Rab & BQ Int RT Signature O28

ENGINEER ESTIMATE
INTILAND SERENIA HILLS

SIGNATURE 028
LANDED
3 Storey
Januari 2020
ESTIMASI ANGGARAN BIAYA
PROJECT PEMBANGUNAN RUMAH TINGGAL 3 LT
LOKASI : JAKARTA
NO URAIAN PEKERJAAN BOBOT JUMLAH HARGA
I PEKERJAAN PERSIAPAN 2.30% Rp. 40,776,250

II PEKERJAAN TANAH & PONDASI 3.07% Rp. 54,451,130
III PEKERJAAN STRUKTUR 20.00% Rp. 354,834,879
IV PEKERJAAN ATAP 8.06% Rp. 142,946,215
V PEKERJAAN DINDING 12.86% Rp. 228,088,378
VI PEKERJAAN KUSEN , PINTU & JENDELA 15.17% Rp. 269,088,000
VII PEKERJAAN PLAFOND 3.44% Rp. 61,074,220
VIII PEKERJAAN PELAPIS LANTAI & DINDING KERAMIK 17.93% Rp. 318,065,249
IX PEKERJAAN BESI/RAILLING/KISI-KISI 1.37% Rp. 24,386,590
X PEKERJAAN PENGECATAN 2.12% Rp. 37,531,668
XI PEKERJAAN SANITARY 7.00% Rp. 124,102,870
XII PEKERJAAN INSTALASI AIR BERSIH & KOTOR 3.76% Rp. 66,659,360
XIII PEKERJAAN INSTALASI LISTRIK 1.95% Rp. 34,636,950
XIV PEKERJAAN LUAR HALAMAN 0.97% Rp. 17,174,080
XV PEKERJAAN LAIN-LAIN 0.00% Rp. -
SUB TOTAL BIAYA PEMBANGUNAN 100.00% 1,773,815,838

JASA KONTRAKTOR ( 10 % ) 177,381,584
TOTAL BIAYA PEMBANGUNAN + JASA KONTRAKTOR ###
DIBULATKAN ###
Luas Bangunan (M²) 438
Harga per M² Bangunan ( Sebelum PPN ) 4,456,000
Januari 2020
Bill Of Quantity
Proyek : Pembangunan Rumah Tinggal
Lokasi : Jakarta
Area : Lt. 1 s/d Lt Dak Atap
Type : Sudut
Luas : 437,96 m2
PEKERJAAN STRUKTUR, ARSITEKTUR DAN MEP

No. Item Spesifikasi Volume Sat Harga Satuan Jumlah Harga
I PEKERJAAN PERSIAPAN
1 Air Kerja & Listrik Kerja Alat Kerja dan Pemakaian selama konstruksi 1.00 ls 4,000,000 4,000,000
2 Bedeng & Barak Pekerja Triplek 4mm + Atap Asbes 1.00 ls 9,000,000 9,000,000
3 Keamanan Proyek 1.00 ls 3,200,000 3,200,000
4 Gambar As Built Drawing & Shop Drawing 1.00 ls 2,000,000 2,000,000
5 Pengukuran dan pasang bouwplank 110.00 m' 47,000 5,170,000
6 Anti Rayap Tanah 41.77 m2 35,000 1,461,950
7 Anti Rayap Lantai (bawah keramik lt dasar) 89.63 m2 35,000 3,137,050
8 Anti Rayap Plafond 337.35 m2 35,000 11,807,250
9 Pembersihan Akhir 1.00 ls 1,000,000 1,000,000
Sub-Total I 40,776,250
II PEKERJAAN TANAH & PONDASI

1 Mob demob alat pancang Alat pancang 1.00 unit 3,000,000 3,000,000
2 Tiang Pancang dengan kedalaman 6 m 42.00 m1 145,000 6,090,000
3 Potong tiang pancang 31.00 ttk 50,000 1,550,000
4 Galian Tanah Pondasi dan sloof Pondasi Pilecap, Tapak dan Sloof 5.89 m3 65,000 383,074
5 Pemadatan Tanah pondasi Manual 3.79 m2 5,000 18,950
6 Urugan Pasir Dasar Pondasi tinggi 5 cm 0.77 m3 245,000 189,802
7 Lantai Kerja Dasar Pondasi 5cm Spesi 1pc:3psr 3.79 m2 32,450 122,986
8 Pile Cap Elev -0.350
Beton Ready Mix Ready Mix K250 1.63 m3 855,000 1,396,215
Pembesian
- Besi 10mm BJTD 39 31.04 kg 11,500 356,928
- Besi 13mm BJTD 39 148.37 kg 11,500 1,706,214
Bekisting Pas. Batako Adukan 1pc:3psr 8.02 m2 70,000 561,050
9 Pondasi Tapak Elev -0.350
Beton Ready Mix Ready Mix K250 0.13 m3 855,000 107,730
Pembesian
- Besi 10 mm BJTD 39 22.42 kg 11,500 257,868
Bekisting Pas. Batako Adukan 1pc:3psr 0.61 m2 70,000 42,840
10 Beton Tie Beam Elev -0.350
Pembesian
- Besi 8 mm BJTD 24 495.51 kg 11,500 5,698,411
- Besi 10 mm BJTD 39 61.26 kg 11,500 704,444
- Besi 13 mm BJTD 39 1,336.74 kg 11,500 15,372,547
Bekisting Pas. Batako Adukan 1pc:3psr 117.58 m2 70,000 8,230,530
11 Urugan Tanah kembali bekas Galian Pondasi Dari dalam proyek 45.26 m3 15,000 678,899
Sub-Total II 54,451,130
III PEKERJAAN STRUKTUR

1 Plat Lantai Dasar Elv -0.05
Pemadatan Tanah bawah plat lantai 190.00 m2 5,000 950,000
Urug pasir bawah plat lantai 9.50 m3 245,000 2,327,500
Lantai kerja beton tumbuk bawah plat (area carport) 31.00 m2 32,450 1,005,950
Beton Ready Mix Ready Mix K-175 17.68 m3 706,000 12,482,080
- Wiremesh M5 2 lapis 964.36 kg 11,500 11,090,182
2 Balok Struktur Canopy elv +3.22
Pembesian
- Besi 8mm BJTP 24 146.44 kg 11,500 1,684,060
- Besi 13 mm BJTD 39 338.17 kg 11,500 3,888,969
Bekisting Pas. Batako Scafolding + Kaso + Triplek 9mm 9.72 m2 149,000 1,447,908
3 Plat Canopy elv. +3.22
Beton Ready Mix Readymix K250 2.49 m3 855,000 2,131,002
Pembesian
Bekisting Scafolding + Kaso + Triplek 9mm 20.77 m2 149,000 3,094,730
4 Plat Cantilever elv. +3.70
Pembesian
- Wiremesh M6 2 lapis 63.49 kg 11,500 730,158
5 Kolom Struktur Lt. Dasar elv -0.35 s/d + 3.70
Pembesian
- Besi 8 mm BJTP 24 116.27 kg 11,500 1,337,128
- Besi 13 mm BJTD 39 274.89 kg 11,500 3,161,267
Bekisting Support + Kaso + Triplek 9mm 33.01 m2 117,000 3,862,404
6 Balok Struktur lt.2 Elev +3.70
Pembesian
- Besi 8mm BJTP 24 593.95 kg 11,500 6,830,448
- Besi 10 mm BJTD 39 10.02 kg 11,500 115,221
- Besi 13 mm BJTD 39 1,645.60 kg 11,500 18,924,368
7 Plat lt 2 elv. +3.70
Pembesian
-Wiremesh M6 2 lapis 1,186.91 kg 11,500 13,649,455
8 Kolom Struktur Lt. 2 elv +3.70 s/d +7.20
Pembesian
- Besi 8mm BJTP 24 368.82 kg 11,500 4,241,384
- Besi 13 mm BJTD 39 950.56 kg 11,500 10,931,440
Bekisting Support + kaso + Triplek 9mm 107.41 m2 117,000 12,566,502
Pembesian
- Besi 8mm BJTP 24 35.52 kg 11,500 408,480
- Besi 10 mm BJTD 39 12.14 kg 11,500 139,605
- Besi 13 mm BJTD 39 72.25 kg 11,500 830,872
Pembesian
11 Balok struktur lt.3 +7.20
Pembesian
- Besi 8mm BJTP 24 522.09 kg 11,500 6,004,012
- Besi 10 mm BJTD 39 12.14 kg 11,500 139,605
- Besi 13 mm BJTD 39 1,393.22 kg 11,500 16,022,007
12 Plat lt.3 elv. +7.20
Pembesian
13 Kolom Struktur Lt.3 elv +7.20 s/d +10.20
Pembesian
- Besi 8mm BJTP 24 100.80 kg 11,500 1,159,200
- Besi 13 mm BJTD 39 263.58 kg 11,500 3,031,142
Pembesian
- Besi 8mm BJTP 24 17.47 kg 11,500 200,928
- Besi 13 mm BJTD 39 62.57 kg 11,500 719,514
Bekisting Pas. Batako Scafolding + Kaso + Triplek 9mm 2.54 m2 149,000 379,056
Beton Ready Mix Readymix K250 0.13 m3 855,000 112,860
Pembesian
Bekisting Scafolding + Kaso + Triplek 9mm 1.32 m2 149,000 196,680
16 Balok Struktur Lt.Atap Elv +10.20
Pembesian
- Besi 8 mm BJTP 24 159.24 kg 11,500 1,831,260
- Besi 13 mm BJTD 39 356.45 kg 11,500 4,099,170
17 Ring Balok Lt.Atap Elv +10.20
Beton Ready Mix Readymix K175 1.27 m3 706,000 895,956
Pembesian
- Besi 6 mm BJTP 24 71.72 kg 11,500 824,780
- Besi 8 mm BJTP 24 118.21 kg 11,500 1,359,392
Bekisting Kaso + Triplek 9mm 19.52 m2 97,000 1,893,828
18 Plat lt.atap elv. +10.20
Pembesian
19 Tangga Utama
Pembesian
- Besi 8mm BJTP 24 137.82 kg 11,500 1,584,930
- Besi 13mm BJTD 39 125.22 kg 11,500 1,439,984
Bekisting Support + Kaso + Triplek 9mm 4.29 m2 117,000 501,930
20 Tangga Service
Pembesian
- Besi 8mm BJTP 24 127.47 kg 11,500 1,465,905
- Besi 13mm BJTD 39 48.69 kg 11,500 559,935
Sub-Total III 354,834,879
IV PEKERJAAN ATAP
1 Rangka Atap Baja Ringan + Alumunium Foil Ex Metalindo Jaya Utama 131.00 m2 206,500 27,051,500
2 Penutup Atap Genteng Beton Genteng beton ex Cisangkan 131.00 m2 769,800 100,843,800
3 Nok Atap Genteng beton ex Cisangkan 5.95 m' 93,900 558,705
4 Nok Pertemuan Sudut Genteng beton ex Cisangkan 2.00 bh 69,200 138,400
5 Nok Ujung Genteng beton ex Cisangkan 4.00 bh 69,200 276,800
6 Listplank Atap Listplank kayu kamper 28x300mm 44.90 m' 77,500 3,479,750
Sika TOP 107, termasuk pinggulan di pertemuan
7 Waterproofing Dak talang lantai atap 64.59 m2 77,000 4,973,430
dak dan tembok
8 Waterproofing Balkon + dak talang elev +3,85 30.43 m2 77,000 2,342,725
Spesi adukan pasir + semen 1 pc : 2 psr &
9 Screed Atap teras 31.73 m2 61,000 1,935,530
tanggulan di pertemuan bata dan plat beton
Waterproofing Aquaprrof pelapis akhir dak
10 Pemakaian serat fiber di titik roof drain & ke 17.48 m2 77,000 1,345,575
beton warna semen
Sub-Total IV 142,946,215
V PEKERJAAN DINDING
A LANTAI DASAR (Elev 0.000)
1 Pas. Bata trassram Bata Merah, adukan 1:2 71.90 m2 98,000 7,046,592
2 Pas. Bata Bata Merah, adukan 1:4 242.24 m2 91,000 22,044,113
3 Plesteran Dinding trassram Spesi 1:2 tebal 1 s/d 2mm 165.61 m2 41,500 6,872,836
4 Plesteran Dinding Spesi 1:4 tebal 1 s/d 2mm 696.42 m2 34,000 23,678,416
5 Acian Dinding tebal 1mm 862.03 m2 20,000 17,240,690
6 Kolom Praktis termasuk opening jendela + piBeton 1:2:3 100.80 m' 87,000 8,769,600
7 Meja Dapur Beton 1:2:3 3.60 m' 350,000 1,260,000
8 Finishing Dinding Traventine Traventine 24.47 m2 1,270,000 31,073,725
B LANTAI 2 (Elev +2.850)
1 Pas. Bata trassram Bata Merah, adukan 1:2 34.79 m2 98,000 3,408,930
3 Plesteran Dinding trassram Spesi 1:2 tebal 1 s/d 2mm 334.93 m2 41,500 13,899,429
C LANTAI 3 (Elev +6.450)
1 Pas. Bata trassram Bata Merah, adukan 1:2 5.63 m2 98,000 551,250
3 Plesteran Dinding trassram Spesi 1:2 tebal 1 s/d 2mm 11.25 m2 41,500 466,875
D LANTAI ATAP (Elev +.900)
1 Pas. Bata Bata Merah, adukan 1:4 7.20 m2 91,000 655,200
2 Plesteran Dinding Spesi 1:4 tebal 1 s/d 2mm 7.66 m2 34,000 260,440
3 Acian Dinding tebal 1mm 7.66 m2 20,000 153,200
Sub-Total V 228,088,378
VI PEKERJAAN KUSEN, PINTU, JENDELA, KACA, AKSESORIS PINTU + ONGKOS PASANG + FINISHING (incld)
1 Pekerjaan kusen, pintu & jendela aluminium Kusen dan Jendela Aluminium YKK 1.00 ls ### 155,044,000
PJ3, PJ4, PJ5, J1, J2, J3, J4, BV1, BV2, BV3, BV4,
BV5,
2 Pekerjaan kusen, pintu & jendela kayu
a Pintu Kayu ex PT. Daiken Pintu PG1, PJ1, PJ2, P1, P2, P3, P4, P5, P6 & P7 1.00 ls ### 102,945,000
3 Pekerjaan kusen & pintu besi : Kusen dan Pintu Besi ex. Wina 1.00 unit 5,149,000.00 5,149,000
4 Pintu PVC 1.00 ls 950,000 950,000
5 Aksesoris Pintu Solid 1.00 ls 5,000,000 5,000,000
Sub-Total VI 269,088,000
VII PEKERJAAN PLAFOND

A LANTAI 1
1 Plafong Gypsum 9mm Rangka Metal Furing ex.Jaindo 137.35 m2 130,000 17,855,500
2 List Plafond Alumunium ex. Jaindo 133.84 m' 17,000 2,275,280
3 Cove Gorden Gypsum 9mm + Plywood 20mm 12.88 m' 75,000 966,000
4 Drop Celling Gypsum 9mm + Plywood 25mm 20.70 m' 90,000 1,863,000
4 Plafond Water Resistant / GRC (teras, area luRangka Metal Furing 9.72 m2 131,000 1,273,320
5 Plafond Beton Exposed Acian Beton 47.10 m2 30,000 1,413,000
B LANTAI 2
3 Cove Gorden Gypsum 9mm + Plywood 15mm 15.89 m' 75,000 1,191,750
4 Plafond Water Resistant / GRC (teras, area luar, KM) 25.39 m2 131,000 3,326,090
5 Plafond Beton Exposed 12.78 m2 30,000 383,400
C LANTAI 3
3 Cove Gorden Gypsum 9mm + Plywood 15mm 4.20 m' 75,000 315,000
4 Manhole uk 40x40cm tepi siku w/ putih 1.00 bh 80,000 80,000
5 Plafond Water Resistant / GRC (teras, area luar, KM) 2.50 m2 131,000 327,500
6 Plafond Beton Exposed 13.20 m2 30,000 396,000
D LANTAI DAK
1 Plafond Water Resistant / GRC (teras, area luar, KM) 24.71 m2 130,000 3,212,300
Sub-Total VII 61,074,220
VIII PEKERJAAN PELAPIS LANTAI / KERAMIK

A LANTAI DASAR
1 R. Utama (R. Tamu, R. Keluarga, R. Makan, Pantry)
- Finishing Lantai Marmer Lokal 60 x 60 88.97 m2 750,000 66,727,500
- Plint lantai Marmer Lokal 7 x 60 52.60 m' 170,000 8,942,000
2 R. Tidur Tamu
- Screed + aci lantai Adukan 1:4 + aci 16.08 m2 69,433 1,116,483
- Screed + aci plint Adukan 1:4 + aci 12.75 m' 13,887 177,054
- Finishing Lantai Parket Jati ex Luwuk 16.08 m2 550,000 8,844,000
- Screed + aci plint Adukan 1:4 + aci 12.75 m' 150,000 1,912,500
2 Foyer & Teras
- Finishing Lantai Marmer Lokal 60 x 60 (Finish Acid/Brush) 21.30 m2 750,000 15,975,000
- Plint lantai Marmer Lokal 7 x 60 19.28 m' 170,000 3,277,600
2 Garasi
- Finishing Lantai Keramik 30x30 cm ex Dallas Chocolate 26.00 m2 158,000 4,108,000
- Plint lantai Keramik 7x30 cm ex Dallas Chocolate 14.80 m' 15,900 235,320
3 R. Dapur
- Finishing Lantai Keramik 60x60 cm ex Sandimas Hugo 15.86 m2 387,000 6,137,820
- Plint lantai Keramik 7x60 cm ex Sandimas Hugo 17.60 m' 29,350 516,560
4 Carpot
- Finishing Lantai Coral Sikat 29.55 m2 148,000 4,373,400
5 Tangga Servis (lt dasar ke lt 2)
- Screed + aci lantai Tangga Entrance Adukan 1:4 + aci 9.13 m2 89,433 816,523
- Finishing Trap Tangga + Bordes+ Plint Parket Jati ex Luwuk 5.34 m2 344,630 1,840,324
6 Tangga Utama (lt dasar ke lt 2)
- Screed + aci lantai Tangga Utama Adukan 1:4 + aci 14.02 m2 89,433 1,254,208
7 Meja Dapur
- Keramik Meja Dapur Keramik 60x60 cm ex Sandimas Antik White 3.43 m' 228,000 782,040
- Keramik Dinding Dapur Keramik 60x60 cm ex Sandimas Antik White 2.88 m' 228,000 656,640
- Tali Air 10x10mm 4.80 m' 15,000 72,000
8 Toilet Powder
- Finishing Dinding Marmer Lokal 60 x 60 17.94 m2 750,000 13,452,000
- Tali Air 10x10mm 8.48 m' 15,000 127,200
- Meja Wastafel Marmer Lokal 0.80 m' 1,808,065 1,446,452
- Waterproofing Lantai Kamar Mandi Ex Sika 107 / setara 4.84 m2 77,000 372,988
- Screed pelindung waterproofing Spesi 1pc:3psr 2.90 m2 61,000 176,900
9 Toilet Tamu
- Finishing Lantai Homogeneous Tile 30x60 cm 3.98 m2 327,000 1,301,460
- Finishing Dinding Homogeneous Tile 30x60 cm 21.18 m2 327,000 6,924,552
- Tali Air 10x10mm 8.48 m' 15,000 127,200
B LANTAI 2
1 R. Utama (R. Tidur & Hall Keseluruhan)
- Screed + aci lantai Adukan 1:4 + aci 111.00 m2 69,433 7,707,063
- Finishing Lantai Parket Jati ex Luwuk 111.00 m2 550,000 61,050,000
2 Balkon
- Finishing Lantai Keramik 30x30 cm ex Dallas Chocolate 14.56 m2 158,000 2,300,480
- Plint lantai Keramik 7x30 cm ex Dallas Chocolate 34.95 m2 15,900 555,705
3 R. Setrika
Keramik 30x30 cm ex Roman Dallas Bone G-
- Finishing Lantai 9.68 m2 158,000 1,529,440
337211
- Plint lantai 12.25 m' 39,500 483,875
337211
4 Tangga Servis (lt 2 ke lt 3)
- Screed + aci lantai Tangga Utama Adukan 1:4 + aci 7.25 m2 81,000 587,250
5 Toilet Utama
- Finishing Dinding Marmer Lokal 60 x 60 34.77 m2 750,000 26,078,250
- Tali Air 10x10mm 13.53 m' 15,000 202,950
- Waterproofing Lantai Kamar Mandi Ex Sika 107 / setara 14.69 m2 77,000 1,131,053
6 Toilet 1
- Tali Air 10x10mm 8.48 m' 15,000 127,200
7 Toilet 2
- Tali Air 10x10mm 8.48 m' 15,000 127,200
B LANTAI 3
1 Koridor Service, R. Tidur Servis, R. Cuci
- Finishing Lantai 28.87 m2 158,000 4,561,460
337211
- Plint lantai 38.83 m' 39,500 1,533,785
337211
2 R. Jemur
- Finishing Lantai Keramik 30x30 cm ex Roman Dallas Beige 5.86 m2 164,000 961,040
- Plint lantai Keramik 30x30 cm ex Roman Vivaz Bianco 5.15 m' 41,000 211,150
3 Toilet Servis
- Finishing Lantai Keramik 30x30 cm ex Roman Dallas Beige 2.50 m2 164,000 410,000
- Finishing Dinding Keramik 30x30 cm ex Roman Vivaz Bianco 15.29 m2 41,000 626,890
Sub-Total VIII 318,065,249
IX PEKERJAAN BESI/RAILLING/KISI-KISI
1 Railling Tangga Utama Hollow 20x20mm + plat 5x50 mm 13.40 m' 400,000 5,360,000
2 Handrailing kayu 80x40 mm Kayu Kamper finish melamik 13.40 m' 45,000 603,000
Railing besi nako + Hollow 20x40mm + plat
3 Railling Tangga Entrance + handrailing besi 6.00 m' 500,000 3,000,000
5x50 mm
4 Railling Balkon Railing Kayu Solid 5x8, 2x4, 8x8 19.94 m' 773,500 15,423,590
Sub-Total IX 24,386,590
X PEKERJAAN PENGECATAN
A LANTAI 1
Cat Interior Nippon Super Vinilex Lilac White ex
1 Pengecatan Dinding Dalam 296.90 m2 18,150 5,388,735
Nippon Paint (2)
Cat Exterior ex Nippon Paint Weatherbond
2 Pengecatan Dinding Luar (standard) 253.86 m2 29,150 7,399,873
Moondust
Cat Interior Nippon Super Vinilex 300 White ex
3 Pengecatan Plafond 147.07 m2 18,150 2,669,321
Nippon
Cat Paintex Nippon Paint Weatherbond
Exterior
4 Pengecatan Plafond exposed area luar 47.10 m2 29,150 1,372,965
Moondust
B LANTAI 2
Nippon Paint (2)
2 Pengecatan Dinding Luar 156.20 m2 29,150 4,553,245
Moondust
3 Pengecatan Plafond 154.68 m2 18,150 2,807,442
Nippon
Exterior
4 Pengecatan Plafond exposed area luar 12.78 m2 29,150 372,537
Moondust
C LANTAI 3
Nippon Paint (2)
2 Pengecatan Dinding Luar 173.40 m2 29,150 5,054,610
Moondust
3 Pengecatan Plafond 35.60 m2 18,150 646,140
Nippon Paintex Nippon Paint Weatherbond
Cat Exterior
4 Pengecatan Plafond exposed area luar 13.20 m2 29,150 384,780
Moondust
D LANTAI DAK
1 Pengecatan Dinding Luar 7.66 m2 29,150 223,289
Moondust
2 Pengecatan Plafond - m2 29,150 -
Nippon
Exterior
3 Pengecatan Plafond area luar 24.71 m2 29,150 720,297
Moondust
4 Pengecatan Listplank Atap Cat Ultran Lasur ex Propan 11.23 m' 35,000 392,875
Sub-Total X 37,531,668
XI PEKERJAAN SANITARY
A LANTAI DASAR
1 TOILET
Closet duduk ex TOTO
ex TOTO Type
823NJLW
Complete
641 NCJ+W/F
TCW03SL
+ TX108LJ 2.00 set 10,520,000 21,040,000
Wastafel + Kran Wastafel Complete 2.00 set 3,676,000 7,352,000
Shower Set ex TOTO TYPE TX488SZ+TX442SRSN +TX441SE 1.00 set 3,764,000 3,764,000
Shower Spray ex TOTO TYPE TX403SB#PIV 2.00 set 274,000 548,000
Floor drain TX 1 DB ex.TOTO 3.00 bh 410,000 1,230,000
Kaca Shower Screen toilet Kaca 10mm Tempered 1.00 set 3,470,000 3,470,000
Kaca Cermin 90x140 cm Kaca 5mm Bevel 3cm keliling cermin 1.00 bh 350,000 350,000
2 POWDER ROOM
Closet duduk ex
ex TOTO CW 631J
TOTO Type LW Complete
646 CJ W/F + TX109LJ 1.00 set 4,610,000 4,610,000
Wastafel + Kran Wastafel Complete 1.00 set 3,676,000 3,676,000
Shower Spray ex TOTO TYPE THX20NB/PIV+T277SV1 1.00 set 432,000 432,000
Floor drain TX 1 DB ex.TOTO 1.00 set 410,000 410,000
3 DAPUR KOTOR
Kitchen Zink Dapur Kotor ex Blanco type Flexi 1.00 bh 1,787,000 1,787,000
ex TOTO Type. TX 605 KESBR lengkap dgn
Kran Kitchen Zink TX277SV1 (X2)
1.00 bh 2,126,000 2,126,000
4 CARPORT
Kran Dinding ex TOTO Type T26-13 1.00 bh 387,000 387,000
5 TAMAN
B LANTAI 2
1 TOILET 1 & 2
Closet duduk ex TOTO CW631J Complete 2.00 set 4,610,000 9,220,000
Wastafel + Kran Wastafel ex TOTO Type LW 641 NCJ W/F + TX109LJ 2.00 set 3,676,000 7,352,000
Shower Set Complete THX-1A-3N
ex TOTO TYPE + TX277S + T6JV6
TX432SJZ 2.00 set 2,880,000 5,760,000
Shower Spray ex TOTO TYPE TX20NB#PIV 2.00 set 274,000 548,000
2 TOILET Utama
Closet duduk ex TOTO CES9788 WZ W/F Neo Rest 1.00 set 75,000 75,000
Wastafel + Kran Wastafel ex TOTO Type LW 641 NCJ W/F + TX108LJ 1.00 set 3,676,000 3,676,000
Shower Set Complete THX-1A-3N
ex TOTO TYPE + TX277S + T6JV6
TX488SZ+TX442SRSN +TX441SE 1.00 set 3,764,000 3,764,000
Shower Spray - set 432,000 -
Bathub CASABLANCE-A 1.00 bh 18,700,000 18,700,000
Kran Bathub TX494 SEL 1.00 set 7,650,000 7,650,000
3 AREA LUAR/ATAP
Floor Drain (Area Balkon) TX 1 DB ex.TOTO 2.00 bh 410,000 820,000
Roof drain Cast Iron Anti Karat 2.00 bh 85,000 170,000
C LANTAI 3
1 KM/WC PEMBANTU
Closet jongkok ex TOTO Type CE6 1.00 bh 527,570 527,570
Kran Dinding Service ex TOTO Type T23B13V7NB 1.00 bh 321,000 321,000
Floor Drain TX 1 DB ex.TOTO 2.00 bh 308,150 616,300
2 Cuci Jemur
3 AREA LUAR/ATAP
Roof drain Cast Iron Anti Karat 9.00 bh -
Sub-Total XI 124,102,870
XII PEKERJAAN INSTALASI AIR BERSIH & KOTOR

A AIR BERSIH (Supply & Install)
1 Pemasangan dan pengadaan Roof Tank (dime
Biomitra kap 1000 liter, termasuk dudukan roof 1.00 bh 2,120,000 2,120,000
2 Ground Water Tank + tutup tank dengan
Biomitra penebalan
vol.1000L beton
+ gal. tanah 1:2:3 dankeliling
+ bata besi 2 1.00 bh 6,500,000 6,500,000
3 Pemasangan Pompa Boster ex Panasonic rangkap
+ tutupdorong
Pompa plat bordes tebal 58
Kapasitas 2mm +/siku
liter keliling +
menit 1.00 bh 250,000 250,000
cat besi w/ hitam
Daya Hisap 30m, Kapasitas 30 liter/menit,
4 Pemasangan Pompa Dorong + Hisap Ex Panas 1.00 bh 250,000 250,000
Power 250 Watt
Kedalaman minimal 30 meter, dengan casing 4"
5 Pengeboran Air Tanah dan pipa air sumur 1.00 ttk 21,000,000 21,000,000
kedalaman min. 30 meter
6 Rumah Pompa + tutup uk. 70x70xt.100cm + tutup besi plat bordes 1.00 bh 500,000 500,000
7 Instalasi Air Panas tebal 2mm
ex WEST + siku
Type HWkeliling
Red water expose pipe
- Pipa dia 16mm 22.50 m' 20,000 450,000
- Pipa dia 20mm 72.00 m' 29,000 2,088,000
- Fitting & Assesories 1.00 ls 500,000 500,000
8 Instalasi Air Bersih ex WEST Type CW Blue water expose pipe
- Pipa dia 25mm 66.50 m' 18,000 1,197,000
- Pipa dia 20mm 76.00 m' 15,360 1,167,360
- Pipa dia 16mm 51.00 m' 10,600 540,600
- Fitting & Assesories 1.00 ls 500,000 500,000
9 Accesories Tambahan 1.00 ls 1,000,000 1,000,000
10 Instalasi Pipa tembaga AC dr OU ke IU (Lt. 2) Outdoor AC di Dak Beton 9.00 m' 75,000 675,000
11 Instalasi Pipa tembaga AC dr OU ke IU (Lt. 3) Outdoor AC di Dak Beton 12.00 m' 75,000 900,000
12 Pompa Hisap Panasonic GF-255HCX-P 1.00 bh 2,600,000 2,600,000
13 Pompa Dorong Panasonic GA-130JACK-P 1.00 bh 806,400 806,400
B AIR KOTOR
1 Septick Tank Biomitra kap10-12 org; Vo.1600L + galian tanah 1.00 bh 2,835,000 2,835,000
2 Resapan Buis beton dia.100cm ;Pas. Batu kali 1.00 bh 1,400,000 1,400,000
3 Bak Kontrol kosong+ijuk
30x30x30cm 1.00 bh 600,000 600,000
4 Pipa Air Kotor
- PVC 4" ex Wavin Type AW 15.50 m' 106,000 1,643,000
- PVC 3" ex Wavin Type D 29.00 m' 54,000 1,566,000
5 Pipa Air Hujan
- PVC 4" ex Wavin Type D 15.00 m' 62,000 930,000
6 Pipa Air Bekas
- PVC 1 1/4" ex Wavin Type D 14.50 m' -
7 Instalasi Pipa drain AC Lt. 1 30.00 m' 21,000 630,000
8 Instalasi Pipa drain AC Lt. 2 (2 unit) 18.00 m' 21,000 378,000
9 Instalasi Pipa drain AC Lt. 3 (3 unit) 31.00 m' 21,000 651,000
10 Pemasangan AC 7.00 ttk 250,000 1,750,000
11 Fitting & Aksesoris 1.00 ls 1,000,000 1,000,000
Sub-Total XII 66,659,360
XIII PEKERJAAN INSTALASI LISTRIK

Kabel NYM 3x2.5mm ex. Supreme/(3besar) + conduit ex. Clipsal
(incld. Support & install)
A LANTAI DASAR
Instalasi Kabel
1 Sparing ME (sparing Telkom, Panic Botton, Dat
Westpex 25mm 10.00 m' 18,000 180,000
2 Box MCB Lt.1 termasuk MCB dan Connecting MCB 25 A/ 3P, 12 MCB 10A 1P, Box MCB MG 1.00 unit 1,023,500 1,023,500
3 Box MCB Lt.2 termasuk MCB dan Connecting MCB 16 A/ 3P, 10 MCB 10A 1P, Box MCB ex MG 1.00 unit 1,059,000 1,059,000
4 Box MCB Lt.3 termasuk MCB dan Connecting MCB 16 A/ 3P, 10 MCB 10A 1P, Box MCB ex MG 1.00 unit 1,059,000 1,059,000
5 Kabel Toefoer dr KWH ke Panel Utama NYY 4x16 mm2 10.50 m' 125,000 1,312,500
6 Kabel Toefoer dr Panel Utama ke box MCB lt NYY 4x6 mm2 10.50 m' 54,000 567,000
7 Kabel Toefoer dr Panel Utama ke box MCB lt NYY 4x6 mm2 19.50 m' 54,000 1,053,000
8 Kabel Toefoer dr Panel Utama ke box MCB lt NYY 4x6 mm2 23.50 m' 54,000 1,269,000
8 Plug Genset 1.00 unit 750,000 750,000
8 Grounding BC BC 16 mm 1.00 unit 250,000 250,000
9 Instalasi Lampu Downlight conduit, ex Supreme NYM 3x2,5mm 20.00 ttk 124,000 2,480,000
10 Instalasi stop kontak conduit, ex Supreme NYM 3x4mm 10.00 ttk 167,000 1,670,000
Fitting, Bulb & Install Armatur Lampu
13 Downlight (DL 01) - Armature Supply & Install ex Philips 2.00 bh 111,600 223,200
14 Downlight (DL 01) - Lampu Supply & Install ex Philips 2.00 bh 42,600 85,200
15 Downlight (DL 02) - Armature Supply & Install ex Philips 17.00 bh 63,050 1,071,850
17 Wall Lamp (WL-01) - Armature 4.00 bh 150,000 600,000
18 Wall Lamp (WL-01) - Lampu Supply & Install ex Philips 4.00 bh 75,000 300,000
Outlet
19 Saklar Hotel Supply & Install ex Schneider/Clypsal 1.00 bh 30,000 30,000
20 Saklar Tunggal Supply & Install ex Schneider/Clypsal 6.00 bh 20,000 120,000
21 Saklar Ganda Supply & Install ex Schneider/Clypsal 5.00 bh 38,000 190,000
22 Stop Kontak Khusus 3 phase Genset COS 4P/40A/SFT 440 Hager + Socket 1.00 bh 175,000 175,000
23 Stop Kontak Standard 3P+E380/415V
Supply & Install+exStraigh Plug
Schneider/Clypsal 7.00 bh 24,000 168,000
24 Panic Button 1.00 bh 400,000 400,000
B LANTAI DUA
2 Instalasi Lampu Strip & Lampu Tangga conduit, ex Supreme NYM 3x2,5mm 7.00 ttk 167,000 1,169,000
3 Downlight (DL 02) - Armature Supply & Install ex Philips 20.00 bh 63,050 1,261,000
5 Strip Lamp (WL-01) - Armature Supply & Install ex Philips - m' - -
6 Strip Lamp (WL-01) - Lampu Supply & Install ex Philips 9.00 m' 75,000 675,000
5 Stair Lamp & Wall Lamp (WL-01) - Armature 6.00 bh 150,000 900,000
6 Stair Lamp & Wall Lamp (WL-01) - Lampu Supply & Install ex Philips 6.00 bh 75,000 450,000
Outlet
10 Stop Kontak Standard Supply & Install ex Schneider/Clypsal 12.00 bh 24,000 288,000
11 Stop Kontak TV Supply & Install ex Schneider/Clypsal 1.00 bh 105,000 105,000
12 Instalasi Kabel data Supply & Install ex Schneider/Clypsal 2.00 ttk 375,000 750,000
13 Stop Kontak Telepon Supply & Install ex Schneider/Clypsal 2.00 bh 70,000 140,000
C LANTAI TIGA
3 Downlight (DL 02) - Armature Supply & Install ex Philips 10.00 bh 63,050 630,500
Outlet
8 Stop Kontak Standard Supply & Install ex Schneider/Clypsal 11.00 bh 24,000 264,000
9 Stop Kontak TV Supply & Install ex Schneider/Clypsal - bh 105,000 -
10 Instalasi Kabel data Supply & Install ex Schneider/Clypsal 2.00 ttk 375,000 750,000
11 Stop Kontak Telepon Supply & Install ex Schneider/Clypsal 3.00 bh 70,000 210,000
D LANTAI ATAP
1 Instalasi stop kontak conduit, ex Supreme NYM 3x4mm 3.00 ttk 167,000 501,000
2 Instalasi Radar conduit, ex Supreme NYM 3x2,5mm 1.00 bh 124,000 124,000
Supply & install ex Panasonic WEJP1121-7 +
3 Stop Kontak Outdoor/ Pompa + tutup WEJP89911 + WEJ5911-N 2.00 bh 90,000 180,000
Supply & install ex Panasonic WEJP1121-7 +
4 Stop Kontak Outdoor/ Water heater + tutup WEJP89911 + WEJ5911-N 1.00 bh 90,000 90,000
Sub-Total XIII 34,636,950
XIV PEKERJAAN LUAR HALAMAN

1 Canopy Skylight
Kanopi rangka hollow Finish Cat Zincromate
Balok Utama hollow 100x50x4 9.60 m1 235,500 2,260,800
Balok Rangka Besi Siku 50x50x5 12.80 m1 98,125 1,256,000
Penutup Kaca Tempered T=12mm 10.08 m2 1,200,000 12,096,000
Aksekoris Pemasangan Sea, Murbaut, Las 1.00 ls 1,561,280 1,561,280
Sub-Total XIV 17,174,080
XV PEKERJAAN LAIN-LAIN
Sub-Total XV -
TOTAL 1,773,815,838
JASA KONTRAKTOR 10% 177,381,584
GRAND TOTAL 1,951,197,422
PEMBULATAN ###
HARGA PER M2 BANGUNAN ( LUAS 283 M2) 4,455,000
PERIMETER BANGUNAN
Bowplank 53 m
LB 420 m2
PONDASI
Pile Cap
p l t jml Vol beton Pile Pembesian
m m m pcs m3 m kg
PC1 0.80 0.55 0.60 2 0.53 0 53.38
P1A 0.60 0.60 0.50 2 0.36 2 51.02
PC3 0.50 1 0.75 2 75.00
1.63 4.00 179.40

PONDASI EXISTING
Pile Cap
p l t jml Vol beton Pile Pembesian
m m m pcs m3 m kg
PC1 0.80 0.55 0.60 0.00 0 0.00
PS1 0.60 0.60 0.50 0.00 0 0.00
PS2 0.50 0.00 0 0.00
0.00 0.00 0.00

Foot Plat
b h T jml Vol beton Pile Pembesian
m m m pcs m3 m kg
TP1 1.00 0.70 0.18 1 0.13 1 22.42
F2 1.20 1.20 0.20 0.00 0 0.00
0.13 1.00 22.42
Tie Beam
p beton p besi l t jml Vol beton Pembesian
m m m pcs m3 kg
TB 1 2.10 4.48 0.15 0.20 1 0.06 23.92
TB 2 33.50 60.58 0.15 0.25 1 1.26 385.93
TB 2A 7.21 17.44 0.15 0.25 1 0.27 111.44
TB 3 6.50 8.85 0.15 0.30 1 0.29 62.26
TB 4 6.15 9.55 0.15 0.35 1 0.32 78.76
TB 4A 2.70 3.97 0.15 0.35 1 0.14 35.21
TB 4B 1.96 5.14 0.15 0.35 1 0.10 39.85
TB 5 44.12 63.60 0.15 0.40 1 2.65 544.73
TB 5A 0.98 3.31 0.15 0.40 1 0.06 25.37
TB 6 19.58 35.84 0.15 0.45 1 1.32 333.59
TB 7 5.90 7.64 0.20 0.50 1 0.59 98.12
CTB 1 2.73 6.89 0.15 0.50 1 0.20 71.39
CTB 2 5.47 11.19 0.15 0.40 1 0.33 92.51
CTB 3 2.13 4.99 0.15 0.35 1 0.11 39.53
CTB 4 1.60 4.54 0.15 0.25 1 0.06 28.65
CTB 5 1.83 5.88 0.15 0.30 1 0.08 37.07
BJ 1 10.00 11.04 0.20 0.30 1 0.60 43.16
BJ 2 5.20 6.24 0.20 0.30 1 0.31 22.62
BJ 3 5.30 6.34 0.20 0.30 1 0.32 23.04
BJ 4 4.20 5.24 0.20 0.30 1 0.25 18.34
BJ 5 0.20 0.30 0.00 0.00
RW1 0.15 1.00 0.00 0.00
9.34 2115.47
Batu Kali
p A2 Vol Lt Kerja Psr Urug Aanstamping Galian
P1 0.19 0.00 0.00 0.00 0.00 0.00
P2 0.19 0.00 0.00 0.00 0.00 0.00
P3 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00

Rolag
P L T Vol Trasram Lt Kerja Galian
RL 1 10.00 0.20 0.30 0.00 3.00 2.00 0.00
RL 2 5.20 0.20 0.30 0.00 1.56 1.04 0.00
RL 3 5.30 0.20 0.30 0.00 1.59 1.06 0.00
RL 4 4.20 0.20 0.30 0.00 1.26 0.84 0.00
0.00 7.41 4.94 0.00

Bekisting lt kerja psr urug Galian Urugan BESI
m2 m2 m3 m3 m3 6 8
3.24 0.88 0.04 2.17 1.55
2.40 0.72 0.04 1.70 1.27
2.38 1.49 0.07 1.21 0.32
8.02 3.09 0.15 5.08 3.14 0.00 0.00

m2 m2 m3 m3 m3 6 8
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

m2 m2 m3 m3 m3 6 8
0.61 0.70 0.04 0.82 0.62
0.00 0.00 0.00 0.00 0.00
0.61 0.70 0.04 0.82 0.62 0.00 0.00
Jika beda level

Bekisting lt kerja psr urug Galian 1 Galian 2 Urugan BESI
m2 m2 m3 m3 m3 m3 6 8
0.84 0.32 0.02 0.52 0.43 5.28
16.75 5.03 0.25 9.05 7.29 70.91
3.61 1.08 0.05 1.95 1.57 20.75
3.90 0.98 0.05 1.90 1.51 16.24
4.31 0.92 0.05 1.94 1.52 19.17
1.89 0.41 0.02 0.85 0.67 10.44
1.37 0.29 0.01 0.62 0.49 7.78
35.30 6.62 0.33 14.89 11.58 147.87
0.78 0.15 0.01 0.33 0.26 4.07
17.62 2.94 0.15 7.05 5.43 72.67
5.90 1.18 0.06 2.51 1.80 26.61
2.73 0.41 0.02 1.04 0.80 11.88
4.38 0.82 0.04 1.85 1.44 19.03
1.49 0.32 0.02 0.67 0.53 7.11
0.80 0.24 0.01 0.43 0.35 4.29
1.10 0.27 0.01 0.54 0.43 5.52
6.00 2.00 0.10 3.25 2.45 18.36
3.12 1.04 0.05 1.69 1.27 9.72
3.18 1.06 0.05 1.72 1.30 9.90
2.52 0.84 0.04 1.37 1.03 7.92
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
117.58 26.90 1.35 54.15 0.00 42.12 0.00 495.51
Urugan
0.00
0.00
0.00
0.00
BESI
10 13
15.96 37.42
15.08 35.94
0.00 75.00
31.04 148.37
BESI
10 13
0.00 0.00
0.00 0.00
0.00 0.00
BESI
10 13
0.00 0.00
BESI
10 13
18.64
315.02
90.69
46.02
59.59
24.77
32.07
396.86
20.65
260.92 item harga diskon harga diskon
71.51 item harga diskon harga diskon
24.80
12.90 kentang 16000 9116 9116
13.14
10.42 86000 57 9116
86000 57 18233
61.26 1336.74
STRUKTUR
Pedestal Kolom
p l t jml Vol beton Pembesian
m m m pcs m3 kg
K3 0.20 0.40 0.00 0.00
K3A 0.20 0.45 0.00 0.00
K4A 0.20 0.45 0.00 0.00
K45A 0.20 0.50 0.00 0.00
0.00 0.00
Kolom Lt Dasar
p l t beton t besi jml Vol beton
m m m m pcs m3
K1 0.15 0.65 4.20 4.72 2 0.82
K2 0.13 0.20 4.20 4.72 1 0.11
K3 0.13 0.28 4.20 4.72 1 0.15
K4 0.13 0.40 4.20 4.72 3 0.66
Kp 0.13 0.13 4.20 4.60 24 1.70
0.13 0.13 0.00
KL (Kolom Kusen) 0.13 0.13 0.00
3.44
Kolom Lt 2
m m m m pcs m3
K1 0.15 0.65 4.05 4.57 2 0.79
K2 0.13 0.20 4.05 4.57 0.00
K3 0.13 0.28 4.05 4.57 0.00
K4 0.13 0.40 4.05 4.57 22 4.63
Kp 0.13 0.13 4.05 4.45 24 1.64
KL (Kolom Kusen) 0.13 0.13 0.00
7.07
Kolom Lt 3
m m m m pcs m3
K1 0.15 0.65 0.00
K2 0.13 0.20 3.00 3.52 18 1.40
K3 0.13 0.28 0.00
K4 0.13 0.40 0.00
Kp 0.13 0.13 3.00 3.40 5 0.25
0.13 0.13 0.10 0.50 5 0.01
0.13 0.13 0.80 1.20 17 0.23
KL (Kolom Kusen) 0.13 0.13 0.00
1.90
Kolom Atap
m m m m pcs m3
Kp 0.13 0.13 0.40 0.80 0 0.00
0.00
Balok Canopy LT DASAR
p beton p besi l t jml Vol beton
m m m m pcs m3
B1 3.20 5.58 0.15 0.20 1 0.10
B2 1.60 2.79 0.15 0.25 1 0.06
6.90 10.72 0.15 0.25 1 0.26
B3 2.40 3.59 0.15 0.30 1 0.11
12.17 15.77 0.15 0.30 1 0.55
B4 3.72 8.48 0.15 0.35 1 0.20
6.10 8.78 0.15 0.35 1 0.32
CB 2 2.67 5.06 0.15 0.35 1 0.14
2.66 5.04 0.15 0.35 1 0.14
CB 3 1.60 2.79 0.15 0.30 1 0.07
CB 6 0.73 1.92 0.15 0.25 1 0.03
RB 1 0.13 0.15 0.00
BL 0.13 0.15 0.00
1.97
Balok Lt 2
m m m m pcs m3
B1 3.00 5.68 0.15 0.20 1 0.09
B2 18.03 27.98 0.15 0.25 1 0.68
17.88 25.50 0.15 0.25 1 0.67
B2A 5.25 8.82 0.15 0.25 1 0.20
B2B 1.73 2.84 0.13 0.25 1 0.06
6.58 9.33 0.13 0.25 1 0.21
B3 22.43 31.63 0.15 0.30 1 1.01
7.98 10.38 0.15 0.30 1 0.36
B3A 1.30 2.49 0.15 0.35 1 0.07
B3B 1.08 4.26 0.13 0.30 1 0.04
1.50 6.28 0.13 0.30 1 0.06
B4 6.76 9.50 0.15 0.35 1 0.35
4.20 5.54 0.15 0.35 1 0.22
B4A 0.15 0.35 0.00
B4B 0.15 0.35 0.00
B5 19.75 27.92 0.15 0.40 1 1.19
26.13 32.34 0.15 0.40 1 1.57
B 5A 0.15 0.50 0.00
B 5B 0.15 0.40 0.00
B 6 8.16 10.84 0.15 0.45 1 0.55
B 6A 0.15 0.44 0.00
B 7 1.90 2.37 0.15 0.50 1 0.14
2.98 4.27 0.15 0.50 1 0.22
B8 1.28 2.54 0.15 0.55 1 0.11
4.50 5.54 0.15 0.55 1 0.37
B9 15.55 18.97 0.20 0.40 1 1.24
0.70 1.89 0.20 0.40 1 0.06
CB 1 3.20 5.58 0.15 0.40 1 0.19
CB 2 0.85 2.07 0.15 0.35 1 0.04
4.36 7.87 0.15 0.35 1 0.23
CB 3 0.85 2.07 0.15 0.30 1 0.04
0.85 2.07 0.15 0.30 1 0.04
CB 4 0.13 0.25 0.00
CB 5 0.15 0.55 0.00
CB 6 0.15 0.25 0.00
RB 1 0.13 0.15 0.00
Janggutan 0.10 0.30 0.00
10.00
Balok Canopy Lt 2
m m m m pcs m3
B5A 8.45 9.79 0.15 0.50 1 0.63
BL 0.13 0.15 0.00
RB 1 0.13 0.15 0.00
B Sopi -Sopi 0.13 0.20 0.00
0.63
Balok Lt 3
m m m m pcs m3
B1 2.98 5.00 0.15 0.20 1 0.09
3.65 5.96 0.15 0.20 1 0.11
B2 15.47 21.57 0.15 0.25 1 0.58
22.55 31.97 0.15 0.25 1 0.85
4.43 6.93 0.15 0.25 1 0.17
B2A 4.65 8.22 0.15 0.25 1 0.17
B2B 2.25 3.12 0.13 0.25 1 0.07
B3 8.20 11.68 0.15 0.30 1 0.37
18.80 24.60 0.15 0.30 1 0.85
4.30 5.49 0.15 0.30 1 0.19
B3A 0.15 0.35 0.00
B3B 0.13 0.30 0.00
B4 4.35 5.49 0.15 0.35 1 0.23
1.25 2.39 0.15 0.35 1 0.07
1.88 3.19 0.15 0.35 1 0.10
B4A 1.93 3.12 0.15 0.35 1 0.10
B4B 0.15 0.35 0.00
B5 13.20 17.00 0.15 0.40 1 0.79
4.30 5.49 0.15 0.40 1 0.26
14.13 17.68 0.15 0.40 1 0.85
B5A 8.45 9.79 0.15 0.50 1 0.63
B5B 2.50 3.69 0.15 0.40 1 0.15
2.50 3.74 0.15 0.40 1 0.15
B6 4.38 5.49 0.15 0.45 1 0.30
B6A 13.30 17.10 0.15 0.44 1 0.88
2.10 3.29 0.15 0.44 1 0.14
B7 0.15 0.50 0.00
B8 0.15 0.55 0.00
B9 0.20 0.40 0.00
CB 1 0.15 0.40 0.00
CB 2 0.15 0.35 0.00
CB 3 2.00 4.38 0.15 0.30 1 0.09
CB 4 0.13 0.25 0.00
CB 5 4.52 9.28 0.15 0.55 1 0.37
CB 6 1.00 2.19 0.15 0.25 1 0.04
BL 0.13 0.15 0.00
RB 1 0.13 0.15 0.00
Janggutan 0.10 0.30 0.00
8.58
Balok Canopy Lt 3
m m m m pcs m3
BC 1 4.80 7.52 0.13 0.20 1 0.12
BC 2 0.15 0.15 0.00
BL 0.13 3.25 0.00
RB 1 0.13 0.15 0.00
B Sopi -Sopi 0.13 0.20 0.00
0.12
Balok Dak & Atap
m m m m pcs m3
B1 13.23 17.99 0.15 0.20 1 0.40
19.70 23.72 0.15 0.20 1 0.59
B2 13.10 19.40 0.15 0.25 1 0.49
9.50 10.70 0.15 0.25 1 0.36
B2A 1.35 2.54 0.15 0.25 1 0.05
1.35 2.54 0.15 0.25 1 0.05
RB 1 65.08 73.88 0.13 0.15 1 1.27
B Sopi -Sopi 0.13 0.15 0.00
3.21
Total Plester Struktur

Slab
p l t Luas Vol beton Pembesian
m m m m2 m3 kg
SOG 0.08 190.00 15.20 829.09
S 2 (Lt. 2) 0.10 136.00 13.60 1186.91
S 2 (Lt. 3) 0.12 72.70 8.72 634.47
S 3 (dak) 0.12 34.30 4.12 299.35
S 4 (dak rooftank) 0.12 6.00 0.72 73.31
S 5 (Carport) 0.08 31.00 2.48 135.27
S 3 (Canopy Carport) 0.12 20.77 2.49 181.27
Stepping 0.08 0.00 0.00
Canopy C-1 7.50 1.80 1.50 13.50 20.25 63.49

8.45 0.10 0.10 0.85 0.08 7.48
2.20 0.60 0.10 1.32 0.13 7.04
PLAT CANTILEVER 7.50 1.80 1.50 13.50 20.25 63.49
Canopy Cantilever 0.15 0.00 0.00 0.00
88.05 3481.17
Tangga
p l t jumlah Vol beton Pembesian
m m m m3 kg
Pedestal 1.20 0.15 0.63 1.00 0.11 8.32
Plat tangga 1 1.20 0.15 10.90 1.00 1.96 61.72
Plat tangga 2 1.20 0.15 7.93 1.00 1.43 46.28
Bordes 1 1.00 0.15 4.62 1.00 0.69 28.34
Anak tgg 1.20 0.30 0.20 57.00 2.05 112.86

railing tangga 13.40
Railing Balkon 19.94
6.25 257.52
Rangka canopy
HS 100.100.5 0.00 kg
WF 150.75.5.7 0.00 kg
HS 40.40.3 0.00 kg
Atap
p Vol Cat Unit
Rangka 131.00 m2
Penutup 131.00 m2
Lisplank 44.90 11.23 m1
Nok 5.95 2.98 m1
Jurai luar 29.00 14.50 m1
Penutup Nok 4.00 pcs
Nok 3 way 2.00 pcs
Nok 2 way 0.00 pcs
Valley gutter 0.00 m1 atau jurai dalam
Flashing 4.00 m1
pas. Bata talang 0.00 m2

Canopy Carport 0.00 m2
Waterproof
Luas
K Mandi 42.45
Balkon 30.43
Nok Atap 17.48
Canopy 31.73
Dak Atap 64.59
186.67
Bekisting Plester
m2 m3
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
Pembesian Bekisting Plester Tul Tump Tul Lap BESI

E m2 m3 6 8 10
174.05 13.44 26.88 22.00 15.00 56.24
27.25 2.77 5.54 22.00 12.00 7.62
29.43 3.44 6.89 22.00 12.00 9.79
160.44 13.36 26.71 22.00 15.00 42.62
240.00 26.21 52.42 12.00 12.00 63.36 176.64
0.00 0.00 0.00 1.00 1.00 0.00 0.00
0.00 0.00 0.00 1.00 1.00
631.16 59.22 118.44 sesu 63.36 292.91 0.00

kg m2 m3 6 8 10
170.31 12.96 25.92 22.00 15.00 56.24
0.00 0.00 0.00 22.00 12.00 0.00
0.00 0.00 0.00 22.00 12.00 0.00
1149.07 94.45 188.89 22.00 15.00 312.58
234.24 25.27 50.54 12.00 12.00 63.36 170.88
0.00 0.00 0.00 1.00 1.00
1553.62 132.68 265.36 sesu 63.36 539.70 0.00

kg m2 m3 6 8 10
0.00 0.00 0.00 1.00 1.00 0.00
364.38 35.64 71.28 16.00 9.00 100.80
0.00 0.00 0.00 1.00 1.00 0.00
0.00 0.00 0.00 1.00 1.00 0.00
37.10 3.90 7.80 9.00 9.00 9.90 27.20
6.20 0.13 0.26 2.00 2.00 2.20 4.00
43.86 3.54 7.07 3.00 3.00 11.22 32.64
0.00 0.00 0.00 1.00 1.00
451.54 43.21 86.41 sesu 23.32 164.64 0.00

kg m2 m3 6 8 10
0.00 0.00 0.00 2.00 2.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00

kg m2 m3 6 8 10
37.13 0.99 29.00 29.00 13.92
19.34 0.66 9.00 5.00 3.92
72.05 3.66 1.73 36.00 19.00 15.40
25.98 1.51 0.72 13.00 7.00 6.40
112.99 7.67 3.65 62.00 32.00 30.08
66.98 2.27 20.00 14.00 12.24
76.05 4.45 2.14 32.00 22.00 19.44
7.20 1.63 15.00 15.00 6.40
33.84 1.94 0.93 15.00 15.00 30.08
20.27 0.82 9.00 9.00 5.76
12.78 0.39 0.18 5.00 5.00 2.80
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 1.00 1.00
484.61 25.98 9.34 246.00 173.00 0.00 146.44 0.00

kg m2 m3 6 8 10
38.03 0.93 30.00 30.00 14.40
185.33 7.39 92.00 47.00 38.92
171.87 9.48 4.47 91.00 46.00 38.36
61.54 2.15 28.00 28.00 15.68
19.90 0.88 0.43 10.00 6.00 4.22
63.15 4.15 3.29 34.00 18.00 13.73
220.43 14.13 6.73 114.00 58.00 55.04
74.73 5.99 4.79 41.00 21.00 19.84
19.62 0.95 0.46 8.00 8.00 5.76
26.41 0.66 0.32 7.00 4.00 3.34
37.82 0.92 0.45 9.00 5.00 4.26
82.34 4.12 35.00 24.00 21.24
49.71 3.07 1.47 22.00 15.00 13.32
0.00 1.00 1.00 0.00
0.00 1.00 1.00 0.00
242.84 14.02 100.00 67.00 66.80
292.02 21.69 10.45 132.00 89.00 88.40
0.00 1.00 1.00 0.00 0.00
0.00 1.00 1.00 0.00
112.89 6.61 42.00 29.00 31.24
0.00 1.00 1.00 0.00
35.55 1.73 11.00 8.00 10.64
57.82 3.07 1.49 16.00 11.00 15.12
38.05 1.29 8.00 6.00 8.40 3.15
85.45 5.09 2.48 24.00 16.00 24.00 6.87
218.64 15.55 12.44 79.00 53.00 58.08
22.41 0.70 0.56 5.00 4.00 3.96
36.81 3.04 2.56 17.00 17.00 13.60
13.60 0.52 6.00 6.00 13.60
4.32 3.18 1.53 23.00 23.00 4.32
14.60 0.43 6.00 6.00 3.84
14.60 0.54 0.26 6.00 6.00 3.84
0.00 1.00 1.00 0.00
0.00 1.00 1.00 0.00
0.00 1.00 1.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 1.00 1.00
2240.49 132.26 54.17 0.00 593.95 10.02

kg m2 m3 6 8 10
119.84 9.72 8.45 44.00 30.00 35.52 12.14
0.00 1.00 1.00
0.00 0.00 0.00
0.00 0.00 0.00
119.84 9.72 8.45 0.00 35.52 12.14

kg m2 m3 6 8 10
33.28 0.92 26.00 26.00 12.48
39.67 1.57 0.73 31.00 31.00 14.88
151.85 6.34 79.00 40.00 33.32
215.31 11.95 5.64 114.00 58.00 48.16
47.31 2.88 2.22 24.00 13.00 10.36
56.74 3.02 2.33 25.00 25.00 14.00
22.41 1.42 1.13 13.00 7.00 5.28
82.13 4.18 42.00 22.00 20.48
174.59 11.84 5.64 95.00 48.00 45.76
40.66 3.23 2.58 23.00 12.00 11.20
0.00 1.00 1.00 0.00
0.00 1.00 1.00 0.00
50.12 2.65 23.00 16.00 14.04
21.77 0.91 0.44 8.00 6.00 5.04
28.57 1.60 1.32 11.00 8.00 6.84
29.21 1.41 0.68 11.00 11.00 7.92
0.00 1.00 1.00 0.00
152.70 9.37 67.00 45.00 44.80
51.68 3.57 1.72 23.00 16.00 15.60
160.54 13.42 11.30 72.00 49.00 48.40
119.84 7.69 44.00 30.00 35.52 12.14
28.90 2.08 1.00 14.00 8.00 8.80
29.16 2.38 2.00 14.00 8.00 8.80
58.95 4.07 1.97 23.00 16.00 17.16
176.47 10.51 68.00 46.00 49.25
35.32 1.91 0.92 12.00 8.00 8.64
0.00 1.00 1.00 0.00
0.00 1.00 1.00 0.00 0.00
0.00 1.00 1.00 0.00
0.00 1.00 1.00 0.00
0.00 1.00 1.00 0.00
29.82 1.26 0.60 11.00 11.00 7.04
0.00 1.00 1.00 0.00
63.56 5.65 4.97 24.00 24.00 24.96
14.75 0.65 0.50 6.00 6.00 3.36
0.00 1.00 1.00
0.00 0.00 0.00
0.00 0.00 0.00 1.00 1.00
1915.31 116.49 47.67 0.00 522.09 12.14

kg m2 m3 6 8 10
64.40 2.54 1.92 39.00 39.00 17.47
0.00 1.00 1.00
0.00 1.00 1.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00
64.40 2.54 1.92 0.00 17.47 0.00

kg m2 m3 6 8 10
118.52 4.10 91.00 91.00 43.68
156.28 8.47 3.94 120.00 120.00 57.60
130.07 5.37 67.00 34.00 28.28
77.27 5.04 2.38 49.00 25.00 20.72
18.60 0.55 8.00 8.00 4.48
18.60 0.72 0.34 8.00 8.00 4.48
189.93 19.52 19.52 326.00 326.00 71.72 118.21
0.00 0.00 0.00 0.00 0.00
709.26 43.77 26.18 71.72 277.45 0.00
532.09
Bekisting Tali Air BESI

m2 m 6 8 10
0.00 829.09
136.00 7.67 1186.91
72.70 7.67 634.47
34.30 299.35
6.00 73.31
31.00 135.27
20.77 7.67 181.27
13.50 1.65 63.49

0.85 1.65
1.32 1.65
13.50 1.65
0.00 0.00
329.94 6.60 0.00 3403.16 0.00
Bekisting Plesteran
m2 8 13
0.36 6.72 3.28
0.18 0.20 6.72 56.68
0.18 0.20 6.72 41.24
0.15 0.17 4.80 24.02
3.42 112.86
4.29 0.56 137.82 125.22

I
13
117.81
19.64
19.64
117.81
274.89
I
13
114.07
0.00
0.00
836.49
950.56
I
13
0.00
263.58
0.00
0.00
263.58
I
13
0.00
I
13
23.21
15.42
56.65
19.58
82.91
54.74
56.61
0.80
3.76
14.51
9.98
338.17
I
13
23.63
146.41
133.51
45.86 5025000
15.68
49.43
165.39
54.89
13.86
23.06
33.57
61.10
36.39
0.00
0.00
174.22
201.80
0.00
0.00
78.92
0.00
22.18
39.97
23.77
51.85
157.83
15.72
23.21
23.21
8.61
10.76
10.76
0.00
0.00
0.00
1645.60
I
13
72.25
72.25
I
13
20.80
24.79
118.53
167.15
36.95
42.74
17.13
61.65
128.83
29.46
0.00
0.00
36.08
16.73
21.73
21.29
0.00
107.90
36.08
112.14
84.32
20.10
20.36
41.79
127.22
26.68
0.00
0.00
0.00
0.00
0.00
22.78
0.00
38.60
11.39
1393.22
I
13
62.57
62.57
I
13
74.84
98.68
100.88
55.64
13.21
13.21
356.45
I
13
0.00
ARSITEKTUR
Pasangan dinding
Reduksi
p l t Opening
m m m m2
Lantai 1
As 1 2.00 3.95
As 2 5.90 3.95 16.22
As 6 3.20 3.95 6.79
As 9 1.22 3.95
As 11 3.40 3.95
As 12 1.84 3.95 1.94
As 14 2.52 3.95
As 16 6.40 3.95 3.87
As 19 2.50 3.95 1.94
As 20 16.00 3.95
area tangga
Penebalan & Facade
As B 6.50 3.95 3.60
As F 2.27 3.95
As H 5.01 3.95 1.96
As J 2.42 3.95
As K 5.09 3.95
As N 5.00 3.95
As P 4.25 3.95 9.63
As Q 2.45 3.95
As R 13.19 3.95
perimeter (plester & cat)

As 1
As 20
As R
Lantai 2
As 1 2.00 3.40
As 2 5.90 3.40 16.22
As 3 2.50 3.40 2.00
As 5 3.67 3.40 1.88
As 6 3.45 3.40 4.68
As 7 6.85 3.40 4.23
As 10 1.52 3.40 1.88
As 11 2.10 3.40
As 16 2.70 3.40
3.04 3.40 2.12
As 20 13.50 3.40
Penebalan & Facade

As B 6.50 3.40 13.05
As E 5.42 3.40 8.11
As F 2.27 3.40
As H 1.68 3.40 2.12
As K 9.05 3.40
As M 4.22 3.40 2.12
As P 4.30 3.40
As Q 2.45 3.95
As L 7.50 3.40

As 1
As 20
As R
Lantai 3
As 1 44.00 2.80 9.30

As 1
As 7
As M
Lantai Dak Atap

xxx1 Keliling Pinggir
LANTAI BANGUNAN
Luas Plint
LANTAI 1 m2 m'
F1 Homogenius Tile 60x60 Utama
F2 Parquet Jati 15x90 R.Tidur Lt. Dua & Lt. Tiga
F3 Homogenius Tile 30x60 Teras & Tangga Enterance
F4 Koral Tabur + Plester Balkon
F5 Keramik Tile 30x30 R. Servis, Are 36.43 51.38
F6 Keramik Tile 30x30 Garasi 38.38 18.20
F7 Paving Block 30x30 Carport & T. 30.54
F8 Homogenius Tile 30x60 Toilet
F9 Keramik Tile 30x30 Toilet Servis 2.19
F10 Homogenius Tile 60x60 Meja Da 2.34
TANGGA
F1 Homogenius Tile 60x60 Tangga 26.25 46.40
LANTAI 2
F1 Homogenius Tile 60x60 Utama 48.79 32.00
F2 Parquet Jati 15x90 R.Tidur Lt. Dua 12.72 13.50
F3 Homogenius Tile 30x60 Teras & T 12.32 22.40
F4 Koral Tabur + Plester Balkon 3.78
F5 Keramik Tile 30x30 R. Servis, Area Servis, Dapur & Gudang
F6 Keramik Tile 30x30 Garasi
F7 Paving Block 30x30 Carport & T. Jemur
F8 Homogenius Tile 30x60 Toilet 3.89
F9 Keramik Tile 30x30 Toilet Servis
F10 Homogenius Tile 60x60 Meja Da 1.71
LANTAI 3
F1 Homogenius Tile 60x60 Utama 5.73 7.70
F2 Parquet Jati 15x90 R.Tidur Lt. Dua 45.67 33.20
F3 Homogenius Tile 30x60 Teras & Tangga Enterance
F4 Koral Tabur + Plester Balkon 3.78
F5 Keramik Tile 30x30 R. Servis, Area Servis, Dapur & Gudang
F6 Keramik Tile 30x30 Garasi
F7 Paving Block 30x30 Carport & T. Jemur
F8 Homogenius Tile 30x60 Toilet 11.37
F9 Keramik Tile 30x30 Toilet Servis
F10 Homogenius Tile 60x60 Meja Dapur
PLAFOND BANGUNAN
Luas lis
m2 m'
Bawah tangga 8.00 5.6
LANTAI 1
C1 gypsum 137.35 111.04 L1
C2 gypsum WR 9.72 22.80 L1
C4 Expose 47.10 23.21 Tali Air
LANTAI 2
C1 gypsum 129.29 113.05 L1
C2 gypsum WR 25.39 41.30 L1
LANTAI 3
C1 gypsum 33.10 52.75 L1
C2 gypsum WR 2.50 6.30 L1
Atap
C2 gypsum WR 24.71 85.74 L1
Dinding bata Plester Pengecatan
Trasram Biasa Penebalan Trasram Biasa Interior Exterior

m2 m2 m2 m2
1.30 6.60 7.60 2.60 13.20 6.00 9.60

3.84 3.25 7.67 6.50 1.48 6.46
2.08 3.77 4.16 7.54 5.62 3.08
2.20 2.62 4.39 5.25 4.50
2.21 11.22 4.42 22.44 21.90 0.00
1.20 4.14 2.39 8.27 7.38 1.76
1.64 8.32 3.28 16.63 21.90
4.16 17.25 8.32 34.50 26.22
1.63 6.32 3.25 12.63 11.13
10.40 52.80 20.80 105.60 38.40 51.20
4.23 17.85 8.45 35.70 17.10 8.72

1.48 7.49 2.95 14.98 18.45
6.07 11.76 12.15 23.51 23.40
4.36 5.20 8.71 10.41 7.65
3.31 16.80 6.62 33.59 39.90
3.25 16.50 6.50 33.00 30.00
2.76 4.40 5.53 8.80 3.13 7.38
4.41 5.27 8.82 10.54 8.10
11.40 40.70 22.81 81.40 4.65 31.00
0.00 0.00 0.00

10.40 52.80 69.66
11.40 40.70 65.00
71.90 242.24 7.60 165.61 577.98 296.90 253.86
6.80 7.60 0.00 13.60 6.00 9.60

3.84 0.00 7.68 1.48 6.46
6.50 0.00 13.00 1.50 8.37
5.51 5.09 11.01 10.19 9.24
7.05 0.00 14.10 14.34 2.65
19.06 0.00 38.12 34.62
2.28 1.01 4.56 2.02 2.77
3.15 3.99 6.30 7.98 7.50
9.18 0.00 18.36 18.90
2.16 6.06 4.32 12.11 9.45
2.09 43.82 4.17 87.63 34.50 3.70
4.50 4.55 9.00 9.10 6.45 8.41

10.32 0.00 20.64 0.39 0.89
7.72 0.00 15.44 18.45
3.60 0.00 7.19 1.49
3.68 27.10 7.35 54.19 16.55
4.08 8.15 8.16 16.31 12.42
14.62 0.00 29.24 16.20 22.60
3.68 6.00 7.35 12.01 8.10
3.68 21.83 7.35 43.65 13.95 4.00
0.00 0.00
43.82 52.56
21.83 36.96
34.79 216.27 7.60 69.57 498.18 234.30 156.20
5.63 108.28 11.25 216.55 71.25 173.40
0.00 0.00
0.00 0.00
0.00 0.00
5.63 108.28 0.00 11.25 216.55 71.25 173.40
7.20 7.66 7.66
0.00 7.20 0.00 0.00 7.66 0.00 7.66
31
31
31
Keramik Batu Alam Plester
Skooning
Toilet Utama Toilet Service Paras Jogja
Fasad
HT 25x40 20x25 Conwood Motif Tali Air
m2 m2 m2 m2 m2 m
2.88
2.40
1.88
0.80
4.20
3.80
5.40
6.72
6.72
29.80 0.00 0.00 0.00 0.00 5.00
8.10
1.84
6.24
4.84
3.36
Kisi2 Hollo
0.80
4.20
5.88 2
1.53
6.72
38.51 0.00 0.00 0.00 0.00 5.00
13.40
13.40 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00

m2
PIPING
LT 1 LT 2 LT 3 LT DAK RAISER
CWP P P P P P
m' m' m' m' m'
1/2" 10.00 14.50 26.50
3/4" bawah tanah
3/4" instalasi dalam 20.50 17.50 25.00
1" bawah tanah 20.50 35.00 11.00
Header
Hot CWP
1/2 " 2.50 7.50 12.50
3/4 " 3.00 17.50 24.50 17.00
WWP
2" 7.00 3.00 4.50
3" 3.00 5.00 11.50
4" 23.50
SWP
3" 3.00 6.00
4" 15.50
RWDP
2"
3" 12.50 12.00 9.50 39.00
4" 15.00
Vent P
1 1/4 " 2.00 1.00
Accesories
Valve 3/4" 4.00
Check valve 3/4" 0.00
Foot valve 0.00
Roof Drain 2.00
Roof Drain Sudut 0.00
Floor Drain 4.00
Drain AC 1" 0.00
Clean Out 4" 1.00
kran dinding 3.00
Sink table 1.00
Bak Kontrol Grill 2.00
Bak Kontrol Beton 1.00
Bio Septictank 1.5 m3 1.00
Resapan 0.00
HVAC
p (m')
Pipa Refrigrant 22.00
Pipa drain 30.50
ELEKTRIKAL
unit
Lt 1 Lt 2
Tufoor NYY 4 x 6 mm + NYA 6 mm m' 5.00
Tufoor NYY 4 x 4 mm + NYA 4 mm m' 10.00
Tufoor NYY 4 x 6 mm + NYA 6 mm (genset) m' 0.00
Sparing pipa 1" PLN dari outdoor ke KTB Telepo m' 9.00
Sparing pipa 2" PLN dari outdoor ke KWH Meter m' 9.00
Inst.Lampu (NYM 2 x 1,5 mm2) titik 10.00 9.00
Inst.Lampu (NYY 2 x 2,5 mm2) titik 1.00
Inst.Socket (NYM 3 x 2,5 mm2) titik 7.00 7.00
Inst.Socket Wtp (NYM 3 x 2,5 mm2) titik 3.00 2.00
Inst.Socket AC & WH (NYM 3 x 2,5 mm2) titik 2.00
Water Heater kaps 50 Ltr unit 2.00
MCB BOX Lt 1 (M-LS) unit

Box mcb 12 group unit 1 ### ###
MCB 1 Ph 32 A bh 1 ### 58,500.00
MCB 1 Ph 25 A bh 0 ### -
MCB 1 Ph 6/10 A bh 12 ### ###
MCB COS 4P/220V/32A bh 1 ### ###
Indicator Lamp bh 0 ### -
Fuse lamp bh 0 ### -
Rel MCB 3P set 0 ### -
Bush Bar 2 x 12 mm set 0 ### -
Ampere meter 0 - 200 A bh 0 ### -
Volt meter 0 - 500V bh 0 ### -
Hz meter 45 - 65 Hz bh 0 ### -
Selector voltmeter bh 0 ### -
Accesories & Termination lot 1 ### ###
###
MCB BOX Lt 2 (M-LD) unit

Box mcb 12 group unit 1 ### ###
MCB 1 Ph 25 A bh 1 ### 47,000.00
MCB 1 Ph 6/10 A bh 12 ### ###
Indicator Lamp bh 0 ### -
Fuse lamp bh 0 ### -
Rel MCB 3P set 0 ### -
Bush Bar 2 x 12 mm set 0 ### -
Ampere meter 0 - 200 A bh 0 ### -
Volt meter 0 - 500V bh 0 ### -
Hz meter 45 - 65 Hz bh 0 ### -
Selector voltmeter bh 0 ### -
Accesories & Termination lot 1 ### ###
###
DOWN PIPE
P
m'
13.00
10.00
20.00
20.00
50.00
17.00
Pekerjaan Pintu & Jendela
PG 1 unit
Kusen Solid Wood Daiken 9.700 m 1
@ Rp. 250,000.00 =
Daun Full Core Engineering Door 8.000 Unit @ Rp. 956,750.00 =
Aksesoris 1.000 m 2
@ Rp. 292,500.00 =
Alat bantu pasang (Sliding Gear) 1.000 ls @ Rp. ### =
=
Upah pasang =
PJ1 2 unit
Kusen Solid Wood Daiken 6.200 m1 @ Rp. 250,000.00 =
Kusen Aluminium 4" 4.410 m1 @ Rp. 195,000.00 =
Daun Full Core Engineering Door 2.000 Unit @ Rp. ### =
Kaca polos 5 mm 0.600 m 2
@ Rp. 125,000.00 =
Finishing Cat 1.563 m 2
@ Rp. 130,000.00 =
Alat bantu pasang 1.000 ls @ Rp. 244,908.30 =
=
Upah pasang =
PJ2 2 unit
@ Rp. 250,000.00 =
Kusen Aluminium 4" 4.100 m 1
@ Rp. 195,000.00 =
@ Rp. 125,000.00 =
@ Rp. 130,000.00 =
=
Upah pasang =
PJ3 5 unit
@ Rp. 195,000.00 =
Daun Pintu Aluminium 24.600 m 1
@ Rp. 450,000.00 =
@ Rp. 125,000.00 =
@ Rp. 210,000.00 =
=
Upah pasang =
PJ4 4 unit
@ Rp. 195,000.00 =
@ Rp. 450,000.00 =
@ Rp. 125,000.00 =
@ Rp. 210,000.00 =
=
Upah pasang =
PJ5 1 unit
@ Rp. 450,000.00 =
@ Rp. 125,000.00 =
@ Rp. 210,000.00 =
=
Upah pasang =
SS1 3 unit
Steel Pipe D 5mm 1.400 m 1
@ Rp. 66,525.00 =
Aluminium Profil "U" Tanam 2.800 m1 @ Rp. 15,000.00 =
Kaca Tempered 12 mm 2.900 m2 @ Rp. 490,000.00 =
=
Upah pasang =
SS2 1 unit
Steel Pipe D 5mm 5.100 m 1
@ Rp. 66,525.00 =
Aluminium Profil "U" Tanam 5.950 m 1
@ Rp. 15,000.00 =
Kaca Tempered 12 mm 5.160 m 2
@ Rp. 490,000.00 =
=
Upah pasang =
P1 1 unit
@ Rp. 250,000.00 =
Finishing Cat 7.043 m2 @ Rp. 130,000.00 =
=
Upah pasang =
P2 1 unit
@ Rp. 250,000.00 =
@ Rp. 130,000.00 =
Architrave 2 Sisi 12.000 m 1
@ Rp. 45,000.00 =
=
Upah pasang =
P3 6 unit
@ Rp. 250,000.00 =
Finishing Cat 3.928 m2 @ Rp. 130,000.00 =
Architrave 2 Sisi 11.200 m1 @ Rp. 45,000.00 =
=
Upah pasang =
P4 1 unit
@ Rp. 250,000.00 =
@ Rp. 130,000.00 =
@ Rp. 45,000.00 =
=
Upah pasang =
P5 2 unit
@ Rp. 130,000.00 =
@ Rp. 45,000.00 =
=
Upah pasang =
P6 1 unit
@ Rp. 250,000.00 =
@ Rp. 130,000.00 =
@ Rp. 45,000.00 =
=
Upah pasang =
P7 5 unit
@ Rp. 130,000.00 =
@ Rp. 45,000.00 =
=
Upah pasang =
P8 1 unit
Pintu PVC 1.000 Unit @ Rp. 199,000.00 =
=
Upah pasang =
PB 1 unit
Kusen Besi Hollow 150x50x3,2mm + Duco Fini 5.200 m1 @ Rp. 69,166.67 =
Daun Pintu Hollow 80x50x3,2mm + Duco Finis 5.800 m1 @ Rp. 47,833.33 =
Daun Pintu Plat Double + Duco Finish 1.240 m2 @ Rp. 141,325.50 =
Aksesoris 1.000 m 2
@ Rp. 131,234.36 =
=
Upah pasang =
J1 1 unit
@ Rp. 195,000.00 =
Daun Jendela Aluminium 5.540 m 1
@ Rp. 80,000.00 =
@ Rp. 125,000.00 =
@ Rp. 165,000.00 =
=
Upah pasang =
J2 1 unit
@ Rp. 195,000.00 =
@ Rp. 80,000.00 =
@ Rp. 165,000.00 =
=
Upah pasang =
J3 2 unit
@ Rp. 195,000.00 =
@ Rp. 165,000.00 =
=
Upah pasang =
J4 1 unit
Daun Jendela Aluminium 10.880 m1 @ Rp. 80,000.00 =
@ Rp. 125,000.00 =
@ Rp. 165,000.00 =
=
Upah pasang =
J5 1 unit
@ Rp. 195,000.00 =
@ Rp. 80,000.00 =
@ Rp. 125,000.00 =
=
Upah pasang =
BV1 2 unit
Kaca ES 5 mm 0.200 m2 @ Rp. 150,000.00 =
=
Upah pasang =
BV2 1 unit
@ Rp. 195,000.00 =
Kaca ES 5 mm 0.200 m 2
@ Rp. 150,000.00 =
=
Upah pasang =
BV3 1 unit
Kaca ES 5 mm 0.230 m2 @ Rp. 150,000.00 =
=
Upah pasang =
BV4 1 unit
@ Rp. 195,000.00 =
@ Rp. 150,000.00 =
=
Upah pasang =
BV5 1 unit
@ Rp. 195,000.00 =
@ Rp. 150,000.00 =
=
Upah pasang =
R1 1 unit
Rooster Of Cisangkan 3.520 m 2
@ Rp. 290,000.00 =
=
Upah pasang =
R2 1 unit
Rooster Of Cisangkan 2.640 m 2
@ Rp. 290,000.00 =
=
Upah pasang =
Finishing Opening Lt 1 24.300 m2

#NAME?
al ka
@ Rp. 2,425,000.00
@ Rp. 7,654,000.00
@ Rp. 292,500.00
@ Rp. 3,111,450.00
@ Rp. 13,483,000.00
@ Rp. 1,079,000.00
@ Rp. 1,550,000.00
@ Rp. 859,950.00
@ Rp. 2,210,000.00
@ Rp. 75,000.00
@ Rp. 203,216.00
@ Rp. 244,908.30
@ Rp. 5,143,000.00 11108000
@ Rp. 411,000.00
@ Rp. 1,512,500.00
@ Rp. 799,500.00
@ Rp. 2,210,000.00
@ Rp. 75,000.00
@ Rp. 212,056.00
@ Rp. 240,452.80
@ Rp. 5,050,000.00 10908000
@ Rp. 404,000.00
@ Rp. 2,876,250.00
@ Rp. 11,070,000.00
@ Rp. 110,000.00
@ Rp. 974,400.00
@ Rp. 751,532.50
@ Rp. 15,782,000.00 85225000
@ Rp. 1,263,000.00
@ Rp. 2,145,000.00
@ Rp. 5,760,000.00
@ Rp. 75,000.00
@ Rp. 588,000.00
@ Rp. 428,400.00
@ Rp. 8,996,000.00 38864000
@ Rp. 720,000.00
@ Rp. 2,145,000.00
@ Rp. 5,706,000.00
@ Rp. 75,000.00
@ Rp. 575,400.00
@ Rp. 425,070.00
@ Rp. 8,926,000.00 9640000
@ Rp. 714,000.00
@ Rp. 93,135.00
@ Rp. 42,000.00
@ Rp. 1,421,000.00
@ Rp. 116,710.13
@ Rp. 1,673,000.00
@ Rp. 134,000.00
@ Rp. 339,277.50
@ Rp. 89,250.00
@ Rp. 2,528,400.00
@ Rp. 221,769.56
@ Rp. 3,179,000.00
@ Rp. 254,000.00
@ Rp. 1,550,000.00
@ Rp. 3,526,000.00
@ Rp. 915,616.00
@ Rp. 299,580.80
@ Rp. 6,291,000.00 6794000
@ Rp. 503,000.00
@ Rp. 1,500,000.00
@ Rp. 2,967,000.00
@ Rp. 777,920.00
@ Rp. 540,000.00
@ Rp. 289,246.00
@ Rp. 6,074,000.00 6560000
@ Rp. 486,000.00
@ Rp. 1,400,000.00
@ Rp. 1,978,000.00
@ Rp. 510,640.00
@ Rp. 504,000.00
@ Rp. 219,632.00
@ Rp. 4,612,000.00 29886000
@ Rp. 369,000.00
@ Rp. 1,300,000.00
@ Rp. 1,763,000.00
@ Rp. 466,960.00
@ Rp. 234,000.00
@ Rp. 188,198.00
@ Rp. 3,952,000.00 4268000
@ Rp. 316,000.00
@ Rp. 1,300,000.00
@ Rp. 1,623,250.00
@ Rp. 422,240.00
@ Rp. 468,000.00
@ Rp. 190,674.50
@ Rp. 4,004,000.00 8648000
@ Rp. 320,000.00
@ Rp. 975,000.00
@ Rp. 1,268,500.00
@ Rp. 330,356.00
@ Rp. 175,500.00
@ Rp. 137,467.80
@ Rp. 2,887,000.00 3118000
@ Rp. 231,000.00
@ Rp. 1,375,000.00
@ Rp. 1,741,500.00
@ Rp. 455,208.00
@ Rp. 247,500.00
@ Rp. 190,960.40
@ Rp. 4,010,000.00 21655000
@ Rp. 321,000.00
@ Rp. 199,000.00
@ Rp. 9,950.00
@ Rp. 209,000.00
@ Rp. 67,000.00
@ Rp. 359,666.67
@ Rp. 277,433.33
@ Rp. 175,243.62
@ Rp. 131,234.36
@ Rp. 47,178.90
@ Rp. 991,000.00 1070000
@ Rp. 79,000.00
@ Rp. 1,638,000.00
@ Rp. 443,200.00
@ Rp. 37,500.00
@ Rp. 186,450.00
@ Rp. 115,257.50
@ Rp. 2,420,000.00 2614000
@ Rp. 194,000.00
@ Rp. 1,404,000.00
@ Rp. 876,800.00
@ Rp. 353,100.00
@ Rp. 131,695.00
@ Rp. 2,766,000.00 2987000
@ Rp. 221,000.00
@ Rp. 2,418,000.00
@ Rp. 650,100.00
@ Rp. 153,405.00
@ Rp. 3,222,000.00 6960000
@ Rp. 258,000.00
@ Rp. 2,203,500.00
@ Rp. 870,400.00
@ Rp. 52,500.00
@ Rp. 320,100.00
@ Rp. 172,325.00
@ Rp. 3,619,000.00 3909000
@ Rp. 290,000.00
@ Rp. 858,000.00
@ Rp. 323,200.00
@ Rp. 87,500.00
@ Rp. 63,435.00
@ Rp. 1,332,000.00 1439000
@ Rp. 107,000.00
@ Rp. 468,000.00
@ Rp. 30,000.00
@ Rp. 24,900.00
@ Rp. 523,000.00 1130000
@ Rp. 42,000.00
@ Rp. 419,250.00
@ Rp. 30,000.00
@ Rp. 22,462.50
@ Rp. 472,000.00 510000
@ Rp. 38,000.00
@ Rp. 477,750.00
@ Rp. 34,500.00
@ Rp. 25,612.50
@ Rp. 538,000.00 581000
@ Rp. 43,000.00
@ Rp. 448,500.00
@ Rp. 45,000.00
@ Rp. 24,675.00
@ Rp. 518,000.00 559000
@ Rp. 41,000.00
@ Rp. 507,000.00
@ Rp. 45,000.00
@ Rp. 27,600.00
@ Rp. 580,000.00 626000
@ Rp. 46,000.00
@ Rp. 1,020,800.00
@ Rp. 56,144.00
@ Rp. 1,077,000.00
@ Rp. 86,000.00
@ Rp. 765,600.00
@ Rp. 42,108.00
@ Rp. 808,000.00
@ Rp. 65,000.00
155044000 102945000
DAFTAR BAHAN
No. Nama Bahan Unit Harga PPN 10% Total Harga
A MATERIAL ALAM, BETON READYMIXED, DLL
Bata merah bh 550.00 550.00
Bata Ringan bh 7,831.33 8,000.00
Pasir beton m3 190,000.00 190,000.00
Pasir pasang m3 210,000.00 210,000.00
Pasir urug m3 170,000.00 170,000.00
Split 1/2 m3 210,000.00 210,000.00
Semen sak 65,000.00 65,000.00
Mortar Bata Ringan MU 300, @40 kg,coverage (+/-)sak
12 m2/zak
51,000.00 51,000.00
Batu belah m3 180,000.00 180,000.00
Batu Alam Andesit Bakar m2 150,000.00 150,000.00
Marmer Travertine Beige m2 950,000.00 950,000.00
Bata tempel MTY ex omahbata ( 1m2=60 pcs) m2 165,000.00 165,000.00
Beton ready mix K 250 m3 820,000.00 82,000.00 902,000.00
Sewa pompa beton standard boom hari ### ###
B BESI & BESI BETON kg 9,500.00 9,500.00

Wiremesh M6 m2 30,864.20 31,000.00
C KAYU & KAYU LAPIS

Kaso kayu meranti 5/7 m3 ### ###
Papan kayu meranti 2/20 m3 ### ###
Multiplek 9 mm lbr 115,000.00 115,000.00
Kaso kayu (racuk) 5/7 m3 ### ###
Papan cor (racuk) 2/20/400 m3 ### ###
Papan cor randu 2/20/300 m3 ### ###
D RANGKA ATAP & PENUTUP ATAP

Rangka atap baja ringan m2 135,000.00 135,000.00
Lisplank ex Nusaplank 8 mm m1 35,000.00 35,000.00
Polycarbonat Twinlite 10 mm m2 242,130.75 245,000.00
Plat talang BJLS 0.4 (25 m x1,200 m) m2 ### 117,000.00
Atap Bitumen
Genteng Bitumen Ex Onduville m2 183,333.33 184,000.00
Nok Bitumen Ex Onduville (100x50mm) m1 96,000.00 96,000.00
Atap Metal
Metal Trimdek Zincalum 0,40 mm, Lysaght,L=10 m2 170,000.00 170,000.00
Metal Trimdek Zincalum 0,40 mm, Union Metal, m2 170,000.00 170,000.00
Insulasi Double Side 8mm ex Polynum (1,2 x 30 m m2 ### 113,000.00
Insulasi single side 4mm ex Polynum (1,2 x 30 m) m2 ### 55,000.00
Genteng
Genteng beton flat ex mutiara bh 6,500.00 6,500.00
Genteng nok badan bh 17,500.00 17,500.00
Genteng nok ujung bh 27,500.00 27,500.00
Genteng nok tepi bh 17,500.00 17,500.00
Genteng nok cabang tiga/Apex bh 27,500.00 27,500.00
Genteng nok 2 arah bh 35,000.00 35,000.00
E PENUTUP LANTAI & DINDING

LANTAI
Homogenous Tile 60x60 m2 380,000.00 380,000.00
Homogenous Tile 60x60 Eco price ex sandimas,nir m2 85,000.00 85,000.00
DAFTAR BAHAN
Homogenous Tile 30x60 ex indogress m2 247,500.00 247,500.00
Floor Tile 50x50 Ex Milan m2 76,000.00 76,000.00
Floor tile 40 x 40 ex. Asia Tile m2 55,000.00 55,000.00
Floor tile 30x30 ex. Asia Tile m2 45,000.00 45,000.00
Floor tile 20x20 ex. Asia Tile m2 50,000.00 50,000.00
DINDING
Wall tile 20x25 ex. Asia Tile m2 55,000.00 55,000.00
Dinding keramik 30x60 cm platinum/KIA m2 70,000.00 70,000.00
Conwood Lap Siding 6" BG (15x305x1.1 cm) m2 85,000.00 85,000.00
F PLAFOND
Rangka plafon hollow galvanis 2x4,4x4 tebal 4 m m2 50,000.00 50,000.00
Rangka plafond metalfuring/furingchannel m2 65,000.00 65,000.00
Gypsum board 9 mm, A plus m2 16,000.00 16,000.00
Gypsum board Wet Area 9 mm, A plus m2 32,000.00 32,000.00
GRC board 4 mm m2 21,000.00 21,000.00
List gypsum persegi 7,5 - 10 cm m' 18,000.00 18,000.00
List plafond U aluminium 2x2 cm m' 19,000.00 19,000.00
Cornice Gypsum kg 2,750.00 2,750.00
G KUSEN, PINTU DAN JENDELA

Engineering door solid Ex Tulusdoor (unfinished) bh 850,000.00 850,000.00
Engineering door honeycomb Ex Tulusdoor (unfini bh 750,000.00 750,000.00
KAYU
Engineering door honeycomb Ex daiken m2 ### 75,000.00 ###
Engineering door honeycomb Ex daiken bh ### 75,000.00 ###
ALUMINIUM
Kusen alumunium 4" ex. YKK finish powder coatin m' 195,000.00 195,000.00
Kusen alumunium 4" ex. Alexindo finish powder co m' 110,000.00 110,000.00
Kusen engineering door m' 175,000.00 175,000.00
Bingkai daun jendela kecil alumunium finish pwdr bh 450,000.00 450,000.00
Slimar Jendela Alumunium m' 80,000.00 80,000.00
UPVC Kusen m' 180,000.00 180,000.00
UPVC Leaf Door m' 225,000.00 225,000.00
UPVC Leaf Window m' 225,000.00 225,000.00
Architrave ( 1 sisi pintu ) set 250,000.00 250,000.00
PENGGANTUNG DAN PENGUNCI
Pull Handle ex Dekson pcs 800,000.00 800,000.00
Handle Pintu Utama ex. Dekson pcs 170,000.00 170,000.00
Handle Pintu sliding ex. Dekson pcs 45,000.00 45,000.00
Handle Pintu Kamar Mandi ex. Dekson pcs 125,000.00 125,000.00
Lockset pintu roller ex gradino pcs 200,000.00 200,000.00
Lockset pintu utama ex. Dekkson pcs 195,000.00 195,000.00
Lockset pintu sliding ex. Dekkson pcs 125,000.00 125,000.00
Lockset pintu toilet ex. Dekkson pcs 105,000.00 105,000.00
Escutcheon dekkson pcs 37,500.00 37,500.00
Engsel Pintu 4"x3"x3 mm ex. Dekson set 50,000.00 50,000.00
Engsel Jendela kayu 3" set 45,000.00 45,000.00
Casement 16" untuk jendela alumunium set 90,000.00 90,000.00
Rambuncis ex. Dekson bh 35,000.00 35,000.00
Hak Angin Jendela Kayu set 65,000.00 65,000.00
Door Closer gradino set 350,000.00 350,000.00
Door Stopper set 35,000.00 35,000.00
KACA
DAFTAR BAHAN
Kaca Polos 5 mm ex Asahi Mas m2 125,000.00 125,000.00
Kaca Es 5 mm m3 150,000.00 150,000.00
Tempert glass 8 mm m2 400,000.00 400,000.00
Sealant m' 7,500.00 7,500.00
Finishing lubang kusen m' 15,000.00 15,000.00
Kisi-Kisi Hollow Fasade m2 660,957.44 661,000.00
I BAHAN CAT & FINISHING

Primer ex Mowilex Precoat kg 33,500.00 33,500.00
Cat interior ex Mowilex Interior Emulsion ltr 55,600.00 55,600.00
Cat exterior ex Mowilex Weathershield ltr 92,000.00 92,000.00
Cat politur WoodStain Mowilex waterbase ltr 75,000.00 75,000.00
Pekerjaan Duco/Melamic
Ampelas halus lbr 5,000.00 5,000.00
Ampelas kasar lbr 5,000.00 5,000.00
Dempul kayu/Wood Filler ex impra kg 35,000.00 35,000.00
Shanding kg 60,000.00 60,000.00
Clean Doff kg 43,500.00 43,500.00
Thinner A ltr 35,000.00 35,000.00
Compound klg 20,000.00 20,000.00
J PIPA PVC & FITTINGS, POMPA, TANKI

Meteran Air PDAM unit ### ###
Pipa PVC 1/2" AW ex Wavin m' 5,275.00 5,275.00
Pipa PVC 3/4" AW ex Wavin m' 7,200.00 7,200.00
Pipa PVC 1" AW ex Wavin m' 9,825.00 9,825.00
Pipa PVC 3" D ex Wavin m' 24,025.00 24,025.00
Pipa PVC 4" D ex Wavin m' 37,800.00 37,800.00
Kran taman Onda CLS 02 bh 40,000.00 40,000.00
Roof drain 3" ex lokal bh 45,000.00 45,000.00
Biotank kap 7 org ex TAFF bh ### ###
Ground tank beton + keramik + tutup checker plat bh ### ###
Ground tank ex Penguin TQ 200 kap. 2000 ltr bh ### ###
Roof tank kap 1050 liter ex. Pinguin bh ### ###
Float valve 1/2" bh 50,000.00 50,000.00
Gate Valve Onda bh 65,000.00 65,000.00
Pipa Cold 16 mm Westpex m' 9,700.00 9,700.00
Pipa Cold 20 mm Westpex m' 11,000.00 11,000.00
Pipa hot 16 mm Westpex m' 14,000.00 14,000.00
K BAHAN LISTRIK
Kabel listrik
Kabel NYM 2 x 2,5 sqmm m' 8,800.00 8,800.00
Kabel NYM 3 x 2,5 sqmm m' 11,220.00 11,220.00
Kabel tufur NYY 4x4 sqmm m' 26,720.00 26,720.00
Panel listrik
KWH Meter PLN unit ### ###
MCB Box isi 8, ex hager bh 110,000.00 110,000.00
MCB Box isi 12, ex hager bh 145,000.00 145,000.00
MCB, 1 phase 6A bh 47,000.00 47,000.00
DAFTAR BAHAN
MCB, 1 phase 10A bh 47,000.00 47,000.00
MCB, 1 phase 20A bh 47,000.00 47,000.00
Ex Broco
Fitting biasa bh 10,000.00 10,000.00
Saklar engkel bh 12,000.00 12,000.00
Saklar seri bh 18,000.00 18,000.00
Saklar hotel bh 17,500.00 17,500.00
Stop kontak bh 12,500.00 12,500.00
Stop kontak AC/Water Heater bh 55,000.00 55,000.00
Stop kontak Waterproof bh 35,500.00 35,500.00
Pipa conduit 5/8" btg 9,600.00 9,600.00

T dus bh 5,500.00 5,500.00
Imbow dus bh 2,500.00 2,500.00
Isolasi roll 5,000.00 5,000.00
Klem kabel bh 800.00 800.00
Edoradus 3/4" bh 25,000.00 25,000.00
Armatur lampu
Armatur lampu down light 4" bh 45,000.00 45,000.00
Lampu taman 10" bh 170,000.00 170,000.00
Fitting segi empat bh 15,000.00 15,000.00
Lampu Gantung Minimalis bh 550,000.00 550,000.00
Lampu Baret bh 280,000.00 280,000.00
Lampu SL 20 watt bh 38,000.00 38,000.00
Lampu SL 35 watt bh 105,000.00 105,000.00
Grounding system
Ground rod 10 mm2 btg 350,000.00 350,000.00
Kawat BC 6 mm2 m' 9,000.00 9,000.00
TV system
Socket antena TV bh 50,000.00 50,000.00
Kabel coaxial m' 5,000.00 5,000.00
Telpon system
Kabel dropcore type G 657 A/B, Fiber Optic 2 core m' 2,500.00 2,500.00
Telephon outlet ex legrand Mallia (Art: 281160) bh 61,800.00 61,800.00
Data system
Cable UTP Cat 6 (4 pairs x 0.6 mm2) m' 2,200.00 2,200.00
Outlet Data RJ45 bh 12,000.00 12,000.00
L HVAC
Pipa Refrigrant m' 40,000.00 40,000.00
Pipa Drain
Exhaust Fan ex panasonic Sirocco FV24CDUN m' 15,000.00 15,000.00
CDM
unit 665,000.00 665,000.00
M BAHAN PENDUKUNG
Kawat beton kg 19,000.00 19,000.00
Paku 5-7 cm kg 19,000.00 19,000.00
Plastik cor (P=20 m, L=90 cm) m2 2,500.00 2,500.00
DAFTAR BAHAN
N WATERPROOF
Sika Top 107 Seal (25 kg) kg 13,200.00 13,200.00
O TANGGA & RAILING

Railing tangga pipa 1/2", tiang pipa 3/4", handrail m' 500,000.00 500,000.00
Tangga Ladder pipa m' 300,000.00 300,000.00
DAFTAR UPAH HARIAN
No. Kualifikasi Satuan Upah Harian
1 Pekerja orang/hari 85,000.00
2 Tukang batu orang/hari 110,000.00
3 Tukang besi orang/hari 110,000.00
4 Tukang cat orang/hari 110,000.00
5 Tukang gali orang/hari 110,000.00
6 Tukang kayu orang/hari 110,000.00
7 Tukang listrik orang/hari 110,000.00
8 Tukang pipa orang/hari 110,000.00
9 Mandor orang/hari 130,000.00
ANALISA PEKERJAAN
Project : INTILAND SERENIA HILLS
Type : SIGNATURE 028
1 Pekerjaan Bowplank
Bahan 0.012 m3 Kayu balok @ Rp. ### = @ Rp. 26,400.00
0.020 kg Paku biasa 2" - 5 "@ Rp. 19,000.00 = @ Rp. 380.00
0.005 m3 Kayu randu @ Rp. ### = @ Rp. 5,040.00
Subtotal Bahan = @ Rp. 32,000.00
Upah 0.070 OH Pekerja @ Rp. 85,000.00 = @ Rp. 5,950.00
0.075 OH Tukang Kayu @ Rp. 110,000.00 = @ Rp. 8,250.00
0.005 OH Mandor @ Rp. 130,000.00 = @ Rp. 585.00
Subtotal Upah = @ Rp. 15,000.00
Total Bahan + Upah 1 m 1
= @ Rp. 47,000.00
2 Pekerjaan Galian
Bahan
Subtotal Bahan = @ Rp. -

0.025 OH Mandor @ Rp. 130,000.00 = @ Rp. 3,250.00
Total Bahan + Upah 1 m3 = @ Rp. 65,000.00
3 Pekerjaan Urugan Pasir
Bahan
1.250 m3 Pasir urug @ Rp. 170,000.00 = @ Rp. 212,500.00
0.010 OH Mandor @ Rp. 130,000.00 = @ Rp. 1,300.00
= @ Rp. 245,000.00
4 Pekerjaan Lantai Kerja/ LC / B 0 (m & m )
3 1
Bahan 5.750 zak Semen Portland 4@ Rp. 65,000.00 = @ Rp. 373,750.00

0.558 m3 Pasir Beton @ Rp. 190,000.00 = @ Rp. 106,039.00
0.541 m3 Batu pecah mesin@ Rp. 210,000.00 = @ Rp. 113,505.00
### lt Air @ Rp. 20.00 = @ Rp. 4,300.00
0.138 OH Tukang Batu @ Rp. 110,000.00 = @ Rp. 15,125.00
0.042 OH Mandor @ Rp. 130,000.00 = @ Rp. 5,395.00
= @ Rp. 689,000.00
= @ Rp. 34,450.00
5 Pekerjaan Beton K 250
0.332 m3 Pasir Beton @ Rp. 190,000.00 = @ Rp. 63,080.00
0.494 m3 Batu pecah mesin@ Rp. 210,000.00 = @ Rp. 103,740.00
### lt Air @ Rp. 17.14 = @ Rp. 3,685.10
1.000 ls alat bantu @ Rp. 36,365.26 = @ Rp. 36,365.26
ANALISA PEKERJAAN
0.042 OH Mandor @ Rp. 130,000.00 = @ Rp. 5,395.00
= @ Rp. 855,000.00
6 Pekerjaan Pembesian
Bahan 1.030 kg Besi beton ulir @ Rp. 9,500.00 = @ Rp. 9,785.00
0.015 kg Kawat beton (bend
@ Rp. 19,000.00 = @ Rp. 285.00
Upah 0.007 OH Pekerja @ Rp. 85,000.00 = @ Rp. 595.00
0.007 OH Tukang Batu @ Rp. 110,000.00 = @ Rp. 770.00
0.001 OH Mandor @ Rp. 130,000.00 = @ Rp. 104.00
= @ Rp. 11,500.00
7 Pekerjaan Bekisting ( 2x pakai >> Faktor Reduksi 60%)
Bahan 0.008 m2 Balok Meranti 5/7 @ Rp. ### = @ Rp. 22,302.00
0.250 lbr Multiplek 9 mm @ Rp. 115,000.00 = @ Rp. 28,750.00
0.300 kg Paku biasa 2"- 5" @ Rp. 19,000.00 = @ Rp. 5,700.00
0.026 OH Mandor @ Rp. 130,000.00 = @ Rp. 3,380.00
= @ Rp. 97,000.00
8 Pekerjaan Kolom Praktis (per meter linier)
Bahan 0.017 m3 Beton K250 @ Rp. 764,000.00 = @ Rp. 12,911.60
0.400 m Bekisting
2
@ Rp. 57,000.00 = @ Rp. 22,800.00
2.920 kg Besi beton @ Rp. 10,000.00 = @ Rp. 29,200.00
Upah 0.017 m Beton K250
3
@ Rp. 91,000.00 = @ Rp. 1,537.90
0.400 m2 Bekisting @ Rp. 40,000.00 = @ Rp. 16,000.00
= @ Rp. 87,000.00
9 Pekerjaan Balok Praktis/Ring Balk (per meter linier)
Bahan 0.023 m3 Beton K250 @ Rp. 764,000.00 = @ Rp. 17,877.60
0.400 m Bekisting
2
@ Rp. 57,000.00 = @ Rp. 22,800.00
Upah 0.023 m Beton K250
3
@ Rp. 91,000.00 = @ Rp. 2,129.40
0.400 m Bekisting
2
@ Rp. 40,000.00 = @ Rp. 16,000.00
= @ Rp. 93,000.00
###Pekerjaan Pondasi Batu Kali 1:5
ANALISA PEKERJAAN
Bahan 0.900 m3 Batu kali belah @ Rp. 180,000.00 = @ Rp. 162,000.00
3.400 zak Semen Portland 4@ Rp. 65,000.00 = @ Rp. 221,000.00
0.490 m3 Pasir Pasang @ Rp. 210,000.00 = @ Rp. 102,816.00
0.038 OH Mandor @ Rp. 130,000.00 = @ Rp. 4,875.00
= @ Rp. 588,000.00
###Pekerjaan Pondasi Rolag
Bahan 40.000 bh Batu bata mera @ Rp. 550.00 = @ Rp. 22,000.00
0.287 zak Semen Portland @ Rp. 65,000.00 = @ Rp. 18,681.00
0.050 m3 Pasir pasang @ Rp. 210,000.00 = @ Rp. 10,500.00
0.008 OH Mandor @ Rp. 130,000.00 = @ Rp. 975.00
= @ Rp. 72,000.00
###Pekerjaan Pasangan Dinding Bata Merah 1 : 4
Bahan 70 pcs Batu Bata Merah @ Rp. 550.00 = @ Rp. 38,500.00
0.011 OH Mandor @ Rp. 130,000.00 = @ Rp. 1,462.50
= @ Rp. 93,300.00
###Pekerjaan Pasangan Dinding Bata Merah 1 : 2
Bahan Ls = @ Rp. 73,800.00
Upah Ls = @ Rp. 27,000.00
###Pekerjaan Pasangan Dinding Bata Ringan
Bahan 8.500 pcs Hebel @ Rp. 8,000.00 = @ Rp. 68,000.00
0.083 zak Perekat Bata Ring@ Rp. 51,000.00 = @ Rp. 4,250.00
0.000 ls Alat bantu @ Rp. 3,000.00 = @ Rp. -
0.011 OH Mandor @ Rp. 130,000.00 = @ Rp. 1,462.50
= @ Rp. 97,000.00
###Pekerjaan Plesteran
ANALISA PEKERJAAN
0.075 OH Tukang @ Rp. 110,000.00 = @ Rp. 8,250.00
0.010 OH Mandor @ Rp. 130,000.00 = @ Rp. 1,300.00
= @ Rp. 35,000.00
###Pekerjaan Aci

0.060 OH Tukang @ Rp. 110,000.00 = @ Rp. 6,600.00
0.008 OH Mandor @ Rp. 130,000.00 = @ Rp. 1,040.00
###Pekerjaan Plester Skooning
0.200 OH Tukang @ Rp. 110,000.00 = @ Rp. 22,000.00
0.007 OH Mandor @ Rp. 130,000.00 = @ Rp. 910.00
= @ Rp. 38,000.00
###Pekerjaan Waterproofing + Screed (lantai Dak)
Bahan 5.000 kg Ex Sika Top 107 S@ Rp. 13,200.00 = @ Rp. 66,000.00
1.050 m Screed 3 cm
2
@ Rp. 34,450.00 = @ Rp. 36,000.00
1.000 Ls Alat Bantu @ Rp. 3,960.00 = @ Rp. 3,960.00

0.105 OH Tukang @ Rp. 110,000.00 = @ Rp. 11,550.00
0.010 OH Mandor @ Rp. 130,000.00 = @ Rp. 1,300.00
= @ Rp. 133,000.00
###Pekerjaan Waterproofing (tanpa screed)
Bahan 5.000 kg Ex Sika Top 107 S@ Rp. 13,200.00 = @ Rp. 66,000.00

0.105 OH Tukang @ Rp. 110,000.00 = @ Rp. 11,550.00
0.010 OH Mandor @ Rp. 130,000.00 = @ Rp. 1,300.00
ANALISA PEKERJAAN
###Pekerjaan Plafond Gypsum 9mm
Bahan 1.000 m2 Rangka Hollow @ Rp. 50,000.00 = @ Rp. 50,000.00
1.100 m Gypsumboard 9 @ Rp.
2
16,000.00 = @ Rp. 17,600.00
0.500 kg Cornice Gypsum @ Rp. 2,750.00 = @ Rp. 1,375.00
0.100 roll Kassa Gypsum @ Rp. 7,500.00 = @ Rp. 750.00

0.240 OH Tukang @ Rp. 110,000.00 = @ Rp. 26,400.00
0.000 OH Mandor @ Rp. 130,000.00 = @ Rp. -
= @ Rp. 108,000.00
###Pekerjaan Plafond GRC board 4mm
1.100 m2 GRC board 4 mm @ Rp. 21,000.00 = @ Rp. 23,100.00

= @ Rp. 114,000.00
###Pekerjaan Plafond Gypsum Wetarea 9mm
1.100 m Gyp Wetarea 9 m @ Rp.
2
32,000.00 = @ Rp. 35,200.00

= @ Rp. 126,000.00
###Pekerjaan Keramik Lantai
Bahan 1.000 m2 Keramik 40x40 c @ Rp. 45,000.00 = @ Rp. 45,000.00
0.300 kg Semen Warna @ Rp. 13,500.00 = @ Rp. 4,050.00
1.000 Ls Alat Bantu @ Rp. - = @ Rp. -

0.158 OH Tukang @ Rp. 110,000.00 = @ Rp. 17,325.00
0.012 OH Mandor @ Rp. 130,000.00 = @ Rp. 1,560.00
ANALISA PEKERJAAN
###Pekerjaan Keramik Dinding
Bahan 1.000 m2 Keramik 20x25 c @ Rp. 55,000.00 = @ Rp. 55,000.00
0.300 kg Semen Warna @ Rp. 13,500.00 = @ Rp. 4,050.00
1.000 Ls Alat Bantu @ Rp. - = @ Rp. -

0.175 OH Tukang @ Rp. 110,000.00 = @ Rp. 19,250.00
0.015 OH Mandor @ Rp. 130,000.00 = @ Rp. 1,950.00
= @ Rp. 130,000.00
###Pekerjaan Homogeneus Tile
Bahan 1.000 m2 HT 30x60 @ Rp. 247,500.00 = @ Rp. 247,500.00
1.000 Ls Perekat @ Rp. 29,750.00 = @ Rp. 29,750.00
0.193 OH Tukang @ Rp. 110,000.00 = @ Rp. 21,175.00
0.015 OH Mandor @ Rp. 130,000.00 = @ Rp. 1,950.00
= @ Rp. 327,000.00
###Pekerjaan Dinding/Lantai Batu Alam
Bahan 1.000 m2 Andesit Bakar @ Rp. 150,000.00 = @ Rp. 150,000.00
1.000 Ls Perekat @ Rp. 29,750.00 = @ Rp. 29,750.00
0.193 OH Tukang @ Rp. 110,000.00 = @ Rp. 21,175.00
0.015 OH Mandor @ Rp. 130,000.00 = @ Rp. 1,950.00
### Pekerjaan Dinding/Lantai Marmer/Granite
Bahan 1.000 m2 Travertine @ Rp. 950,000.00 = @ Rp. 950,000.00

Upah 1.000 Ls Pasang @ Rp. 250,000.00 = @ Rp. 250,000.00
1.000 Ls Cutting @ Rp. 45,000.00 = @ Rp. 45,000.00
1.000 Ls Finishing @ Rp. 25,000.00 = @ Rp. 25,000.00
= @ Rp. ###
###Pekerjaan Dinding Conwood
Bahan 2.200 Lbr Conwood uk 150 @ Rp. 85,000.00 = @ Rp. 187,000.00
ANALISA PEKERJAAN
Upah 1.000 Ls + alat bantu @ Rp. 150,000.00 = @ Rp. 150,000.00

= @ Rp. 337,000.00
###Pekerjaan Pengecatan Eksterior
Bahan 0.100 Ltr Cat Primer 1x @ Rp. 33,500.00 = @ Rp. 3,350.00
0.200 Ltr Cat Eksterior 2x @ Rp. 92,000.00 = @ Rp. 18,400.00
1.000 Ls Alat bantu @ Rp. 3,262.50 = @ Rp. 3,262.50
Upah 1.000 Ls @ Rp. 12,000.00 = @ Rp. 12,000.00
= @ Rp. 37,000.00
###Pekerjaan Pengecatan Interior
Bahan 0.100 Ltr Cat Primer 1x @ Rp. 33,500.00 = @ Rp. 3,350.00
0.200 Ltr Cat Interior 2x @ Rp. 55,600.00 = @ Rp. 11,120.00
Upah 1.000 Ls @ Rp. 12,000.00 = @ Rp. 12,000.00
= @ Rp. 30,000.00
###Pekerjaan Pengecatan Interior
Bahan 0.165 m2 @ Rp. 18,400.00 = @ Rp. 3,036.00
Alat bantu 1.000 Ls @ Rp. 455.40 = @ Rp. 455.40
Upah 1.000 Ls @ Rp. 3,000.00 = @ Rp. 3,000.00
= @ Rp. 6,000.00
###Cat Duco ( 2x lapis)
Bahan 0.200 kg Wood Filler @ Rp. 35,000.00 = @ Rp. 7,000.00
1.000 lbr Amplas Halus @ Rp. 5,000.00 = @ Rp. 5,000.00
1.000 lbr Amplas Kasar @ Rp. 5,000.00 = @ Rp. 5,000.00
0.500 kg Shanding @ Rp. 60,000.00 = @ Rp. 30,000.00
0.200 kg Clear doof @ Rp. 43,500.00 = @ Rp. 8,700.00
0.837 ltr Thinner A @ Rp. 35,000.00 = @ Rp. 29,295.00
0.200 klg Compound @ Rp. 20,000.00 = @ Rp. 4,000.00
Sewa Alat 1.000 Set Alat bantu @ Rp. 10,000.00 = @ Rp. 13,000.00
0.625 jam Kompressor @ Rp. 45,000.00 = @ Rp. 28,125.00

Upah 1.000 Ls @ Rp. 50,000.00 = @ Rp. 50,000.00
= @ Rp. 180,000.00
### Cat Politur
Bahan 0.150 kg Wood Filler @ Rp. 35,000.00 = @ Rp. 5,250.00
0.250 lbr Amplas Halus @ Rp. 5,000.00 = @ Rp. 1,250.00
0.250 lbr Amplas Kasar @ Rp. 5,000.00 = @ Rp. 1,250.00
ANALISA PEKERJAAN
0.143 Ltr Mowilex Woodstai@ Rp. 75,000.00 = @ Rp. 10,714.29
Upah 1.000 Ls @ Rp. 25,000.00 = @ Rp. 25,000.00
= @ Rp. 46,000.00
### Pekerjaan Kabel Power 3x1,5 mm2 1 Titik
Bahan 10.000 m' NYM 3 x 2,5 mm2@ Rp. 7,880.00 = Rp 78,800.00
10.000 m Conduit pipa dia. @ Rp. 2,100.00 = Rp 21,000.00
5.000 % Alat bantu @ Rp. = Rp 3,940.00
Subtotal Bahan Sub total = Rp 104,000.00

Upah 1.000 Lot @ Rp. = Rp 35,000.00
Total Bahan + Upah Sub total = Rp 139,000.00
- Pekerjaan Bekisting kolom ( 1x pakai >> Faktor Reduksi 60%)
1.000 ls support @ Rp. 20,000.00 = @ Rp. 20,000.00
0.026 OH Mandor @ Rp. 130,000.00 = @ Rp. 3,380.00
= @ Rp. 117,000.00
- Pekerjaan Bekisting balok struktur ( 1x pakai >> Faktor Reduksi 60%)
1.000 ls scafolding @ Rp. 51,458.33 = @ Rp. 51,458.33
0.026 OH Mandor @ Rp. 130,000.00 = @ Rp. 3,380.00
= @ Rp. 149,000.00
namahargajumlah beli hargdiskharga diskon per item
mi g ### 1 ### 9211
ayam### 1 ### 9825
nasi ### 2 ### 7982
### ###
### ###
1 SCAFFOLDING (per m2)
Main frame 1.9 bh 3.30 11,000 36,300
Ladder frame 0.9 bh 3.30 10,000 33,000
Cross 2.2 bh 4.40 7,000 30,800
Jack base bh 6.60 7,500 49,500
U head jack bh 6.60 7,500 49,500
Join pin bh 6.60 3,000 19,800
Upah m2 5.28 10,000 52,800
Total Rp 271,700.00
Harga/m2 Rp 51,458.33
Pekerjaan GWT kaps 8000 ltr
Bahan 1.430 m3 Beton K 250 Slab @ Rp. 855,000.00 = Rp
4.026 m Beton K 250 Dinding
3
@ Rp. 855,000.00 = Rp
0.946 m Beton K 250 Slab penutup
3
@ Rp. 855,000.00 = Rp
### kg Besi beton ulir U-39 dia ≥ 10 @ Rp. 11,500.00 = Rp
47.50 m Bekisting multiplek 2x pakai
2
@ Rp. 97,000.00 = Rp
31.02 m Keramik 20x20
2
@ Rp. 120,500.00 = Rp
31.02 m Waterproof coating
2
@ Rp. 133,000.00 = Rp
2.000 ls Man Hole @ Rp. 150,000.00 = Rp
0.358 m3 Pasir Urug @ Rp. 245,000.00 = Rp
7.150 m2 Lantai Kerja @ Rp. 34,450.00 = Rp
Balok B3B 6.800 m1
0.306 m3 Beton K 250 @ Rp. 855,000.00 = Rp
57.44 kg Besi beton ulir U-39 dia ≥ 10 @ Rp. 11,500.00 = Rp
2.040 m Bekisting multiplek 2x pakai
2
@ Rp. 97,000.00 = Rp
Subtotal Bahan Sub total = Rp
Upah 1.000 Ls @ Rp. - = Rp
Total Bahan + Upah Sub total = Rp
1,222,650.00
3,442,230.00
808,616.25
9,747,998.00
4,607,500.00
3,737,910.00
4,125,660.00
300,000.00
87,587.50
246,317.50
261,630.00
660,560.00
197,880.00
29,447,000.00
-
29,447,000.00

Rab & BQ Int RT Signature O28

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Rab & BQ Int RT Signature O28

Diunggah oleh

Hak Cipta:

Format Tersedia

ENGINEER ESTIMATE

INTILAND SERENIA HILLS

NO URAIAN PEKERJAAN BOBOT JUMLAH HARGA

I PEKERJAAN PERSIAPAN 2.30% Rp. 40,776,250

SUB TOTAL BIAYA PEMBANGUNAN 100.00% 1,773,815,838

PEKERJAAN STRUKTUR, ARSITEKTUR DAN MEP

II PEKERJAAN TANAH & PONDASI

III PEKERJAAN STRUKTUR

Sub-Total III 354,834,879

VII PEKERJAAN PLAFOND

Sub-Total VII 61,074,220

VIII PEKERJAAN PELAPIS LANTAI / KERAMIK

Sub-Total VIII 318,065,249

XII PEKERJAAN INSTALASI AIR BERSIH & KOTOR

XIII PEKERJAAN INSTALASI LISTRIK

Sub-Total XIII 34,636,950

XIV PEKERJAAN LUAR HALAMAN

Sub-Total XIV 17,174,080

1.63 4.00 179.40

0.00 0.00 0.00

0.13 1.00 22.42

0.00 0.00 0.00 0.00 0.00

0.00 7.41 4.94 0.00

8.02 3.09 0.15 5.08 3.14 0.00 0.00

Bekisting lt kerja psr urug Galian Urugan BESI

0.00 0.00 0.00 0.00 0.00 0.00 0.00

Bekisting lt kerja psr urug Galian Urugan BESI

0.61 0.70 0.04 0.82 0.62 0.00 0.00

Jika beda level

117.58 26.90 1.35 54.15 0.00 42.12 0.00 495.51

Total Plester Struktur

Canopy C-1 7.50 1.80 1.50 13.50 20.25 63.49

Anak tgg 1.20 0.30 0.20 57.00 2.05 112.86

pas. Bata talang 0.00 m2

Pembesian Bekisting Plester Tul Tump Tul Lap BESI

631.16 59.22 118.44 sesu 63.36 292.91 0.00

Pembesian Bekisting Plester Tul Tump Tul Lap BESI

1553.62 132.68 265.36 sesu 63.36 539.70 0.00

Pembesian Bekisting Plester Tul Tump Tul Lap BESI

451.54 43.21 86.41 sesu 23.32 164.64 0.00

Pembesian Bekisting Plester Tul Tump Tul Lap BESI

Pembesian Bekisting Plester Tul Tump Tul Lap BESI

484.61 25.98 9.34 246.00 173.00 0.00 146.44 0.00

Pembesian Bekisting Plester Tul Tump Tul Lap BESI

2240.49 132.26 54.17 0.00 593.95 10.02

Pembesian Bekisting Plester Tul Tump Tul Lap BESI

119.84 9.72 8.45 0.00 35.52 12.14

Pembesian Bekisting Plester Tul Tump Tul Lap BESI

1915.31 116.49 47.67 0.00 522.09 12.14

Pembesian Bekisting Plester Tul Tump Tul Lap BESI

64.40 2.54 1.92 0.00 17.47 0.00

Pembesian Bekisting Plester Tul Tump Tul Lap BESI

709.26 43.77 26.18 71.72 277.45 0.00

Bekisting Tali Air BESI

13.50 1.65 63.49

329.94 6.60 0.00 3403.16 0.00

4.29 0.56 137.82 125.22

perimeter (plester & cat)

Penebalan & Facade

perimeter (plester & cat)

perimeter (plester & cat)

Lantai Dak Atap

Trasram Biasa Penebalan Trasram Biasa Interior Exterior