 13,931 1.055

WF-250x125x6x9 16,400 13,092 1.055

WF- 200x100x5.5x8 16,400 13,092 1.055

WF-150x75x5x7 17,000 13,531 1.055

T 200.200.6,5.9 16,600 13,256 1.055

T 150.150.6,5.9 20,000 15,936 1.055

H-488-300-12-18 22,100 17,677 1.055

H-400x400x13x21 21,700 17,360 1.055

H-350x350x12x19 18,800 14,986 1.055

H-300x300x10x15 17,500 13,931 1.055

H-250x250x9x14 17,500 13,931 1.055

H-200x200x8x12 16,400 13,092 1.055

H-150x150x7x10 16,400 13,081 1.055

unp-200 17,800 14,195 1.055

unp-150 17,000 13,562 1.055

unp-100 17,000 13,562 1.055

unp-75.50 17,000 13,562 1.055

unp-75.50 - office 16,400 13,062 1.055

L-100*100*10 16,100 12,804 1.055

L-90*90*9 17,100 13,615 1.055

L-80*80*8 17,100 13,615 1.055

L-75*75*6 17,100 13,615 1.055

Total Volume

L-70*70*7 - arsip 16,000 12,771 1.055

L-60*60*6 - arsip 16,000 12,771 1.055

L-70*70*7 - office 15,400 12,271 1.055

L-60*60*6 - office 15,400 12,271 1.055

L-65*65*6 16,000 12,771 1.055

L-50*50*5 16,000 12,771 1.055

L 40*40*4 16,200 12,911 1.055

C-200*50*20*3.2 16,700 13,351 1.055

C-200*75*20*3.2 16,600 13,246 1.055

C-150*65*20*3.2 16,600 13,246 1.055

C-150*65*20*2.3 16,200 12,924 1.055

C-150*50*20*3.2 - arsip 15,800 12,612 1.055

C-150*50*20*2.3 16,200 12,911 1.055

C-125*50*20*3.2 - office 15,200 12,112 1.055

C-125*50*20*2.3 16,200 12,924 1.055

C-100*50*20*3.2 16,600 13,246 1.055

C-100*50*20*2.3 16,200 12,924 1.055

C-75*50*20*3.2 17,000 13,562 1.055

PLAT 8 mm - arsip 15,800 12,581 1.055

PLAT 10 mm - arsip 15,800 12,581 1.055

PLAT 19 mm - arsip 15,800 12,581 1.055

PLAT 8 mm - office 15,200 12,081 1.055

PLAT 10 mm - office 15,200 12,081 1.055

PLAT 19 mm - office 15,200 12,081 1.055

Checker Plat 5.8 MM 577,100 461,621 1.055

Checker Plat 4.5 MM 454,700 363,717 1.055

Checker plat per kg 19,100 15,250 1.055

cat primer 600 422 1.055

CAT PRIMER EPOXY 1,800 1,372 1.055

Cat Finish 1,400 1,055 1.055

Bracing Dia 12 mm 15,300 12,240 1.055

Bracing Dia 16 mm - arsip 14,700 11,713 1.055

Bracing Dia 16 mm - office 14,700 11,713 1.055

Baut HTBA, HARGA PER BUAH 35,900 28,717 1.055

Turn Buckle M 12 29,700 23,738 1.055

Turn Buckle M 13 33,000 26,375 1.055

Turn Buckle M 16 52,800 42,200 1.055

Turn Buckle M 19 59,400 47,475 1.055

Turn Buckle M 22 145,100 116,050 1.055

Turn BuckleM 24 31,700 25,320 1.055

Angkur dia 16 mm (1.736 kg)-1100 31,000 24,737 1.055

Angkur dia 19 mm(2.67 kg)-1200 44,000 35,132 1.055

Angkur dia 20 mm(2.466) 41,900 33,512 1.055

Angkur dia 22 mm(2.9 kg) 85,800 68,610 1.055

Angkur dia 25 mm(5.7796 kg)- 1500 91,000 72,732 1.055

Angkur dia 27 mm 109,500 87,561 1.055

Angkur dia 1 1/4 " x 1000 (6.31296 kg) 140,000 111,951 1.055

Angkur dia 1 1/2 " x 1000 211,500 169,195 1.055

Baut HTBA (per KG) 600 422 1.055

TC Bolt (per KG) 1,200 950 1.055

B5 Pipe 76.3 t=5.2 2 1/2 in schdl 40 18,100 14,405 1.055

B12 Pipe 216.3 t=5 18,100 14,405 1.055

B11 Pipe 165.3 t=4.85 ( roll) 25,600 20,405 1.055

B10 Pipe 139.8 t=4.85 ( roll ) 25,600 20,405 1.055

B9 Pipe 114.3 t=6 ( roll ) 25,600 20,405 1.055

B8 Pipe 114.3 t=4.5 ( roll ) 25,600 20,405 1.055

B7 Pipe 89.1 t=5.5 ( roll ) 25,600 20,405 1.055

B6 Pipe 89.5 t=4 ( roll ) 25,600 20,405 1.055

B6 Pipe 89.5 t=4 18,100 14,405 1.055

B5 Pipe 76.3 t=5.2 ( roll ) 25,600 20,405 1.055

B5 Pipe 76.3 t=5.2 18,100 14,405 1.055

B4 Pipe 76.3 t=3.6 18,100 14,405 1.055

B3 Pipe 60.5 t=3.6 18,100 14,405 1.055

Bolt HTB A-325 M-25 24,400 19,449 1.055

Bolt HTB A-325 M-22 17,900 14,249 1.055

Bolt HTB A-325 M-20 14,600 11,626 1.055

Bolt HTB A-325 M-19 11,300 8,968 1.055

Bolt HTB A-325 M-16 7,300 5,803 1.055

Bolt HTB A-325 M-12 4,700 3,693 1.055

Expanded metal GR50080 0 1.055

Zincalume t=0.5mm ex Union ( Roll) 113,600 90,879 1.055

Skylight Polycarbonate t=0.6mm ( Roll ) 154,400 123,497 1.055

Nok 52,600 42,051 1.055

Capping 29,200 23,358 1.055

Zincalume t=0.5mm Atap ex Sarana Deck 107,600 86,050 1.055

Galvanized (per KG) 7,200 5,720 1.055

Plat Strip 4x40 14,400 11,451 1.055

Chemical Anchor M 12 43,600 34,815 1.055





2741255521OLVA DWIASTUTI SE 815,000.00

1,500 6,000 700 1,000 700 400 650 50

Bahan Fab. Bending Erection Trans Trans.

Mat Pekerja

11,400 1,500 700 1,000 700 400 500 50 11,400 1,500 700 1,000 700 400 500 50 10,214 1,500 1,500 1,000 700 400 500 50 8,214 1,500 700 1,000 700 400 500 50 8,214 1,500 700 1,000 700 400 500 50 10,214 1,500 1,000 700 400 500 50 10,214 1,500 1,000 700 400 500 50 10,214 1,500 1,000 700 400 500 50 8,214 1,500 700 1,000 700 400 500 50 8,214 1,500 1,000 700 400 500 50 8,280 1,500 1,000 700 400 500 50 7,636 1,500 1,000 700 400 500 50 8,400 1,500 1,000 700 400 500 50 8,400 1,500 6,000 1,000 700 400 500 50 8,750 1,500 1,000 700 400 500 50

7,955 1,500 1,000 700 400 500 50

7,955 1,500 1,000 700 400 500 50

8,750 1,500 1,000 700 400 500 50

7,636 1,500 500 1,000 700 400 500 50 10,650 1,500 1,000 700 400 500 50 12,300 1,500 1,000 700 400 500 50 12,000 1,500 1,000 700 400 500 50 9,750 1,500 1,000 700 400 500 50 8,750 1,500 1,000 700 400 500 50 8,750 1,500 1,000 700 400 500 50 7,955 1,500 1,000 700 400 500 50 8,750 1,500 1,000 150 500 500 50 9,000 1,500 1,000 700 400 500 50 8,400 1,500 1,000 700 400 500 50 8,400 1,500 1,000 700 400 500 50 8,400 1,500 1,000 700 400 500 50 8,400 1,500 1,000 200 400 500 50 7,682 1,500 1,000 700 400 500 50 8,450 1,500 1,000 700 400 500 50 8,450 1,500 1,000 700 400 500 50 8,450 1,500 1,000 700 400 500 50

Castela ted

Crane Servis

Alat bantu

7,650 1,500 1,000 700 400 500 50 7,650 1,500 1,000 700 400 500 50

7,650 1,500 1,000 200 400 500 50 7,650 1,500 1,000 200 400 500 50

7,650 1,500 1,000 700 400 500 50 7,650 1,500 1,000 700 400 500 50 8,636 1,500 1,000 100 500 500 50 8,200 1,500 1,000 700 400 500 50 8,100 1,500 1,000 700 400 500 50 8,100 1,500 1,000 700 400 500 50 7,795 1,500 1,000 700 400 500 50

7,500 1,500 1,000 700 400 500 50 8,636 1,500 1,000 100 500 500 50 7,500 1,500 1,000 200 400 500 50 7,795 1,500 1,000 700 400 500 50 8,100 1,500 1,000 700 400 500 50 7,795 1,500 1,000 700 400 500 50 8,400 1,500 1,000 700 400 500 50 7,470 1,500 1,000 700 400 500 50

7,470 1,500 1,000 700 400 500 50

7,470 1,500 1,000 700 400 500 50

7,470 1,500 1,000 200 400 500 50

7,470 1,500 1,000 200 400 500 50

7,470 1,500 1,000 200 400 500 50

433,100 1,500 1,000 700 400 500 50 340,300 1,500 1,000 700 400 500 50 10,000 1,500 1,000 700 400 500 50 400

1,300

1,000

8000 1,500 1,000 100 100 500 50 7500 1,500 1,000 100 100 500 50 7500 1,500 1,000 100 100 500 50

27,220

22,500

25,000

40,000

45,000

110,000

24,000

13,020 8,000 3,000 20,030.09 10,000 4,000 18,495.00 10,000 4,000 22,378.95 15,000 5,000 25,000 43,348 20,000 7,000 33,707 30,000 20,000 2,000

47,347 40,000 20,000 2,000 70,327 40,000 50,000 5,000

400

900

11,000 1,500 100 100 500 50 11,000 1,500 100 100 500 50 11,000 1,500 6,000 100 100 500 50 11,000 1,500 6,000 100 100 500 50 11,000 1,500 6,000 100 100 500 50 11,000 1,500 6,000 100 100 500 50 11,000 1,500 6,000 100 100 500 50 11,000 1,500 6,000 100 100 500 50 11,000 1,500 100 100 500 50 11,000 1,500 6,000 100 100 500 50 11,000 1,500 100 100 500 50 11,000 1,500 100 100 500 50 11,000 1,500 100 100 500 50 18,435

13,506

11,020

8,500

5,500

3,500

13,973

82,350 4,000 107,580 10,000 36,068 4,000 18,349 4,000 80,000 1,000 650

4000 1500

8200 1,500 100 100 500 50 33000 5,000 39600 5,000 80718 5,000 80718 5,000

135000 5,000

50 - 500

Akom Kuli CAT

Pekerja Kws DASAR

50 - 500 50 - 500 50 - 100 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500

50 - 500

50 - 500

50 - 100 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500 50 - 100 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500

50 - 500 50 - 500

50 - 500 50 - 500

50 - 500 50 - 500 50 - 100 50 - 500 50 - 500 50 - 500 50 - 500

50 - 500 50 - 100 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500

50 - 500

50 - 500

50 - 500

50 - 500

50 - 500

50 - 500 50 - 500 50 - 500

50 - 500 50 - 500 50 - 500

50 - 500 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500 50 - 500

50 - 500

1 Urugan Pasir Dipadatkan / m2Material :Pasir urug 1.200 m3

Rate / 1 m3 Material Rate / 1 m2 Material

Upah :Pemadatan 1.000 m2 Upah 1.000 m2

Rate / 1 m2 Upah

Total : Total PPh Rate / 1 m2 Material + Upah

2 Pekerjaan Bondeck # 0,70 mm, Ex Sarana w-1000/ setaraMaterial :Bondeck 1.050 m2Material bantu 1.000 kg Alat bantu 1.000 kg

Rate / 1 m2 Material Upah :Upah 1.000 m3

Rate / 1 m2 Upah


3 Lean Concrete 1:3:5 tebal 5 cm / m2Material :Semen 4.000 zakPasir 0.400 m3Split 0.800 m3Alat 1.000 ls


Upah :Upah 1.000 m2

Rate / 1 m2 Upah


3 Lean Concrete 1:5 tebal 10 cm / m3Material :Semen 5.000 zak

Pasir 1.200 m3Alat 1.000 ls


Upah :Upah 10.000 m2

Rate / 1 m2 Upah


4 Pekerjaan Dinding Bata Pres / m2Material :Habel 8.500 bh Cement portland 0.102 Zak Pasir 0.052 m3 Alat bantu & material pendukung 1.000 ls


Rate / 1 m2 Upah

Total : Total

Pembulatan :

5 Pekerjaan Plesteran dan Acian 1 : 4 / m2Material :Semen Plester 0.150 Zak Semen Aci 0.083 Zak Pasir 0.024 m3 Alat bantu & material pendukung 1.000 ls


Rate / 1 m2 Upah


6 Pekerjaan Pasangan Lantai Keramik 30 x 30 cm / m2Material :Keramik uk. 300 x 300 mm 1.200 m2 Perekat mortar MU-450 @40kg/Zak 0.125 Zak Pengisi nat mortar MU - 408 0.351 Kg

Alat bantu 1.000 ls Rate / 1 m2 Material

Upah :Upah 1.000 m2

Rate / 1 m2 Upah


6A Pekerjaan Pasangan Lantai Keramik 40 x 40 cm / m2 TerasMaterial :Keramik uk. 300 x 300 mm 1.100 m2 Semen 0.120 Zak Aci 0.060 Zak Pasir 0.020 m3 Pengisi nat - semen putih 0.351 Kg Alat bantu 1.000 ls


Rate / 1 m2 Upah


6B Pekerjaan Pasangan Lantai Keramik 40 x 40 cm / m2Material :Keramik uk. 400 x 400 mm 1.100 m2 Semen 0.120 Zak Aci 0.060 Zak Pasir 0.020 m3 Pengisi nat - semen putih 0.351 Kg Alat bantu 1.000 ls


Rate / 1 m2 Upah


6C Pekerjaan Pasangan Lantai Keramik 40 x 40 cm / m2 Lantai dasarMaterial :Keramik uk. 400 x 400 mm 1.100 m2 Semen 0.120 Zak

Aci 0.060 Zak Pasir 0.020 m3 Pengisi nat - semen putih 0.351 Kg Alat bantu 1.000 ls


Rate / 1 m2 Upah


7 Pekerjaan wire mesh M6-150mm / m2 (single)Material :Wire mesh 3.525 kgMaterial bantu 1.000 kg Alat bantu 1.000 kg


Rate / 1 m2 Upah


8 Pekerjaan Pembuatan Beton K-250 / m3Material :Beton K.250 1.040 m3 Additive 0.500 ltr Bonding agent 0.100 ltr Curing compound 0.100 ltr

Rate / 1 m3 Material Upah :Upah 1.000 m3 Tip Sopir 1.000 m3 Alat bantu & material pendukung 1.000 m3

Rate / 1 m3 Upah

Total : Total Pembulatan :

9 Bekisting tidak exposed / m2Material :System 1.000 m2

Plywood 12mm ( 9 mm) 0.090 lbr

Kayu > 5/7 0.011 m3

Paku 0.200 kg Alat bantu 1.000 ls Minyak 0.140 ltr


Rate / 1 m2 Upah


10 Pekerjaan Pembuatan Beton K-300/ m3Material :Beton K.300 1.040 m3 Additive 0.500 ltr Bonding agent 0.100 ltr Curing compound 0.100 ltr

Rate / 1 m3 Material Upah :Upah 1.000 m3 Tip Sopir 1.000 m3 Alat bantu & material pendukung 1.000 m3

Rate / 1 m3 Upah


11 Besi Tulangan, BJTD 40 / kgMaterial :Besi Ulir (BJTD 40) 1.050 kg Bendrat 0.020 kg Supporting material 1.000 ls Alat bantu 1.000 ls

Rate / 1 kg Material Upah :Upah 1.000 kg

Rate / 1 kg Upah


12 Pekerjaan Toilon insupanel zincallum 0,4 TCT+toilon / m2 Material :Zincallum 3.260 m2Assesories 1.000 kg Alat bantu 1.000 kg

Rate / 1 m2 Material Upah :

Upah 1.000 m2 1.000 m2


13 Pekerjaan Pasangan Lantai Keramik 30 x 30 cm / m2Material :Keramik uk. 300 x 300 mm 1.200 m2 Perekat mortar MU-450 @40kg/Zak 0.125 Zak Pengisi nat mortar MU - 408 0.351 Kg Alat bantu 1.000 ls


Rate / 1 m2 Upah


14 Pekerjaan Floor Hardener Clear Mastertop 200 / m2, dosis 5 kg/m2Material :Mastertop 200 5.500 kg Alat bantu & material pendukung 1.000 ls


Rate / 1 m2 Upah

Total : Total

15a Pekerjaan Cat Dinding Dalam Vinyl Silk / m2Material :Cat acrylic emulsion Vinil Silk 0.160 ltr Cat dasar Alkali ex. ICI 0.100 ltr Alat bantu 1.000 ls

Rate / 1 m2 Material Upah :Pengerokan cat lama 50% m2 Upah 1.000 m2

Rate / 1 m2 Upah

Total : Total 15b Pekerjaan Cat Dinding luar Weathersield / m2

Material :Cat weathersield 0.200 ltr

Cat dasar Alkali ex. ICI 0.100 ltr Alat bantu 1.000 ls

Rate / 1 m2 Material Upah :alat bantu 1.000 m2 Upah 1.000 m2

Rate / 1 m2 Upah

Total : Total

16 Urugan Sirtu Dipadatkan / m2 T=15CmMaterial :Sirtu 1.200 m3


Upah :Pemadatan 1.000 m2 Upah 1.000 m2

Rate / 1 m3 Upah Rate / 1 m2 Upah Total/m3

Total : Total/m2 PPh

17 Pekerjaan pasangan batu belah adukan 1:4 / m3Material :Semen 4.500 zakPasir 0.520 m3Batu belah 1.200 m3

0.823 kgAlat 1.000 ls


Rate / 1 m3 Upah


18 Pekerjaan Atap Transparan Polycarbonat / m2Material :Polycarbonat INDODECK XRP Lite 1mm 1.020 m2 Sealant 3.340 m1 Aksesoris 1.000 ls Alat bantu 1.000 ls

Rate / 1 m2 Material Upah :

Besi Ø10 - 600

Upah 1.000 m2 Upah bongkar 1.000 m2

Rate / 1 m2 Upah

Total : Total

19 Pekerjaan Plafond Calsiboard 6mm / m2 Material :Calsiboard 6 mm ( 3mm) 0.525 lbr Rangka hollow 40/40 & 20/40 mm 1.000 m2 Aksesoris 1.000 ls Alat bantu 1.000 ls


Rate / 1 m2 Upah

Total : Total

PPh Rate / 1 m2 Material + Upah

20 Pekerjaan Dinding Bata Ringan / m2Material :Bata ringan 60 x 20 x 10 cm 0.102 m3 Mortar MU 380 @40kg/zak pas.bata ringan 0.102 Zak Balok & kolom praktis 0.007 m3 Alat bantu & material pendukung 1.000 ls


Rate / 1 m2 Upah

Total : Total

Pembulatan :

20A Pekerjaan Dinding Batako / m2Material :Bata ringan 40 x 20 x 10 cm 13.850 bh Semen 0.060 Zak Pasir 0.010 m3 Alat bantu & material pendukung 1.000 ls


Rate / 1 m2 Upah

Total : Total

Pembulatan :

14Material :

1.000 m' Besi 14.250 kg Beton K-300 0.080 m3

Rate / 1 m' Material Upah :Upah pasang 1.000 m' Alat bantu & material pendukung 1.000 m'

Rate / 1 m' Upah


Straus pile Ø 300/m'

Bor Ø 300

PROFIT+PPh

20.00%

0% 120,000 144,000.00 172,800.00

Rate / 1 m3 Material 172,800.00 Rate / 1 m2 Material 0.05 8,640.00

7,500 9,000 9,000.00 7,500 9,000 9,000.00

18,000.00

26,640.00 - -

Rate / 1 m2 Material + Upah 26,640.00

96,000 115,200 120,960.00 8,000 9,600 9,600.00 3,000 3,600 3,600.00

Rate / 1 m2 Material 134,160.00

10,000 12,000 12,000.00 12,000.00

146,160.00 - -


60,000 72,000 288,000.00 250,000 300,000 120,000.00 200,000 240,000 192,000.00 30,000 36,000 36,000.00

Rate / 1 m3 Material 636,000.00 Rate / 1 m2 Material 0.11 69,960.00

15,000 18,000 18,000.00 18,000.00

87,960.00 - -


60,000 72,000 360,000.00

250,000 300,000 360,000.00 30,000 36,000 36,000.00

Rate / 1 m3 Material 756,000.00 Rate / 1 m3 Material 756,000.00

17,500 21,000 210,000.00 210,000.00

966,000.00 - -


7,875 9,450 80,325 7,875.00 60,000 72,000 7,344 250,000 300,000 15,480 4,000 4,800 4,800

Rate / 1 m2 Material 107,949

15,000 18,000 18,000 18,000

125,949

125,949

60,000 72,000 10,800.00 60,000 72,000 5,976.00 250,000 300,000 7,200.00 2,500 3,000 3,000.00


22,500 27,000 27,000.00 27,000.00

53,976.00 - -


64,000 76,800.00 92,160.00 80,000 96,000.00 12,000.00 6,500 7,800.00 2,736.24

1,500 1,800.00 1,800.00 Rate / 1 m2 Material 108,696.24

20,000 24,000.00 24,000.00 24,000.00

132,696.24 - -


56,000 67,200.00 73,920.00 60,000 72,000.00 8,640.00 60,000 72,000.00 4,320.00 250,000 300,000.00 6,000.00 1,500 1,800.00 631.44 1,500 1,800.00 1,800.00


17,500 21,000.00 21,000.00 21,000.00

116,311.44 - -


48,000 57,600.00 63,360.00 60,000 72,000.00 8,640.00 60,000 72,000.00 4,320.00 250,000 300,000.00 6,000.00 1,500 1,800.00 631.44 1,500 1,800.00 1,800.00


17,500 21,000.00 21,000.00 21,000.00

105,751.44 - -


64,000 76,800.00 84,480.00 60,000 72,000.00 8,640.00

60,000 72,000.00 4,320.00 250,000 300,000.00 6,000.00 1,500 1,800.00 631.44 1,500 1,800.00 1,800.00


17,500 21,000.00 21,000.00 21,000.00

126,871.44 - -


8,910 10,692.00 37,689.77 10,000 12,000.00 12,000.00 3,410 4,092.00 4,092.00

Rate / 1 m2 Material 14,784.00 53,781.77

2,500 3,000.00 3,000.00 3,000.00

56,781.77 - -


616,000 739,200.00 768,768.00 9,520 11,424.00 - 16,800 20,160.00 - 5,040 6,048.00 -


20,000 24,000.00 24,000.00 2,000 2,400.00 2,400.00 12,000 14,400.00 14,400.00

40,800.00

809,568.00 809,568.00

- - -

100,000 120,000.00 10,800.00

1,800,000 2,160,000.00 23,760.00

12,320 14,784.00 2,956.80 10,000 12,000.00 12,000.00 15,120 18,144.00 -


15,000 18,000.00 18,000.00 18,000.00

25,427.52 25,427.00

649,000 778,800.00 809,952.00 9,520 11,424.00 - 16,800 20,160.00 - 5,040 6,048.00 -


20,000 24,000.00 24,000.00 2,000 2,400.00 2,400.00 12,000 14,400.00 14,400.00 34,000 40,800.00

850,752.00 850,752.00

7,370 8,844.00 9,286.20 15,950 19,140.00 382.80 200 240.00 240.00 300 360.00 360.00

10,269.00

750 900.00 900.00 900.00

11,169.00 11,169.00

41,052 49,262.40 160,595.42 2,826 3,391.67 3,391.67 1,500 1,800.00 1,800.00


3,500 4,200.00 4,200.00 10,000 12,000.00 12,000.00

177,787.09 - -


55,000 66,000.00 79,200.00 88,000 105,600.00 13,200.00 6,500 7,800.00 2,736.24 1,500 1,800.00 1,800.00


20,000 24,000.00 24,000.00 24,000.00

120,936.24 - -


1,600 1,920.00 10,560 1,000 1,200.00 1,200


3,000 3,600.00 3,600 3,600

15,360

55,000 66,000.00 10,560 12,000 14,400.00 1,440 250 300.00 300


5,000 6,000.00 - 4,000 4,800.00 4,800

4,800

17,100

70,000 84,000.00 16,800

52,000 62,400.00 6,240 250 300.00 300


4,000 4,800.00 4,800 4,000 4,800.00 4,800

9,600

32,940

165,000 198,000.00 237,600.00 Rate / 1 m3 Material 237,600.00 Rate / 1 m2 Material 0.15 35,640.00

7,500 9,000.00 9,000.00 7,500 9,000.00 9,000.00

118,800.00 18,000.00 356,400.00 53,640.00

- -

52,500 63,000.00 283,500.00 135,000 162,000.00 84,240.00 140,000 168,000.00 201,600.00 - - - 10,000 12,000.00 12,000.00


60,000 72,000.00 72,000.00 72,000.00

653,340.00 - -


115,500 138,600.00 141,372 10,000 12,000.00 40,080 1,600 1,920.00 1,920 8,000 9,600.00 9,600


10,000 12,000.00 12,000 15,000 18,000.00 18,000

30,000

267,566

40,000 48,000.00 25,200.00 35,000 42,000.00 42,000.00 5,000 6,000.00 6,000.00 - - -


10,000 12,000.00 12,000.00 12,000.00

85,200.00

- - Rate / 1 m2 Material + Upah 85,200.00

594,000 712,800.00 72,706 61,110 73,332.00 7,480 3,450,000 4,140,000.00 - 10,000 12,000.00 12,000


15,000 18,000.00 18,000 18,000

110,185

110,185

2,500 3,000.00 41,551 60,000 72,000.00 4,320 250,000 300,000.00 3,000 3,000 3,600.00 3,600


15,000 18,000.00 18,000 18,000

70,471

70,471

77,000 92,400 92,400.00 9,305 11,166 159,115.50 850,752 1,020,902 81,672.19

333,187.69

15,000 18,000 18,000.00 3,064 3,676 3,676.20

21,676.20

354,863.89 Rp 354,863.00

PROFIT PPh

15.00% 5%

DAFTAR MATERIAL BANGUNANBULAN SEPTEMBER 2011

NO NAMA BAHAN SAT HARGA KETERANGAN

BETON :1 BETON BO M3 Rp 450,000.00 2 BETON K 225 M3 Rp 570,000.00 3 BETON K 250 M3 Rp 585,000.00

BESI BETON :1 besi beton Ø 6 kg Rp 8,200.00 16500/btg Incld PPN2 besi beton D 8 kg Rp 8,200.00 35900/btg Incld PPN3 besi beton Ø 10 kg Rp 8,200.00 56500/btg Incld PPN4 besi beton D 13 kg Rp 8,200.00 94900/btg Incld PPN5 besi beton D 16 kg Rp 8,200.00 Incld PPN6 Bendrat kg Rp 15,500.00 155000/10kg Incld PPN

PIPA PVC1 Ø 2,5" btg Rp 75,000.00 AW WAVIN/RUCIKA2 Ø 2,5" - T bh Rp 19,500.00 3 Ø 2,5" - KNEE bh Rp 14,500.00 4 Ø 2,5" - SHOCK bh Rp 12,500.00 5 Ø 1" btg Rp 25,000.00 6 Ø 1" - T bh Rp 3,600.00 7 Ø 1" - KNEE bh Rp 2,500.00 8 Ø 1" - SHOCK bh Rp 2,000.00 9 Ø 3/4" btg Rp 18,500.00

10 Ø 3/4" - T bh Rp 2,500.00 11 Ø 3/4" - KNEE bh Rp 1,600.00 12 Ø 3/4" - SHOCK bh Rp 1,350.00 13 Ø 1/2" btg Rp 14,500.00 14 Ø 1/2" - T bh Rp 1,750.00 15 Ø 1/2" - KNEE bh Rp 1,250.00 16 Ø 1/2" - SHOCK bh Rp 1,000.00 17 STOP KRAN Ø 2" bh Rp 58,000.00 18 STOP KRAN Ø 1 1/2" bh Rp 55,000.00 19 STOP KRAN Ø 1" bh Rp 20,000.00 20 FD SAN EI (STAILESS) bh Rp 150,000.00 21 Ø 4" btg Rp 90,000.00 22 Ø 4" - T bh Rp 18,500.00 23 Ø 4" - KNEE bh Rp 15,000.00 24 Ø 4" - SHOCK bh Rp 10,000.00 25 Ø 3" btg Rp 56,000.00 26 Ø 3" - T bh Rp 9,000.00 27 Ø 3" - KNEE bh Rp 8,500.00 28 Ø 3" - SHOCK bh Rp 5,500.00 29 Ø 2 1/2" btg Rp 46,000.00 30 Ø 2 1/2" - T bh Rp31 Ø 2 1/2" - KNEE bh Rp32 Ø 2" - SHOCK bh Rp33 Ø 2" btg Rp 35,000.00 34 Ø 2" - T bh Rp35 Ø 2" - KNEE bh Rp36 Ø 2" - SHOCK bh Rp37 Ø 1 1/2" btg Rp 25,000.00 38 Ø 1 1/2" - T bh Rp39 Ø 1 1/2" - KNEE bh Rp40 Ø 1 1/2" - SHOCK bh Rp



41 LEM PIPA klg Rp 30,000.00

BESI BAJA1 C - 125x50x5 m2 Rp 191,000.00 172,000.00 2 WIRE MESH - 8 MM lbr Rp 444,000.00 54.31 kg

WIRE MESH - 6 MM lbr Rp 239,000.00 29.2 kg

MATERIAL UMUM

1 PASIR PASANG m3 Rp 250,000.00 2 PASIR URUG m3 Rp 200,000.00 3 SEMEN kg Rp 60,000.00 4 SEMEN PUTIH kg Rp 70,000.00 5 Split m3 Rp 200,000.00 6 TRIPLEKS - 4MM lbr Rp 50,000.00 7 TRIPLEKS - 6MM lbr Rp 65,000.00 8 TRIPLEKS - 9MM lbr Rp 90,000.00 9 KASO 4X6 btg Rp 3,000,000.00

10 KASO 5X7 btg Rp 3,000,000.00 11 KASO 6X12 btg Rp 3,000,000.00 12 LAMPU NEON - 40 WATT bh Rp 110,000.00 13 KABEL 3 X 2,5 rol Rp 450,000.00 14 KABEL 2 X 1,5 rol Rp 250,000.00 15 ISOLASI LISTRIK bh Rp 5,000.00 16 PANEL LISTRIK - 30 x 40 bh Rp 45,000.00 17 TEDUS bh Rp 2,000.00 4,600.00 18 FLEKSIBEL KABEL bh Rp 5,000.00 19 PIPA KABEL btg Rp 5,000.00 20 FITTING LAMPU bh Rp 17,000.00 21 SAKLAR ENKLE bh Rp 17,500.00 PANASONIC22 SAKLAR DOBLE bh Rp 25,000.00 PANASONIC23 STOP KONTAK bh Rp 17,500.00 PANASONIC24 STOP KONTAK AC bh Rp 67,500.00 PANASONIC25 MCB bh Rp 60,000.00 26 CRUSTEEN bh Rp 4,000.00 27 TV bh Rp 65,000.00 28 TELPON bh Rp 65,000.00

1 CAT SENG GLOTEK/BEEBRAND kg Rp2 PAKU 5/7 kg Rp 17,500.00 3 PAKU TRIPLEKS kg Rp 25,000.00 4 BATAKO SEMEN bh Rp 2,500.00 5 BATA bh Rp 600.00 6 HEBEL tube Rp 830,000.00 7 ROOFING bh Rp 75.00 8 IJUK gul Rp9 ASBES GELOMBANG BESAR lbr Rp 43000 -150 80000 - 250

60000 - 180 95000 - 30065000 - 20075000 - 225

10 NOK ASBES m' Rp 50000/psg11 PAPAN 3X25X400 m3 Rp 2,750,000.00 12 KACA - 5 MM m2 Rp 80,000.00



13 KUNCI PINTU - 2 SLOT bh Rp 175,000.00 14 HAK ANGIN bh Rp 15,000.00 15 RAMBUNCIS bh Rp 37,500.00 16 ENGSEL 5" psg Rp 32,500.00 17 ENGSEL 4" psg Rp 27,500.00 18 ENGSEL 3" psg Rp 22,500.00 19 GRENDEL bh Rp 10,000.00 20 DOOR STOPPER bh Rp 25,000.00 21 ENGESEL PIVOT bh Rp

MATERIAL GYPSUM1 HOLLOW 40X40X2 kg Rp2 HOLLOW 40X40X4 kg Rp3 GYPSUM - 9 MM lbr Rp4 COMPOUND sak Rp5 TEKSTILE rol Rp6 SKRUP bh Rp7 PAKU BETON kg Rp

KERMIK1 KERAMIK LANTAI 60X60 m2 Rp ROMAN2 KERAMIK LANTAI 40X40 m2 Rp ROMAN3 KERAMIK LANTAI - 30X30 - TERAS m2 Rp ROMAN4 KERAMIK DINDING - 20X25 m2 Rp ROMAN5 KERAMIK LANTAI - 20X20 m2 Rp ROMAN6 KERAMIK DINDING - 20X20 m2 Rp ROMAN



SANITARY1 CLOSET DUDUK - POLOS bh Rp2 CLOSET JONGKOK - POLOS bh Rp3 BAK MANDI FIBER bh Rp4 KRAN TEMBOK bh Rp5 KRAN KITCHEN SINK bh Rp6 KITCHEN SINK bh Rp7 WASHER bh Rp8 SHOWER bh Rp

LAIN-LAIN1 POMPA AIR bh Rp2 PINTU KAMAR MANDI - PVC bh Rp3 PENAMPUNGAN AIR - EXEL bh Rp4 CAT peil Rp MOWILEKS5 ROL bh Rp6 KUAS bh Rp7 BAK CAT bh Rp8 WATER PROOFING bh Rp9 RAILING m' Rp

quots training center lt 4 graha atrium - ok

Documents