PEKERJAAN LANTAI
1 Timbunan Tanah Bawah Lantai 10.7 m3 Rp 12,125 Rp 129,738
2 Urugan Pasir Bawah Lantai 3.21 m3 Rp 95,000 Rp 304,950
3 Pas. Keramik Lantai 40x40 ex IKAD at. Setara 112.3 m2 Rp 170,000 Rp 19,091,000
4 Pas. Keramik Dinding Kamar Mandi ex. IKAD at. Setara 46 m2 Rp 170,000 Rp 7,820,000
PEKERJAAN TANGGA
1 Pekerjaan Beton
Beton/Pengecoran 2.13 m3 Rp 1,150,000 Rp 2,449,500
Besi Tulangan Pokok ø 12 348 kg Rp 12,340 Rp 4,294,320
Bekisting + Perawatan Beton 15 m2 Rp 150,000 Rp 2,250,000
2 Pekerjaan Keramik
Pas. Keramik Anak Tangga + Bordes 11.19 m2 Rp 170,000 Rp 1,902,300
3 Pekerjaan Railing Tangga
Besi Hollow 32.3 m' Rp 375,150 Rp 12,117,345
PEKERJAAN PLUMBING
1 Pipa PVC AW 4" 18 m' Rp 45,750 Rp 823,500
2 Pipa PVC 3" 18 m' Rp 45,750 Rp 823,500
3 Pipa PVC 1" 30 m' Rp 45,750 Rp 1,372,500
4 Pipa PVC 1/2" 15 m' Rp 45,750 Rp 686,250
PEKERJAAN SANITARY
1 Shower 3 way ex. Toto 2 unit Rp 1,550,000 Rp 3,100,000
2 Closet duduk setara Toto CW633J 2 unit Rp 1,250,000 Rp 2,500,000
3 Wastafel setara Toto LW 530J Putih 2 unit Rp 750,000 Rp 1,500,000
4 Kran Air 4 unit Rp 120,000 Rp 480,000
5 Floor drain 3 unit Rp 90,000 Rp 270,000
6 Septictank ukuran 1.5x1.5m 1 ls Rp 750,000 Rp 750,000
PEKERJAAN PENGECATAN
1 Cat Dinding Luar Dan Dalam 805 m2 Rp 35,000 Rp 28,175,000
2 Cat Plafond 54.76 m2 Rp 25,000 Rp 1,369,000
SUB TOTAL Rp 537,048,175
LANTAI 1
PEKERJAAN STRUKTUR UTAMA
1 Pekerjaan Kolom - Pedestal 15/30
Beton/Pengecoran 2.88 m3 Rp 1,150,000 Rp 3,312,000
Besi Tulangan Pokok D12 293.33 kg Rp 12,340 Rp 3,619,692
Bekisting + Perawatan Beton 59.04 m2 Rp 150,000 Rp 8,856,000
2 Pekerjaan Kolom - Pedestal 15/40
Beton/Pengecoran 4.37 m3 Rp 1,150,000 Rp 5,025,500
Besi Tulangan Pokok D12 634.91 kg Rp 12,340 Rp 7,834,789
Bekisting + Perawatan Beton 74 m2 Rp 150,000 Rp 11,100,000
3 Pekerjaan Kolom 15/15
Beton / Pengecoran 0.96 m3 Rp 1,150,000 Rp 1,104,000
Besi Tulangan Pokok D12 195.44 kg Rp 12,340 Rp 2,411,730
Bekisting + Perawatan Beton 25.8 m2 Rp 150,000 Rp 3,870,000
4 Pekerjaan Balok Induk - 20/40
Beton/Pengecoran 0.55 m3 Rp 1,150,000 Rp 632,500
Besi Tulangan Pokok ø 12 86.18 kg Rp 12,340 Rp 1,063,461
Bekisting + Perawatan Beton 7 m2 Rp 150,000 Rp 1,050,000
5 Pekerjaan Balok Anak - 15/20
Beton/Pengecoran 0.55 m3 Rp 1,150,000 Rp 632,500
Besi Tulangan Pokok ø 12 86.18 kg Rp 12,340 Rp 1,063,461
Bekisting + Perawatan Beton 7 m2 Rp 150,000 Rp 1,050,000
PEKERJAAN PASANGAN DINDING
1 Pasangan Dinding Bata 1 PC : 5 PP LT 2 206.82 m2 Rp 187,500 Rp 38,778,750
2 Plesteran Dinding Bata 1 PC : 5 PP LT 2 413.64 m2 Rp 45,000 Rp 18,613,800
3 Acian Dinding 1 PC : 5 PP LT 2 413.64 m2 Rp 25,000 Rp 10,341,000
PEKERJAAN LANTAI
1 Pek. Plat Lantai
Beton 13.96 m3 Rp 1,150,000 Rp 16,054,000
2 Pek. Keramik
Pas. Keramik Lantai 40/40 106.33 m2 Rp 170,000 Rp 18,076,100
Pas. Keramik Lantai kamar mandi 20/20 10 m2 Rp 170,000 Rp 1,700,000
Pas. Keramik Dinding kamar mandi 20/20 41 m2 Rp 170,000 Rp 6,970,000
PEKERJAAN TANGGA
1 Pekerjaan Beton
Beton/Pengecoran 2.13 m3 Rp 1,150,000 Rp 2,449,500
Besi Tulangan Pokok ø 12 348 kg Rp 12,340 Rp 4,294,320
Bekisting + Perawatan Beton 15 m2 Rp 150,000 Rp 2,250,000
2 Pekerjaan Keramik
Pas. Keramik Anak Tangga + Bordes 11.19 m2 Rp 170,000 Rp 1,902,300
3 Pekerjaan Railing Tangga
Besi Hollow 32.3 m2 Rp 170,000 Rp 5,491,000
PEKERJAAN PLUMBING
1 Pipa PVC AW 4" 18 m Rp 45,750 Rp 823,500
2 Pipa PVC 3" 18 m Rp 45,750 Rp 823,500
3 Pipa PVC 1" 30 m Rp 45,750 Rp 1,372,500
4 Pipa PVC 1/2" 15 m Rp 45,750 Rp 686,250
PEKERJAAN SANITARY
1 Shower 2 unit Rp 1,550,000 Rp 3,100,000
2 Closet duduk setara Toto CW633J 2 unit Rp 1,250,000 Rp 2,500,000
3 Wastafel setara Toto LW 530J Putih 2 unit Rp 750,000 Rp 1,500,000
4 Kran Air 4 unit Rp 120,000 Rp 480,000
5 Floor drain 3 unit Rp 90,000 Rp 270,000
6 Bathub setara Teraso Lengkung ala Bali 1 unit Rp 750,000 Rp 750,000
PEKERJAAN PENGECATAN
1 Cat Dinding Luar Dan Dalam 413.64 m2 Rp 35,000 Rp 14,477,400
2 Cat Plafond 116.33 m2 Rp 25,000 Rp 2,908,250
SUB TOTAL Rp 343,775,145
LANTAI 2
PEKERJAAN STRUKTUR UTAMA
1 Pekerjaan Kolom - Pedestal 15/30
Beton/Pengecoran 0.9 m3 Rp 1,150,000 Rp 1,035,000
Besi Tulangan Pokok D12 287.15 kg Rp 12,340 Rp 3,543,431
Bekisting + Perawatan Beton 25.5 m2 Rp 150,000 Rp 3,825,000
2 Pekerjaan Kolom - Pedestal 15/40
Beton/Pengecoran 0.9 m3 Rp 1,150,000 Rp 1,035,000
Besi Tulangan Pokok D12 287.15 kg Rp 12,340 Rp 3,543,431
Bekisting + Perawatan Beton 25.5 m2 Rp 150,000 Rp 3,825,000
3 Pekerjaan Kolom 15/15
Beton / Pengecoran 0.9 m3 Rp 1,150,000 Rp 1,035,000
Besi Tulangan Pokok D12 287.15 kg Rp 12,340 Rp 3,543,431
Bekisting + Perawatan Beton 25.5 m2 Rp 150,000 Rp 3,825,000
4 Pekerjaan Balok Induk - 20/40
Beton/Pengecoran 0.9 m3 Rp 1,150,000 Rp 1,035,000
Besi Tulangan Pokok ø 12 287.15 kg Rp 12,340 Rp 3,543,431
Bekisting + Perawatan Beton 25.5 m2 Rp 150,000 Rp 3,825,000
5 Pekerjaan Balok Anak - 15/20
Beton/Pengecoran 0.9 m3 Rp 1,150,000 Rp 1,035,000
Besi Tulangan Pokok ø 12 287.15 kg Rp 12,340 Rp 3,543,431
Bekisting + Perawatan Beton 25.5 m2 Rp 150,000 Rp 3,825,000
PEKERJAAN LANTAI
1 Pek. Plat Lantai
Beton 8.28 m3 Rp 1,150,000 Rp 9,522,000
2 Pek. Keramik
Pas. Keramik Lantai 40/40 65.8 m2 Rp 170,000 Rp 11,186,000
Pas. Keramik Lantai kamar mandi 20/20 3.2 m2 Rp 170,000 Rp 544,000
Pas. Keramik Dinding kamar mandi 20/20 11.8 m2 Rp 170,000 Rp 2,006,000
PEKERJAAN TANGGA
1 Pekerjaan Beton
Beton/Pengecoran 2 m3 Rp 1,150,000 Rp 2,300,000
Besi Tulangan Pokok ø 12 348 kg Rp 12,340 Rp 4,294,320
Bekisting + Perawatan Beton 15.35 m2 Rp 150,000 Rp 2,302,500
2 Pekerjaan Keramik
Pas. Keramik Anak Tangga + Bordes 9.74 m2 Rp 170,000 Rp 1,655,800
3 Pekerjaan Railing Tangga
Besi Hollow 32.3 m2 Rp 170,000 Rp 5,491,000
PEKERJAAN PLUMBING
1 Pipa PVC AW 4" 18 m Rp 45,750 Rp 823,500
2 Pipa PVC 3" 18 m Rp 45,750 Rp 823,500
3 Pipa PVC 1" 30 m Rp 45,750 Rp 1,372,500
4 Pipa PVC 1/2" 15 m Rp 45,750 Rp 686,250
PEKERJAAN SANITARY
1 Shower 1 unit Rp 1,550,000 Rp 1,550,000
2 Closet duduk setara Toto CW633J 2 unit Rp 1,250,000 Rp 2,500,000
3 Wastafel setara Toto LW 530J Putih 2 unit Rp 750,000 Rp 1,500,000
4 Kran Air 4 unit Rp 120,000 Rp 480,000
5 Floor drain 3 unit Rp 90,000 Rp 270,000
PEKERJAAN PENGECATAN
1 Cat Dinding Luar Dan Dalam 188 m2 Rp 35,000 Rp 6,580,000
2 Cat Plafond 27 m2 Rp 25,000 Rp 675,000
SUB TOTAL Rp 170,876,850
GRAND TOTAL Rp 1,051,700,170