Serang, - - 202
Jumlah Biaya
Rp.
6
11,587,324
10,898,788
115,595,458
72,333,022
176,476,480
3,047,200
74,394,196
8,381,500
38,355,932
6,337,800
517,407,700
56,914,847
574,322,547
574,322,000
Serang, - - 2022
1 2 3 4 5
I. PEKERJAAN BONGKARAN
1 Bongkar bubung genteng 54.00 m' 12,400 669,600
2 Bongkar atap genteng 665.60 m2 9,600 6,389,760
3 Bongkar rangka atap 665.60 m2 14,900 9,917,440
4 Bongkar listplang 150.00 m' 5,900 885,000
5 Bongkar kuda - kuda + gordeng 15.40 m3 120,300 1,852,620
6 Bongkar pintu 12.00 bh 6,000 72,000
7 Bongkar kloset 4.00 bh 11,200 44,800
8 Bongkar dinding poselin 150.00 m2 7,400 1,110,000
9 Bongkar bak mandi 2.00 bh 24,800 49,600
10 Bongkar dinding bata 56.00 m2 8,800 492,800
II. PEK. PONDASI
1 Pasang bouwplang 50.00 m' 70,180 3,509,000
2 Galian tanah pondasi 42.30 m3 73,700 3,117,510
3 Urugan pasir bawah pondasi 3.85 m3 210,100 808,885
4 Pasang pondasi batu kali 1 : 5 43.80 m3 836,400 36,634,320
5 Urugan tanah kembali 10.58 m3 22,300 235,823
III. PEK. BETON / DINDING
1 Pasang beton praktis 1 : 2 : 3 - m3 3,832,000 -
2 Pek. sloof beton 20x25 7.35 m3 4,556,200 33,488,070
3 Pek. Kolom beton 15x15 7.62 m3 5,800,200 44,174,323
4 Pek. Ring balok beton 15x20 6.63 m3 5,800,200 38,455,326
5 Pek. Balok latei 10x15 4.37 m3 4,556,200 19,910,594
6 Pasang dinding bata 1 : 5 514.00 m2 137,830 70,844,620
7 Pasang plesteran dinding 1 : 5 + acian 1,038.00 m2 64,680 67,137,840
8 Pasang dinding keramik 30 x 60 cm 148.50 m2 183,370 27,230,445
9 Pasang roster beton 15x30 144.00 bh 22,600 3,254,400
10 Pasang batu muka + couting 42.00 m2 206,800 8,685,600
11 Pasang list plesteran diatas batu muka 45.00 m' 23,600 1,062,000
IV. PEK. KAYU & KACA
1 Pas. kusen aluminium 4" ex alexindo 228.80 m' 159,170 36,418,096
2 Pas. pintu panel aluminium cmposite 10.00 bh 3,250,000 32,500,000
3 Pas. Pintu aluminium + kusen KM/WC 2.00 bh 1,698,000 3,396,000
4 Pasang jendela aluminium casment 9.00 bh 787,800 7,090,200
5 Pasang kaca polos 5 mm 12.86 m2 142,100 1,827,406
6 Pas. listplang woodplang lebar 20 cm 88.60 m' 47,200 4,181,920
V. PEK. ATAP & PLAFOND
1 Pas. kuda-kuda+rangka atap baja ringan 514.60 m2 215,400 110,844,840
2 Pas. atap genteng metalroof hijau 514.60 m2 125,000 64,325,000
3 Pasang aluminium foil 514.60 m2 44,300 22,796,780
4 Pasang bubung genteng metal 85.00 m' 125,900 10,701,500
5 Pas. rangka plafond besi hollow galvanis 353.60 m2 163,800 57,919,680
6 Pasang penutup plafond Gypsum 211.60 m2 62,900 13,309,640
7 Pasang penutup plafond GRC 142.00 m2 42,900 6,091,800
8 Pasang list plafond sudut 10 X 10 profil 223.50 m' 26,500 5,922,750
9 Pasang list plafond 5 X 5 profil 120.10 m' 16,500 1,981,650
10 Pasang list plafond 1 X 5 profil 121.00 m' 19,200 2,323,200
11 Pas. talang jure seng BJLS 0,3+papan 18.00 m' 88,100 1,585,800
VI. PEK. ALAT GANTUNGAN
1 Pasang kunci tanam uk. besar 10.00 bh 194,500 1,945,000
2 Pasang engsel pintu 33.00 bh 33,400 1,102,200
VII. PEK. LANTAI
1 Urugan pasir bawah lantai 18.31 m3 210,100 3,846,931
2 Pasang lantai granite 60 x 60 262.50 m2 425,294 111,639,675
3 Pas.Lantai keramik 30x30 cm KM/WC 16.50 m2 194,496 3,209,184
4 Pasang rabat beton 1 : 3 : 5 lps granite 92.30 m2 283,200 26,139,360
5 Pasang grevel 1/2 dia 20 cm 110.00 m' 173,300 19,063,000
VIII. PEK. SANITAIR
1 Pasang kloset duduk monoblok 4.00 bh 1,952,000 7,808,000
2 Pasang jet wosher 4.00 bh 75,000 300,000
3 Pasang hand shower 4.00 bh 634,100 2,536,400
3 Pasang saringan air 4.00 bh 40,000 160,000
4 Pasang kran air 4.00 bh 42,500 170,000
5 Perbaikan / pengurasan.septicktank 2.00 unt 500,000 1,000,000
6 Pas.instalasi air dalam PVC dia. 1/2" 30.00 m' 23,200 696,000
7 Pasang pipa air kotor PVC dia. 2" 10.00 m' 92,800 928,000
8 Pasang pipa air kotor PVC dia. 4" 10.00 m' 106,100 1,061,000
9 Pas.meja dapur lap keramik uk.20 x 20 c 2.00 bh 856,300 1,712,600
10 Pas. Tempat cuci stainless steel 2.00 bh 781,800 1,563,600
IX. PEK. PENGECATAN
1 Pengecatan kayu 85.20 m2 70,900 6,040,680
2 Pengecatan dinding 1,042.41 m2 51,100 53,267,151
3 Pengecatan plafond 353.60 m2 36,000 12,729,600
X. PEK. INSTALASI LISTRIK
1 Pasang instalasi titik lampu 36.00 ttk 158,100 5,691,600
2 Pasang instalasi stop kontak 16.00 ttk 156,300 2,500,800
3 Pasang lampu downligh isi LED 20.00 bh 101,500 2,030,000
4 Pasang lampu LED 18 watt 16.00 bh 44,200 707,200
4 Pasang fiting lampu 16.00 bh 41,400 662,400
5 Pasang panel MCB 1 group 1.00 bh 266,800 266,800
6 Pasang arde pentanahan 1.00 bh 206,400 206,400
7 Pasang saklar engkel 8 bh 36,300 290,400
8 Pasang saklar seri 14 bh 41,400 579,600
9 Pasang stop kontak 16 bh 35,000 560,000
Jumlah ................................... Rp.
PPN 11 % ............................. Rp.
Jumlah ................................... Rp.
Dibulatkan .............................. Rp.
Serang, - - 202
Jumlah Biaya
Rp.
21,483,620
44,305,538
314,243,218
85,413,622
297,802,640
3,047,200
163,898,150
17,935,600
72,037,431
13,495,200
1,033,662,219
113,702,844
1,147,365,063
1,147,365,000
Serang, - - 2022
1 2 3 4 5
A. PEKERJAAN PAGAR GERBANG
I. PEKERJAAN BONGKARAN
1 Bongkar pagar lama 103.00 m2 75,000 7,725,000
2 Bongkar pilar beton 34.00 m3 792,000 26,928,000
3 Buang sisa bongkaran 1.00 Ls 2,520,000 2,520,000
II. PEK. PERSIAPAN & PONDASI
1 Galian pondasi 51.50 m3 86,900 4,475,350
2 Pasang pondasi plat cakar ayam 50.50.20 51.50 m3 5,139,100 264,663,650
3 Urugan pasir bawah pondasi 1,648.00 m3 232,800 383,654,400
4 Urugan tanah kembali bekas galian 20.05 m3 63,800 1,279,190
III. PEK. BETON BERTULANG
1 Pasang sloof beton bertulang praktis 6.18 m3 5,690,000 35,164,200
2 Pasang kolom beton bertulang praktis 16.32 m3 6,039,400 98,563,008
IV. PEK. DINDING PAGAR
1 Pasang dinding 1/2 bata merah 10.08 m2 129,200 1,302,336
2 Pasang dinding bata merah 618.00 m2 129,200 79,845,600
3 Pasang batu undesit 108.80 m2 264,400 28,766,720
4 Pasang ornamen pilar pagar 68.00 ttk 500,000 34,000,000
5 Pasang lampu pilar bulat isi FL LED 8 W 68.00 bh 375,000 25,500,000
6 Pasang instalasi titik lampu 68.00 ttk 206,000 14,008,000
V. PEK. PAGAR DAN GERBANG BESI
1 Pasang pagar besi piva galvanis 1 3/4 206.00 m' 990,000 203,940,000
2 Pas. pintu gerbang besi piva galvanis 10.00 m' 2,422,700 24,227,000
VI. PEK. PENGECATAN
1 Pengecatan dinding exterior 1,260.00 m2 51,200 64,512,000
2 Coating batu undesit 108.08 m2 32,900 3,555,832
3 Pengecatan besi 206.00 m2 52,500 10,815,000
B. PEKERJAAN GAPURA GERBANG
1 Galian pondasi 1.28 m3 86,900 111,232
2 Pasang pondasi plat/cakar ayam 80.80.2 0.26 m3 5,139,100 1,315,610
3 Urugan pasir bawah pondasi 0.25 m3 232,800 58,200
4 Urugan kembali tanah bekas galian 1.15 m3 63,800 73,370
5 Pasang kolom beton bertulang praktis 1.60 m3 6,039,400 9,663,040
6 Pasang sloof beton bertulang praktis 0.19 m3 5,690,000 1,092,480
7 Pasang dinding bata merah 1 pc : 5 pc 4.50 m2 129,200 581,400
8 Pasang batu undesit 12.08 m2 264,400 3,193,952
9 Pasang acian/finishing 1,236.00 m2 43,700 54,013,200
10 Coating batu undesit 12.08 m2 32,900 397,432
Jumlah ................................... Rp.
PPN 11 % ............................. Rp.
Jumlah ................................... Rp.
Dibulatkan .............................. Rp.
Serang, - - 202
Jumlah Biaya
Rp.
37,173,000
654,072,590
133,727,208
183,422,656
228,167,000
78,882,832
70,499,916
1,385,945,202
152,453,972
1,538,399,174
1,538,399,000
Serang, - - 2022