REKAPREKAPITULASI BILL OF QUANTITYNogopatmolo, Jl.HM Noer Banjarmasin

NO.ITEM PEKERJAANVOL.SAT.HARGA SAT. (Rp)JUMLAH HARGA (Rp)

IURUGAN TANAH5,747.50M30.00.0

IIPEKERJAAN KANTOR 4 LT UK. 18 X 181.00LS0.00.0

IIIPEKERJAAN GUDANG UK. 18 X 181.00LSERROR:#REF!ERROR:#REF!

TOTAL HARGAERROR:#REF!DIBULATKANERROR:#REF!* Catatan :1. Tidak termasuk ijin - ijin IMB2. Tidak termasuk ijin - ijin ke masyarakatHormat kami,

Ir. Yulius Yudianto

KantorBILL OF QUANTITYPembangunan Ruko 4 Lt Jl.Kartini,Surabaya

NO.ITEM PEKERJAANVOL .VOL asalSAT.HARGA SAT. (Rp)JUMLAH HARGA (Rp)

IPEKERJAAN PERSIAPAN1Direksi Keet1.00Ls0.00.02Pengukuran1.00Ls0.00.03Listrik dan air1.00Ls0.00.04Asuransi1.00Ls0.00.05Peralatan1.00Ls0.00.06Administrasi & dokumentasi1.00Ls0.00.07K31.00Ls0.00.08Mobilisasi tenaga kerja + Material1.00Ls0.00.0Subtotal I0.00.0IIPEKERJAAN PEMANCANGAN0.01Tiang Pancang 20x20 + Transport540.00m0.00.02Handling TP540.00m0.00.03Potong sesuai level54.00pcs0.00.04Mob demob alat pancang1.00Ls0.00.05Jasa pancang @ 36 mtr540.00m0.00.0Subtotal II0.00.0IIIPEKERJAAN TANAH0.01Galian tanah18.40m30.00.02Urug Pasir Bawah Pondasi1.15m30.00.03Urugan level lantai415.58m30.00.0Subtotal III0.00.0IVPEKERJAAN BETON0.01Lantai kerja t 10 cm346.42m20.00.02Poer18.40m30.00.03Sloof 40/6037.29m30.00.04Balok 30/50109.73m30.00.05Plat t 12 cm587.38m30.00.06Kolom 40/4063.94m30.00.07Kolom praktis6.26m30.00.08Rabat lantai346.42m20.00.09Tangga1.60m30.00.010Perancahm20.00.0Subtotal IV0.00.0VPEKERJAAN PASANGAN0.01Dinding474.44m20.00.02Plester948.88m20.00.03Keramik lantai1,163.74m20.00.04Keramik lantai KM59.96m20.00.05Keramik dinding KM39.68m20.00.06Keramik tangga10.00m20.00.07Paving Stone108.04m20.00.0Subtotal V0.00.0VIPEKERJAAN KUSEN PINTU/JENDELA0.01Kusen Alluminium 3"719.80m0.00.02Jendela Alluminium60.00pcs0.00.03Kaca polos51.92m20.00.04Sealant249.20m0.00.05Pintu utama20.00pcs0.00.06Pas. Pintu Kamar Mandi19.00pcs0.07Allocobon (Panel Alluminium) 60.00m20.00.0Subtotal VI0.00.0VIIPEKERJAAN PLAFON0.01Plafon Lt.1 s/d Lt.31,223.70m20.00.0Subtotal VII0.00.0VIIIPEKERJAAN PENGECATAN0.01Cat dinding dalam474.44m20.00.02Cat dinding luar474.44m20.00.03Waterproofing atap1,223.70m20.00.04Waterproofing lantai KM59.96m20.00.05Cat Plafon1,223.70m20.00.0Subtotal VIII0.00.0IXPEKERJAAN SANITAIR0.01Closet Monoblock19.00pcs0.00.02Kran dinding19.00pcs0.00.03Avour19.00pcs0.00.04Pas. Kran air 1/2' utk wastafel17.00m0.05Pipa PVC 4"90.00m0.00.06Pipa PVC 3"90.00m0.00.07Pipa PVC 1.5"90.00m0.00.08Pipa PVC 3/4"90.00m0.00.09Septictank1.00pcs0.00.010Sumur resapan1.00pcs0.00.0Subtotal IX0.00.0XPEKERJAAN MECHANICAL/ELECTRICAL0.01Instalasi lampu (termasuk lampu)255.00pcs0.00.02Instalasi stop kontak (termasuk soket)60.00pcs0.00.03Instalasi telepon (termasuk soket)5.00pcs0.00.04Instalasi Smoke Detector226.00pcs0.00.05Saklar55.00pcs0.00.06Instalasi TV+Soket5.00pcs0.00.07Panel Box C/W MCB5.00pcs0.00.08Penangkal Petir6.00set0.00.09Kabel Power dalam gedung50.00m0.00.0Subtotal X0.00.0XIPEKERJAAN ATAP1Atap Galvalume + Roof Insulation319.92m20.0Subtotal XI0.0

TOTAL HARGA0.00.0* Catatan :0.0Ok1. Tidak termasuk ijin - ijin IMB2. Tidak termasuk ijin - ijin ke masyarakat

Hormat kami,

Ir. Yulius Yudianto

Sheet1PERHITUNGAN VOLUME PEKERJAANPEKERJAANSUB PEKERJAANL O K A S ITAHUN ANGGARANA. GEDUNG PELAYANANNo.Jenis PekerjaanPLTAdllSatuanVolumeHarga SatuanJumlah HargaTotal Biayammmm2Rp.Rp.Rp.IPEKERJAAN PERSIAPAN1Pengukuran dan pas. Bouwplankm10.078,408.000.02Bongkar Atap + rangka Atapm237,312.000.03Bongkar Dindingm3247,827.300.04Bongkar Plafonm25,088.000.05Pembersihan pasca pekerjaanls1.001,500,000.001,500,000.00JumlahSUB JUMLAH 11,500,000.00APEMBANGUNAN RUANG PELAYANANIIPEKERJAAN TANAH1Galian tanah1.001.000.8023.00m318.4029,050.00534,520.002Urug pasir bawah pondasi1.001.000.0523.00m31.1584,700.0097,405.003Urugan sirtu Peninggian Lantai16.8020.621.20m3415.5881,160.0033,728,105.96SUB JUMLAH 234,360,030.96

IVPEKERJAAN PEMANCANGAN1Pengadaan Tiang pancang 20*2010.0054.00m540.002Jasa Pemancangan Tiang pancang 20*2010.0054.00m540.00203,646.30109,969,002.003Potong Tiang Pancang1.0054.00bh54.00439,393.9023,727,270.60SUB JUMLAH 4133,696,272.60

VPEKERJAAN BETON 1Lantai kerja 10 Cm16.8020.62m2346.422Poer1.001.000.8023.00m318.403Pek. Balok sloof 40/60155.380.400.60m337.2989,216.383,326,964.464Pek. Balok 30/50182.880.300.504.00m3109.7381,105.808,899,528.565Pek. Kolom Praktis 15/150.150.1517.3816.00m36.2672,620.50454,241.236Pek. Kolom 40/400.400.4017.3823.00m363.9481,105.805,185,904.857Plat Lantai0.121,223.704.00m3587.3810,284.456,040,839.10d. Pembesian Ulirkg10,809.450.012Pek. Tangga a. Beton Plat tangga K-225m31.60782,575.441,252,120.71b. Bekistingm2178,402.500.0c. Pembesian Poloskg10,284.450.0d. Pembesian Ulirkg10,809.450.0JumlahSUB JUMLAH 525,159,598.91

VPEKERJAAN PASANGAN & PLESTERAN1Pas. Dinding 1/2 bata 118.614.00m2474.4466,835.7531,709,553.232Pasangan Keramik Lantai polos 30x301,163.74m21,163.7484,687.0098,553,649.383Pasangan Keramik kamar mandi59.96m259.964Pas. Keramik dinding kamar mandi2.302.301.505.00m239.685Pas.lantai keramik tanggam210.006Paving Stone5.0321.50m2108.04Jumlah130,263,202.6124.0024.0050,400,000.00VIPEKERJAAN KUSEN, DAUN PINTU & JENDELA55,440,000.001Kusen pintu dan jendela, Almunium35.9920.00m1719.8076,102.0554,778,255.592Pas. Pintu kaca rangka almunium2.100.807.00m211.76450,000.005,292,000.00Pas. jendela kaca rangka almunium1.300.6510.00m28.453Pas. pintu Kamar mandi PVCbh2.00225,000.00450,000.004Pasang kaca mati 5 mm4.501.45m26.5382,187.25536,271.81Jumlah61,056,527.40

VIIPEKERJAAN RANGKA ATAP & PENUTUP ATAPAtap genteng1Atap Galvalume14.8821.50m2319.92135,000.0043,189,200.002Reng alumnium Trassm20.027,500.000.03Pasangan Lisplank kamperm10.052,155.000.04Penutup atap Genting model karangpilangm20.047,171.000.05Pasang Genting Bubungan karangpilangm10.065,000.000.06Talang BJLS 40 m1124,000.000.0Atap asbes/seng gelombang1Kuda-kuda dan Gording 8/12 m30.02Pasangan Lisplank kamperm'52,155.000.03Penutup atap asbes gelombang 2,4X0,8m20.04Pasang asbes Bubungan m10.05Penutup atap seng gelombang 2,4X0,8m20.06Pasang seng Bubungan m10.0Jumlah43,189,200.00

VIIIPEKERJAAN LANGIT-LANGITLangit-langit eternit 1.00X1.001Pas. Rangka 1.00X1.00, merantim20.053,392.500.02Pas. Langit-langit asbesm20.014,117.500.03Pas. List plafonm10.010,566.500.0Langit-langit plywood 30X60m11Pas. rangka 30X60, merantim2104,975.000.02Pas. langit-langit plywood, tebal 4mmm20.03Pas. List plafonm110,566.500.0Jumlah0.0

IXPEKERJAAN CAT1Melabur kayu dengan teerm210,670.000.02Mendempul dan gosok kayu lamam28,060.500.03Pengecatan kayu lamam227,991.750.04Pengecatan dinding lamam27,396.600.05Politur kayu m241,020.000.06Pengecatan Dinding barum213,227.700.07Pengecatan Plafon barum213,227.700.08Pengecatan exterior watershildm233,576.000.0Jumlah0.0

XPEKERJAAN LISTRIK 1Pas. Instalasi titik lampu Ttk14.0075,000.001,050,000.002Pas. Instalasi Stop Kontakttk9.0075,000.00675,000.003Pas. Sakelar tunggalbh2.0030,000.0060,000.004Pas. sakelar gandabh6.0045,000.00270,000.005Pas. Lampu PLC 20 wbh12.00125,000.001,500,000.006Pas. lampu pijar 15 wbh2.0035,000.0070,000.007Pas. MCBbh3.00110,000.00330,000.00Jumlah3,955,000.00

XIPEKERJAAN SANITASI1Pas. Closet jongkokbh150,000.000.02Pas. Closet Dudukbh1.003Pas. Wastafelbh2.00275,000.00550,000.004Pas. Instalasi pipa GI 1/2"m10.085,000.000.05Pas. Instalasi pipa GI 3/4"m10.00.06Pas. Instalasi pipa pvc 1/2"m150.0017,500.00875,000.007Pas. Instalasi pipa pvc 3/4"18.005.00m190.0024,000.002,160,000.008Pas. Instalasi pipa pvc 3"18.005.00m190.0065,000.005,850,000.009Pas. Instalasi pipa pvc 4"18.005.00m190.0095,000.008,550,000.0010Pas. Avur bh1.0017,500.0017,500.0011Pas. Kran air 1/2'-3/4'bh1.0027,500.0027,500.0012Pas. Kran air 1/2' utk wastafelbh2.00Jumlah18,030,000.00

XIIPEKERJAAN KUNCI & PENGGANTUNG1Pas. Kunci tanam 2 putarbh4.00200,499.00801,996.002Pas. Kunci silinder (km/wc)bh1.0061,845.7561,845.753Pas. Engsel jendela 3"bh9.0019,291.50173,623.504Pas. engsel pintu 4"bh7.0021,937.25153,560.755Pas. Grendel pintubh7.0019,083.00133,581.006Pas. Grendel jendelabh9.0016,183.00145,647.007Pekerjaan Lain-lain 15%116,619,550.140.0Jumlah1,470,254.00

ERROR:#REF!777,463,667.61