I PEKERJAAN PERSIAPAN
Keet konsten & Gudang 1.00 ls 2,500,000 2,500,000
Bowplank 66.00 m' 45,000 2,970,000
Mobilisasi / de mobiliasasi alat 1.00 ls 2,000,000 2,000,000
air kerja 4.00 bln 500,000 2,000,000
listrik kerja 4.00 bln 750,000 3,000,000
sub total 12,470,000
II PEKERJAAN TANAH
Galian tanah pondasi lajur 52.08 m3 35,000 1,822,800
Galian tanah pondasi footplate 9.24 m3 45,000 415,800
Urugan tanah kembali 61.32 m3 14,000 858,480
Urugan pasir 14.40 m3 130,000 1,872,000
sub total 4,969,080
III PEKERJAAN PASANGAN & PLESTERAN
Pasangan batu bata 674.36 m2 75,000 50,577,000
Pasangan batu kosong 15.19 m3 195,000 2,962,050
Pasangan batu kali 34.18 m3 400,000 13,671,000
Pasangan loster beton 30.00 pcs 28,000 840,000
List gypsum untuk ventilasi / loster 30.00 set 12,000 360,000
Pasangan keramik utama 40x40 Motif eks Asia Tile 192.00 m2 67,500 12,960,000
Pasangan keramik tangga & bordes 30x30 eks Asia Tile 17.10 m2 67,500 1,154,250
Pasangan keramik teras & balkon 30x30 eks Asia Tile 57.50 m2 67,500 3,881,250
Pasangan keramik dinding KM eks Asia Tile 27.00 m2 70,000 1,890,000
Pasangan List keramik dinding KM eks Asia Tile 90.00 pcs 12,500 1,125,000
Pasangan keramik lantai KM 20x20 eks Asia Tile 6.75 m2 67,500 455,625
Pasangan keramik meja dan dinding dapur putih 20x20 6.48 m2 67,500 437,400
Pasangan kuku macan 260.00 pcs 2,700 702,000
sub total 91,015,575
IV PEKERJAAN BETON
Pondasi footplate beton 4.22 m3 2,800,000 11,816,000
Sloof beton 8.43 m3 2,800,000 23,604,000
Kolom beton 25 x 45 cm 9.45 m3 2,800,000 26,460,000
Kolom Praktis 15 x 15 cm 2.56 m3 2,800,000 7,168,000
Balok Induk beton 25 x 40 cm 7.44 m3 2,850,000 21,204,000
Balok Anak beton 20 x 30 cm 4.59 m3 2,850,000 13,081,500
Plat lantai 12 cm 13.56 m3 2,850,000 38,646,000
Tangga beton dan bordes 2.05 m3 2,850,000 5,848,200
Talang beton 1.68 m3 2,850,000 4,788,000
Kuda-kuda beton (gunungan) 3.31 m3 2,850,000 9,433,500
Variasi fasad / tampak bangunan 0.72 m3 2,850,000 2,052,000
Luivel / topi-topi beton 1.00 m3 2,850,000 2,850,000
Meja dapur beton 0.36 m3 2,550,000 918,000
Rabat beton 40.00 m2 70,000 2,800,000
sub total 170,669,200
V PEKERJAAN ATAP & PLAFOND
Gording kanal C 96.00 m' 55,000 5,280,000
Kuda-kuda kanal C 157.00 m' 55,000 8,635,000
wind bracing (round bar) 187.20 m' 9,000 1,684,800
Atap Asbes 132.00 m2 48,500 6,402,000
Bubungan asbes 12.00 m' 27,500 330,000
Rangka plafond besi hollow 254.00 m2 45,000 11,430,000
Plafond gypsum + cat 254.00 m2 40,000 10,160,000
List Gypsum cornice 7 cm 307.20 m2 18,000 5,529,600
sub total 49,451,400
VI PEKERJAAN PINTU JENDELA
Kusen jati 113.70 m' 95,000 10,801,500
Daun Pintu jati 9.00 bh 850,000 7,650,000
Daun Jendela jati + kaca 15.00 bh 250,000 3,750,000
Kusen Kayu lokal 5.00 m' 30,000 150,000
Daun Pintu Kayu lokal solid 1.00 bh 275,000 275,000
Pintu PVC K mandi 3.00 bh 200,000 600,000
Pintu Folding Door t = 0,5mm 30.88 m2 475,000 14,665,625
Kaca rayban 60% 35.70 m2 75,000 2,677,500
Engsel Pintu 21.00 bh 12,000 252,000
Engsel Jendela 42.00 bh 9,000 378,000
Kait angin jendela 21.00 set 5,000 105,000
Kunci / grendel jendela 21.00 bh 9,000 189,000
Handle + kunci pintu 10.00 set 55,000 550,000
sub total 42,043,625
VII PEKERJAAN SANITAIR & PLUMBING
Closet duduk eks china + pasang 3.00 unit 850,000 2,550,000
Kran air eks china + pasang 6.00 bh 35,000 210,000
Kran leher angsa meja dapur eks china + pasang 3.00 bh 50,000 150,000
Stop kran 3.00 bh 15,000 45,000
Floor Drain 3.00 bh 9,000 27,000
Zink aluminium + leher angsa 3.00 set 200,000 600,000
Septictank buis beton dia 80 cm 3.00 unit 500,000 1,500,000
Instalasi air bersih PVC 1/2" 120.00 m' 7,000 840,000
Instalasi talang vertikal PVC 2" 84.00 m' 12,500 1,050,000
Instalasi air kotor PVC 3" 105.60 m' 24,000 2,534,400
Instalasi air fekal / Kloset PVC 3" 6.15 m' 24,000 147,600
Bak Kontrol 6.00 bh 50,000 300,000
sub total 9,954,000
VIII PEKERJAAN INSTALASI ELEKTRIKAL
Instalasi Titik lampu 55.00 ttk 75,000 4,125,000
Instalasi Stop kontak 36.00 ttk 75,000 2,700,000
Instalasi Saklar 18.00 set 75,000 1,350,000
Penangkal petir 1.00 ls 2,000,000 2,000,000
sekering box 3.00 bh 175,000 525,000
sub total 10,700,000
IX PEKERJAAN FINISHING
Plesteran & acian dinding 1,348.72 m2 28,000 37,764,160
Cat Eksterior eks Catylac 440.70 m2 17,500 7,712,250
Cat Interior eks maxilite 908.02 m2 14,000 12,712,280
Finishing sudut 834.75 m2 5,500 4,591,125
Finishing kusen jati ( melamine ) 19.00 m2 65,000 1,235,000
Finishing daun pintu jati ( melamine ) 34.00 m2 70,000 2,380,000
sub total 66,394,815
X PEKERJAAN BESI
Railing balkon depan + cat 4.80 m2 350,000 1,680,000
Railing Tangga model minimalis + cat 17.40 m2 300,000 5,220,000
Variasi Grill Fasad / Tampak Bangunan + cat 9.90 m2 250,000 2,475,000
sub total 9,375,000
TOTAL PEKERJAAN RUMAH INDUK 467,042,695
LUAS TOTAL BANGUNAN (m2) 262.32
HARGA SATUAN PER m2 BANGUNAN 1,780,431
REKAP PEKERJAAN FISIK
Total Pekerjaan Rumah Induk 1.00 ls 467,042,695 467,042,695
Sumur bor kedalaman 12m 3.00 ls 1,500,000 4,500,000
Pompa 3.00 unit 400,000 1,200,000
Tandon Air eks Pinguin 500 L 3.00 unit 750,000 2,250,000
Pagar keliling belakang (t=3m) 22.40 m' 300,000 6,720,000
Pagar Samping (t=2m) 6.50 m' 250,000 1,625,000
Paving / parkir 107.80 m2 60,000 6,468,000
Pondasi saluran 8.40 m3 350,000 2,940,000
Beton penutup saluran 2.01 m3 1,850,000 3,718,500
Tanaman untuk taman depan dan samping 1.00 ls 1,200,000 1,200,000
Bak bunga 1.00 ls 500,000 500,000
Biaya Penyambungan listrik 1300W 3.00 kav 1,500,000 4,500,000
TOTAL BIAYA 502,664,195