I PEKERJAAN PENDAHULUAN
(Pekerjaan tapak diratakan Pihak Kebun/PMKS)
1 Pengadaan barak kerja ls 1.00 1,500,000.00 1,500,000.00
2 Pengadaan air kerja ls 1.00 1,000,000.00 1,000,000.00
3 Pengadaan listrik kerja ls 1.00 1,000,000.00 1,000,000.00
4 Mobilisasi/demobilisasi ls 1.00 3,000,000.00 3,000,000.00
Sub Total 6,500,000.00
II PEKERJAAN TANAH
1 Bowplank
Bowplank m' 55.00 19,170.00 1,054,350.00
2 Pekerjaan galian tanah
Galian tanah m3 44.685 58,750.00 2,625,243.75
3 Pekerjaan penimbunan dan pemadatan tanah
Penimbunan dan pemadatan tanah m3 29.07 64,120.00 1,863,917.10
Sub Total 5,543,510.85
III PEKERJAAN PONDASI
1 Pondasi
Urug pasir timbunan m3 0.36 213,120.00 75,955.97
Beton K175 m3 2.38 1,095,100.00 2,601,957.60
2 Pondasi pasangan rolag bata/batako
Pasangan ½ bata/batako 1:4 m2 112,120.00 -
Plesteran 1: 4 + acian m2 31,450.00 -
Sub Total 2,677,913.57
IV PEKERJAAN KONSTRUKSI BETON
1 Sloof
Beton K175 17/22 cm m3 3.45 1,095,100.00 3,780,307.10
Bekisting m2 20.31 159,785.00 3,244,594.21
Pembesian (4Ø10 mm, Ø6-150 mm) kg 316.90 11,210.00 3,552,411.63
2 Kolom praktis
Beton K175 13/13 cm m3 1.93 1,095,100.00 2,110,189.80
Bekisting m2 15.70 159,785.00 2,508,017.32
Pembesian (4Ø10 mm, Ø6-150 mm) kg 427.10 11,210.00 4,787,822.39
3 Kolom praktis teras
Beton K175 13/30 m3 0.15 1,095,100.00 162,863.27
Bekisting m2 1.14 159,785.00 182,794.04
Pembesian (6Ø10 mm, Ø6-150 mm) kg 32.77 11,210.00 367,303.57
Pipa buangan air Ø3" hujan dilapis kawat ayak m' 4.00 63,000.00 252,000.00
4 Kolom praktis carport
Beton K175 13/13 cm m3 0.10 1,095,100.00 108,822.28
Bekisting m2 0.76 159,785.00 122,139.65
Pembesian (4Ø10 mm, Ø6-150 mm) kg 23.33 11,210.00 261,585.20
5 Ring balok dinding dan tembok layar
Beton K175 13/20 cm m3 3.18 1,095,100.00 3,477,073.91
Bekisting m2 24.42 159,785.00 3,902,588.84
Pembesian (4Ø10 mm, Ø6-150 mm) kg 394.20 11,210.00 4,419,019.67
6 Ring balok pelat atap teras
Beton K175 10/30 cm m3 0.43 1,095,100.00 469,797.90
Bekisting m2 3.30 159,785.00 527,290.50
Pembesian (6Ø10 mm, Ø6-150 mm) kg 53.02 11,210.00 594,354.20
7 Meja dapur
Beton K175 (t = 8 cm) m3 0.23 1,095,100.00 253,406.14
Bekisting m 2
1.45 159,785.00 231,688.25
HARGA SATUAN JUMLAH HARGA
NO. JENIS PEKERJAAN SATUAN VOLUME
(Rp) (Rp)
3 Sanitair fixture
Closet duduk ex. Toto bh 1.00 -
Closet jongkok ex. Toto bh 1.00 525,000.00 525,000.00
Floor drain Ø3"ex. San Ei bh 3.00 135,000.00 405,000.00
Roof drain S/S Ø3" ex. San Ei bh 1.00 175,000.00 175,000.00
Jack shower closet ex. Toto bh 1.00 - -
Kran air leher angsa (untuk kitchen sink) ½" ex. Onda bh 1.00 150,000.00 150,000.00
Kran air ½" ex. Onda bh 4.00 55,000.00 220,000.00
Kitchen sink 1 lubang S/S ex. Royal bh 1.00 450,000.00 450,000.00
Bak air fibre/beton bh 2.00 1,100,000.00 2,200,000.00
4 Septic tank beton sesuai gambar unit 1.00 2,600,000.00 2,600,000.00
Sub Total 9,449,000.00
XIV PEKERJAAN BESI
Pagar besi hollow teras depan t = 80 cm p = 137 cm (Hollow 60x60 mm, Hollow 15x30 mm) + pengecatan &
1 ls 1.00 - -
pemasangan
2 Jalusi besi hollow teras depan t = 40 cm p = 277 cm (Hollow 20x40 mm) + pengecatan & pemasangan ls 1.00 - -
Sub Total -
Total #VALUE!
Profit 15% #VALUE!
Grand total #VALUE!
Dibulatkan #VALUE!
Harga per m 2 m2 123.18 #VALUE!