SIPIL
NO URAIAN VOLUME SAT SATUAN TOTAL SATUAN TOTAL
UPAH KERJA UPAH KERJA MATERIAL MATERIAL
A PEKERJAAN LANTAI 1
1 PEKERJAAN RUANGAN KHASANAH
1 Pasang bata celcon 42.28 m2 36,750.00 1,553,606.25 130,000.00 5,495,750.00
2 Plaster aci sisi luar dan dalam 84.56 m2 33,600.00 2,841,216.00 36,000.00 3,044,160.00
3 Pasang pintu baja ( Mother & son HL009 cream Uk,L 108cm x T 197cm ) 1.00 unit 950,000.00 950,000.00 6,950,000.00 6,950,000.00
3 PEKERJAAN TOILET
1 Pasang keramik dinding ( Diamond Mandalika grey Uk,25cm x 50cm ) 28.00 m2 97,000.00 2,716,000.00 184,000.00 5,152,000.00
2 Pasang closet duduk ( Toto cw 422 ) 1.00 unit 850,000.00 850,000.00 2,950,000.00 2,950,000.00
3 Pasang wastafel ( Cotto C0055 wh ) 1.00 unit 250,000.00 250,000.00 1,200,000.00 1,200,000.00
4 Pasang pintu toilet ( aluminium motif kaca Cristal 105 gold ) 1.00 unit 675,000.00 675,000.00 1,950,000.00 1,950,000.00
5 Pasang instalasi pipa air bersih dan air kotor 1.00 ls 900,000.00 900,000.00 2,100,000.00 2,100,000.00
5 PEKERJAAN KERAMIK
1 Pasang keramik teras ( Icity 68018 60cm x 60cm 10.00 m2 68,000.00 680,000.00 168,000.00 1,680,000.00
2 Pasangn keramik lantai ruangan dalam ( Fiorano wh81086pa 80cm x 80 75.00 m2 68,000.00 5,100,000.00 232,000.00 17,400,000.00
3 Pasang keramik tangga ( Roman Havana dark 60cm x 120cm ) 22.00 m2 110,000.00 2,420,000.00 245,000.00 5,390,000.00
B PEKERJAAN LANTAI 2
1 PEKERJAAN TOILET
1 Pasang pintu toilet ( aluminium motif kaca Cristal 105 gold ) 1.00 unit 675,000.00 675,000.00 1,950,000.00 1,950,000.00
NO URAIAN VOLUME SAT SATUAN TOTAL SATUAN TOTAL
UPAH KERJA UPAH KERJA MATERIAL MATERIAL
2 Pasang instalasi pipa air bersih dan air kotor 1.00 ls 750,000.00 750,000.00 1,450,000.00 1,450,000.00
3 PEKERJAAN KERAMIK
1 Pasang keramik lantai ruangan dalam ( Prato PRG 61023 S 60cm x 60cm 78.00 m2 65,000.00 5,070,000.00 168,000.00 13,104,000.00
2 Pasang keramik plint 10cm 54.00 m1 27,000.00 1,458,000.00 41,000.00 2,214,000.00
3 Pasang keramik tangga ( Roman Havana dark 60cm x 120cm ) 22.00 m2 110,000.00 2,420,000.00 245,000.00 5,390,000.00
C PEKERJAAN LANTAI 3
1 PEKERJAAN TOILET
1 Pasang pintu toilet ( aluminium motif kaca Cristal 105 gold ) 1.00 unit 600,000.00 600,000.00 1,950,000.00 1,950,000.00
2 Pasang instalasi pipa air bersih dan air kotor 1.00 ls 750,000.00 750,000.00 1,450,000.00 1,450,000.00
3 PEKERJAAN KERAMIK
1 Pasang keramik lantai ruangan dalam ( Prato PRG 61023 S 60cm x 60cm 78.00 m2 65,000.00 5,070,000.00 168,000.00 13,104,000.00
2 Pasang keramik plint 10cm 54.00 m1 27,000.00 1,458,000.00 41,000.00 2,214,000.00
3 Pasang keramik tangga ( Roman Havana dark 60cm x 120cm ) 22.00 m2 110,000.00 2,420,000.00 245,000.00 5,390,000.00
D PEKERJAAN LANTAI 4
1 Pekerjaan pembongkaran dan bobokan 1.00 ls 1,200,000.00 1,200,000.00
2 Pekerjaan struktur kolom dan balok 1.00 ls 3,800,000.00 3,800,000.00 4,700,000.00 4,700,000.00
3 Pekerjaan pasang bata celcon 181.00 m2 62,000.00 11,222,000.00 130,000.00 23,530,000.00
4 Pekerjaan plaster aci 362.00 m2 35,000.00 12,670,000.00 36,000.00 13,032,000.00
5 Pekerjaan pasang rangka atap baja ringan 97.80 m2 42,000.00 4,107,600.00 145,000.00 14,181,000.00
6 Pekerjan pasang atap spandek 0,42mm 89.00 m2 28,000.00 2,492,000.00 65,000.00 5,785,000.00
7 Pekerjaan cor meja pantry dan pasang kichen sink 1.00 ls 1,700,000.00 1,700,000.00 2,500,000.00 2,500,000.00
8 Pekerjaan instalasi pipa air bersih dan pembuangan 1.00 ls 650,000.00 650,000.00 550,000.00 550,000.00
9 Pekerjaan pasang jendela aluminium uk,60cm x 120cm 2.00 unit 350,000.00 700,000.00 600,000.00 1,200,000.00
10 Pasang plafon gipsum rangka furing 72.00 m2 67,500.00 4,860,000.00 128,000.00 9,216,000.00
11 Pasang keramik lantai ruangan dalam ( Prato PRG 61023 S 60cm x 60cm 72.00 m2 85,000.00 6,120,000.00 160,000.00 11,520,000.00
12 Pasang keramik dinding dan meja pantry 1.00 ls 850,000.00 850,000.00 1,850,000.00 1,850,000.00
13 Pasang kusen dan pintu kayu 2.00 unit 650,000.00 1,300,000.00 2,550,000.00 5,100,000.00
14 Pasang teralis pintu luar 1.00 unit 900,000.00 900,000.00 1,800,000.00 1,800,000.00
15 Pasang teralis ruang makan 8.70 m2 220,000.00 1,914,000.00 250,000.00 2,175,000.00
16 Penambahan tanki air 1000 liter ( merk pinguin ) 1.00 unit 850,000.00 850,000.00 2,700,000.00 2,700,000.00
1 Pengecetan tembok bagian dalam ( Nippon Vinilex ) 587.00 m2 18,000.00 10,566,000.00 28,000.00 16,436,000.00
2 Pengecetan tembok bagian luar ( Nippon Weatherbond ) 128.00 m2 21,000.00 2,688,000.00 38,000.00 4,864,000.00
3 Pengecetan pintu utama ( Nippon Bodelac ) 1.00 ls 550,000.00 550,000.00 850,000.00 850,000.00
NO URAIAN VOLUME SAT SATUAN TOTAL SATUAN TOTAL
UPAH KERJA UPAH KERJA MATERIAL MATERIAL
F PEKERJAAN ELECTRICAL LANTAI 1,2,3 DAN 4
1 Pasang kabel power dari Kwh ke panel ( NYY 5 x 6mm ) 30.00 m1 45,000.00 1,350,000.00 100,000.00 3,000,000.00
2 Pasang box MCB 4.00 unit 250,000.00 1,000,000.00 550,000.00 2,200,000.00
3 Pasang kabel power genset ( NYY 4 x 6mm ) 16.00 m1 18,000.00 288,000.00 64,000.00 1,024,000.00
4 Pasang change swits Ganset ke PLN 35A 1.00 unit 350,000.00 350,000.00 550,000.00 550,000.00
5 Pasang Elcb 2P 25A 3 phase ( schneider ) 4.00 pc 75,000.00 300,000.00 350,000.00 1,400,000.00
6 Pasang Mcb 10 A ( Hager ) 35.00 pc 55,000.00 1,925,000.00 70,000.00 2,450,000.00
7 Pasang stop kontak schneider 15 A ( Kabel merek Taisin 2.5mm ) 16.00 pc 75,000.00 1,200,000.00 190,000.00 3,040,000.00
8 Pasang stop kontak schneider 13 A dobel ( Kabel merek Taisin 2.5mm ) 27.00 pc 75,000.00 2,025,000.00 190,000.00 5,130,000.00
9 Pasang stop kontak schneider 13 A single ( Kabel merek Taisin 2.5mm ) 35.00 pc 75,000.00 2,625,000.00 170,000.00 5,950,000.00
10 Pasang swits line ( Kabel merek Taisin 2.5mm ) 22.00 titik 75,000.00 1,650,000.00 135,000.00 2,970,000.00
11 Pasang lampu Philip LED downlight bulat 12 watt ( DL 190B ) 75.00 titik 65,000.00 4,875,000.00 260,000.00 19,500,000.00
12 Pasang timer hager Eh111 1.00 pc 170,000.00 170,000.00 480,000.00 480,000.00
13 Pasang Lampu selang LED 30.00 m1 65,000.00 1,950,000.00 95,000.00 2,850,000.00
14 Pasang Kabel Line Telefon ( merk Belden ) 2.00 titik 65,000.00 130,000.00 155,000.00 310,000.00
15 Pasang line telfon parallel ( kabel merk Belden ) 16.00 titik 65,000.00 1,040,000.00 155,000.00 2,480,000.00
16 Pasang line kabel LAN ( kabel merk Belden ) 28.00 titik 65,000.00 1,820,000.00 155,000.00 4,340,000.00
21 Pasang kabel instalasi kabel cctv ( Kabel merk Belden ) 12.00 titik 75,000.00 900,000.00 275,000.00 3,300,000.00
22 Pengadaan unit cctv 12 chanel merk Hikvision DS 7216 HQHI KI E 1.00 set 10,500,000.00 10,500,000.00
22 pembuatan dudukan mesin genset dan teralis 1.00 unit 2,300,000.00 2,300,000.00 4,400,000.00 4,400,000.00
Catatan:
Penawaran harga tidak termasuk penambahan daya listtik
Pembayaran awal ( down payment ) sebesar 30 %
Pembayaran berikunya sesuai progres pekerjaan berjalan
Retensi sebesar 5% setelah serah terima pekerjaan.
Garansi pekerjaan selama 1 tahun
Wahyudi