Proyek : Renovasi Rumah Tinggal Pemilik : Bpk Naim Lokasi : Grand Cikarang City 2
No Uraian Pekerjaan Vol Sat Upah Total Harga
A Pekerjaan Persiapan & Pembongkaran 1 Pengukuran dan pasang bouwplank 23.60 m' Rp 22,500 Rp 531,000 2 Pembongkaran atap eksisting 49.00 m² Rp 120,000 Rp 5,880,000 3 Pembongkaran atap carport 23.00 m² Rp 22,000 Rp 506,000 4 Pembongkaran plafond 36.30 m² Rp 12,000 Rp 435,600 5 Pembongkaran lantai keramik eksisting 37.80 m² Rp 20,000 Rp 756,000 6 Pembongkaran dinding existing 31.50 m² Rp 45,000 Rp 1,417,500 7 Urugan tanah setinggi 70cm 42.00 m3 Rp 206,000 Rp 8,652,000 8 Buang Puing 1.00 ls Rp 2,000,000 Rp 2,000,000
Sub Total Rp 20,178,100
B Pekerjaan Pondasi 1 Galian pondasi 16.99 m3 Rp 68,000 Rp 1,155,456 2 Urugan tanah kembali 5.66 m3 Rp 26,000 Rp 147,264 3 Aanstamping batu kali 3.78 m3 Rp 65,000 Rp 245,440 4 Lantai kerja beton K‐100, t=3cm 0.48 m3 Rp 1,050,000 Rp 504,000 5 Urugan pasir bawah pondasi 1.89 m3 Rp 180,000 Rp 339,840 6 Batu kali 1:4 8.50 m3 Rp 225,000 Rp 1,911,600 7 Pondasi tapak a. Beton K225 4.96 m3 Rp 1,470,000 Rp 7,291,200 b. Besi U24 620.00 kg Rp 17,000 Rp 10,540,000 c. Bekisting 38.40 m² Rp 32,000 Rp 1,228,800 Sub Total Rp 23,363,600 C Pekerjaan Struktur Beton 1 Beton sloof 15/20 a. Beton K225 0.71 m3 Rp 1,470,000 Rp 1,040,760 b. Besi U24 88.50 kg Rp 17,000 Rp 1,504,500 c. Bekisting 9.44 m² Rp 32,000 Rp 302,080 2 Beton kolom praktis 12/15 a. Beton K225 0.22 m3 Rp 1,470,000 Rp 323,400 b. Besi U24 22.00 kg Rp 17,000 Rp 374,000 c. Bekisting 3.63 m² Rp 32,000 Rp 116,160 3 Beton Ring Balk 12/15 a. Beton K225 1.41 m3 Rp 1,470,000 Rp 2,077,110 b. Besi U24 141.30 kg Rp 17,000 Rp 2,402,100 c. Bekisting 23.55 m² Rp 32,000 Rp 753,600 4 Beton kolom 20/20 a. Beton K225 2.37 m3 Rp 1,470,000 Rp 3,480,960 b. Besi U24 296.00 kg Rp 17,000 Rp 5,032,000 c. Bekisting 23.68 m² Rp 32,000 Rp 757,760 5 Plat atap beton t=10cm a. Beton K225 2.38 m3 Rp 1,470,000 Rp 3,498,600 b. Besi U24 297.50 kg Rp 17,000 Rp 5,057,500 c. Bekisting 23.80 m² Rp 32,000 Rp 761,600 6 Pekerjaan meja dapur a. Beton K225 1.05 m3 Rp 1,470,000 Rp 1,543,500 b. Besi U24 131.25 kg Rp 17,000 Rp 2,231,250 c. Bekisting 23.80 m² Rp 32,000 Rp 761,600
Sub Total Rp 32,018,480
D Pekerjaan Dinding 1 Pasang hebel tebal 10cm + spesi mortar 85.42 m² Rp 160,000 Rp 13,667,200 2 Pekerjaan plesteran + aci 125.33 m² Rp 145,000 Rp 18,172,850
Sub Total Rp 31,840,050
E Pekerjaan Atap & Plafond 1 Rangka atap baja ringan G550, genteng metal pasir multiroof 44.60 m3 Rp 285,000 Rp 12,711,000 2 Plafond gypsum indoboard/setara t 9 mm + rangka hollow galvalum 41.80 m² Rp 105,000 Rp 4,389,000 3 Skirting/list profile plafond 51.30 m' Rp 22,000 Rp 1,128,600 4 List plank 17.60 m' Rp 75,000 Rp 1,320,000 5 Nok genteng metal 7.00 m' Rp 79,000 Rp 553,000
Sub Total Rp 20,101,600
F Pekerjaan Lantai dan Keramik 1 Pasang lantai teras keramik 60x60 ex. Roman/setara 19.00 m² Rp 160,000 Rp 3,040,000 2 Pasang lantai interior 60x60 ex. Garuda/setara 40.50 Rp 280,000 Rp 11,340,000 3 Pasang keramik lantai kamar mandi hexagonal roman/setara 3.85 m² Rp 295,000 Rp 1,135,750 4 Pasang keramik dinding kamar mandi hexagonal roman/setara 20.50 m² Rp 245,000 Rp 5,022,500 5 Pasang keramik dinding dapur tinggi 60cm (30x60) roman/setara 1.65 m² Rp 205,000 Rp 338,250 6 Keramik meja dapur (60x60) tinggi meja 80 cm roman/setara 12.00 m² Rp 205,000 Rp 2,460,000
Sub Total Rp 23,336,500
G Pekerjaan Kusen Pintu dan Jendela Bongkar ‐ Pekerjaan/perapihan opening ‐ Pasang 1 Kusen pintu aluminium inkalume PxL = 200x100 cm (untuk 3 unit) 15.00 m' Rp 135,000 Rp 2,025,000 2 Kusen jendela aluminium inkalume PxL = 170x60cm 15.40 m' Rp 135,000 Rp 2,079,000 3 Kusen jendela double aluminium inkalume PxL = 150x120cm 6.90 m' Rp 135,000 Rp 931,500 4 Kusen jendela aluminium inkalume PxL = 150x60cm 4.20 m' Rp 135,000 Rp 567,000 5 Kusen pintu PVC PxL = 195x70 cm + acc 1.00 unit Rp 750,000 Rp 750,000 6 Daun jendela aluminium 4.00 unit Rp 850,000 Rp 3,400,000 7 Daun pintu Solid engineering 3.00 unit Rp 1,600,000 Rp 4,800,000
Sub Total Rp 14,552,500
H Pekerjaan Sanitasi 1 Instalasi saluran air kotor 1.00 titik Rp 800,000 Rp 800,000 2 Instalasi talang air & saluran buangan 1.00 titik Rp 600,000 Rp 600,000 3 Instalasi kran air tempat cuci onda/setara 1.00 titik Rp 300,000 Rp 300,000 4 Instalasi kran air depan rumah onda/setara 1.00 titik Rp 300,000 Rp 300,000 5 Instalasi kran air tempat cuci piring onda/setara 1.00 titik Rp 300,000 Rp 300,000 6 Pasang bak cuci piring single stainless steel 1.00 unit Rp 305,000 Rp 305,000 7 Instalasi closet duduk ex. american standart + accessories 1.00 unit Rp 1,600,000 Rp 1,600,000 8 Instalasi jet pump 1.00 unit Rp 2,200,000 Rp 2,200,000 9 Pasang kran kamar mandi double onda/setara 1.00 unit Rp 180,000 Rp 180,000 10 Pasang hand shower + slang onda/setara 1.00 unit Rp 550,000 Rp 550,000 11 Pasang shower kepala onda/setara 1.00 unit Rp 650,000 Rp 650,000 12 Pasang floor drain 1.00 unit Rp 30,000 Rp 30,000
Sub Total Rp 7,815,000
I Pekerjaan Carport/Teras 1 Pembersihan lokasi 1.00 ls Rp 300,000 Rp 300,000 2 Cor beton k250 t 0‐40 cm + wiremesh + bekisting carport 2.20 m3 Rp 1,800,000 Rp 3,960,000 3 Pintu pagar geser besi hollow kombinasi PVC PxL = 320x135 cm 1.00 unit Rp 3,200,000 Rp 3,200,000
Sub Total Rp 7,460,000
J Instalasi Listrik 1 Instalasi stop kontak 1 lubang broco/setara 6 titik Rp 150,000 Rp 900,000 2 Instalasi saklar double broco/setara 1 titik Rp 150,000 Rp 150,000 3 Instalasi saklar single broco/setara 4 titik Rp 150,000 Rp 600,000 4 Instalasi Titik dan Lampu LED downlight Philips/setara 11 bh Rp 250,000 Rp 2,750,000 5 Kabel NYM Eterna 40 m 1 roll Rp 399,500 Rp 399,500 6 Pipa conduit 20 mm clipsal 10 btg Rp 15,000 Rp 150,000 7 Inbow dus broco 5 pcs Rp 7,000 Rp 35,000 8 T dus 5 pcs Rp 2,000 Rp 10,000 9 Shock pipa 10 pcs Rp 5,000 Rp 50,000 10 Kabeltis 1 bks Rp 8,000 Rp 8,000
Sub Total Rp 5,052,500
K Pekerjaan Finishing 1 Pengecatan dinding exterior 2 lapis dulux weathershield 60.90 m² Rp 65,000 Rp 3,958,500 2 Pengecatan ceiling 2 lapis dulux catylac wonderland white 41.80 m² Rp 72,000 Rp 3,009,600 3 Pengecatan dinding interior 2 lapis dulux catylac white/setara 153.90 m² Rp 47,500 Rp 7,310,250