D BAHAN KACA
Kaca Bening 5 mm m2 207,000
Kaca Buram 5 mm m2 241,500
Kaca Ryben 5 mm m2 287,500
Kaca Polos 10 mm m2 2,530,000
Kaca Polos 12 mm m2 2,875,000
Rangka Nako Lengkap Terali 7 mata Set/daun 517,500
E BAHAN BESI
1 Besi Beton Kg 10,350
2 Besi Ulir Kg 10,350
3 Besi Plat Kg 11,799
4 Besi Profil Siku Kg 6,762
5 Besi Profil C Kg 9,246
6 Besi Profil IWF Kg 13,110
7 Besi Hollow 60 60 3 btg/6m 356,040
8 Besi Hollow 40 40 3 btg/6m 379,500
9 Baja Ringan SMART TRUSS m2 234,600
- Type C 7,5 cm t= 0,75 - 1,0 mm
- Reng 4 cm t= 0,45
10 Paku Biasa Kg 28,750
11 Paku Seng (payung) RRT Kg 34,500
12 Kawat Beton Kg 23,000
13 Kawat Duri roll 230,000
F BAHAN PIPA
1 Pipa Besi GIP
ؽ Inci – 6 m Btg 175,950
Ø ¾ Inci – 6 m Btg 195,500
Ø 1 Inci – 6 m Btg 289,225
Ø 1 ½ Inci – 6 m Btg 517,500
Ø 2 Inci – 6 m Btg 625,025
Ø 2 ½ Inci – 6 m Btg 993,025
Ø 3 Inci – 6 m Btg 1,316,750
Ø 4 Inci – 6 m Btg 1,552,500
2 Pipa PVC
Ø ½ Inci – 4 m Btg 17,250
Ø ¾ Inci – 4 m Btg 25,300
Ø 1 Inci – 4 m Btg 40,825
Ø 1¼ Inci – 4 m Btg
Ø 1¾ Inci – 4 m Btg 51,750
Ø 1½ Inci – 4 m Btg 91,425
Ø 2 Inci – 4 m Btg 131,100
I BAHAN PENGGANTUNG
1 Kunci Tanam
Standar set 287,500
2 slag Standar set 402,500
2 slag DECSON set 575,000
2 Penggantung
Hak Angin Kecil psg 17,250
Hak Angin Besar psg 23,000
Grendel Kecil psg 28,750
Grendel Besar psg 23,000
Engsel Pintu psg 40,250
Engsel Jendela psg 40,825
Expanyolet psg 155,250
BAHAN ALLUMINIUM
1 Kosen Alluminium 4 " warna m' 109,250
2 Bingkai jendela Allumimium 2 " Warna m' 74,750
3 Bingkai pintu Allumimium 3 " Warna m' 138,000
4 Alluminium composit panel 4 mm lbr 1,035,000
5 Handle pipa Stainlesstell h = 80 cm bh 345,000
6 Kunci u/ Pintu Alluminium bh 172,500
7 Floor Hinges Dekson bh 690,000
8 Door Closer Alpha bh 166,750
9 Pipa stainles steel Dia. 3 " 1,2 mm m' 862,500
10 Pipa stainles steel Dia. 2 " 1 mm m' 425,500
11 Pipa stainles steel Dia. 1 " 1 mm m' 230,000
12 Spandrel Alluminium btg / 6 m 143,750
13 Wall angle Alluminium btg / 6 m 51,750
14 Floor Hinges bh 1,667,500
15 Fitting + kunci set 1,552,500
J BAHAN SANITER
1 Bathtub w/ Hand Grip and Apported Anti Slip PPY 1710 set 13,915,000
2 HPWE
Bath Shower TR 306 SB set 1,265,000
3 Urinoar TOTO ( U 57, T 60 P, T62 - 16, 64 BW, T 9 RA) set 2,127,500
4 Kloset TOTO CW 868 J, CW 868 PJ (complit) set 4,600,000
5 Kloset TOTO CW 660 J, SW 660 IJ (complit) set 2,645,000
6 Closet Jongkok TOTO CE 7 set 259,900
7 Wastafel L 521 V1A ( TX 111 LRYR, THX3A-1N+THX1A-5N, set 2,065,400
8 TL511C1WN,
Shower SprayTS126AR )
with stop valveTOTO TX 403 SCR set 464,600
9 Hand shower set with Sink Tap TOTO TX 423 SMCR bh 786,600
10 Fixed Shower Head TOTO TX 422 S 1,564,000
11 Kitchen faucets TOTO TX 603 KCS set 578,450
12 Sink Tap TOTO T23 BQ 13 N bh 347,300
13 Cermin + Rak set 201,250
14 Floor Drain TOTO TX 1 BN bh 376,050
15 Clean Out San Ei bh 310,500
16 Pompa Mesin Bh 1,725,000
17 Reservoir fiber = 1 m3 Bh 1,207,500
18 Reservoir Stainless stell = 1 m3 Bh 4,427,500
19 Stop Kran Bh 86,250
20 Kran Air Bh 43,125
K BAHAN FINISHING/CAT
1 Cat Tembok
2 Cat Dasar 5 Kg 103,500
3 Cat Kilap 5 Kg 166,750
4 ICI Pentalite Dulux ltr 62,100
5 ICI Weathershield Dulux ltr 87,400
6 Mowilex ( dalam) ltr 55,200
7 Mowilex ( luar) ltr 66,700
8 Undercoat ltr 55,200
9 Cat Tembok Metrolite,Kimes,Vinilex kg 17,250
Cat Kayu
1 Cat Dasar Kg 63,250
2 Cat Kilap Ltr 57,500
3 Palatone Ltr 56,350
4 ICI Dulux Kg 81,650
5 Cat Kayu Pasific Paint Kg 34,500
6 Politur Kg 57,500
7 Meni 4 Kg 57,500
8 Minyak Cat Ltr 34,500
Cat Atap
1 Cat Dasar Kg 88,550
2 Cat Kilap Ltr 117,300
3 Lem Seng Ltr 9,200
4 Amplas/Kertas Gosok Lbr 3,450
5 Dempul Kg 34,500
6 Residu 10 ltr 72,450
L BAHAN LISTRIK
1 BM 1 x 18 w Artolite set 126,270
2 TL 1 x 18 w + Kap Artolite RM 300 set 363,285
3 TL 2 x 18 w + Kap Artolite RM 300 set 431,365
4 TL 3 x 18 w + Kap Artolite RM 300 set 668,380
5 TL 4 x 18 w + Kap Artolite RM 300 set 788,325
6 Down Light halogen Artolite DO3 set 224,825
7 Down Light SL 18 w Artolite RD 150 set 162,955
8 B 7201 SCB 20 ACR set 183,770
9 Down Light SL 18 w Artolite RD 175 set 165,485
10 Emergency Lamp GMS HG 36 w set 904,360
11 Sorot Lamp AMEG E40 250 w set 781,540
12 lampu taman GL Pilar daico E55 set 486,105
13 Lampu Mercury RL 01 G 150 w set 1,646,800
14 Instalasi cahaya / Stop kontak ttk 189,750
15 Saklar triple set 37,375
16 Saklar ganda set 23,000
17 Saklar tunggal set 23,000
18 Stop kontak KKB set 31,625
19 Stop kontak KKK set 31,625
20 TL 2 x 18 w + Kap Pan Pasific RM set 201,250
21 TL 4 x 18 w + Kap Pan Pasific RM set 373,750
22 TL 1 x 18 w + Kap Pan Pasific TKI set 126,500
23 TL 1 x 36 w + Kap Pan Pasific TKI set 143,750
24 Down Light halogen set 74,750
25 Down Light Panasonic + SL 18 w set 74,750
26 Panel penerangan lengkap komponen set 1,552,500
27 Baret B 79993 SQUARE 4 32 ACR MILK FROST set 254,725
BAHAN TAMBAHAN
1 Lem CA-15 U/ List profil 20kg 65,550
2 List propil Gypsum P 11 btg /2 m 29,900
3 Wall paper Rol (10 x 0,50) 345,000
4 Top cross PN 201 m' 8,969
5 Furring channel PN 204 m' 8,506
6 Conector PN 210 pcs 839
7 Suspension clip PN 223 pcs 2,749
8 Suspension rod PN 225 pcs 1,215
9 Siku tembak / angle bracket PN 220 pcs 1,071
10 Fastener for concrete pcs 1,725
11 Wall angle PN 212 m' 9,200
12 Concrete nails pcs 86
13 Furring joiner PN 208 pcs 1,620
14 Paper tape 75 m roll 18,684
15 Sand paper pcs 1,725
16 UB 20 20 kg zak 65,882
17 Screw pcs 86
18 Gypsum board 9 mm m2 21,563
19 Gypsum board 12 mm lbr 69,000
20 Wall Track PN 150 m' 28,750
21 Wall Studs PN 162 m' 36,417
22 Hollow steel Galvalum 40 x 40 mm, 0,5 btg/4 40,250
23 Hollow steel Galvalum 20 x 40 mm, 0,5 btg/4 31,625
24 Poly carbonat m2 78,894
25 Tangki Air Stainles stell 1000 L Unit 3,162,500
26 Waterstop V 32 cm rol(15 m) 3,605,250
27 Calsiboard 6 mm lbr 103,500
28 Calsiboard 4 mm lbr 55,200
29 Waterproofing Coating SIKA TOP 107 m2 46,000
30 Waterproofing Membrane m2 92,000
31 Waterproofing Coating SIKA RAINTITE m2 138,000
32 Baja Ringan SMART TRUSS m2 195,500
- Type C 7,5 cm t= 0,75 - 1,0 mm
- Reng 4 cm t= 0,45
33 Pas. Granite Tile, Granito Type Salsa Brick 40/40 m2 242,650
34 Pas. Granite Tile, Granito Type Pallazo Sanrosa 40/40 m2 261,050
35 Granite tile motif m2
UPAH KERJA
1 M' LISTPLANK
1.000 m' Calsiplank t= 6 mm, L= 30 cm a Rp. 34,500.00 Rp. 34,500.00
0.150 kg Paku biasa 2 " - 5" " 28,750.00 " 4,312.50
0.100 Pekerja " 100,000.00 " 10,000.00
0.005 Mandor " 170,000.00 " 850.00
0.100 Tukang Kayu " 130,000.00 " 13,000.00
0.010 Kepala Tukang " 150,000.00 " 1,500.00
Rp. 64,162.50
2. Tenaga
0.160 Pekerja " 100,000.00 " 16,000.00
0.003 Mandor " 170,000.00 " 510.00
0.165 Tukang kayu " 130,000.00 " 21,450.00
0.017 Kepala tukang " 150,000.00 " 2,475.00
Rp. 91,810.00
PER M3 BETON
Penulangan 184 12,995.50 Rp. 2,391,172.00
Penulangan 100 12,995.50 " 1,299,550.00
Beton K-225 1.0 923,299.16 " 923,299.16
Upah cor 1.0 219,060.00 " 219,060.00
Bekisting / mall 3.00 170,675.00 " 512,025.00
PER M3 BETON
Penulangan 224 12,995.50 Rp. 2,910,992.00
Penulangan 256 12,995.50 Rp. 3,326,848.00
Beton K-225 1.0 923,299.16 " 923,299.16
Upah cor 1.0 219,060.00 " 219,060.00
Bekisting / mall 13.33 45,905.00 " 611,913.65
Kolom praktis Rp. 4,665,264.81
Kolom praktis Rp. 5,081,120.81
PER M3 BETON
Penulangan 152 12,995.50 Rp. 1,975,316.00
Penulangan 138 12,995.50 " 1,793,379.00
Beton K-225 1.0 923,299.16 " 923,299.16
Upah cor 1.0 219,060.00 " 219,060.00
Bekisting / mall 6.60 140,775.00 " 929,115.00
Menyiram & membongkar 1.00 400,000.00 " 400,000.00
Sloof Rp. 4,446,790.16
Sloof Rp. 4,264,853.16
PER M3 BETON
Penulangan 116 12,995.50 Rp. 1,507,478.00
Penulangan 148 12,995.50 " 1,923,334.00
Beton Readymix K-250 1.0 939,945.56 " 939,945.56
Upah cor 1.0 219,060.00 " 219,060.00
Bekisting / mall 10.00 197,951.75 " 1,979,517.50
Menyiram & membongkar 1.00 400,000.00 " 400,000.00
Kolom Rp. 5,046,001.06
Kolom Rp. 5,461,857.06
PER M3 BETON
Penulangan 226 12,995.50 Rp. 2,936,983.00
Penulangan 157 12,995.50 Rp. 2,040,293.50
Beton Readymix K-250 1.0 939,945.56 " 939,945.56
Upah cor 1.00 219,060.00 " 219,060.00
Bekisting / mall 7.00 278,581.25 " 1,950,068.75
Menyiram & membongkar 1.00 400,000.00 " 400,000.00
I. PEKERJAAN PERSIAPAN
II. PEKERJAAN TANAH & URUGAN
III. PEKERJAAN PONDASI
IV. PEKERJAAN BETON
V. PEKERJAAN DINDING DAN LANTAI
VI. PEKERJAAN PINTU DAN JENDELA
VII. PEKERJAAN PLAPON
VIII. PEKERJAAN PENGECATAN
IX. PEKERJAAN INSTALASI LISTRIK
X. PEKERJAAN SANITAIR
XI. PEKERJAAN ATAP
XII. PEKERJAAN PLAMBING
XIII. PEKERJAAN HALAMAN
Jumlah RC
P P N. 10 %
Jumlah
Dibulatkan
TERBILANG : Dua Miliar Delapan Ratur Lima Puluh Lima Juta Seratus Sepuluh Ribu Rupiah,-
HARGA (Rp.)
NO. URAIAN PEKERJAAN SAT. VOL
SATUAN
I. PEKERJAAN PERSIAPAN
1 Persiapan & Pewmbersihan Akhir ls 1.00 1,500,000.00
2 Pengukuran & Pasangan Bouwplank ls 1.00 2,500,000.00
3 Pembersihan ls 1.00 1,500,000.00
TOTAL I
5,500,000.00
14,065,770.70
146,047,131.69
484,725,423.32
221,084,837.93
100,910,612.43
139,315,463.32
51,408,010.26
25,224,800.00
32,918,225.00
26,363,038.76
26,363,038.76
69,006,405.32
1,342,932,757.49
134,293,275.75
1,477,226,033.24
1,477,220,000.00
Ribu Rupiah,-
1,500,000.00
2,500,000.00
1,500,000.00
5,500,000.00
903,708.00
903,708.00
842,400.00
199,200.83
32,523.50
476,935.00
10,707,295.37
14,065,770.70
1,587,580.20
1,587,580.20
25,984,492.38
22,197,390.83
31,555,338.04
31,555,338.04
26,642,885.60
2,468,263.20
2,468,263.20
146,047,131.69
50,159,792.99
16,068,476.24
54,900,491.54
27,991,588.85
10,076,971.99
18,506,373.05
62,596,868.91
15,649,217.23
82,972,433.56
59,425,004.82
27,991,588.85
10,899,362.29
30,804,873.82
16,682,379.17
484,725,423.32
49,815,635.78
24,869,611.52
9,849,757.00
640,839.32
76,511,050.76
35,002,616.33
17,474,462.72
6,920,864.50
221,084,837.93
JUMLAH
7,714,466.92
18,057,692.46
3,250,000.00
10,771,771.50
2,218,627.50
8,363,550.00
788,220.00
258,750.00
8,970,000.00
5,884,392.65
14,728,030.14
650,000.00
6,893,933.76
1,435,582.50
4,503,450.00
1,664,020.00
273,125.00
4,485,000.00
100,910,612.43
29,332,217.17
32,997,070.94
2,273,774.33
34,089,680.63
38,348,945.92
2,273,774.33
139,315,463.32
9,127,381.09
15,836,428.00
10,607,773.17
15,836,428.00
51,408,010.26
7,050,000.00
4,888,650.00
115,000.00
138,000.00
189,750.00
300,000.00
7,050,000.00
4,888,650.00
115,000.00
189,750.00
300,000.00
25,224,800.00
JUMLAH
9,485,100.00
2,410,725.00
2,889,450.00
2,354,400.00
3,924,000.00
6,323,400.00
1,607,150.00
3,924,000.00
-
32,918,225.00
4,462,918.52
366,487.20
541,200.00
500,000.00
16,773,164.84
963,268.20
2,706,000.00
50,000.00
26,363,038.76
19,259,090.81
7,969,832.01
14,000,000.00
7,500,000.00
20,277,482.50
69,006,405.32
PEKERJAAN URUGAN
PANJANG LEBAR LEBARRATA TINGGI TINGGIRATA
TYPE
m1
a b m 1
a b m1
1 100.50 0.70 0.80
2 100.50 0.70 0.05
3 96.00 0.05
4
5
6
7
8
9
10
11
12
volume sloof 2
PANJANG LEBAR LEBARRATA TINGGI TINGGIRATA
TYPE
m1
a b m 1
a b m1
1 44.83 0.15 0.20
VOLUME sloof 2
volume sloof 1
PANJANG LEBAR LEBARRATA TINGGI TINGGIRATA
TYPE
m1 a b m1 a b m1
1 100.50 0.20 0.25
volume sloof 1
23.32
BATU KOSONG
JUMLAH VOLUME
KET.
bh m3
10.55
10.55
BATU KOSONG
JUMLAH VOLUME
KET.
bh m3
44.22
44.22
sloof 2
JUMLAH VOLUME
KET.
bh m3
1.34
1.34
sloof 1
JUMLAH VOLUME
KET.
bh m3
5.03
5.03