OWNER ESTIMATE

PROYEK RUMAH TINGGAL

KODE PEKERJAAN

PEKERJAAN

: the GARDIN
TYPE

LILAC

40 /144 STANDARD

No.

Uraian Pekerjaan

A.

Pekerjaan Persiapan

1
2
3
4

Pembersihan lahan
Pembersihan Akhir
Pekerjaan Bouwplank
Listrik & air kerja

B.

Pekerjaan Tanah & Pondasi

1
2
3
4
5
6
7

Galian pondasi
Urugan/Buang tanah sisa galian
Urugan pasir bawah pondasi
Urugan sirtu peninggian lantai t = 40 cm
Pondasi batu kali
Sloof 15/20
Rollag Bata Teras

C.

Pekerjaan Struktur

Spesifikasi

Satuan

Volume

Harga Satuan

Total
2,260,141

Kaso Glugu 5/7 + Kayu Gelam

m2
m2
m1
ls

144.00
40.85
30.00
1.00

5,000
3,125
26,250
625,000

720,000
127,641
787,500
625,000

9,326,806

padat distamper
padat distamper
K-175

m3
m3
m3
m3
m3
m3
m1

11.72
1.13
14.15
7.82
1.19
4.20

22,500
43,750
150,000
90,625
531,250
2,775,000
34,375

263,689
168,975
1,282,706
4,153,711
3,313,350
144,375

17,754,786
36.27

Kolom K1, 13/20

K-175, TU 4 dia 10, Cincin dia 6-150

m3

0.54

3,187,500

Kolom K2, 13/15

K-175, TU 4 dia 10, Cincin dia 6-150

m3

0.10

3,187,500

302,940

Kolom Praktis, 13/13

K-175, TU 4 dia 8, Cincin dia 6-150

m3

0.61

3,187,500

1,953,695

4
5
6
7

Ring balk 15/25, (RB-1)

Ring balk 15/20, (RB-2), Sofi-sofi
Lintel Balk (LB), 13/13 diatas kusen
Pelat dak+balok listplank ( incl.canopy )

K-175, TU 4 dia 10, Cincin dia 6-150

K-175, TU 4 dia 10, Cincin dia 6-150
K-175, TU 4 dia 8, Cincin dia 6-150
K-175, dia 8 - 20 cm

m3
m3
m3
m3

1.73
1.07
0.22
1.24

3,421,875
3,421,875
3,421,875
2,775,000

5,928,398
3,650,354
751,119
3,449,325

D.

Pekerjaan Bata & Finishing Dinding

Pasangan bata 1/2 batu - trasraam t = 0.3 cm

ad. 1 : 3

m2

12.51

71,875

899,156

Pasangan bata 1/2 batu

ad. 1 : 5 (incl. pasangan bata sofi-sofi )

m2

134.19

66,250

8,890,298

3
4
5
6
7
8

Plaster trasram - t = 30 cm
Plaster
Aci
Dinding Batu Alam
Keramik dinding KM
Finishing 'Opening' Pintu/Jendela

ad. 1 : 3
ad. 1 : 5
ad. 1 : 5
Paras Jogja, tanpa nat, incl. Coating
ex. IKAD 25x40; DX 1282
Plester Aci

m2
m2
m2
m2
m2
m'

25.02
197.19
197.19
7.80
11.40
53.50

35,000
28,750
10,000
262,500
81,250
13,750

875,700
5,669,251
1,971,913
2,047,500
925,844
735,625

E.

Pekerjaan Pintu & Jendela

Kusen P1

Kusen Allumunium ex. alexindo Putih, tebal min 1 mm

unit

1.00

442,500

442,500

Kusen P2

Kusen Allumunium ex. alexindo Putih, tebal min 1 mm

unit

3.00

375,000

1,125,000

Daun Pintu P1, uk. 210 x 90 Cm

1.00

826,875

826,875

Daun Pintu P2, uk. 210 x 80 Cm

unit

3.00

425,000

1,275,000

Kusen & Daun Pintu P4, uk. 210 x 80 cm

J1, Kusen & Daun Jendela Cashment,
uk. 150 x 70 Cm
J2, Kusen & Daun Jendela Sliding,
uk. 150 x 130 Cm

Daun Pintu PANEL MERANTI + accesories

Daun Pintu DOUBLE TEAKWOOD RANGKA MERANTI
+ accesories
Kusen + Daun Pintu PVC + acc. Uk. Besar
Kusen + Daun Jendela, Allumunium ex. alexindo Putih,
tebal min 1 mm, Kaca Polos 5 mm + accesories
Kusen + Daun Jendela, Allumunium ex. alexindo Putih,
tebal min 1 mm, Kaca Polos 5 mm + accesories

unit

unit

1.00

278,750

278,750

unit

3.00

639,250

1,917,750

unit

2.00

865,750

1,731,500

6
7

1,718,955

22,015,287

12,507,500

1/3

No.

Uraian Pekerjaan

Spesifikasi

Satuan

Volume

Harga Satuan

Total

BV 1 Kaca Mati, 30 x150 cm, Frameless

Kaca Polos t = 5 mm + Allumunium U + accesories

unit

1.00

482,250

482,250

9
10
11
12
13

BV 2 Kaca Mati, 30 x100 cm, Frameless

BV 1 Kaca Mati, 30 x185 cm, Frameless
Engsel pintu
Kunci Pintu Kayu
Finishing Pintu Kayu

Kaca Polos t = 5 mm + Allumunium U + accesories

Kaca Polos t = 5 mm + Allumunium U + accesories
Dekson
Solid, Belleza
Cat Duco

unit
unit
ps
set
unit

1.00
1.00
4.50
4.00
4.00

353,500
572,375
90,000
606,250
168,000

353,500
572,375
405,000
2,425,000
672,000

F.

Pekerjaan Konstruksi Atap & Penutup Atap

1
2
3
4
5

Rangka atap baja ringan

Genteng Beton
Genteng nok atas
Listplank L = 20 + 10 cm, t = 8 mm
Waterproofing coating Dak Beton

G.

Pekerjaan Finishing Lantai

1
2
3
4
5
6

Lantai kerja tebal 5 cm bawah keramik lantai

Pasir urug tebal 5 cm bawah keramik lantai
Keramik 400 x 400 Lantai Interior
Keramik 300 x 300 Teras, incl plint
Keramik 200 x 200 Lantai KM/WC
Plin keramik t = 10 cm

H.

Pekerjaan Plafond

1
2
3
4

Plafond Gypsum
Plafond Calsiboard
Acian plafond exposed
Shadow Line

I.

Pekerjaan Cat

1
2
3
4
5

Cat dinding luar

Cat dinding dalam
Cat plafond gypsum & exposed
Cat plafond Calsiboard
Cat Listplank

J.

Pekerjaan Sanitary

1
2
3
4
5
6
7
8

Closet duduk
Jet washer
Dak meja dapur + kichen sink
Shower Set
Kran kitchen sink
Kran Dinding
Kran taman
Floor drain

K.

Pekerjaan Elektrikal

Instalasi Listrik Titik lampu

NYA 3 x 1.5 Standart PLN ex. Eterna + fitting lampu ex.

Broco

titik

9.00

118,750

1,068,750

Instalasi Listrik Stop Kontak

NYA 3 x 2.5 Standart PLN ex. Eterna + Armatur Ex.

Broco

titik

4.00

143,750

575,000

3
4

Saklar tunggal
Saklar double

bh
bh

3.00
3.00

21,250
26,250

63,750
78,750

Outlet TV

bh

1.00

107,500

107,500

1.28
Rangka Atap Baja Ringan, GALVALUM, C75 T=0.75
FLAT EXEL ex Monier
FLAT EXEL ex Monier
Wood Plank 2x20 cm (tumpuk)
Aquaproof

m2
m2
m1
m1
m2

51.21
65.71
6.75
29.15
9.44

21,237,514
188,750
147,500
75,000
34,375
39,375

7,338,191

ok
ad. 1 : 3 : 6
ex. ASIA 40x40, MURANO
ex. ASIA 30x30, OSCAR BLACK
ex. IKAD 25x25; SL 2250 P2
ex. ASIA 40x40, MURANO

m2
m3
m2
m2
m2
m1

9,665,519
9,691,945
506,250
1,002,100
371,700

35.39
1.77
29.12
5.42
2.23
41.50

43,750
150,000
121,250
105,000
75,000
30,313

1,548,094
265,388
3,531,103
568,575
167,063
1,257,969

7,139,096
Elepant /setara 8 mm+ rangka metal puring
Calsiboard 8 mm+ rangka metal puring

m2
m2
m2
m'

31.15
17.49
14.01
47.20

107,500
121,250
18,125
30,000

3,348,356
2,120,808
253,931
1,416,000

7,666,700
EX JOTASHIELD
EX JOTAPLAS
EX JOTAPLAS
EX JOTAPLAS
Cat Minyak

m2
m2
m2
m2
m1

82.99
114.21
45.16
17.49
29.15

27,500
23,750
23,750
23,750
40,625

2,282,124
2,712,369
1,072,491
415,416
1,184,300
3,933,750

ex. Amstad
ex. Amstad
ex.Royal + afur (1 lubang)
ex. Amstad
Kran Kitceh Zink ex. Amstad
Kran Bak Mandi ex. Amstad
Kran Taman ex. Amstad
Floor Drain Plastik

unit
unit
unit
unit
unit
unit
unit
bh

1.00
1.00
1.00
1.00
2.00
1.00

2,531,250
306,250
468,750
218,750
175,000
58,750

2,531,250
306,250
468,750
218,750
350,000
58,750

7,528,750

Armatur Ex. Broco, dus ex. Broco

Armatur Ex. Broco, dus ex. Broco
Armatur Ex. Broco, dus ex. Broco, incl. Kabel Antena s/d
keluar atap

2/3

No.

Uraian Pekerjaan

Box Panel

7
8
9
10

Armature Lampu Baret

Armature Lampu Taman
Armature Lampu DL
BP include SLO

L.

Pekerjaan Plumbing

1
2
3
4
5
6
7
8

Instalasi Air Bersih

Pipa 1/2 " PVC Wavin AW
Pipa 3/4 " PVC Wavin AW + vent
Instalasi Air Kotor / Air Bekas
Instalasi Air hUJAN Vertikal 2,5"
Instalasi Air Kotor Cair/Air bekas 3"
Instalasi Air Kotoran Padat 4"
Bak Kontrol
Septitank
Sumur Bor Pantek 12 m', + POMPA

M.

Pekerjaan Halaman

1
2
3
4

Carport termasuk Driveway

Tanggulan & Batas Kavling depan (kiri-kanan)
Pagar belakang & samping t = 2 m'
Landscape

Spesifikasi
incl. MCB 2Ampere 3 buah+ Sikering & Grounding (daya
1300 w) ex. SUKAKU + Toevoer & Pek. Grounding

1300 watt

Satuan

Volume

Harga Satuan

Total

ls

1.00

1,468,750

1,468,750

bh
unit
unit
Ls

1.00
2.00
6.00
1.00

156,250
306,250
97,500
2,812,500

156,250
612,500
585,000
2,812,500
8,351,500

Pipa 1/2" PVC AW + Accessories ex. Wavin

Pipa 3/4" PVC AW + Accessories ex. Wavin

m1
m1

Pipa drain tegak 2" PVC D + Accessories ex. Wavin

Pipa 3" PVC D + Accessories ex. Wavin
Pipa 4" PVC D + Accessories ex. Wavin
Pas. Bata Merah + Plester Aci 30x30x50 Cm
Bio septic tank, kapasitas 5 orang
Incl. Dudukan pompa, pompa ex. Shimitzu 130 bit

m1
m1
m1
bh
bh
LS

20.00
4.00
16.00
36.60
6.00
22.60
8.00
4.00
1.00
1.00

21,250
23,750
31,250
40,000
52,500
437,500
3,125,000
1,500,000

85,000
380,000
187,500
904,000
420,000
1,750,000
3,125,000
1,500,000

16,322,250
rabat beton t = 10 cm + tali air fin. Aci
pas. Bata/rolag t = .40 cm, plester aci + cat
pond bt kali + pas. bt merah + plaster aci 1 muka + finish
cat
rumput gajah mini

m2
m1
m1
ls

14.22
20.00
24.30
1.00

87,500
71,250
553,750
196,875

1,244,250
1,425,000
13,456,125
196,875

A) Total =
B) Profit ,PPh =
C) Total A + B =
D) PPn 10% =
E) Total C + D =
Dibulatkan =

143,382,269
11,470,582
154,852,851
15,485,285
170,338,136
170,338,000

3/3