Rab Rumah Sudut

Sub Jumlah XII 43,275,581.
REKAPITULASI
I PEKERJAAN PERSIAPAN 114,307,200.0
II. PEKERJAAN PONDASI & STRUKTUR
II.A. Pekerjaan Tanah & Pondasi 51,050,728.7

II.B Pekerjaan Struktur Lantai Dasar 65,305,072.0
II.C Pekerjaan Struktur Lantai Atas 136,144,500.8
II.D Pekerjaan Struktur Lantai Atap 72,675,062.7
III PEKERJAAN DINDING + FINISHING
III.A Pekerjaan Dinding Lantai - 1 61,365,030.3

III.B Pekerjaan Dinding Lantai - 2 44,258,451.9
III.C Pekerjaan Dinding Lantai - Atap Dak Beton Parapet 1,427,415.0
IV. PEKERJAAN FINISHING LANTAI
IV.A Pekerjaan Finishing Lantai Dasar 41,297,947.3

IV.B Pekerjaan Finishing Lantai Atas 28,362,774.3
V. PEKERJAAN KUSEN PINTU & JENDELA
V.A Pintu Kayu (Kusen dan Daun) + Aksesoris 27,629,409.1

V.B Pintu PVC (Kusen dan Daun) + Aksesoris 487,700.0
V.C Pintu dan Jendela Aluminium dan Kaca (Kusen dan Daun)+ Aksesoris 487,700.0
VI. PEKERJAAN RAILLING & TANGGA SERVICE 5,647,162.0
VII. PEKERJAAN PLAFOND
VII.A Pekerjaan Plafond Lantai - 1 20,879,902.0

VII.B Pekerjaan Plafond Lantai - 2 40,391,065.7
VIII. PEKERJAAN ATAP 55,226,704.0
IX. PEKERJAAN SANITARY
IX.A Pekerjaan Sanitary Lantai - 1 5,777,500.0

IX.B Pekerjaan Sanitary Lantai - 2 18,208,900.0
X. PEKERJAAN PLUMBING
X.A. Pekerjaan Instalasi Air Bersih 18,700,590.0

X.B. Pekerjaan Instalasi Air Panas Lt. Dasar & Lt. Atas 18,700,590.0
X.C. Pekerjaan Instalasi Air Hujan, Air Bekas & Air Kotor 26,052,858.0
X.D. Pekerjaan Sparing + Pancingan Instalasi SRTR, MATV 858,312.0
XI. PEKERJAAN ELEKTRIKAL
XI.A Pekerjaan Panel & Kabel Toevoer 1,106,800.0

XI.B Pekerjaan Instalasi Elektrikal 18,266,540.0
XI.C Pekerjaan Outlet Elektrikal 9,522,500.0
XII. PEKERJAAN LUAR DAN HALAMAN 43,275,581.5
TOTAL 927,413,997.4
CATATAN :
- Harga diatas sudah termasuk Jasa Kontraktor & PPh
- Harga diatas belum termasuk PPN 10%
- Harga diatas sudah termasuk kuli turun barang
- Harga belum termasuk :
- PPN 10%
- Pek. Unit AC & inst. Refrigerantnya

- Pek. Unit Water Heater
- Harga sudah termasuk :

- Pph & Jasa Kontraktor
PERHITUNGAN 1 UNIT 10X18 PRATISTA HOOK
BILL OF ITEMS
PEMBANGUNAN RUMAH TYPE SUDUT BLOK D No.6 & 10 HYARTA RESIDENCE - YOGYAKARTA
22 FEBRUARI 2012
NO URAIAN PEKERJAAN UNIT Harga Satuan Total Harga
CATATAN UMUM ( TIDAK BOLEH DIHILANGKAN )
I PEKERJAAN PERSIAPAN
1 Papan Bouwplank m' 46.46 27,000.00 1,254,370.05
Pagar seng sementara tinggi = 180 CM ; tanpa cat finish (sisi
2 m' 22.93 121,810.00 2,793,023.51
depan&samping saja)
3 Gudang bahan dan bedeng sementara ls 1.00 1,344,200.00 1,344,200.00
4 Air dan listrik kerja ls 1.00 3,181,100.00 3,181,100.00
5 Antirayap ( Pra Konstruksi & sebelum finish lantai dasar ) m2 68.77 18,000.00 1,237,779.99
Sub Jumlah I 9,810,473.56

II.A. Pekerjaan Tanah & Pondasi
1 Pekerjaan Pondasi Telapak
- Galian tanah m3 12.20 24,100.00 293,905.87
- Urugan tanah kembali + pemadatan m3 0.81 9,500.00 7,723.67
- Pasir urug bawah pondasi tebal 10 cm m3 0.81 97,600.00 79,350.52
- Lantai kerja 5 cm m3 8.13 539,800.00 4,388,669.14
- Plastik Cor m2 8.13 3,300.00 26,829.58
- Beton K225 m3 1.99 682,600.00 1,358,387.56
- Bekisting pasangan batako m2 4.19 45,200.00 189,499.80
- Besi pondasi tapak kg 210.40 10,700.00 2,251,276.37
2 Pekerjaan Pondasi Batu Kali

- Galian tanah m3 72.59 24,100.00 1,749,457.77
- Pasangan batu kali m3 32.57 334,300.00 10,889,206.64
- Lantai kerja 5 cm m3 6.79 539,800.00 3,664,639.85
3 Pekerjaan Tie Beam / Sloof

- Beton K225 m3 4.19 682,600.00 2,858,713.39
- Besi beton standard SNI termasuk besi angkur ke pondasi batu
kg 1,041.46 10,700.00 11,143,630.06
kali
- Bekisting pasangan batako m2 55.84 45,200.00 2,523,954.39
- Pasir urug bawah sloof tebal 10 cm m3 0.38 97,600.00 37,539.74
- Lantai kerja 5 cm m3 0.70 539,800.00 376,778.37
4 Buang tanah eks galian --------> keluar lokasi proyek m3 4.40 13,400.00 58,947.43
Sub Jumlah II.A 43,187,011.22
II.B Pekerjaan Struktur Lantai Dasar

1 Struktur Plat lantai bawah
- Pemadatan tanah m2 68.77 2,800.00 192,543.55
- Plastik cor m2 82.52 3,300.00 272,311.60
- Beton K225 Plat t = 8 cm m3
5.41 682,600.00 3,692,952.35
- Besi Wire Mesh M - 6 / besi ∅ 8 -15 standard SNI ( 1 Lapis ) m2 82.52 29,300.00 2,417,796.92
2 Struktur Kolom
- Beton K225 m3 5.46 682,600.00 3,727,467.64
Page 3 of 73
- Besi beton standard SNI kg 983.29 10,700.00 10,521,223.69
- Bekisting m2 110.31 80,100.00 8,835,465.40
Struktur Canopy (Plat & balok Overstek) as

3
A'/3-5,C/6-8,D/6-8,C-D/7,4/E-F
- Beton K225 m3 2.52 682,600.00 1,720,649.82
- Bekisting m2 26.08 122,600.00 3,196,980.13
- Plastik cor m2 87.02 3,300.00 287,163.07
4 Struktur Tangga ( termasuk balok bordes )

- Beton K225 m3 1.46 682,600.00 993,414.41
- Bekisting m2 9.66 77,400.00 747,997.05
- Galian pondasi m3
0.81 24,100.00 19,503.43
- Buangan sisa tanah galian m3 0.26 13,400.00 3,524.38
5 Waterproofing coating ex Sika Top/ Setara

- Lantai toilet Lt.bawah + dinding toilet setinggi 20cm m2 - 29,800.00 -
- Dak dan canopy + dinding keliling setinggi 10cm m2 28.68 29,800.00 854,788.00
Sub Jumlah II.B 42,209,049.16
II.C Pekerjaan Struktur Lantai Atas

1 Struktur Kolom
- Beton K225 m3 3.03 682,600.00 2,066,375.63
- Bekisting m2 69.63 80,100.00 5,577,481.17
2 Struktur Balok + Janggutan

- Beton K225 m3 9.37 682,600.00 6,398,116.67
- Besi beton standard SNI kg 1,071.93 10,700.00 11,469,662.16
- Bekisting m2 137.44 130,800.00 17,977,699.90
3 Struktur Plat lantai

- Beton K225 m3 8.46 682,600.00 5,775,122.77
- Bekisting m2 154.56 122,600.00 18,948,905.42
- Plastik cor m2 301.48 3,300.00 994,870.56
Struktur Pet Canopy & Dak Atap (Plat & balok Overstek) as
4
C-D/7,C/6-7, D/6-7,A'-B'/6 & E-D/4
- Beton K225 m3 8.32 682,600.00 5,679,678.87
- Bekisting m2 56.23 122,600.00 6,894,269.27
- Plastik cor m2 23.24 3,300.00 76,705.40

- Lantai toilet Lt. Atas + dinding toilet setinggi 20cm m2 12.59 29,800.00 375,142.07
6 Screeding + Kawat Ayam

- Dak dan canopy m2 27.38 29,600.00 810,457.93
Sub Jumlah II.C 105,361,171.97
II.D Pekerjaan Struktur Lantai Atap

- Beton K225 m3 8.32 682,600.00 5,679,678.87
- Bekisting m2
56.23 130,800.00 7,355,386.79
2 Struktur Plat Atap & Dak talang
Page 4 of 73
- Beton K225 m3 8.32 682,600.00 5,679,678.87
- Bekisting m2 56.23 122,600.00 6,894,269.27
- Plastik cor m2 190.92 3,300.00 630,037.71

- Dak + dinding keliling setinggi 10cm m2 59.05 29,800.00 1,759,556.98

- Dak dan canopy m2 59.05 29,600.00 1,747,747.87
Sub Jumlah II.D 41,286,031.21

III.A Pekerjaan Dinding Lantai - 1
1 Pekerjaan pasangan dinding bata m2 217.97 71,300.00 15,540,950.79
2 Kolom praktis 11x11 cm m' 50.17 38,400.00 1,926,712.40
Balok latei keliling seluruh Kusen Pintu & jendela termasuk Finishing
3 m' 34.47 38,400.00 1,323,607.68
openingnya.
4 Pekerjaan plesteran dinding + bawah tangga m2 414.13 29,600.00 12,258,388.11
5 Pekerjaan acian dinding + bawah tangga dengan MU 250/ Setara m2 414.13 12,900.00 5,342,338.06
Pekerjaan plesteran + aci + tali air 2 cm pada dinding + cat
6 m2 16.32 85,500.00 1,395,385.53
weathercoat
7 Pekerjaan cat dinding dalam eks Mowilex tipe cendana m2 104.09 20,400.00 2,123,427.02
8 Pekerjaan cat dinding luar eks Mowilex tipe weathercoat m2 114.29 30,100.00 3,440,000.48
9 Pasangan dinding batu Paras Jogja + Coating transfarant m2 18.29 104,700.00 1,915,070.13
Sub Jumlah III.A 45,265,880.20
III.B Pekerjaan Dinding Lantai - 2

3 m' 23.23 38,400.00 891,996.48
openingnya.
4 Pekerjaan plesteran dinding m2 271.78 29,600.00 8,044,693.25
5 Pekerjaan acian dinding dengan MU 250/ Setara m2 271.78 12,900.00 3,505,964.29
Pekerjaan plesteran + aci + tali air 2 cm pada dinding + cat
6 m2 5.02 85,500.00 429,186.76
weathercoat
9 Plester kasar + cat weathershield m2 14.99 70,400.00 1,055,049.60
10 Profilan bawah kusen jendela utama depan m' 3.86 15,200.00 58,657.16
Sub Jumlah III.B 30,610,412.25
III.C Pekerjaan Dinding Lantai - Atap Dak Beton Parapet

1 Pekerjaan pasangan dinding bata m2 3.07 71,300.00 218,783.04
2 Pekerjaan plesteran dinding m2 6.14 29,600.00 181,654.36
3 Pekerjaan acian dinding dengan MU 250/ Setara m2 6.14 12,900.00 79,166.94
4 Pekerjaan cat dinding luar eks Mowilex tipe weathercoat m2 5.57 30,100.00 167,806.84
Sub Jumlah III.C 647,411.18

IV.A Pekerjaan Finishing Lantai Dasar
1 Homogenous Tile Indogress uk. 80x80 cm type Grigio Travertino (K1)
- Living room, dining room, pantry,Guest bedroom m2 60.00 231,200.00 13,871,064.80
Homogenous Tile Niro Granite uk. 60x60 cm type Nordic Stone

2
Brown/Black (K3)
- Teras Depan dan Teras Belakang m2 14.03 188,200.00 2,639,949.90
Homogenous Tile Niro Granite uk. 60x60 cm type Nordic Stone

3
Brown/Black (K3)
- Teras Samping m2 1.87 188,200.00 351,617.26
4 Koral sikat (K9)

- Selasar Depan dan Trap teras m2 3.19 188,200.00 600,757.83
Page 5 of 73
5 Keramik Roman uk. 30 x 30 cm ; tipe 337102 (K4)
- Service area & maid room m2 10.07 88,600.00 892,284.22

- Drying area m2 3.30 58,500.00 192,876.26
7 Finishing Anak Tangga Utama Papan jati t=3cm & list t=2cm(K6)
Finish melamic openpour :
- Area Tangga Antrede (injakan) m2 5.66 703,700.00 3,986,388.02
- Area Tangga Optrede (trap) m2 3.58 703,700.00 2,518,673.07
8 Keramik Toilet Powder Room

- Lantai granite Indo Gress uk. 40x40 cm ; tipe Zirconium
m2 1.90 154,100.00 292,526.49
Unpolished (K10)
- Lantai Granite Indo Gress uk. 60x60 cm ; tipe Aurora (K11) m2 1.01 135,300.00 136,530.01
- Dinding granite Indo Gress uk. 40x40 cm ; tipe Zirconium
m2 16.46 167,800.00 2,761,178.70
Polished (K12)
- Meja wastafel lebar 60 cm m' 1.60 177,000.00 282,945.12
- Finish meja ; granite Black Galaxi lebar 60 cm m' 1.60 178,700.00 285,662.67
9 Keramik Toilet service

- Keramik lantai ex. Roman 20 x 20 cm warna putih (K16) m2 1.33 100,800.00 133,943.34
- Keramik dinding ex. Roman uk. 20 x 20 cm warna putih (K17) m2 6.27 109,700.00 688,186.37
10 Area Kitchen :
- Meja dapur lebar 60 cm m' 3.85 236,000.00 907,782.26
- Keramik meja dapur 20x20 cm tipe Lucido Bianco W. 20106 m2 2.83 101,300.00 286,420.99
- Keramik dinding dapur 20x20 cm tinggi 80 cm, tipe Lucido Bianco
m2 4.04 109,700.00 442,789.13
W. 20106
- Keramik List dinding dapur 6 x 20 cm Tipe Listello Strawberry m' 5.05 64,700.00 326,440.94
11 Area Pantry : ----------> meja + wastafel by Others ( Interior )
Sub Jumlah IV.A 31,598,017.38
IV.B Pekerjaan Finishing Lantai Atas

- Master bedroom, kiddie room1&2,hall m2 73.26 231,200.00 16,938,637.49
2 Keramik Toilet Master Bathroom

- Lantai HT Indo Gress uk. 40x40 cm ; tipe Zirconium Unpolished
m2 4.46 154,100.00 686,667.44
(K10)
- Lantai HT Indo Gress uk. 60x60 cm ; tipe Aurora (K11) m2 2.37 135,300.00 320,372.41
- Dinding HT Indo Gress uk. 40x40 cm ; tipe Zirconium Polished
m2 19.41 167,800.00 3,257,518.18
(K12)
- List granite uk. 2x10 cm dipinggul ; granite Black Galaxi m' 1.80 90,500.00 162,753.39
3 Keramik Toilet Kiddie room

- Lantai HT ex. Indo Gress uk. 40x40 cm ; tipe Zirconium
m2 2.10 154,100.00 323,318.75
Unpolished (K10)
- Lantai HT ex. Indo Gress uk. 60x60 cm ; tipe Aurora (K11) m2 1.92 135,300.00 259,812.56
- Dinding HT ex. Indo Gress uk. 40x40 cm ; tipe Zirconium Polished
m2 19.77 167,800.00 3,317,940.96
(K12)
Sub Jumlah IV.B 25,906,704.94
V.A Pintu Kayu (Kusen dan Daun) + Aksesoris

1 P1 + Papan jati tebal 3 cm Finish Ultran Lazur set - - -
2 P2 set 5.00 2,246,500.00 11,232,500.00
3 P3 set 4.00 1,883,100.00 7,532,400.00
4 P5 Rangka besi + Papan jati tebal 3 cm Finish Ultran Lazur set 1.00 1,286,200.00 1,286,200.00
Page 6 of 73
5 P6 set 1.00 1,748,000.00 1,748,000.00
6 PJ1 set 1.00 5,123,500.00 5,123,500.00
Sub Jumlah V.A 26,922,600.00
V.B Pintu PVC (Kusen dan Daun) + Aksesoris

1 P4 set 1.00 487,700.00 487,700.00
Sub Jumlah V.B 487,700.00
Pintu dan Jendela Aluminium dan Kaca (Kusen dan Daun)+

V.C
Aksesoris
1 PJ2 set 1.00 6,461,623.00 6,461,623.00
2 PJ3 set 1.00 5,957,225.00 5,957,225.00
3 PJ4 set 2.00 13,478,790.00 26,957,580.00
4 PJ5 set 1.00 15,215,400.00 15,215,400.00
5 J1 set 1.00 1,558,562.00 1,558,562.00
6 J2 set 1.00 625,415.00 625,415.00
7 J3 set 1.00 552,548.00 552,548.00
8 J4 set 1.00 1,443,430.00 1,443,430.00
9 J5 set 1.00 3,525,436.00 3,525,436.00
10 J6 set 2.00 2,634,340.00 5,268,680.00
11 J7 set 2.00 5,158,470.00 10,316,940.00
12 J8 set 1.00 8,632,760.00 8,632,760.00
Sub Jumlah V.C 86,515,599.00
VI. PEKERJAAN RAILLING & TANGGA SERVICE

Railling balkon besi hollow 40x40 tiang, 20x40 pembagi + 20x20 Jari-
jari tebal 2 mm, plat dudukan handrail tangga utama tebal 3 mm finish
1
Duco semprot + handrailling kayu kamper oven 4x6 pinggulan finish
melamic - Tangga Utama & Balkon
open pour m' 1.27 596,700.00 755,636.56
- Tangga service m' 4.71 596,700.00 2,812,398.81
Tangga Monyet untuk maintenance ke Dak Atap + Watertorn Pipa besi
2 -
∅ 2" + 1"
tinggi 3,20 m lapis zincromat finis Cat besi semi Duco semprot unit 1.00 2,143,600.00 2,143,600.00
Railling kisi-kisi besi hollow 40x40 tiang, 20x40 pembagi tebal 0,2mm
3 -
lapis zincromat finish besi semi duco semprot
- Jendela keliling Masterbadroom m' 11.50 596,700.00 6,863,326.19
Railling pas. Bata,plester,aci + cat ex. Mowilex Cendana tinggi 900
4 -
mm
- Service Area lt.2 m2 4.38 117,200.00 512,961.82
Sub Jumlah VI 13,087,923.39
VII.A Pekerjaan Plafond Lantai - 1
Plafond Flat gypsumboard 9mm Jayaboard Rangka metal furring + cat

1 m2 43.69 116,900.00 5,106,852.19
Plafond+shadowline 10x10 seluruh dalam ruangan
Plafond GRC Board t = 5 mm Rangka Batten + Tali Air 10 x 10 -
2 mm+cat Ex. Mowilex Weathercoat (Teras depan& belakang, overstek m2 1.05 114,000.00 119,763.12
entrance) -
3 List papan kayu + Profil kayu bangkirai Finish melamic open pour m' 12.74 50,400.00 642,021.66
Plafond Drop 400mm Flat gypsumboard 9mm Jayaboard Rangka -
4 metal furring + cat Plafond Ex. Mowilex Cendana area tepi dinding m' 23.63 105,200.00 2,485,478.05
ruangan -
Plafond dak beton Exposed + tali air 10x10mm + Cat plafond ex.
5 m2 26.08 45,100.00 1,176,050.60
Mowilex Weathercoat
-
Plafond cove curtain 120x150mm gypsumboard 9mm Jayaboard
6 m' 13.33 49,100.00 654,343.19
Rangka metal furring + Cat plafond Ex. Mowilex Cendana
Sub Jumlah VII.A 10,184,508.81
Page 7 of 73
VII.B Pekerjaan Plafond Lantai - 2
1 plafond ex. Mowilek + shadowline 10x10 seluruh ruangan dalam m2 63.33 116,900.00 7,403,183.76
bangunan -
Plafond GRC Board t = 5 mm Rangka Batten + Tali Air 10 x 10
2 m2 3.91 114,000.00 445,908.32
mm+cat weathercoat (0verstek atap)
-
Plafond Overstek Polywood + kaso bangkirai profil exposed 5/7 finish
3 m2 8.80 182,300.00 1,604,389.87
melamic open pour
-
4 Lisplank Woodplank motif urat kayu area plafond bawah overstek atap m' 9.78 169,100.00 1,653,576.69
-
5 Plafond dak beton exposed overstek pet atap m2 56.23 45,100.00 2,536,146.36
-
Plafond Drop 400mm Flat gypsumboard 9mm Jayaboard Rangka
6 m' 51.79 46,800.00 2,423,928.50
metal furring + cat Plafond Ex. Mowilex Cendana area dalam ruangan
-
Plafond cove curtain 120x150mm gypsumboard 9mm Jayaboard
7 m' 11.48 49,100.00 563,651.26
Rangka metal furring + Cat plafond Ex. Mowilex Cendana
8 Drop plafond cove light area Tangga Utama dan Toilet Kiddie room m' 6.09 29,300.00 178,495.96
Sub Jumlah VII.B 16,809,280.72
VIII. PEKERJAAN ATAP
1 Rangka atap Baja Ringan Zincalum m2 102.79 160,800.00 16,528,215.21

2 Insulation seng rata BJLS 20 m' 6.34 37,600.00 238,319.72
3 Insulation Glass Wool + Aluminium Foil m2 102.79 10,800.00 1,110,104.01
4 Penutup atap genteng ex. Cisangkan
- Genteng badan m2 107.93 88,000.00 9,497,556.50
- Genteng nok termasuk karpusan + cat m' 33.14 73,400.00 2,432,633.46
- Genteng nok 3 arah bh 3.00 42,100.00 126,300.00
- Genteng nok ujung bh 6.00 42,100.00 252,600.00
5 Lisplank woodplank motif urat kayu m' 9.78 169,100.00 1,653,576.69
Lisplank besi canal C 5/15 finish cat semi duco lapis zincromat area
6 m' 13.93 320,000.00 4,457,584.56
overstek pet atap
7 Glass block skyligth area tangga utama bh 24.00 24,200.00 580,800.00
8 Glass block skylight area Toilet kiddie room bh 8.00 24,200.00 193,600.00
Sub Jumlah VIII 37,071,290.14
IX.A Pekerjaan Sanitary Lantai - 1
1 Toilet Powder room

- Shower ex. Toto ; TX 488 Sfixed shower Head w/pipe
set 1.00 1,818,800.00 1,818,800.00
(L=400mm,∅230mm, Wall Type)
+ TX 468 SES EGO II Mixing Valve for Shower
- Closet duduk ex. Toto ; type CW 421 J / SW 420 JP set 1.00 1,629,300.00 1,629,300.00
+ Fitting Set Column SW 420 JP/420-8W Low tank; tank cover,
dual flush
Column # W TC 364 W Plastic seat & Cover w/Plastic
Hinges(Round)(Column#W)
- Jet washer ex. Toto ; TX 403 SMCRB w/stop valve; Chrome set 1.00 342,400.00 342,400.00
- Wastafel ex. Toto ; type LW 641 J W/F komplit + kran Toto TX
set 1.00 2,393,600.00 2,393,600.00
119 LESEgo II 8 Lavatory Faucet w/1 1/4 pop-up Waste, P-trap THX1A-
3N ( L=260 mm )
Stop Valve TX263S w/ Flexible Hose ( 2 buah )
- Floor drain ex. Toto ; TX 1 BN Square Flange ( for 2 G.I. Pipe)
bh 2.00 235,000.00 470,000.00
(115x115 mm)
2 Kitchen
- Kitchen sink stainlees steel ex. Lokal 1 lubang + sayap voer
unit 1.00 378,600.00 378,600.00
besar
- Kran sink ex. Toto ; tipe TX 603 KM, flexible hose, stopvalve set 1.00 297,200.00 297,200.00
3 Carport, taman depan dan belakang

- Kran taman eks Toto ; tipe T 23 B13 V7NB Acrylic Handle Sink
bh 3.00 280,400.00 841,200.00
Tap
Page 8 of 73
4 Toilet service
- Closet Jongkok CE 7 set 1.00 257,500.00 257,500.00
bh 1.00 280,400.00 280,400.00
Tap - Floor drain ex. Toto ; TX 1 BN Square Flange ( for 2 G.I. Pipe)
bh 1.00 235,000.00 235,000.00
(115x115 mm)
5 Washing Area
bh 1.00 280,400.00 280,400.00
Tap - Floor drain ex. Toto ; TX 1 BN Square Flange ( for 2 G.I. Pipe)
bh 1.00 235,000.00 235,000.00
(115x115 mm)
Sub Jumlah IX.A 9,459,400.00
IX.B Pekerjaan Sanitary Lantai - 2
1 Master bathroom :
- Bathtube ex. Toto FB 1700 - 70 Standart Bathup w/Embossed
unit 1.00 2,293,500.00 2,293,500.00
Anti Slip
+ 9005 Standart pop-up Waste Fittings
- Kran & Shower bath tube ex. Toto ; TX 447 SES set 1.00 1,696,700.00 1,696,700.00
set 1.00 1,818,800.00 1,818,800.00
- Closet duduk ex. Toto ; type CW 823 J W/F-V2 A Toilet (S-trap)
set 1.00 4,501,200.00 4,501,200.00
AvanColumn # W
- Wastafel ex. Toto ; type L 548 W/FW Under counter lavatory +
set 1.00 1,194,500.00 1,194,500.00
TL 516 TX
G 119 LES Ego II 8 Lavatory Faucet w/1 1/4 pop-up Waste, P-
trap THX1A-5N
(L=306mm) + Stop Valve TX263SV1 w/ Flexible Hose ( 2 buah
) - Floor drain ex. Toto ; TX 1 BN Square Flange ( for 2 G.I. Pipe)
bh 2.00 235,000.00 470,000.00
(115x115 mm)
2 Kiddie bathroom :
set 1.00 2,293,500.00 2,293,500.00
+ Fitting Set Column SW 420 JP/420-8W Low tank; tank cover,
dual flush
Column # W TC 364 W Plastic seat & Cover w/Plastic
Hinges(Round)(Column#W)
- Wastafel ex. Toto ; type LW 241 CJ W/F-2W komplit + kran Toto
set 1.00 1,194,500.00 1,194,500.00
TX 115 Ego
LESNII Single Lavatory Faucet w/1 1/4 pop-up Waste, P-trap
THX1A-3N ( L=260 mm )
bh 2.00 235,000.00 470,000.00
(115x115 mm)
Sub Jumlah IX.B 18,246,800.00
X.A. Pekerjaan Instalasi Air Bersih

1 Equipment
- Pantek sumur u/. Jet pump 30m+ pipa casing dia. 4" 28 m' +
ttk 1.00 7,502,400.00 7,502,400.00
Pipa Suction
dia 1 1/4" & 3/4"
- Pompa jetpump EX. Shimizu ; 250 w ; tangki putih utk daya
unit 1.00 2,635,300.00 2,635,300.00
suction 30m
- Pompa distribusi Shimizu 100 W (Lokal) + Valve unit 1.00 1,106,100.00 1,106,100.00
- Roof tank fiberglass ; kap. 1 m3 + WLC + pengkabelan + valve unit 1.00 1,567,500.00 1,567,500.00
- Bak kontrol pompa ; uk. 60x60x60 unit 1.00 498,600.00 498,600.00
2 Supply
- Dari sumur pantek ke pompa PVC AW dia. 1" m' 20.98 13,100.00 274,852.41
- Dari pompa ke Roof Tank ; PVC AW Ø 1" m' 12.30 13,100.00 161,083.14
- Dari PAM ke Roof tank ; PVC AW Ø1" (Dop dia 1") m' 23.81 13,100.00 311,957.49
3 Distribusi dari Roof tank ke Lantai Atas

- PVC AW dia. 1" m' 10.00 13,100.00 131,000.00
- PVC AW dia. 3/4" m' 8.00 10,500.00 84,000.00
- PVC AW dia. 1/2" m' 10.02 9,100.00 91,154.49
Page 9 of 73
4 Distribusi dari Roof tank ke Lantai Dasar 12.00
- PVC AW dia. 1" m' 12.00 13,100.00 157,200.00
- PVC AW dia. 3/4" m' 8.00 10,500.00 84,000.00
- PVC AW dia. 1/2" m' 10.00 9,100.00 91,000.00
5 Fitting dan Assesoris ( termasuk ball valve, dll) Ls 1.00 449,600.00 449,600.00
Sub Jumlah X.A 15,145,747.53
X.B. Pekerjaan Instalasi Air Panas Lt. Dasar & Lt. Atas
1 Pipa distribusi pipa HDPE
- dia. 1/2" m' 29.76 17,400.00 517,792.57
Sub Jumlah X.B 517,792.57
X.C. Pekerjaan Instalasi Air Hujan, Air Bekas & Air Kotor
1 Equipment
- Septictank Bio tank BK-08 STD Kap. tangki 2.25 m3 unit 1.00 3,202,500.00 3,202,500.00
- Biaya Pasang termasuk galian tanah, urugan kembali, pondasi
unit 1.00 675,300.00 675,300.00
septictank
2 Pekerjaan instalasi pipa lantai dasar :

- PVC AW - dia. 6" m' 30.10 150,700.00 4,536,128.06
- PVC AW - dia. 4" m' 14.82 70,800.00 1,049,584.92
- PVC AW - dia. 3" m' 31.65 43,300.00 1,370,379.65
- PVC AW - dia. 2" m' 10.00 25,400.00 254,000.00
- PVC AW - dia. 2" (pipa vent) m' 10.00 25,400.00 254,000.00
3 Pekerjaan instalasi pipa lantai atas :

- PVC AW - dia. 4" m' 1.23 70,800.00 87,005.62
- PVC AW - dia. 3" m' 7.66 43,300.00 331,812.10
- PVC AW - dia. 2" m' 1.40 25,400.00 35,528.00
4 Pipa drain AC PVC AW dia. 1" m' 15.78 13,100.00 206,728.28
5 Perlengkapan lain
- Roof drain Antasan type tutup cambung dia. 3" bh 3.00 43,300.00 129,900.00
- Floordrain di area drying area ex. TOTO TX 1 BN bh 1.00 235,000.00 235,000.00
- Bak kontrol air hujan uk. 40 x 40 x 40 cm bh 1.00 332,400.00 332,400.00
- Fitting & Assesoris Ls 1.00 2,556,900.00 2,556,900.00
6 Sumur Resapan Buis Beton precast Ø80 cm kedalaman 2 m' unit 2.00 1,270,700.00 2,541,400.00
Sub Jumlah X.C 18,141,158.01
X.D. Pekerjaan Sparing + Pancingan Instalasi SRTR, MATV

Sparing pipa PVC dia. 2" tipe - AW dibawah Drive Way searah
1 m' 11.99 25,400.00 304,525.68
saluran (2Jalur )
2 Sparing PVC AW ; Ø 1 1/4" dibawah tanah menuju Box OKA (2Jalur ) m' 11.99 17,300.00 207,413.16
3 Dop dia. 1 1/4" bh 4.00 37,600.00 150,400.00
4 Dop dia. 2" bh 4.00 42,900.00 171,600.00
Sub Jumlah X.D 833,938.84
XI.A Pekerjaan Panel & Kabel Toevoer

1 Box Panel Lantai - 1 kap. 24 group ex. MG Domae, Schneider set 1.00 513,200.00 513,200.00
3 Box OKA 1 Phase set 1.00 80,400.00 80,400.00
Page 10 of 73
4 Kabel Toevoer NYY 4 x 10 mm2 Eterna + Conduit PVC m' 16.93 59,400.00 1,005,923.85
Sub Jumlah XI.A 2,112,723.85
XI.B Pekerjaan Instalasi Elektrikal

Inst. Titik lampu dan spare cable ; kabel NYM 3 x 2.5 mm2 ex. Eterna
1 ttk 101.00 148,300.00 14,978,300.00
+Inst.
conduit
lampu taman ; kabel NYY 3x2.5 mm2 ex. Eterna + Sparing PVC
2 ttk 6.00 178,600.00 1,071,600.00
AW dia. 1/2"
3 Inst. stopkontak kabel NYM 3 x 2.5 mm2 ex. Eterna + conduit ttk 38.00 148,300.00 5,635,400.00
4 Inst. stopkontak AC kabel NYM 3 x 4 mm2 ex. Eterna + conduit ttk 4.00 216,800.00 867,200.00
Inst. stopkontak pompa jetpump dan distribusi+ kabel NYM 3 x 4 mm2
5 ttk 2.00 216,800.00 433,600.00
ex. Eterna
Inst. + conduit
stopkontak Water Heater kabel NYM 3 x 4 mm2 setara Eterna +
6 ttk 2.00 216,800.00 433,600.00
konduit
7 Instalasi kabel TV + kabel Coaxial 5 C / 75 ohm eks Belden ttk 5.00 126,100.00 630,500.00
8 Instalasi kabel Telpon + kabel ITC 2 pairs x 0.6 mm2 ttk 5.00 93,900.00 469,500.00
Instalasi Grounding sistem kabel BC 10 mm2 (lengkap+pipa
9 ttk 2.00 1,000,000.00 2,000,000.00
GIP&ujung tombak kuningan)
Sub Jumlah XI.B 26,519,700.00
XI.C Pekerjaan Outlet Elektrikal

1 Lampu Pijar 15 W Phillips + fitting Broco bh 4.00 13,400.00 53,600.00
2 Lampu recessed Downlight PL 18 W ; ∅ 15 cm bh 26.00 78,800.00 2,048,800.00
- seluruh ruangan dalam teras dan overstek
3 Saklar tunggal FFL + 110 cm ; Broco Plano series Pearl White bh 13.00 34,100.00 443,300.00
4 Saklar ser FFL + 110 cm ; Broco Plano series Pearl White bh 20.00 39,600.00 792,000.00
5 Stopkontak FFL + 30 cm ; Broco Plano series Pearl White bh 22.00 44,800.00 985,600.00
6 Stopkontak Pompa Broco Plano; (sistim puter) bh 16.00 57,100.00 913,600.00
Stopkontak AC FFL sejajar dgn indoor unit ; Broco Plano; type
7 bh 4.00 55,500.00 222,000.00
OUTBOW + Lampu indicator
8 Stopkontak WH Broco Plano bh 2.00 57,100.00 114,200.00
9 Outlet TV FFL + 30 cm ; Broco Plano series Pearl White bh 5.00 55,300.00 276,500.00
10 Outlet Telpon ; FFL + 30 cm ; Broco Plano series Pearl White bh 5.00 85,800.00 429,000.00
Sub Jumlah XI.C 6,278,600.00
XII. PEKERJAAN LUAR DAN HALAMAN
1 Struktur Carport & Path Way

- Lantai kerja t = 5 cm m3 4.58 539,800.00 2,474,643.11
- Beton K225 tebal 8 cm m 3
7.21 682,600.00 4,923,936.47
- Besi beton standard SNI dia. 8 - 15 cm - 1 lapis / wire mesh M6 kg 479.94 10,700.00 5,135,407.87
- Paving block type Altstadt Pola design 8 cm ( 90 % natural+10
m2 91.69 191,500.00 17,558,138.44
% warna khusus )
2 Bak sampah pasangan bata finish plester aci cat Weathercoat dan unit 1.00 535,900.00 535,900.00
tutup dari plat besi
3 Pekerjaan Pagar Luar Depan & Samping

Pekerjaan Pondasi batu kali
- Galian tanah m3 22.60 24,100.00 544,651.37
- Pasir urug bawah pondai tebal 10 cm m3 2.90 334,300.00 968,597.48
- Pasangan batu kali m3 10.14 97,600.00 989,748.42
Pekerjaan Tie Beam/Sloof, kolom praktis dan ringbalk pagar
- Beton K225 m3 1.30 682,600.00 889,991.29
- Besi beton standart SNI termasuk besi angkur ke pondasi batu
kg 352.31 10,700.00 3,769,715.50
kali
- Begisting m2 17.38 45,200.00 785,772.17
Pekerjaan pasangan dinding batu bata untuk pagar depan & samping
4 m2 43.46 71,300.00 3,098,758.61
+Pekerjaan
tali air topplester,
level + aci,
120 tali
cm air + cat dinding pagar ex. Mowilex
5 m2 78.23 85,500.00 6,688,624.82
Weathercoat
Sub Jumlah XII 48,482,243.92
Page 11 of 73
REKAPITULASI


III.C Pekerjaan Dinding Lantai - Atap Dak Beton Parapet 647,411.18


V.C Pintu dan Jendela Aluminium dan Kaca (Kusen dan Daun)+ Aksesoris 86,515,599.00


X.B. Pekerjaan Instalasi Air Panas Lt. Dasar & Lt. Atas 517,792.57

TOTAL (1 UNIT) : 712,699,169.85

TOTAL (2 UNIT) : 1,425,398,339.69
JASA 10% : 142,539,833.97
TOTAL GENERAL : 1,567,938,173.66
CATATAN :
Page 12 of 73
- PPN 10%
-
-
Page 13 of 73
1.40
15.15
19.36
Page 14 of 73
39.20
Page 15 of 73
1.377
6.060
5.922
14.783
5.793
6.351
4.295
0.091
4.434
3.635
3.778
0.068
12.139
1.836
1.429
2.359
5.202
1.327
2.560
2.125
0.073
2.545
0.117
0.296
3.721
0.881
6.803
100.000
Page 16 of 73
PERHITUNGAN 1 UNIT 12X20 CAYAPATA HOOK
BILL OF ITEMS
PEMBANGUNAN RUMAH TYPE SUDUT BLOK B No.1 & 9 HYARTA RESIDENCE - YOGYAKARTA
22 FEBRUARI 2012
Pagar seng sementara tinggi = 180 CM ; tanpa cat finish (sisi depan&samping
2 m' 33.22 121,810.00 4,046,537.34
saja)
5 Antirayap (Pra Konstruksi & sebelum finish lantai dasar) m2 130.39 18,000.00 2,346,974.38
Sub Jumlah I 13,241,795.77

- Galian tanah m3 20.39 24,100.00 491,341.99
- Lantai kerja 5 cm m3 0.68 539,800.00 366,841.51
- Plastik Cor m2 13.59 3,300.00 44,852.80
- Beton K225 m3 2.65 682,600.00 1,809,157.92

- Galian tanah m3 93.73 24,100.00 2,258,800.71
- Pasir urug bawah pondasi tebal 10 cm m3 12.02 97,600.00 1,172,778.75
- lantai kerja 5cm m3 6.01 539,800.00 3,243,165.82

- Beton K225 m3 5.41 682,600.00 3,691,008.69
- Besi beton standard SNI termasuk besi angkur ke pondasi batu kali kg 1,304.27 10,700.00 13,955,732.69
- Lantai kerja 5 cm m3 18.02 539,800.00 9,729,497.46

- Plastik cor m2 130.39 3,300.00 430,278.64
- Beton K225 Plat t = 8 cm m3 10.43 682,600.00 7,120,198.72
2 Struktur Kolom
- Beton K225 m3 8.43 682,600.00 5,756,340.88
- Bekisting m2 170.54 80,100.00 13,660,596.18
3 Struktur Canopy (Plat & balok Overstek) as C/1-5,D/3-5,C'/6-7,G-H/5

- Beton K225 m3 2.68 682,600.00 1,828,983.24
- Bekisting m2 19.51 122,600.00 2,392,468.04
- plastik cor m2 23.42 3,300.00 77,277.11

Page 17 of 73
- Beton K225 m3 2.87 682,600.00 1,958,217.14
- Bekisting m2 24.25 77,400.00 1,876,743.55
- Galian pondasi m3 0.21 24,100.00 5,095.27
- Urugan tanah kembali + pemadatan m3 0.07 9,500.00 669.50
5 Waterproofing coating ex Sika Top/Setara

-

1 Struktur Kolom
- Beton K225 m3 4.88 682,600.00 3,329,604.71
- Bekisting m2 108.47 80,100.00 8,688,188.43

- Beton K225 m3 12.61 682,600.00 8,607,980.38
- Bekisting m2 168.62 130,800.00 22,054,921.69

- Beton K225 m3 18.83 682,600.00 12,852,446.00
- Bekisting m2 128.80 122,600.00 15,790,754.52
- plastik cor m2 154.56 3,300.00 510,043.95
4 Struktur Pet Canopy & Balkon (Plat & balok Overstek) as ,G-H/5
- Beton K225 m3 2.68 682,600.00 1,828,983.24
- Bekisting m2 19.51 122,600.00 2,392,468.04
- plastik cor m2 23.42 3,300.00 77,277.11


- Dak dan canopy m2 19.51 29,600.00 577,626.87

- Beton K225 m3 9.21 682,600.00 6,286,360.53
- Bekisting m2 141.82 130,800.00 18,549,753.41
- plastik cor m2 170.18 3,300.00 561,598.04

- Beton K225 m3 8.92 682,600.00 6,086,218.71
- Bekisting m2 62.88 122,600.00 7,709,239.52
- plastik cor m2 75.46 3,300.00 249,009.69
-
3 Waterproofing coating ex Sika Top/Setara -

- Dak dan canopy m2 62.88 29,600.00 1,861,284.58
Page 18 of 73
3 m' 34.64 38,400.00 1,330,321.63
openingnya.
5 Pekerjaan acian dinding + bawah tangga dengan MU 250/Setara m2 519.11 12,900.00 6,696,581.42
6 Pekerjaan plesteran + aci + tali air 2 cm pada dinding + cat weathercoat m2 7.44 85,500.00 636,516.83
9 Pasangan dinding batu Paras Jogja + Coating transfarant m2 5.22 104,700.00 546,565.15

3 m' 44.89 38,400.00 1,723,951.05
openingnya.
5 Pekerjaan acian dinding dengan MU 250/Setara m2 325.87 12,900.00 4,203,776.36
9 Plester kasar + cat weathershield m2 9.77 70,400.00 687,826.40
10 Pasangan dinding batu Paras Jogya + Coating transfarant m2 21.41 104,700.00 2,241,712.11

3 Pekerjaan acian dinding dengan MU 250/Setara m2 11.34 12,900.00 146,290.96
-
Sub Jumlah III.C 1,354,823.81

2 Homogenous Tile Niro Granite uk. 60x60 cm type Nordic Stone Brown/Black (K3)
- Teras Samping m2 4.40 188,200.00 827,945.83
4 Koral sikat (K9)

- Selasar Depan m2 8.05 188,200.00 1,514,774.67

- Service area & Storage m2 41.75 88,600.00 3,699,305.93
7 Stepnossing anak tangga

- Tangga service m2 1.03 6,700.00 6,868.01
8 Finishing Anak Tangga Service(K4)

- Area Tangga Antrede (injakan) m2 2.16 88,600.00 191,734.88
- Area Tangga Optrede (trap) m2 1.91 88,600.00 169,534.00

Page 19 of 73
- Lantai granite Indo Gress uk. 40x40 cm ; tipe Zirconium Unpolished (K10) m2 1.65 154,100.00 254,980.71
- Dinding granite Indo Gress uk. 40x40 cm ; tipe Zirconium Polished (K12) m2 16.40 167,800.00 2,752,125.66
10 Area Kitchen :
- Keramik dinding dapur 20x20 cm tinggi 80 cm, tipe Lucido Bianco W. 20106 m2 2.39 109,700.00 262,385.44


- Lantai HT Indo Gress uk. 40x40 cm ; tipe Zirconium Unpolished (K10) m2 3.13 154,100.00 482,668.71
- Dinding HT Indo Gress uk. 40x40 cm ; tipe Zirconium Polished (K12) m2 22.73 167,800.00 3,814,433.42

- Lantai HT ex. Indo Gress uk. 40x40 cm ; tipe Zirconium Unpolished (K10) m2 1.79 154,100.00 276,437.53
- Dinding HT ex. Indo Gress uk. 40x40 cm ; tipe Zirconium Polished (K12) m2 6.07 167,800.00 1,019,146.53
- Balkon samping m2 1.04 188,200.00 196,492.00
- gutter 5 cm m' 2.98 32,200.00 95,966.15

6 Keramik Toilet Service

- Keramik lantai ex. Roman uk. 20x20 cm warna putih (K16) m2 1.09 100,800.00 110,024.89
- Keramik dinding ex. Roman uk. 20x20 cm warna putih (K17) m2 5.00 109,700.00 548,323.10
7 Keramik Tile Roman uk. 30x30 cm type 337409 (K8)

- Drying Area m2 4.87 58,500.00 284,843.16

2 P2 + Papan jati tebal 3 cm Finish Ultran Lazur set 5.00 2,246,500.00 11,232,500.00
3 P3 set 5.00 1,883,100.00 9,415,500.00
Sub Jumlah V.A 22,839,909.09

1 P4 set 1.00 487,700.00 487,700.00
2 PJ4 set 2.00 2,390,200.00 4,780,400.00
Page 20 of 73
Sub Jumlah V.B 5,268,100.00
V.C Pintu dan Jendela Aluminium dan Kaca (Kusen dan Daun)+ Aksesoris
1 PJ1 set 2.00 8,531,110.00 17,062,220.00
2 PJ2 set 1.00 7,429,010.00 7,429,010.00
3 PJ3 set 2.00 13,051,860.00 26,103,720.00
4 PJ5 set 1.00 13,876,402.00 13,876,402.00
5 PJ6 set 1.00 8,695,890.00 8,695,890.00
6 J1 set 1.00 719,040.00 719,040.00
7 J2 set 2.00 1,558,562.00 3,117,124.00
8 J3 set 1.00 868,198.00 868,198.00
9 J4 set 1.00 324,210.00 324,210.00
10 J5 set 1.00 638,900.00 638,900.00
11 J6 set 1.00 1,814,720.00 1,814,720.00
12 J7 set 1.00 1,142,760.00 1,142,760.00
13 J8 set 1.00 897,837.00 897,837.00
14 J9 set 1.00 1,453,274.00 1,453,274.00
15 J10 set 1.00 15,276,390.00 15,276,390.00
16 J11 set 1.00 4,170,860.00 4,170,860.00
17 J12 set 1.00 2,008,390.00 2,008,390.00
18 J13 set 1.00 3,582,360.00 3,582,360.00
19 J14 set 1.00 15,303,140.00 15,303,140.00
Sub Jumlah V.C 124,484,445.00

Railling tangga utama dan balkon besi hollow 40x40 tiang, 20x40 pembagi +
1 20x20 Jari-jari tebal 2 mm, plat dudukan handrail tebal 3 mm finish Duco semprot
+ handrailling kayu
- Tangga kamper
Utama oven 4x6 pinggulan finish melamic open pour
& Balkon m' 9.80 596,700.00 5,848,179.89
- Tangga service m' 5.03 596,700.00 3,001,680.55
2 Railling pas. Bata,plester,aci + cat ex. Mowilex Cendana tinggi 900 mm
- Service Area lt.2 m2 2.76 117,200.00 323,707.80
3 Tangga Monyet untuk maintenance ke Dak Atap + Watertorn Pipa besi ∅ 2" + 1"

1 m2 83.73 116,900.00 9,788,454.56
Plafond GRC Board t = 5 mm Rangka Batten + Tali Air 10 x 10 mm+cat Ex.
2 m2 24.54 45,100.00 1,106,546.46
Mowilex
Plafond Weathercoat
Drop 400mm (Teras depan& belakang,
Flat gypsumboard overstek entrance)
9mm Jayaboard Rangka metal furring +
3 m' 71.70 105,200.00 7,542,673.08
cat Plafond Ex. Mowilex Cendana area tepi dinding ruangan
Plafond dak beton Exposed + tali air 10x10mm + Cat plafond ex. Mowilex
4 m2 4.61 45,100.00 208,039.30
Weathercoat
Plafond cove curtain 120x150mm gypsumboard 9mm Jayaboard Rangka metal
5 m' 46.41 49,100.00 2,278,887.65
furring + Cat plafond Ex. Mowilex Cendana

1 m2 110.01 116,900.00 12,859,690.35
plafond+shadowline 10x10 seluruh ruangan dalam bangunan
Plafond GRC Board t = 5 mm Rangka Batten + Tali Air 10 x 10 mm+cat
2 m2 10.12 45,100.00 456,530.68
weathercoat (Teras depan& belakang, overstek entrance)
Plafond Overstek Polywood + kaso bangkirai profil exposed 5/7 finish melamic
3 m2 21.19 182,300.00 3,862,875.41
open pour
Page 21 of 73
Plafond Drop 400mm Flat gypsumboard 9mm Jayaboard Rangka metal furring +
5 m' 33.14 128,600.00 4,262,336.84
cat Plafond Ex. Mowilex Cendana area dalam ruangan
6 m' 21.76 49,100.00 1,068,607.24

2 Insulation seng rata BJLS 20 ( TALANG ) m' 7.12 37,600.00 267,658.89
3 Insulation GLASSWOOL + ALUMUNIUM FOIL m2 156.32 10,800.00 1,688,301.16
- Genteng badan m2 164.14 88,000.00 14,444,354.37

set 1.00 1,818,800.00 1,818,800.00
+ Fitting Set Column SW 420 JP/420-8W Low tank; tank cover, dual flush
Column # W TC 364 W Plastic seat & Cover w/Plastic Hinges(Round)
(Column#W)
- Wastafel ex. Toto ; type LW 641 J W/F komplit + kran Toto TX 119 LES set 1.00 2,393,600.00 2,393,600.00
Ego II 8 Lavatory Faucet w/1 1/4 pop-up Waste, P-trap THX1A-3N
( L=260 mm )
- Floor drain ex. Toto ; TX 1 BN Square Flange ( for 2 G.I. Pipe) (115x115
bh 2.00 235,000.00 470,000.00
mm)
2 Kitchen
- Kitchen sink stainlees steel ex. Lokal 1 lubang + sayap voer besar unit 1.00 378,600.00 378,600.00

- Kran taman eks Toto ; tipe T 23 B13 V7NB Acrylic Handle Sink Tap bh 3.00 280,400.00 841,200.00
1 Master bathroom :
- Bathtube ex. Toto FB 1700 - 70 Standart Bathup w/Embossed Anti Slip unit 1.00 2,293,500.00 2,293,500.00
set 1.00 1,818,800.00 1,818,800.00
set 1.00 4,501,200.00 4,501,200.00
AvanColumn # W
- Wastafel ex. Toto ; type L 548 W/FW Under counter lavatory + TL 516 G set 1.00 1,194,500.00 1,194,500.00
TX 119 LES Ego II 8 Lavatory Faucet w/1 1/4 pop-up Waste, P-trap
THX1A-5N
(L=306mm) + Stop Valve TX263SV1 w/ Flexible Hose ( 2 buah )
bh 2.00 235,000.00 470,000.00
mm)
Page 22 of 73
2 Kiddie bathroom :
set 1.00 1,818,800.00 1,818,800.00
(Column#W)
( L=260 mm )
bh 2.00 235,000.00 470,000.00
mm)
3 Toilet service
- Kran tembok eks Toto ; tipe T 23 B13 V7NB bh 1.00 280,400.00 280,400.00
bh 2.00 235,000.00 470,000.00
mm)
4 Washing Area
bh 1.00 235,000.00 235,000.00
mm)

1 Equipment
- Pantek sumur u/. Jet pump 30m+ pipa casing dia. 4" 28 m' + Pipa Suction ttk 1.00 7,502,400.00 7,502,400.00
dia 1 1/4" & 3/4"
- Pompa jetpump EX. Shimizu ; 250 w ; tangki putih utk daya suction 30m unit 1.00 2,635,300.00 2,635,300.00
2 Supply

- PVC AW dia. 1" m' 9.49 13,100.00 124,338.00
- PVC AW dia. 3/4" m' 11.39 10,500.00 119,592.27
- PVC AW dia. 1/2" m' 10.65 9,100.00 96,909.60
4 Distribusi dari Roof tank ke Lantai Dasar

- PVC AW dia. 1" m' 9.49 13,100.00 124,338.00
- PVC AW dia. 3/4" m' 11.98 10,500.00 125,771.20
- PVC AW dia. 1/2" m' 29.63 9,100.00 269,653.99
5 Fitting dan Assesoris ( termasuk ball valve, dll) Ls 1.00 2,000,000.00 2,000,000.00
Sub Jumlah X.A 18,607,871.67
- dia. 1/2" m' 40.21 17,400.00 699,580.61
1 Equipment
- Biaya Pasang termasuk galian tanah, urugan kembali, pondasi septictank unit 1.00 675,300.00 675,300.00

Page 23 of 73
- PVC AW - dia. 6" m' 38.91 150,700.00 5,864,482.21
- PVC AW - dia. 4" m' 21.26 70,800.00 1,505,268.04
- PVC AW - dia. 3" m' 74.66 43,300.00 3,232,766.99
- PVC AW - dia. 2" m' 20.88 25,400.00 530,382.23

- PVC AW - dia. 4" m' 20.88 70,800.00 1,478,388.25
- PVC AW - dia. 3" m' 9.49 43,300.00 410,979.79
- PVC AW - dia. 2" m' 28.47 25,400.00 723,248.49
5 Perlengkapan lain
bh 1.00 235,000.00 235,000.00
mm)
Sub Jumlah X.C 25,257,869.35

1 Sparing pipa PVC dia. 2" tipe - AW dibawah Drive Way searah saluran (2Jalur ) m' 11.92 25,400.00 302,800.03
3 Dop dia. 1 1/4" bh 4.00 37,600.00 150,400.00
4 Dop dia. 2" bh 4.00 42,900.00 171,600.00

3 Box OKA 1 Phase set 1.00 80,400.00 80,400.00
4 Kabel Toevoer NYY 4 x 10 mm2 Eterna + Conduit PVC m' 8.00 59,400.00 475,200.00

1 Inst. Titik lampu dan spare cable ; kabel NYM 3 x 2.5 mm2 ex. Eterna + conduit ttk 62.08 148,300.00 9,206,464.00
Inst. lampu taman ; kabel NYY 3x2.5 mm2 ex. Eterna + Sparing PVC AW dia.
2 ttk 8.00 178,600.00 1,428,800.00
1/2"
Inst. stopkontak pompa jetpump dan distribusi+ kabel NYM 3 x 4 mm2 ex. Eterna
5 ttk 1.00 216,800.00 216,800.00
+ conduit
6 Inst. stopkontak Water Heater kabel NYM 3 x 4 mm2 setara Eterna + konduit ttk 1.00 216,800.00 216,800.00
Instalasi Grounding sistem kabel BC 10 mm2 (lengkap+pipa GIP&ujung tombak
9 ttk 2.00 1,000,000.00 2,000,000.00
kuningan)

5 Stopkontak FFL + 30 cm ; Broco Plano series Pearl White bh 37.00 44,800.00 1,657,600.00
Stopkontak AC FFL sejajar dgn indoor unit ; Broco Plano; type OUTBOW +
7 bh 3.00 55,500.00 166,500.00
Lampu indicator
Page 24 of 73

- Beton K225 tebal 8 cm m3 3.10 682,600.00 2,119,174.96
- Paving block type Altstadt Pola design 8 cm ( 90 % natural+10 % warna
m2 31.97 191,500.00 6,122,484.80
khusus )

- Galian tanah m3 40.64 24,100.00 979,433.42
- Pasir urug bawah pondai tebal 10 cm m3 3.20 334,300.00 1,068,797.22
- Beton K225 m3 2.00 682,600.00 1,365,676.28
- Besi beton standart SNI termasuk besi angkur ke pondasi batu kali kg 539.63 10,700.00 5,773,991.82
- Begisting m2 26.68 45,200.00 1,205,753.84
Pekerjaan pasangan dinding batu bata untuk pagar depan & samping + tali air
4 m2 71.69 71,300.00 5,111,170.80
top level + 120 cm
5 Pekerjaan plester, aci, tali air + cat dinding pagar ex. Mowilex Weathercoat m2 153.39 85,500.00 13,114,573.75
REKAPITULASI




V.B Pintu PVC (Kusen dan Daun) + Aksesoris 5,268,100.00

Page 25 of 73


TOTAL (1 UNIT) : 896,906,336.28

TOTAL (2 UNIT) : 1,793,812,672.56
JASA 10% : 179,381,267.26
TOTAL GENERAL : 1,973,193,939.82
CATATAN :
- PPN 10%
-
-
Page 26 of 73
0.2000%
0.4512%
0.1675%
0.3960%
0.2617%
0.0548%
0.0186%
0.0148%
0.0409%
0.0050%
0.2017%
0.0701%
0.4135%
0.2518%
0.0547%
1.5676%
0.1308%
0.3616%
0.4115%
1.5560%
0.3633%
0.0392%
1.0848%
0.0972%
0.0407%
0.0480%
0.7939%
0.4259%
0.6418%
1.7531%
1.5231%
0.0000%
0.0000%
0.2039%
0.2337%
0.2667%
0.0086%
0.0000%
0.0000%
Page 27 of 73
0.2183%
0.5024%
0.2092%
0.0006%
0.0001%
0.0002%
0.0000%
0.0000%
0.0000%
0.0648%
0.3712%
1.0219%
0.9687%
0.0000%
0.0000%
0.9597%
1.5823%
2.4590%
0.0000%
0.0000%
1.4330%
1.5898%
1.7606%
0.0569%
0.0000%
0.0000%
0.2039%
0.2337%
0.2667%
0.0086%
0.0000%
0.0000%
0.0719%
0.0648%
0.0000%
0.0000%
0.0644%
0.7009%
1.0916%
2.0682%
0.0626%
0.0000%
0.0000%
0.6786%
0.7647%
0.8595%
0.0278%
0.0000%
0.0000%
0.2716%
0.0000%
0.0000%
0.2075%
Page 28 of 73
2.1884%
0.3175%
0.1483%
1.7132%
0.7466%
0.0710%
0.5179%
0.7466%
0.0609%
1.3634%
0.3477%
0.1922%
1.0755%
0.4687%
0.0472%
0.3901%
0.4871%
0.0767%
0.2499%
0.0081%
0.0593%
0.0374%
0.0163%
0.0381%
1.7601%
0.0000%
0.0000%
0.6973%
0.0000%
0.0000%
0.0923%
0.0000%
0.0000%
0.1689%
0.0000%
0.0000%
0.4125%
0.0000%
0.0000%
0.0000%
0.4122%
0.2393%
0.0000%
0.0000%
0.0008%
0.0000%
0.0000%
0.0214%
0.0189%
0.0000%
0.0000%
Page 29 of 73
0.0284%
0.0174%
0.3068%
0.0234%
0.0236%
0.0000%
0.0000%
0.0787%
0.0176%
0.0293%
0.0216%
2.0055%
0.0000%
0.0000%
0.0538%
0.0157%
0.4253%
0.0227%
0.0229%
0.0116%
0.0000%
0.0000%
0.0308%
0.0186%
0.1136%
0.0234%
0.0236%
0.0120%
0.0000%
0.0000%
0.0219%
0.0107%
0.0000%
0.0000%
0.0841%
0.0000%
0.0000%
0.0123%
0.0611%
0.0000%
0.0000%
0.0318%
0.0000%
0.0000%
0.0000%
0.0000%
0.0000%
0.0000%
0.0000%
0.2444%
1.2524%
1.0498%
0.0544%
0.5330%
Page 30 of 73
1.9023%
0.8283%
2.9104%
1.5471%
0.9695%
0.0802%
0.3475%
0.0968%
0.0361%
0.0712%
0.2023%
0.1274%
0.1001%
0.1620%
1.7032%
0.4650%
0.2239%
0.3994%
1.7062%
0.6520%
0.3347%
0.0000%
0.0361%
0.0000%
0.2270%
0.0000%
1.0914%
0.0000%
0.1234%
0.8410%
0.0000%
0.0232%
0.0000%
0.2541%
1.4338%
0.0000%
0.0509%
0.0000%
0.4307%
0.0000%
0.4534%
0.0000%
Page 31 of 73
0.4752%
0.0000%
0.1191%
0.0541%
2.8026%
0.0298%
0.1882%
0.0000%
1.6105%
0.4230%
0.0141%
0.0282%
0.9224%
0.0297%
0.0216%
0.2028%
0.0000%
0.1817%
0.0000%
0.0000%
0.0382%
0.2669%
0.0000%
0.0000%
0.0524%
0.0000%
0.0000%
0.0000%
0.0422%
0.0331%
0.0000%
0.0000%
0.0938%
0.2557%
0.0000%
0.1892%
0.2028%
0.0000%
0.5019%
0.0382%
0.1332%
0.0000%
0.0000%
0.0524%
0.0000%
Page 32 of 73
0.0000%
0.2028%
0.1817%
0.0382%
0.2669%
0.0524%
0.0408%
0.0313%
0.0524%
0.0313%
0.0262%
0.8365%
0.2938%
0.1233%
0.3495%
0.0556%
0.0416%
0.0163%
0.0391%
0.0139%
0.0133%
0.0108%
0.0139%
0.0140%
0.0301%
0.2230%
0.0780%
0.3571%
0.0753%
Page 33 of 73
0.6539%
0.1678%
0.3604%
0.0591%
0.0269%
0.1648%
0.0458%
0.0806%
0.0778%
0.0171%
0.0193%
0.0262%
0.0371%
0.3308%
0.3160%
0.0338%
0.0230%
0.0168%
0.0191%
0.0572%
0.0572%
0.0090%
0.0530%
1.0265%
0.1593%
0.6063%
0.0967%
0.0242%
0.0242%
0.0281%
0.0209%
0.2230%
0.0926%
0.5623%
0.0304%
0.0971%
0.1848%
0.0064%
0.0186%
0.0127%
Page 34 of 73
0.0185%
0.0383%
0.1168%
0.2363%
0.2459%
0.6826%
0.0597%
0.1092%
0.0123%
0.1192%
0.3159%
0.0000%
0.1523%
0.6438%
0.1344%
0.5699%
1.4622%
100.0000%
Page 35 of 73
PERHITUNGAN 1 UNIT 12X20 CAYAPATA HOOK
BILL OF ITEMS
PEMBANGUNAN RUMAH TYPE SUDUT BLOK D No.5 HYARTA RESIDENCE - YOGYAKARTA
22 FEBRUARI 2012
2 m' 36.72 121,810.00 4,472,488.63
saja)
Sub Jumlah I 14,103,626.90

- Galian tanah m3 22.53 24,100.00 543,062.20
- Lantai kerja 5 cm m3 0.75 539,800.00 405,456.40
- Plastik Cor m2 15.02 3,300.00 49,574.14
- Beton K225 m3 2.93 682,600.00 1,999,595.59

- Galian tanah m3 103.59 24,100.00 2,496,569.20
- lantai kerja 5cm m3 6.64 539,800.00 3,584,551.70

- Beton K225 m3 5.98 682,600.00 4,079,535.92
- Lantai kerja 5 cm m3 19.92 539,800.00 10,753,655.09

- Plastik cor m2 144.11 3,300.00 475,571.12
- Beton K225 Plat t = 8 cm m3 11.53 682,600.00 7,869,693.32
2 Struktur Kolom
- Beton K225 m3 9.32 682,600.00 6,362,271.50
- Bekisting m2 188.50 80,100.00 15,098,553.67

- Beton K225 m3 2.96 682,600.00 2,021,507.79
- Bekisting m2 21.57 122,600.00 2,644,306.78
- plastik cor m2 25.88 3,300.00 85,411.54
Page 36 of 73
- Beton K225 m3 3.17 682,600.00 2,164,345.26
- Bekisting m2 26.80 77,400.00 2,074,295.51
- Galian pondasi m3 0.23 24,100.00 5,631.62

-

1 Struktur Kolom
- Beton K225 m3 5.39 682,600.00 3,680,089.42
- Bekisting m2 119.88 80,100.00 9,602,734.59

- Beton K225 m3 13.94 682,600.00 9,514,083.57
- Bekisting m2 186.36 130,800.00 24,376,492.39

- Beton K225 m3 20.81 682,600.00 14,205,335.06
- Bekisting m2 142.36 122,600.00 17,452,939.21
- plastik cor m2 170.83 3,300.00 563,732.78
- Beton K225 m3 2.96 682,600.00 2,021,507.79
- Bekisting m2 21.57 122,600.00 2,644,306.78
- plastik cor m2 25.88 3,300.00 85,411.54


- Dak dan canopy m2 21.57 29,600.00 638,429.70

- Beton K225 m3 10.18 682,600.00 6,948,082.69
- Bekisting m2 156.75 130,800.00 20,502,359.03
- plastik cor m2 188.10 3,300.00 620,713.62

- Beton K225 m3 9.85 682,600.00 6,726,873.31
- Bekisting m2 69.50 122,600.00 8,520,738.42
- plastik cor m2 83.40 3,300.00 275,221.24


- Dak dan canopy m2 69.50 29,600.00 2,057,209.28
Page 37 of 73
3 m' 38.29 38,400.00 1,470,355.49
openingnya.

3 m' 49.62 38,400.00 1,905,419.58
openingnya.

-

Homogenous Tile Niro Granite uk. 60x60 cm type Nordic Stone Brown/Black
2
(K3)
3
(K3)
- Teras Samping m2 4.86 188,200.00 915,098.02
4 Koral sikat (K9)

- Selasar Depan m2 8.90 188,200.00 1,674,224.64


- Tangga service m2 1.13 6,700.00 7,590.96
8 Finishing Anak Tangga Service(K4)

Page 38 of 73
- Lantai granite Indo Gress uk. 40x40 cm ; tipe Zirconium Unpolished
m2 1.83 154,100.00 281,820.79
(K10)
10 Area Kitchen :
- Keramik dinding dapur 20x20 cm tinggi 80 cm, tipe Lucido Bianco W.
m2 2.64 109,700.00 290,004.96
20106



4
(K3)
- Balkon samping m2 1.15 188,200.00 217,175.37
- gutter 5 cm m' 3.29 32,200.00 106,067.85



- Drying Area m2 5.38 58,500.00 314,826.65

3 P3 set 5.00 1,883,100.00 9,415,500.00
Sub Jumlah V.A 22,839,909.09
Page 39 of 73
1 P4 set 1.00 487,700.00 487,700.00
2 PJ4 set 2.00 2,390,200.00 4,780,400.00
Sub Jumlah V.B 5,268,100.00
1 PJ1 set 3.00 8,531,110.00 25,593,330.00
2 PJ2 set 1.00 4,749,730.00 4,749,730.00
3 PJ3 set 1.00 14,465,330.00 14,465,330.00
4 PJ5 set 1.00 13,876,402.00 13,876,402.00
6 J1 set 1.00 719,254.00 719,254.00
7 J2 set 2.00 1,558,562.00 3,117,124.00
8 J3 set 1.00 868,198.00 868,198.00
9 J4 set 1.00 285,262.00 285,262.00
10 J5 set 1.00 709,410.00 709,410.00
11 J6 set 1.00 7,169,000.00 7,169,000.00
12 J7 set 1.00 1,142,760.00 1,142,760.00
13 J8 set 1.00 897,837.00 897,837.00
14 J9 set 1.00 1,453,274.00 1,453,274.00
15 J10 set 1.00 16,007,200.00 16,007,200.00
16 J11 set 1.00 15,243,220.00 15,243,220.00
17 J12 set 1.00 2,008,390.00 2,008,390.00
18 J13 ( tidak ada dipenawaran starmas ) set 1.00 3,582,360.00 3,582,360.00
19 J14 ( tidak ada dipenawaran starmas ) set 1.00 15,303,140.00 15,303,140.00
Sub Jumlah V.C 127,191,221.00

20x20 Jari-jari tebal 2 mm, plat dudukan handrail tebal 3 mm finish Duco
1
semprot + handrailling kayu kamper oven 4x6 pinggulan finish melamic open
pour - Tangga Utama & Balkon m' 10.83 596,700.00 6,463,777.77
- Tangga service m' 5.56 596,700.00 3,317,646.93
- Service Area lt.2 m2 3.05 117,200.00 357,782.31
Tangga Monyet untuk maintenance ke Dak Atap + Watertorn Pipa besi ∅ 2" +
3
1"

1 m2 92.55 116,900.00 10,818,818.19
2 m2 27.12 45,100.00 1,223,025.04
Mowilex
Plafond Weathercoat
9mm Jayaboard Rangka metal
3 m' 79.25 105,200.00 8,336,638.67
furring + cat Plafond Ex. Mowilex Cendana area tepi dinding ruangan
4 m2 5.10 45,100.00 229,938.17
Weathercoat
Plafond cove curtain 120x150mm gypsumboard 9mm Jayaboard Rangka
5 m' 51.30 49,100.00 2,518,770.56
metal furring + Cat plafond Ex. Mowilex Cendana

1 m2 121.59 116,900.00 14,213,341.97
2 m2 11.19 45,100.00 504,586.54
3 m2 23.42 182,300.00 4,269,493.87
open pour
Page 40 of 73
Plafond Drop 400mm Flat gypsumboard 9mm Jayaboard Rangka metal
5 m' 36.63 128,600.00 4,711,003.88
furring + cat Plafond Ex. Mowilex Cendana area dalam ruangan
Plafond cove curtain 120x150mm gypsumboard 9mm Jayaboard Rangka
6 m' 24.05 49,100.00 1,181,092.21
metal furring + Cat plafond Ex. Mowilex Cendana

4 Penutup atap genteng ex. Cisangkan -
- Genteng badan m2 181.42 88,000.00 15,964,812.73

set 1.00 1,818,800.00 1,818,800.00
+ Fitting Set Column SW 420 JP/420-8W Low tank; tank cover, dual
flush Column # W TC 364 W Plastic seat & Cover w/Plastic Hinges(Round)
(Column#W)
( L=260 mm )
bh 2.00 235,000.00 470,000.00
(115x115 mm)
2 Kitchen

1 Master bathroom :
set 1.00 1,818,800.00 1,818,800.00
set 1.00 4,501,200.00 4,501,200.00
AvanColumn # W
- Wastafel ex. Toto ; type L 548 W/FW Under counter lavatory + TL 516
set 1.00 1,194,500.00 1,194,500.00
G TX 119 LES Ego II 8 Lavatory Faucet w/1 1/4 pop-up Waste, P-trap
THX1A-5N
bh 2.00 235,000.00 470,000.00
(115x115 mm)
Page 41 of 73
2 Kiddie bathroom :
set 1.00 1,818,800.00 1,818,800.00
+ Fitting Set Column SW 420 JP/420-8W Low tank; tank cover, dual
flush Column # W TC 364 W Plastic seat & Cover w/Plastic Hinges(Round)
(Column#W)
( L=260 mm )
bh 2.00 235,000.00 470,000.00
(115x115 mm)
3 Toilet service
bh 2.00 235,000.00 470,000.00
(115x115 mm)
4 Washing Area
bh 1.00 235,000.00 235,000.00
(115x115 mm)

1 Equipment
- Pantek sumur u/. Jet pump 30m+ pipa casing dia. 4" 28 m' + Pipa
ttk 1.00 7,502,400.00 7,502,400.00
Suction
dia 1 1/4" & 3/4"
- Pompa jetpump EX. Shimizu ; 250 w ; tangki putih utk daya suction
unit 1.00 2,635,300.00 2,635,300.00
30m
2 Supply

- PVC AW dia. 1" m' 10.49 13,100.00 137,426.21
- PVC AW dia. 3/4" m' 12.59 10,500.00 132,180.93
- PVC AW dia. 1/2" m' 11.77 9,100.00 107,110.61

- PVC AW dia. 1" m' 10.49 13,100.00 137,426.21
- PVC AW dia. 3/4" m' 13.24 10,500.00 139,010.28
- PVC AW dia. 1/2" m' 32.75 9,100.00 298,038.62
Sub Jumlah X.A 18,790,026.59
- dia. 1/2" m' 44.44 17,400.00 773,220.67
1 Equipment
- Biaya Pasang termasuk galian tanah, urugan kembali, pondasi
unit 1.00 675,300.00 675,300.00
septictank
Page 42 of 73
- PVC AW - dia. 6" m' 43.01 150,700.00 6,481,796.13
- PVC AW - dia. 4" m' 23.50 70,800.00 1,663,717.31
- PVC AW - dia. 3" m' 82.52 43,300.00 3,573,058.25
- PVC AW - dia. 2" m' 23.08 25,400.00 586,211.93

- PVC AW - dia. 4" m' 23.08 70,800.00 1,634,008.07
- PVC AW - dia. 3" m' 10.49 43,300.00 454,240.82
- PVC AW - dia. 2" m' 31.47 25,400.00 799,379.91
5 Perlengkapan lain
bh 1.00 235,000.00 235,000.00
(115x115 mm)
Sub Jumlah X.C 26,819,708.23

Sparing pipa PVC dia. 2" tipe - AW dibawah Drive Way searah saluran
1 m' 13.18 25,400.00 334,673.72
(2Jalur )
3 Dop dia. 1 1/4" bh 4.00 37,600.00 150,400.00
4 Dop dia. 2" bh 4.00 42,900.00 171,600.00

3 Box OKA 1 Phase set 1.00 80,400.00 80,400.00

Inst. Titik lampu dan spare cable ; kabel NYM 3 x 2.5 mm2 ex. Eterna +
1 ttk 64.00 148,300.00 9,491,200.00
conduit
2 ttk 8.00 178,600.00 1,428,800.00
1/2"
Inst. stopkontak pompa jetpump dan distribusi+ kabel NYM 3 x 4 mm2 ex.
5 ttk 1.00 216,800.00 216,800.00
Eterna + conduit
Instalasi Grounding sistem kabel BC 10 mm2 (lengkap+pipa GIP&ujung
9 ttk 2.00 1,000,000.00 2,000,000.00
tombak kuningan)

7 bh 3.00 55,500.00 166,500.00
Lampu indicator
Page 43 of 73

- Beton K225 tebal 8 cm m3 3.10 682,600.00 2,119,174.96
- Paving block type Altstadt Pola design 8 cm ( 90 % natural+10 %
m2 31.97 191,500.00 6,122,484.80
warna khusus )

- Galian tanah m3 40.64 24,100.00 979,433.42
- Beton K225 m3 2.00 682,600.00 1,365,676.28
- Begisting m2 26.68 45,200.00 1,205,753.84
4 m2 71.69 71,300.00 5,111,170.80
top level + 120 cm
REKAPITULASI




V.B Pintu PVC (Kusen dan Daun) + Aksesoris 5,268,100.00

Page 44 of 73


TOTAL (1 UNIT) : 966,182,317.07

JASA 10% : 96,618,231.71
TOTAL GENERAL : 1,062,800,548.77
CATATAN :
- PPN 10%
-
-
Page 45 of 73
0.2052%
0.4629%
0.1555%
0.3676%
0.2685%
1.4597%
0.0562%
0.0191%
0.0152%
0.0420%
0.0051%
0.2070%
0.0719%
0.4374%
0.2584%
0.0562%
1.6083%
0.1342%
0.3710%
0.4222%
1.6458%
0.3728%
0.0402%
1.1130%
0.0997%
6.9757%
0.0418%
0.0492%
0.8145%
0.4370%
0.6585%
1.8543%
1.5627%
0.2092%
0.2397%
0.2737%
0.0088%
Page 46 of 73
0.2240%
0.5155%
0.2147%
0.0006%
0.0001%
0.0002%
0.0665%
0.3809%
1.0809%
0.9939%
0.9847%
1.6737%
2.5230%
1.4703%
1.6312%
1.8064%
0.0583%
0.2092%
0.2397%
0.2737%
0.0088%
0.0738%
0.0665%
0.0661%
0.7191%
1.1546%
2.1220%
0.0642%
0.6962%
0.7846%
0.8819%
0.0285%
0.2787%
0.2129%
Page 47 of 73
2.2453%
0.3257%
0.1522%
1.7578%
0.7661%
0.0728%
0.5313%
0.7660%
0.0625%
1.3989%
0.3567%
0.1972%
1.1034%
0.4809%
0.0485%
0.4003%
0.4998%
0.0787%
0.2564%
0.0083%
0.0608%
0.0384%
0.0167%
0.0390%
1.8059%
0.7154%
0.0947%
0.1733%
0.4232%
0.4229%
0.2455%
0.0008%
0.0219%
0.0194%
Page 48 of 73
0.0292%
0.0178%
0.3148%
0.0240%
0.0243%
0.0807%
0.0180%
0.0300%
0.0221%
2.0577%
0.0552%
0.0162%
0.4364%
0.0233%
0.0235%
0.0119%
0.0316%
0.0191%
0.1166%
0.0240%
0.0243%
0.0123%
0.0225%
0.0110%
0.0863%
0.0126%
0.0627%
0.0326%
0.2269%
1.1626%
0.9745%
Page 49 of 73
0.0505%
0.4948%
2.6489%
0.4916%
1.4972%
1.4362%
0.0744%
0.3226%
0.0899%
0.0295%
0.0734%
0.7420%
0.1183%
0.0929%
0.1504%
1.6567%
1.5777%
0.2079%
0.3708%
1.5839%
0.6690%
0.3434%
0.0370%
0.2219%
1.1197%
0.1266%
0.8628%
0.0238%
0.2607%
1.4711%
0.0522%
0.4419%
0.4652%
Page 50 of 73
0.4876%
0.1222%
0.0555%
2.8755%
0.0306%
0.1931%
1.6524%
0.4340%
0.0131%
0.0261%
0.9464%
0.0276%
0.0200%
0.1882%
0.1686%
0.0354%
0.2477%
0.0486%
0.0392%
0.0308%
0.0871%
0.2374%
0.1756%
0.1882%
0.4659%
0.0354%
0.1236%
0.0486%
Page 51 of 73
0.1882%
0.1686%
0.0354%
0.2477%
0.0486%
0.0378%
0.0290%
0.0486%
0.0290%
0.0243%
0.7765%
0.2728%
0.1145%
0.3245%
0.0516%
0.0427%
0.0168%
0.0401%
0.0142%
0.0137%
0.0111%
0.0142%
0.0144%
0.0308%
0.2070%
0.0800%
0.3315%
0.0699%
Page 52 of 73
0.6709%
0.1722%
0.3698%
0.0607%
0.0276%
0.1691%
0.0470%
0.0827%
0.0798%
0.0175%
0.0179%
0.0243%
0.0344%
0.3071%
0.2934%
0.0346%
0.0236%
0.0156%
0.0178%
0.0531%
0.0531%
0.0083%
0.0492%
0.9823%
0.1479%
0.5802%
0.0898%
0.0224%
0.0224%
0.0261%
0.0194%
0.2070%
0.0860%
0.5220%
0.0282%
0.0902%
0.1716%
0.0059%
0.0172%
Page 53 of 73
0.0118%
0.0172%
0.0355%
0.1084%
0.2193%
0.2283%
0.6337%
0.0555%
0.1014%
0.0114%
0.1106%
0.2932%
0.1413%
0.5976%
0.1248%
0.5290%
1.3574%
100.0000%
Page 54 of 73
PERHITUNGAN 1 UNIT 12X22 ARUNDAYA HOOK
BILL OF ITEMS
PEMBANGUNAN RUMAH TYPE SUDUT BLOK B No.10 HYARTA RESIDENCE - YOGYAKARTA
22 FEBRUARI 2012
2 m' 32.78 121,810.00 3,992,551.05
saja)
`
Sub Jumlah I 14,192,164.30

- Galian tanah m3 19.36 24,100.00 466,516.29
- Lantai kerja 5 cm m3 0.65 539,800.00 348,306.36
- Plastik Cor m2 12.91 3,300.00 42,586.55
- Beton K225 m3 2.98 682,600.00 2,031,260.23

- Galian tanah m3 88.99 24,100.00 2,144,671.83
- lantai kerja 5cm m3 5.70 539,800.00 3,079,300.60

- Beton K225 m3 6.07 682,600.00 4,144,137.49
- Lantai kerja 5 cm m3 17.11 539,800.00 9,237,901.80

- Plastik cor m2 123.80 3,300.00 408,538.24
- Beton K225 Plat t = 8 cm m3 11.71 682,600.00 7,994,314.00
2 Struktur Kolom
- Beton K225 m3 9.19 682,600.00 6,274,778.03
- Bekisting m2 161.93 80,100.00 12,970,376.58

- Beton K225 m3 3.01 682,600.00 2,053,519.42
- Bekisting m2 18.53 122,600.00 2,271,585.44
Page 55 of 73
- plastik cor m2 22.23 3,300.00 73,372.58

- Beton K225 m3 2.72 682,600.00 1,859,275.64
- Bekisting m2 23.02 77,400.00 1,781,918.62
- Galian pondasi m3 0.20 24,100.00 4,837.83

- Lantai toilet Lt.bawah + dinding toilet setinggi 20cm m2 29,800.00 -

1 Struktur Kolom
- Beton K225 m3 5.28 682,600.00 3,601,880.14
- Bekisting m2 102.99 80,100.00 8,249,206.28

- Beton K225 m3 14.05 682,600.00 9,591,246.94
- Bekisting m2 160.10 130,800.00 20,940,567.75

- Beton K225 m3 20.98 682,600.00 14,320,546.51
- Bekisting m2 122.29 122,600.00 14,992,905.87
- plastik cor m2 146.75 3,300.00 484,273.31
- Beton K225 m3 2.99 682,600.00 2,037,903.10
- Bekisting m2 21.74 122,600.00 2,665,753.26
- plastik cor m2 26.09 3,300.00 86,104.27


- Dak dan canopy m2 21.74 29,600.00 643,607.64

- Beton K225 m3 10.26 682,600.00 7,004,434.67
- Bekisting m2 134.65 130,800.00 17,612,502.71
- plastik cor m2 161.58 3,300.00 533,222.56

- Beton K225 m3 9.93 682,600.00 6,781,431.19
- Bekisting m2 59.70 122,600.00 7,319,720.05
- plastik cor m2 71.64 3,300.00 236,428.15


- Dak dan canopy m2 70.06 29,600.00 2,073,894.14
Page 56 of 73

3 m' 32.89 38,400.00 1,263,105.38
openingnya.

3 m' 42.63 38,400.00 1,636,846.15
openingnya.


- Teras Samping m2 4.94 188,200.00 929,589.07
4 Koral sikat (K9)

- Selasar Depan m2 9.04 188,200.00 1,700,736.86


- Tangga service m2 1.15 6,700.00 7,711.17
-
8 Finishing Anak Tangga Service(K4) -
Page 57 of 73

- Lantai granite Indo Gress uk. 40x40 cm ; tipe Zirconium Unpolished (K10) m2 1.86 154,100.00 286,283.57
10 Area Kitchen :
- Keramik dinding dapur 20x20 cm tinggi 80 cm, tipe Lucido Bianco W. 20106 m2 2.69 109,700.00 294,597.34
-



- Balkon samping m2 1.16 188,200.00 218,936.75
- gutter 5 cm m' 3.32 32,200.00 106,928.11



- Drying Area m2 5.43 58,500.00 317,380.03

3 P3 set 5.00 1,939,593.00 9,697,965.00
4 PJ4 set 2.00 2,390,200.00 4,780,400.00
Sub Jumlah V.A 28,239,749.09

Page 58 of 73
1 P4 set 1.00 487,700.00 487,700.00
Sub Jumlah V.B 487,700.00
1 PJ1 set 2.00 8,531,110.00 17,062,220.00
2 PJ2 set 1.00 5,978,090.00 5,978,090.00
3 PJ3 set 2.00 13,957,080.00 27,914,160.00
4 PJ5 set 1.00 15,839,210.00 15,839,210.00
5 PJ6 set 1.00 8,206,900.00 8,206,900.00
6 J1 set 1.00 719,254.00 719,254.00
7 J2 set 2.00 1,558,562.00 3,117,124.00
8 J3 set 1.00 868,198.00 868,198.00
9 J4 set 1.00 285,262.00 285,262.00
10 J5 set 1.00 709,410.00 709,410.00
11 J6 set 1.00 1,814,720.00 1,814,720.00
12 J7 set 1.00 1,142,760.00 1,142,760.00
13 J8 set 1.00 897,837.00 897,837.00
14 J9 set 1.00 1,453,274.00 1,453,274.00
15 J10 set 1.00 16,208,360.00 16,208,360.00
16 J11 set 1.00 1,930,280.00 1,930,280.00
17 J12 set 2.00 6,476,710.00 12,953,420.00
18 J13 set 1.00 15,218,610.00 15,218,610.00
19 J14 set 1.00 3,582,360.00 3,582,360.00
19 J15 set 1.00 6,082,950.00 6,082,950.00
19 J16 set 1.00 8,079,570.00 8,079,570.00
Sub Jumlah V.C 150,063,969.00

1 20x20 Jari-jari tebal 2 mm, plat dudukan handrail tebal 3 mm finish Duco semprot
+ handrailling kayu
- Tangga kamper
Utama oven 4x6 pinggulan finish melamic open pour
& Balkon m' 9.35 596,700.00 5,579,779.21
- Tangga service m' 4.80 596,700.00 2,863,919.21
- Service Area lt.2 m2 3.08 117,200.00 360,684.08
3 Tangga Monyet untuk maintenance ke Dak Atap + Watertorn Pipa besi ∅ 2" + 1"

1 m2 94.01 116,900.00 10,990,139.79
2 m2 27.55 45,100.00 1,242,392.27
Mowilex
Plafond Weathercoat
9mm Jayaboard Rangka metal furring +
3 m' 80.50 105,200.00 8,468,653.67
cat Plafond Ex. Mowilex Cendana area tepi dinding ruangan
4 m2 5.18 45,100.00 233,579.36
Weathercoat
5 m' 52.11 49,100.00 2,558,656.60

1 m2 122.57 116,900.00 14,328,618.37
2 m2 27.39 45,100.00 1,235,329.11
Page 59 of 73
3 m2 14.11 182,300.00 2,572,765.63
open pour
Plafond Drop 400mm Flat gypsumboard 9mm Jayaboard Rangka metal furring +
5 m' 122.16 128,600.00 15,709,664.89
cat Plafond Ex. Mowilex Cendana area dalam ruangan
6 m' 63.24 49,100.00 3,105,196.19

- Genteng badan m2 164.97 88,000.00 14,517,336.37

set 1.00 1,818,800.00 1,818,800.00
(Column#W)
( L=260 mm )
bh 2.00 235,000.00 470,000.00
mm)
2 Kitchen

1 Master bathroom :
set 1.00 1,818,800.00 1,818,800.00
set 1.00 4,501,200.00 4,501,200.00
AvanColumn # W
Page 60 of 73
- Wastafel ex. Toto ; type L 548 W/FW Under counter lavatory + TL 516 G set 1.00 1,194,500.00 1,194,500.00
TX 119 LES Ego II 8 Lavatory Faucet w/1 1/4 pop-up Waste, P-trap
THX1A-5N
bh 2.00 235,000.00 470,000.00
mm)
2 Kiddie bathroom :
set 1.00 1,818,800.00 1,818,800.00
(Column#W)
( L=260 mm )
bh 2.00 235,000.00 470,000.00
mm)
3 Toilet service
bh 2.00 235,000.00 470,000.00
mm)
4 Washing Area
bh 1.00 235,000.00 235,000.00
mm)

1 Equipment
- Pantek sumur u/. Jet pump 30m+ pipa casing dia. 4" 28 m' + Pipa Suction ttk 1.00 7,502,400.00 7,502,400.00
dia 1 1/4" & 3/4"
- Pompa jetpump EX. Shimizu ; 250 w ; tangki putih utk daya suction 30m unit 1.00 2,635,300.00 2,635,300.00
2 Supply

- PVC AW dia. 1" m' 9.06 13,100.00 118,631.54
- PVC AW dia. 3/4" m' 10.87 10,500.00 114,103.61
- PVC AW dia. 1/2" m' 10.16 9,100.00 92,461.96

- PVC AW dia. 1" m' 9.06 13,100.00 118,631.54
- PVC AW dia. 3/4" m' 11.43 10,500.00 119,998.97
- PVC AW dia. 1/2" m' 28.27 9,100.00 257,278.29
Sub Jumlah X.A 18,675,164.44
- dia. 1/2" m' 45.14 17,400.00 785,465.03
Page 61 of 73
1 Equipment
- Biaya Pasang termasuk galian tanah, urugan kembali, pondasi septictank unit 1.00 675,300.00 675,300.00

- PVC AW - dia. 6" m' 43.69 150,700.00 6,584,438.73
- PVC AW - dia. 4" m' 23.87 70,800.00 1,690,063.13
- PVC AW - dia. 3" m' 83.83 43,300.00 3,629,639.48
- PVC AW - dia. 2" m' 23.44 25,400.00 595,494.90

- PVC AW - dia. 4" m' 23.27 70,800.00 1,647,260.59
- PVC AW - dia. 3" m' 10.58 43,300.00 457,924.91
- PVC AW - dia. 2" m' 31.73 25,400.00 805,863.23
5 Perlengkapan lain
bh 1.00 235,000.00 235,000.00
mm)
Sub Jumlah X.C 27,049,827.67

1 Sparing pipa PVC dia. 2" tipe - AW dibawah Drive Way searah saluran (2Jalur ) m' 11.37 25,400.00 288,903.11
3 Dop dia. 1 1/4" bh 4.00 37,600.00 150,400.00
4 Dop dia. 2" bh 4.00 42,900.00 171,600.00

3 Box OKA 1 Phase set 1.00 80,400.00 80,400.00

1 Inst. Titik lampu dan spare cable ; kabel NYM 3 x 2.5 mm2 ex. Eterna + conduit ttk 64.00 148,300.00 9,491,200.00
2 ttk 8.00 178,600.00 1,428,800.00
1/2"
Inst. stopkontak pompa jetpump dan distribusi+ kabel NYM 3 x 4 mm2 ex. Eterna
5 ttk 1.00 216,800.00 216,800.00
+ conduit
Instalasi Grounding sistem kabel BC 10 mm2 (lengkap+pipa GIP&ujung tombak
9 ttk 2.00 1,000,000.00 2,000,000.00
kuningan)

Page 62 of 73
7 bh 3.00 55,500.00 166,500.00
Lampu indicator

- Beton K225 tebal 8 cm m3 3.18 682,600.00 2,172,154.33
- Paving block type Altstadt Pola design 8 cm ( 90 % natural+10 % warna
m2 32.77 191,500.00 6,275,546.92
khusus )

- Galian tanah m3 41.66 24,100.00 1,003,919.25
- Beton K225 m3 2.05 682,600.00 1,399,818.19
- Begisting m2 27.34 45,200.00 1,235,897.69
4 m2 73.48 71,300.00 5,238,950.07
top level + 120 cm
REKAPITULASI





Page 63 of 73


TOTAL (1 UNIT) : 963,643,383.32

JASA 10% : 96,364,338.33
TOTAL GENERAL : 1,060,007,721.65
CATATAN :
- PPN 10%
-
-
Page 64 of 73
0.1837%
0.4143%
0.1787%
0.4226%
0.2735%
0.0484%
0.0164%
0.0131%
0.0361%
0.0044%
0.2108%
0.0733%
0.4455%
0.2226%
0.0484%
1.3853%
0.1156%
0.3195%
0.4300%
1.6763%
0.3797%
0.0347%
0.9586%
0.0859%
0.0360%
0.0424%
0.8296%
0.4451%
0.6512%
1.8336%
1.3460%
0.0000%
0.0000%
0.2131%
0.2442%
0.2357%
Page 65 of 73
0.0076%
0.0000%
0.0000%
0.1929%
0.4440%
0.1849%
0.0005%
0.0001%
0.0002%
0.0000%
0.0000%
0.0000%
0.0678%
0.3738%
1.0607%
0.8560%
0.0000%
0.0000%
0.9953%
1.6917%
2.1731%
0.0000%
0.0000%
1.4861%
1.6488%
1.5559%
0.0503%
0.0000%
0.0000%
0.2115%
0.2423%
0.2766%
0.0089%
0.0000%
0.0000%
0.0746%
0.0672%
0.0000%
0.0000%
0.0668%
0.7269%
1.1671%
1.8277%
0.0553%
0.0000%
0.0000%
0.7037%
0.7930%
0.7596%
0.0245%
0.0000%
0.0000%
0.2817%
0.0000%
0.0000%
0.2152%
Page 66 of 73
1.9339%
0.2805%
0.1311%
1.5140%
0.6598%
0.0627%
0.4576%
0.6598%
0.0539%
1.2049%
0.3073%
0.1699%
0.9504%
0.4142%
0.0417%
0.3447%
0.4305%
0.0678%
0.2209%
0.0072%
0.0619%
0.0663%
0.0289%
0.0675%
1.8393%
0.0000%
0.0000%
0.7286%
0.0000%
0.0000%
0.0965%
0.0000%
0.0000%
0.1765%
0.0000%
0.0000%
0.4310%
0.0000%
0.0000%
0.0000%
0.4307%
0.2500%
0.0000%
0.0000%
0.0008%
0.0000%
0.0000%
0.0223%
Page 67 of 73
0.0198%
0.0000%
0.0000%
0.0297%
0.0182%
0.3207%
0.0245%
0.0247%
0.0000%
0.0000%
0.0822%
0.0184%
0.0306%
0.0225%
2.0799%
0.0000%
0.0000%
0.0558%
0.0163%
0.4410%
0.0235%
0.0237%
0.0120%
0.0000%
0.0000%
0.0320%
0.0193%
0.1178%
0.0243%
0.0245%
0.0124%
0.0000%
0.0000%
0.0227%
0.0111%
0.0000%
0.0000%
0.0872%
0.0000%
0.0000%
0.0127%
0.0634%
0.0000%
0.0000%
0.0329%
0.0000%
0.0000%
0.0000%
0.0000%
0.0000%
0.0000%
0.0000%
0.2275%
1.2006%
1.0064%
0.4961%
Page 68 of 73
0.0000%
0.0506%
1.7706%
0.6204%
2.8967%
1.6437%
0.8517%
0.0746%
0.3235%
0.0901%
0.0296%
0.0736%
0.1883%
0.1186%
0.0932%
0.1508%
1.6820%
0.2003%
1.3442%
1.5793%
0.3718%
0.6312%
0.8384%
0.0000%
0.0000%
0.5790%
0.2972%
0.0000%
0.0374%
0.0000%
0.2224%
0.0000%
0.0000%
1.1405%
0.0000%
0.1289%
0.8788%
0.0000%
0.0242%
0.2655%
0.0000%
0.0000%
1.4869%
0.0000%
0.1282%
Page 69 of 73
0.0000%
0.2670%
0.0000%
0.5982%
0.0000%
1.6302%
0.0000%
0.3222%
0.0561%
0.0000%
0.0000%
2.6217%
0.0279%
0.1761%
0.0000%
1.5065%
0.3957%
0.0158%
0.0315%
0.8370%
0.0050%
0.0226%
0.0000%
0.0000%
0.1887%
0.0000%
0.1691%
0.0000%
0.0000%
0.0355%
0.2484%
0.0000%
0.0000%
0.0488%
0.0000%
0.0000%
0.0000%
0.0393%
0.0308%
0.0000%
0.0873%
0.0000%
0.0000%
0.2380%
0.0000%
0.1761%
0.1887%
0.0000%
0.4671%
0.0355%
Page 70 of 73
0.1240%
0.0000%
0.0000%
0.0488%
0.0000%
0.1887%
0.1691%
0.0000%
0.0000%
0.0355%
0.2484%
0.0000%
0.0488%
0.0000%
0.0000%
0.0379%
0.0291%
0.0488%
0.0000%
0.0000%
0.0291%
0.0244%
0.0000%
0.7785%
0.0000%
0.2735%
0.1148%
0.3253%
0.0517%
0.0000%
0.0000%
0.0435%
0.0171%
0.0408%
0.0000%
0.0000%
0.0123%
0.0118%
0.0096%
0.0000%
0.0000%
0.0123%
0.0125%
0.0267%
0.2075%
0.0000%
0.0815%
0.0000%
Page 71 of 73
0.0000%
0.3323%
0.0701%
0.0000%
0.0000%
0.6833%
0.1754%
0.3767%
0.0618%
0.0281%
0.0000%
0.0000%
0.1709%
0.0475%
0.0836%
0.0807%
0.0177%
0.0000%
0.0000%
0.0180%
0.0244%
0.0345%
0.3079%
0.2942%
0.0000%
0.0000%
0.0300%
0.0204%
0.0156%
0.0178%
0.0000%
0.0000%
0.0533%
0.0533%
0.0083%
0.0421%
0.0000%
0.0000%
0.9849%
0.1483%
0.5817%
0.0900%
0.0225%
0.0225%
0.0262%
0.0195%
0.2075%
0.0000%
0.0000%
0.0862%
0.5233%
0.0000%
0.0283%
Page 72 of 73
0.0904%
0.1720%
0.0059%
0.0173%
0.0119%
0.0172%
0.0356%
0.0000%
0.1114%
0.2254%
0.2346%
0.6512%
0.0556%
0.1042%
0.0117%
0.1137%
0.3014%
0.0000%
0.1453%
0.6142%
0.1283%
0.5437%
1.3950%
100.0000%
Page 73 of 73

Rab Rumah Sudut

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 Rumah Sudut

Diunggah oleh

Hak Cipta:

Format Tersedia

Sub Jumlah XII 43,275,581.

I PEKERJAAN PERSIAPAN 114,307,200.0

II. PEKERJAAN PONDASI & STRUKTUR

II.A. Pekerjaan Tanah & Pondasi 51,050,728.7

III PEKERJAAN DINDING + FINISHING

III.A Pekerjaan Dinding Lantai - 1 61,365,030.3

IV. PEKERJAAN FINISHING LANTAI

IV.A Pekerjaan Finishing Lantai Dasar 41,297,947.3

V. PEKERJAAN KUSEN PINTU & JENDELA

V.A Pintu Kayu (Kusen dan Daun) + Aksesoris 27,629,409.1

VI. PEKERJAAN RAILLING & TANGGA SERVICE 5,647,162.0

VII. PEKERJAAN PLAFOND

VII.A Pekerjaan Plafond Lantai - 1 20,879,902.0

VIII. PEKERJAAN ATAP 55,226,704.0

IX. PEKERJAAN SANITARY

IX.A Pekerjaan Sanitary Lantai - 1 5,777,500.0

X.A. Pekerjaan Instalasi Air Bersih 18,700,590.0

XI. PEKERJAAN ELEKTRIKAL

XI.A Pekerjaan Panel & Kabel Toevoer 1,106,800.0

XII. PEKERJAAN LUAR DAN HALAMAN 43,275,581.5

- Harga diatas belum termasuk PPN 10%

- Harga diatas sudah termasuk kuli turun barang

- Harga belum termasuk :

- Pek. Unit AC & inst. Refrigerantnya

- Harga sudah termasuk :

NO URAIAN PEKERJAAN UNIT Harga Satuan Total Harga

CATATAN UMUM ( TIDAK BOLEH DIHILANGKAN )

Sub Jumlah I 9,810,473.56

II. PEKERJAAN PONDASI & STRUKTUR

2 Pekerjaan Pondasi Batu Kali

3 Pekerjaan Tie Beam / Sloof

Sub Jumlah II.A 43,187,011.22

II.B Pekerjaan Struktur Lantai Dasar

Struktur Canopy (Plat & balok Overstek) as

4 Struktur Tangga ( termasuk balok bordes )

5 Waterproofing coating ex Sika Top/ Setara

Sub Jumlah II.B 42,209,049.16

II.C Pekerjaan Struktur Lantai Atas

2 Struktur Balok + Janggutan

3 Struktur Plat lantai

5 Waterproofing coating ex Sika Top/ Setara

6 Screeding + Kawat Ayam

Sub Jumlah II.C 105,361,171.97

II.D Pekerjaan Struktur Lantai Atap

2 Struktur Plat Atap & Dak talang

3 Waterproofing coating ex Sika Top/ Setara

4 Screeding + Kawat Ayam

Sub Jumlah II.D 41,286,031.21

III PEKERJAAN DINDING + FINISHING

III.B Pekerjaan Dinding Lantai - 2

Sub Jumlah III.B 30,610,412.25

III.C Pekerjaan Dinding Lantai - Atap Dak Beton Parapet

Sub Jumlah III.C 647,411.18

IV. PEKERJAAN FINISHING LANTAI

Homogenous Tile Niro Granite uk. 60x60 cm type Nordic Stone

Homogenous Tile Niro Granite uk. 60x60 cm type Nordic Stone

4 Koral sikat (K9)

6 Keramik Roman uk. 30 x 30 cm ; tipe 337409 (K8)

8 Keramik Toilet Powder Room

9 Keramik Toilet service

11 Area Pantry : ----------> meja + wastafel by Others ( Interior )

Sub Jumlah IV.A 31,598,017.38

IV.B Pekerjaan Finishing Lantai Atas