No.

URAIAN PEKERJAAN VOL SAT HARGA/SAT JUMLAH

I PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan 266,8 m2
2 Mobilisasi/Demobilasi tenaga kerja 1 ls Rp 4,500,000 Rp 4,500,000
3 Proteksi Area Kerja 1 unit Rp 2,000,000 Rp 2,000,000
4 Pengadaan Listrik Kerja 1 ls Rp -
5 Pengadaan Air Kerja 1 ls Rp -
6 Alat Bantu Kerja (Scaffolding, Mixer dll) 1 ls Rp 4,500,000 Rp 4,500,000
7 Buang Puing 1 ls Rp 7,000,000 Rp 7,000,000
TOTAL BIAYA PEKERJAAN PERSIAPAN Rp 18,000,000
II PEKERJAAN BONGKARAN
1 Atap (Rangka, Penutup Atap, Listplank) 132.8 m2 Rp 25,000 Rp 3,320,000
2 Kusen Pintu/Jendela 23 bh Rp 45,000 Rp 1,035,000
3 Instalasi Listrik, Armature 1 ls Rp 500,000 Rp 500,000
4 Unit Ac (Indoor/Outdoor) 1 ls Rp 1,000,000 Rp 1,000,000
5 Plafond 228,5 m2 Rp 15,000 Rp 3,427,500
6 Topi Beton 1 ls Rp 1,000,000 Rp 1,000,000
7 Batu Alam 14,5 m2 Rp 50,000 Rp 725,000
8 Dinding 32 m2 Rp 60,000 Rp 1,920,000
9 Instalasi Air (Bersih & Kotor) 1 ls Rp 750,000 Rp 750,000
10 Pagar 18,9 m2 Rp 75,000 Rp 1,417,500
11 Keramik Lantai 228,5 m2 Rp 30,000 Rp 6,855,000
12 Keramik Dinding 9 m2 Rp 45,000 Rp 405,000
13 Railing Tangga 1 ls Rp 500,000 Rp 500,000
14 Dak Carport 1 ls Rp 4,500,000 Rp 4,500,000
15 Kanopi Ruang Jemur 18,8 m2 Rp 50,000 Rp 940,000
16 Sanitair 1 ls Rp 500,000 Rp 500,000
TOTAL BIAYA PEMBONGKARAN Rp 28,795,000
III PEKERJAAN ATAP
1 Kuda-Kuda Baja Ringan, C.0,75 Genteng 56,4 m2 Rp 150,000 Rp 8,460,000
2 Kuda-Kuda Baja Ringan, C.0,75 Spandek 44,4 m2 Rp 150,000 Rp 6,660,000
3 Aluminium Foil single 100,7 m2 Rp 25,000 Rp 2,517,500
4 Genteng Beton, ex. Mutiara 56,4 kg Rp 200,000 Rp 11,280,000
5 Nok Genteng 7 m1 Rp 250,000 Rp 1,750,000
6 Spandek Pasir, Hitam 44,4 m2 Rp 150,000 Rp 6,660,000
7 Nok Spandek 3,8 m1 Rp 150,000 Rp 570,000
8 Dak Talang, Bondek, Beton + Wiremesh M7 10,7 m2 Rp 2,500,000 Rp 26,750,000
9 List Plank GRC 20 cm 23,4 m1 Rp 60,000 Rp 1,404,000
10 Screed + Waterproofing 10,7 m2 Rp 80,000 Rp 856,000
11 Ban-banan & Waterpfoofing 36,3 m1 Rp 240,000 Rp 8,712,000
12 Roof Drain 3" 6 bh Rp 200,000 Rp 1,200,000
13 Atap Tempered Glass spesifikasi 46.1 m2 Rp 1,500,000 Rp 69,150,000
Rangka Frame WF150, kolom hollow 5x10 tbl 2 mm
kaca laminated 12 mm
TOTAL BIAYA PEKERJAAN ATAP Rp 145,969,500
No. URAIAN PEKERJAAN VOL SAT HARGA/SAT JUMLAH
IV PEKERJAAN STRUKTUR RUANG SERVIS
1 Kolom Struktur 14 x 25 cm
~ Bekisting 12,6 m2 Rp 300,000 Rp 3,780,000
~ Pembesian, Besi 4D13 dan Ø8 - 200 mm 76,7 kg Rp 35,000 Rp 2,684,500
~ Cor Beton K.250 Site Mix 0,7 m3 Rp 7,500,000 Rp 5,250,000
2 Balok B1 15 x 30 cm Rp -
~ Bekisting 17,4 m2 Rp 300,000 Rp 5,220,000
~ Pembesian, Besi 4D13 dan Ø8 - 150 mm 136,2 kg Rp 35,000 Rp 4,767,000
~ Cor Beton K.250 Site Mix 1,1 m3 Rp 7,500,000 Rp 8,250,000
3 Balok B2 15 x 20 cm Rp -
~ Bekisting 8,8 m2 Rp 300,000 Rp 2,640,000
~ Pembesian, Besi 4D10 dan Ø8 - 200 mm 28,8 kg Rp 35,000 Rp 1,008,000
~ Cor Beton K.250 Site Mix 0,5 m3 Rp 7,500,000 Rp 3,750,000
4 Plat Lantai tb 12 cm Rp -
~ Bekisting, Bondek 0,75 mm 9 m2 Rp 250,000 Rp 2,250,000
 ~ Pembesian, Wiremesh M8 54,4 kg Rp 35,000 Rp 1,904,000
~ Cor Beton K.250 Site Mix 1,1 m3 Rp 7,500,000 Rp 8,250,000
TOTAL BIAYA PEKERJAAN ATAP Rp 49,753,500
 V PEKERJAAN PASANGAN DINDING & LANTAI
1 Pasangan Dinding
a. Bata Ringan Uk. 60 x 20 x 10 120 m2 Rp 150,000 Rp 18,000,000
b. Plasteran Dinding dengan Mortar Instant T: 10 mm 240 m2 Rp 130,000 Rp 31,200,000
c. Acian Dinding 240 m2 Rp 110,000 Rp 26,400,000
d. Kolom Praktis 40 m1 Rp 110,000 Rp 4,400,000
e. Ring Balok 10 x 15 25 m1 Rp 185,000 Rp 4,625,000
2 Opening Kusen Pintu, Jendela & Kongliong 151,7 m1 Rp 35,000 Rp 5,309,500
3 Homogenous Tile 60 x 60 ex.China 124,4 m2 Rp 350,000 Rp 43,540,000
4 Plint Lantai 10 x 60 cm 116,5 m1 Rp 150,000 Rp 17,475,000
5 Keramik Kamar Utama 15 x 90 cm ex.Roman 20,6 m2 Rp 350,000 Rp 7,210,000
6 Plint Lantai 10 x 60 cm 18,5 m1 Rp 150,000 Rp 2,775,000
7 Keramik Ruang Servis & Jemur 30 x 30 ex. Mulia 26,5 m2 Rp 175,000 Rp 4,637,500
8 Plint Lantai 10 x 30 cm 44 27 Rp 90,000 Rp 3,960,000
9 Keramik Lantai Toilet 30 x 60 cm ex.Roman 27 m2 Rp 275,000 Rp 7,425,000
10 Keramik Dinding Toilet 30 x 60 64,5 m1 Rp 275,000 Rp 17,737,500
11 Keramik Dinding Toilet Servis 30 x 30 10,4 m2 Rp 275,000 Rp 2,860,000
12 Keramik Lantai Toilet Servis 30 x 30 2,5 m2 Rp 275,000 Rp 687,500
13 Screed Lantai, waterproofing 56 m2 Rp 85,000 Rp 4,760,000
14 Lantai Garasi, Homogenous 60 x 60 cm. Unpolished 27,3 m2 Rp 350,000 Rp 9,555,000
15 Plint Lantai 10 x 60 cm 24,2 m1 Rp 175,000 Rp 4,235,000
TOTAL BIAYA PASANGAN DINDING & LANTAI Rp 216,792,000
No. URAIAN PEKERJAAN VOL SAT HARGA/SAT JUMLAH
VI PEKERJAAN KAYU, KUSEN PINTU & JENDELA
1 Kusen alumunium alexindo 4 " 10 unit Rp 600,000 Rp 6,000,000
2 Daun Pintu Kayu kamper 10 unit Rp 2,500,000 Rp 25,000,000
3 Daun Pintu Kaca, Rangka Kayu Kamper , Taman 5 unit Rp 2,500,000 Rp 12,500,000
4 Daun Pintu Garasi, Panel Solid +Kerpyak 5 unit Rp 2,500,000 Rp 12,500,000
5 Daun Pintu Sliding, Rangka Kayu, Lapis HPL 4 unit Rp 3,500,000 Rp 14,000,000
6 Daun Pintu Toilet Servis, PVC 1 unit Rp 700,000 Rp 700,000
7 Kusen Jendela, Aluminium Alexsindo 4" 139 m1 Rp 130,000 Rp 18,070,000
8 Daun Jendela Aluminium 18 unit Rp 1,800,000 Rp 32,400,000
9 Kunci Handle Pintu Utama ex.Solid 1 set Rp 500,000 Rp 500,000
10 Kunci Handle Kamar ex.Solid 9 set Rp 400,000 Rp 3,600,000
11 Kunci Handle Pintu Sliding ex.Solid 4 set Rp 400,000 Rp 1,600,000
12 Kunci, Handle, Rel Pintu Sliding ex.Wina 2 set Rp 700,000 Rp 1,400,000
13 Kisi-Kisi Kayu 3 x 10 cm 18,3 m2 Rp 800,000 Rp 14,640,000
14 Railing Tangga & Balkon, 3 x 10 cm + Besi Hollow 4x6 + 2x4 10,5 m1 Rp 650,000 Rp 6,825,000
15 Lantai Tangga, Kayu 30 x 100 cm 7,4 m2 Rp 800,000 Rp 5,920,000
16 Lantai Teras, Kayu Meranti Kembang, Finish Melamic 30,1 m2 Rp 1,100,000 Rp 33,110,000
17 Coat Melamic Kusen Pintu Kayu 95,9 m1 Rp 160,000 Rp 15,344,000
18 Coat Melamic Daun Pintu Kayu 78,2 m2 Rp 400,000 Rp 31,280,000
TOTAL PEKERJAAN KAYU, KUSEN PINTU & JENDELA Rp 235,389,000
VII PEKERJAAN PLAFON
1 Gypsum Jaya Board, Hollow 4 x 4 Galvanis 228,4 m2 Rp 225,000 Rp 51,390,000
2 List Gypsum 15 cm 203,2 m1 Rp 25,000 Rp 5,080,000
TOTAL PEKERJAAN PLAFON Rp 56,470,000
VIII PEKERJAAN CAT
1 Cat Dinding Dalam, Dulux Pentalite 128,9 m2 Rp 55,000 Rp 7,089,500
2 Cat Dinding Luar, Dulux Weathershied 111,1 m2 Rp 65,000 Rp 7,221,500
3 Cat Plafon, Vinilex Ceiling 228,4 m2 Rp 45,000 Rp 10,278,000
4 Cat Dinding Samping & Belakang Aquaproof 21,5 m2 Rp 65,000 Rp 1,397,500
5 Cat Listplank, Propan Coating 23,4 m1 Rp 60,000 Rp 1,404,000
TOTAL PEKERJAAN CAT Rp 27,390,500
No. URAIAN PEKERJAAN VOL SAT HARGA/SAT JUMLAH
IX PEKERJAAN ELEKTRIKAL
1 Instalasi Titik Lampu, Kabel NYM 2 x 1,5 mm2 54 Titik Rp 135,000 Rp 7,290,000
2 Instalasi Saklar, Kabel 2 x 1,5 mm2 23 Titik Rp 135,000 Rp 3,105,000
3 Instalasi Stop Kontak, Kabel NYM 3 x 2,5 mm2 27 Titik Rp 275,000 Rp 7,425,000
4 Instalasi Kabel Antena, RG 45, 75 Ohm 2 Titik Rp 400,000 Rp 800,000
5 Instalasi Power AC, Kabel NYM 3 x 2,5 mm2 4 Titik Rp 350,000 Rp 1,400,000
 6 Armature Lampu, Material By Owner 54 Unit Rp -
7 Saklar Single, Panasonic Universal 6 Unit Rp 35,000 Rp 210,000
8 Saklar Double, Panasonic Universal 17 Unit Rp 35,000 Rp 595,000
9 Stop Kontak, Broco 27 Unit Rp 45,000 Rp 1,215,000
10 Outlet TV 2 Unit Rp 45,000 Rp 90,000
11 Test and Comissioning 1 ls Rp 1,500,000 Rp 1,500,000
TOTAL BIAYA PEKERJAAN ELEKTRIKAL Rp 23,630,000
X PEKERJAAN MEKANIKAL & SANITAIR
1 Closet Duduk, TOTO CW421J + Eco Washer 3 Unit Rp 3,500,000 Rp 10,500,000
2 Closet Jongkok, TOTO CE9 1 Unit Rp 1,000,000 Rp 1,000,000
3 Washtafel LW 211CJ 3 Unit Rp 750,000 Rp 2,250,000
4 Jet Washer, TOTO TX403SMCRB 3 Unit Rp 750,000 Rp 2,250,000
5 Shower, TOTO TX401SBN 3 Unit Rp 1,750,000 Rp 5,250,000
6 Keran Washtafel, TOTO TX123LESV4 3 Unit Rp 1,750,000 Rp 5,250,000
7 Keran Cuci Piring, TOTO TX606KES 1 Unit Rp 1,750,000 Rp 1,750,000
8 Keran Dinding, Wasser 4 Unit Rp 350,000 Rp 1,400,000
9 Floor Drain, Wasser 6 Unit Rp 300,000 Rp 1,800,000
10 Pasang Water torrent 1000 lt piguin, Radar & Pompa Dorong 1 Set Rp 4,500,000 Rp 4,500,000
11 Pipa Buangan KM & Air Hujan Rp -
~ Pipa Vertikal, PVC Wavin D Ø 3" 51,4 m1 Rp 100,000 Rp 5,140,000
~ Pipa Horizontal, PVC Wavin D Ø4 " 46,8 m1 Rp 150,000 Rp 7,020,000
12 Pipa Air Kotor Rp -
~ Pipa Vertikal, PVC Wavin D Ø 3" 23,2 m1 Rp 130,000 Rp 3,016,000
~ Pipa Horizontal, PVC Wavin D Ø4 " 35,2 m1 Rp 150,000 Rp 5,280,000
13 Pipa Air Bersih Rp -
~ Pipa supply Pompa, PCV Wavin AW 1" 12,5 m1 Rp 75,000 Rp 937,500
~ Pipa Distribusi Torrent, PVC Wavin AW 1" 77 m1 Rp 75,000 Rp 5,775,000
~ Pipa Keran, PVC Wavin AW 1/2 " 18 m1 Rp 50,000 Rp 900,000
TOTAL BIAYA PEKERJAAN MEKANIKAL & SANITAIR Rp 64,018,500
XI PEKERJAAN LAIN-LAIN
1 Railing Cuci Jemur 5,75 m1 Rp 600,000 Rp 3,450,000
2 Tangga Servis 1 Unit Rp 4,500,000 Rp 4,500,000
3 Pagar (Kisi-Kisi Besi, Pilar & Pintu Dorong) 20,56 m2 Rp 850,000 Rp 17,476,000
TOTAL PEKERJAAN LAIN-LAIN Rp 25,426,000

TOTAL KESELURUHAN ITEM KERJA Rp 891,634,000