PROJECT : RENOVASI RUMAH

LOCATION : CIGANJUR
OWNER : BPK LUKAS

NO ITEM TOTAL PRICE

I PERSIAPAN 18,500,000.00
2 BONGKARAN 13,619,950.00
3 PEKERJAAN BARU
A STRUKTUR 219,552,040.00

4 PEKERJAAN ARSITEKTUR & ME LT 1

A PEKERJAAN DINDING 26,679,600.00
B PEKERJAAN LANTAI 42,788,000.00
C PEKERJAAN PLFOND 20,498,025.00
D PEKERJAAN TANGGA 15,305,000.00
E PEKERJAAN PENGECATAN 24,494,073.60
F ME LT 1 29,190,000.00
G PEKERJAAN PINTU JENDELA 28,680,000.00
H PEKERJAAN CANOPY & LANTAI CARPORT 45,279,100.00
I PEKERJAAN FASADE 3,420,000.00
J PEKERJAAN SANITARY 1,570,000.00
K PEKERJAAN TAMAN 6,612,100.00

5 PEKERJAAN ARSITEKTUR & ME LT 2

A PEKERJAAN DINDING 52,873,200.00
B PEKERJAAN LANTAI 56,969,560.00
C PEKERJAAN PLFOND 22,721,488.00
D PEKERJAAN PENGECATAN 17,155,176.00
E ME LT 2 22,965,000.00
F PEKERJAAN TANGGA 15,105,000.00
G PEKERJAAN PINTU JENDELA 25,460,000.00
H PEKERJAAN SANITARY 34,355,000.00
I PEKERJAAN FAÇADE 33,734,800.00

6 PEKERJAAN ARSITEKTUR & ME LT 3

A PEKERJAAN DINDING 53,064,000.00
B PEKERJAAN LANTAI & ROOF GARDEN 44,930,000.00
C PEKERJAAN PENGECATAN 7,569,744.00
D PEKERJAAN INSTALASI AIR HUJAN 4,428,000.00
E ME LT 3 12,060,000.00
F PEKERJAAN ATAP 15,492,100.00
G PEKERJAAN PINTU 6,350,000.00
H PENANGKAL PETIR 16,000,000.00

TOTAL Rp 937,420,956.60
DISCOUNT Rp 70,000,000.00
GRAND TOTAL Rp 867,420,956.60
ROUNDING Rp 867,000,000.00

Terbilang : "Sembilan Ratus Dua Puluh Satu Juta Rupiah"

 NOTE :
a. Term Of Payment
- Down Payment 30 %
- Progres payment on 2 week

b Belum Termasuk harga Penangkal Petir

Jakarta, 29 November 2018

PT. BINTORO SINERGI KORPORA

Eddy Jajang
Marketing Build
 Prepared By, Riview By,

Eddy Jajang Panji Tejo Buono

Marketing Project Manager

PROJECT : RENOVASI RUMAH

LOCATION : CIGANJUR
OWNER : BPK LUKAS

UNIT PRICE TOTAL PRICE

NO. ITEM DIMENSION & SPESIFICATION VOLUME
IDR IDR
1 2 3 4 5 6
I PERSIAPAN
- Persiapan 1.00 LS 2,000,000.00 2,000,000
- Terpal 50.00 m2 30,000.00 1,500,000
Penginapan Menginap di luar komplek 6.00 bln 1,500,000.00 9,000,000
- Operasional dan Akomodasi 6.00 bln 1,000,000.00 6,000,000
Sub Total 18,500,000.00
2 BONGKARAN
Atap eksisting 90.00 m2 35,000.00 3,150,000
Instalasi listrik 11.00 titik 125,000.00 1,375,000
Plafond Eksisting Lt 1 84.80 m2 20,000.00 1,696,000
Dinding bata 36.30 m2 35,000.00 1,270,500
Jendela Depan 1.00 bh 120,000.00 120,000
Lantai KM Lantai Kamar mandi 1 3.75 m2 35,000.00 131,250
Lantai taman dalam 11.92 m2 35,000.00 417,200
Kolom 12.00 titik 100,000.00 1,200,000
Carport 36.00 m2 35,000.00 1,260,000
Buang Puing 15.00 m3 200,000.00 3,000,000
Sub Total 13,619,950.00
3 PEKERJAAN BARU
A STRUKTUR
PERKUATAN STRUKTUR LANTAI 1
Galian tanah Pondasi Foot Plat dan Sloof 17.00 m3 125,000.00 2,125,000
Kolom Struktur k 250 K1 15 x30 cm 2.16 m3 5,200,000.00 11,232,000
Ringbalk 15x25 cm 1.91 m3 5,200,000.00 9,945,000
Balok Utama 15 x 25 cm 1.80 m3 5,200,000.00 9,360,000
Balok Anak 15 x 15 cm 0.07 m3 5,200,000.00 362,700
Kolom Praktis 15x15 cm 0.43 m3 5,200,000.00 2,246,400
Foot Plat Ø 12; 8 mm K-250 50 cm x 50 cm x 25 cm 1.31 m3 5,200,000.00 6,825,000
Sloof Ø 10; 8 mm - 15 cm K-250 15 cm x 20 cm 0.52 m3 5,200,000.00 2,683,200

A1 STRUKTUR LANTAI 2
Plat benton Lantai Ø 10 mm - 12 cm K-250 t = 12 cm 11.19 m3 4,800,000.00 53,688,960
Kolom Struktur k 250 K1 20 x 15 cm 2.16 m3 5,200,000.00 11,232,000
Ringbalk 15x20 cm 1.91 m3 5,200,000.00 9,945,000
Balok Anak 15 x 15 cm 0.07 m3 5,200,000.00 362,700
Balok Utama 15 x 25 cm 1.80 m3 5,200,000.00 9,360,000
kolom praktis 15 x 15 cm 1.63 m3 5,200,000.00 8,486,400
A2 STRUKTUR LANTAI 3
Plat benton Lantai Ø 10 mm - 12 cm K-250 t = 12 cm 13.27 m3 4,800,000.00 63,676,800
Kolom Struktur k 250 K1 20 x 15 cm 1.19 m3 4,800,000.00 5,702,400
Balok Utama 15 x 25 cm 0.11 m3 4,800,000.00 540,000
Ringbalk 15 x 15 cm 1.46 m3 4,800,000.00 7,026,480
kolom praktis 15 x 15 cm 0.99 m3 4,800,000.00 4,752,000

Sub Total 219,552,040.00

3
 UNIT PRICE TOTAL PRICE
NO. ITEM DIMENSION & SPESIFICATION VOLUME
IDR IDR
1 2 3 4 5 6
4 PEKERJAAN ARSITEKTUR & ME LT 1
A PEKERJAAN DINDING
Dinding Baru Bata merah 55.04 m2 170,000.00 9,356,800
Plester dinding 110.08 m2 60,000.00 6,604,800
Acian dinding 110.08 m2 35,000.00 3,852,800
dinding shaft 7.68 m2 265,000.00 2,035,200
Pekerjaan Kisi Kisi Kayu 13.80 m2 350,000.00 4,830,000
Sub Total 26,679,600.00
B PEKERJAAN LANTAI
screeding lantai kerja 4.00 m2 35,000.00 140,000
Lantai Keramik kamar mandi 30 x 30 4.00 m2 220,000.00 880,000
keramik dinding kamar mandi 30 x 60 30.00 m2 260,000.00 7,800,000
lantai homogeneus motif kayu roman 15 x 60 43.60 m2 500,000.00 21,800,000
Homogeneus tile ex roman 60 x 60 25.40 m2 420,000.00 10,668,000
Lantai Kamar Supir Keramik 40 x 40 ex mulia 5.00 m2 300,000.00 1,500,000
Sub Total 42,788,000.00
C PEKERJAAN PLFOND
Plafond lt 1 Gypsum Jaya Board rangka hollow 78.41 m2 170,000.00 13,329,700
Drop ceiling ruang keluarga & ruang tamu Gypsum Jaya Board rangka hollow 21.00 m2 220,000.00 4,620,000
Cat Plafond Dulux 78.41 m2 32,500.00 2,548,325
Sub Total 20,498,025.00
D PEKERJAAN TANGGA
Beton Bertulang Struktur Tangga 1.40 m3 5,500,000.00 7,700,000
Bekisting Tangga 7.00 m2 165,000.00 1,155,000
Lantai Tangga roman 15 x 60 9.40 m2 500,000.00 4,700,000
Railing Tangga Hanya handle 7.00 m1 250,000.00 1,750,000
Sub Total 15,305,000.00
E PEKERJAAN PENGECATAN
Cat dinding Interior dulux easy clean 410.45 m2 42,000.00 17,238,816
finish bata tempel cat putih 24.00 m2 160,000.00 3,840,000
Cat Façade dulux weathershiled 31.52 m2 45,600.00 1,437,312
Cat Eksterior dulux weathershiled 43.38 m2 45,600.00 1,977,946
Sub Total 24,494,073.60
F ME LT 1
Instalasi listrik Kabel Eterna 14.00 titik 325,000.00 4,550,000
Meteran Listrik By owner (koordinasi dg PLN) 1.00 set -
Lampu Downligt philips 20.00 bh 355,000.00 7,100,000
Stop Kontak broco / panasonic 12.00 bh 225,000.00 2,700,000
Saklar Ganda broco / panasonic 5.00 bh 320,000.00 1,600,000
Saklar Tunggal broco / panasonic 8.00 bh 280,000.00 2,240,000
CCTV 10.00 titik 900,000.00 9,000,000
Server CCTV ESCAM Hardisk 1TB 1.00 unit 2,000,000.00 2,000,000
Soket Antena TV 1.00 titik
Sub Total 29,190,000.00
G PEKERJAAN PINTU JENDELA
Pintu Masuk Utama Multipleks 9 mm Fin. HPL 1.00 bh 2,200,000.00 2,200,000.00
Pintu Masuk Samping pintu geser Multipleks 9 mm Fin. HPL 1.00 bh 2,400,000.00 2,400,000.00
Pintu Kearah dapur Multipleks 9 mm Fin. HPL 1.00 bh 1,850,000.00 1,850,000.00
Pintu kamar Multipleks 9 mm Fin. HPL 2.00 bh 1,850,000.00 3,700,000.00
Pintu lipat Lipat 4 daun (4.5 x 2.2 ) 9.90 m2 700,000.00 6,930,000.00
Pintu RT. Sopir Multipleks 9 mm Fin. HPL 1.00 bh 1,850,000.00 1,850,000.00
Pintu KM UPVC 1.00 bh 1,500,000.00 1,500,000.00
Jendela kamar tidur supir 4 x 1.2 m 1.00 unit 1,200,000.00 1,200,000.00
Jendela Façade kamar Kusen Alumunium 3" + Kaca 5 mm 1.00 set 2,450,000.00 2,450,000.00
Jendela Façade rg tamu Kusen Alumunium 3" + Kaca 5 mm 2.00 bh 1,200,000.00 2,400,000.00
Jendela Façade rg tamu 150 x 250 cm Kusen Alumunium 3" + Kaca 5 mm 1.00 2,200,000.00 2,200,000.00
Sub Total 28,680,000.00
H PEKERJAAN CANOPY & LANTAI CARPORT
Kolom Canopy Beton K-250 50x50 4.50 m3 4,800,000.00 21,600,000.00
Canopy Dak Beton k-250 t=12 cm 3.24 m3 4,800,000.00 15,552,000.00
Cat Canopy vinilex , setara 80.25 m2 38,000.00 3,049,500.00
Lanta Rabat Beton Carport K-125 Tanpa Tulangan 1.54 m3 1,600,000.00 2,460,000.00
Lantai Rabat beton selasar samping K-125 Tanpa Tulangan 0.70 m3 1,600,000.00 1,120,000.00
Canopy Dak Beton k-250 Teras K-250, t=12 cm 0.31 m3 4,800,000.00 1,497,600.00
Sub Total 45,279,100.00
I PEKERJAAN FASADE
Pekerjaan Dinding Fasade ruang kamar batu tempel 2.40 m2 300,000.00 720,000.00
Kisi-kisi Bouven Area Bawah Tangga 3.00 unit 900,000.00 2,700,000.00
Sub Total 3,420,000.00
J PEKERJAAN SANITARY
Instalasi air kotor 1.00 titik 480,000.00 480,000
Instalasi air bersih 1.00 titik 480,000.00 480,000
Closet Duduk Jasa pasang 1.00 bh 150,000.00 150,000
Jet Washer Jasa pasang 2.00 bh 100,000.00 200,000
Kran air Jasa pasang 1.00 bh 80,000.00 80,000
Shower Jasa pasang 1.00 bh 100,000.00 100,000
Floor Drain Jasa pasang 1.00 bh 80,000.00 80,000
Sub Total 1,570,000.00
K PEKERJAAN TAMAN
4
 UNIT PRICE TOTAL PRICE
NO. ITEM DIMENSION & SPESIFICATION VOLUME
IDR IDR
1 2 3 4 5 6
Atap Dak Beton K-250 Taman belakang K-250, t=12 cm 0.36 m2 5,500,000.00 1,953,600
pagar plastik taman pembatas kamar supir 8.00 pcs 62,000.00 496,000
Rumput sintesis 16.65 m2 250,000.00 4,162,500
Sub Total 6,612,100.00

5
 UNIT PRICE TOTAL PRICE
NO. ITEM DIMENSION & SPESIFICATION VOLUME
IDR IDR
1 2 3 4 5 6
5 PEKERJAAN ARSITEKTUR & ME LT 2
A PEKERJAAN DINDING
Dinding Baru Bata merah 146.87 m2 170,000.00 24,967,900
Plester dinding 293.74 m2 60,000.00 17,624,400
Acian dinding Mortar 293.74 m2 35,000.00 10,280,900
Sub Total 52,873,200.00
B PEKERJAAN LANTAI
screeding lantai kerja 93.22 m2 40,000.00 3,728,960
lantai homogeneus motif kayu roman 15 x 60 45.67 m2 500,000.00 22,837,000
Plint Lantai Keramik roman 15 x 60 12.83 m2 120,000.00 1,539,600
Homogeneus tile ex roman 60 x 60 37.50 m2 420,000.00 15,750,000
lantai kamar mandi Hexagonal tile 10.05 m2 320,000.00 3,216,000
keramik dinding kamar mandi 2 kamar Roman 10 x 20 35.35 m2 280,000.00 9,898,000
Sub Total 56,969,560.00
C PEKERJAAN PLFOND
Plafond lt 2 Gypsum Board t= 7 mm 44.22 m2 170,000.00 7,518,080
Drop Celling Plafond Gypsum Board t= 7 mm 49.00 m2 220,000.00 10,780,000
Cat Plafond Dulux/Setara 44.22 m2 42,000.00 1,857,408
Shadow line 128.30 m1 20,000.00 2,566,000
Sub Total 22,721,488.00
D PEKERJAAN PENGECATAN
Cat dinding Interior dulux easy clean 293.74 m2 42,000.00 12,337,080
Cat Façade dulux weathershiled 15.01 m2 45,600.00 684,456
Cat Eksterior dulux weathershiled 90.65 m2 45,600.00 4,133,640
Sub Total 17,155,176.00
E ME LT 2
Instalasi listrik Kabel Suprime 13.00 titik 325,000.00 4,225,000
Meteran Listrik/MCB Merlin gerin 1.00 set 1,500,000.00 1,500,000
Lampu Downligt philips 25.00 bh 355,000.00 8,875,000
Lampu gantung by owner 1.00 bh 250,000.00 250,000
Stop Kontak Broco 7.00 bh 225,000.00 1,575,000
Saklar Ganda Broco 2.00 bh 320,000.00 640,000
Saklar Tunggal Broco 5.00 bh 280,000.00 1,400,000
Soket Antena TV Ruang keluarga + RT Pembantu 2.00 titik
Strip Light 30.00 m1 150,000.00 4,500,000
Sub Total 22,965,000.00
F PEKERJAAN TANGGA
Beton Bertulang Struktur Tangga 1.40 m3 5,500,000.00 7,700,000
Bekisting Tangga 7.00 m2 165,000.00 1,155,000
Lantai Tangga roman 15 x 60 9.00 m2 500,000.00 4,500,000
Railing Tangga Hanya handle 7.00 m1 250,000.00 1,750,000
Sub Total 15,105,000.00
G PEKERJAAN PINTU JENDELA
Pintu kamar Plywood + hpl 4.00 bh 1,850,000.00 7,400,000
Pintu Toilet 2.00 bh 1,200,000.00 2,400,000
Jendela Kamar Tidur Pembantu 0.6 x 1.2 m Kusen Alumunium 3" + Kaca 5 mm 1.00 bh 960,000.00 960,000
Jendela Kamar (Terry) 3x1.5 m Kusen Alumunium 3" + Kaca 5 mm 1.00 bh 3,500,000.00 3,500,000
Jendela Kamar (Pandu) 2.2x1.5 m Kusen Alumunium 3" + Kaca 5 mm 1.00 bh 3,500,000.00 3,500,000
Jendela Perpustakaan 2.2x1.5 m Kusen Alumunium 3" + Kaca 5 mm 1.00 bh 3,500,000.00 3,500,000
Jendela R. Perpustakaan 1.5x1.5 m Kusen Alumunium 3" + Kaca 5 mm 1.00 bh 4,200,000.00 4,200,000
Sub Total 25,460,000.00
H PEKERJAAN SANITARY
Instalasi air kotor Rucika/setara 2.00 titik 580,000.00 1,160,000
Instalasi air bersih Rucika/setara 2.00 titik 580,000.00 1,160,000
Closet duduk Kamar utama TOTO 1.00 bh 3,600,000.00 3,600,000
Closet duduk Kamar anak 1.00 bh 150,000.00 150,000
Jet Washer Kamar utama TOTO 1.00 bh 280,000.00 280,000
Jet Washer Kamar anak Jasa pasang 1.00 bh 100,000.00 100,000
Floor Drain 2.00 bh 180,000.00 360,000
Kran air Onda 1.00 bh 165,000.00 165,000
Kran air Jasa pasang 1.00 bh 80,000.00 80,000
Shower TOTO 1.00 bh 450,000.00 450,000
Shower Jasa pasang 1.00 bh 100,000.00 100,000
Bath Tube Keramik Costom 2.00 bh 10,000,000.00 20,000,000
Washtafel + Dudukan Kamar mandi Utama TOTO 1.00 bh 1,500,000.00 1,500,000
Washtafel + Dudukan Kamar mandi lt.2 Jasa Pasang + Pedestal 1.00 bh 350,000.00 350,000
Exhaust KDK 2.00 bh 700,000.00 1,400,000
Heater System Wasser 1.00 set 3,500,000.00 3,500,000
Sub Total 34,355,000.00
I PEKERJAAN FAÇADE
Partisi GRC façade GRC Motif classic 15.50 m2 400,000.00 6,200,000
railing balkon depan besi tempa mitf classic 4.00 m2 750,000.00 3,000,000
Dinding Fasade Motif Kayu Conwood motif kayu 8.00 m2 300,000.00 2,400,000
Dinding Bata Expose Bata Expose 8.55 m2 200,000.00 1,710,000
penebalan dinding grouting fin cat warna Abu 12.54 m2 120,000.00 1,504,800
penebalan dinding topian Beton K-175 5.76 m3 2,000,000.00 11,520,000
Dinding samping Pasangan batu templek 27.00 m2 200,000.00 5,400,000
Downlight lengkap dgn instalasi 5.00 titik 400,000.00 2,000,000
Sub Total 33,734,800.00
6
 UNIT PRICE TOTAL PRICE
NO. ITEM DIMENSION & SPESIFICATION VOLUME
IDR IDR
1 2 3 4 5 6
6 PEKERJAAN ARSITEKTUR & ME LT 3
A PEKERJAAN DINDING
Dinding Baru Bata merah 128.40 m2 170,000.00 21,828,000
Plester dinding 256.80 m2 60,000.00 15,408,000
Acian dinding Mortar 256.80 m2 35,000.00 8,988,000
Waterproofing dinding 114.00 m2 60,000.00 6,840,000
Sub Total 53,064,000.00
B PEKERJAAN LANTAI & ROOF GARDEN
screeding lantai kerja 106.00 m2 40,000.00 4,240,000
waterproofing lantai dak atap membrane bakar 106.00 m2 200,000.00 21,200,000
Beton pelur plester + aci 42.00 m2 95,000.00 3,990,000
Roof Garden Rumput 64.00 m2 200,000.00 12,800,000
Pekerjaan Lantai Area Bermain Hotmix Merah 9.00 m2 300,000.00 2,700,000
Sub Total 44,930,000.00
C PEKERJAAN PENGECATAN
Cat dinding Interior dulux easy clean 128.40 m2 42,000.00 5,392,800
Cat Eksterior dulux weathershiled 47.74 m2 45,600.00 2,176,944
Sub Total 7,569,744.00
D PEKERJAAN INSTALASI AIR HUJAN
Instalasi Buangan Air Hujan 51.50 m1 72,000.00 3,708,000
Roof Drain 4.00 titik 180,000.00 720,000
Sub Total 4,428,000.00
E ME LT 3
Instalasi listrik 3.00 titik 1,500,000.00 4,500,000
lampu downlight Lantai philips 10.00 bh 400,000.00 4,000,000
Stop Kontak tanam panasonic / samsung 4.00 bh 650,000.00 2,600,000
Saklar cover glass Broco 3.00 bh 320,000.00 960,000
Sub Total 12,060,000.00
F PEKERJAAN ATAP
Atap kaca Tempered 10mm 9.10 m2 850,000.00 7,735,000
Rangka Atap Baja Ringan 0.75 mm 28.73 m2 175,000.00 5,027,750
Spandek 28.73 m2 95,000.00 2,729,350
Sub Total 15,492,100.00
G PEKERJAAN PINTU
Pintu UPVC 3.00 bh 1,500,000.00 4,500,000
Pintu keluar tangga Multipleks 9 mm Fin. HPL 1.00 bh 1,850,000.00 1,850,000

Sub Total 6,350,000.00

H PENANGKAL PETIR
Penangkal Petir Thomas 1.00 set 16,000,000.00 16,000,000
Sub Total

7
 PROJECT : RENOVASI RUMAH
PEKERJAAN : TAMBAH LANTAI
LOCATION : CIGANJUR
OWNER : BPK LUKAS

NO. ITEM DIMENSION & SPESIFICATION VOLUME

1 2 3 4
1 PERSIAPAN
- Persiapan 1.00 LS
- Terpal 50.00 m2
Penginapan Menginap di luar komplek 6.00 bln
- Operasional dan Akomodasi 6.00 bln
Sub Total
2 BONGKARAN
Atap eksisting 90.00 m2
Instalasi listrik 11.00 titik
Plafond Eksisting Lt 1 84.80 m2
Dinding bata 36.30 m2
Jendela Depan 1.00 bh
Lantai KM Lantai Kamar mandi 1 3.75 m2
Lantai taman dalam 11.92 m2
Kolom 12.00 titik
Carport 36.00 m2
Buang Puing 15.00 m3
Sub Total
3 PEKERJAAN BARU
A STRUKTUR
PERKUATAN STRUKTUR LANTAI 1
Galian tanah Pondasi Foot Plat dan Sloof 17.00 m3
Kolom Struktur k 250 K1 15 x30 cm 2.16 m3
Kayu kelas III 0.40 m3 0.864
Paku 5 cm – 12 cm 4.00 kg 8.64
Minyak bekisting 2.00 Liter 4.32
Besi beton 10 mm 24.00 batang 24.00
Besi beton 8 mm 13.00 batang 13.00
Kawat beton 4.50 kg 9.72
Portland cement 336.00 kg 725.76
Pasir beton 0.54 m3 1.1664
Kerikil 0.81 m3 1.7496
Kayu kelas II balok 0.15 m3 0.324
Plywood 9 mm 3.50 lembar 7.56
Dolken kayu galam,(8-10) cm, panjang 4 m 20.00 batang 43.2

Ringbalk 15x25 cm 1.91 m3

Kayu kelas III 0.32 m3 0.612
Paku 5 cm – 12 cm 3.20 kg 6.12
Minyak bekisting 1.60 Liter 3.06
Besi beton 10 mm 17.00 batang 17.00
Besi beton 8 mm 17.00 batang 17.00
Kawat beton 3.00 kg 5.7375
Portland cement 336.00 kg 642.6
Pasir beton 0.54 m3 1.03275
Kerikil 0.81 m3 1.549125
Kayu kelas II balok 0.14 m3 0.26775
Plywood 9 mm 2.80 lembar 5.355
Dolken kayu galam,(8-10) cm, panjang 4 m 16.00 batang 30.6

Balok Utama 15 x 25 cm 1.80 m3

Kayu kelas III 0.32 m3 0.576
Paku 5 cm – 12 cm 3.20 kg 5.76
Minyak bekisting 1.60 Liter 2.88
Besi beton 10 mm 16.00 batang 16.00
Besi beton 8 mm 16.00 batang 16.00
Kawat beton 3.00 kg 5.4
Portland cement 336.00 kg 604.8
Pasir beton 0.54 m3 0.972
Kerikil 0.81 m3 1.458
Kayu kelas II balok 0.14 m3 0.252
Plywood 9 mm 2.80 lembar 5.04
Dolken kayu galam,(8-10) cm, panjang 4 m 16.00 batang 28.8

Balok Anak 15 x 15 cm 0.07 m3

Kayu kelas III 0.32 m3 0.02232
Paku 5 cm – 12 cm 3.20 kg 0.2232
Minyak bekisting 1.60 Liter 0.1116

8
NO. ITEM DIMENSION & SPESIFICATION VOLUME

1 2 3 4
Besi beton 10 mm 2.00 batang 2.00
Besi beton 8 mm 1.00 batang 1.00
Kawat beton 3.00 kg 0.20925
Portland cement 336.00 kg 23.436
Pasir beton 0.54 m3 0.037665
Kerikil 0.81 m3 0.0564975
Kayu kelas II balok 0.14 m3 0.009765
Plywood 9 mm 2.80 lembar 0.1953
Dolken kayu galam,(8-10) cm, panjang 4 m 16.00 batang 1.116

Kolom Praktis 15x15 cm 0.43 m3

Kayu kelas III 0.40 m3 0.1728
Paku 5 cm – 12 cm 4.00 kg 1.728
Minyak bekisting 2.00 Liter 0.864
Besi beton 10 mm 10.00 batang 10.00
Besi beton 8 mm 5.00 batang 5.00

9
NO. ITEM DIMENSION & SPESIFICATION VOLUME

1 2 3 4
Kawat beton 4.50 kg 1.944
Portland cement 336.00 kg 145.152
Pasir beton 0.54 m3 0.23328
Kerikil 0.81 m3 0.34992
Kayu kelas II balok 0.15 m3 0.0648
Plywood 9 mm 3.50 lembar 1.512
Dolken kayu galam,(8-10) cm, panjang 4 m 20.00 batang 8.64

Foot Plat Ø 12; 8 mm K-250 50 cm x 50 cm x 25 cm 1.31 m3

Kayu kelas III 0.32 m3 0.42
Paku 5 cm – 12 cm 3.20 kg 4.2
Minyak bekisting 1.60 Liter 2.1
Besi beton 12 mm 20.00 Batang 20.00
Kawat beton 2.25 kg 2.953125
Portland cement 336.00 kg 441
Pasir beton 0.54 0.70875
Kerikil 0.81 m3 1.063125
Kayu kelas II balok 0.12 m3 0.1575
Plywood 9 mm 2.80 lembar 3.675
Dolken kayu galam,(8-10) cm, panjang 4 m 32.00 batang 42

Sloof Ø 10; 8 mm - 15 cm K-250 15 cm x 20 cm 0.52 m3

Kayu kelas III 0.27 M3 0.13932
Paku 6cm-12cm 2.00 Kg 1.032
Minyak begistig 0.60 Liter 0.3096
Besi beton 10 mm 9.00 batang 9.00
Besi beton 8 mm 6.00 batang 6.00
Kawat beton(bendrat) 3.00 Kg 1.548
Portland Cement 336.00 Kg 173.376
Pasir beton 0.54 M3 0.27864
Kerikil 0.81 M3 0.41796

A1 STRUKTUR LANTAI 2
Plat benton Lantai Ø 10 mm - 12 cm K-250 t = 12 cm 93.21 m2
Bondek 1.00 m2 93.21
Wiremesh 0.09 lbr 8.20248

Paku 1 cm - 3 cm 0.10 0.1 9.321

Beton Mix K-225 0.13 m3 11.65125
Kayu kelas II balok 0.00 m3 0.27963
Scaffolding 1.00 m2 93.21

Kolom Struktur k 250 K1 20 x 15 cm 2.16 m3

Kayu kelas III 0.40 m3 0.864
Paku 5 cm – 12 cm 4.00 kg 8.64
Minyak bekisting 2.00 Liter 4.32
Besi beton 10 mm 24.00 Batang 24.00
Besi beton 8 mm 18.00 Batang 18.00
Kawat beton 4.50 kg 9.72
Portland cement 336.00 kg 725.76
Pasir beton 0.54 m3 1.1664
Kerikil 0.81 m3 1.7496
Kayu kelas II balok 0.15 m3 0.324
Plywood 9 mm 3.50 lembar 7.56
Dolken kayu galam,(8-10) cm, panjang 4 m 20.00 batang 43.2

Ringbalk 15x20 cm 1.91 m3

Kayu kelas III 0.32 m3 0.612
Paku 5 cm – 12 cm 3.20 kg 6.12
Minyak bekisting 1.60 Liter 3.06
Besi beton 10 mm 17.00 Batang 17.00
Besi beton 8 mm 17.00 Batang 17.00
Kawat beton 3.00 kg 5.7375
Portland cement 336.00 kg 642.6
Pasir beton 0.54 m3 1.03275
Kerikil 0.81 m3 1.549125
Kayu kelas II balok 0.14 m3 0.26775
Plywood 9 mm 2.80 lembar 5.355
Dolken kayu galam,(8-10) cm, panjang 4 m 16.00 batang 30.6

Balok Anak 15 x 15 cm 0.07 m3

Kayu kelas III 0.32 m3 0.02232
Paku 5 cm – 12 cm 3.20 kg 0.2232
Minyak bekisting 1.60 Liter 0.1116
Besi beton 10 mm 2.00 Batang 2.00
Besi beton 8 mm 1.00 Batang 1.00
10
NO. ITEM DIMENSION & SPESIFICATION VOLUME

1 2 3 4
Kawat beton 3.00 kg 0.20925
Portland cement 336.00 kg 23.436
Pasir beton 0.54 m3 0.037665
Kerikil 0.81 m3 0.0564975
Kayu kelas II balok 0.14 m3 0.009765
Plywood 9 mm 2.80 lembar 0.1953
Dolken kayu galam,(8-10) cm, panjang 4 m 16.00 batang 1.116

Balok Utama 15 x 25 cm 1.80 m3

Kayu kelas III 0.32 m3 0.576
Paku 5 cm – 12 cm 3.20 kg 5.76
Minyak bekisting 1.60 Liter 2.88
Besi beton 10 mm 16.00 Batang 16.00
Besi beton 8 mm 16.00 Batang 16.00
Kawat beton 3.00 kg 5.4
Portland cement 336.00 kg 604.8
Pasir beton 0.54 m3 0.972
Kerikil 0.81 m3 1.458
Kayu kelas II balok 0.14 m3 0.252
Plywood 9 mm 2.80 lembar 5.04
Dolken kayu galam,(8-10) cm, panjang 4 m 16.00 batang 28.8

kolom praktis 15 x 15 cm 1.63 m2

Kayu kelas III 0.40 m3 0.6528
Paku 5 cm – 12 cm 4.00 kg 6.528
Minyak bekisting 2.00 Liter 3.264
Besi beton 10 mm 28.00 Batang 28.00
Besi beton 8 mm 18.00 Batang 18.00
Kawat beton 4.50 kg 7.344
Portland cement 336.00 kg 548.352
Pasir beton 0.54 m3 0.88128
Kerikil 0.81 m3 1.32192
Kayu kelas II balok 0.15 m3 0.2448
Plywood 9 mm 3.50 lembar 5.712
Dolken kayu galam,(8-10) cm, panjang 4 m 20.00 batang 32.64

A2 STRUKTUR LANTAI 3
Plat benton Lantai Ø 10 mm K-250 t = 12 cm 110.55 m2
Bondek 1.00 m2 110.55
Wiremesh 0.09 lbr 9.7284
Paku 1 cm - 3 cm 0.10 0.1 11.055
Beton Mix K-225 0.13 m3 13.81875
Kayu kelas II balok 0.00 m3 0.33165
Scaffolding 1.00 m2 110.55

Kolom Struktur k 250 K1 20 x 15 cm 1.19 m3

Kayu kelas III 0.40 m3 0.4752
Paku 5 cm – 12 cm 4.00 kg 4.752
Minyak bekisting 2.00 Liter 2.376
Besi beton 10 mm 13.00 Batang 13.00
Besi beton 8 mm 10.00 Batang 10.00
Kawat beton 4.50 kg 5.346
Portland cement 336.00 kg 399.168
Pasir beton 0.54 m3 0.64152
Kerikil 0.81 m3 0.96228

11
NO. ITEM DIMENSION & SPESIFICATION VOLUME

1 2 3 4
Kayu kelas II balok 0.15 m3 0.1782
Plywood 9 mm 3.50 lembar 4.158
Dolken kayu galam,(8-10) cm, panjang 4 m 20.00 batang 23.76

Balok Utama 15 x 25 cm 0.11 m3

Kayu kelas III 0.32 m3 0.036
Paku 5 cm – 12 cm 3.20 kg 0.36
Minyak bekisting 1.60 Liter 0.18
Besi beton 10 mm 2.00 Batang 2.00
Besi beton 8 mm 1.00 Batang 1.00
Kawat beton 3.00 kg 0.3375
Portland cement 336.00 kg 37.8
Pasir beton 0.54 m3 0.06075
Kerikil 0.81 m3 0.091125
Kayu kelas II balok 0.14 m3 0.01575
Plywood 9 mm 2.80 lembar 0.315
Dolken kayu galam,(8-10) cm, panjang 4 m 16.00 batang 1.8

Ringbalk 15 x 15 cm 1.46 m3
Kayu kelas III 0.32 m3 0.468432
Paku 5 cm – 12 cm 3.20 kg 4.68432
Minyak bekisting 1.60 Liter 2.34216
Besi beton 10 mm 33.00 Batang 33.00
Besi beton 8 mm 21.00 Batang 21.00
Kawat beton 3.00 kg 4.39155
Portland cement 336.00 kg 491.8536
Pasir beton 0.54 m3 0.790479
Kerikil 0.81 m3 1.1857185
Kayu kelas II balok 0.14 m3 0.204939
Plywood 9 mm 2.80 lembar 4.09878
Dolken kayu galam,(8-10) cm, panjang 4 m 16.00 batang 23.4216

kolom praktis 15 x 15 cm 0.99 m2

Kayu kelas III 0.40 m3 0.396
Paku 5 cm – 12 cm 4.00 kg 3.96
Minyak bekisting 2.00 Liter 1.98
Besi beton 10 mm 17.00 Batang 17.00
Besi beton 8 mm 11.00 Batang 11.00
Kawat beton 4.50 kg 4.455
Portland cement 336.00 kg 332.64
Pasir beton 0.54 m3 0.5346
Kerikil 0.81 m3 0.8019
Kayu kelas II balok 0.15 m3 0.1485
Plywood 9 mm 3.50 lembar 3.465
Dolken kayu galam,(8-10) cm, panjang 4 m 20.00 batang 19.8

3 PEKERJAAN ARSITEKTUR & ME LT 1

A PEKERJAAN DINDING
Dinding Baru Bata merah 55.04 m2
Bata Merah 140.00 bh 7705.6
Portland Cement 3.50 kg 192.64
Pasir Pasang 0.09 m3 5.00864

Plester dinding 110.08 m2

Portland Cement 6.24 kg 686.8992
Pasir pasang 0.02 m3 0.14976

Acian dinding 110.08 m2

Portland Cement 3.25 kg 357.76

dinding shaft 7.68 m2

Pekerjaan Kisi Kisi Kayu 13.80 m2

B PEKERJAAN LANTAI
screeding lantai kerja 4.00 m2
Portland Cement 7.78 kg 31.104
Pasir pasang 0.02 m3 0.092

Lantai Keramik kamar mandi 30 x 30 4.00 m2

keramik 30x30 11.87 Buah 47.48
Portland Cement 10.00 kg 40
Pasir Pasang 0.05 m3 0.18
Semen Warna 1.50 kg 6

keramik dinding kamar mandi 30 x 60 30.00 m2

keramik 30x60 5.50 buah 165
Portland Cement 10.00 kg 300
Pasir Pasang 0.05 m3 1.35
Semen Warna 1.50 kg 45
12
NO. ITEM DIMENSION & SPESIFICATION VOLUME

1 2 3 4

lantai homogeneus motif kayu roman 15 x 60 43.60 m2

lantai homogeneus 15x60 11.11 bh 484.40
Portland Cement 10.00 kg 436.00
Pasir Pasang 0.05 m3 1.96
Semen Warna 1.50 kg 65.40

Homogeneus tile ex roman 60 x 60 25.40 m2

Homogeneus tile 3.10 buah 78.74
Portland cement 9.60 kg 243.84
Pasir pasang 0.05 m3 1.14
Semen warna 1.50 kg 38.10

Lantai Kamar Supir Keramik 40 x 40 ex mulia 5.00 m2

Keramik 40x40 6.63 Buah 33.15
Portland Cement 9.80 kg 49
Semen Warna 1.30 kg 6.5
Pasir Pasang 0.05 m3 0.225

C PEKERJAAN PLFOND
Plafond lt 1 Gypsum Jaya Board rangka hollow 78.41 m2
Besi hollow 40x40 mm 0.50 btg 39.205
Besi hollow 20x20 mm 0.17 btg 13.3297
Gypsum board 0.35 lbr 27.4435
Paku skrup 9.00 bh 705.69
Compound 0.06 zak 4.7046

13
NO. ITEM DIMENSION & SPESIFICATION VOLUME

1 2 3 4
Textile tape 0.12 roll 9.4092
Amplas 0.30 m2 23.523

Drop ceiling ruang keluarga & ruang tamu Gypsum Jaya Board rangka hollow 21.00 m2
Besi hollow 20x20 mm 0.17 btg 3.57
Gypsum board 0.35 lbr 7.35
Paku skrup 9.00 bh 189
Compound 0.06 zak 1.26
Textile tape 0.12 roll 2.52
Amplas 0.30 m2 6.3

Cat Plafond Dulux 78.41 m2

Cat Alkali Resisting Primer 1 lapis 0.14 Liter 11.21263
Cat ICI Dulux Pentalite 2 Lapis 0.20 Liter 15.682
Amplas 0.30 m2 23.523
Alat Bantu 1.00 Ls 78.41

D PEKERJAAN TANGGA
Beton Bertulang Struktur Tangga 1.40 m3
Kayu Papan terentang 0.25 M3 0.35
Paku 5 cm – 12 cm 3.00 Kg 4.2
Minyak Bekisting 1.20 Liter 1.68
Besi Beton 10 mm 13.00 batang 13.00
Kawat Beton 3.00 Kg 4.2
Portland Cement 323.00 Kg 452.2
Pasir Beton 0.52 M3 0.728
Kerikil 0.78 M3 1.092
Kayu Balok terentang 0.11 M3 0.147
Dolken Ø-8-10/4m 14.00 Batang 19.6

Bekisting Tangga 7.00 m2

Kayu Kelas III 0.03 M3 0.21
Paku 5 cm – 12 cm 0.40 Kg 2.8
Minyak Bekisting 0.15 Liter 1.05
Balok Kayu Kelas II 0.02 M3 0.105
Polywod Tebal 9mm 0.35 Lbr 2.45
Dolken kayu galam, (8-10) cm,panjang 4 m 2.00 Batang 14

Lantai Tangga roman 15 x 60 9.40 m2

Keramik 15x60 11.11 buah 104.434
Portland cement 9.60 kg 90.24
Pasir pasang 0.05 m3 0.423
Semen warna 1.50 sak 14.1

Railing Tangga Hanya handle 7.00 m1

Besi hollow 40x40 mm 1.20 m1 8.4
Paku sekrup 4.00 bh 28

E PEKERJAAN PENGECATAN
Cat dinding Interior dulux easy clean 410.45 m2
Cat Alkali Resisting Primer 1 lapis 0.14 Liter 58.694064
Cat ICI Dulux Pentalite 2 Lapis 0.20 Liter 82.0896
Amplas 0.30 m2 123.1344
Alat Bantu 1.00 Ls 410.448

finish bata tempel cat putih 24.00 m2

Cat Façade dulux weathershiled 31.52 m2

Cat Alkali Resisting Primer 1 lapis 0.14 Liter 4.50736
Cat ICI Dulux Pentalite 2 Lapis 0.20 Liter 6.304
Amplas 0.30 m2 9.456
Alat Bantu 1.00 Ls 31.52

Cat Eksterior dulux weathershiled 43.38 m2

Cat Alkali Resisting Primer 1 lapis 0.14 Liter 6.202768
Cat ICI Dulux Pentalite 2 Lapis 0.20 Liter 8.6752
Amplas 0.30 m2 13.0128
Alat Bantu 1.00 Ls 43.376

F ME LT 1
Instalasi listrik Kabel Eterna 14.00 titik
Meteran Listrik By owner (koordinasi dg PLN) 1.00 set
Lampu Downligt philips 20.00 bh
Kabel NYM 2x2,5 mm² 12.00 m' 240
Conduit pipa PVC dia ⅝" C 12.00 m' 240
Tee dos 1.00 bh 20
Inbow doos 1.00 bh 20
Sock 3.00 bh 60
Klem conduit 9.00 bh 180

14
NO. ITEM DIMENSION & SPESIFICATION VOLUME

1 2 3 4
Lastdop 3.00 bh 60
Flexible pipe 1.00 m' 20
Elbow 2.00 bh 40
Paku, sekrup, fisher (10% harga conduit) 10.00 % 200
Fitting lampu TL 1.00 bh 20

Stop Kontak broco / panasonic 12.00 bh

Kabel NYM 3x2,5 mm² 12.00 m' 144
Conduit pipa PVC dia ⅝" C 12.00 m' 144
Tee dos 1.00 bh 12
Inbow doos 1.00 bh 12
Sock 3.00 bh 36
Klem conduit 9.00 bh 108
Lastdop 3.00 bh 36
Elbow 2.00 bh 24
Paku, sekrup, fisher (10% harga conduit) 10.00 % 120
Stop kontak 1.00 bh 12

Saklar Ganda broco / panasonic 5.00 bh

Kabel NYM 3x2,5 mm² 12.00 m' 60
Conduit pipa PVC dia ⅝" C 12.00 m' 60
Tee dos 1.00 bh 5
Inbow doos 1.00 bh 5
Sock 3.00 bh 15
Klem conduit 9.00 bh 45
Lastdop 3.00 bh 15
Elbow 2.00 bh 10
Paku, sekrup, fisher (10% harga conduit) 10.00 % 50
Saklar Ganda 1.00 bh 5

Saklar Tunggal broco / panasonic 8.00 bh

Kabel NYM 3x2,5 mm² 12.00 m' 96
Conduit pipa PVC dia ⅝" C 12.00 m' 96
Tee dos 1.00 bh 8
Inbow doos 1.00 bh 8
Sock 3.00 bh 24
Klem conduit 9.00 bh 72
Lastdop 3.00 bh 24
Elbow 2.00 bh 16
Paku, sekrup, fisher (10% harga conduit) 10.00 % 80
Saklar Ganda 1.00 bh 8
CCTV 10.00 titik
Server CCTV ESCAM Hardisk 1TB 1.00 unit
Soket Antena TV 1.00 titik

G PEKERJAAN PINTU JENDELA

Pintu Masuk Utama Multipleks 9 mm Fin. HPL 1.00 bh 1.00
Pintu Masuk Samping pintu geser Multipleks 9 mm Fin. HPL 1.00 bh 1.00
Pintu Kearah dapur Multipleks 9 mm Fin. HPL 1.00 bh 1.00
Pintu kamar Multipleks 9 mm Fin. HPL 2.00 bh 2.00
Pintu lipat Lipat 4 daun (4.5 x 2.2 ) 9.90 m2 9.90
Pintu RT. Sopir Multipleks 9 mm Fin. HPL 1.00 bh 1.00
Pintu KM UPVC 1.00 bh 1.00
Jendela kamar tidur supir 4 x 1.2 m 1.00 unit 1.00
Jendela Façade kamar Kusen Alumunium 3" + Kaca 5 mm 1.00 set 1.00
Jendela Façade rg tamu Kusen Alumunium 3" + Kaca 5 mm 2.00 bh 2.00
Jendela Façade rg tamu 150 x 250 cm Kusen Alumunium 3" + Kaca 5 mm 1.00 bh 1.00

H PEKERJAAN CANOPY & LANTAI CARPORT

Kolom Canopy Beton K-250 50x50 4.50 m3
Kayu kelas III 0.40 m3 1.8
Paku 5 cm – 12 cm 4.00 kg 18
Minyak bekisting 2.00 Liter 9
Besi beton 8 mm 19.80 btg 19.80
Besi beton 10 mm 9.00 btg 9.00
Kawat beton 4.50 kg 20.25
Portland cement 336.00 kg 1512
Pasir beton 0.54 m3 2.43
Kerikil 0.81 m3 3.645
Kayu kelas II balok 0.15 m3 0.675
Plywood 9 mm 3.50 lembar 15.75
Dolken kayu galam,(8-10) cm, panjang 4 m 20.00 batang 90

Canopy Dak Beton k-250 t=12 cm 3.24 m3

Kayu kelas III 0.32 m3 1.0368
Paku 5 cm – 12 cm 3.20 kg 10.368
Minyak bekisting 1.60 Liter 5.184
Besi beton 10 mm 180.00 btg 180.00

15
NO. ITEM DIMENSION & SPESIFICATION VOLUME

1 2 3 4
Kawat beton 2.25 kg 7.29
Portland cement 336.00 kg 1088.64
Pasir beton 0.54 m3 1.7496
Kerikil 0.81 m3 2.6244
Kayu kelas II balok 0.12 m3 0.3888
Plywood 9 mm 2.80 lembar 9.072
Dolken kayu galam,(8-10) cm, panjang 4 m 32.00 batang 103.68

Cat Canopy vinilex , setara 80.25 m2

Cat Alkali Resisting Primer 1 lapis 0.14 Liter 11.47575
Cat ICI Dulux Pentalite 2 Lapis 0.20 Liter 16.05
Amplas 0.30 m2 24.075
Alat Bantu 1.00 Ls 80.25

Lantai Rabat Beton Carport K-125 Tanpa Tulangan 1.54 m3

Portland Cement 276.0 kg 424.35
Pasir Beton 0.5 m3 0.83025
Kerikil 0.8 m3 1.245375
Air 215.0 Liter 330.5625

Lantai Rabat beton selasar samping K-125 Tanpa Tulangan 0.70 m3

Portland Cement 276.0 kg 193.2
Pasir Beton 0.5 m3 0.378
Kerikil 0.8 m3 0.567
Air 215.0 Liter 150.5

Canopy Dak Beton k-250 Teras K-250, t=12 cm 0.31 m3

Portland Cement 384.00 kg 119.808
Pasir Beton 0.5 m3 0.16848
Kerikil 0.8 m3 0.25272
Air 215.00 Liter 67.08

I PEKERJAAN FASADE
Pekerjaan Dinding Fasade ruang kamar batu tempel 2.40 m2 2.40
Kisi-kisi Bouven Area Bawah Tangga 3.00 unit 3.00

J PEKERJAAN SANITARY
Instalasi air kotor 1.00 titik
Pipa PVC 4" 1.20 m 1.2

Instalasi air bersih 1.00 titik

Pipa PVC 3/4" 1.20 m 1.2

Closet Duduk Jasa pasang 1.00 bh 1.00

Jet Washer Jasa pasang 2.00 bh 2.00
Kran air Jasa pasang 1.00 bh 1.00
Shower Jasa pasang 1.00 bh 1.00
Floor Drain Jasa pasang 1.00 bh 1.00

K PEKERJAAN TAMAN
Atap Dak Beton K-250 Taman belakang K-250, t=12 cm 0.36 m2
Kayu kelas III 0.32 m3 0.113664
Paku 5 cm – 12 cm 3.20 kg 1.13664
Minyak bekisting 1.60 Liter 0.56832
Besi beton polos 157.50 kg 55.944
Kawat beton 2.25 kg 0.7992
Portland cement 336.00 kg 119.3472
Pasir beton 0.54 m3 0.191808
Kerikil 0.81 m3 0.287712
Kayu kelas II balok 0.12 m3 0.042624
Plywood 9 mm 2.80 lembar 0.99456
Dolken kayu galam,(8-10) cm, panjang 4 m 32.00 batang 11.3664

pagar plastik taman pembatas kamar supir 8.00 pcs 8.00

Rumput sintesis 16.65 m2 16.65

4 PEKERJAAN ARSITEKTUR & ME LT 2

A PEKERJAAN DINDING
Dinding Baru Bata merah 146.87 m2
Bata Merah 140.00 bh 20561.8
Portland Cement 3.50 kg 514.045
Pasir Pasang 0.09 m3 13.36517

Plester dinding 293.74 m2

Portland Cement 6.24 kg 1832.9376
Pasir pasang 0.02 m3 7.04976

Acian dinding Mortar 293.74 m2

Portland Cement 3.25 kg 954.655

B PEKERJAAN LANTAI
screeding lantai kerja 93.22 m2
Portland Cement 7.78 kg 724.909824
Pasir pasang 0.02 m3 2.144152

lantai homogeneus motif kayu roman 15 x 60 45.67 m2

Plint Lantai Keramik roman 15 x 60 12.83 m2
Plint lantai keramik 15x 60 5.30 bh 67.999
Semen Portland 1.14 kg 6.042
Semen Warna 0.03 kg 0.0285
Pasir Pasang 0.003 m3 0.000075

Homogeneus tile ex roman 60 x 60 37.50 m2

16
NO. ITEM DIMENSION & SPESIFICATION VOLUME

1 2 3 4
Homogeneus tile 3.10 buah 116.25
Portland cement 9.60 kg 360
Pasir pasang 0.05 m3 1.6875
Semen warna 1.50 kg 56.25

lantai kamar mandi Hexagonal tile 10.05 m2

Keramik 30x30 11.87 buah 119.2935
Portland Cement 10.00 kg 100.5
Pasir pasang 0.05 m3 0.45225
Semen warna 1.50 kg 15.075

keramik dinding kamar mandi 2 kamar Roman 10 x 20 35.35 m2

Keramik 10 x 20 50 bh 1,767.50
Portland Cement 10.00 kg 353.5
Pasir pasang 0.05 m3 1.59075
Semen warna 1.50 kg 53.025
C PEKERJAAN PLFOND
Plafond lt 2 Gypsum Board t= 7 mm 44.22 m2
Besi hollow 40x40 mm 0.50 btg 22.112
Besi hollow 20x20 mm 0.17 btg 7.51808
Gypsum board 0.35 lbr 15.4784
Paku skrup 9.00 bh 398.016
Compound 0.06 zak 2.65344
Textile tape 0.12 roll 5.30688
Amplas 0.30 m2 13.2672

Drop Celling Plafond Gypsum Board t= 7 mm 49.00 m2

Besi hollow 20x20 mm 0.17 btg 8.33
Gypsum board 0.35 lbr 17.15
Paku skrup 9.00 bh 441
Compound 0.06 zak 2.94
Textile tape 0.12 roll 5.88
Amplas 0.30 m2 14.7

Cat Plafond Dulux/Setara 44.22 m2

Cat Alkali Resisting Primer 1 lapis 0.14 Liter 6.324032
Cat ICI Dulux Pentalite 2 Lapis 0.20 Liter 8.8448
Amplas 0.30 m2 13.2672
Alat Bantu 1.00 Ls 44.224

Shadow line 128.30 m1

D PEKERJAAN PENGECATAN
Cat dinding Interior dulux easy clean 293.74 m2
Cat Alkali Resisting Primer 1 lapis 0.14 Liter 42.00482
Cat ICI Dulux Pentalite 2 Lapis 0.20 Liter 58.748
Amplas 0.30 m2 88.122
Alat Bantu 1.00 Ls 293.74

Cat Façade dulux weathershiled 15.01 m2

Cat Alkali Resisting Primer 1 lapis 0.14 Liter 2.14643
Cat ICI Dulux Pentalite 2 Lapis 0.20 Liter 3.002
Amplas 0.30 m2 4.503
Alat Bantu 1.00 Ls 15.01

Cat Eksterior dulux weathershiled 90.65 m2

Cat Alkali Resisting Primer 1 lapis 0.14 Liter 12.96295
Cat ICI Dulux Pentalite 2 Lapis 0.20 Liter 18.13
Amplas 0.30 m2 27.195
Alat Bantu 1.00 Ls 90.65

E ME LT 2
Instalasi listrik Kabel Suprime 13.00 titik
Meteran Listrik/MCB Merlin gerin 1.00 set
Lampu Downligt philips 25.00 bh
Kabel NYM 2x2,5 mm² 12.00 m' 300
Conduit pipa PVC dia ⅝" C 12.00 m' 300
Tee dos 1.00 bh 25
Inbow doos 1.00 bh 25
Sock 3.00 bh 75
Klem conduit 9.00 bh 225
Lastdop 3.00 bh 75
Flexible pipe 1.00 m' 25
Elbow 2.00 bh 50
Paku, sekrup, fisher (10% harga conduit) 10.00 % 250
Fitting lampu Downlight 1.00 bh 25

Lampu gantung by owner 1.00 bh

Stop Kontak Broco 7.00 bh
Kabel NYM 3x2,5 mm² 12.00 m' 84
Conduit pipa PVC dia ⅝" C 12.00 m' 84
Tee dos 1.00 bh 7
Inbow doos 1.00 bh 7
Sock 3.00 bh 21
Klem conduit 9.00 bh 63
Lastdop 3.00 bh 21
Elbow 2.00 bh 14
Paku, sekrup, fisher (10% harga conduit) 10.00 % 70
Stop kontak 1.00 bh 7

Saklar Ganda Broco 2.00 bh

Kabel NYM 3x2,5 mm² 12.00 m' 24
Conduit pipa PVC dia ⅝" C 12.00 m' 24
17
NO. ITEM DIMENSION & SPESIFICATION VOLUME

1 2 3 4
Tee dos 1.00 bh 2
Inbow doos 1.00 bh 2
Sock 3.00 bh 6
Klem conduit 9.00 bh 18
Lastdop 3.00 bh 6
Elbow 2.00 bh 4
Paku, sekrup, fisher (10% harga conduit) 10.00 % 20
Saklar 1.00 bh 2

Saklar Tunggal Broco 5.00 bh

Kabel NYM 3x2,5 mm² 12.00 m' 60
Conduit pipa PVC dia ⅝" C 12.00 m' 60
Tee dos 1.00 bh 5
Inbow doos 1.00 bh 5
Sock 3.00 bh 15
Klem conduit 9.00 bh 45
Lastdop 3.00 bh 15
Elbow 2.00 bh 10
Paku, sekrup, fisher (10% harga conduit) 10.00 % 50
Saklar 1.00 bh 5

Soket Antena TV Ruang keluarga + RT Pembantu 2.00 titik

Strip Light 30.00 m1

F PEKERJAAN TANGGA
Beton Bertulang Struktur Tangga 1.40 m3
Kayu Papan terentang 0.25 M3 0.35
Paku 5 cm – 12 cm 3.00 Kg 4.2
Minyak Bekisting 1.20 Liter 1.68
Besi Beton 10 mm 13.00 Batang 13
Kawat Beton 3.00 Kg 4.2
Portland Cement 323.00 Kg 452.2
Pasir Beton 0.52 M3 0.728
Kerikil 0.78 M3 1.092
Kayu Balok terentang 0.11 M3 0.147
Dolken Ø-8-10/4m 14.00 Batang 19.6

Bekisting Tangga 7.00 m2

Kayu Kelas III 0.03 M3 0.21
Paku 5 cm – 12 cm 0.40 Kg 2.8
Minyak Bekisting 0.15 Liter 1.05
Balok Kayu Kelas II 0.02 M3 0.105
Polywod Tebal 9mm 0.35 Lbr 2.45
Dolken kayu galam, (8-10) cm,panjang 4 m 2.00 Batang 14

Lantai Tangga roman 15 x 60 9.00 m2

Keramik 15x60 11.11 buah 99.99
Portland cement 9.60 kg 86.4
Pasir pasang 0.05 m3 0.405
Semen warna 1.50 sak 13.5

Railing Tangga Hanya handle 7.00 m1

Besi hollow 40x40 mm 1.20 m1 8.4
Paku sekrup 4.00 bh 28

G PEKERJAAN PINTU JENDELA

Pintu kamar Plywood + hpl 4.00 bh 4.00
Pintu Toilet 2.00 bh 2.00
Jendela Kamar Tidur Pembantu 0.6 x 1.2 m Kusen Alumunium 3" + Kaca 5 mm 1.00 bh 1.00
Jendela Kamar (Terry) 3x1.5 m Kusen Alumunium 3" + Kaca 5 mm 1.00 bh 1.00
Jendela Kamar (Pandu) 2.2x1.5 m Kusen Alumunium 3" + Kaca 5 mm 1.00 bh 1.00
Jendela Perpustakaan 2.2x1.5 m Kusen Alumunium 3" + Kaca 5 mm 1.00 bh 1.00
Jendela R. Perpustakaan 1.5x1.5 m Kusen Alumunium 3" + Kaca 5 mm 1.00 bh 1.00

H PEKERJAAN SANITARY
Instalasi air kotor Rucika/setara 2.00 titik
Pipa PVC 4" 1.20 m 2.4

Instalasi air bersih Rucika/setara 2.00 titik

Pipa PVC 3/4" 1.20 m 2.4

Closet duduk Kamar utama TOTO 1.00 bh

Closet duduk 1.00 Unit 1
Perlengkapan 0.06 bh 0.06

Closet duduk Kamar anak 1.00 bh

Closet duduk 1.00 Unit 1
Perlengkapan 0.06 bh 0.06

Jet Washer Kamar utama TOTO 1.00 bh 1.00

Jet Washer Kamar anak Jasa pasang 1.00 bh 1.00
Floor Drain 2.00 bh 2.00
Kran air Onda 1.00 bh 1.00
Kran air Jasa pasang 1.00 bh 1.00
Shower TOTO 1.00 bh 1.00
Shower Jasa pasang 1.00 bh 1.00
Bath Tube Keramik Costom 2.00 bh 2.00

Washtafel + Dudukan Kamar mandi Utama TOTO 1.00 bh

Wastafel 1.20 unit 1.2
Portland Cement 6.00 kg 6
Pasir Pasang 0.01 m3 0.01
Perlengkapan 0.12 bh 0.12
18
NO. ITEM DIMENSION & SPESIFICATION VOLUME

1 2 3 4

Washtafel + Dudukan Kamar mandi lt.2 Jasa Pasang + Pedestal 1.00 bh

Wastafel 1.20 unit 1.2
Portland Cement 6.00 kg 6
Pasir Pasang 0.01 m3 0.01
Perlengkapan 0.12 bh 0.12

Exhaust KDK 2.00 bh 2.00

Heater System Wasser 1.00 set 1.00

I PEKERJAAN FAÇADE
Partisi GRC façade GRC Motif classic 15.50 m2
railing balkon depan besi tempa mitf classic 4.00 m2
Dinding Fasade Motif Kayu Conwood motif kayu 8.00 m2
Dinding Bata Expose Bata Expose 8.55 m2
Bata Expose 140.00 bh 1197
Portland Cement 3.50 kg 29.925
Pasir Pasang 0.09 m3 0.77805

penebalan dinding grouting fin cat warna Abu 12.54 m2

Portland Cement 7.78 kg 97.51104
Pasir pasang 0.02 m3 0.28842
sika 0.05 0.627
penebalan dinding
topian Beton K-175 5.76 m3
Portland Cement 326.00 kg 1877.76
Pasir Beton 0.54 m3 3.1104
Kerikil 0.81 m3 4.6656
Air 215.00 Liter 1238.4

Dinding Samping Pasangan batu paras 27.00 m2

Batu Paras 140.00 bh
Portland Cement 3.50 kg
Pasir Pasang 0.09 m3

Downlight lengkap dgn instalasi 5.00 titik

Kabel NYM 2x2,5 mm² 12.00 m' 60
Conduit pipa PVC dia ⅝" C 12.00 m' 60
Tee dos 1.00 bh 5
Inbow doos 1.00 bh 5
Sock 3.00 bh 15
Klem conduit 9.00 bh 45
Lastdop 3.00 bh 15
Flexible pipe 1.00 m' 5
Elbow 2.00 bh 10
Paku, sekrup, fisher (10% harga conduit) 10.00 % 50
Fitting lampu Downlight 1.00 bh 5

5 PEKERJAAN ARSITEKTUR & ME LT 3

A PEKERJAAN DINDING
Dinding Baru Bata merah 128.40 m2
Bata Merah 140.00 m3 17976
Portland Cement 3.50 kg 449.4
Pasir Pasang 0.09 m3 11.6844

Plester dinding 256.80 m2

Portland Cement 6.24 kg 1602.432
Pasir pasang 0.02 m3 6.1632

Acian dinding Mortar 256.80 m2

Portland Cement 3.25 kg 834.6

Waterproofing dinding 114.00 m2

Membrane Bakar 1.00 m2 114

B PEKERJAAN LANTAI & ROOF GARDEN

screeding lantai kerja 106.00 m2
Portland Cement 7.78 kg 824.256
Pasir pasang 0.02 m3 2.438

Waterproofing lantai dak atap membrane bakar 106.00 m2

Membrane Bakar 1.00 m2 106

Beton pelur plester + aci 42.00 m2

Roof Garden Rumput 64.00 m2
Underlayer 1.05 m2 67.2
Lem 0.35 m2 22.4

Pekerjaan Lantai Area Bermain Hotmix Merah 9.00 m2

C PEKERJAAN PENGECATAN
Cat dinding Interior dulux easy clean 128.40 m2
Cat Alkali Resisting Primer 1 lapis 0.14 Liter 18.3612
Cat ICI Dulux Pentalite 2 Lapis 0.20 Liter 25.68
Amplas 0.30 m2 38.52
Alat Bantu 1.00 Ls 128.4

Cat Eksterior dulux weathershiled 47.74 m2

Cat Alkali Resisting Primer 1 lapis 0.14 Liter 6.82682
Cat ICI Dulux Pentalite 2 Lapis 0.20 Liter 9.548
Amplas 0.30 m2 14.322
Alat Bantu 1.00 Ls 47.74
19
NO. ITEM DIMENSION & SPESIFICATION VOLUME

1 2 3 4

D PEKERJAAN INSTALASI AIR HUJAN

Instalasi Buangan Air Hujan 51.50 m1
Roof Drain 4.00 titik

E ME LT 3
Instalasi listrik 3.00 titik
lampu downlight Lantai philips 10.00 bh
Kabel NYM 2x2,5 mm² 12.00 m' 120
Conduit pipa PVC dia ⅝" C 12.00 m' 120
Tee dos 1.00 bh 10
Inbow doos 1.00 bh 10
Sock 3.00 bh 30
Klem conduit 9.00 bh 90
Lastdop 3.00 bh 30
Flexible pipe 1.00 m' 10
Elbow 2.00 bh 20
Paku, sekrup, fisher (10% harga conduit) 10.00 % 100
Fitting lampu Downlight 1.00 bh 10

Stop Kontak tanam panasonic / samsung 4.00 bh

Kabel NYM 3x2,5 mm² 12.00 m' 48
Conduit pipa PVC dia ⅝" C 12.00 m' 48
Tee dos 1.00 bh 4
Inbow doos 1.00 bh 4
Sock 3.00 bh 12
Klem conduit 9.00 bh 36
Lastdop 3.00 bh 12
Elbow 2.00 bh 8
Paku, sekrup, fisher (10% harga conduit) 10.00 % 40
Stop kontak 1.00 bh 4

Saklar cover glass Broco 3.00 bh

Kabel NYM 3x2,5 mm² 12.00 m' 36
Conduit pipa PVC dia ⅝" C 12.00 m' 36
Tee dos 1.00 bh 3
Inbow doos 1.00 bh 3
Sock 3.00 bh 9
Klem conduit 9.00 bh 27
Lastdop 3.00 bh 9
Elbow 2.00 bh 6
Paku, sekrup, fisher (10% harga conduit) 10.00 % 30
Saklar Ganda 1.00 bh 3

F PEKERJAAN ATAP
Atap kaca Tempered 10mm 9.10 m2
Rangka Atap Baja Ringan 0.75 mm 28.73 m2
Main Trus C75-75 2.80 m2 80.444
Roof Bottom/Reng R 33-0.45 5.10 M1 146.523
Self drilling screw dia 6 x 20 mm (truss Screw) 25.00 BH 718.25
Self drilling screw dia 4 x 16 mm (Roof Bottom Screw) 35.00 BH 1005.55
Dynabol dia 12 x 120 mm 1.00 BH 28.73
Alat Bantu (Mesin Bor Listrik)/Genset 1.00 Ls 28.73

Spandek 28.73 m2

G PEKERJAAN PINTU
Pintu UPVC 3.00 bh
Pintu keluar tangga Multipleks 9 mm Fin. HPL 1.00 bh

H PENANGKAL PETIR
Penangkal Petir Thomas 1.00 set

20
 RENCANA ANGGARAN PELAKSANAAN
PROJECT : RENOVASI RUMAH RENOVASI RUMAH
PEKERJAAN : TAMBAH LANTAI TAMBAH LANTAI
LOCATION : Perumahan Grand Matoa, Ciganjur DEPOK ESTATE
OWNER : Bpk Lukas Bpk PUTUT

HARGA
NO URAIAN PEKERJAAN DIMENSION & SPESIFICATION Koefisien Satuan Total
SATUAN
TOTAL HARGA

I MATERIAL

A Material Alam
Split / Krikil 1:2 0.81 m3 31.29 250,000 7,823,050
Pasir beton 0.54 m3 20.86 270,000 5,632,596
Pasir pasang 0.024 m3 58.18 250,000 14,544,282

B Material Struktur
Besi 12 mm Batang 20 76,000 1,520,000
Besi 10 mm batang 445.00 64,500 28,702,500
Besi 8 mm batang 190.80 44,000 8,395,200
Bondek 1x4 lbr 50.94 440,000 22,413,600
Wiremesh 2,1 x 5,4 lbr 17.93 880,600 15,789,933
Kawat beton(bendrat) 3 Kg 132.66 20,000 2,653,238
Dolken kayu galam, (8-10) cm,panjang 4 m 2 Batang 315.87 16,000 5,053,920
Kayu kelas III 0.32 m3 5.14 1,500,000 7,709,742
Plywood 9 mm 2.8 lembar 85.05 100,000 8,505,294
Paku 5 cm - 12 cm 3.2 kg 103.31 17,000 1,756,226
Paku 6cm-12cm 2 Kg 1.03 17,000 17,544
Paku sekrup dus 2.00 90,000 180,000
Beton mix K-225 M3 25.47 790,000 20,121,300
Scaffolding m2 119.86 36,000 4,314,918

C Material Arsitektur
Bata Merah 60x12x24 bh 46243.40 600 27,746,040
Compound Gypsumboard Aplus / eternite / setara 40kg 0.15 sak 11.56 60,000 693,482
Gypsum board Aplus / eternite / setara 0.364 Lembar 67.42 65,000 4,382,424
Homogeneus Tile 60x60 2.8 m2 70.14 60,000 4,208,417
Homogeneus Tile 15x60 3.1 m2 174.24 47,000 8,189,429
Keramik 15 x 60 roman 15 x 60 bh 204.42 10,000 2,044,240
Keramik 10 x 20 roman 10 x 20 ( 1 dus=50pcs) dus 35.35 76,000 2,686,600
Keramik 30x30 hexagonal tile 11.87 bh 166.77 50,000 8,338,675
Keramik 40 x 40 ex mulia (1 dus = 6 pcs) dus 5.53 58,500 323,213
Keramik 30x60 roman (30 x 60) 2.8 dus 27.50 73,000 2,007,500
Plint 15 x 60 roman 15 x 60 bh 68.00 10,000 679,990
Portland cement All Merk 40Kg sak 558.2 42,000 23,443,123
Semen warna 1.5 kg 188.45 12,000 2,261,400
Textile Tape roll 23.12 4,000 92,464
Batu templek m2 27.00 100,000 2,700,000
 Bata Expose m2 8.55 160,000 1,368,000
Conwood Motif Kayu m2 8 240,000 1,920,000
GRC Motif Clasic m2 15.50 320,000 4,960,000
Kaca Tempered 10 mm m2 9.10 522,000 4,750,200
Rumput area atas m2 64.00 160,000 10,240,000
Hotmix Merah m2 9.00 240,000 2,160,000
Hexagonal tile m2 10.50 224,000 2,352,000
Pagar Plastik pcs 8.00 49,600 396,800
Rumput Sintetis m2 16.65 160,000 2,664,000

D Material Besi & Atap

Besi hollow 20x20 mm 20x20mm 4.6 btg 32.75 21,000 687,703
Besi hollow 40x40 mm 3.3 btg 78.12 24,000 1,874,808
Dynabol dia 12 x 120 mm 1 Pcs 28.73 4,500 129,285
Main Trus C75-75 0.75 mm 2.8 btg 53.63 72,000 3,861,312
Roof Bottom/Reng R 33-0.45 0,45mm 5.1 m1 146.52 25,000 3,663,075
Self drilling screw dia 4 x 16 mm (Roof Bottom Screw) 35 BH 1005.55 300 301,665
Self drilling screw dia 6 x 20 mm (truss Screw) 25 BH 718.25 300 215,475
Railing tangga m 14.00 300,000 4,200,000

E Material Elektrik
Pemasangan Listrik PLN bh 1.00 1,500,000 1,500,000
Lampu Downlight EX Philips 6 bh 55.00 62,000 3,410,000
Fitting lampu Downlight bh 55.00 13,000 715,000
Saklar 6 bh 23.00 20,000 460,000
 Stop Kontak Broco / Panasonic 6 bh 23.00 25,000 575,000
Kabel NYM 2x2.5mm Ex eterna 1roll = 50m roll 14.40 500,000 7,200,000
Kabel NYM 3x2.5mm Ex eterna 1roll = 50m roll 11.04 560,000 6,182,400
Conduit pipa PVC dia ⅝" C 1 batang = 2,9 meter btg 438.62 11,000 4,824,828
Tee dos bh 106.00 3,000 318,000
Inbow dos bh 106.00 3,000 318,000
sock bh 318.00 1,000 318,000
Lastdop 1 pack = 100 pcs pack 3.18 30,000 95,400
Flexible Pipe m1 60.00 7,000 420,000
Klem conduit 1 pack = 100 pcs pack 9.54 65,000 620,100
Elbow 1/2 inch Rucika bh 212.00 2,500 530,000
CCTV Vision Pro CCTV Camera VP-990CB bh 1.00 328,900 328,900
Server CCTV ESCAM Hardisk 1 TB bh 1.00 640,100 640,100
Soket Antena TV

F Material Finishing
Amplas 0.3 roll 10.00 150,000 1,500,000
Cat Alkali Resisting Primer 1 Lapis 1 pail = 20 liter 0.143 pail 9.04 1,000,000 9,035,941
Cat ICI Dulux Pentalite 2 Lapis 1 pail = 20 liter 0.2 pail 12.64 1,500,000 18,956,520
Jendela kamar tidur supir 4 x 1.2 m 2 bh 1.00 1,000,000 1,000,000
Jendela Façade kamar 6.72 set 1.00 1,960,000 1,960,000
Jendela Façade rg tamu 1 bh 2.00 960,000 1,920,000
Jendela Façade rg tamu 150 x 250 cm 2 bh 1.00 1,968,000 1,968,000
Jendela Kamar Tidur Pembantu 0.6 x 1.2 m 1 bh 1.00 768,000 768,000
Jendela Kamar (Terry) 3x1.5 m 1 bh 1.00 2,800,000 2,800,000
Jendela Kamar (Pandu) 2.2x1.5 m 1 bh 1.00 2,800,000 2,800,000
Jendela Perpustakaan 2.2x1.5 m bh 1.00 2,800,000 2,800,000
Jendela R. Perpustakaan 1.5x1.5 m bh 1.00 3,360,000 3,360,000
Pintu Masuk Utama Multipleks 9 mm Fin. HPL bh 1.00 1,760,000 1,760,000
Pintu Masuk Samping Multipleks 9 mm Fin. HPL bh 1.00 1,920,000 1,920,000
Pintu Kearah dapur Multipleks 9 mm Fin. HPL bh 1.00 1,480,000 1,480,000
Pintu kamar Multipleks 9 mm Fin. HPL bh 2.00 1,480,000 2,960,000
Pintu lipat Lipat 4 daun (4.5 x 2.2 ) bh 9.90 560,000 5,544,000
Pintu RT. Sopir Multipleks 9 mm Fin. HPL bh 1.00 1,480,000 1,480,000
Pintu KM UPVC bh 1.00 1,200,000 1,200,000
Pintu kamar Plywood + hpl bh 4.00 1,480,000 5,920,000
Pintu Toilet bh 2.00 960,000 1,920,000
Pintu UPVC bh 3.00 1,200,000 3,600,000
Pintu keluar tangga Multipleks 9 mm Fin. HPL bh 1.00 1,480,000 1,480,000
Penangkal Petir Thomas set 1.00 12,800,000 12,800,000
Waterproofing Membrane Bakar m2 220.00 125,000 27,500,000
Spandek m2 27.00 95,000 2,565,000

G Material Plumbing & Sanitasy

Kloset duduk Closet duduk Toto CW 420 J/SW 420 JP + TC 505- Putih 1 bh 2.00 2,000,000 4,000,000
Pipa PVC 3/4" AW Wavin AW (panjang pipa 1 btg = 4m) 1.2 btg 35 30,000 1,050,000
Pipa PVC 4" D Type Wavin D 1.2 btg 6.82 150,000 1,023,529
Jet Washer toto 1 bh 4.00 250,000 1,000,000
Kran air onda 1 bh 3.00 120,000 360,000
Perlengkapan & Aksesories ls 1.00 500,000 500,000
Shower bh 2.00 400,000 800,000
Kitchen Zinc bh 1.00 300,000 300,000
 Floor Drain SUS 304 Model TOTO bh 2.00 180,000 360,000
Bath Hube Keramik Costum bh 1.00 1,560,000 1,560,000
Washtafel Toto l59v1 wf white-96886 unit 2.00 458,000 916,000
Exhaust Panasonic FV-25RUN5 10 INCHI bh 2.00 385,000 770,000
Water Heater System Ariston AN 15L unit 1.00 2,520,000 2,520,000

Total Cost Material 455,287,380

II UPAH
- Upah Pekerjaan Sipil Harian Estimasi 24 Minggu @ 8jt/minggu ls 1.00 192,000,000 192,000,000
Total Cost Upah 192,000,000

III ALAT KERJA

- Buang Puing 1 Ls 1.00 3,000,000 3,000,000
Total Cost Alat Kerja 3,000,000

IV SITE MANAGEMENT
- Pelaksana Lapangan Bulan 6.00 3,000,000 18,000,000
- Penginapan Bulan 6.00 1,000,000 6,000,000
- Project koordinator Bulan 6.00 1,000,000 6,000,000
- Keamanan ls 1.00 1,000,000 1,000,000
- Jaminan Developer ls 1.00 10,000,000 10,000,000
- Mobilisasi & Pulsa Ls 1.00 1,000,000 1,000,000
Total Cost Site Management 42,000,000

V BIAYA TAK TERDUGA

Biaya tak terduga ls 1.00 -
Total Biaya Tak Terduga -
 REKAPITULASI RENCANA ANGGARAN PELAKSANAAN (ESTIMASI)

Tanggal : 22 Desember 2018

Nomor RAP :
Nama pekerjaan : RENOVASI RUMAH TINGGAL
Pemberi pekerjaan : Bapak Lukas
Lokasi : Grand Matoa, Ciganjur

Berikut ini kami sampaikan rincian anggaran biaya pekerjaan sebagai berikut :

No RINCIAN TOTAL PRICE

1 MATERIAL Rp 455,287,379.98
2 JASA Rp 192,000,000.00
3 SEWA ALAT KERJA Rp 3,000,000.00
4 SITE MANAGEMENT Rp 42,000,000.00
5 BIAYA TAK TERDUGA Rp -

JUMLAH ANGGARAN Rp 692,287,379.98

TOTAL NILAI KONTRAK : Rp 867,000,000.00

TOTAL RAP : Rp 692,287,379.98
PROFIT : Rp 174,712,620.02
MARGIN : 20.15%

Jakarta, 10 Oktober 2018

PT. BINTORO BUILD

Disusun oleh :

Muniroh Putri Darmayanti, SE

Purchasing Cost Control

Catur Iswanto, ST Didik Subiyantoro, SE

Project Manager Direktur Utama
 Prepared By, Riview By,

Eddy Jajang Panji Tejo Buono

Marketing Project Manager

PROJECT : RENOVASI RUMAH

LOCATION : CIGANJUR
OWNER : BPK LUKAS

UNIT PRICE TOTAL PRICE

NO. ITEM DIMENSION & SPESIFICATION VOLUME
IDR IDR
1 2 3 4 5 6
I PERSIAPAN
- Persiapan 1.00 LS -
- Terpal 50.00 m2 -
Penginapan Menginap di luar komplek 6.00 bln 1,000,000.00 6,000,000
- Operasional dan Akomodasi 6.00 bln 1,000,000.00 6,000,000
Sub Total 12,000,000.00
2 BONGKARAN
Atap eksisting 90.00 m2 25,000.00 2,250,000
Instalasi listrik 11.00 titik 15,000.00 165,000
Plafond Eksisting Lt 1 84.80 m2 15,000.00 1,272,000
Dinding bata 36.30 m2 20,000.00 726,000
Jendela Depan 1.00 bh 15,000.00 15,000
Lantai KM Lantai Kamar mandi 1 3.75 m2 35,000.00 131,250
Lantai taman dalam 11.92 m2 20,000.00 238,400
Kolom 12.00 titik 100,000.00 1,200,000
Carport 36.00 m2 35,000.00 1,260,000
Buang Puing 15.00 m3 200,000.00 3,000,000
Sub Total 10,257,650.00
3 PEKERJAAN BARU
A STRUKTUR
PERKUATAN STRUKTUR LANTAI 1
Galian tanah Pondasi Foot Plat dan Sloof 17.00 m3 40,000.00 680,000
Kolom Struktur k 250 K1 15 x30 cm 2.16 m3 500,000.00 1,080,000
Ringbalk 15x25 cm 1.91 m3 500,000.00 956,250
Balok Utama 15 x 25 cm 1.80 m3 500,000.00 900,000
Balok Anak 15 x 15 cm 0.07 m3 500,000.00 34,875
Kolom Praktis 15x15 cm 0.43 m3 500,000.00 216,000
Foot Plat Ø 12; 8 mm K-250 50 cm x 50 cm x 25 cm 1.31 m3 500,000.00 656,250
Sloof Ø 10; 8 mm - 15 cm K-250 15 cm x 20 cm 0.52 m3 500,000.00 258,000

A1 STRUKTUR LANTAI 2
Plat benton Lantai Ø 10 mm - 12 cm K-250 t = 12 cm 11.19 m3 1,000,000.00 11,185,200
Kolom Struktur k 250 K1 20 x 15 cm 2.16 m3 500,000.00 1,080,000
Ringbalk 15x20 cm 1.91 m3 500,000.00 956,250
Balok Anak 15 x 15 cm 0.07 m3 500,000.00 34,875
Balok Utama 15 x 25 cm 1.80 m3 500,000.00 900,000
kolom praktis 15 x 15 cm 1.63 m3 500,000.00 816,000

A2 STRUKTUR LANTAI 3
Plat benton Lantai Ø 10 mm - 12 cm K-250 t = 12 cm 13.27 m3 1,000,000.00 13,266,000
Kolom Struktur k 250 K1 20 x 15 cm 1.19 m3 500,000.00 594,000
Balok Utama 15 x 25 cm 0.11 m3 500,000.00 56,250
Ringbalk 15 x 15 cm 1.46 m3 500,000.00 731,925
kolom praktis 15 x 15 cm 0.99 m3 500,000.00 495,000

Sub Total 34,896,875.00

26
 UNIT PRICE TOTAL PRICE
NO. ITEM DIMENSION & SPESIFICATION VOLUME
IDR IDR
1 2 3 4 5 6
4 PEKERJAAN ARSITEKTUR & ME LT 1
A PEKERJAAN DINDING
Dinding Baru Bata merah 55.04 m2 28,000.00 1,541,120
Plester dinding 110.08 m2 15,000.00 1,651,200
Acian dinding 110.08 m2 10,000.00 1,100,800
dinding shaft 7.68 m2 28,000.00 215,040
Pekerjaan Kisi Kisi Kayu 13.80 m2 15,000.00 207,000
Sub Total 4,715,160.00
B PEKERJAAN LANTAI
screeding lantai kerja 4.00 m2 35,000.00 140,000
Lantai Keramik kamar mandi 30 x 30 4.00 m2 30,000.00 120,000
keramik dinding kamar mandi 30 x 60 30.00 m2 30,000.00 900,000
lantai homogeneus motif kayu roman 15 x 60 43.60 m2 30,000.00 1,308,000
Homogeneus tile ex roman 60 x 60 25.40 m2 30,000.00 762,000
Lantai Kamar Supir Keramik 40 x 40 ex mulia 5.00 m2 30,000.00 150,000
Sub Total 3,380,000.00
C PEKERJAAN PLFOND
Plafond lt 1 Gypsum Jaya Board rangka hollow 78.41 m2 30,000.00 2,352,300
Drop ceiling ruang keluarga & ruang tamu Gypsum Jaya Board rangka hollow 21.00 m2 30,000.00 630,000
Cat Plafond Dulux 78.41 m2 15,000.00 1,176,150
Sub Total 4,158,450.00
D PEKERJAAN TANGGA
Beton Bertulang Struktur Tangga 1.40 m3 1,000,000.00 1,400,000
Bekisting Tangga 7.00 m2 50,000.00 350,000
Lantai Tangga roman 15 x 60 9.40 m2 30,000.00 282,000
Railing Tangga Hanya handle 7.00 m1 -
Sub Total 2,032,000.00
E PEKERJAAN PENGECATAN
Cat dinding Interior dulux easy clean 410.45 m2 15,000.00 6,156,720
finish bata tempel cat putih 24.00 m2 15,000.00 360,000
Cat Façade dulux weathershiled 31.52 m2 15,000.00 472,800
Cat Eksterior dulux weathershiled 43.38 m2 15,000.00 650,640
Sub Total 7,640,160.00
F ME LT 1
Instalasi listrik Kabel Eterna 14.00 titik 150,000.00 2,100,000
Meteran Listrik By owner (koordinasi dg PLN) 1.00 set -
Lampu Downligt philips 20.00 bh 100,000.00 2,000,000
Stop Kontak broco / panasonic 12.00 bh 100,000.00 1,200,000
Saklar Ganda broco / panasonic 5.00 bh 100,000.00 500,000
Saklar Tunggal broco / panasonic 8.00 bh 100,000.00 800,000
CCTV 10.00 titik 100,000.00 1,000,000
Server CCTV ESCAM Hardisk 1TB 1.00 unit 100,000.00 100,000
Soket Antena TV 1.00 titik 100,000.00 100,000
Sub Total 7,800,000.00
G PEKERJAAN PINTU JENDELA
Pintu Masuk Utama Multipleks 9 mm Fin. HPL 1.00 bh 0.00
Pintu Masuk Samping pintu geser Multipleks 9 mm Fin. HPL 1.00 bh 0.00
Pintu Kearah dapur Multipleks 9 mm Fin. HPL 1.00 bh 0.00
Pintu kamar Multipleks 9 mm Fin. HPL 2.00 bh 0.00
Pintu lipat Lipat 4 daun (4.5 x 2.2 ) 9.90 m2 0.00
Pintu RT. Sopir Multipleks 9 mm Fin. HPL 1.00 bh 0.00
Pintu KM UPVC 1.00 bh 0.00
Jendela kamar tidur supir 4 x 1.2 m 1.00 unit 0.00
Jendela Façade kamar Kusen Alumunium 3" + Kaca 5 mm 1.00 set 0.00
Jendela Façade rg tamu Kusen Alumunium 3" + Kaca 5 mm 2.00 bh 0.00
Jendela Façade rg tamu 150 x 250 cm Kusen Alumunium 3" + Kaca 5 mm 1.00 0.00
Sub Total 0.00
H PEKERJAAN CANOPY & LANTAI CARPORT
Kolom Canopy Beton K-250 50x50 4.50 m3 500,000.00 2,250,000.00
Canopy Dak Beton k-250 t=12 cm 3.24 m3 1,000,000.00 3,240,000.00
Cat Canopy vinilex , setara 80.25 m2 15,000.00 1,203,750.00
Lanta Rabat Beton Carport K-125 Tanpa Tulangan 1.54 m3 250,000.00 384,375.00
Lantai Rabat beton selasar samping K-125 Tanpa Tulangan 0.70 m3 250,000.00 175,000.00
Canopy Dak Beton k-250 Teras K-250, t=12 cm 0.31 m3 1,000,000.00 312,000.00
Sub Total 7,565,125.00
I PEKERJAAN FASADE
Pekerjaan Dinding Fasade ruang kamar batu tempel 2.40 m2 28,000.00 67,200.00
Kisi-kisi Bouven Area Bawah Tangga 3.00 unit 28,000.00 84,000.00
Sub Total 151,200.00
J PEKERJAAN SANITARY
Instalasi air kotor 1.00 titik 300,000.00 300,000
Instalasi air bersih 1.00 titik 600,000.00 600,000
Closet Duduk Jasa pasang 1.00 bh 150,000.00 150,000
Jet Washer Jasa pasang 2.00 bh 50,000.00 100,000
Kran air Jasa pasang 1.00 bh 50,000.00 50,000
Shower Jasa pasang 1.00 bh 50,000.00 50,000
Floor Drain Jasa pasang 1.00 bh 50,000.00 50,000
Sub Total 1,300,000.00
K PEKERJAAN TAMAN
27
 UNIT PRICE TOTAL PRICE
NO. ITEM DIMENSION & SPESIFICATION VOLUME
IDR IDR
1 2 3 4 5 6
Atap Dak Beton K-250 Taman belakang K-250, t=12 cm 0.36 m2 1,000,000.00 355,200
pagar plastik taman pembatas kamar supir 8.00 pcs -
Rumput sintesis 16.65 m2 -
Sub Total 355,200.00

28
 UNIT PRICE TOTAL PRICE
NO. ITEM DIMENSION & SPESIFICATION VOLUME
IDR IDR
1 2 3 4 5 6
5 PEKERJAAN ARSITEKTUR & ME LT 2
A PEKERJAAN DINDING
Dinding Baru Bata merah 146.87 m2 28,000.00 4,112,360
Plester dinding 293.74 m2 15,000.00 4,406,100
Acian dinding Mortar 293.74 m2 10,000.00 2,937,400
Sub Total 11,455,860.00
B PEKERJAAN LANTAI
screeding lantai kerja 93.22 m2 35,000.00 3,262,840
lantai homogeneus motif kayu roman 15 x 60 45.67 m2 30,000.00 1,370,220
Plint Lantai Keramik roman 15 x 60 12.83 m2 30,000.00 384,900
Homogeneus tile ex roman 60 x 60 37.50 m2 30,000.00 1,125,000
lantai kamar mandi Hexagonal tile 10.05 m2 30,000.00 301,500
keramik dinding kamar mandi 2 kamar Roman 10 x 20 35.35 m2 30,000.00 1,060,500
Sub Total 7,504,960.00
C PEKERJAAN PLFOND
Plafond lt 2 Gypsum Board t= 7 mm 44.22 m2 30,000.00 1,326,720
Drop Celling Plafond Gypsum Board t= 7 mm 49.00 m2 30,000.00 1,470,000
Cat Plafond Dulux/Setara 44.22 m2 15,000.00 663,360
Shadow line 128.30 m1 15,000.00 1,924,500
Sub Total 5,384,580.00
D PEKERJAAN PENGECATAN
Cat dinding Interior dulux easy clean 293.74 m2 15,000.00 4,406,100
Cat Façade dulux weathershiled 15.01 m2 15,000.00 225,150
Cat Eksterior dulux weathershiled 90.65 m2 15,000.00 1,359,750
Sub Total 5,991,000.00
E ME LT 2
Instalasi listrik Kabel Suprime 13.00 titik 150,000.00 1,950,000
Meteran Listrik/MCB Merlin gerin 1.00 set -
Lampu Downligt philips 25.00 bh 100,000.00 2,500,000
Lampu gantung by owner 1.00 bh 100,000.00 100,000
Stop Kontak Broco 7.00 bh 100,000.00 700,000
Saklar Ganda Broco 2.00 bh 100,000.00 200,000
Saklar Tunggal Broco 5.00 bh 100,000.00 500,000
Soket Antena TV Ruang keluarga + RT Pembantu 2.00 titik 100,000.00
Strip Light 30.00 m1 10,000.00 300,000
Sub Total 6,250,000.00
F PEKERJAAN TANGGA
Beton Bertulang Struktur Tangga 1.40 m3 1,000,000.00 1,400,000
Bekisting Tangga 7.00 m2 200,000.00 1,400,000
Lantai Tangga roman 15 x 60 9.00 m2 30,000.00 270,000
Railing Tangga Hanya handle 7.00 m1 -
Sub Total 3,070,000.00
G PEKERJAAN PINTU JENDELA
Pintu kamar Plywood + hpl 4.00 bh 0.00 -
Pintu Toilet 2.00 bh 0.00 -
Jendela Kamar Tidur Pembantu 0.6 x 1.2 m Kusen Alumunium 3" + Kaca 5 mm 1.00 bh 0.00 -
Jendela Kamar (Terry) 3x1.5 m Kusen Alumunium 3" + Kaca 5 mm 1.00 bh 0.00 -
Jendela Kamar (Pandu) 2.2x1.5 m Kusen Alumunium 3" + Kaca 5 mm 1.00 bh 0.00 -
Jendela Perpustakaan 2.2x1.5 m Kusen Alumunium 3" + Kaca 5 mm 1.00 bh 0.00 -
Jendela R. Perpustakaan 1.5x1.5 m Kusen Alumunium 3" + Kaca 5 mm 1.00 bh -
Sub Total 0.00
H PEKERJAAN SANITARY
Instalasi air kotor Rucika/setara 2.00 titik 300,000.00 600,000
Instalasi air bersih Rucika/setara 2.00 titik 600,000.00 1,200,000
Closet duduk Kamar utama TOTO 1.00 bh 150,000.00 150,000
Closet duduk Kamar anak 1.00 bh 150,000.00 150,000
Jet Washer Kamar utama TOTO 1.00 bh 50,000.00 50,000
Jet Washer Kamar anak Jasa pasang 1.00 bh 50,000.00 50,000
Floor Drain 2.00 bh 50,000.00 100,000
Kran air Onda 1.00 bh 50,000.00 50,000
Kran air Jasa pasang 1.00 bh 50,000.00 50,000
Shower TOTO 1.00 bh 50,000.00 50,000
Shower Jasa pasang 1.00 bh 50,000.00 50,000
Bath Tube Keramik Costom 2.00 bh -
Washtafel + Dudukan Kamar mandi Utama TOTO 1.00 bh 1,500,000.00 1,500,000
Washtafel + Dudukan Kamar mandi lt.2 Jasa Pasang + Pedestal 1.00 bh 350,000.00 350,000
Exhaust KDK 2.00 bh 341,000.00 682,000
Heater System Wasser 1.00 set 341,000.00 341,000
Sub Total 5,373,000.00
I PEKERJAAN FAÇADE
Partisi GRC façade GRC Motif classic 15.50 m2 30,000.00 465,000
railing balkon depan besi tempa mitf classic 4.00 m2 -
Dinding Fasade Motif Kayu Conwood motif kayu 8.00 m2 28,000.00 224,000
Dinding Bata Expose Bata Expose 8.55 m2 28,000.00 239,400
penebalan dinding grouting fin cat warna Abu 12.54 m2 28,000.00 351,120
penebalan dinding topian Beton K-175 5.76 m3 28,000.00 161,280
Dinding samping Pasangan batu paras 27.00 m2 28,000.00 756,000
Downlight lengkap dgn instalasi 5.00 titik 150,000.00 750,000
Sub Total 2,946,800.00
29
 UNIT PRICE TOTAL PRICE
NO. ITEM DIMENSION & SPESIFICATION VOLUME
IDR IDR
1 2 3 4 5 6
6 PEKERJAAN ARSITEKTUR & ME LT 3
A PEKERJAAN DINDING
Dinding Baru Bata merah 128.40 m2 28,000.00 3,595,200
Plester dinding 256.80 m2 15,000.00 3,852,000
Acian dinding Mortar 256.80 m2 10,000.00 2,568,000
Waterproofing dinding 114.00 m2 15,000.00 1,710,000
Sub Total 11,725,200.00
B PEKERJAAN LANTAI & ROOF GARDEN
screeding lantai kerja 106.00 m2 35,000.00 3,710,000
waterproofing lantai dak atap membrane bakar 106.00 m2 15,000.00 1,590,000
Beton pelur plester + aci 42.00 m2 25,000.00 1,050,000
Roof Garden Rumput 64.00 m2 -
Pekerjaan Lantai Area Bermain Hotmix Merah 9.00 m2 25,000.00 225,000
Sub Total 6,575,000.00
C PEKERJAAN PENGECATAN
Cat dinding Interior dulux easy clean 128.40 m2 15,000.00 1,926,000
Cat Eksterior dulux weathershiled 47.74 m2 15,000.00 716,100
Sub Total 2,642,100.00
D PEKERJAAN INSTALASI AIR HUJAN
Instalasi Buangan Air Hujan 51.50 m1 85,000.00 4,377,500
Roof Drain 4.00 titik 50,000.00 200,000
Sub Total 4,577,500.00
E ME LT 3
Instalasi listrik 3.00 titik 150,000.00 450,000
lampu downlight Lantai philips 10.00 bh 15,000.00 150,000
Stop Kontak tanam panasonic / samsung 4.00 bh 15,000.00 60,000
Saklar cover glass Broco 3.00 bh 15,000.00 45,000
Sub Total 705,000.00
F PEKERJAAN ATAP
Atap kaca Tempered 10mm 9.10 m2 25,000.00 227,500
Rangka Atap Baja Ringan 0.75 mm 28.73 m2 25,000.00 718,250
Spandek 28.73 m2 25,000.00 718,250
Sub Total 1,664,000.00
G PEKERJAAN PINTU
Pintu UPVC 3.00 bh 50,000.00 150,000
Pintu keluar tangga Multipleks 9 mm Fin. HPL 1.00 bh 0.00 -

Sub Total 150,000.00

H PENANGKAL PETIR
Penangkal Petir Thomas 1.00 set 100,000.00 100,000
Sub Total 100,000.00
TOTAL 172,366,820

30
 RENCANA ANGGARAN PELAKSANAAN
PROJECT : RENOVASI RUMAH
PEKERJAAN : TAMBAH LANTAI
LOCATION : Perumahan Grand Matoa, Ciganjur
OWNER : Bpk Lukas

HARGA
NO URAIAN PEKERJAAN DIMENSION & SPESIFICATION Satuan Total
SATUAN
I MATERIAL

A Material Alam
Split / Krikil 1:2 m3 31.29 250000.00
Pasir beton m3 20.86 270000.00
Pasir pasang m3 58.18 250000.00
B Material Struktur
Besi 12 mm Batang 20 76000
Besi 10 mm batang 445 64500
Besi 8 mm batang 190.8 44000
Bondek m2 50.94 440000
Wiremesh lbr 17.93088 880600
Kawat beton(bendrat) Kg 132.661875 20000
Dolken kayu galam, (8-10) cm,panjang 4 m Batang 315.87 16000
Kayu kelas III m3 5.139828 1500000
Plywood 9 mm lembar 85.05294 100000
Paku 5 cm - 12 cm kg 103.307392 17000
Paku 6cm-12cm Kg 1.032 17000
Paku sekrup dus 2 90000
Beton mix K-225 M3 25.47 790000
Scaffolding m2 119.8588235294 36000
C Material Arsitektur
Bata Merah 60x12x24 bh 46243.40 600.00
Compound Gypsumboard Aplus / eternite / setara 40kg sak 11.56 60000.00
Gypsum board Aplus / eternite / setara Lembar 67.42 65000.00
Homogeneus Tile 60x60 m2 70.14 60000.00
Homogeneus Tile 15x60 m2 174.24 47000.00
Keramik 15 x 60 roman 15 x 60 bh 204.42 10000.00
Keramik 10 x 20 roman 10 x 20 ( 1 dus=50pcs) dus 35.35 76000.00
Keramik 30x30 hexagonal tile bh 166.77 50000.00
Keramik 40 x 40 ex mulia (1 dus = 6 pcs) bh 5.53 58500.00
Keramik 30x60 roman (30 x 60) bh 27.50 73000.00
Plint 15 x 60 roman 15 x 60 bh 68.00 10000.00
Portland cement All Merk 40Kg sak 558.17 42000.00
Semen warna kg 188.45 12000.00
Textile Tape roll 23.12 4000.00
Batu templek m2 27.00 100000.00
Bata Expose m2 8.55 160000.00
Conwood Motif Kayu m2 8.00 240000.00
GRC Motif Clasic m2 15.50 320000.00
Kaca Tempered 10 mm m2 9.10 522000.00
Rumput area atas m2 64.00 160000.00
Hotmix Merah m2 9.00 240000.00
Hexagonal tile m2 10.50 224000.00
Pagar Plastik pcs 8.00 49600.00
Rumput Sintetis m2 16.65 160000.00
D Material Besi & Atap
Besi hollow 20x20 mm 20x20mm btg 32.75 21000.00
Besi hollow 40x40 mm btg 78.12 24000.00
Dynabol dia 12 x 120 mm Pcs 28.73 4500.00
Main Trus C75-75 0.75 mm btg 53.63 72000.00
Roof Bottom/Reng R 33-0.45 0,45mm m1 146.52 25000.00
Self drilling screw dia 4 x 16 mm (Roof Bottom Screw) BH 1005.55 300.00
Self drilling screw dia 6 x 20 mm (truss Screw) BH 718.25 300.00
Railing tangga m 14.00 300000.00
E Material Elektrik
Pemasangan Listrik PLN bh 1.00 1500000.00
Lampu Downlight EX Philips bh 55.00 62000.00
Fitting lampu Downlight bh 55.00 13000.00
Saklar bh 23.00 20000.00
Stop Kontak Broco / Panasonic bh 23.00 25000.00
Kabel NYM 2x2.5mm Ex eterna 1roll = 50m roll 14.40 500000.00
Kabel NYM 3x2.5mm Ex eterna 1roll = 50m roll 11.04 560000.00
Conduit pipa PVC dia ⅝" C 1 batang = 2,9 meter btg 438.62 11000.00
Tee dos bh 106.00 3000.00
Inbow dos bh 106.00 3000.00
sock bh 318.00 1000.00
Lastdop 1 pack = 100 pcs pack 3.18 30000.00
Flexible Pipe m1 60.00 7000.00
Klem conduit 1 pack = 100 pcs pack 9.54 65000.00
Elbow 1/2 inch Rucika bh 212.00 2500.00
CCTV Vision Pro CCTV Camera VP-990CB bh 1.00 328900.00
Server CCTV ESCAM Hardisk 1 TB bh 1.00 640100.00
Soket Antena TV
F Material Finishing
Amplas roll 10.00 150000.00
Cat Alkali Resisting Primer 1 Lapis 1 pail = 20 liter pail 9.04 1000000.00
Cat ICI Dulux Pentalite 2 Lapis 1 pail = 20 liter pail 12.64 1500000.00
Jendela kamar tidur supir 4 x 1.2 m bh 1.00 1000000.00
Jendela Façade kamar set 1.00 1960000.00
Jendela Façade rg tamu bh 2.00 960000.00
Jendela Façade rg tamu 150 x 250 cm bh 1.00 1968000.00
Jendela Kamar Tidur Pembantu 0.6 x 1.2 m bh 1.00 768000.00
Jendela Kamar (Terry) 3x1.5 m bh 1.00 2800000.00
Jendela Kamar (Pandu) 2.2x1.5 m bh 1.00 2800000.00
Jendela Perpustakaan 2.2x1.5 m bh 1.00 2800000.00
Jendela R. Perpustakaan 1.5x1.5 m bh 1.00 3360000.00
Pintu Masuk Utama Multipleks 9 mm Fin. HPL bh 1.00 1760000.00
Pintu Masuk Samping Multipleks 9 mm Fin. HPL bh 1.00 1920000.00
Pintu Kearah dapur Multipleks 9 mm Fin. HPL bh 1.00 1480000.00
Pintu kamar Multipleks 9 mm Fin. HPL bh 2.00 1480000.00
Pintu lipat Lipat 4 daun (4.5 x 2.2 ) bh 9.90 560000.00
Pintu RT. Sopir Multipleks 9 mm Fin. HPL bh 1.00 1480000.00
Pintu KM UPVC bh 1.00 1200000.00
Pintu kamar Plywood + hpl bh 4.00 1480000.00
Pintu Toilet bh 2.00 960000.00
Pintu UPVC bh 3.00 1200000.00
Pintu keluar tangga Multipleks 9 mm Fin. HPL bh 1.00 1480000.00
Penangkal Petir Thomas set 1.00 12800000.00
Waterproofing Membrane Bakar m2 220.00 125000.00
Lem
Spandek m2 27.00 95000.00
G Material Plumbing & Sanitasy
Kloset duduk Closet duduk Toto CW 420 J/SW 420 JP + TC 505- Putih bh 2.00 2000000.00
 Pipa PVC 3/4" AW Wavin AW (panjang pipa 1 btg = 4m) btg 35.00 30000.00
Pipa PVC 4" D Type Wavin D btg 6.82 150000.00
Jet Washer toto bh 4.00 250000.00
Kran air onda bh 3.00 120000.00
Perlengkapan & Aksesories ls 1.00 500000.00
Shower bh 2.00 400000.00
Kitchen Zinc bh 1.00 300000.00
Floor Drain SUS 304 Model TOTO bh 2.00 180000.00
Bath Hube Keramik Costum bh 1.00 1560000.00
Washtafel Toto l59v1 wf white-96886 unit 2.00 458000.00
Exhaust Panasonic FV-25RUN5 10 INCHI bh 2.00 385000.00
Water Heater System Ariston AN 15L unit 1.00 2520000.00

Total Cost Material

II UPAH
- Upah Pekerjaan Sipil ls 1.00 192,000,000
Total Cost Upah

III ALAT KERJA

- Buang Puing Ls 1.00 3,000,000
Total Cost Alat Kerja

IV SITE MANAGEMENT
- Pelaksana Lapangan Bulan 6.00 3,000,000
- Penginapan Bulan 6.00 1,000,000
- Project koordinator Bulan 6.00 1,000,000
- Keamanan ls 1.00 1,000,000
- Jaminan Developer ls 1.00 10,000,000
- Mobilisasi & Pulsa Ls 1.00 1,000,000
Total Cost Site Management

V BIAYA TAK TERDUGA

Biaya tak terduga ls 1.00
Total Biaya Tak Terduga
CASH FLOW
CASH IN
BALANCE
TOTAL HARGA

7,823,050
5,632,596
14,544,282

1,520,000
28,702,500
8,395,200
22,413,600
15,789,933
2,653,238
5,053,920
7,709,742
8,505,294
1,756,226
17,544
180,000
20,121,300
4,314,918

27,746,040
693,482
4,382,424
4,208,417
8,189,429
2,044,240
2,686,600
8,338,675
323,213
2,007,500
679,990
23,443,123
2,261,400
92,464
2,700,000
1,368,000
1,920,000
4,960,000
4,750,200
10,240,000
2,160,000
2,352,000
396,800
2,664,000

687,703
1,874,808
129,285
3,861,312
3,663,075
301,665
215,475
4,200,000

1,500,000
3,410,000
715,000
460,000
575,000
7,200,000
6,182,400
4,824,828
318,000
318,000
318,000
95,400
420,000
620,100
530,000
328,900
640,100

1,500,000
9,035,941
18,956,520
1,000,000
1,960,000
1,920,000
1,968,000
768,000
2,800,000
2,800,000
2,800,000
3,360,000
1,760,000
1,920,000
1,480,000
2,960,000
5,544,000
1,480,000
1,200,000
5,920,000
1,920,000
3,600,000
1,480,000
12,800,000
27,500,000

2,565,000

4,000,000
 1,050,000
1,023,529
1,000,000
360,000
500,000
800,000
300,000
360,000
1,560,000
916,000
770,000
2,520,000

455,287,380

192,000,000
192,000,000

3,000,000
3,000,000

18,000,000
6,000,000
6,000,000
1,000,000
10,000,000
1,000,000
42,000,000

-
-
867,000,000
606,900,000
PROJECT : RENOVASI RUMAH
PEKERJAAN : TAMBAH LANTAI
LOCATION : CIGANJUR
OWNER : BPK LUKAS

35
NO. ITEM DIMENSION & SPESIFICATION VOLUME

1 2 3 4
1 PERSIAPAN
- Persiapan 1.00 LS
- Terpal 50.00 m2
Penginapan Menginap di luar komplek 6.00 bln
- Operasional dan Akomodasi 6.00 bln
2 BONGKARAN
Atap eksisting 90.00 m2
Instalasi listrik 11.00 titik
Plafond Eksisting Lt 1 84.80 m2
Dinding bata 36.30 m2
Jendela Depan 1.00 bh
Lantai KM Lantai Kamar mandi 1 3.75 m2
Lantai taman dalam 11.92 m2
Kolom 12.00 titik
Carport 36.00 m2
Buang Puing 15.00 m3
3 PEKERJAAN BARU
A STRUKTUR
PERKUATAN STRUKTUR LANTAI 1
Galian tanah Pondasi Foot Plat dan Sloof 17.00 m3
Kolom Struktur k 250 K1 15 x30 cm 2.16 m3
Ringbalk 15x25 cm 1.91 m3
Balok Utama 15 x 25 cm 1.80 m3
Balok Anak 15 x 15 cm 0.07 m3
Kolom Praktis 15x15 cm 0.43 m3
Foot Plat Ø 12; 8 mm K-250 50 cm x 50 cm x 25 cm 1.31 m3
Sloof Ø 10; 8 mm - 15 cm K-250 15 cm x 20 cm 0.52 m3
A1 STRUKTUR LANTAI 2
Plat benton Lantai Ø 10 mm - 12 cm K-250 t = 12 cm 11.19 m3
Kolom Struktur k 250 K1 20 x 15 cm 2.16 m3
Ringbalk 15x20 cm 1.91 m3
Balok Anak 15 x 15 cm 0.07 m3
Balok Utama 15 x 25 cm 1.80 m3
kolom praktis 15 x 15 cm 1.63 m3
A2 STRUKTUR LANTAI 3
Plat benton Lantai Ø 10 mm - 12 cm K-250 t = 12 cm 13.27 m3
Kolom Struktur k 250 K1 20 x 15 cm 1.19 m3
Balok Utama 15 x 25 cm 0.11 m3
Ringbalk 15 x 15 cm 1.46 m3
kolom praktis 15 x 15 cm 0.99 m3
4 PEKERJAAN ARSITEKTUR & ME LT 1
A PEKERJAAN DINDING
Dinding Baru Bata merah 55.04 m2
Plester dinding 110.08 m2
Acian dinding 110.08 m2
dinding shaft 7.68 m2
Pekerjaan Kisi Kisi Kayu 13.80 m2
B PEKERJAAN LANTAI
screeding lantai kerja 4.00 m2
Lantai Keramik kamar mandi 30 x 30 4.00 m2
keramik dinding kamar mandi 30 x 60 30.00 m2
lantai homogeneus motif kayu roman 15 x 60 43.60 m2
Homogeneus tile ex roman 60 x 60 25.40 m2
Lantai Kamar Supir Keramik 40 x 40 ex mulia 5.00 m2
C PEKERJAAN PLFOND
Plafond lt 1 Gypsum Jaya Board rangka hollow 78.41 m2
Drop ceiling ruang keluarga & ruang tamu Gypsum Jaya Board rangka hollow 21.00 m2
Cat Plafond Dulux 78.41 m2
D PEKERJAAN TANGGA
Beton Bertulang Struktur Tangga 1.40 m3
Bekisting Tangga 7.00 m2
Lantai Tangga roman 15 x 60 9.40 m2
Railing Tangga Hanya handle 7.00 m1
E PEKERJAAN PENGECATAN
Cat dinding Interior dulux easy clean 410.45 m2
finish bata tempel cat putih 24.00 m2
Cat Façade dulux weathershiled 31.52 m2

36
 Cat Eksterior dulux weathershiled 43.38 m2
F ME LT 1
Instalasi listrik Kabel Eterna 14.00 titik
Meteran Listrik By owner (koordinasi dg PLN) 1.00 set
Lampu Downligt philips 20.00 bh
Stop Kontak broco / panasonic 12.00 bh
Saklar Ganda broco / panasonic 5.00 bh
Saklar Tunggal broco / panasonic 8.00 bh
CCTV 10.00 titik
Server CCTV ESCAM Hardisk 1TB 1.00 unit
G PEKERJAAN PINTU JENDELA
Pintu Masuk Utama Multipleks 9 mm Fin. HPL 1.00 bh
Pintu Masuk Samping pintu geser Multipleks 9 mm Fin. HPL 1.00 bh
Pintu Kearah dapur Multipleks 9 mm Fin. HPL 1.00 bh
Pintu kamar Multipleks 9 mm Fin. HPL 2.00 bh
Pintu lipat Lipat 4 daun (4.5 x 2.2 ) 9.90 m2
Pintu RT. Sopir Multipleks 9 mm Fin. HPL 1.00 bh
Pintu KM UPVC 1.00 bh
Jendela kamar tidur supir 4 x 1.2 m 1.00 unit
Jendela Façade kamar Kusen Alumunium 3" + Kaca 5 mm 1.00 set
Jendela Façade rg tamu Kusen Alumunium 3" + Kaca 5 mm 2.00 bh
Jendela Façade rg tamu 150 x 250 cm Kusen Alumunium 3" + Kaca 5 mm 1.00
H PEKERJAAN CANOPY & LANTAI CARPORT
Kolom Canopy Beton K-250 50x50 4.50 m3
Canopy Dak Beton k-250 t=12 cm 3.24 m3
Cat Canopy vinilex , setara 80.25 m2
Lanta Rabat Beton Carport K-125 Tanpa Tulangan 1.54 m3
Lantai Rabat beton selasar samping K-125 Tanpa Tulangan 0.70 m3
Canopy Dak Beton k-250 Teras K-250, t=12 cm 0.31 m3
I PEKERJAAN FASADE
Pekerjaan Dinding Fasade ruang kamar batu tempel 2.40 m2
Kisi-kisi Bouven Area Bawah Tangga 3.00 unit
J PEKERJAAN SANITARY
Instalasi air kotor 1.00 titik
Instalasi air bersih 1.00 titik
Closet Duduk Jasa pasang 1.00 bh
Jet Washer Jasa pasang 2.00 bh
Kran air Jasa pasang 1.00 bh
Shower Jasa pasang 1.00 bh
Floor Drain Jasa pasang 1.00 bh
K PEKERJAAN TAMAN
Atap Dak Beton K-250 Taman belakang K-250, t=12 cm 0.36 m2
pagar plastik taman pembatas kamar supir 8.00 pcs
Rumput sintesis 16.65 m2
5 PEKERJAAN ARSITEKTUR & ME LT 2
A PEKERJAAN DINDING
Dinding Baru Bata merah 146.87 m2
Plester dinding 293.74 m2
Acian dinding Mortar 293.74 m2
B PEKERJAAN LANTAI
screeding lantai kerja 93.22 m2
lantai homogeneus motif kayu roman 15 x 60 45.67 m2
Plint Lantai Keramik roman 15 x 60 12.83 m2
Homogeneus tile ex roman 60 x 60 37.50 m2
lantai kamar mandi Hexagonal tile 10.05 m2
keramik dinding kamar mandi 2 kamar Roman 10 x 20 35.35 m2
C PEKERJAAN PLFOND
Plafond lt 2 Gypsum Board t= 7 mm 44.22 m2
Drop Celling Plafond Gypsum Board t= 7 mm 49.00 m2
Cat Plafond Dulux/Setara 44.22 m2
Shadow line 128.30 m1
D PEKERJAAN PENGECATAN
Cat dinding Interior dulux easy clean 293.74 m2
Cat Façade dulux weathershiled 15.01 m2
Cat Eksterior dulux weathershiled 90.65 m2
E ME LT 2
Instalasi listrik Kabel Suprime 13.00 titik
Meteran Listrik/MCB Merlin gerin 1.00 set
Lampu Downligt philips 25.00 bh
Lampu gantung by owner 1.00 bh

37
 Stop Kontak Broco 7.00 bh
Saklar Ganda Broco 2.00 bh
Saklar Tunggal Broco 5.00 bh
Soket Antena TV Ruang keluarga + RT Pembantu 2.00 titik
Strip Light 30.00 m1
F PEKERJAAN TANGGA
Beton Bertulang Struktur Tangga 1.40 m3
Bekisting Tangga 7.00 m2
Lantai Tangga roman 15 x 60 9.00 m2
Railing Tangga Hanya handle 7.00 m1
G PEKERJAAN PINTU JENDELA
Pintu kamar Plywood + hpl 4.00 bh
Pintu Toilet 2.00 bh
Jendela Kamar Tidur Pembantu 0.6 x 1.2 m Kusen Alumunium 3" + Kaca 5 mm 1.00 bh
Jendela Kamar (Terry) 3x1.5 m Kusen Alumunium 3" + Kaca 5 mm 1.00 bh
Jendela Kamar (Pandu) 2.2x1.5 m Kusen Alumunium 3" + Kaca 5 mm 1.00 bh
Jendela Perpustakaan 2.2x1.5 m Kusen Alumunium 3" + Kaca 5 mm 1.00 bh
Jendela R. Perpustakaan 1.5x1.5 m Kusen Alumunium 3" + Kaca 5 mm 1.00 bh
H PEKERJAAN SANITARY
Instalasi air kotor Rucika/setara 2.00 titik
Instalasi air bersih Rucika/setara 2.00 titik
Closet duduk Kamar utama TOTO 1.00 bh
Closet duduk Kamar anak 1.00 bh
Jet Washer Kamar utama TOTO 1.00 bh
Jet Washer Kamar anak Jasa pasang 1.00 bh
Floor Drain 2.00 bh
Kran air Onda 1.00 bh
Kran air Jasa pasang 1.00 bh
Shower TOTO 1.00 bh
Shower Jasa pasang 1.00 bh
Bath Tube Keramik Costom 2.00 bh
Washtafel + Dudukan Kamar mandi Utama TOTO 1.00 bh
Washtafel + Dudukan Kamar mandi lt.2 Jasa Pasang + Pedestal 1.00 bh
Exhaust KDK 2.00 bh
Heater System Wasser 1.00 set
I PEKERJAAN FAÇADE
Partisi GRC façade GRC Motif classic 15.50 m2

38
Panji Tejo Buono
Project Manager

39
TOTAL PRICE
BOBOT
IDR
6

2,000,000 0.213%
1,500,000 0.160%
9,000,000 0.960%
6,000,000 0.640%

3,150,000 0.336%
1,375,000 0.147%
1,696,000 0.181%
1,270,500 0.136%
120,000 0.013%
131,250 0.014%
417,200 0.045%
1,200,000 0.128%
1,260,000 0.134%
3,000,000 0.320%

2,125,000 0.227%
11,232,000 1.198%
9,945,000 1.061%
9,360,000 0.998%
362,700 0.039%
2,246,400 0.240%
6,825,000 0.728%
2,683,200 0.286%

53,688,960 5.727%
11,232,000 1.198%
9,945,000 1.061%
362,700 0.039%
9,360,000 0.998%
8,486,400 0.905%

63,676,800 6.793%
5,702,400 0.608%
540,000 0.058%
7,026,480 0.750%
4,752,000 0.507%

9,356,800 0.998%
6,604,800 0.705%
3,852,800 0.411%
2,035,200 0.217%
4,830,000 0.515%

140,000 0.015%
880,000 0.094%
7,800,000 0.832%
21,800,000 2.326%
10,668,000 1.138%
1,500,000 0.160%

13,329,700 1.422%
4,620,000 0.493%
2,548,325 0.272%

7,700,000 0.821%
1,155,000 0.123%
4,700,000 0.501%
1,750,000 0.187%

17,238,816 1.839%
3,840,000 0.410%
1,437,312 0.153%

40
 1,977,946 0.211%

4,550,000 0.485%
-
7,100,000 0.757%
2,700,000 0.288%
1,600,000 0.171%
2,240,000 0.239%
9,000,000 0.960%
2,000,000 0.213%

2,200,000.00 0.235%
2,400,000.00 0.256%
1,850,000.00 0.197%
3,700,000.00 0.395%
6,930,000.00 0.739%
1,850,000.00 0.197%
1,500,000.00 0.160%
1,200,000.00 0.128%
2,450,000.00 0.261%
2,400,000.00 0.256%
2,200,000.00 0.235%

21,600,000.00 2.304%
15,552,000.00 1.659%
3,049,500.00 0.325%
2,460,000.00 0.262%
1,120,000.00 0.119%
1,497,600.00 0.160%

720,000.00 0.077%
2,700,000.00 0.288%

480,000 0.051%
480,000 0.051%
150,000 0.016%
200,000 0.021%
80,000 0.009%
100,000 0.011%
80,000 0.009%

1,953,600 0.208%
496,000 0.053%
4,162,500 0.444%

24,967,900 2.663%
17,624,400 1.880%
10,280,900 1.097%

3,728,960 0.398%
22,837,000 2.436%
1,539,600 0.164%
15,750,000 1.680%
3,216,000 0.343%
9,898,000 1.056%

7,518,080 0.802%
10,780,000 1.150%
1,857,408 0.198%
2,566,000 0.274%

12,337,080 1.316%
684,456 0.073%
4,133,640 0.441%

4,225,000 0.451%
1,500,000 0.160%
8,875,000 0.947%
250,000 0.027%

41
 1,575,000 0.168%
640,000 0.068%
1,400,000 0.149%

4,500,000 0.480%

7,700,000 0.821%
1,155,000 0.123%
4,500,000 0.480%
1,750,000 0.187%

7,400,000 0.789%
2,400,000 0.256%
960,000 0.102%
3,500,000 0.373%
3,500,000 0.373%
3,500,000 0.373%
4,200,000 0.448%

1,160,000 0.124%
1,160,000 0.124%
3,600,000 0.384%
150,000 0.016%
280,000 0.030%
100,000 0.011%
360,000 0.038%
165,000 0.018%
80,000 0.009%
450,000 0.048%
100,000 0.011%
20,000,000 2.134%
1,500,000 0.160%
350,000 0.037%
1,400,000 0.149%
3,500,000 0.373%

6,200,000 0.661%

42