NO.

ITEM SAT VOL HARGA SATUAN JUMLAH HARGA

I PERSIAPAN
Persiapan LS Rp -
Operasional dan Akomodasi LS Rp -
Sub Total Rp -
II PEKERJAAN
A STRUKTUR
1 Kayu kelas III Ikat 8.0 Rp 150,000 Rp 1,200,000
2 Paku 5 cm – 12 cm kg 21.0 Rp 17,000 Rp 357,000
3 Kawat beton (bendrat) ikat 9.8 Rp 12,000 Rp 118,177
4 Kawat Ayakan meter 1.5 Rp 20,000 Rp 30,000
5 Kawat ayam roll 1.5 Rp 65,000 Rp 97,500
6 Pasir Cor m3 1.5 Rp 300,000 Rp 443,400
7 Split m3 1.5 Rp 300,000 Rp 443,400
8 Triplek 9 mm lembar 8.0 Rp 125,000 Rp 1,000,000
11 SIKA WATERPRFING set 1.0 Rp 315,000 Rp 315,000
12 Bambu Batang 10.0 Rp 22,000 Rp 220,000
PONDASI, KOLOM PEDESTAL DAN SLOOF
1 Besi 10 mm Batang 20.0 Rp 77,000 Rp 1,540,000
2 Besi 6 mm Batang 11.9 Rp 36,000 Rp 428,400
3 Semen Garuda Zak 12.0 Rp 41,000 Rp 492,000
KOLOM , BALOK ATAP
1 besi 10 mm Batang 26.0 Rp 77,000 Rp 2,002,000
2 Besi 6 mm Batang 15.6 Rp 36,000 Rp 562,800
3 Semen Garuda Zak 10.0 Rp 41,000 Rp 410,000
TOTAL A Rp 9,659,677
B PEKERJAAN ARSITEKTUR
B1 PEKERJAAN DINDING
1 Dinding m2
2 Bata ringan m3 4.7 Rp 565,000 Rp 2,668,434
3 Cement hebel zak 5.6 Rp 80,000 Rp 448,000
4 Plester Dinding dan acian m2
5 Portland cement zak 14.0 Rp 41,000 Rp 573,082
6 semen 3 roda zak 5.6 Rp 52,000 Rp 291,200
7 mortar acian zak 1.8 Rp 130,000 Rp 232,960
8 Pasir pasang m³ 3.1 Rp 320,000 Rp 985,600
B2 PEKERJAAN LANTAI
B2.1 Screeding m2
1 Portland cement kg 9.4 Rp 41,000 Rp 383,760
2 Pasir pasang . m³ 1.2 Rp 320,000 Rp 384,000
B2.2 Lanta Keramik m2
1 Granit 60x60 (garuda) dus 20.8 Rp 153,000 Rp 3,182,400
2 Keramik ruang jemur & balkon (30x30 oscargrey) dus 4.8 Rp 85,000 Rp 408,000
3 Pas. Keramik Lantai KM/WC 30*30 dus 4.8 Rp 85,000 Rp 408,000
4 Pas. Keramik Dinding KM/WC 30*10 dus 24.0 Rp 85,000 Rp 2,040,000
5 Pas. Keramik Dinding Dapur dus 3.6 Rp 80,000 Rp 288,000
7 NAT kg 0.0 Rp 22,000 Rp -
B3 PEKERJAAN PLFOND
B3.1 Plafon m2
1 Gypsum board Lembar 20.5 Rp 60,000 Rp 1,227,273
2 Besi hollow 40x40 mm btg 49.5 Rp 23,000 Rp 1,138,500
3 Besi hollow 20x40 mm btg 27.0 Rp 19,000 Rp 513,000
4 Kain Kasa gulung 9.0 Rp 5,000 Rp 45,000
5 Compound Gypsum board zak 1.9 Rp 65,000 Rp 125,536
6 skrup dus 4.5 Rp 55,000 Rp 247,500

1
B3.2 Cat Plafond m2
1 Cat jotaplast briliant white pail 1.5 Rp 650,000 Rp 958,230
2 Amplas m' 5.4 Rp 10,000 Rp 54,000
B3.3 List Plafond m'
1 List Profil Gypsum 5/5 btg 36.0 Rp 10,000 Rp 360,000
2 Compound Gypsumboard kg 0.8 Rp 65,000 Rp 53,998
B4 PEKERJAAN PENGECATAN
B4.1 Dinding Dalam m2
1 Cat dasar pail 1.0 Rp 650,000 Rp 650,000
2 Top coat pail 2.0 Rp 650,000 Rp 1,300,000
3 Amplas m2 10.0 Rp 10,000 Rp 100,000
B4.2 Dinding Luar Putih m2
1 Cat dasar Pail 0.5 Rp 830,000 Rp 415,000
2 Top coat gln 1.0 Rp 1,100,000 Rp 1,100,000
3 Amplas M2 0.0 Rp 8,000 Rp 114
B5 ATAP
B5.1
Rangka Atap m2
1 Main Trus C75-75 m1 45.0 Rp 110,000 Rp 4,950,000
2 Roof Bottom/Reng R 33-0.45 M1 45.0 Rp 50,000 Rp 2,250,000
3 Self drilling screw dia 6 x 20 mm (truss Screw) BH 280.0 Rp 300 Rp 84,000
4 Self drilling screw dia 4 x 16 mm (Roof Bottom Screw) BH 280.0 Rp 300 Rp 84,000
B5.2
Penambahan Penutup Atap m2
2 Genteng Metal m2 35.0 Rp 85,000 Rp 2,975,000
B5.3
Lapis Penutup Atap m2
1 Alumunium foil roll 1.4 Rp 375,000 Rp 525,000
TOTAL B Rp 31,449,587
C PEKERJAAN LAIN LAIN
C1 PINTU
Pintu pvc bh 2.0 Rp 650,000 Rp 1,300,000
C2 JENDELA
Kusen Pintu set 2.0 Rp 850,000 Rp 1,700,000
TOTAL C Rp 3,000,000
D PLUMBING
D1 INSTALASI AIR BERSIH
D1.2 INSTALASI AIR PANAS
1 Pipa Air panas m' 6.0 Rp 28,000 Rp 168,000
2 Keni air panas bh 2.0 Rp 35,000 Rp 70,000
3 dop drat bh 2.0 Rp 5,000 Rp 10,000
D1.3 INSTALASI KE JARINGAN RUMAH Rp -
1 Pipa Air Bersih 1/2"(AW) btg 1.5 Rp 29,000 Rp 43,500
2 Keni 1/2" bh 4.0 Rp 3,000 Rp 12,000
3 Tee 1/2" bh 3.0 Rp 2,500 Rp 7,500
4 Keni Drat Kuningan Dalam 1/2" bh 3.0 Rp 6,000 Rp 18,000
D1.4 AKSESORIS Rp -
1 Closet duduk bh 1.0 Rp 850,000 Rp 850,000
2 Tee konektor bh 1.0 Rp 59,170 Rp 59,170
3 Jet shower bh 1.0 Rp 101,010 Rp 101,010
4 Shower Kamar mandi (SHS-567 dan TL-020 Wasser) bh 1.0 Rp 575,575 Rp 575,575
5 Zink bh 1.0 Rp 450,000 Rp 450,000
6 Kran zink bh 1.0 Rp 75,000 Rp 75,000
7 Floor drain bh 1.0 Rp 60,000 Rp 60,000
8 Kran taman bh 1.0 Rp 68,000 Rp 68,000
9 Kran cuci bh 1.0 Rp 120,000 Rp 120,000
10 sealtape bh 5.0 Rp 4,500 Rp 22,500
11 lem isarplas bh 2.0 Rp 65,000 Rp 130,000
D2 INSTALASI AIR KOTOR
D2.1 INSTALASI AIR KOTOR CAIR + HUJAN
1 PIPA 2" btg 1.0 Rp 117,000 Rp 117,000
2 Keni 2" bh 4.0 Rp 14,000 Rp 56,000
D2.2 INSTALASI AIR KOTOR PADAT Rp -
1 PIPA 4" btg 0.5 Rp 380,000 Rp 190,000
2 knee 4" bh 3.0 Rp 25,000 Rp 75,000
TOTAL D Rp 3,278,255

2
E ELEKTRIKAL
E2 INSTALASI LISTRIK DARI SUMBER KE STOP KONTAK
1 Kabel 3 x 2,5 mm² roll 0.6 Rp 532,000 Rp 297,920
2 Conduit pipa PVC dia ⅝" C btg 4.0 Rp 13,000 Rp 52,000
3 Isolasi Listrik bh 0.6 Rp 10,000 Rp 5,600
4 Tee dos bh 4.0 Rp 1,600 Rp 6,400
5 Inbow doos bh 4.0 Rp 2,600 Rp 10,400
E3 INSTALASI LISTRIK DARI SUMBER KE AC
1 Kabel 3 x 2,5 mm² roll 0.1 Rp 532,000 Rp 74,480
2 Conduit pipa PVC dia ⅝" C btg 1.0 Rp 13,000 Rp 13,000
3 Isolasi Listrik bh 0.1 Rp 10,000 Rp 1,400
4 Tee dos bh 1.0 Rp 1,600 Rp 1,600
5 Inbow doos bh 1.0 Rp 2,600 Rp 2,600
E3 INSTALASI LISTRIK DARI SUMBER KE LAMPU
1 Kabel 2 x 1,5 mm² roll 0.4 Rp 420,000 Rp 168,000
2 Conduit pipa PVC dia ⅝" C btg 4.0 Rp 13,000 Rp 52,000
3 Isolasi Listrik bh 0.4 Rp 10,000 Rp 4,000
4 Tee dos bh 4.0 Rp 1,600 Rp 6,400
5 Inbow doos bh 4.0 Rp 2,600 Rp 10,400
E4 INSTALASI LISTRIK DARI SUMBER KE SAKLAR
1 Kabel 2 x 1,5 mm² roll 0.4 Rp 291,000 Rp 116,400
2 Kabel 3 x 1,5 mm² roll 1.6 Rp 540,000 Rp 864,000
3 Conduit pipa PVC dia ⅝" C btg 2.0 Rp 13,000 Rp 26,000
4 Isolasi Listrik bh 0.4 Rp 10,000 Rp 4,000
5 Tee dos bh 2.0 Rp 1,600 Rp 3,200
6 Inbow doos bh 2.0 Rp 2,600 Rp 5,200
E5 INSTALASI LISTRIK TELEPON DAN TV
1 Kabel TV roll 0.5 Rp 120,000 Rp 60,000
2 Conduit pipa PVC dia ⅝" C btg 2.0 Rp 13,000 Rp 26,000
3 Isolasi Listrik bh 0.5 Rp 8,000 Rp 4,000
4 Tee dos bh 2.0 Rp 1,600 Rp 3,200
5 Inbow doos bh 2.0 Rp 2,600 Rp 5,200
E6 AKSESORIS
1 Box MCB bh 1.0 Rp 43,000 Rp 43,000
2 Exhaust fan bh 1.0 Rp 240,000 Rp 240,000
3 Fuse MCB (kapasitas 10A) bh 3.0 Rp 22,000 Rp 66,000
4 fitting lampu bh 4.0 Rp 30,000 Rp 120,000
5 Lampu Taman Outdor bh 2.0 Rp 75,000 Rp 150,000
6 Stop kontak bh 5.0 Rp 14,000 Rp 70,000
7 Stop kontak AC bh 1.0 Rp 60,000 Rp 60,000
8 Saklar Ganda bh 2.0 Rp 23,000 Rp 46,000
TOTAL E Rp 2,618,400
TOTAL A + B + C + D + E Rp 50,005,919
TOTAL JASA Rp 15,000,000
TOTAL MATERIAL DAN JASA Rp 65,005,919
HARGA PER M2 Rp 2,166,864