ITEM PEKERJAAN
SAT.
HRG SAT.
JUML. HRG.
Rp
Rp
A. PERSIAPAN
1 Mobilisasi & Demobilisasi Pekerja
1.00
LS
14,000,000
14,000,000.00
1.00
LS
2,500,000
2,500,000.00
3 Air Kerja
1.00
LS
2,500,000
2,500,000.00
180.00
30.00
M2
M1
24,000
95,000
4,320,000.00
2,850,000.00
6 Gudang Sementara
9.00
M2
400,000
3,600,000.00
7 Kantor Sementara
9.00
M2
500,000
4,500,000.00
36.00
M1
45,000
1,620,000.00
1.00
1.00
LS
LS
12,000,000
14,000,000
TOTAL A
12,000,000.00
14,000,000.00
61,890,000.00
20.00
TTK
75,000
1,500,000.00
2 Galian Sloof
69.00
M1
50,000
3,450,000.00
3 Pondasi Tapak
20.00
TTK
320,000
6,400,000.00
33.60
M1
75,000
2,520,000.00
69.00
69.00
M1
M1
240,000
145,000
16,560,000.00
10,005,000.00
4 Perataan Tanah
5 Pagar Sementara
276.00
M2
72,000
19,872,000.00
8 Cor Kolom 12 x 12
67.20
M1
75,000
5,040,000.00
9 Cor Ringbalok
69.00
M1
75,000
5,175,000.00
10 Anti rayap
11 Urug tanah bawah lantai
114.00
96.00
M2
M2
47,000
65,000
5,358,000.00
6,240,000.00
96.00
M2
25,000
2,400,000.00
13 Scriding lantai
96.00
M2
45,000
4,320,000.00
14 Plesteran dinding
552.00
M2
42,000
23,184,000.00
15 Acian dinding
16 Skonengan
552.00
121.20
M2
M1
25,000
20,000
13,800,000.00
2,424,000.00
17 Keramik lantai
96.00
M2
120,000
11,520,000.00
162.00
M2
35,000
5,670,000.00
19 Keramik Dinding
67.20
M2
120,000
8,064,000.00
33.60
M1
20,000
672,000.00
154,174,000.00
18 Plint Lantai
TOTAL B
C. PEKERJAAN PINTU DAN JENDELA
1 Kusen Pintu dan Jendela
1.50
M3
2,400,000
3,600,000.00
9.00
Set
960,000
8,640,000.00
5.00
35.00
Set
Set
480,000
36,000
2,400,000.00
1,260,000.00
5 Kunci Pintu
9.00
Set
600,000
5,400,000.00
6 Handel Pintu
5.00
Set
168,000
840,000.00
2.00
Set
216,000
432,000.00
8 Grendel Jendela
9 Hak Angin Jendela
3.60
5.00
Set
Set
36,000
24,000
129,600.00
120,000.00
7.20
M2
10 Kaca jendela
120,000
TOTAL C
864,000.00
23,685,600.00
D .PEKERJAAN SANITAIR
1 Kloset Duduk ex. TOTO
2 Westafel
6.00
6.00
Set
Set
2,160,000
720,000
12,960,000.00
4,320,000.00
3 Tempat Sabun
6.00
Set
144,000
864,000.00
4 Tempat Handuk
6.00
Set
72,000
432,000.00
5 Floor Drain
6.00
Set
48,000
288,000.00
6 Shower
7 Kran 1
6.00
12.00
Set
Set
240,000
144,000
1,440,000.00
1,728,000.00
8 Kran 2
2.00
Set
96,000
TOTAL D
192,000.00
22,224,000.00
E. PEKERJAAN MEKANIKAL
1 Pipa Wavin Dia. 4"
60.00
M1
84,000
5,040,000.00
27.00
M1
72,000
1,944,000.00
33.60
M1
48,000
1,612,800.00
27.00
1.00
M1
LS
36,000
15,000,000
972,000.00
15,000,000.00
1.00
LS
7,500,000
TOTAL D
7,500,000.00
32,068,800.00
6 Rembesan
http://www.konsultan-arsitektur.com
No.
ITEM PEKERJAAN
VOL.
SAT.
HRG SAT.
JUML. HRG.
Rp
Rp
F. PEKERJAAN ATAP
1 Kuda kuda kayu
171.60
M2
120,000
20,592,000.00
2 Tripleks
171.60
M2
48,000
8,236,800.00
3 Alumunium Foil
171.60
M2
36,000
6,177,600.00
4 Sirap
171.60
M2
72,000
12,355,200.00
32.40
M3
144,000
TOTAL E
4,665,600.00
52,027,200.00
1 Plafond gypsum
144.00
M2
72,000
10,368,000.00
2 List Cornice
207.60
M1
24,000
4,982,400.00
840.00
144.00
M2
M2
36,000
36,000
30,240,000.00
5,184,000.00
5 Lisplang papan
G. PEKERJAAN PLAFOND
TOTAL G
50,774,400.00
H. PEKERJAAN ELEKTRIKAL
1 MCB
3.00
Ttk
144,000
432,000.00
13.50
24.00
Ttk
Ttk
144,000
144,000
1,944,000.00
3,456,000.00
4 Stop Kontak AC
2.70
Ttk
144,000
388,800.00
5 Penangkal Petir
1.00
Ttk
2,400,000
2,400,000.00
6 Box MCB
1.00
Ttk
192,000
192,000.00
7 Kabel Tupur
4.50
M1
96,000
TOTAL H
432,000.00
9,244,800.00
2 Stop Kontak
3 Lampu
REKAPITULASI
A. PERSIAPAN
61,890,000.00
154,174,000.00
23,685,600.00
22,224,000.00
E. PEKERJAAN MEKANIKAL
32,068,800.00
F. PEKERJAAN ATAP
52,027,200.00
G. PEKERJAAN PLAFOND
50,774,400.00
H. PEKERJAAN ELEKTRIKAL
9,244,800.00
406,088,800.00
JUMLAH
DISAIN/GAMBAR
40,608,880.00
TOTAL
DIBULATKAN
446,697,680.00
445,000,000.00
( Agus Pranoto ST )
Disetujui,
http://www.konsultan-arsitektur.com