1 2 3 4 5 6
I PEKERJAAN BONGKAR BANGUNAN
1 Pembobokan Dinding, plafon, genteng dan 1.00 Ls 35,000,000 35,000,000
kuda-kuda bagunan (Include pembuangan
material)
Sub total I 35,000,000 35,000,000
II PEK.KOLOM BETON (uk 150 x150 mm)
1 Beton kolom (Include Tulangan)
- Uk. 15 x 15 3.94 m3 750,000 2,953,125
Sub total II 2,953,125 2,953,125
III PEK.SLOOF BETON (uk 150 x150 mm)
1 Beton sloof (Include Tulangan)
- Uk. 15 x 15 4.50 m3 750,000 3,375,000
Sub total III 3,375,000 3,375,000
IV PEKERJAAN DINDING
1 Pas. Dinding bata ruangan 150.00 m2 240,000 36,000,000
2 Plester & aci 375.00 m2 80,000 30,000,000
Sub total IV 66,000,000 66,000,000
V PEKERJAAN LANTAI
1 Pas.krmk Ruang Tamu Uk. 30 x 30 28.10 m2 170,000 4,777,000
2 Pas.krmk Ruang Tidur 1 Uk. 30 x 30 22.50 m 2
170,000 3,825,000
3 Pas.krmk Ruang Tidur 2 Uk. 30 x 30 29.06 m2 170,000 4,940,625
4 Pas.krmk Ruang Dapur Uk. 30 x 30 7.50 m2 170,000 1,275,000
5 Pas.krmk Ruang Makan Uk.30 x 30 27.11 m 2
170,000 4,609,125
6 Pas.krmk Teras Depan Uk.30 x 30 10.00 m2 170,000 1,700,000
7 Pas.krmk KM/WC Uk.20 x 20 11.25 m 2
120,000 1,350,000
Sub total V 22,476,750 22,476,750
VI PEKERJAAN PLAFOND
1 Pas. Rgk pipa holow + Pas Gypsum 135.53 m2 250,000 33,881,250
Sub total VI 33,881,250 33,881,250
VII PEK.INS.LISTRIK & Acc
A. Lantai Bawah
1 Instalasi lampu penerangan 10.00 titik 275,000 2,750,000
2 Instalasi stop kontak 10.00 titik 265,000 2,650,000
Sub total A 5,400,000 5,400,000
B Acc. Pekerjaan Listrik
1 Saklar tunggal broco 8.00 bh 19,500 156,000
2 Saklar ganda broco 8.00 bh 22,500 180,000
3 Stop kontak broco 8.00 bh 25,500 204,000
4 Lampu Biasa 8.00 bh 155,000 1,240,000
Sub total B 1,780,000 1,780,000
VIII PEK. SANITARY & INST. AIR
1 Pas. Closet
- Closet duduk KM / WC 3.00 bh 2,750,000 8,250,000
2 Pembuatan bak kontrol ( 40 x 40 x 60 ) 2.00 bh 195,000 390,000
3 Pas. Kran tembok
- Kran KM / WC + tempat cuci + taman 3.00 bh 196,000 588,000
4 Pas. Pipa sal.air bersih PVC 1/2" 25.00 m' 22,000 550,000
5 Pas. Pipa sal.air bersih PVC 1 1/4" 15.00 m' 25,000 375,000
6 Pas. Pipa air kotor PVC 4" 15.00 m' 86,000 1,290,000
7 Pntu WC ( PVC ) 3.00 unit 750,000 2,250,000
8 Knee drat dia.1/2" 6.00 bh 17,500 105,000
9 Knee drat dia. 1 1/4" 6.00 bh 19,000 114,000
10 Tee dia.1 1/4" 6.00 bh 15,000 90,000
11 Vlok sock dia.1 1/4" - 1/2" 3.00 bh 16,000 48,000
12 Knee dia.4" 6.00 bh 25,000 150,000
SUB TOTAL VIII 14,200,000 14,200,000
IX PEKERJAAN KUSEN, PINTU, JENDELA
( Kamper Samarinda )
1 Pek. Kusen 6.34 m3 8,000,000 50,724,000
2 Daun pintu
- Pintu ( Teakwood ) 7.00 unit 8,500,000 59,500,000
- Pntu WC ( PVC ) 3.00 unit 550,000 1,650,000
3 Daun Jendela
- J1 6.00 unit 850,000 5,100,000
- J1A 2.00 unit 450,000 900,000
4 Loster 16.00 unit 85,000 1,360,000
5 Pas. kunci pintu ruangan 6.00 bh 205,000 1,230,000
6 Pas. kunci pintu WC 3.00 bh 82,500 247,500
7 Pas. Grendel tanam p. 60 cm 3.00 bh 55,000 165,000
8 Pas. Engsel pintu ruangan ( 5" ) 6.00 psg 15,500 93,000
Sub total IX 120,969,500 120,969,500
X PEKERJAAN PENGECATAN /
FINISHING
1 Pengecatan dinding Vinilex 375.00 m2 95,500 35,812,500
2 Pengecatan plafond 135.53 m 2
85,500 11,587,388
3 Finishing politur daun pintu ( kuas ) 10.20 m2 92,500 943,500
4 Finishing politur daun Jendela ( kuas ) 9.50 m2 92,500 878,750
5 Finishing politur kusen ( kuas ) 28.00 m' 92,500 2,590,000
SUB TOTAL X 51,812,138 51,812,138
XI PEKERJAAN ATAP
1 Pek. Atap
a. Pasang Rangka Atap Atap baja ringan 77.36 m2 180,000 13,924,440
b. Pasang sopi -sopi baru 13.75 m 2
180,000 2,475,000
c. Beton bertulang untuk sopi - sopi 1.07 m2 750,000 799,200
2 Pas. Genteng 77.36 m2 81,700 6,320,149
3 Pas. Nok genteng 4.50 m' 120,000 540,000
SUB TOTAL XI 24,058,789 24,058,789
TOTAL PEKERJAAN BANGUNAN BARU 381,906,551
Dibulatkan 381,907,000