STRUKTUR
No
1
A
1
Keterangan
Bedeng
PEKERJAAN LANTAI - 1
Bouplank Material + Upah
Qty
1
Unit
lot
lot
Upah
Rp
8,4
m3
378,000
0,73
m3
14,600
7,26
m2
43,500
unit
50,500
1,21
m3
48,400
12
btg
160,000
1,5
kg
19,25
m3
866,500
1,4
m3
28,000
13,72
m2
82,300
unit
67,200
2,5
m3
100,000
28
btg
373,800
kg
m3
180,000
0,28
m3
5,600
2,8
m2
16,800
m2
84,000
0,72
m3
28,800
60,000
Beton Pondasi
btg
kg
52
m3
m3
80,000
12
m3
840,000
33
m3
660,000
2,340,000
40
m'
448,000
3,3
m3
132,000
30
btg
468,800
22
btg
130,000
kg
unit
196,000
56,000
1,4
m3
10
btg
15,650
23
btg
358,750
10
btg
58,750
kg
unit
286,000
1.25
m3
125,000
btg
108,750
16
btg
250,000
12
btg
71,250
kg
unit
336,000
0,50
m3
60,800
btg
46,250
btg
17,500
btg
17,500
kg
8,2
m2
287,000
TANGGA 1 UNIT
1
1,52
m3
60,800
236
kg
295,000
kg
PEKERJAAN LANTAI - 2
BALOK LANTAI-2 (20x30), L=63,5 M'
63,5
m2
m2
2,222,500
3,51
m3
140,400
45
btg
702,500
kg
44,63
m2
334,750
44,63
m2
1,562,000
5,35
m3
214,000
123
btg
kg
153,750
-
5,83
m2
43,750
5,83
m2
204,000
0,853
m3
34,500
17
btg
101,250
1,5
kg
3.5
m2
26,250
3.5
m2
122,500
0.35
m3
14,000
btg
41,250
0.5
kg
Jumlah
1
2
3
4
5
6
7
Keterangan :
Beton Campuran 1:2:3 /m3 Rp 1.067.300 ,Besi Beton / Kg Rp 9500 ,Kayu / m3 Rp 2.250.000 ,Pasir Urug / m3 Rp 120.000 ,Pasir Pasang / m3 Rp 180.000 ,Split /m3 Rp 180.000,Batu Belah /m3 Rp 180.000,Semen 40 kg / sak Rp 50.000 ,-
16,251,200
ARSITEKTUR
Lantai (1) , Luas = 54,3 m2
No
Qty
Unit
Upah
Keterangan
105
m2
1,417,500
Kolom Praktis
31,5
m'
40,000
10,5
m2
284,5
m2
3,698,500
284,5
m2
1,849,300
Pintu ( P-1)
unit
Pintu ( P-2)
unit
unit
unit
10
unit
11
unit
12
unit
13
unit
14
Plafon Gypsum
60
m2
15
70,5
m2
16
Cat Plafon
m'
17
m2
18
m2
19
60
m2
20
60
m2
21
m2
22
KeramIK Tangga
m2
23
Kuku Macan
bh
23
Railing Tangga
24
8,75
m2
25
Atap Overstek
8,75
m2
26
8,5
m2
27
42
m2
28
Facia
m'
Qty
Unit
80,000
m'
125,000
80,000
Keterangan
Harga Satuan
Pasangan Bata
170
m2
124,000
Kolom Praktis
40,5
m'
40,000
64
m'
Plasteran T:2 cm
347
m2
29,800
Acian
347
m2
13,500
unit
unit
Pintu ( P-1)
unit
unit
10
unit
11
unit
12
unit
13
unit
14
unit
15
Plafon Gypsum
53
m2
16
53
m2
17
m2
18
m2
19
m2
20
m2
21
22
75,3
m2
23
Atap
75,3
m2
24
Plafon Overstek
15,7
m2
25
26
42
m'
m'
Qty
Unit
Facia
80,000
m2
125,000
80,000
INSTALASI LISTRIK
Lantai (1)
No
Keterangan
Upah
Meteran PLN
unit
Panel MCB
unit
titik
440,000
titik
55,000
titik
275,000
Instal TV Kabel
titik
Instalkabel Tlp.
titik
170
m2
Pekerjaan External
1
Parkir Area
Kansteen
m'
Saluran
m3
Material
Jumlah
520,000
520,000
378,000
87,600
102,200
179,300
222,800
99,000
149,500
1,067,300
1,291,400
1,216,000
1,376,000
18,750
18,750
866,500
168,000
196,000
338,900
421,200
142,000
209,200
935,000
2,337,500
2,840,500
3,214,300
50,000
180,000
33,600
39,200
69,500
86,300
175,000
259,000
768,500
797,300
456,000
516,000
12,500
12,500
2,340,000
480,000
560,000
5,863,200
6,703,200
660,000
812,000
1,260,000
3,522,000
3,654,000
3,562,500
4,031,300
988,000
1,118,000
87,500
87,500
416,000
1,494,500
1,187,500
2,726,500
446,500
87,500
612,000
1,550,500
1,203,150
3,085,250
505,250
87,500
752,000
1,038,000
1,334,500
1,459,500
826,500
935,250
1,900,000
2,150,000
541,500
612,750
62,500
62,500
804,000
1,140,000
5,333,700
5,394,500
351,500
397,750
133,000
150,500
133,000
150,500
87,500
87,500
287,000
1,622,300
1,683,100
2,242,000
2,537,000
50,000
50,000
2,772,000
4,994,500
3,746,250
3,886,650
5,339,000
6,041,500
112,500
112,500
4,465,000
4,799,750
2,772,000
4,334,000
5,710,000
5,924,000
1,168,500
1,322,250
112,500
112,500
43,750
204,000
910,500
945,000
769,500
870,750
18,800
18,800
26,250
609,300
374,000
388,000
313,500
354,750
6,250
6,250
75,565,450
93,831,650
Material
6,142,500
Jumlah
7,560,000
1,260,000
4,950,400
8,648,900
1,138,000
2,987,300
4,800,000
182,550
1,093,750
468,000
Jumlah
21,080,000
1,620,000
10,340,600
4,684,500
4,240,000
9,412,500
1,256,000
Material
1,600,000
200,000
1,000,000
Jumlah
Keterangan
Bedeng
PEKERJAAN LANTAI - 1
Bouplank Material + Upah
Qty
1
Unit
lot
lot
Upah
Rp
8,4
m3
378,000
0,73
m3
14,600
7,26
m2
43,500
unit
50,500
1,21
m3
48,400
12
btg
160,000
1,5
kg
19,25
m3
866,500
1,4
m3
28,000
13,72
m2
82,300
unit
67,200
2,5
m3
100,000
28
btg
373,800
kg
m3
180,000
0,28
m3
5,600
2,8
m2
16,800
m2
84,000
0,72
m3
28,800
60,000
Beton Pondasi
btg
kg
52
m3
m3
80,000
12
m3
840,000
33
m3
660,000
2,340,000
40
m'
448,000
3,3
m3
132,000
30
btg
468,800
22
btg
130,000
kg
unit
196,000
56,000
1,4
m3
10
btg
15,650
23
btg
358,750
10
btg
58,750
kg
unit
286,000
1.25
m3
125,000
btg
108,750
16
btg
250,000
12
btg
71,250
kg
unit
336,000
0,50
m3
60,800
btg
46,250
btg
17,500
btg
17,500
kg
8,2
m2
287,000
TANGGA 1 UNIT
1
1,52
m3
60,800
236
kg
295,000
kg
PEKERJAAN LANTAI - 2
BALOK LANTAI-2 (20x30), L=63,5 M'
63,5
m2
m2
2,222,500
3,51
m3
140,400
45
btg
702,500
kg
44,63
m2
334,750
44,63
m2
1,562,000
5,35
m3
214,000
123
btg
kg
153,750
-
5,83
m2
43,750
5,83
m2
204,000
0,853
m3
34,500
17
btg
101,250
1,5
kg
3.5
m2
26,250
3.5
m2
122,500
0.35
m3
14,000
btg
41,250
0.5
kg
Jumlah
1
2
3
4
5
6
7
Keterangan :
Beton Campuran 1:2:3 /m3 Rp 1.067.300 ,Besi Beton / Kg Rp 9500 ,Kayu / m3 Rp 2.250.000 ,Pasir Urug / m3 Rp 120.000 ,Pasir Pasang / m3 Rp 180.000 ,Split /m3 Rp 180.000,Batu Belah /m3 Rp 180.000,Semen 40 kg / sak Rp 50.000 ,-
16,251,200
ARSITEKTUR
Lantai (1) , Luas = 54,3 m2
No
Qty
Unit
Upah
Keterangan
105
m2
1,417,500
Kolom Praktis
31,5
m'
40,000
10,5
m2
284,5
m2
3,698,500
284,5
m2
1,849,300
Pintu ( P-1)
unit
Pintu ( P-2)
unit
unit
unit
10
unit
11
unit
12
unit
13
unit
14
Plafon Gypsum
60
m2
15
70,5
m2
16
Cat Plafon
m'
17
m2
18
m2
19
60
m2
20
60
m2
21
m2
22
KeramIK Tangga
m2
23
Kuku Macan
bh
23
Railing Tangga
24
8,75
m2
25
Atap Overstek
8,75
m2
26
8,5
m2
27
42
m2
28
Facia
m'
Qty
Unit
80,000
m'
125,000
80,000
Keterangan
Harga Satuan
Pasangan Bata
170
m2
124,000
Kolom Praktis
40,5
m'
40,000
64
m'
Plasteran T:2 cm
347
m2
29,800
Acian
347
m2
13,500
unit
unit
Pintu ( P-1)
unit
unit
10
unit
11
unit
12
unit
13
unit
14
unit
15
Plafon Gypsum
53
m2
16
53
m2
17
m2
18
m2
19
m2
20
m2
21
22
75,3
m2
23
Atap
75,3
m2
24
Plafon Overstek
15,7
m2
25
26
42
m'
m'
Qty
Unit
Facia
80,000
m2
125,000
80,000
INSTALASI LISTRIK
Lantai (1)
No
Keterangan
Upah
Meteran PLN
unit
Panel MCB
unit
titik
440,000
titik
55,000
titik
275,000
Instal TV Kabel
titik
Instalkabel Tlp.
titik
170
m2
Pekerjaan External
1
Parkir Area
Kansteen
m'
Saluran
m3
Material
Jumlah
520,000
520,000
378,000
87,600
102,200
179,300
222,800
99,000
149,500
1,067,300
1,291,400
1,216,000
1,376,000
18,750
18,750
866,500
168,000
196,000
338,900
421,200
142,000
209,200
935,000
2,337,500
2,840,500
3,214,300
50,000
180,000
33,600
39,200
69,500
86,300
175,000
259,000
768,500
797,300
456,000
516,000
12,500
12,500
2,340,000
480,000
560,000
5,863,200
6,703,200
660,000
812,000
1,260,000
3,522,000
3,654,000
3,562,500
4,031,300
988,000
1,118,000
87,500
87,500
416,000
1,494,500
1,187,500
2,726,500
446,500
87,500
612,000
1,550,500
1,203,150
3,085,250
505,250
87,500
752,000
1,038,000
1,334,500
1,459,500
826,500
935,250
1,900,000
2,150,000
541,500
612,750
62,500
62,500
804,000
1,140,000
5,333,700
5,394,500
351,500
397,750
133,000
150,500
133,000
150,500
87,500
87,500
287,000
1,622,300
1,683,100
2,242,000
2,537,000
50,000
50,000
2,772,000
4,994,500
3,746,250
3,886,650
5,339,000
6,041,500
112,500
112,500
4,465,000
4,799,750
2,772,000
4,334,000
5,710,000
5,924,000
1,168,500
1,322,250
112,500
112,500
43,750
204,000
910,500
945,000
769,500
870,750
18,800
18,800
26,250
609,300
374,000
388,000
313,500
354,750
6,250
6,250
75,565,450
93,831,650
Material
6,142,500
Jumlah
7,560,000
1,260,000
4,950,400
8,648,900
1,138,000
2,987,300
4,800,000
182,550
1,093,750
468,000
Jumlah
21,080,000
1,620,000
10,340,600
4,684,500
4,240,000
9,412,500
1,256,000
Material
1,600,000
200,000
1,000,000
Jumlah