You are on page 1of 3

BILL OF QUANTITY - PEKERJAAN ARSITEKTURAL

June 2023

PROJECT : VILLA UMALAS (IGOR HOUSE)


LOKASI : Umalas, Bali

PAKET PEKERJAAN : ARSITEKTURAL


REKAPITULASI

PROJECT : IGOR HOUSE


UMALAS, BALI

PEKERJAAN ARSITEKTURAL

No. Descriptipn Sub Total (Material) Sub Total (Upah)

BIll. No. 1 PEKERJAAN ARSITEKTURAL 114,156,679 64,927,281

REAL COST Rp 114,156,679 Rp 64,927,281


CONTRACTOR FEE 10% Rp 11,415,668 Rp 6,492,728
TOTAL Rp 125,572,347 Rp 71,420,009
TOTAL ROUNDED Rp 125,572,000 Rp 71,420,000
GRAND TOTAL Rp 196,992,000
DIAJUKAN DIPERIKSA
Denpasar, June 2023

I MADE BUDI SANTOSA EVGENII BABIKOV

CONTRACTOR PROJECT MANAGER


BILL OF QUANTITY

PROJECT : IGOR HOUSE


UMALAS, BALI

PEKERJAAN ARSITEKTURAL

No. Uraian Sat. Qty Harga Satuan Material Harga Satuan Upah Jumlah Material Jumlah Upah

BIll. No. 1 PEKERJAAN ARSITEKTURAL


1 Finishing Dinding
- Dinding Bata Ringan Dalam Ruangan
- Pasangan bata ringan ex. Utomo t = 10 cm, Lantai Tiga m² 74.61 Rp 87,000 Rp 36,750 Rp 6,491,283 Rp 2,742,008
- Pasangan bata ringan ex. Utomo t = 30 cm, Lantai Tiga m² 166.35 Rp 261,000 Rp 110,250 Rp 43,418,146 Rp 18,340,424

2 Finishing Marine Coat


Second Floor
- Steel coulumn HB 350x350x12x19 mm m1 17.33 Rp 125,000 Rp 85,000 Rp 2,165,625 Rp 1,472,625
- Steel column HB 150x150x7x10 mm K10 m1 8.93 Rp 125,000 Rp 85,000 Rp 1,115,625 Rp 758,625
- Steel beam WF 500x200x10x16 mm B8 m1 8.93 Rp 125,000 Rp 85,000 Rp 1,115,625 Rp 758,625
- Steel beam WF 350x175x7x11 mm B9 m1 33.08 Rp 125,000 Rp 85,000 Rp 4,134,375 Rp 2,811,375
- Steel beam WF 200x100x3.2x4.5 mm B10 m1 62.37 Rp 125,000 Rp 85,000 Rp 7,796,250 Rp 5,301,450
- Steel beam WF 300x150x6.5x9 mm B8' m1 7.35 Rp 125,000 Rp 85,000 Rp 918,750 Rp 624,750
- Steel beam WF 150x75x5x7 mm B11 m1 11.66 Rp 125,000 Rp 85,000 Rp 1,456,875 Rp 990,675
- Steel beam WF 250x125x6x9 mm B12 m1 23.31 Rp 125,000 Rp 85,000 Rp 2,913,750 Rp 1,981,350

Stairs
- Steel beam WF 250x125x6x6 mm m1 32.03 Rp 125,000 Rp 85,000 Rp 4,003,125 Rp 2,722,125
- Steel beam WF 300x150x6.5x9 mm m1 6.30 Rp 125,000 Rp 85,000 Rp 787,500 Rp 535,500
- Hollow 4/8 cm for stairs m1 240.03 Rp 125,000 Rp 85,000 Rp 30,003,750 Rp 20,402,550
- Plat 6mm m² 51.24 Rp 150,000 Rp 105,000 Rp 7,686,000 Rp 5,380,200
- Plat 15mm m² 1.00 Rp 150,000 Rp 105,000 Rp 150,000 Rp 105,000

PEKERJAAN ARSITEKTURAL Rp 114,156,679 Rp 64,927,281

You might also like