RINCIAN ANGGARAN BIAYA PEKERJAAN STRUKTUR

RUMAH TINGGAL
TANGGAL :

I. PEKERJAAN PERSIAPAN
NO PEKERJAAN SAT VOLUME HARGA SAT JUMLAH
(RP) (RP)
1 Site office, gudang, barak ls 1.00 14,000,000 14,000,000
2 Bouw plank / pengukuran ls 1.00 8,000,000 8,000,000
3 Alat bantu kerja ls 1.00 10,000,000 10,000,000
4 Mob and demobilisasi(alat&tenaga kerja) ls 1.00 12,000,000 12,000,000
5 Listrik dan air kerja bln 16.00 2,000,000 32,000,000
6 Keamanan bln 16.00 1,000,000 16,000,000
7 Pagar sementara ls 1.00 2,000,000 2,000,000
8 Tes tanah - sondir ls 1.00 5,000,000 5,000,000

SUBTOTAL I.PEKERJAAN PERSIAPAN 99,000,000

RINCIAN ANGGARAN BIAYA PEKERJAAN STRUKTUR
RUMAH TINGGAL PURI KENCANA L3 No.8 JAKARTA BARAT
TANGGAL : 14 MEI 2016

II. PEKERJAAN TANAH

NO PEKERJAAN SAT VOLUME HARGA SAT JUMLAH
(RP) (RP)

1 Galian pilecap m3 83.00 110,000 9,130,000

1 Galian pilecap sloof m3 43.00 110,000 4,730,000
2 Galian ground tank dan bak septic tank m2 56.00 130,000 7,280,000
3 Urugan tanah kembali m3 110.00 70,000 7,700,000
4 Urugan dengan puing m3 165.00 110,000 18,150,000
5 Pemadatan tanah m2 199.00 45,000 8,955,000
6 Lantai kerja m2 347.00 65,000 22,555,000

SUBTOTAL II. PEKERJAAN TANAH 78,500,000

RINCIAN ANGGARAN BIAYA PEKERJAAN STRUKTUR
RUMAH TINGGAL
TANGGAL :

III. PEKERJAAN TIANG TEKAN HIDROLIK

NO PEKERJAAN SAT VOLUME HARGA SAT JUMLAH
(RP) (RP)
1 Mobilisasi/demob alat pancang unit 1.00 20,000,000 20,000,000
2 Pengukuran titik pancang ttk 40.00 100,000 4,000,000
3 Tiang 25x25 @ 21 m (perkiraan) ttk 40.00 4,620,000 184,800,000
4 Pemotongan kepala tiang ttk 40.00 90,000 3,600,000

SUBTOTAL III. PEKERJAAN TIANG TEKAN HIDROLIK 212,400,000

RINCIAN ANGGARAN BIAYA PEKERJAAN STRUKTUR
RUMAH TINGGAL PURI KENCANA L3 No.8 JAKARTA BARAT
TANGGAL : 14 MEI 2016

IV. PEKERJAAN STRUKTUR

NO PEKERJAAN SAT VOLUME HARGA SAT JUMLAH
(RP) (RP)
A. PEKERJAAN PONDASI
1 Pilecap
- Beton m3 17.00 1,310,500 22,278,500
- Besi ulir dia 10 kg 142.00 13,450 1,909,900
- Besi ulir dia 13 kg 481.00 13,450 6,469,450
- Besi ulir dia 19 kg 1,149.00 13,450 15,454,050
- Bekisting unexposed m2 72.00 115,000 8,280,000
2 Sloof bangunan
- Beton m3 13.00 1,310,500 17,036,500
- Besi polos dia 8 kg 461.00 13,450 6,200,450
- Besi ulir dia 16 kg 2,017.00 13,450 27,128,650
- Bekisting unexposed m2 123.00 115,000 14,145,000
Subtotal A. 118,902,500
B. PEKERJAAN STRUKTUR BETON
1 Lantai 1
a Plat
- Beton m3 24.00 1,310,500 31,452,000
- Besi polos dia 8 kg 2,241.00 13,450 30,141,450
b Kolom
- Beton m3 10.00 1,310,500 13,105,000
- Besi polos dia 8 kg 478.00 13,450 6,429,100
- Besi ulir dia 10 kg 351.00 13,450 4,720,950
- Besi ulir dia 16 kg 2,852.00 13,450 38,359,400
- Bekisting exposed m2 182.00 215,000 39,130,000

2 Lantai 2
a Plat
- Beton m3 24.00 1,310,500 31,452,000
- Besi polos dia 8 kg 1,813.00 13,450 24,384,850
- Besi ulir dia 10-taman kg 436.00 13,450 5,864,200
- Bekisting exposed m2 189.00 170,500 32,224,500
b Balok
- Beton m3 10.00 1,310,500 13,105,000
- Besi polos dia 8 kg 540.00 13,450 7,263,000
- Besi ulir dia 16 kg 2,360.00 13,450 31,742,000
- Bekisting exposed m2 137.00 215,000 29,455,000
c Kolom
- Beton m3 13.00 1,310,500 17,036,500
- Besi polos dia 8 kg 587.00 13,450 7,895,150
- Besi ulir dia 10 kg 239.00 13,450 3,214,550
- Besi ulir dia 16 kg 2,445.00 13,450 32,885,250
- Bekisting exposed m2 238.00 215,000 51,170,000

3 Lantai 3
a Plat
- Beton m3 17.00 1,310,500 22,278,500
- Besi polos dia 8 kg 1,566.00 13,450 21,062,700
- Bekisting exposed kg 136.00 170,500 23,188,000
b Balok
- Beton m3 9.00 1,310,500 11,794,500
- Besi polos dia 8 kg 449.00 13,450 6,039,050
- Besi ulir dia 10 kg 23.00 13,450 309,350
- Besi ulir dia 16 kg 1,920.00 13,450 25,824,000
IV. PEKERJAAN STRUKTUR
NO PEKERJAAN SAT VOLUME HARGA SAT JUMLAH
(RP) (RP)
- Bekisting exposed m2 111.00 215,000 23,865,000
c Kolom
- Beton m3 8.00 1,310,500 10,484,000
- Besi polos dia 8 kg 404.00 13,450 5,433,800
- Besi ulir dia 10 kg 303.00 13,450 4,075,350
- Besi ulir dia 16 kg 1,284.00 13,450 17,269,800
- Bekisting exposed m2 164.00 215,000 35,260,000

4 DAK ATAP
a Plat
- Beton m3 21.00 1,310,500 27,520,500
- Besi polos dia 8 kg 1,000.00 13,450 13,450,000
- Besi ulir dia 10 kg 1,216.00 13,450 16,355,200
- Bekisting exposed m2 154.00 170,500 26,257,000
b Balok
- Beton m3 9.00 1,310,500 11,794,500
- Besi polos dia 8 kg 437.00 13,450 5,877,650
- Besi ulir dia 16 kg 1,939.00 13,450 26,079,550
- Bekisting exposed m2 112.00 215,000 24,080,000
c Kolom untuk atap miring
- Beton m3 2.00 1,310,500 2,621,000
- Besi polos dia 8 kg 54.00 13,450 726,300
- Besi ulir dia 13 kg 162.00 13,450 2,178,900
- Bekisting exposed m2 21.00 215,000 4,515,000

7 Tangga
a Tangga Depan
- Beton m3 5.00 1,310,500 6,552,500
- Besi polos dia 8 kg 74.00 13,450 995,300
- Besi ulir dia 10 kg 206.00 13,450 2,770,700
- Besi ulir dia 13 kg 482.00 13,450 6,482,900
- Besi ulir dia 16 kg 163.00 13,450 2,192,350
- Bekisting exposed m2 40.00 215,000 8,600,000
b Tangga Lantai 1 ke Lantai 2
- Beton m3 3.00 1,310,500 3,931,500
- Besi polos dia 8 kg 36.00 13,450 484,200
- Besi ulir dia 10 kg 141.00 13,450 1,896,450
- Besi ulir dia 13 kg 287.00 13,450 3,860,150
- Besi ulir dia 16 kg 68.00 13,450 914,600
- Bekisting exposed m2 25.00 215,000 5,375,000
c Tangga Lantai 2 ke Lantai 3
- Beton m3 7.00 1,310,500 9,173,500
- Besi polos dia 8 kg 55.00 13,450 739,750
- Besi ulir dia 10 kg 281.00 13,450 3,779,450
- Besi ulir dia 13 kg 743.00 13,450 9,993,350
- Besi ulir dia 16 kg 113.00 13,450 1,519,850
- Bekisting exposed m2 54.00 215,000 11,610,000
d Tangga monyet ke dak atap ls 1.00 7,500,000 7,500,000
d Pit Lift
- Beton m3 4.00 1,310,500 5,242,000
- Besi ulir dia 13 kg 504.00 13,450 6,778,800
- Bekisting exposed m2 30.00 215,000 6,450,000
- Waterproofing m2 30.00 120,000 3,600,000
- Screed di atas waterproofg m2 130.00 87,500 11,375,000
Subtotal B. 941,186,900

TOTAL IV. PEKERJAAN STRUKTUR 1,060,089,400

RINCIAN ANGGARAN BIAYA PEKERJAAN STRUKTUR
RUMAH TINGGAL
TANGGAL :

V. PEKERJAAN ARSITEKTUR
NO PEKERJAAN SAT VOLUME HARGA SAT JUMLAH
(RP) (RP)
A PEK.DINDING BATA
1 Pasangan ddg bata - 1/2 bata m2 805.00 140,500 113,102,500
Pasangan dinding batas m2 660.00 140,500 92,730,000
2 Kolom + balok praktis 11x11 cm ls 1.00 25,000,000 25,000,000
3 Plester dan acian dinding m2 1,609.00 87,500 140,787,500
4 Roster m2 17.00 420,000 7,140,000
Subtotal A. 378,760,000
B PEKERJAAN WATERPROOFING
1 Waterproofing dak atap + canopy m2 204.00 95,000 19,380,000
1 Waterproofing dak taman di lantai 2 m2 32.00 120,000 3,840,000
2 Screeding dak+canopy t=5cm m2 235.00 420,000 98,700,000
3 Aquaproof dinding batas luar - msk pek fini m2 660.00 65,000 42,900,000
4 Waterproofing toilet masuk pek.finishing
Subtotal B. 164,820,000
C PEKERJAAN ANTI RAYAP PONDASI
1 Anti rayap pondasi m2 180.00 55,000 9,900,000
Subtotal C. 9,900,000
D PEKERJAAN SPARING LISTRIK DAN DRAIN AC
1 Sparing dan pipa conduit ex Clipsal 20mm ls 1.00 15,000,000 15,000,000
Subtotal D. 15,000,000

SUBTOTAL V. PEK.ARSITEKTUR 568,480,000

RINCIAN ANGGARAN BIAYA PEKERJAAN STRUKTUR
RUMAH TINGGAL PURI KENCANA L3 No.8 JAKARTA BARAT
TANGGAL :

VI. PEKERJAAN INSTALASI AIR KOTOR/HUJAN

NO PEKERJAAN SAT VOLUME HARGA SAT JUMLAH
(RP) (RP)

1 Pipa air kotor dia 6" AW m1 54 246,000 13,284,000

2 Pipa air kotor KM/WC dia 4" m1 36 115,000 4,140,000
3 Pipa air kotor KM/WC dia 3" m1 40 78,000 3,120,000
4 Pipa air hujan dia 3" - Wavin AW m1 27 78,000 2,106,000
5 Pipa air hujan dia 4" - Wavin AW m1 108 115,000 12,420,000
6 Pipa air kotor dia 2" - Wavin AW m1 89 51,500 4,583,500
7 Roof drain dak atap, stainless steel bh 7 105,000 735,000
8 Pipa air bersih dia 1 1/4" & 1" m1 89 44,000 3,916,000
Ex Rucika / setara
9 Pipa air bersih dia 2" ex Rucika m1 53 51,500 2,729,500
10 Pipa air bersih dia 1/2" ex Rucika m1 80 31,500 2,520,000
11 Instalasi air panas + aksesoris m1 133 115,000 15,295,000
12 Bak kontrol 40x40 cm, tutup beton bh 9 950,000 8,550,000
13 Instalasi pipa u/ ground tank ls 1 1,750,000 1,750,000
14 Water torn tank 2000 lt (PE) ls 1 3,500,000 3,500,000
15 Menara tanki air ls 1 5,500,000 5,500,000
16 Septic tank Biofil BF-08 bh 1 9,500,000 9,500,000
17 Bak septic tank - dasar beton+ddg bata ls 1 6,500,000 6,500,000
18 Pipa drain AC 1" / 3/4" Wavin AW m1 80 28,000 2,240,000
19 Ground tank 1000 lt bh 1 4,300,000 4,300,000
20 Bak tempat ground tank - bata bh 1 3,500,000 3,500,000

SUBTOTAL VII. PEKERJAAN INSTALASI AIR KOTOR/HUJAN 110,189,000

RINCIAN ANGGARAN BIAYA PEKERJAAN STRUKTUR DAN FINISHING
RUMAH TINGGAL
TANGGAL :
LUAS LANTAI = 539 M2

REKAPITULASI BIAYA
NO PEKERJAAN JUMLAH JUMLAH
(RP) (RP)
A PEKERJAAN STRUKTUR
I PERSIAPAN 99,000,000
II PEKERJAAN TANAH 78,500,000
III PEKERJAAN PONDASI TIANG 212,400,000
IV PEKERJAAN STRUKTUR 1,060,089,400
V PEKERJAAN ARSITEKTUR (bata, wproofg, anti 568,480,000
rayap, konduit listrik di dlm ddg)
VI PEKERJAAN INSTALASI AIR KOTOR DAN HUJAN 110,189,000

PEKERJAAN FINISHING ARSITEKTUR di bagian B

PEKERJAAN INSTALASI LISTRIK di bagian B

SUBTOTAL I-VI 2,128,658,400

Fee Kontraktor 10% 212,865,840
TOTAL PEK.STRUKTUR 2,341,524,240
DIBULATKAN 2,341,000,000

B PEKERJAAN FINISHING ALT 1 ALT 2

I FINISHING LANTAI 511,690,000 251,200,000
II PEK. KM/WC SERVICE, TEMPAT CUCI, PANTRY, DAPU 70,941,000 55,476,000
III PEK.PINTU DAN JENDELA 944,330,000 720,560,000
IV PEK.PENGECATAN 205,919,000 205,919,000
V PEK.KM/WC 150,780,500 150,780,500
VI PEK.RAILING, KISI-KISI DAN KACA SKYLIGHT 149,450,000 149,450,000
VII PEK.PLAFOND 93,977,500 93,977,500
VIII PEK.LAIN-LAIN 212,139,000 82,464,000
IX PEK.INSTALASI LISTRIK 153,040,000 153,040,000

SUBTOTAL I-IX 2,492,267,000 1,862,867,000

Fee Kontraktor 10% 249,226,700 186,286,700
TOTAL PEK.FINISHING 2,741,493,700 2,049,153,700
DIBULATKAN 2,741,000,000 2,049,000,000

TOTAL A+B 5,082,000,000 4,390,000,000

Catatan :
1 Yang termasuk dalam penawaran ini :
- Pekerjaan tiang tekan hidrolik 25x25 cm, 21 m/titik (Panjg tiang asumsi)
Panjang tiang akan disesuaikan dengan panjang tiang aktual pada
saat pelaksanaan pekerjaan.
- Pekerjaan pondasi (pilecap, sloof)
- Pekerjaan struktur atas (beton)
- Pekerjaan arsitektur (dinding bata, plester aci, anti rayap pondasi,
waterproofing dak atap, conduit listrik yg tertanam dlm dinding)
- Pekerjaan instalasi pipa air kotor dan air hujan
- Pekerjaan lain-lain : fin dinding tampak luar, pagar
2 Spesifikasi material :
- Mutu beton tiang pancang : K400, besi 4 D13
 - Beton K 250. Besi beton ex KS
- Pipa air kotor ex Wavin AW
- Pipa air bersih ex Rucika AW
3 Tidak termasuk dalam penawaran ini :
- Taman, furniture
- Biaya IMB dan PPN membangun sendiri
- Dan lain-lain yang tidak tercantum dalam RAB ini

Perhitungan luas lantai :

- Lantai dasar = 160.92 m2
- Carport = 19.08 m2
- Balancing tank kolam renang 3x1.5 = 4.5 m2
- Lantai 2 = 149.11 m2
- Lantai 3 = 132.43 m2
- Dak atap = 73.29 m2
Total = 539.33 m2
RINCIAN ANGGARAN BIAYA PEKERJAAN FINISHING
RUMAH TINGGAL
TANGGAL :

B. PEKERJAAN FINISHING ARSITEKTUR - ALT 1

NO PEKERJAAN SAT VOLUME MATERIAL UPAH HARGA SAT
+SEMEN+PSR (RP)
I FINISHING LANTAI
Lantai 1
a Carport + Ramp ke Jalan Keramik 33.3x33.3 Kombinasi m2 33.00 185,000 225,000 410,000
Koral Sikat
b R.Genset / Storage Keramik Roman 40x40 m2 30.00 95,000 155,000 250,000
b R.Pompa Keramik Roman 40x40 m2 2.00 95,000 155,000 250,000
c Tangga teras Roman GT 1262004R 60x120 m2 16.00 310,000 155,000 465,000
Roman BGTB2004 30x120 (step nosing) bh 19.00 210,000 75,000 285,000
d Garasi Keramik Roman 40x40 m2 25.00 95,000 155,000 250,000
f Storage samping kitchen Keramik Roman 40x40 m2 9.00 95,000 155,000 250,000
g Tangga utama ke lantai 2 Marmer cream lokal m2 30.00 550,000 365,000 915,000
Step nosing marmer bh 19.00 125,000 125,000
Coating atas dan bawah marmer m2 46.00 35,000 30,000 65,000
h Lantai bawah tangga utama Keramik Roman 40x40 m2 5.00 95,000 155,000 250,000
i Kitchen Keramik Roman 40x40 m2 22.00 95,000 155,000 250,000
j Koridor Depan Tangga Keramik Roman 40x40 m2 11.00 95,000 155,000 250,000
k Storage Keramik Roman 40x40 m2 21.00 95,000 155,000 250,000
l Depan lift Keramik Roman 40x40 m2 4.00 95,000 155,000 250,000
m Area Service Keramik Roman 40x40 m2 22.00 95,000 155,000 250,000
n Maid Bedroom Keramik Roman 40x40 m2 11.00 95,000 155,000 250,000
o Plint naat lantai L alum m1 171.00 25,000 30,000 55,000

Lantai 2
a Terrace Roman GT 1262004R 60x120 m2 10.00 310,000 160,000 470,000
b Foyer Marmer cream lokal m2 11.00 700,000 365,000 1,065,000
f Tangga Lantai 2 ke lantai 3 Marmer cream lokal m2 35.00 700,000 365,000 1,065,000
Step nosing marmer m1 13.00 125,000 125,000
a Living - Dining Room Marmer cream lokal m2 76.00 550,000 365,000 915,000
g Deck belakang Roman motif kayu uk 20x120 m2 11.00 310,000 160,000 470,000
Batu tempel m2 5.00 150,000 225,000 375,000
a Depan Toilet Marmer cream lokal m2 3.50 700,000 365,000 1,065,000
b Parent Bedroom Marmer cream lokal m2 30.00 700,000 365,000 1,065,000
Coating atas dan bawah marmer m2 155.50 35,000 30,000 65,000
h Plint lantai Marmer cream lokal m1 56.00 100,000 210,000 310,000
Keramik urat kayu 10 cm m1 10.00 40,000 50,000 90,000
B. PEKERJAAN FINISHING ARSITEKTUR - ALT 1
NO PEKERJAAN SAT VOLUME MATERIAL UPAH HARGA SAT
+SEMEN+PSR (RP)
Di tangga m1 48.00 40,000 50,000 90,000
Tali air di atas marmer/krmk m1 114.00 25,000 25,000
Lantai 3
a Master Bedrm Marmer cream lokal m2 63.00 700,000 365,000 1,065,000
b WIC Marmer cream lokal m2 10.00 700,000 365,000 1,065,000
g Kids Bedrm Marmer cream lokal m2 40.00 700,000 365,000 1,065,000
b WIC Marmer cream lokal m2 8.00 700,000 365,000 1,065,000
b Foyer depan tangga Marmer cream lokal m2 16.00 700,000 365,000 1,065,000
b Library Marmer cream lokal m2 13.00 700,000 365,000 1,065,000
Coating atas dan bawah marmer m2 150.00 35,000 30,000 65,000
h Plint lantai Marmer cream lokal m1 111.00 100,000 145,000 245,000
Tali air di atas marmer m1 111.00 25,000 25,000
Subtotal I.
II PEKERJAAN KM/WC SERVICE, TEMPAT CUCI, PANTRY, DAPUR SERVICE
1 Dapur : - kabinet dan kompor masuk pekerjaan interior
a Meja beton m1 8.00 300,000 250,000 550,000
b Keramik dinding dan meja Granit tile 60x60 m2 17.00 185,000 165,000 350,000
c Sink 2 lubang Ex Modena bh 1.00 3,500,000 300,000 3,800,000
d Kran panas dingin Ex Wasser bh 1.00 1,550,000 300,000 1,850,000
e Instalasi air panas untuk kran sink ls 1.00 750,000 750,000

2 Pantry : - kabinet dan kompor masuk pekerjaan interior

a Meja beton m1 9.00 300,000 250,000 550,000
b Dinding Granit hitam m2 6.00 950,000 425,000 1,375,000
b Top meja Granit hitam m1 9.00 950,000 425,000 1,375,000
c Sink 2 lubang Ex Modena bh 1.00 3,500,000 300,000 3,800,000
d Kran panas dingin Ex Wasser bh 1.00 1,550,000 300,000 1,850,000
e Instalasi air panas untuk kran sink ls 1.00 750,000 750,000

3 Area Laundry :
a Keramik lantai Roman 20x20 m2 14.00 90,000 155,000 245,000
b Keramik dinding Ex Roman H = 2 m m2 18.00 90,000 165,000 255,000
c Peninggian lantai di bwh mesin cuci ls 1.00 350,000 100,000 450,000
d Kran dinding - air dingin Ex Wasser bh 2.00 550,000 100,000 650,000
e Kran dinding - air panas Ex Wasser bh 1.00 550,000 200,000 750,000
f Meja beton untuk cuci gilas m1 2.00 300,000 250,000 550,000
g Keramik meja gilasan m1 2.00 125,000 140,000 265,000
h Floor drain Ex Toto TX1BV1N bh 2.00 380,000 100,000 480,000
i Instalasi air panas ls 1.00 750,000 750,000
B. PEKERJAAN FINISHING ARSITEKTUR - ALT 1
NO PEKERJAAN SAT VOLUME MATERIAL UPAH HARGA SAT
+SEMEN+PSR (RP)

4 Toilet service :
a Screeding untuk levelling lantai 5 cm m2 3.00 135,000 135,000
b Waterproofing lantai m2 5.00 50,000 40,000 90,000
c Peninggian lantai untuk closet jongkok ls 1.00 350,000 100,000 450,000
d Keramik lantai Roman 20x20 m2 3.00 90,000 155,000 245,000
e Keramik dinding Roman 20x20 m2 18.00 90,000 165,000 255,000
f Closet jongkok CE7 ex TOTO unit 1.00 301,000 100,000 401,000
g Kran shower dingin saja Toto TX423S unit 1.00 695,000 150,000 845,000
i Floor drain Ex Toto TX1BV1N unit 1.00 380,000 100,000 480,000

Subtotal II
III PEKERJAAN PINTU DAN JENDELA
Kusen dan pintu kayu :
1 Kusen Kamper Samarinda Oven Untuk lantai 1 (dasar) m1 44.00 200,000 75,000 275,000
Kusen jati Untuk lantai 2 dan 3 m1 81.00 1,100,000 125,000 1,225,000
Kusen jendela - alum Masuk pek jdl uPVC
Arcitraft kayu - untuk pintu kamar tidur lt 2+3 dan library m1 96.00 75,000 60,000 135,000
Arcitraft GRC - untuk pintu kamar lt 2 bag luar m1 17.00 100,000 60,000 160,000
Arcitraft pintu utama - granit black gold galaxy m1 74.00 300,000 365,000 665,000
Rangka hollow untuk granit kongliong m1 84.00 60,000 60,000 120,000
Indirect lighting kongliong pt utama m1 27.00 275,000 80,000 355,000
Penutup ddg samping pt utama sisi dlm - travertine m2 10.00 2,350,000 385,000 2,735,000
Coating atas dan bawah m2 10.00 30,000 35,000 65,000
Naat marmer m1 13.00 150,000 150,000
2 Daun pintu : - semua daun pintu tinggi 2.4 m
Lt 1 :
a Daun pintu garasi Pintu besi ex Wina dn 5.00 3,350,000 500,000 3,850,000
b Daun pintu r.genset Pt besi kisi-kisi hollow 2/4 dn 5.00 3,250,000 500,000 3,750,000
c Daun pintu R.Pompa Pt besi kisi-kisi hollow 2/4 dn 2.00 3,250,000 500,000 3,750,000
d Daun pintu ke ruang lift Pt rangka white oak dn 1.00 2,550,000 500,000 3,050,000
e Daun pintu Kitchen & storage Pt rangka white oak dn 2.00 2,550,000 500,000 3,050,000
f Daun pintu ruang bwh tg Kitchen Pt alum lipat dn 6.00 2,950,000 500,000 3,450,000
g Daun pintu ke tangga utama lt ds Kaca+rangka alum uPVC dn 1.00 22,500,000 500,000 23,000,000
h Daun pintu kamar mandi service PVC dn 1.00 1,750,000 1,750,000
i Daun pintu maid bedroom Rangka + white oak dn 1.00 2,550,000 500,000 3,050,000
Lt 2 :
a Daun pintu utama Jati solid dn 2.00 25,000,000 900,000 25,900,000
b Daun pintu kamar + toilet Jati solid dn 2.00 15,000,000 900,000 15,900,000
B. PEKERJAAN FINISHING ARSITEKTUR - ALT 1
NO PEKERJAAN SAT VOLUME MATERIAL UPAH HARGA SAT
+SEMEN+PSR (RP)
c Daun pintu kamar ortu ke taman Kaca+rangka alum uPVC dn 2.00 22,500,000 500,000 23,000,000
d Daun pintu Living Rm ke taman Kaca+rangka alum uPVC dn 4.00 22,500,000 500,000 23,000,000
Lt 3 :
a Daun pintu kamar + toilet + lift Jati solid dn 6.00 15,000,000 900,000 15,900,000

3 Daun jendela uPVC warna putih

a Kitchen 1 daun swing set 1.00 7,500,000 7,500,000
b Bordes tangga - bawah 1 daun jungkit set 1.00 8,550,000 8,550,000
c Bordes tangga - atas 3 daun swing set 1.00 26,100,000 26,100,000
d Pantry 1 daun jungkit set 1.00 6,000,000 6,000,000
e Library 2 daun swing set 1.00 4,250,000 4,250,000
f Master Bedrm 6 daun swing set 1.00 48,600,000 48,600,000
g KT Anak 1 daun swing set 2.00 20,800,000 20,800,000
h Master Bathrm Bouvenlich set 1.00 5,500,000 5,500,000
i Parent bathrm Bouvenlich set 1.00 5,500,000 5,500,000

4 Daun jendela aluminium ex Alexindo warna putih

a Storage Bouvenlich set 1.00 4,150,000 4,150,000
b Maid Bedrm 3 daun swing set 1.00 5,750,000 5,750,000
c Maid bathrm Bouvenlich set 1.00 1,600,000 1,600,000

5 Aksesoris pintu (handle, lockcase,silinder, engsel, flush bolt)

Area utama
a Lockcase+silinder pintu Ex Kend bh 11.00 750,000 50,000 800,000
b Handle pintu Ex Paloma bh 10.00 600,000 600,000
c Handle pintu utama psg 2.00 2,500,000 2,500,000
d Engsel pintu Engsel ex JJ 4" psg 18.00 150,000 150,000
e Grendel tanam pintu utama bh 1.00 425,000 425,000
f Rel geser pintu kayu Master bathrm Ex Wina dn 1.00 750,000 200,000 950,000
Rangka dudukan rel m1 1.50 350,000 150,000 500,000
Box rel geser + melamik m1 1.50 750,000 250,000 1,000,000
g Rel tikung garasi Ex Wina ls 1.00 6,500,000 1,000,000 7,500,000
Rel lipat R.Genset Ex Wina ls 1.00 3,250,000 400,000 3,650,000
Rel lipat kitchen Ex Wina ls 1.00 3,850,000 600,000 4,450,000
Rel lipat taman belakang ls 1.00 4,250,000 600,000 4,850,000
B. PEKERJAAN FINISHING ARSITEKTUR - ALT 1
NO PEKERJAAN SAT VOLUME MATERIAL UPAH HARGA SAT
+SEMEN+PSR (RP)
Area service
a Lockcase+silinder pintu Ex Raffes bh 8.00 400,000 50,000 450,000
b Handle pintu Ex Paloma bh 8.00 250,000 250,000
c Engsel pintu Engsel ex JJ 4" psg 11.00 75,000 75,000

3 Kaca
a 10 mm temp utk daun pintu m2 86.00 650,000 200,000 850,000
b 8 mm temp untuk daun jendela m2 11.00 450,000 200,000 650,000
Subtotal III
IV PEKERJAAN CAT
1 Cat dinding luar Mowilex weathercoat m2 463.00 42,000 17,000 59,000
2 Cat dinding dalam Dulux / Mowilex m2 1,513.00 37,000 17,000 54,000
3 Cat plafond Dulux / Mowilex m2 485.00 37,000 18,000 55,000
4 Finishing daun pintu kayu Melamik m2 87.00 145,000 135,000 280,000
5 Finishing kusen kayu Melamik m1 125.00 100,000 80,000 180,000
5 Finishing arcitraft kayu Melamik m1 96.00 110,000 90,000 200,000
5 Finishing arcitraft GRC Cat duko m1 17.00 135,000 110,000 245,000
Subtotal IV
V PEKERJAAN KM/WC
1 Master Bathroom
a Screeding untuk levelling lantai 5 cm Semen+pasir m2 7.00 135,000 135,000
Waterproofing lantai m2 10.00 50,000 40,000 90,000
b Lantai Roman 60x60 m2 7.00 215,000 155,000 370,000
c Dinding Roman 30x60 m2 40.00 215,000 165,000 380,000
d Shower scrn H=2.1 m Frameless temp 10 mm m2 6.00 650,000 250,000 900,000
U Stainless, engsel pintu dll set 2.00 2,750,000 2,750,000
e Pegangan shower scrn Ex Raffes psg 2.00 800,000 50,000 850,000
f Monoblock Toto CW 823 J unit 1.00 6,615,000 350,000 6,965,000
g Jet washer Toto TX403 SBPIV unit 1.00 375,000 100,000 475,000
h Wastafel meja + kran Toto LW 814 CJ unit 1.00 5,410,000 450,000 5,860,000
Meja beton m1 1.50 300,000 250,000 550,000
Top table Nero Ass Polish m1 1.50 850,000 435,000 1,285,000
Coating m1 1.50 35,000 30,000 65,000
i Shower set 1.00 4,500,000 350,000 4,850,000
j Floor drain Toto TX1BV1N unit 3.00 385,000 100,000 485,000
k Cermin termasuk backing tripleksnya m2 5.00 700,000 250,000 950,000
l Paper holder Tidak termasuk

2 Toilet Anak
B. PEKERJAAN FINISHING ARSITEKTUR - ALT 1
NO PEKERJAAN SAT VOLUME MATERIAL UPAH HARGA SAT
+SEMEN+PSR (RP)
a Screeding untuk levelling lantai 5 cm Semen+pasir m2 8.00 135,000 135,000
Waterproofing lantai m2 10.20 50,000 40,000 90,000
b Lantai Roman 60x60 m2 8.00 225,000 160,000 385,000
c Dinding Roman 30x60 m2 33.00 225,000 170,000 395,000
g Monoblock Toto CW 823 J unit 1.00 6,240,000 350,000 6,590,000
h Jet washer Toto TX403 SBPIV unit 1.00 375,000 100,000 475,000
i Wastafel meja + kran Toto LW818J unit 1.00 5,290,000 450,000 5,740,000
Meja beton m1 1.50 300,000 250,000 550,000
Top table Nero Ass Polish m1 1.50 850,000 435,000 1,285,000
Coating m1 1.50 35,000 30,000 65,000
j Bathtub Upah pasang saja set 1.00 500,000 500,000
Kran bathtub Upah pasang saja set 1.00 500,000 500,000
Peninggian lantai untuk bathtub ls 1.00 750,000 300,000 1,050,000
Dinding bathtub Marmer Ujung Pandang m1 2.50 550,000 385,000 935,000
Top peninggian bathtub Marmer Ujung Pandang m1 7.00 300,000 380,000 680,000
k Floor drain Toto TX1BV1N unit 2.00 385,000 100,000 485,000
l Cermin termasuk backing tripleksnya m2 4.50 700,000 250,000 950,000
m Paper holder Tidak termasuk

3 Parents Bathrm Lt 2
a Screeding untuk levelling lantai 5 cm Semen+pasir m2 5.00 135,000 135,000
b Waterproofing lantai m2 7.00 50,000 40,000 90,000
c Lantai Roman 60x60 m2 5.00 225,000 160,000 385,000
d Dinding Roman 30x60 m2 30.00 225,000 170,000 395,000
e Shower scrn H=2,1 m Frameless temp 10 mm m2 5.00 650,000 250,000 900,000
U Stainless, engsel pintu dll set 1.00 2,750,000 2,750,000
f Pegangan shower scrn Ex. Raffes psg 1.00 800,000 50,000 850,000
g Monoblock Toto CW 823 J unit 1.00 6,240,000 350,000 6,590,000
h Jet washer Toto TX403 SBPIV unit 1.00 375,000 100,000 475,000
i Wastafel meja + kran Toto LW818J unit 1.00 5,290,000 450,000 5,740,000
Meja beton m1 1.00 300,000 250,000 550,000
Top table Nero Ass Polish m1 1.00 850,000 435,000 1,285,000
Coating m1 1.00 35,000 30,000 65,000
j Shower Toto TX 433 SD set 1.00 1,125,000 350,000 1,475,000
k Floor drain Toto TX1BV1N unit 2.00 385,000 100,000 485,000
l Cermin termasuk backing tripleksnya m2 3.00 700,000 250,000 950,000
m Paper holder Tidak termasuk

Subtotal V
B. PEKERJAAN FINISHING ARSITEKTUR - ALT 1
NO PEKERJAAN SAT VOLUME MATERIAL UPAH HARGA SAT
+SEMEN+PSR (RP)
VI PEKERJAAN RAILING, KISI-KISI DAN KACA SKYLIGHT
1 Railing tangga dan lift Kaca 10 mm tempered m1 30.00 650,000 250,000 900,000
U alum m1 30.00 50,000 50,000
2 Handrail Kayu jati m1 40.00 900,000 325,000 1,225,000
3 Railing kisi-kisi Hollow aluminium m1 115.00 275,000 275,000
4 Kisi-kisi di R.Tamu Hollow aluminium m1 47.00 275,000 275,000
5 Kaca skylight atas carport Kaca 10 mm tempered m2 6.00 650,000 300,000 950,000
stiker bening m2 6.00 150,000 150,000
Rangka besi dudukan kaca m2 6.00 875,000 875,000
6 Kaca skylight atas bordes tangga Kaca 10 mm tempered m2 2.00 650,000 300,000 950,000
stiker bening m2 2.00 150,000 150,000
Rangka besi dudukan kaca m2 2.00 875,000 875,000
7 Teralis void dak atap Besi + kawat nyamuk m2 16.00 725,000 725,000
Subtotal VI
VII PEKERJAAN PLAFOND
1 Plafond gypsum Jayaboard 9 mm + rangka hollow ga m2 485.00 67,500 50,000 117,500
2 List naat m1 572.00 20,000 25,000 45,000
3 Kuf gorden m1 15.00 175,000 50,000 225,000
4 Drop Celling untuk indirect lamp m1 35.00 175,000 50,000 225,000
Subtotal VII
VIII LAIN-LAIN
1 Instalasi pompa air Jetpump Excl pompa2 ls 1.00 4,500,000 4,500,000
2 Instalasi pompa dorong gr tank ke tanki atas ls 1.00 4,500,000 4,500,000
3 Instalasi pressure tank+Grundfos+pelampung ls 1.00 5,500,000 5,500,000
4 Box meteran PLN Plat 2 mm bh 1.00 1,350,000 1,350,000
5 Box kotak surat Plat 2 mm bh 1.00 1,350,000 1,350,000
6 Kran dinding carport dan taman T26-13 ex Toto bh 2.00 400,000 75,000 475,000
7 Tutup manhole ground tank Besi plat bh 1.00 950,000 950,000
8 Dinding tampak luar Travertine m2 57.00 2,250,000 385,000 2,635,000
Coating atas + bawah m2 57.00 35,000 30,000 65,000
9 Profilan tampak luar m1 37.00 75,000 175,000 250,000
10 Finishing pagar Andesit - sisi luar m2 17.00 175,000 260,000 435,000
Cat - sisi dalam m2 17.00 37,000 20,000 57,000
11 Pintu gerbang Besi hollow m2 10.50 1,350,000 1,350,000
Pengecatan m2 21.00 350,000 350,000
Subtotal VIII
IX PEK.INSTALASI LISTRIK
Kabel supreme min 2,5 mm,saklar+SK ex Panasonic
1 Panel listrik termasuk MCB (Hager dan MG)
B. PEKERJAAN FINISHING ARSITEKTUR - ALT 1
NO PEKERJAAN SAT VOLUME MATERIAL UPAH HARGA SAT
+SEMEN+PSR (RP)
Panel distribusi bh 1.00 14,500,000 1,000,000 15,500,000
Panel lt 1,2 bh 2.00 3,750,000 250,000 4,000,000
2 Titik lampu ttk 118.00 195,000 80,000 275,000
3 Titik stop kontak ttk 57.00 225,000 80,000 305,000
4 Titik telepon ttk 3.00 375,000 100,000 475,000
5 Titik outlet data ttk 2.00 375,000 100,000 475,000
6 KTB Telp ttk 1.00 250,000 80,000 330,000
7 Titik antena TV ttk 5.00 325,000 100,000 425,000
8 Pasang antena TV lokal ttk 1.00 400,000 200,000 600,000
9 Titik AC ttk 6.00 375,000 100,000 475,000
10 Titik stop kontak waterheater ttk 3.00 225,000 80,000 305,000
11 Instalasi radar ttk 1.00 225,000 80,000 305,000
12 Saklar, stop kontak dll Ex Panasonic bh 126.00 125,000 10,000 135,000
13 Down light - reflektor biasa bh 66.00 135,000 20,000 155,000
14 Halogen bh 12.00 175,000 20,000 195,000
15 Lampu dinding bh 3.00 225,000 20,000 245,000
16 Lampu taman bh 2.00 225,000 20,000 245,000
17 Lampu inderct m1 35.00 95,000 20,000 115,000
18 Kabel tufur 4x35 m1 25.00 185,000 50,000 235,000
19 Kabel NYY 4x16 dari panel distr ke panel lt ds ls 1.00 6,500,000 1,000,000 7,500,000
20 Kabel NYY 4x4 ls 1.00 5,500,000 1,000,000 6,500,000
21 Instalasi penangkal petir ls 1.00 13,500,000 2,000,000 15,500,000
SUBTOTAL IX
JUMLAH
(RP)

13,530,000

7,500,000
500,000
7,440,000
5,415,000
6,250,000
2,250,000
27,450,000
2,375,000
2,990,000
1,250,000
5,500,000
2,750,000
5,250,000
1,000,000
5,500,000
2,750,000
9,405,000

4,700,000
11,715,000
37,275,000
1,625,000
69,540,000
5,170,000
1,875,000
3,727,500
31,950,000
10,107,500
17,360,000
900,000
JUMLAH
(RP)
4,320,000
2,850,000

67,095,000
10,650,000
42,600,000
8,520,000
17,040,000
13,845,000
9,750,000
27,195,000
2,775,000
511,690,000

4,400,000
5,950,000
3,800,000
1,850,000
750,000

4,950,000
8,250,000
12,375,000
3,800,000
1,850,000
750,000

3,430,000
4,590,000
450,000
1,300,000
750,000
1,100,000
530,000
960,000
750,000
JUMLAH
(RP)

405,000
450,000
450,000
735,000
4,590,000
401,000
845,000
480,000

70,941,000

12,100,000
99,225,000

12,960,000
2,720,000
49,210,000
10,080,000
9,585,000
27,350,000
650,000
1,950,000

19,250,000
18,750,000
7,500,000
3,050,000
6,100,000
20,700,000
23,000,000
1,750,000
3,050,000

51,800,000
31,800,000
JUMLAH
(RP)
46,000,000
92,000,000

95,400,000

7,500,000
8,550,000
26,100,000
6,000,000
4,250,000
48,600,000
41,600,000
5,500,000
5,500,000

4,150,000
5,750,000
1,600,000

8,800,000
6,000,000
5,000,000
2,700,000
425,000
950,000
750,000
1,500,000
7,500,000
3,650,000
4,450,000
4,850,000
JUMLAH
(RP)

3,600,000
2,000,000
825,000

73,100,000
7,150,000
944,330,000

27,317,000
81,702,000
26,675,000
24,360,000
22,500,000
19,200,000
4,165,000
205,919,000

945,000
900,000
2,590,000
15,200,000
5,400,000
5,500,000
1,700,000
6,965,000
475,000
5,860,000
825,000
1,927,500
97,500
4,850,000
1,455,000
4,750,000
JUMLAH
(RP)
1,080,000
918,000
3,080,000
13,035,000
6,590,000
475,000
5,740,000
825,000
1,927,500
97,500
500,000
500,000
1,050,000
2,337,500
4,760,000
970,000
4,275,000

675,000
630,000
1,925,000
11,850,000
4,500,000
2,750,000
850,000
6,590,000
475,000
5,740,000
550,000
1,285,000
65,000
1,475,000
970,000
2,850,000

150,780,500
JUMLAH
(RP)

27,000,000
1,500,000
49,000,000
31,625,000
12,925,000
5,700,000
900,000
5,250,000
1,900,000
300,000
1,750,000
11,600,000
149,450,000

56,987,500
25,740,000
3,375,000
7,875,000
93,977,500

4,500,000
4,500,000
5,500,000
1,350,000
1,350,000
950,000
950,000
150,195,000
3,705,000
9,250,000
7,395,000
969,000
14,175,000
7,350,000
212,139,000
 JUMLAH
(RP)
15,500,000
8,000,000
32,450,000
17,385,000
1,425,000
950,000
330,000
2,125,000
600,000
2,850,000
915,000
305,000
17,010,000
10,230,000
2,340,000
735,000
490,000
4,025,000
5,875,000
7,500,000
6,500,000
15,500,000
153,040,000
RINCIAN ANGGARAN BIAYA PEKERJAAN FINISHING
RUMAH TINGGAL
TANGGAL :

B. PEKERJAAN FINISHING ARSITEKTUR - ALT 2

NO PEKERJAAN SAT VOLUME MATERIAL UPAH + HARGA SAT
SEMEN+PASIR (RP)
I PEKERJAAN LANTAI
Lantai 1
a Carport + Ramp ke Jalan Keramik 33.3x33.3 Kombinasi m2 33.00 185,000 225,000 410,000
Koral Sikat
b R.Genset / Storage Keramik Roman 40x40 m2 30.00 95,000 155,000 250,000
b R.Pompa Keramik Roman 40x40 m2 2.00 95,000 155,000 250,000
c Tangga teras Roman GT 1262004R 60x120 m2 16.00 310,000 155,000 465,000
Roman BGTB2004 30x120 (step nosing) bh 19.00 210,000 75,000 285,000
d Garasi Keramik Roman 40x40 m2 25.00 95,000 155,000 250,000
f Storage samping kitchen Keramik Roman 40x40 m2 9.00 95,000 155,000 250,000
g Tangga utama ke lantai 2 Roman GT1262001R 60x120 m2 26.00 310,000 155,000 465,000
Roman BGTB2001 30x120 (step nosing) bh 19.00 210,000 75,000 285,000
h Lantai bawah tangga utama Keramik Roman 40x40 m2 5.00 95,000 155,000 250,000
i Kitchen Keramik Roman 40x40 m2 22.00 95,000 155,000 250,000
j Koridor Depan Tangga Keramik Roman 40x40 m2 11.00 95,000 155,000 250,000
k Storage Keramik Roman 40x40 m2 21.00 95,000 155,000 250,000
l Depan lift Keramik Roman 40x40 m2 4.00 95,000 155,000 250,000
m Area Service Keramik Roman 40x40 m2 22.00 95,000 155,000 250,000
n Maid Bedroom Keramik Roman 40x40 m2 11.00 95,000 155,000 250,000
o Plint naat lantai L alum m1 171.00 25,000 30,000 55,000

Lantai 2
a Terrace Roman GT 1262004R 60x120 m2 10.00 310,000 235,000 545,000
b Foyer Granit tile Cina 80x80 m2 9.00 250,000 160,000 410,000
f Tangga Lantai 2 ke lantai 3 Roman GT1262001R 60x120 m2 30.00 310,000 160,000 470,000
Roman BGTB2001 30x120 (step nosing) m1 13.00 200,000 75,000 275,000
a Living - Dining Room Granit tile Cina 80x80 m2 66.00 250,000 160,000 410,000
g Deck belakang Roman motif kayu uk 20x120 m2 11.00 310,000 160,000 470,000
Batu tempel m2 5.00 150,000 225,000 375,000
a Depan Toilet Granit tile Cina 80x80 m2 3.00 250,000 160,000 410,000
b Parent Bedroom Granit tile Cina 80x80 m2 26.00 250,000 160,000 410,000
h Plint lantai Granit tile Cina 10x80 m1 56.00 65,000 55,000 120,000
Keramik urat kayu 10 cm m1 10.00 40,000 50,000 90,000
Di tangga m1 48.00 40,000 50,000 90,000
Tali air di atas marmer/krmk m1 114.00 25,000 25,000
B. PEKERJAAN FINISHING ARSITEKTUR - ALT 2
NO PEKERJAAN SAT VOLUME MATERIAL UPAH + HARGA SAT
SEMEN+PASIR (RP)
Lantai 3
a Master Bedrm Granit tile Cina 80x80 m2 55.00 250,000 160,000 410,000
b WIC Granit tile Cina 80x80 m2 9.00 250,000 160,000 410,000
g Kids Bedrm Granit tile Cina 80x80 m2 35.00 250,000 160,000 410,000
b WIC Granit tile Cina 80x80 m2 7.00 250,000 160,000 410,000
b Foyer depan tangga Granit tile Cina 80x80 m2 14.00 250,000 160,000 410,000
b Library Granit tile Cina 80x80 m2 11.00 250,000 160,000 410,000
h Plint lantai Granit tile Cina 10x80 m1 111.00 65,000 55,000 120,000
Tali air di atas marmer m1 111.00 25,000 25,000

Subtotal I
II PEKERJAAN KM/WC SERVICE, TEMPAT CUCI, PANTRY, DAPUR SERVICE
1 Dapur : - kabinet dan kompor masuk pekerjaan interior
a Meja beton m1 8.00 300,000 250,000 550,000
b Keramik dinding dan meja Granit tile 60x60 m2 17.00 185,000 165,000 350,000
c Sink 2 lubang Ex Modena bh 1.00 3,500,000 300,000 3,800,000
d Kran panas dingin Ex Wasser bh 1.00 1,550,000 300,000 1,850,000
e Instalasi air panas untuk kran sink ls 1.00 750,000 750,000

2 Pantry : - kabinet dan kompor masuk pekerjaan interior

a Meja beton m1 9.00 300,000 250,000 550,000
b Dinding Granit tile 60x60 m2 6.00 185,000 165,000 350,000
b Top meja Granit tile 60x60 m1 9.00 185,000 155,000 340,000
c Sink 2 lubang Ex Modena bh 1.00 3,500,000 300,000 3,800,000
d Kran panas dingin Ex Wasser bh 1.00 1,550,000 300,000 1,850,000
e Instalasi air panas untuk kran sink ls 1.00 750,000 750,000

3 Area Laundry :
a Keramik lantai Roman 20x20 m2 14.00 90,000 155,000 245,000
b Keramik dinding Ex Roman H = 2 m m2 18.00 90,000 165,000 255,000
c Peninggian lantai di bwh mesin cuci ls 1.00 350,000 100,000 450,000
d Kran dinding - air dingin Ex Wasser bh 2.00 550,000 100,000 650,000
e Kran dinding - air panas Ex Wasser bh 1.00 550,000 200,000 750,000
f Meja beton untuk cuci gilas m1 2.00 300,000 250,000 550,000
g Keramik meja gilasan m1 2.00 125,000 140,000 265,000
h Floor drain Ex Toto TX1BV1N bh 2.00 380,000 100,000 480,000
i Instalasi air panas ls 1.00 750,000 750,000

4 Toilet service :
B. PEKERJAAN FINISHING ARSITEKTUR - ALT 2
NO PEKERJAAN SAT VOLUME MATERIAL UPAH + HARGA SAT
SEMEN+PASIR (RP)
a Screeding untuk levelling lantai 5 cm m2 3.00 135,000 135,000
b Waterproofing lantai m2 5.00 50,000 40,000 90,000
c Peninggian lantai untuk closet jongkok ls 1.00 350,000 100,000 450,000
d Keramik lantai Roman 20x20 m2 3.00 90,000 155,000 245,000
e Keramik dinding Roman 20x20 m2 18.00 90,000 165,000 255,000
f Closet jongkok CE7 ex TOTO unit 1.00 301,000 100,000 401,000
g Kran shower dingin saja Toto TX423S unit 1.00 695,000 150,000 845,000
i Floor drain Ex Toto TX1BV1N unit 1.00 380,000 100,000 480,000

Subtotal II
III PEKERJAAN PINTU DAN JENDELA
1 Kusen dan pintu kayu :
a Kusen Kamper Samarinda Oven Untuk lantai 1 (dasar) m1 44.00 200,000 75,000 275,000
b Kusen Kamper Samarinda Oven Untuk lantai 2 dan 3 m1 81.00 200,000 75,000 275,000
c Kusen jendela - alum Masuk pek jdl Starmas
d Arcitraft kayu - untuk pintu kamar tidur lt 2+3 dan library m1 96.00 75,000 60,000 135,000
e Arcitraft GRC - untuk pintu kamar lt 2 bag luar m1 17.00 100,000 60,000 160,000
f Arcitraft pintu utama - granit tile m1 74.00 100,000 165,000 265,000
g Bata kongliong ls 1.00 5,000,000 0 5,000,000
h Indirect lighting kongliong pt utama m1 27.00 275,000 80,000 355,000
i Penutup ddg samping pt utama sisi dlm - special paint m2 10.00 650,000 85,000 735,000
Coating m2 10.00 20,000 15,000 35,000
Naat keliling special paint m1 13.00 30,000 30,000
2 Daun pintu : - semua daun pintu tinggi 2.4 m
Lt 1 :
a Daun pintu garasi Pintu besi ex Wina dn 5.00 3,350,000 500,000 3,850,000
b Daun pintu r.genset Pt besi kisi-kisi hollow 2/4 dn 5.00 3,250,000 500,000 3,750,000
c Daun pintu R.Pompa Pt besi kisi-kisi hollow 2/4 dn 2.00 3,250,000 500,000 3,750,000
d Daun pintu ke ruang lift Pt rangka white oak dn 1.00 2,550,000 500,000 3,050,000
e Daun pintu Kitchen & storage Pt rangka white oak dn 2.00 2,550,000 500,000 3,050,000
f Daun pintu ruang bwh tg Kitchen Pt alum lipat dn 6.00 2,950,000 500,000 3,450,000
g Daun pintu ke tangga utama lt ds Pt kaca rangka alum alexindo dn 1.00 2,950,000 500,000 3,450,000
h Daun pintu kamar mandi service PVC dn 1.00 1,750,000 1,750,000
i Daun pintu maid bedroom Rangka + white oak dn 1.00 2,550,000 500,000 3,050,000
Lt 2 :
a Daun pintu utama Bangkirai solid dn 2.00 15,000,000 900,000 15,900,000
b Daun pintu kamar + toilet Kamper solid dn 2.00 5,950,000 500,000 6,450,000
c Daun pintu kamar ortu ke taman Kaca+rangka alum Starmas dn 2.00 22,500,000 500,000 23,000,000
d Daun pintu Living Rm ke taman Kaca+rangka alum Starmas dn 4.00 22,500,000 500,000 23,000,000
B. PEKERJAAN FINISHING ARSITEKTUR - ALT 2
NO PEKERJAAN SAT VOLUME MATERIAL UPAH + HARGA SAT
SEMEN+PASIR (RP)
Lt 3 :
a Daun pintu kamar + toilet + lift Kamper solid dn 6.00 5,950,000 500,000 6,450,000

3 Daun jendela alum ex Starmas

a Kitchen 1 daun swing set 1.00 10,950,000 10,950,000
b Bordes tangga - bawah 1 daun jungkit set 1.00 14,600,000 14,600,000
c Bordes tangga - atas 3 daun swing set 1.00 32,150,000 32,150,000
d Pantry 1 daun jungkit set 1.00 13,470,000 13,470,000
e Library 2 daun swing set 1.00 15,450,000 15,450,000
f Master Bedrm 6 daun swing set 1.00 48,150,000 48,150,000
g KT Anak 1 daun swing set 2.00 14,000,000 14,000,000
h Master Bathrm Bouvenlich set 1.00 9,500,000 9,500,000
i Parent bathrm Bouvenlich set 1.00 9,500,000 9,500,000

4 Daun jendela aluminium ex Alexindo warna putih

a Storage Bouvenlich set 1.00 4,150,000 4,150,000
b Maid Bedrm 3 daun swing set 1.00 5,750,000 5,750,000
c Maid bathrm Bouvenlich set 1.00 1,600,000 1,600,000

2 Aksesoris pintu (handle, lockcase,silinder, engsel, flush bolt)

Area utama
a Lockcase+silinder pintu Ex Raffes bh 11.00 450,000 50,000 500,000
b Handle pintu Ex Paloma bh 10.00 600,000 600,000
c Handle pintu utama psg 2.00 2,500,000 2,500,000
d Engsel pintu Engsel ex JJ 4" psg 18.00 150,000 150,000
e Grendel tanam pintu utama bh 1.00 425,000 425,000
f Rel geser pintu kayu Master bathrm Ex Wina dn 1.00 750,000 200,000 950,000
Rangka dudukan rel m1 1.50 350,000 150,000 500,000
Box rel geser + melamik m1 1.50 750,000 250,000 1,000,000
g Rel tikung garasi Ex Wina ls 1.00 6,500,000 1,000,000 7,500,000
h Rel lipat R.Genset Ex Wina ls 1.00 3,250,000 400,000 3,650,000
i Rel lipat kitchen Ex Wina ls 1.00 3,850,000 600,000 4,450,000
j Rel lipat taman belakang ls 1.00 4,250,000 600,000 4,850,000

Area service
a Lockcase+silinder pintu Ex Raffes bh 8.00 400,000 50,000 450,000
B. PEKERJAAN FINISHING ARSITEKTUR - ALT 2
NO PEKERJAAN SAT VOLUME MATERIAL UPAH + HARGA SAT
SEMEN+PASIR (RP)
b Handle pintu Ex Paloma bh 8.00 250,000 250,000
c Engsel pintu Engsel ex JJ 4" psg 11.00 75,000 75,000

3 Kaca
a 10 mm temp utk daun pintu m2 86.00 650,000 200,000 850,000
b 8 mm temp untuk daun jendela m2 11.00 450,000 200,000 650,000
Subtotal III
IV PEKERJAAN CAT
1 Cat dinding luar Mowilex weathercoat m2 463.00 42,000 17,000 59,000
2 Cat dinding dalam Dulux / Mowilex m2 1,513.00 37,000 17,000 54,000
3 Cat plafond Dulux / Mowilex m2 485.00 37,000 18,000 55,000
4 Finishing daun pintu kayu Melamik m2 87.00 145,000 135,000 280,000
5 Finishing kusen kayu Melamik m1 125.00 100,000 80,000 180,000
6 Finishing arcitraft kayu Melamik m1 96.00 110,000 90,000 200,000
7 Finishing arcitraft GRC Cat duko m1 17.00 135,000 110,000 245,000
Subtotal IV
V PEKERJAAN KM/WC
1 Master Bathroom
a Screeding untuk levelling lantai 5 cSemen+pasir m2 7.00 135,000 135,000
Waterproofing lantai m2 10.00 50,000 40,000 90,000
b Lantai Roman 60x60 m2 7.00 215,000 155,000 370,000
c Dinding Roman 30x60 m2 40.00 215,000 165,000 380,000
d Shower scrn H=2.1 m Frameless temp 10 mm m2 6.00 650,000 250,000 900,000
U Stainless, engsel pintu dll set 2.00 2,750,000 2,750,000
e Pegangan shower scrn Ex Raffes psg 2.00 800,000 50,000 850,000
f Monoblock Toto CW 823 J unit 1.00 6,615,000 350,000 6,965,000
g Jet washer Toto TX403 SBPIV unit 1.00 375,000 100,000 475,000
h Wastafel meja + kran Toto LW 814 CJ unit 1.00 5,410,000 450,000 5,860,000
Meja beton m1 1.50 300,000 250,000 550,000
Top table Nero Ass Polish m1 1.50 850,000 435,000 1,285,000
Coating m1 1.50 35,000 30,000 65,000
i Shower set 1.00 4,500,000 350,000 4,850,000
j Floor drain Toto TX1BV1N unit 3.00 385,000 100,000 485,000
k Cermin termasuk backing tripleksnya m2 5.00 700,000 250,000 950,000
l Paper holder Tidak termasuk

2 Toilet Anak
a Screeding untuk levelling lantai 5 cSemen+pasir m2 8.00 135,000 135,000
Waterproofing lantai m2 10.20 50,000 40,000 90,000
B. PEKERJAAN FINISHING ARSITEKTUR - ALT 2
NO PEKERJAAN SAT VOLUME MATERIAL UPAH + HARGA SAT
SEMEN+PASIR (RP)
b Lantai Roman 60x60 m2 8.00 225,000 160,000 385,000
c Dinding Roman 30x60 m2 33.00 225,000 170,000 395,000
g Monoblock Toto CW 823 J unit 1.00 6,240,000 350,000 6,590,000
h Jet washer Toto TX403 SBPIV unit 1.00 375,000 100,000 475,000
i Wastafel meja + kran Toto LW818J unit 1.00 5,290,000 450,000 5,740,000
Meja beton m1 1.50 300,000 250,000 550,000
Top table Nero Ass Polish m1 1.50 850,000 435,000 1,285,000
Coating m1 1.50 35,000 30,000 65,000
j Bathtub Upah pasang saja set 1.00 500,000 500,000
Kran bathtub Upah pasang saja set 1.00 500,000 500,000
Peninggian lantai untuk bathtub ls 1.00 750,000 300,000 1,050,000
Dinding bathtub Marmer Ujung Pandang m1 2.50 550,000 385,000 935,000
Top peninggian bathtub Marmer Ujung Pandang m1 7.00 300,000 380,000 680,000
k Floor drain Toto TX1BV1N unit 2.00 385,000 100,000 485,000
l Cermin termasuk backing tripleksnya m2 4.50 700,000 250,000 950,000
m Paper holder Tidak termasuk

3 Parents Bathrm Lt 2
a Screeding untuk levelling lantai 5 cSemen+pasir m2 5.00 135,000 135,000
b Waterproofing lantai m2 7.00 50,000 40,000 90,000
c Lantai Roman 60x60 m2 5.00 225,000 160,000 385,000
d Dinding Roman 30x60 m2 30.00 225,000 170,000 395,000
e Shower scrn H=2,1 m Frameless temp 10 mm m2 5.00 650,000 250,000 900,000
U Stainless, engsel pintu dll set 1.00 2,750,000 2,750,000
f Pegangan shower scrn Ex. Raffes psg 1.00 800,000 50,000 850,000
g Monoblock Toto CW 823 J unit 1.00 6,240,000 350,000 6,590,000
h Jet washer Toto TX403 SBPIV unit 1.00 375,000 100,000 475,000
i Wastafel meja + kran Toto LW818J unit 1.00 5,290,000 450,000 5,740,000
Meja beton m1 1.00 300,000 250,000 550,000
Top table Nero Ass Polish m1 1.00 850,000 435,000 1,285,000
Coating m1 1.00 35,000 30,000 65,000
j Shower Toto TX 433 SD set 1.00 1,125,000 350,000 1,475,000
k Floor drain Toto TX1BV1N unit 2.00 385,000 100,000 485,000
l Cermin termasuk backing tripleksnya m2 3.00 700,000 250,000 950,000
m Paper holder Tidak termasuk

SUBTOTAL V
VI PEKERJAAN RAILING, KISI-KISI DAN KACA SKYLIGHT
1 Railing tangga dan lift Kaca 10 mm tempered m1 30.00 650,000 250,000 900,000
B. PEKERJAAN FINISHING ARSITEKTUR - ALT 2
NO PEKERJAAN SAT VOLUME MATERIAL UPAH + HARGA SAT
SEMEN+PASIR (RP)
U alum m1 30.00 50,000 50,000
Handrail Kayu jati m1 40.00 900,000 325,000 1,225,000
2 Railing kisi-kisi Hollow aluminium m1 115.00 275,000 275,000
2 Kisi-kisi di R.Tamu Hollow aluminium m1 47.00 275,000 275,000
2 Kaca skylight atas carport Kaca 10 mm tempered m2 6.00 650,000 300,000 950,000
stiker bening m2 6.00 150,000 150,000
Rangka besi dudukan kaca m2 6.00 875,000 875,000
2 Kaca skylight atas bordes tangga Kaca 10 mm tempered m2 2.00 650,000 300,000 950,000
stiker bening m2 2.00 150,000 150,000
Rangka besi dudukan kaca m2 2.00 875,000 875,000
Teralis void dak atap Besi + kawat nyamuk m2 16.00 725,000 725,000
Subtotal VI
VII PEKERJAAN PLAFOND
1 Plafond gypsum Jayaboard 9 mm + rangka hollow gal m2 485.00 67,500 50,000 117,500
2 List naat m1 572.00 20,000 25,000 45,000
3 Kuf gorden m1 15.00 175,000 50,000 225,000
4 Drop Celling untuk indirect lamp m1 35.00 175,000 50,000 225,000
Subtotal VII
VIII LAIN-LAIN
1 Instalasi pompa air Jetpump Excl pompa2 ls 1.00 4,500,000 4,500,000
2 Instalasi pompa dorong gr tank ke tanki atas ls 1.00 4,500,000 4,500,000
3 Instalasi pressure tank+Grundfos+pelampung ls 1.00 5,500,000 5,500,000
4 Box meteran PLN Plat 2 mm bh 1.00 1,350,000 1,350,000
5 Box kotak surat Plat 2 mm bh 1.00 1,350,000 1,350,000
6 Kran dinding carport dan taman T26-13 ex Toto bh 2.00 400,000 75,000 475,000
7 Tutup manhole ground tank Besi plat bh 1.00 950,000 950,000
8 Dinding tampak luar Granit tile Cina m2 57.00 250,000 175,000 425,000
9 Profilan tampak luar m1 37.00 75,000 175,000 250,000
10 Finishing pagar Andesit - sisi luar m2 17.00 175,000 260,000 435,000
Cat - sisi dalam m2 17.00 37,000 20,000 57,000
11 Pintu gerbang Besi hollow m2 10.50 1,350,000 1,350,000
Pengecatan m2 21.00 350,000 350,000
Subtotal VIII
IX PEK.INSTALASI LISTRIK
Kabel supreme min 2,5 mm,saklar+SK ex Panasonic
1 Panel listrik termasuk MCB (Hager dan MG)
Panel distribusi bh 1.00 14,500,000 1,000,000 15,500,000
Panel lt 1,2 bh 2.00 3,750,000 250,000 4,000,000
2 Titik lampu ttk 118.00 195,000 80,000 275,000
B. PEKERJAAN FINISHING ARSITEKTUR - ALT 2
NO PEKERJAAN SAT VOLUME MATERIAL UPAH + HARGA SAT
SEMEN+PASIR (RP)
3 Titik stop kontak ttk 57.00 225,000 80,000 305,000
4 Titik telepon ttk 3.00 375,000 100,000 475,000
5 Titik outlet data ttk 2.00 375,000 100,000 475,000
6 KTB Telp ttk 1.00 250,000 80,000 330,000
7 Titik antena TV ttk 5.00 325,000 100,000 425,000
8 Pasang antena TV lokal ttk 1.00 400,000 200,000 600,000
9 Titik AC ttk 6.00 375,000 100,000 475,000
10 Titik stop kontak waterheater ttk 3.00 225,000 80,000 305,000
11 Instalasi radar ttk 1.00 225,000 80,000 305,000
12 Saklar, stop kontak dll Ex Panasonic bh 126.00 125,000 10,000 135,000
13 Down light - reflektor biasa bh 66.00 135,000 20,000 155,000
14 Halogen bh 12.00 175,000 20,000 195,000
15 Lampu dinding bh 3.00 225,000 20,000 245,000
16 Lampu taman bh 2.00 225,000 20,000 245,000
17 Lampu inderct m1 35.00 95,000 20,000 115,000
18 Kabel tufur 4x35 m1 25.00 185,000 50,000 235,000
19 Kabel NYY 4x16 dari panel distr ke panel lt ds ls 1.00 6,500,000 1,000,000 7,500,000
20 Kabel NYY 4x4 ls 1.00 5,500,000 1,000,000 6,500,000
21 Instalasi penangkal petir ls 1.00 13,500,000 2,000,000 15,500,000
SUBTOTAL IX
JUMLAH
(RP)

13,530,000

7,500,000
500,000
7,440,000
5,415,000
6,250,000
2,250,000
12,090,000
5,415,000
1,250,000
5,500,000
2,750,000
5,250,000
1,000,000
5,500,000
2,750,000
9,405,000

5,450,000
3,690,000
14,100,000
3,575,000
27,060,000
5,170,000
1,875,000
1,230,000
10,660,000
6,720,000
900,000
4,320,000
2,850,000
JUMLAH
(RP)

22,550,000
3,690,000
14,350,000
2,870,000
5,740,000
4,510,000
13,320,000
2,775,000

251,200,000

4,400,000
5,950,000
3,800,000
1,850,000
750,000

4,950,000
2,100,000
3,060,000
3,800,000
1,850,000
750,000

3,430,000
4,590,000
450,000
1,300,000
750,000
1,100,000
530,000
960,000
750,000
JUMLAH
(RP)
405,000
450,000
450,000
735,000
4,590,000
401,000
845,000
480,000

55,476,000

12,100,000
22,275,000

12,960,000
2,720,000
19,610,000
5,000,000
9,585,000
7,350,000
350,000
390,000

19,250,000
18,750,000
7,500,000
3,050,000
6,100,000
20,700,000
3,450,000
1,750,000
3,050,000

31,800,000
12,900,000
46,000,000
92,000,000
JUMLAH
(RP)

38,700,000

10,950,000
14,600,000
32,150,000
13,470,000
15,450,000
48,150,000
28,000,000
9,500,000
9,500,000

4,150,000
5,750,000
1,600,000

5,500,000
6,000,000
5,000,000
2,700,000
425,000
950,000
750,000
1,500,000
7,500,000
3,650,000
4,450,000
4,850,000

3,600,000
JUMLAH
(RP)
2,000,000
825,000

73,100,000
7,150,000
720,560,000

27,317,000
81,702,000
26,675,000
24,360,000
22,500,000
19,200,000
4,165,000
205,919,000

945,000
900,000
2,590,000
15,200,000
5,400,000
5,500,000
1,700,000
6,965,000
475,000
5,860,000
825,000
1,927,500
97,500
4,850,000
1,455,000
4,750,000

1,080,000
918,000
JUMLAH
(RP)
3,080,000
13,035,000
6,590,000
475,000
5,740,000
825,000
1,927,500
97,500
500,000
500,000
1,050,000
2,337,500
4,760,000
970,000
4,275,000

675,000
630,000
1,925,000
11,850,000
4,500,000
2,750,000
850,000
6,590,000
475,000
5,740,000
550,000
1,285,000
65,000
1,475,000
970,000
2,850,000

150,780,500

27,000,000
 JUMLAH
(RP)
1,500,000
49,000,000
31,625,000
12,925,000
5,700,000
900,000
5,250,000
1,900,000
300,000
1,750,000
11,600,000
149,450,000

56,987,500
25,740,000
3,375,000
7,875,000
93,977,500

4,500,000
4,500,000
5,500,000
1,350,000
1,350,000
950,000
950,000
24,225,000
9,250,000
7,395,000
969,000
14,175,000
7,350,000
82,464,000

15,500,000
8,000,000
32,450,000
 JUMLAH
(RP)
17,385,000
1,425,000
950,000
330,000
2,125,000
600,000
2,850,000
915,000
305,000
17,010,000
10,230,000
2,340,000
735,000
490,000
4,025,000
5,875,000
7,500,000
6,500,000
15,500,000
153,040,000