BQ-1(Sumursd Resapan Dan Biopori) Print

Page:/1 / 46

17 BRC M6 (34.76 kg) 1 m2 20,843.74 20,843.74 18 BRC M7 (47.61kg) 1 m2 29,388.89 29,388.89 19 BRC M8 (61.79kg) 1 m2 38,141.98 38,141.98 20 Baja WF 1 kg 8,300 8,300.00

Plat 8, 12 mm 1 kg 7,200 7,200.00 Siku 70.70.7 1 kgCNP 125.50.20.2,3 1 kg 6,206 6,205.97

21 Span skroef dia 16 mm 1 bh 18,000 18,000.00 22 Angkur dia 16 mm P=30 cm 1 bh 7,850 7,850.00 23 Baut HTB dia 16 mm + double plat ring 4700 bh 7,850 7,850.00 24 Hollow 8x6 cm 1 btg 250000 250,000.00

Hollow 4x2 cm 1 btg 105000 105,000.00 Seng 0.3 mm, 80x270 cm 1 lbr 90,000 90,000.00

25 Pipa Hitam SCH 40 dia 6"x6,7 mm 1 btg 1,410,000 1,410,000.00 Pipa Hitam SCH 40 dia 8"x7,8 mm 1 btg 2,172,000 2,172,000.00

26 Angkur dia 19 mm - L=1000 mm + mur 1 bh 31,000 31,000.00 Ring 1 bh 500 500.00

22 genteng slate ex cisangkan standart 1 bh 10,346 10,345.50 23 genteng slate ex cisangkan 1 bh 10,346 10,345.50 24 Genteng glasur Kanwuri flat natural (1 m2 = 12 bh) 1 bh 14,500 14,500.00

Genteng glasur Kanwuri flat dop 1 bh 17,500 17,500.00 Genteng glasur Kanwuri flat hitam kilap 1 bh 20,000 20,000.00

25 Genteng glasur Kanwuri espanica natural (1 m2 = 14 bh) 1 bh 10,250 10,250.00 26 Nok flat ( 1m - 3 bh) 1 bh 40,000 40,000.00 27 Nok apex 1 bh 85,000 85,000.00 28 Nok ujung 1 bh 80,000 80,000.00 29 Brushbond flex 30kg 30 kg 893,000 893,000.00 30 Atap alderon t=12 mm dop 1 m2 153,333 153,333.33 31 Atap alderon t=12 mm transparan 1 m2 186,667 186,666.67 32 Talang alderon 1 m' 66,000 66,000.00 33 Sambungan talang 1 pcs 33,000 33,000.00 34 Penutup talang 1 pcs 35,200 35,200.00 35 Parquet kalimanan 1 m2 385,000 385,000.00 36 Foam 3 mm 1 m2 11,000 11,000.00 37 Plint 1 m' 86,842 86,842.11 38 Kawat loket welded mesh 50x50x3 mm (uk. 1,8 x30 m) 1 roll 2,700,000 2,700,000.00 39 Kawat loket welded mesh 50x50x2 mm (uk 1,8 x30 m) 1 roll 1,500,000 1,500,000.00

C. MATERIAL CAT 1 Cat Mowilex Weathershield (20 ltr) 1 Pail 1600000 1,600,000.00

Cat Mowilex Weathershield (5 ltr) 1 Gln 215,000 215,000.00 2 Cat ICI Pentalite (2,5 ltr) 2.5 ltr 135,000 135,000.00

Cat Mowilex w. merah 2.5 ltr 130,000 130,000.00 3 Plamir RG (25 kg) 1 Pail 200,000 200,000.00 4 Cat Jotung Optima standart 2.5 ltr 200,000 200,000.00

1 Kusen kamper samarinda oven 1 m3 14,700,000 14,700,000.00 2 Daun pintu solid rk kamper samarinda (P1, PJ1) 1 bh 3,215,000 3,215,000.00 3 Daun pintu kaca rk kamper samarinda (P3) 1 bh 1,940,000 1,940,000.00 4 Daun pintu rangka kayu double teakwood t = 3.8 cm (P2) 1 bh 1,020,000 1,020,000.00 5 Daun pintu rangka kayu Nyatoh t = 3.8 cm (P4) 1 bh 950,000 950,000.00 6 Daun pintu rangka kayu lapis teakwood dan formika (P6) 1 bh 900,000 900,000.00

Plafond gypsum 9 mm jayaboaed + rangka metal furing 1 m2 110,000 110,000.00 Drop ceilling 20 cm 1 m' 55,000 55,000.00 Shadow line 1 m' 17,500 17,500.00 Wood plank 8" texture 1 m' 65,000 65,000.00 GRC 9 mm 1 lbr 250,000 250,000.00 Cat dinding interior ex Jotun 1 m2 16,000 16,000.00 Cat dinding exterior ex Jotun 1 m2 29,000 29,000.00 Cat dinding interior ex Catylac 1 m2 18,000 18,000.00 Cat dinding interior ex ICI Pentalite 1 m2 23,000 23,000.00

F. SANITAIR 0.7 0.74 1 Washtafel ex Toto type LW 640 CJ komplit accessories dan 1 bh 1,519,000 1,519,000.00 2 Monoblock ex Toto type CW 420 J SW 420 JP 1 bh 2,380,000 2,380,000.00 3 Shower ex Toto type TS 309RYN 1 bh 1,591,000 1,591,000.00 4 Floor drain ex Toto type TX1BN 1 bh 314,500 314,500.00

Page:/2 / 46

5 Holder Paper ex Toto type TX 703AES 1 bh 169,460 169,460.00 6 Kran Sink ex Toto type T30AR13V7N 1 bh 301,920 301,920.00 7 Cermin 60x80 cm ex pelangi 1 m2 200,000 200,000.00 8 Kitchen Sink 1 meja 2 lubang Tipe XL 9 1 bh 5,200,000 5,200,000.00 9 Urinoir Partisi A 100 ex toto 1 bh 917,600 917,600.00 10 Kitchen Sink 1 meja 2 lubang Tipe ID 900 Kiko 1 bh 1,774,000 1,774,000.00 11 Kitchen Sink 1 meja 2 lubang Tipe ISB 1100 Kiko 1 bh 2,178,000 2,178,000.00

Accessories Pintu 1 Engsel kupu2 ex Dekkson ES-S/S-DL-4'x3'x3 mm-2B 1 set 90,000 90,000.00 2 Lockcase ex Dekkson MTS-L-DKS-8485-RL+DC-D60 1 set 190,000 190,000.00 3 Flush Bolt ex Dekkson FB-DEK-608-BR-^+12-SN 1 bh 200,000 200,000.00 4 Lever handle ex Dekkson Tube Rose LHTR DKS 058 1 PSG 200,000 200,000.00 5 Rel daun pintu sliding 1 set 220,000 220,000.00 6 Handle pintu sliding 1 bh 25,000 25,000.00 7 Casement handle ax Dekkson CH-428-Nlock-RNA 1 bh 12,500 12,500.00 8 Friction Stay ex Dekkson FS-DEK-20" 1 bh 230,000 230,000.00 9 - Smart Energy Saving (Key Tag ) Level 2 ex ventaza 1 bh 459,000 - 10 Center pivot hinge 1 bh 81,000 - 11 - Flush bolt FB SQ 501-270 mm 1 bh 90,000 - 26 Seng gelombang 1000x2000 mm 0.2 mm 1 lbr 38,500 38,500.00

MATERIAl KAYU

15 Papan* Papan A, 2x20x400 cm 1 m3 1,650,000 - * Papan Albasia A 1 m3 550,000 - * Papan Albasia B 1 m3 600,000 - * Papan Albasia C 1 m3 700,000 - * Papan Albasia Super 1 m3 850,000 - * Transport 10 m3 350,000 35,000.00

MATERIAl BESI

20 Bondex ekor burung W= 60 cm 1 m' 78,182 - 21 Bondex ekor burung W= 100 cm 1 m' 89,091 -

21 Atap spandek 0.40 zincalume 1 m2 56,150 - 22 Atap spandek 0.45 zincalume 1 m2 61,497 - 23 Atap spandek 0.40 colourbond 1 m2 104,545 - 24 Atap spandek 0.45 colourbound 1 m2 113,636 - 23 pasang glass wool 1 m2 7,083 - 24 pasang allumunium foil ex polyfoil 1 m2 3,194 -

Page:/3 / 46

25 pasang wire mesh 1 m2 5,463 -

27 Seng gelombang 1000x2000 mm 0.25 mm 1 lbr 45,000 - 28 besi hollow 40x40x1.7 mm 1 btg 130,000 - 29 Seng plat t=0.4 mm 1 m2 95,816 - 30 Conwood 1 m2 225,000 -

MATERIAl ALAM

MATERIAl BETON

12 Beton K-225 (12 +/- 2) 1 M3 818,182 -

5 Beton K-275 (12 +/- 2) 1 M3 940,000 - 6 Beton K-300 (12 +/- 2) 1 M3 872,727 -

Pompa 1 - 100 m3 1 Ls 4,090,909 - Pompa > 100 1 M3 40,909 -

14 Tiang Pancang 25x25 cm (D 16 mm) 1 m' 231,200 - 15 Tiang Pancang 20x20 cm 1 m' 153,850 - 16 Mob demob Drop hammer 1 unit 4,851,000 - 17 Upah pancang drop hammer 1 m' 12,100 -

1 Mercusuar Block 1 m3 700,000 - 2 Perekat Bata ringan STAR M811 (40 kg) 1 Zak 75,660 - 3 Perekat plesteran bata ringan STAR M821 (40 kg) 1 Zak 54,600 - 4 MU 301 1 Zak 62,500 - 5 MU 250 1 Zak 90,000 - 4 Perekat acian bata ringan STAR M831 (40 kg) 1 Zak 71,760 - 5 Batu alam paras jogja 1 m2 310,000 - 6 Batu alam andesit alur 1 m2 280,000 - 7 Batu templek 1 m2 230,000 - 8 Pemasangan Granit lantai, 30x60 cm Everest ex Indogress 1 m2 324,900 - 9 Finish Granite Tile Warna Terang, 60 x 60 cm white onyx (Café) 1 m2 222,300 - 10 Keramik lantai 30x30 cm ex Roman 1 m2 80,000 - 11 Keramik lantai 30x60 cm ex Roman 1 m2 113,600 - 12 Finish lantai Area Kasir (B) (Homogenous Tile - Granit Tile Warna Teran 1 m2 153,900 - 13 Finish Lantai (Homogenous Tile - Granit Tile 30/60) Oakwood Golden e 1 m2 330,600 - 14 Finish Lantai Keramik Kitchen (D) (Keramik 60/60) ex Roman 1 m2 158,333 - 15 Finish Lantai Hall (F) (Granit Tile Warna Coklat 60/60) Cristalo Desert Brown ex Indogress 199,500 - 16 Finishing Lantai Granit, 15x60 cm GT612205R d Balsa Wengue ex Rom 1 m2 215,555 - 17 Lantai Keramik 30x30 cm Warna Dove Grey ex Roman 1 m2 79,500 - 18 Keramik Dinding 60x60 cm Warna Glossy Krem ex Roman GT602131C 1 m2 158,333 - 19 Pas. Dinding Keramik Tile 40 x 40 cm (12)) ex Roman 1 m2 87,750 - 20 Floor hardener Nitofloor Hardtop Natural (25 kg) 1 zak 84,000 - 21 Niro granit 60x60 cm traventine 1 m2 200,000 - 22 Niro granit 80x80 cm traventine 1 m2 225,000 - 23 Keramik Cavalli 60x60 cm 1 m2 100,000 - 24 Paving block ex cisangkan 1 m2 2,864 -

I. A. MATERIAl KAYU

1 Triplek 3 mm 1 lbr 42,500 2 Multilek 6 mm 1 lbr 70,000 3 Multilek 8 mm 1 lbr 102,500 4 Multilek 12 mm 1 lbr 131,750

Bekisting kolom 1 m2 100,400 - Bekisting balok 1 m2 146,800 - Bekisting lantai 1 m2 104,600 -

B. MATERIAL PINTU 0.85

Page:/4 / 46

1 Kusen kayu Nyatph Palu Oven 5x10 cm 1 m3 12,355,000 - 2 Kusen 5x10 cm kamper samarinda Solid Engineering Oven 1 m' 101,700 - 3 Daun pintu HPL ex Taco 6 mm + solid wood + Nat + Liping (P1) 1 bh 1,980,000 - 4 - Daun pintu HPL ex Taco 6 mm + Solid Wood + Nat + Liping(P2) 1 bh 1,755,000 - 5 Daun pintu HPL ex Taco 6 mm + Solid Wood + Nat + Liping + lubang kac 1 bh 2,011,500 - 6 Daun pintu HPL ex Taco 6 mm + Solid Wood + Nat + Liping + lubang kac 1 bh 2,277,000 - 7 - Daun pintu HPL ex Taco 6 mm + Solid Wood + Nat + Liping + lubang k 1 bh 1,890,000 - 8 Lidah pintu P6 1 btg 31,500 - 9 - Daun pintu HPL ex Taco 6 mm + Solid Wood + Nat + Liping (P7) 1 bh 2,205,000 - 10 Lidah pintu P7 1 btg 36,000 - 11 Daun pintu HPL ex Taco 6 mm + Solid Wood + Nat + Liping + lubang kac 1 bh 2,065,500 - 12 Daun pintu kaca (P10) 1 bh 1,000,000 -

Page:/5 / 46

2 Paku dari 5 cm @ 30 kg 1 dus 345,000

4 Paku 2" s/d 6" (30 kg) 1 kg 315,000 #REF! 5 Paku 1" 1 kg 20,000 6 Paku seng 1 kg 25,000

D. KERAMIK 1 Keramik , 20x20 cm IKAD 1 dus 37,000 2 Keramik 20x25 cm IKAD 1 dus 41,500 3 Keramik, 40x40 cm IKAD 1 dus 66,000 4 Keramik, 30x30 cm IKAD 1 dus 41,500 5 Keramik granito uk 60x60 cm / KW II 1 dus 120,000

E. MATERIAL LAIN - LAIN 1 Asbes gelombang merk Jabesmen l=1 mtr 0.3 cm 5,600 2 Genteng keramik IKAD (kecil) 1 bh 6,500 3 Genteng keramik IKAD (besar) 1 bh 7,000 7,250.00 4 Gypsum kerm Elphane 9 mm 1 lbr 45,000 5 Seng plat, t=0.2 mm L=45 cm p=46 mtr 1 roll 550,000 6 Seng plat, t=0.2 mm L=90 cm p=46 mtr 1 roll 1,100,000 7 Seng gelombang 180x770x020 1 lbr 40,200 8 Paku seng 1 kg 25,000 8 Genteng metal biasa t=0.25 1 m2 45,000

Genteng metal biasa t=0.35 1 m2 62,500 Genteng lapis batu t=0.25 1 m2 72,000 Genteng lapis batu t=0.30 1 m2 90,000 Nok bulat t=0.25 mm, p=80 cm 1 bh 26,000 Nok bulat t=0.25 mm, p=80 cm 1 bh 28,000 Nok panjang / kotak t=0.25 1 bh 20,000 Nok panjang / kotak t=0.35 1 bh 21,000 Nok lapis batu nok bulat panjang 80 cm 1 bh 44,000 Nok lapis batu nok bulat panjang 80 cm 1 bh 29,000 Bondex ekor burung W= 60 cm 1 m' 86,000 - Bondex ekor burung W= 100 cm 1 m' 98,000 -

F. SANITAIR 1 Toren merk Pinguin @ 500 ltr 1 bh 800,000 2 Toren merk Pinguin @ 1000 ltr 1 bh 1,265,000 3 Toren merk Pinguin @ 2000 ltr 1 bh 2,900,000 4 Pintu PVC (Polos) 1 bh 190,000 5 Pintu PVC (Kaca) 1 bh 300,000

G. CAT 1 Cat tembok Merk mr. Ken @ 25 kg 1 pail 165,000

H. ACCESSORIES PINTU 1 Kunci Merk Benoty 1 set 100,000 2 Engsel 4" merk Benoty @ 2 bh 1 set 22,500 3 Engsel 3" merk Benoty @ 2 bh 1 set 17,500

I. KACA 1 Kaca rayben 5 mm @ 10 kp 10 kp 1,075,000 2 Kaca polos 5 mm @ 10 kp 10 kp 975,000 3 Glass block 1 bh 14,000

III. MATERIAL ALAM

1 Batu gunung 1 m3 105,000 - 2 Split 1/2 1 m3 190,000 - 3 Split 2/3 1 m3 160,000 - 3 Batu bata 1 bh 600 - 4 Pasir cor 1 m3 155,000 - 5 Pasir pasang 1 m3 115,000 - 6 Pasir urug paving 1 m3 100,000 -

Page:/6 / 46

7 Tanah merah 1 m3 8 Base course 1 m3 228,000 - 7 paving persegi panjang tebal 6 cm 1 bh 1,105

1 Kayu Cerucuk uk. 3 m 1 btg 7,400 2 Kayu Cerucuk uk. 4 m 1 btg 8,400 3 Kayu Cerucuk samak 1 btg 6,000 4 Papan uk. 2x20x4 m 1 lbr 40,000 2,500,000.00 5 Papan uk. 2,5x20x4 m 1 lbr 60,000 3,000,000.00 6 Paku 1 kg 11,000 -

Page:/7 / 46

Page:/8 / 46

Page:/9 / 46

Page:/10 / 46

Page:/11 / 46

Page:/12 / 46

Page:/13 / 46

ANALISA HARGA SATUAN

PROYEK : PEMBANGUNAN PASTORAN PAROKI PEKERJAAN : STRUKTUR, ARSITEK, & ME LOKASI : JL. WARINGIN BANDUNG Bandung, 21 Desember 2015

Nr Description Qty Unit Harga Satuan TotalMaterial Upah Material Upah

PEKERJAAN STRUKTUR

a. Bouwplank 1.00 m' 2.00 - Dolken (ongkos kirim + kuli bongkar ) 1.33 btg 16,000 21,333.33 0.00 - Papan terentang, 2/20 cm (ongkos kirim + kuli bongkar) 0.0048 m3 1,400,000 6,720.00 0.00 - Paku 5 & 7 cm 0.02 kg 11,000 177.22 0.00 - Upah 1.00 m' 0 5,500 0.00 5,500.00

Sub total 28,230.56 5,500.00 Over Head 0.00 0.00Sub total 28,230.56 5,500.00PPH 23 2 % 846.92 165.00Sub total 29,077.47 5,665.00Rounded 29,100.00 5,700.00 Grand Total 34,800.00

b. Pasang Jaring Pelindung t. 10 m' 97 m'- Jaring 10.00 m' 5,000 50,000.00 0.00 - Ongkos jahit 10.00 m' 500 5,000.00 0.00 - Bambu & tali 0.42 btg 20,000 8,414.51 0.00 - Upah 10.00 m2 0 3,000 0.00 30,000.00

Sub total 63,414.51 30,000.00 Over Head 0.00 0.00Sub total 63,414.51 30,000.00PPH 23 2 % 1,902.44 900.00Sub total 65,316.94 30,900.00Rounded 65,300.00 30,900.00 Grand Total 96,200.00

c. Pagar proyek t=1,8 m 1.00 m'- Kayu dolken 3.500 btg 16,000 - 56,000.00 0.00- Paku 0.08 kg 11,000 0 880.00 0.00- Seng gelombang 0.20 mm 1.250 lbr 38,500 0 48,125.00 0.00- Paku seng 7.500 bh 750 0 5,625.00 0.00- Upah 1.000 m' 0 20,000 0.00 20,000.00

Sub total 110,630.00 20,000.00Over Head 0.00 0.00Sub total 110,630.00 20,000.00PPH 23 2 % 3,318.90 600.00Sub total 113,948.90 20,600.00Rounded 113,900.00 20,600.00 Grand Total 134,500.00

1.00 Material Beton site mix 1:2:3 1.00 m3 - Pasir beton 0.53 m3 180,000 - 96,000.00 0.00- Split 0.80 m3 185,000 - 148,000.00 0.00 - Semen 6.67 zak 50,545 - 336,969.70 0.00- Alat bantu 1.00 m3 5,000 5,000.00 0.00- Upah 1.00 m3 132,000 0.00 132,000.00

Sub total 585,969.70 132,000.00O. H & Waste 0.00 0.00Sub total 585,969.70 132,000.00PPH 23 17,579.09 3,960.00Sub total 603,548.79 135,960.00Rounded 603,500.00 136,000.00 Grand Total 739,500.00

2.00 Material Beton site mix K -250 (1:2,89:3.17) 1.00 m3

Page:/14 / 46




- Pasir beton 0.65 m3 180,000 - 117,892.35 0.00- Split 0.72 m3 185,000 - 132,906.52 0.00 - Semen 7.08 zak 50,545 - 357,970.64 0.00- Alat bantu 1.00 m3 5,000 5,000.00 0.00- Alat bantu 1.00 m3 0 132,000 0.00 132,000.00

Sub total 613,769.51 132,000.00O. H & Waste 7% 0.00 0.00Sub total 613,769.51 132,000.00PPH 23 3% 18,413.09 3,960.00Sub total 632,182.59 135,960.00Rounded 632,200.00 136,000.00 Grand Total 768,200.00

3.00 Material Beton site mix K -250 (1:3,03:3,33) 1.00 m3 - Pasir beton 0.66 m3 180,000 0 118,565.22 0.00- Split 0.72 m3 185,000 0 133,923.91 0.00 - Semen 6.79 zak 50,545 0 343,379.45 0.00- Alat bantu 1.00 m3 5,000 0 5,000.00 0.00- Alat bantu 1.00 m3 0 132,000 0.00 132,000.00


4.00 Material Beton Ready Mix K-250 1.00 m3 - Beton readymix 1.00 m3 865,000.00 865,000.00 0.00 - Pompa 1.00 m3 50,000.00 50,000.00 0.00 - Los material beton 0.04 m3 865,000 34,600.00 0.00 - Alat bantu (Mel polisi + ritasi mixer) 1.00 m3 28,333 28,333.33 0.00 - Upah 1.00 m3 0 66,000 0.00 66,000.00

Sub total 977,933.33 66,000.00 O. H & Waste 7% 0.00 0.00Sub total 977,933.33 66,000.00PPH 23 3% 29,338.00 1,980.00Sub total 1,007,271.33 67,980.00Rounded 1,007,300.00 68,000.00 Grand Total 1,075,300.00

5.00 Pasir urug- Urugan pasir 1.000 m3 110,000 110,000.00 0.00- Material lose 1.200 m3 110,000 132,000.00 0.00- Alat bantu 1.000 ls 250 0 250.00 0.00- Upah 1.000 m3 22,000 0.00 22,000.00

Sub total 242,250.00 22,000.00O. H & Waste 7% 0.00 0.00Sub total 242,250.00 22,000.00PPH 23 3% 7,267.50 660.00Sub total 249,517.50 22,660.00Rounded 249,500.00 22,700.00 Grand Total 272,200.00

6.00 Pembesian 1.00 kg- Besi beton 1.000 kg 6,091 6,090.91 0.00- Waste 0.080 kg 6,091 487.27 0.00- Kawat beton 0.016 kg 13,000 208.00 0.00

Page:/15 / 46




- Alat bantu 1.000 ls 100 - 100.00 0.00- Upah 1.000 kg - 900 0.00 900.00

Sub total 6,886.18 900.00O. H & Waste 7% 0.00 0.00Sub total 6,886.18 900.00PPH 23 3% 206.59 27.00Sub total 7,092.77 927.00Rounded 7,100.00 900.00 Grand Total 8,000.00

7.00 Lantai kerja, t=50 mm 1.00 m2- Pasir beton 0.03 m3 180,000 4,800.00 0.00 - Split 0.04 m3 185,000 8,222.22 0.00 - Semen Holcin 0.22 zak 50,545 11,232.32 0.00 - Alat 0.05 m3 5,000 250.00 0.00 - Upah 1.00 m2 0 5,000 0.00 5,000.00

Sub total 24,504.55 5,000.00 O. H & Waste 7% 0.00 0.00Sub total 24,504.55 5,000.00PPH 23 3% 735.14 150.00Sub total 25,239.68 5,150.00Rounded 25,200.00 5,200.00 Grand Total 30,400.00

8.00 Pas Batu Kali (1:5) 1.00 m3 - Material Pas Batu Kali 1.00 m3 125,000 - 125,000.00 0.00 - Waste material 0.20 m3 125,000 25,000.00 0.00 - Pasir 0.51 m3 155,000 0 79,360.00 0.00 - Semen 3.20 zak 50,545 0 161,745.45 0.00 - Upah 1.00 m3 - 55,000 0.00 55,000.00

Sub total 391,105.45 55,000.00 O. H & Waste 7% 0.00 0.00Sub total 391,105.45 55,000.00PPH 23 3% 11,733.16 1,650.00Sub total 402,838.62 56,650.00Rounded 402,800.00 56,700.00 Grand Total 459,500.00

9.00 Pembesian (BRC M5) 1.00 m2- Wire mesh 1.000 m2 14,475 14,475.49 0.00- Overlaping 0.114 m2 14,475 1,656.26 0.00- Wire 0.010 kg 13,000 130.00 0.00- Equipment 1.000 kg - 2,800 0.00 2,800.00

Sub total 16,261.74 2,800.00O. H & Waste 7% 0.00 0.00Sub total 16,261.74 2,800.00PPH 23 3% 487.85 84.00Sub total 16,749.59 2,884.00Rounded 16,700.00 2,900.00 Grand Total 19,600.00

10.00 Bekisting poer P2, ( 3 x pakai) 1.00 m2 2 - Kaso 5/7 0.01 m3 1,450,000 11,841.67 0.00 - Multiplek 9 mm 0.14 lbr 145,000 20,138.89 0.00 - Dolken 1.60 bt 13,500 21,571.43 0.00 - Paku 0.46 kg 11,000 5,031.65 0.00 Paku 5 cm (kaso ke multiplek) 0.23 Paku 7 cm (kaso ke kaso) 0.08

Page:/16 / 46




Paku 10 cm (dolken ke dolken) 0.67 - Upah 1.00 m2 44,000 0.00 44,000.00


11.00 Bekisting sloof TB1, 300X600 mm (3 x pakai) 1.00 m2 2.88 - Kaso 5/7 0.01 m3 1,450,000 - 12,687.50 0.00 - Triplek 9 mm 0.14 lbr 145,000 - 20,138.89 0.00 - Dolken 1.14 bt 13,500 - 15,428.57 0.00 - Paku 0.31 kg 11,000 - 3,405.59 0.00 Paku 5 cm (multiplek ke kaso) 0.23 Paku 7 cm (kaso ke kaso) 0.08 Paku 10 cm (dolken ke dolken) 0.58 - Upah 1.00 m2 - 44,000 0.00 44,000.00


12.00 Bekisting kolom (3 x pakai) 1.00 m2 5.76 - Kaso 5/7 0.01 m3 1,450,000 - 16,916.67 0.00 - Multiplek 12 mm 0.14 lbr 145,000 - 20,138.89 0.00 - Dolken 1.27 bt 13,500 - 17,142.86 0.00 - Paku 0.24 kg 11,000 - 2,595.59 0.00 Paku 5 cm (kaso ke kaso) 0.44 Paku 7 cm (kaso ke kaso) 0.24 Paku 10 cm (dolken ke dolken) 0.67 - Upah 1.17 m2 - 44,000 0.00 51,333.33


13.00 Bekisting Balok Lantai, 300X600 mm (3 x pakai) 1.00 m2 3.60 - Kaso 5/7 (rangka bekisting) 0.01 m3 1,450,000 - 14,040.83 0.00 - Kaso 5/7 (rangka esteger) 0.00 m3 1,450,000 - 6,090.00 0.00 - Triplek 12 mm 0.14 lbr 145,000 - 20,138.89 0.00 - Dolken 2.87 bt 13,500 - 38,750.00 0.00 - Papan 2/20cm 0.01 m3 642,000 3,424.00 0.00 - Paku 0.25 kg 11,000 - 2,767.79 0.00 Paku 5 cm (multiplek ke kaso) 0.35 Paku 7 cm (kaso ke kaso) 0.27 Paku 10 cm (dolken ke dolken) 0.29 - Upah 1.00 m2 - 49,500 0.00 49,500.00

Sub total 85,211.52 49,500.00 O. H & Waste 7% 0.00 0.00

Page:/17 / 46




Sub total 85,211.52 49,500.00PPH 23 3% 2,556.35 1,485.00Sub total 87,767.86 50,985.00Rounded 87,800.00 51,000.00 Grand Total 138,800.00

14.00 Bekisting Lantai w/ Kayu 1.00 m2 2.88 - Kaso 5/7 (rangka pengikat esteger) 0.01 m3 1,450,000 - 12,687.50 0.00 - Triplek 12 mm 0.17 lbr 145,000 - 25,173.61 0.00 - Dolken 6.25 bt 13,500 - 84,375.00 0.00 - Papan 2/20cm 0.01 m3 642,000 - 6,420.00 0.00 - Paku 0.25 kg 11,000 - 2,797.70 0.00 Paku 5 cm (multiplek ke kaso) 0.08 Paku 7 cm (kaso ke kaso) 0.36 Paku 10 cm (dolken ke dolken) 0.29 - Upah 1.00 m2 - 55,000 0.00 55,000.00


15.00 Konsruksi baja WF 1.00 kg- Material baja 1.00 kg 8,300 - 8,300.00 0.00 - Alat 1.00 kg 1,000 - 1,000.00 0.00 - ongkos kirim ke proyek kg 100.00 - 0.00 0.00 - Fabrikasi & erection 1.00 kg 3,300 0.00 3,300.00 - Cat zinchromate 1.00 kg 450 150 450.00 150.00 - Cat finish 1.00 kg 500 200 500.00 200.00 - Baut 1.00 kg 450 - 450.00 0.00


16.00 Pek.Gordeng Baja C 150.65.20.2,3 1.00 kg- Material baja 1.00 kg 6,206 6,205.97 0.00 - Alat 1.00 kg 1,000 1,000.00 0.00 - ongkos kirim ke proyek kg 200 0.00 0.00 - Fabrikasi & erection 1.00 kg 0 3,300 0.00 3,300.00 - Cat zinchromate 1.00 kg 450 150 450.00 150.00 - Cat finish 1.00 kg 500 200 500.00 200.00 - Baut 1.00 kg 450 0 450.00 0.00


17.00 Konsruksi baja Plat 1.00 kg- Material baja 1.00 kg 7,200 7,200.00 0.00 - Alat 1.00 kg 1,000 1,000.00 0.00

Page:/18 / 46




- ongkos kirim ke proyek 1.00 kg 200.00 200.00 0.00 - Fabrikasi & erection 1.00 kg 3,300 0.00 3,300.00 - Cat zinchromate kg 450 150 0.00 0.00 - Cat finish 1.00 kg 500 200 500.00 200.00 - Baut 1.00 kg 450 - 450.00 0.00


18.00 Rangka atap rangka hollow 8x6 cm (Rafter & gording) 1.00 m2

Rafter Hollow 8x6 cm #VALUE! m' 41,667 #VALUE! #VALUE!

Gording Hollow 8x6 cm #VALUE! m' 41,667 #VALUE! #VALUE!- Cat zinchromate #VALUE! kg 450 150 #VALUE! #VALUE!- Cat finish #VALUE! kg 500 200 #VALUE! #VALUE!- Upah #VALUE! kg 3,300 #VALUE! #VALUE!

Sub total #VALUE! #VALUE!O. H & Waste 7% #VALUE! #VALUE!Sub total #VALUE! #VALUE!PPH 23 3% #VALUE! #VALUE!Sub total #VALUE! #VALUE!Rounded #VALUE! #VALUE!Grand Total #VALUE!

1.00 Penutup Atap w/ seng 1.00 m2- Seng 1.00 m2 50,420 - 50,420.17 0.00 - Alat bantu 1.00 m2 3,000 - 3,000.00 0.00 - Upah 1.00 m2 0 4,000 0.00 4,000.00

Sub total 53,420.17 4,000.00 O. H & Waste 7% 0.00 0.00Sub total 53,420.17 4,000.00PPH 23 3% 1,602.61 120.00Sub total 55,022.77 4,120.00Rounded 55,000.00 4,100.00 Grand Total 59,100.00

2.00 Atap canopy w/ seng gelombang rangka hollow 4x2 cm 1.00 1.10 - Hollow 4x2 cm 5.93 m' 17,500 - 103,777.03 0.00 - Seng 1.00 m2 50,420 4,000 50,420.17 4,000.00 - Alat bantu 1.00 m2 3,000 - 3,000.00 0.00 - Upah 9.96 kg 0 3,300 0.00 32,876.56


3.00 Partisi kaca 5 mm + rangka siku, h 300 1.00 0.82 - U Allumunium 4.07 m' 15,000 - 61,029.41 0.00

Page:/19 / 46




- Kaca 5 mm 1.00 m2 125,000 - 125,000.00 0.00 - Sealent 8.14 m' 5,000 - 40,686.27 0.00 - Upah 1.00 m2 0 25,000 0.00 25,000.00


18.00 Genteng glasur Kanmuri flat natural 1.00 m2 - Genteng beton vlat 12.00 bh 14,500 - 174,000.00 0.00 - Alat bantu 1.00 m2 2,000 - 2,000.00 0.00 - Upah 1.00 m2 0 10,000 0.00 10,000.00


19.00 Nok genteng 1.00 m' - Nok 3.00 bh 40,000 - 120,000.00 0.00 - Adukan 1.00 m' 4,539 - 4,538.84 0.00 - Alat bantu 1.00 m' 1,000 - 1,000.00 0.00 - Upah 1.00 m' 0 20,000 0.00 20,000.00


20.00 Nok Apex 1.00 bh - Nok 1.00 bh 85,000 85,000.00 0.00 - Adukan 1.00 bh 1,513 - 1,512.95 0.00 - Alat bantu 1.00 m' 1,000 - 1,000.00 0.00 - Upah 1.00 m' 0 7,000 0.00 7,000.00

Page:/20 / 46





21.00 Nok ujung 1.00 bh - Nok 1.00 bh 80,000 80,000.00 0.00 - Adukan 1.00 bh 1,513 - 1,512.95 0.00 - Alat bantu 1.00 m' 1,000 - 1,000.00 0.00 - Upah 1.00 m' 0 7,000 0.00 7,000.00


22.00 Atap Alderon dop 1.00 m2- Atap alderon 1.00 m2 153,333 153,333.33 0.00 - Overlap 0.02 m2 153,333 - 3,818.00 0.00 - Self driling 4.00 bh 1,000 - 4,000.00 0.00 - Alat bantu 1.00 m' 1,000 - 1,000.00 0.00 - Upah 1.00 m' 0 11,000 0.00 11,000.00


23.00 Atap Alderon transparant 1.00 m2- Atap alderon 1.00 m2 186,667 186,666.67 0.00 - Overlap 0.02 m2 186,667 - 4,648.00 0.00 - Self driling 4.00 bh 1,000 - 4,000.00 0.00 - Alat bantu 1.00 m' 1,000 - 1,000.00 0.00 - Upah 1.00 m' 0 11,000 0.00 11,000.00


23.00 Talang datar alderon #REF! m'- Talang 1.00 m' 66,000 66,000.00 0.00 - Sambungan #REF! bh 33,000 - #REF! #REF!- Penutup talang #REF! bh 35,200 - #REF! #REF! - Hak talang plat strip 4.680 kg 9,350 3,500 43,758.00 16,380.00

Page:/21 / 46




- Alat bantu 1.00 m' 1,000 - 1,000.00 0.00 - Upah 1.00 m' 0 16,500 0.00 16,500.00

Sub total #REF! #REF!O. H & Waste 7% #REF! #REF!Sub total #REF! #REF!PPH 23 3% #REF! #REF!Sub total #REF! #REF!Rounded #REF! #REF!Grand Total #REF!

B. PEKERJAAN ARSITEKTUR

1.00 Pasangan 1/2 batu 1;5 (Lt. Dasar) 1.00 m2 - Bata 70.00 bh 700 49,000.00 0.00 - Pasir 0.03 m3 155,000 4,133.33 0.00 - Semen holcin 0.11 zak 50,545 5,391.52 0.00 - Upah 1.00 m2 0 16,500 0.00 16,500.00 - Alat bantu 1.00 m2 2,500 5,500 2,500.00 5,500.00


2.00 Plesteran, t=2.5 cm (1:5) lt. dasar 1.00 m2 - Pasir 0.03 m3 155,000 - 5,166.67 0.00 - Semen 0.13 zak 50,545 - 6,739.39 0.00 - Upah 1.00 m2 - 13,800 0.00 13,800.00 - Alat 0.50 m2 2,500 5,500 1,250.00 2,750.00


3.00 1 M2 Acian PC- Semen (50 kg) 0.0800 zak 50,545 - 4,043.64 0.00- Upah 1.0000 m2 - 11,000 0.00 11,000.00 - Alat bantu m2 5,000 - 0.00 0.00


4.00 Cor kolom Praktis, 15x15 cm 1.00 m3 - Concrete site mix 0.02 m3 585,970 13,184.32 0.00 - Pembesian 3.04 kg 6,886 20,944.32 0.00 - Steel bar, 4 dia.8 mm 1.74 kg - Beugel, dia.8-200 mm 1.30 kg- Bekisting 1.00 m1 5,200 5,200.00 0.00

Page:/22 / 46




- Upah 1.00 m' 35,800 0.00 35,800.00


5.00 Finish beton w/ MU 1.00 m2* Mortar AM 86 2.00 kg 4,000 8,000.00 0.00 * Mortar AM 40 0.25 kg 8,800 2,200.00 0.00 * Alat bantu 1.00 m2 1,000 1,000.00 0.00 * Upah 1.00 m2 22,000 0.00 22,000.00


6.00 Partisi wire mesh rangka siku 2.16 m2* Rangka siku L 40.40.4 10.35 kg 10,700 3,650 110,768.78 37,785.61 * Plat strip 40.4 5.10 kg 10,700 3,650 54,545.23 18,606.55 * Wleded mesh 50x50x3 mm #VALUE! roll 2,700,000 108,000 #VALUE! #VALUE!

Sub total #VALUE! #VALUE!O. H & Waste 7% #VALUE! #VALUE!Sub total #VALUE! #VALUE!PPH 23 3% #VALUE! #VALUE!Sub total #VALUE! #VALUE!Rounded #VALUE! #VALUE!Grand Total #VALUE!

7.00 Finishing kongliong pintu dan jendela 1.00 m'- Bekisting 1.00 m' 6,111 6,500 6,111.11 6,500.00 - Plesteran 0.15 m2 13,156 16,550 1,973.41 2,482.50 - Acian 0.15 m2 4,044 11,000 606.55 1,650.00 - Sudutan 2.00 m' 1,500 5,000 3,000.00 10,000.00 - Pengecatan 0.15 m2 20,000 5,000 3,000.00 750.00


Page:/23 / 46




6.00 Kerawang uk 20 x 20 termasuk ban tepi kerawan 25.00 bh - Bata karawang 1.00 bh 4,000 4,000.00 0.00 - Pasir 0.001 m3 155,000 165.33 0.00 - Semen holcin 0.004 zak 50,545 - 215.66 0.00 - Upah 0.04 m2 20,000 0.00 800.00 - Alat bantu 0.04 m2 2,500 5,500 100.00 220.00


7.00 Dinding andesit basalto, 20x40 cm 1.00 m2 - Pasir 0.03 m3 155,000 0 4,133.33 0.00 - Semen 0.27 zak 50,545 0 13,478.79 0.00- Andesit basalto 1.05 m2 ### 0 288,750.00 0.00

Sub total 306,362.12 0.00Over Head 0.00 0.00Sub total 306,362.12 0.00PPH 23 2 % 9,190.86 0.00Sub total 315,552.98 0.00Rounded 315,600.00 0.00 Grand Total 315,600.00

8.00 Plin basalto 1.00 m2- Basalto 0.10 m2 306,362 0 30,636.21 0.00- Ongkos potong 1.25 bh 5,000 0 6,250.00 0.00- Upah 1.00 m' 0 20,000 0.00 20,000.00

Sub total 36,886.21 20,000.00Over Head 0.00 0.00Sub total 36,886.21 20,000.00PPH 23 2 % 1,106.59 600.00Sub total 37,992.80 20,600.00Rounded 38,000.00 20,600.00 Grand Total 58,600.00

9.00 Lantai keramik 30/30 cm Roxy Tile 1.00 m2 - Pasir 0.03 m2 155,000 5,166.67 0.00 - Semen 0.13 zak 50,545 6,739.39 0.00 - Keramik 30x30 cm (B) 1.05 m2 88,000 92,400.00 0.00- Semen warna AM 50 0.13 kg 20,000 2,500.00 0.00- Alat bantu 1.00 m2 1,000 1,000.00 0.00 - Upah 1.00 m2 - 44,000 0.00 44,000.00


10.00 Plin keramik 30/30 0.10 m'- Keramik 0.10 m2 107,806 10,780.61 0.00- Ongkos potong 2.22 bh 2,500 5,555.56 0.00 - Upah 1.00 m' 0 27,500 0.00 27,500.00

Page:/24 / 46





11.00 Lantai homogenous tile 60/60 1.00 m2 - Pasir 0.03 m3 155,000 4,133.33 0.00 - Semen 0.27 zak 50,545 13,478.79 0.00- Indogres 1.05 m2 209,000 219,450.00 0.00- Semen warna AM 50 0.09 kg 20,000.00 1,818.18 0.00- Alat bantu 1.00 m2 1,000.00 1,000.00 0.00 - Upah 1.00 m2 0.00 49,500 0.00 49,500.00


12.00 Plin homogenous tile 10/60 0.10 m'- Keramik 0.10 m2 239,880 23,988.03 0.00- Ongkos potong 1.39 bh 2,500 3,472.22 0.00 - Upah 1.00 m' 0 27,500 0.00 27,500.00


13.00 Lantai parquet kayu 1.00 m2- Parquet 1.00 m2 385,000 385,000.00 0.00- Under layer 1.39 bh 11,000 15,277.78 0.00- Finish PU 1.00 m2 100,000 - Upah 1.00 m' 0 40,000 0.00 40,000.00


14.00 Plin kayu 1.00 m2- Plint 1.00 m' 86,842 86,842.11 0.00- Finish 1.00 m' 10,000 10,000.00 0.00 - Upah 1.00 m' 0 15,000 0.00 15,000.00

Sub total 96,842.11 15,000.00O. H & Waste 7% 0.00 0.00Sub total 96,842.11 15,000.00PPH 23 3% 2,905.26 450.00Sub total 99,747.37 15,450.00

Page:/25 / 46




Rounded 99,700.00 15,500.00 Grand Total 115,200.00

15.00 Lantai keramik 20 x 20 1.00 m2 - Pasir, t = 5 cm 0.03 m3 155,000 0 4,133.33 0.00 - Semen 0.27 zak 50,545 0 13,478.79 0.00- Keramik 1.05 m2 88,000 - 92,400.00 0.00- Alat bantu 1.00 m2 1,000 - 1,000.00 0.00 - Upah 1.00 m2 0 44,000 0.00 44,000.00


16.00 Dinding keramik 20 x 40 h = 240 1.00 m2 - Pasir, t = 5 cm 0.03 m3 155,000 0 4,133.33 0.00 - Semen 0.33 zak 50,545 0 16,848.48 0.00- Keramik 1.05 m2 92,400 0 97,020.00 0.00- Alat bantu 1.00 m2 1,000 0 1,000.00 0.00 - Upah 1.00 m2 0 55,000 0.00 55,000.00


17.00 Meja Washtafel lapis Granit 1.00 m'- Bekisting 0.60 m2 131,454 55,000 78,872.29 33,000.00- Besi 7.49 kg 6,886 900 51,565.96 6,739.49- Beton site mix 0.08 m2 585,970 132,000 46,877.58 10,560.00- Pasangan bata kaki 0.48 m2 61,025 22,000 29,291.93 10,560.00- Plester & aci 0.96 m2 17,200 27,550 16,511.71 26,448.00- Finsih granit niro absolute 1.00 m' 900,000 48,000 900,000.00 48,000.00

Sub total 1,123,119.46 135,307.49O. H & Waste 7% 0.00 0.00Sub total 1,123,119.46 135,307.49PPH 23 3% 33,693.58 4,059.22Sub total 1,156,813.04 139,366.72Rounded 1,156,800.00 139,400.00 Grand Total 1,296,200.00

18.00 Dinding keramik 20 x 20 h = 160 cm 1.00 m2 - Pasir, t = 5 cm 0.03 m3 155,000 0 4,133.33 0.00 - Semen 0.33 zak 50,545 0 16,848.48 0.00- Keramik 1.05 m2 92,400 0 97,020.00 0.00- Alat bantu 1.00 m2 1,000 0 1,000.00 0.00 - Upah 1.00 m2 0 55,000 0.00 55,000.00

Sub total 119,001.82 55,000.00O. H & Waste 7% 0.00 0.00Sub total 119,001.82 55,000.00PPH 23 3% 3,570.05 1,650.00Sub total 122,571.87 56,650.00Rounded 122,600.00 56,700.00

Page:/26 / 46




Grand Total 179,300.00

19.00 Water proofing brushbond flek ex fosroc (toilet) 1.00 m2- Water proofing 1.00 m2 59,533 0 59,533.33 0.00- Alat bantu 1.00 m2 5,000 5,000.00 0.00 - Upah 1.00 m2 0 11,000 0.00 11,000.00


20.00 Sreeding water proofing 0.05 m2 - Pasir 0.07 m3 155,000 10,333.33 0.00 - Semen Holcin 0.33 zak 50,545 16,848.48 0.00 - Alat 0.05 m3 1,000 50.00 0.00 - Upah 1.00 m2 0 22,000 0.00 22,000.00


21.00 Lantai Keramik 35/60 Banyan Beige 1.00 m2 - Pasir 0.03 m2 155,000 5,166.67 0.00 - Semen 0.13 zak 50,545 6,739.39 0.00 - Keramik 1.05 m2 124,960 131,208.00 0.00- Semen warna AM 50 0.13 kg 20,000 2,500.00 0.00- Alat bantu 1.00 m2 1,000 1,000.00 0.00 - Upah 1.00 m2 - 44,000 0.00 44,000.00


23.00 Kusen kayu kamper samarinda 5/15- Kusen kamper samarinda oven 1.0000 m3 14,700,000 14,700,000.00 0.00 - Upah 1.00 m3 0 2,933,300 0.00 2,933,300.00

Sub total 14,700,000.00 2,933,300.00O. H & Waste 7% 0.00 0.00Sub total 14,700,000.00 2,933,300.00PPH 23 3% 441,000.00 87,999.00Sub total 15,141,000.00 3,021,299.00Rounded 15,141,000.00 3,021,300.00 Grand Total 18,162,300.00

24.00 Daun pintu kayu solid t = 3.8 mm (P1)- Daun pintu 1.0000 bh 3,215,000 3,215,000.00 0.00 - Upah 1.00 m3 0 82,500 0.00 82,500.00

Sub total 3,215,000.00 82,500.00

Page:/27 / 46




O. H & Waste 7% 0.00 0.00Sub total 3,215,000.00 82,500.00PPH 23 3% 96,450.00 2,475.00Sub total 3,311,450.00 84,975.00Rounded 3,311,500.00 85,000.00 Grand Total 3,396,500.00

25.00 Daun pintu rangka kayu double teakwood t = 3.8 cm (P2)- Daun pintu 1.0000 bh 1,020,000 1,020,000.00 0.00 - Upah 1.00 m3 0 82,500 0.00 82,500.00


25.00 Daun pintu kaca rangka kayu (P3)- Daun pintu kaca 1.0000 bh 1,940,000 1,940,000.00 0.00 - Upah 1.00 m3 0 82,500 0.00 82,500.00


26.00 Daun pintu rangka kayu Nyatoh t = 3.8 cm (P4)- Daun pintu 1.0000 bh 950,000 950,000.00 0.00 - Upah 1.00 m3 0 82,500 0.00 82,500.00

Sub total 950,000.00 82,500.00O. H & Waste 7% 0.00 0.00Sub total 950,000.00 82,500.00PPH 23 3% 28,500.00 2,475.00Sub total 978,500.00 84,975.00Rounded 978,500.00 85,000.00 Grand Total 1,063,500.00

26.00 Daun pintu rangka kayu lapis teakwood dan formika (P6)- Daun pintu 1.0000 bh 900,000 900,000.00 0.00 - Upah 1.00 m3 0 82,500 0.00 82,500.00

Sub total 900,000.00 82,500.00O. H & Waste 7% 0.00 0.00Sub total 900,000.00 82,500.00PPH 23 3% 27,000.00 2,475.00Sub total 927,000.00 84,975.00Rounded 927,000.00 85,000.00 Grand Total 1,012,000.00

27.00 Angker dia 16 mm- Angkur 1.0000 bh 7,850 7,850.00 0.00 - Upah 1.00 bh 0 10,000 0.00 10,000.00

Sub total 7,850.00 10,000.00O. H & Waste 7% 0.00 0.00Sub total 7,850.00 10,000.00

Page:/28 / 46




PPH 23 3% 235.50 300.00Sub total 8,085.50 10,300.00Rounded 8,100.00 10,300.00 Grand Total 18,400.00

1.00 Monoblock ex Toto type CW 420 J SW 420 JP 1.00 bh

- Monoblock 1.00 bh 2,380,000 2,380,000.00 0.00

- Alat bantu 1.00 ls 15,000.00 15,000.00 0.00

- Transport ke proyek & asuransi bh 20,000.00 0.00 0.00 - Upah 1.00 bh - 165,000 0.00 165,000.00

Sub total 2,395,000.00 165,000.00

O. H & Waste 7% 0.00 0.00Sub total 2,395,000.00 165,000.00PPH 23 3% 71,850.00 4,950.00Sub total 2,466,850.00 169,950.00Rounded 2,466,900.00 170,000.00 Grand Total 2,636,900.00

2.00 Washtafel ex Toto type LW 640 CJ komplit access 1.00 m'

- Wastafel 1.0000 bh 1,519,000 0 1,519,000.00 0.00 - Alat bantu 1.0000 bh 10,000 0 10,000.00 0.00- Ongkos kirim ps 50,000 0.00 0.00 - Upah 1.00 bh 0 165,000 0.00 165,000.00

Sub total 1,529,000.00 165,000.00 O. H & Waste 7% 0.00 0.00Sub total 1,529,000.00 165,000.00PPH 23 3% 45,870.00 4,950.00Sub total 1,574,870.00 169,950.00Rounded 1,574,900.00 170,000.00 Grand Total 1,744,900.00

3.00 Shower ex Toto type TS 309RYN

- Shower 1.0000 bh 1,591,000 0 1,591,000.00 0.00- Transport, Palet, Asuransi 1.0000 bh 5,000 0 5,000.00 0.00- Alat bantu 1.0000 bh 5,000 0 5,000.00 0.00 - Upah 1.00 bh 0 110,000 0.00 110,000.00


4.00 Paper holder TX 703 AES ex Toto - Tempat tissue 1.0000 bh 169,460 0 169,460.00 0.00- Transport, palet, asuransi bh 2,500.00 0 0.00 0.00- Alat bantu 1.0000 bh 5,000 0 5,000.00 0.00 - Upah 1.00 bh 0 22,000 0.00 22,000.00


Page:/29 / 46




5.00 Floor drain TX 1BN ex Toto 1.00 bh

- Floor drain 1.0000 bh 314,500.00 0 314,500.00 0.00- Transport bh 5,000 0 0.00 0.00- Alat bantu 1.0000 bh 5,000 0 5,000.00 0.00 - Upah 1.00 bh 0 27,500 0.00 27,500.00


6.00 Cermin bh

- Cermin 5 mm 0.9000 m2 200,000 0 180,000.00 0.00

- Bevel 4.2000 m' 15,000 0 63,000.00 0.00- Alat bantu 1.0000 m2 2,500 0 2,500.00 0.00 - Upah 0.90 m2 0 16,500 0.00 14,850.00


7.00 Kran Sink ex Toto type T30AR13V7N 1.00 bh

- Kran air 1.0000 bh 301,920 0 301,920.00 0.00- Transport, palet, asuransi bh 1,000 0 0.00 0.00 - Alat bantu 1.0000 bh 1,000 0 1,000.00 0.00 - Upah 1.00 bh 0 5,500 0.00 5,500.00


8.00 Kitchen Sink 1 meja 2 lubang 1.00 bh

- Kitchen sink 1.0000 bh 1,774,000 0 1,774,000.00 0.00 - Alat bantu 1.0000 bh 1,000 0 1,000.00 0.00 - Upah 1.00 bh 0 110,000 0.00 110,000.00

Sub total 1,775,000.00 110,000.00 O. H & Waste 7% 0.00 0.00Sub total 1,775,000.00 110,000.00PPH 23 3% 53,250.00 3,300.00Sub total 1,828,250.00 113,300.00Rounded 1,828,300.00 113,300.00 Grand Total 1,941,600.00

9.00 Partisi urinoir A 100 ex Toto 1.00 bh

- Partisi A 100 1.00 bh 917,600.00 - 917,600.00 0.00

- Alat bantu 1.00 ls 5,000.00 - 5,000.00 0.00

- Upah 1.00 bh - 110,000 0.00 110,000.00

Page:/30 / 46




Sub total 922,600.00 110,000.00

O. H & Waste 7% 0.00 0.00Sub total 922,600.00 110,000.00PPH 23 3% 27,678.00 3,300.00Sub total 950,278.00 113,300.00Rounded 950,300.00 113,300.00 Grand Total 1,063,600.00

10.00 Engsel kupu2 ex Dekkson ES-S/S-DL-4'x3' 1.00 set 1.15

- Engsel 1.00 set 45,000 45,000.00 0.00 - Alat bantu 1.00 set 1,000.00 1,000.00 0.00 - Ongkos Pasang 1.00 set 11,000 0.00 11,000.00


11.00 Lockcase ex Dekkson MTS-L-DKS-8485-RL 1.00 unit- Lockcase ex Dekkson MTS-L-DKS-8485- 1.00 unit 190,000 190,000.00 0.00 - Alat bantu 1.00 unit 1,000 1,000.00 0.00 - Ongkos Pasang kunci 1.00 unit 55,000 0.00 55,000.00


12.00 Lever handle ex Dekkson Tube Rose LHTR D 1.00 unit

- Handle 1.00 set 200,000 200,000.00 0.00 - Alat bantu 1.00 unit 1,000 1,000.00 0.00 - Ongkos Pasang handle 1.00 unit 16,500 0.00 16,500.00


13.00 Flush Bolt ex Dekkson FB-DEK-608-BR-^+1 1.00 unit"- Flush Bolt ex Dekkson FB-DEK-608-BR-^ 1.00 unit 200,000 200,000.00 0.00 - Alat bantu 1.00 unit 1,000 1,000.00 0.00 - ongkos PASANG 1.00 unit 22,000 0.00 22,000.00


Page:/31 / 46




14.00 Rel daun pintu sliding 1.00 set - Rel 1.00 set 220,000 - 220,000.00 0.00 - Alat bantu 1.00 unit 5,000 5,000.00 0.00 - ongkos PASANG 1.00 set 110,000 0.00 110,000.00


15.00 Handle pintu sliding 1.00 set - Handle 1.00 set 25,000 - 25,000.00 0.00 - Alat bantu 1.00 unit 1,000 1,000.00 0.00 - ongkos PASANG 1.00 set 16,500 0.00 16,500.00


16.00 Casement handle ax Dekkson CH-428-Nloc 1.00 set - Casement 1.00 set 12,500 - 12,500.00 0.00 - Alat bantu 1.00 unit 1,000 1,000.00 0.00 - ongkos PASANG 1.00 set 8,250 0.00 8,250.00


17.00 Friction Stay ex Dekkson FS-DEK-20" 1.00 set - Friction stay 1.00 set 230,000 - 230,000.00 0.00 - Alat bantu 1.00 unit 2,000 2,000.00 0.00 - ongkos PASANG 1.00 set 22,000 0.00 22,000.00


Page : 32 / 46

Harga Satuan Upah

No. Item Pekerjaan Vol. Sat. Mandor yang di acc

1 Galian strauss w/ mesin 1.00 m' 80,000 88,000 2 Galian strauss manual 1.00 m' 40,000 44,000 3 Pembesian 1.00 kg 800 900 4 Cor readymix pompa 1.00 m3 60,000 66,000 5 Buangan galian 1.00 m3 100,000 110,000 6 Galian tanah manual 1.00 m3 40,000 44,000 7 Urugan tanah kembali poer / sloof 1.00 m3 20,000 22,000 8 Cor lantai kerja 1.00 m3 5,000 5,500 9 Pasang pondasi batu kali 1.00 m3 50,000 55,000

10 Bekisting bata 1.00 m2 20,000 22,000 11 Bekisting kayu poer 1.00 m2 40,000 44,000 12 Bekisting balok 1.00 m2 45,000 49,500 13 Bekisting lantai 1.00 m2 50,000 55,000 14 Cor beton site mix 1.00 m3 120,000 132,000 15 Cor strauss pile 1.00 m' 12,500 13,800 16 BRC 1.00 m2 2,500 2,800 17 Pasang bata lt.1 1.00 m2 15,000 16,500 18 Steger bambu 1.00 m2 5,000 5,500 19 Plesteran lt.1 1.00 m2 12,500 13,800 20 Acian 1.00 m2 10,000 11,000 21 Cor ringbalk + bekisting + besi 1.00 m' 32,500 35,800 22 Finish beton 1.00 m2 20,000 22,000 23 Pasang keramik lantai 1.00 m2 40,000 44,000 24 pasang plint 1.00 m' 25,000 27,500 25 Pasang granit 1.00 m2 45,000 49,500 26 Pasang keramik dinding 1.00 m2 50,000 55,000 27 Waterproofing dinding 1.00 m2 10,000 11,000 28 Screedeing + finish 1.00 m2 20,000 22,000 29 Cat dinding 1.00 m2 6,000 6,600 30 Pasang kusen 1.00 m' 2,666,667 2,933,300 31 Pasang pintu kayu 1.00 unit 75,000 82,500 32 Pasang atap alderon 1.00 m2 10,000 11,000 33 Pasang talang 1.00 m 15,000 16,500 34 Pemadatan tanah dengan stamper 1.00 m2 3,000 3,300 35 Upah baja 1.00 m2 3,000 3,300 36 Pelur 1.00 m2 12,500 13,800

PEKERJAAN PERSIAPAN1 Pembersihan Lahan 1.00 m2 1,000 1,100 2 Pasang bouwplank 1.00 m' 5,000 5,500

PEKERJAAN BOBOKAN1 Bobok dinding bata 1.00 m2 5,850 6,435 2 Bobok pondasi batu kali / sloof 1.00 m3 227,500 250,250 3 Bobok kolom praktis 1.00 m' 3,900 4,290 4 Bobok kolom balok 1.00 m' 5,200 5,720 5 Bobok / chipingan plesteran 1.00 m2 3,250 3,575 6 Bobok keramik dinding 1.00 m2 6,500 7,150 7 Bobok keramik lantai 1.00 m2 6,500 7,150 8 Bobok lantai kerja 1.00 m2 3,900 4,290 9 Bobok pancang 1.00 ttk 50,000 55,000

GALIAN

7 Galian sloof 1.00 m3 39,000 42,900 8 Galian tanah sumuran 1.00 m3 65,000 71,500

BEKISTING

PEMBESIAN

17 Pasang bondex 1.00 m2 6,000 6,600 18 Pasang shear conector 1.00 bh 750 825 19 Baja 1.00 kg 2,500 2,750 20 pasang Atap 1.00 m2 5,000 5,500 21 pasang Nok 1.00 m' 4,000 4,400 22 pasang Flashing 1.00 m' 4,000 4,400 23 pasang glass wool 1.00 m2 1,500 1,650 24 pasang allumunium foil 1.00 m2 1,500 1,650 25 pasang wire mesh 1.00 m2 1,500 1,650

PENGECORAN1 Cor strauss 1.00 m' 39,000 42,900

22 Cor kolom praktis + bekisting lt.2 1.00 m' 11,700 12,870 23 Cor sitemix 1.00 m3 100,000 110,000 24 Cor readymix curah 1.00 m3 40,000 44,000

5 Bor strauss + cor 1.00 m' 39,000 42,900 6 Finish cor plat lantai 1.00 m2 3,900 4,290 7 Cor sambungan kolom struktur site mix 1.00 m3 84,500 92,950 8 Grouting kolom 1.00 bh 26,000 28,600

PASANGAN / FINISHING

3 Pasang pagar pengaman 1.00 m2 16,250 17,875

24 Pasang pondasi batu kosong 1.00 m3 25,000 27,500

10 Pasang granit lantai 1.00 m2 45,000 49,500

25 Pasang glass block 1.00 m2 6,500 7,150 26 Pasang roster 1.00 m2 9,750 10,725

21 Sudutan 1.00 m' 2,600 2,860

23 Finish kongliong 1.00 m' 13,000 14,300

28 Lantai kerja 1.00 m2 5,000 5,500

35 Pasang perfil pasangan bata 1.00 m' 2,600 2,860

30 Kerik cat lama 1.00 m2 2,600 2,860 31 Cat plafond 1.00 m2 6,000 6,600

29 pasang relat 1.00 m' 2,000 2,200 30 Cutter beton 1.00 m' 3,000 3,300 31 Pasang bata ringan 1.00 m2 20,000 22,000 32 Plesteran bata ringan 1.00 m2 15,000 16,500 33 ACian 1.00 m2 12,500 13,750 34 Peluran lantai 1.00 m2 15,000 16,500

Floor hardener 1.00 m2 5,000 5,500

35 Pasang engsel 1.00 bh 10,000 11,000 36 Pasang kunci 1.00 bh 50,000 55,000 37 Pasang handle 1.00 set 15,000 16,500 38 Pasang door stopper 1.00 bh 10,000 11,000

BILL OF QUANTITIY (ALTERNATIVE -1 )Interior and furniture packagePROJECT CAFÉ DE JAVA - SUKAJADIBANDUNG

Dengan hormat,

CAFÉ DE JAVA - SUKAJADINO ITEM

VOLQT SAT

1 5 UNIT

2 9 UNIT

3 2 UNIT

4 1 UNIT

5 1 UNIT

TOTAL

Terms & Conditions :

* DP 40 %, Next 30% before delivery, Next 20% before installation and next 10% after retension (3 months).

* This Quotation is valid for 14 days.

* Prices do not include 10% VAT.

* The prices do not include the cost of unloading and other costs of particular party.

Bersama ini kami sampaikan daftar harga furniture

DINING TABLEP:900 L:600 T:750DINING TABLEP:800 L:800 T:750DINING TABLE PANJANGP:2900 L:500 T:750MEJA BARP:2800 L:2000 T:900PARTISI BESIP:1800 L:200 T:800

BILL OF QUANTITIY (ALTERNATIVE -1 )

CAFÉ DE JAVA - SUKAJADISPEC PRICE PER ITEM

IDR 750,000.00

IDR 800,000.00

###

###

###

TOTAL

DP 40 %, Next 30% before delivery, Next 20% before installation and next 10% after retension (3 months).

This Quotation is valid for 14 days.

The prices do not include the cost of unloading and other costs of particular party.

BANDUNG, 2 FEBUARI 2016

Bersama ini kami sampaikan daftar harga furniture CAFÉ DE JAVA - SUKAJADI, BANDUNG, dengan perincian harga sebagai berikut :

- Daun meja : kayu palet (pinus) fin. Natural dengan teknik kuas.- Kaki meja : besi fin. Hitam doff.

- Daun meja : kayu palet (pinus) fin. Natural dengan teknik kuas.- Kaki meja : besi fin. Hitam doff.

Kayu palet (pinus) fin. Natural dengan teknik kuas.

Kayu palet (pinus) fin. Natural dengan teknik kuas.

- Rangka besi fin. Hitam doff- Ambalan kayu palet (pinus) fin. Natural dengan teknik kuas.

ANDRIANTO SETYADI

CAFÉ DE JAVA - SUKAJADITOTAL

IDR 3,750,000.00

IDR 7,200,000.00

IDR 5,240,000.00

IDR 10,500,000.00

IDR 1,930,000.00

IDR 28,620,000.00



CAFÉ DE JAVA - SUKAJADI, BANDUNG, dengan perincian harga sebagai berikut :

ANDRIANTO SETYADI

BILL OF QUANTITIY (ALTERNATIVE - 2)Interior and furniture packagePROJECT CAFÉ DE JAVA - SUKAJADIBANDUNG

Dengan hormat,

CAFÉ DE JAVA - SUKAJADINO ITEM

VOLQT SAT

1 5 UNIT

2 9 UNIT

3 2 UNIT

4 1 UNIT

5 1 UNIT

TOTAL

Terms & Conditions :

* DP 40 %, Next 30% before delivery, Next 20% before installation and next 10% after retension (3 months).

* This Quotation is valid for 14 days.

* Prices do not include 10% VAT.

* The prices do not include the cost of unloading and other costs of particular party.

Bersama ini kami sampaikan daftar harga furniture CAFÉ DE JAVA - SUKAJADI, BANDUNG

DINING TABLEP:900 L:600 T:750

DINING TABLEP:800 L:800 T:750

DINING TABLE PANJANGP:2900 L:500 T:750

MEJA BARP:2800 L:2000 T:900

PARTISI BESIP:1800 L:200 T:800

CAFÉ DE JAVA - SUKAJADISPEC PRICE PER ITEM TOTAL

IDR 750,000.00 IDR 3,750,000.00

IDR 790,000.00 IDR 7,110,000.00

IDR 2,660,000.00 IDR 5,320,000.00

### IDR 10,010,000.00

IDR 1,700,000.00 IDR 1,700,000.00

TOTAL ###


The prices do not include the cost of unloading and other costs of particular party.


CAFÉ DE JAVA - SUKAJADI, BANDUNG, dengan perincian harga sebagai berikut :

- Daun meja : plywood fin. HPL ex. TACO (Malmo Cream) dengan sistem hotpress.- Kaki meja : besi fin. Hitam doff.

- Daun meja : plywood fin. HPL ex. TACO (Malmo Cream) dengan sistem hotpress.- Kaki meja : besi fin. Hitam doff.- Plywood fin. HPL ex. TACO (Malmo Cream) dengan sistem hotpress.- Plywood fin. HPL ex. TACO (Malmo Cream) dengan sistem hotpress.

- Rangka besi fin. Hitam doff- Ambalan plywood fin. HPL ex. TACO (Malmo Cream) dengan sistem hotpress.- Belum termasuk pot dan tanaman.

ANDRIANTO SETYADI

Page : Rekap / 43 / 46

/fs~r

paku besi besi besi Waste Volume 1.00

9,375.00

;; Hal : RENCANA ANGGARAN BIAYA Pekerjaan : Tugas Drainase Perkotaan Proyek : Drainase Lokasi : Bandung Bandung, 8 Maret 2016

No. Item Pekerjaan Volume Unit Harga Satuan Total

Material + Upah Material + Upah

I. PEKERJAAN DRAINASE PERKOTAAN 291.20

A. 1 Galian tanah 6.80 m3 45,300 308,040.00 2 Lapisan batu kosong , t=500 mm 1.10 m2 205,600 226,160.00 3 Pasaangan Bata Berongga mm 9.10 m2 85,600 778,960.00 4 Pipa Rongga +Saluran Ø 76.2 mm 12.00 m' 42,500 510,000.00 5 Urug Tanah 0.70 m3 22,700 15,890.00 6 Buang Tanah keluar lokasi 6.10 m3 113,300 691,130.00 7 Tutup Sumur Sesapan 1.00 unit 669,200 669,200.00

Sub Total A. 3,204,380.00 Dibulatkan. 3,200,000.00

;; B. Stang Biofill 1 Pipa Galvanis Medium 1/2" 1.60 m' 29,300 46,880.00 2 Mata boor Ø 4" plat Strip w 5 0.20 kg 19,300 3,860.00 3 Floor Penutup bekas Bobok h= 5 mm 0.30 m2 30,400 9,120.00

Sub Total B. 59,860.00 Dibulatkan. 60,000.00

;;

R E K A P I T U L A S I T O T A L

Pekerjaan : Tugas Drainase Perkotaan Proyek : Drainase Lokasi : Bandung

I. PEKERJAAN DRAINASE PERKOTAAN #REF!

II. PEKERJAAN INTERIOR (ALTERNATIV - 1) - PINUS 28,620,000.00

SUB TOTAL #REF!

DIBULATKAN #REF! PPN 10 % #REF!

GRAND TOTAL #REF!

Bandung, 8 Maret 2016 R E K A P I T U L A S I T O T A L

Pekerjaan : Tugas Drainase Perkotaan Proyek : Drainase Lokasi : Bandung

Sumur Resapan Ø 1700 mm x 3000 mm

Page : Rekap / 44 / 46

I. PEKERJAAN DRAINASE PERKOTAAN #REF!

II. PEKERJAAN INTERIOR (ALTERNATIV - 2) - HPL 27,890,000.00

SUB TOTAL #REF!

DIBULATKAN #REF! PPN 10 % #REF!

GRAND TOTAL #REF!

Bandung, 23 Mei 2005

Kepada yth : CMS / Abadi

Up. Ibu Ivana

Telp. (022) 5224777

Fax. (022) 5224777

Subject : Permintaan Harga

Bersama ini kami mohon diberikan harga satuan untuk material dibawah ini. Atas bantuannya kami ucapkan terima kasih.

No. Jenis Material Sat. Volume Harga Satuan PPN / NON PPN

Standart Banci

1 WF KG 14,039.55

2 CNP / UNP KG 9,340.57

3 Plat KG 2,978.85

4 SikuL 50.50.5 KG 688.78

CV. Limatra Jaya

( Ismail)

No. Item Type Profil Panjang Lebar Banyak Jumlah Berat / m' Total (kg) kg / btg Total / btg Total Unit Total (Kg) PLAT CNP Hollow 10.00 4.00 150.00 80x60 40x20

PERHITUNGAN BAJA 1.00 Kolom

a. Kolom K1 Double CNP 125.50.20.2, 3.00 2.00 1.00 6.00 4.52 27.10 27.10 1.00 1.00 Btg 27.10 27.10 Double CNP 125.50.20.2, - 2.00 2.00 - 4.52 - 27.10 - - Btg - -

Base plate 8x15x15 mm 0.15 ### 1.00 0.02 64.81 1.46 186.64 0.01 - lbr - 1.46 Top plate 6x125x100 mm 0.13 0.10 1.00 0.01 48.60 0.61 139.98 0.00 1.00 lbr 139.98 0.61

b. Tie beam Double CNP 125.50.20.2, 8.48 2.00 4.00 67.84 4.52 306.41 27.10 11.31 12.00 Btg 325.20 306.41 b. Tie beam Double CNP 125.50.20.2, 8.13 2.00 5.00 81.30 4.52 367.21 27.10 13.55 14.00 Btg 379.40 367.21

Sub Total 702.78 871.68 1.46 0.61 700.72 - - Waste 10 % 0.12 87.17 0.17 0.07 84.09 - - Grand Total 958.85 1.63 0.68 784.80 - - Kg / M2 4,320.00 0.26 186.64 139.98 27.10

0.01 0.00 28.96 1.00 1.00 29.00 - - 186.64 139.98 785.90 - -

1,112.52 326.62 785.90 -

2.00 Atap a Gording RF.1 Hollow 800X600X40 6.33 1.00 4.00 25.32 7.97 201.80 47.82 4.22 5.00 Btg 239.10 201.80 b Hollow 800X600X40 7.40 1.00 7.00 51.80 7.97 412.85 47.82 8.63 9.00 Btg 430.38 412.85

3.00 Dudukan rangka dinding penutup Hollow 400X200X20 2.78 - 1.00 - 1.68 - 10.08 - - Btg - - Hollow 400X200X20 2.00 - 1.00 - 1.68 - 10.08 - - Btg - - Hollow 400X200X20 3.50 - 1.00 - 1.68 - 10.08 - - Btg - - Hollow 400X200X20 3.00 - 1.00 - 1.68 - 10.08 - - Btg - - Hollow 400X200X20 3.08 - 1.00 - 1.68 - 10.08 - - Btg - -

Waste Plat 3 %

Sub Total 3,132.99 3,458.86 705.63 282.93 3,927.18 614.65 - Waste 10 % 0.12 345.89 84.68 33.95 471.26 73.76 - Grand Total 3,804.74 790.31 316.89 4,398.44 688.40 - Kg / M2 4,320.00 1.50 186.64 139.98 27.10 47.82 47.82

4.23 2.26 162.30 14.40 - 5.00 3.00 163.00 15.00 - 933.20 419.94 4,417.30 717.30 -

6,487.74 1,353.14 4,417.30 717.30 -

Documents

BQ-1(Sumursd Resapan Dan Biopori) Print